INGRESOS -COSTOVARIABLE = MCT -CFO = UAII

### -$ 8,000,000.00000 ### ### ###

1 ### -$ 7,800,000.00000 ### ### ###
2 ### -$ 8,200,000.00000 ### ###
3 ### -$ 8,000,000.00000 ### ### ###
4 ### -$ 8,000,000.00000 ### ### ###
5 ### -$ 8,000,000.00000 ### ### ###
6 ### -$ 7,360,000.00000 ### ### $ 40,000.00000
7 ### -$ 8,800,000.00000 ### ### ###
8 ### -$ 7,600,000.00000 ### ### $ 10,000.00000
 PV 27000
CVU 23600
CFO 129200
T 40%
UODI 51000
UAII 153000
0.4
60%
XE CFO
MCU

SE CFO
%MC
0.6
Xuaii CFO+ UAII 85000
MC 60.00%
214000
Suaii CFO+UAII
%MC

xuodi CFO +(UODI/1-T)

Suodi cfo + (uodi/1-t)

%MC
 107100
178500
9741000
70.00%
Err:501
6818700
10200000
10200000

3396.8254