Please wait

 

Exhibit 4.5

 

  “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

NOTICE

 

BUENOS AIRES, NOVEMBER 7, 2012

 

To

AEROPUERTOS ARGENTINA 2000 S A

Mr. Máximo BOMCHIL

Honduras 5663 - 2o Floor

FEDERAL CAPITAL

 

The purpose of this notice is to inform you about the issuance of Resolution Nº 115, dated on November 5, 2012, by the ORGANISMO REGULADOR DEL SISTEMA NACIONAL DE AEROPUERTOS (ORSNA), which provides as follows in Article 1: “To approve the Review of the FINANCIAL PROJECTION OF INCOME AND EXPENSES OF THE CONCESSION (FPIE) as of December 31, 2010 ─ attached herewith as Annex I ─ pursuant to the provisions of Paragraph 29 of Part Four of the MEMORANDUM OF AGREEMENT FOR CONCESSION CONTRACT ADJUSTMENT, ratified by Decree 1799/07, dated on December 4, 2007. According to this Review, it is necessary to rebalance the variables included in the Projection by means of a rate variation of FOURTEEN POINT SIX PERCENT (14.6%) for the INTERNATIONAL and REGIONAL AIRPORT TERMINAL USAGE FEE both for First and Second Category Airports and of FOURTEEN POINT THREE PERCENT (14.3%) for the DOMESTIC AIRPORT TERMINAL USAGE FEE, for all airport categories.” Article 2 of said Resolution provides as follows: “To uphold the provisions of Resolution No. 10, dated on January 30, 2009 by the ORGANISMO REGULADOR DEL SISTEMA NACIONAL DE AEROPUERTOS (ORSNA) about the convenience and pertinence of making such discounts to international aeronautical charges so that the resulting charge is equal to the charge that would be obtained by applying a THIRTY PERCENT discount (30%) over the fixed values in Annex II of the Memorandum of Agreement, approved by Decree 1799/07, dated on December 4, 2007. Such discount shall be applied to those airlines that are up to date with their payments.”

 

A motion for reversal or a motion to appeal the review of the administrative act notified by these presents can be filed within the term of TEN (10) and FIFTEEN (15) days respectively, as of the notification thereof, pursuant to the provisions of Articles 84 and 94 of the Regulations of Administrative Proceedings, Decree 1759/72 (as revised in 1991).

 

It is expressly stated on the record that a duly certified copy of ORSNA Resolution No. 115/2012 is attached herewith, which has TWELVE (12) sheets of paper with writing on both sides of the page.

 

You are hereby duly notified.

 

  [Illegible signature]
  PATRICIO L. DUHALDE
  General Secretariat Unit
  O.R.S.N.A.

 

  Signature: [illegible]  
  Clarification: Ana Lía De Oto  
  Date: 11/08/2012 Time: 01:15 p.m.

 

Av. Corrientes 441 * C1043AAE * Buenos Aires * Argentina * Ph: 4327-3328 / 4327-1046 * Fax: 4327-1340

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

[Each page of this document is duly initialized at the bottom, on the left.]

 

BUENOS AIRES, NOVEMBER 5, 2012

 

Having reviewed File N° 200/2011 of the Registry of the ORGANISMO REGULADOR DEL SISTEMA NACIONAL DE AEROPUERTOS (ORSNA), Decree No. 375, dated on April 24, 1997, ratified by Decree of Necessity and Urgency No. 842, dated on August 27, 1997; Decree No. 163, dated on February 11, 1998; Decree No. 1799, dated on December 4, 2007; ORSNA Resolutions No. 111, dated on December 30, 2008; No. 9, dated January 28, 2009; No. 10, dated January 30, 2009; No. 48, dated on September 10, 2010; No. 60, dated on October 14, 2010; No. 125, dated on December 21, 2011 and No. 126, dated on December 21, 2011; and

 

WHEREAS:

 

The abovementioned File deals with the Review of the FINANCIAL PROJECTION OF INCOME AND EXPENSES for the CONCESSION (FPIE), corresponding to the year 2010.

 

Paragraph 24.1 of the MEMORANDUM OF AGREEMENT FOR CONCESSION CONTRACT ADJUSTMENT, ratified by Decree Nº 1799/07 dated on December 4, 2007, establishes the FINANCIAL PROJECTION OF INCOME AND EXPENSES (FPIE) for the Concession for the 2006-2028 period.

