SlideShare a Scribd company logo
1 of 8
Download to read offline
MAGDALENA RIVER MULTIMODAL PORT
Permanent Free Zone
Puerto Salgar, Colombia
PROJECT OBJECTIVE
The project is strategically positioned as a solution to lower
transportation cost of goods to the Atlantic coast from inside the
country, allowing the approach of all types of businesses to export
their products to the world. The project consists of a free tax zone
for production processing and transforming raw materials into final
products, as well as oil port, coal and multimodal ports, is intended
to be sold both within the country and abroad
SPECIFIC OBJECTIVES
1 - Oil Companies like Pacific Rubiales have the need to transport up to 8 million
tons of crude oil per year. Coal mines operators of Boyacá and Cundinamarca ,
require a low cost transportation to the Atlantic coast. (year 2012- 3 millions
tons, year 2017- 10 millions tons and by the year 2032-30 millions tons).
2 – Import raw materials from Asia (low-cost) to enter the country through
Buenaventura port, without going through the Panama Canal. Placing the raw
materials in to the tax free zone and producing high quality final products at low
cost. The final products will be transport thru the Magdalena River, to the
selected port on the Atlantic coast, to be export anywhere in the world.
3 - The project becomes a focus point of export and import of raw materials and
final products for domestic and foreign factories, lowering production and
transportation costs, improving market competitiveness worldwide.
STRATEGIC LOCATION
The port is strategically placed in the country, for raw material
manufacturing. It is surrounded by four major cities. It becomes the
main collection center of the country for imports & exports.
With 2 miles of frontage road on the Ruta del Sol (highway), this will
decrease about 40 or 50% the ground transportation time, from the
port to Cundinamarca state. The Central Railway system is located
200 meters from the port. The port offers 1.0 mile of water front in
the Magdalena River.
Comparative Costs Ton / Km in USD
- Ground transportation 12 to 14 cents
- Rail road system 3 to 4 cents
- Fluvial 1 cent
FACILITIES
Logistic Areas
Coal, Oil and Cargo Ports
Crane Operation
Load Transfer Platform
Weighing Area
Storage Warehouse
Container Patio
Warehouses
River Transport
Tugs
Barges
Complementary
Hotels
Offices
Parking Area
PROJECT AREA
TAX FREE ZONE AREA 900,000 M2
MULTIMODAL TRANSFER AREA 300,000 M2
OIL PORT AREA 100,000 M2
COAL PORT AREA 100,000 M2
Food production projects adjacent to the port, guarantees
between 40 and 50% occupancy of the free tax zone area, for
processing plants of raw materials.
PROJECT DATA
Projected Investment: USD $ 1,885,000,000
Projected Sales (10 yrs): USD $ 4,600,000,000
Constructed warehouse area : 1,200,000 M2
Infrastructure area: 1,150,000 M2
Total area: 7,500,000 M2
Estimated construction time: 5 years
Estimated direct employment: 8,000 to 15,000
Estimated Indirect jobs: 50,000.
MAGDALENA RIVER MULTIMODAL PORT
Cash Flow
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12
Beginning Cash Balance $ 96,39 $ 98,22 $ 144,80 $ 215,32 $ 156,40 $ 50,69 -$ 0,16 $ 17,98 $ 69,98 $ 120,93 $ 241,83
Cash Inflows (Income)
Credits and Loan $ 500,00 $ 500,00 $ 400,00 $ 300,00 $ 100,00 $ 1.800,00
Sales Income $ 107,29 $ 164,41 $ 232,43 $ 304,68 $ 371,77 $ 460,60 $ 495,38 $ 476,47 $ 566,77 $ 576,52 $ 3.756,32
Other
Total Cash Inflows $ 500,00 $ 500,00 $ 507,29 $ 464,41 $ 332,43 $ 304,68 $ 371,77 $ 460,60 $ 495,38 $ 476,47 $ 566,77 $ 576,52 $ 5.556,32
Available Cash Balance $ 500,00 $ 596,39 $ 605,52 $ 609,21 $ 547,75 $ 461,08 $ 422,46 $ 460,44 $ 513,36 $ 546,45 $ 687,70 $ 818,35 $ 6.768,70
Cash Outflows (expenses)
Start Up costs $ 10,00 $ 10,00
Studies and Enginnering $ 20,45 $ 20,45
Legal/Licences $ 6,82 $ 6,82 $ 6,82 $ 20,45
Equipment/Materials $ 329,60 $ 429,60 $ 329,60 $ 229,60 $ 1.318,39
Enginnering Contracts $ 25,56 $ 25,56 $ 25,56 $ 25,56 $ 102,24
Operating Costs $ 37,55 $ 57,54 $ 81,35 $ 106,64 $ 130,12 $ 161,21 $ 173,38 $ 166,76 $ 198,37 $ 201,78 $ 1.314,71
Other $ 11,19 $ 11,19 $ 11,19 $ 11,19 $ 44,77
Other Cash Outflows
Loan Principal $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 1.800,00
Interest 5% $ 25,00 $ 50,00 $ 70,00 $ 85,00 $ 78,75 $ 67,50 $ 56,25 $ 45,00 $ 33,75 $ 22,50 $ 11,25 $ 545,00
Total Cash Outflows $ 403,61 $ 498,17 $ 460,72 $ 393,89 $ 391,35 $ 410,39 $ 422,62 $ 442,46 $ 443,38 $ 425,51 $ 445,87 $ 438,03 $ 5.176,01
Ending Cash Balance $ 96,39 $ 98,22 $ 144,80 $ 215,32 $ 156,40 $ 50,69 -$ 0,16 $ 17,98 $ 69,98 $ 120,93 $ 241,83 $ 380,32
Container Patio Rental, Load, Unload, Port Use, Productive Processes and Compensation Cargo not included in projected incomes

More Related Content

Similar to Magdalena river port

OMAN DOWNSTREAM EXHIBITION & CONFERENCE 2017 BROCHURE
OMAN DOWNSTREAM EXHIBITION & CONFERENCE 2017 BROCHUREOMAN DOWNSTREAM EXHIBITION & CONFERENCE 2017 BROCHURE
OMAN DOWNSTREAM EXHIBITION & CONFERENCE 2017 BROCHURE
Ebrahim Taher
 
Osx institutional eng_november_final
Osx institutional eng_november_finalOsx institutional eng_november_final
Osx institutional eng_november_final
osxri
 

Similar to Magdalena river port (20)

International Newsletter - Spring 2014
International Newsletter - Spring 2014International Newsletter - Spring 2014
International Newsletter - Spring 2014
 
Presentation on New Mangalore Port
Presentation on New Mangalore PortPresentation on New Mangalore Port
Presentation on New Mangalore Port
 
Pic inversionistas ingles 3
Pic inversionistas ingles 3Pic inversionistas ingles 3
Pic inversionistas ingles 3
 
Strategic Investment Projects in Kazakhstan
Strategic Investment Projects in KazakhstanStrategic Investment Projects in Kazakhstan
Strategic Investment Projects in Kazakhstan
 
Shortsea stavanger2011 laerdal_medical_nina_tsukamoto
Shortsea stavanger2011 laerdal_medical_nina_tsukamotoShortsea stavanger2011 laerdal_medical_nina_tsukamoto
Shortsea stavanger2011 laerdal_medical_nina_tsukamoto
 
Scotland at LAGCOE 2017
Scotland at LAGCOE 2017Scotland at LAGCOE 2017
Scotland at LAGCOE 2017
 
Netherlands_Maritime Business snapshot 2015
Netherlands_Maritime Business snapshot 2015Netherlands_Maritime Business snapshot 2015
Netherlands_Maritime Business snapshot 2015
 
Sri Lanka - The hub of South Asia
Sri Lanka - The hub of South AsiaSri Lanka - The hub of South Asia
Sri Lanka - The hub of South Asia
 
Spain_Maritime business, seminar 2016
Spain_Maritime business, seminar 2016Spain_Maritime business, seminar 2016
Spain_Maritime business, seminar 2016
 
OMAN DOWNSTREAM EXHIBITION & CONFERENCE 2017 BROCHURE
OMAN DOWNSTREAM EXHIBITION & CONFERENCE 2017 BROCHUREOMAN DOWNSTREAM EXHIBITION & CONFERENCE 2017 BROCHURE
OMAN DOWNSTREAM EXHIBITION & CONFERENCE 2017 BROCHURE
 
Pic inversionistas ingles 3
Pic inversionistas ingles 3Pic inversionistas ingles 3
Pic inversionistas ingles 3
 
Why Ecuador?
Why Ecuador?Why Ecuador?
Why Ecuador?
 