 

Said projection is shown in Annex V of the Memorandum of Agreement and consists of a breakdown of revenues and expenditures related to the rendering of the services subject to the concession, including the investment obligation and the balance of the mutual claims between the NATIONAL STATE and the Concessionaire AEROPUERTOS ARGENTINA 2000 SOCIEDAD ANÓNIMA.

 

The Memorandum of Agreement states that ordinary and extraordinary reviews of the FINANCIAL PROJECTION OF INCOME AND EXPENSES for the concession (FPIE) shall be carried out, when so required by circumstances.

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

Paragraph 29 of the Memorandum of Agreement provides for an Annual Ordinary Review Mechanism of the FINANCIAL PROJECTION OF INCOME AND EXPENSES for the concession (FPIE), with the purpose of verifying and keeping the balance between the variables of the aforementioned projection.

 

The aforementioned mechanism was submitted to the SECRETARIAT OF TRANSPORTATION under the umbrella of the former MINISTRY OF FEDERAL PLANNING, PUBLIC INVESTMENT AND SERVICES through ORSNA Resolution Nº 111, dated on December 30, 2008, which states the necessary methodology to achieve the rebalancing of the FINANCIAL PROJECTION OF INCOME AND EXPENSES for the concession (FPIE).

 

The purpose of the Review is to preserve the balance between the variables that are part of the Projection, in the understanding that the Concession shall be in a situation of balance if revenues from airport charges for rendered services permit to recover, within the stipulated term, and in the committed efficiency conditions, all costs associated to the rendering of such services, as well as to obtain a given remuneration for the invested capital cost.

 

The purpose of the Review is also to find formulas that allow to minimize the costs (productive efficiency), taking into account that this is one of the problems of rate of return regulation.

 

Since the Memorandum of Agreement became effective, this Regulating Body has carried out TWO (2) Reviews. The first one took place at the beginning of 2009 and was temporary in nature. The resulting Rate Schedule was approved by ORSNA Resolution No. 10, dated January 30, 2009.

 

Later, the corresponding Review for the 2009 period was performed. This was an extraordinary review, not in the sense defined in paragraph 9.6 of the Mechanisms, but due to the fact that it involved a one-time a comprehensive assessment of the evolution of the different variables that are part of the Projection, from January, 2006 to December 2009. The resulting Rate Schedule from such review was approved by ORSNA Resolution No. 126, dated December 21, 2011, which is currently in effect.

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

In order to carry out the present Review, the ORGANISMO REGULADOR DEL SISTEMA NACIONAL DE AEROPUERTOS (ORSNA) analyzed the revenues of the Concessionaire (both aeronautical and non-aeronautical revenues), the revenues from Cargo Terminal, Investments, Operating Expenses, Indexes, as well as discounts to Airlines.

 

As regards Revenues, it should be mentioned that accounting information for Aeronautical Revenues obtained by AEROPUERTOS ARGENTINA 2000 SOCIEDAD ANÓNIMA can be considered valid.

 

After receiving the information, the ORSNA made the corresponding reconciliation and found out that commercial revenues for the First Semester amounted to approximately THREE HUNDRED AND SEVENTY-EIGHT MILLION TWO HUNDRED AND NINETY-EIGHT THOUSAND EIGHT HUNDRED AND FORTY SIX PESOS WITH 85/100 (ARS378,298,846.85), which accounted for a FORTY-SEVEN PERCENT (47%) of total revenues of the Concession.

 

Commercial revenues for the Second Semester amounted to approximately EIGHT HUNDRED AND THIRTY-FIVE MILLION FIVE HUNDRED AND SEVENTY-FIVE THOUSAND FIVE HUNDRED SEVENTY-NINE PESOS WITH 44/100 (ARS835,575,579.44), which accounted for a FORTY-EIGHT (48%) of total revenues of the Concession.

 

As regards revenues from the Cargo Terminal, it should be mentioned that such incorporation represented for AEROPUERTOS ARGENTINA 2000 SOCIEDAD ANÓNIMA in the Second Semester a billing for rendered services amounting to around THREE HUNDRED AND FORTY-FIVE MILLION FOUR HUNDRED THOUSAND PESOS (ARS345,400,000).