Hgd presentation
Hgd presentationHgd presentation
Hgd presentation
 
Tank Oil Shipping - Ship Agent Services in Colombia
Tank Oil Shipping - Ship Agent Services in ColombiaTank Oil Shipping - Ship Agent Services in Colombia
Tank Oil Shipping - Ship Agent Services in Colombia
 
Mr. Lluis Tarafa IDOM consulting Investing in Geen Ports Initiatives
Mr. Lluis Tarafa IDOM consulting Investing in Geen Ports InitiativesMr. Lluis Tarafa IDOM consulting Investing in Geen Ports Initiatives
Mr. Lluis Tarafa IDOM consulting Investing in Geen Ports Initiatives
 
Horizon 2010 slideshow
Horizon 2010 slideshowHorizon 2010 slideshow
Horizon 2010 slideshow
 
Sudan Leather Industrial Estate
Sudan Leather Industrial Estate Sudan Leather Industrial Estate
Sudan Leather Industrial Estate
 
Osx institutional eng_november_final
Osx institutional eng_november_finalOsx institutional eng_november_final
Osx institutional eng_november_final
 
The Era of New Manufacturing in Saudi Arabia
The Era of New Manufacturing in Saudi ArabiaThe Era of New Manufacturing in Saudi Arabia
The Era of New Manufacturing in Saudi Arabia
 
09.02.2012 Baganuur Coal Mine Expansion: Opportunities for investors, Baganuu...
09.02.2012 Baganuur Coal Mine Expansion: Opportunities for investors, Baganuu...09.02.2012 Baganuur Coal Mine Expansion: Opportunities for investors, Baganuu...
09.02.2012 Baganuur Coal Mine Expansion: Opportunities for investors, Baganuu...
 

Recently uploaded

unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
dollysharma2066
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
dollysharma2066
 
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Sheetaleventcompany
 
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
lizamodels9
 

Recently uploaded (20)

Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business PotentialFalcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business Potential
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort ServiceEluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
 
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service AvailableCall Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
 
Falcon Invoice Discounting platform in india
Falcon Invoice Discounting platform in indiaFalcon Invoice Discounting platform in india
Falcon Invoice Discounting platform in india
 
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLWhitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
Malegaon Call Girls Service ☎ ️82500–77686 ☎️ Enjoy 24/7 Escort Service
Malegaon Call Girls Service ☎ ️82500–77686 ☎️ Enjoy 24/7 Escort ServiceMalegaon Call Girls Service ☎ ️82500–77686 ☎️ Enjoy 24/7 Escort Service
Malegaon Call Girls Service ☎ ️82500–77686 ☎️ Enjoy 24/7 Escort Service
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
Call Girls Zirakpur👧 Book Now📱7837612180 📞👉Call Girl Service In Zirakpur No A...
Call Girls Zirakpur👧 Book Now📱7837612180 📞👉Call Girl Service In Zirakpur No A...Call Girls Zirakpur👧 Book Now📱7837612180 📞👉Call Girl Service In Zirakpur No A...
Call Girls Zirakpur👧 Book Now📱7837612180 📞👉Call Girl Service In Zirakpur No A...
 
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
 
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
 
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
 
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
 
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
 

Magdalena river port

  • 1. MAGDALENA RIVER MULTIMODAL PORT Permanent Free Zone Puerto Salgar, Colombia
  • 2. PROJECT OBJECTIVE The project is strategically positioned as a solution to lower transportation cost of goods to the Atlantic coast from inside the country, allowing the approach of all types of businesses to export their products to the world. The project consists of a free tax zone for production processing and transforming raw materials into final products, as well as oil port, coal and multimodal ports, is intended to be sold both within the country and abroad
  • 3. SPECIFIC OBJECTIVES 1 - Oil Companies like Pacific Rubiales have the need to transport up to 8 million tons of crude oil per year. Coal mines operators of Boyacá and Cundinamarca , require a low cost transportation to the Atlantic coast. (year 2012- 3 millions tons, year 2017- 10 millions tons and by the year 2032-30 millions tons). 2 – Import raw materials from Asia (low-cost) to enter the country through Buenaventura port, without going through the Panama Canal. Placing the raw materials in to the tax free zone and producing high quality final products at low cost. The final products will be transport thru the Magdalena River, to the selected port on the Atlantic coast, to be export anywhere in the world. 3 - The project becomes a focus point of export and import of raw materials and final products for domestic and foreign factories, lowering production and transportation costs, improving market competitiveness worldwide.
  • 4. STRATEGIC LOCATION The port is strategically placed in the country, for raw material manufacturing. It is surrounded by four major cities. It becomes the main collection center of the country for imports & exports. With 2 miles of frontage road on the Ruta del Sol (highway), this will decrease about 40 or 50% the ground transportation time, from the port to Cundinamarca state. The Central Railway system is located 200 meters from the port. The port offers 1.0 mile of water front in the Magdalena River. Comparative Costs Ton / Km in USD - Ground transportation 12 to 14 cents - Rail road system 3 to 4 cents - Fluvial 1 cent
  • 5. FACILITIES Logistic Areas Coal, Oil and Cargo Ports Crane Operation Load Transfer Platform Weighing Area Storage Warehouse Container Patio Warehouses River Transport Tugs Barges Complementary Hotels Offices Parking Area
  • 6. PROJECT AREA TAX FREE ZONE AREA 900,000 M2 MULTIMODAL TRANSFER AREA 300,000 M2 OIL PORT AREA 100,000 M2 COAL PORT AREA 100,000 M2 Food production projects adjacent to the port, guarantees between 40 and 50% occupancy of the free tax zone area, for processing plants of raw materials.
  • 7. PROJECT DATA Projected Investment: USD $ 1,885,000,000 Projected Sales (10 yrs): USD $ 4,600,000,000 Constructed warehouse area : 1,200,000 M2 Infrastructure area: 1,150,000 M2 Total area: 7,500,000 M2 Estimated construction time: 5 years Estimated direct employment: 8,000 to 15,000 Estimated Indirect jobs: 50,000.
  • 8. MAGDALENA RIVER MULTIMODAL PORT Cash Flow Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Beginning Cash Balance $ 96,39 $ 98,22 $ 144,80 $ 215,32 $ 156,40 $ 50,69 -$ 0,16 $ 17,98 $ 69,98 $ 120,93 $ 241,83 Cash Inflows (Income) Credits and Loan $ 500,00 $ 500,00 $ 400,00 $ 300,00 $ 100,00 $ 1.800,00 Sales Income $ 107,29 $ 164,41 $ 232,43 $ 304,68 $ 371,77 $ 460,60 $ 495,38 $ 476,47 $ 566,77 $ 576,52 $ 3.756,32 Other Total Cash Inflows $ 500,00 $ 500,00 $ 507,29 $ 464,41 $ 332,43 $ 304,68 $ 371,77 $ 460,60 $ 495,38 $ 476,47 $ 566,77 $ 576,52 $ 5.556,32 Available Cash Balance $ 500,00 $ 596,39 $ 605,52 $ 609,21 $ 547,75 $ 461,08 $ 422,46 $ 460,44 $ 513,36 $ 546,45 $ 687,70 $ 818,35 $ 6.768,70 Cash Outflows (expenses) Start Up costs $ 10,00 $ 10,00 Studies and Enginnering $ 20,45 $ 20,45 Legal/Licences $ 6,82 $ 6,82 $ 6,82 $ 20,45 Equipment/Materials $ 329,60 $ 429,60 $ 329,60 $ 229,60 $ 1.318,39 Enginnering Contracts $ 25,56 $ 25,56 $ 25,56 $ 25,56 $ 102,24 Operating Costs $ 37,55 $ 57,54 $ 81,35 $ 106,64 $ 130,12 $ 161,21 $ 173,38 $ 166,76 $ 198,37 $ 201,78 $ 1.314,71 Other $ 11,19 $ 11,19 $ 11,19 $ 11,19 $ 44,77 Other Cash Outflows Loan Principal $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 225,00 $ 1.800,00 Interest 5% $ 25,00 $ 50,00 $ 70,00 $ 85,00 $ 78,75 $ 67,50 $ 56,25 $ 45,00 $ 33,75 $ 22,50 $ 11,25 $ 545,00 Total Cash Outflows $ 403,61 $ 498,17 $ 460,72 $ 393,89 $ 391,35 $ 410,39 $ 422,62 $ 442,46 $ 443,38 $ 425,51 $ 445,87 $ 438,03 $ 5.176,01 Ending Cash Balance $ 96,39 $ 98,22 $ 144,80 $ 215,32 $ 156,40 $ 50,69 -$ 0,16 $ 17,98 $ 69,98 $ 120,93 $ 241,83 $ 380,32 Container Patio Rental, Load, Unload, Port Use, Productive Processes and Compensation Cargo not included in projected incomes