 

Air cargo operating expenses for the year 2010 amounted to approximately ONE HUNDRED AND TWENTY MILLION SEVEN HUNDRED THOUSAND PESOS (ARS120,700,000). The tax component, mainly Income Tax, shall be added to this amount.

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

As regards investments, the amount entered in the Record of Investments for the year 2010 is THREE HUNDRED AND NINETY-ONE MILLION FOUR HUNDRED AND THIRTY THOUSAND THREE HUNDRED AND FIFTY-THREE PESOS (ARS391,430,353).

 

At this time, the ORGANISMO REGULADOR DEL SISTEMA NACIONAL DE AEROPUERTOS (ORSNA) is analyzing an amount of approximately THIRTY MILLION PESOS (ARS30,000,000) for “Reversible Situations”, which is the amount of investments informed by the Concessionaire AEROPUERTOS ARGENTINA 2000 SOCIEDAD ANÓNIMA as performed but which were not fully supported by the corresponding documentation, both technical and economic, for the Regulating Body to be able to make a comprehensive assessment.

 

Likewise, there are other amounts that the ORGANISMO REGULADOR DEL SISTEMA NACIONAL DE AEROPUERTOS (ORSNA) has not considered an investment, within the framework of the Record of Investments, such is the case of Consumable Expenses, Commercial Interests or Projects, which could be reposted as expenses in the Financial Economic Equation if the Concessionaire so requires in the future.

 

No amounts informed by AEROPUERTOS ARGENTINA 2000 SOCIEDAD ANÓNIMA have been acknowledged under the denomination “Irreversible Situations”, which are related, among other things, to expenses from other years, deducted to the amounts to be recorded.

 

At the date of the comparison between the undertaken commitments by virtue of the Memorandum of Agreement for the five-year period (2006-2010) and the performed commitments, there is a pending investment amount of around FIVE HUNDRED NINETY-ONE MILLION EIGHT HUNDRED AND SEVENTEEN THOUSAND TWO HUNDRED PESOS (ARS591,817,200). This outstanding obligation shall be complied with at the end of the current year, with no exception whatsoever.

 

Such amount, added to the investment corresponding to the year 2012, by virtue of the Memorandum of Agreement, which amounts to TWO HUNDRED THIRTY-ONE MILLION NINE HUNDRED AND THIRTY-TWO THOUSAND SEVEN HUNDRED PESOS (ARS231,932,700), amounts to an estimated investment for the year 2012 of EIGHT HUNDRED AND TWENTY-THREE MILLION SEVEN HUNDRED ANDFORTY-NINE THOUSAND NINE HUNDRED PESOS (ARS823,749,900) (this amount does not include the value added tax (VAT), at values corresponding to December 2011.)

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

As regards Operating Expenses, several efficiency adjustments have been made, such as the so called “Type 1 adjustments”, consisting in removing all expenses that are not directly related to the concession (expenses incurred by affiliated or controlled companies.)

 

For the purposes of the current Review, Type-1 adjustments amounting to FOUR MILLION FIVE HUNDRED AND ONE THOUSAND ONE HUNDRED AND EIGHTY-ONE PESOS (ARS4,501,181) were discounted from the revenues of the concession.

 

No compensation whatsoever shall be applied to these amounts, which shall be fully covered by shareholders and not by the airport Concession.

 

As regards Type 2 adjustments, they are an incentive mechanism to help the company achieve airport service sustainability and efficiency goals in a Concession subject to rate of return regulation. Adjustments affect mainly the following sub-accounts: Mobility Costs and Travel Expenses, Banking Expenses, Mobile Phone (variable charge), Dispenser/vending machines and Cafeteria, Mail/courier services and Freight Costs, Subscriptions, Pavements, Green Areas, Buildings, Minor Buildings, Safety and Security, among others.

 

Type 3 adjustments are part of an incentive scheme, which sets specific reduction goals for a given timeframe, anticipating to the Concessionaire the maximum amounts to be considered in the subsequent reviews.

 

Type 3 adjustments have affected expenses arising from the following accounts: Salaries and Wages, Miscellaneous Fees, Attorney Fees, Entertainment and Events, Miscellaneous Rents, among others.

 

As regards the indexes, the Projection is expressed in pesos with a book value corresponding to the year 2005. Thus, the current values of subsequent years shall be adjusted to express them in uniform currency.

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

The price variation analysis related to the FINANCIAL PROJECTION OF INCOME AND EXPENSES OF THE CONCESSION (FPIE) shows that since January 1, 2006 ─ effective date of the Memorandum of Agreement ─ to December 31, 2011, the Rate of Exchange increased by FORTY-TWO PERCENT (42%), the Consumer Price Index (CPI) increased by SIXTY-FIVE (65%) PERCENT, the Wholesale Price Index (WPI) increased by EIGHTY-SEVEN POINT SIX PERCENT (87.6%) and the Construction Cost Index (CCI) increased by ONE HUNDRED AND FIFTY-SEVEN PERCENT (157%), whereas Salaries have registered an increase of TWO HUNDRED AND FORTY-FIVE PERCENT (245%), all of which are based on the data provided by the INSTITUTO NACIONAL DE ESTADÍSTICAS Y CENSOS (INDEC).

 

The year 2010 registered important growth rates, both for domestic passenger traffic, with represented a SEVEN PERCENT (7%) increase, and for international passenger traffic, which accounted for a NINETEEN PERCENT (19%) increase.

 

Such growth was consolidated in time as the year 2011 registered an EIGHT POINT SEVEN PERCENT (8.7%) increase in international traffic.

 

As regards Traffic Projection, as the Financial Economic Model uses real Aeronautical and Non-Aeronautical Revenue data, no comparison is required with past growth rates.

 

The Annual Review method implies a significantly reduced risk of making an incorrect passenger and aircraft flow forecast, as adjustments are made each year based on the actual recorded information.

 

Any unexpected demand-related factor may be considered in the following rate review. Therefore, any possible deviation from expected parameters would only last for a year, thus reducing the specific risk for the company and the capital cost.

 

An adjustment of the achieved profitability levels through the FINANCIAL PROJECTION OF INCOME AND EXPENSESS has been made based on the Review of year 2010 and the effects thereof on the airport Concession.

 

The new profitability levels call for a rebalancing of the variables of the projection, to guarantee service sustainability in the agreed conditions between the Concessionaire and the NATIONAL STATE, including the investments to be made.

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

Pursuant to Paragraph 29.4 of the Memorandum of Agreement, the first review incorporated a discount system of airport charges for Airlines. We believe that such discounts should be kept, pursuant to ORSNA Resolution No. 10, dated on January 30, 2009.

 

Those airlines that are not up to date with payments of airport charges shall not enjoy the aforementioned discount.

 

The Review shows a need to make a FOURTEEN POINT SIX PERCENT (14.6%) adjustment on the INTERNATIONAL AIRPORT TERMINAL USAGE FEE and the REGIONAL AIRPORT TERMINAL USAGE FEE for First and Second Category Airports, and a FOURTEEN POINT THREE PERCENT (14.3%) adjustment on the DOMESTIC AIRPORT TERMINAL USAGE FEE for all airport categories of the NATIONAL AIRPORT SYSTEM (NAS).

 

The Board of Directors of the ORGANISMO REGULADOR DEL SISTEMA NACIONAL DE AEROPUERTOS (ORSNA) has the corresponding authority to issue the present measure, pursuant to the provisions of Section 3 of the National Law of Administrative Procedures No. 19 549, Decree No. 375 of April 24, 1997 and other aforementioned regulations.

 

The matter was discussed at a Meeting of the Board of Directors held on October 19, 2012 and the undersigned was authorized to issue the present decision.

 

Therefore,

 

THE BOARD OF DIRECTORS OF THE ORGANISMO REGULADOR

 

DEL SISTEMA NACIONAL DE AEROPUERTOS

 

RESOLVES:

 

ARTICLE 1º.- To approve the Review of the FINANCIAL PROJECTION OF INCOME AND EXPENSES OF THE CONCESSION (FPIE) as of December 31, 2010 ─ attached herewith as Annex I ─ pursuant to the provisions of Paragraph 29 of Part Four of the MEMORANDUM OF AGREEMENT FOR CONCESSION CONTRACT ADJUSTMENT, ratified by Decree 1799/07, dated on December 4, 2007. According to this Review, it is necessary to rebalance the variables included in the Projection by means of a rate variation of FOURTEEN POINT SIX PERCENT (14.6%) for the INTERNATIONAL and REGIONAL AIRPORT TERMINAL USAGE FEE both for First and Second Category Airports and of FOURTEEN POINT THREE PERCENT (14.3%) for the DOMESTIC AIRPORT TERMINAL USAGE FEE, for all airport categories.

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

ARTICLE 2º.- To uphold the provisions of Resolution No. 10, dated on January 30, 2009 by the ORGANISMO REGULADOR DEL SISTEMA NACIONAL DE AEROPUERTOS (ORSNA) about the convenience and pertinence of making such discounts to international aeronautical charges so that the resulting charge is equal to the charge that would be obtained by applying a THIRTY PERCENT discount (30%) over the fixed values in Annex II of the Memorandum of Agreement, approved by Decree 1799/07, dated on December 4, 2007. Such discount shall be applied to those airlines that are up to date with their payments.

 

ARTICLE 3º.- Let these presents be filed and notified to the Concessionaire AEROPUERTOS ARGENTINA 2000 SOCIEDAD ANÓNIMA, the SECRETARIAT OF TRANSPORT of the MINISTRY OF INTERIOR AND TRANSPORTATION, enforced and filed.

 

ORSNA RESOLUTION Nº 115

 

[Illegible signature]

GUILLERMO VITAL

PRESIDENT

ORGANISMO REGULADOR DEL

SISTEMA NACIONAL DE AEROPUERTOS

ORSNA

 

 
 “2012 – Year of Homage to Dr. D. MANUEL BELGRANO”

 

Annex I – Financial Projection of Income and Expenses

 

In thousands of AR$ as of 2010 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
Aeronautical Revenues 802,853 789,582 715,654 903,871 1,144,471 927,847 1,072,847 1,111,577 1,150,704 1,191,094 1,231,829 1,273,711 1,316,381 1,359,821 1,404,015 1,448,944 1,494,586 1,540,918 1,587,916 1,635,553 1,684,620 1,735,159 215,445
Local parking fee 4,417 4,022 3,684 3,690 3,763 2,824 2,928 3,033 3,140 3,250 3,361 3,476 3,592 3,711 3,831 3,954 4,078 4,205 4,333 4,463 4,597 4,735 588
International parking fee 84,314 83,684 73,141 51,504 55,677 47,123 48,848 50,611 52,393 54,232 56,087 57,994 59,936 61,914 63,926 65,972 68,050 70,160 72,300 74,469 76,703 79,004 9,809
Local landing fee 11,450 10,846 9,575 10,153 9,304 6,860 7,111 7,368 7,627 7,895 8,165 8,443 8,725 9,013 9,306 9,604 9,907 10,214 10,525 10,841 11,166 11,501 1,428
International landing fee 230,772 217,603 196,577 170,962 158,967 127,062 131,712 136,467 141,271 146,229 151,230 156,372 161,610 166,944 172,369 177,885 183,488 189,177 194,946 200,795 206,819 213,023 26,450
Domestic airport terminal usage fee 50,124 45,172 40,121 103,697 105,476 83,500 98,933 102,505 106,113 109,837 113,594 117,456 121,391 125,397 129,472 133,615 137,824 142,097 146,431 150,824 155,348 160,009 19,867
Regional airport terminal usage fee 8,807 7,337 7,698 16,316 43,738 21,424 25,450 26,369 27,297 28,255 29,221 30,215 31,227 32,258 33,306 34,372 35,455 36,554 37,669 38,799 39,963 41,161 5,111
International airport terminal usage fee 407,488 415,680 380,429 533,520 762,554 630,488 748,985 776,023 803,339 831,536 859,975 889,214 919,002 949,330 980,183 1,011,549 1,043,412 1,075,758 1,108,569 1,141,826 1,176,081 1,211,363 150,408
Telescopic jet way usage fee 5,481 5,237 4,429 5,030 4,992 8,567 8,880 9,201 9,524 9,859 10,196 10,543 10,896 11,255 11,621 11,993 12,371 12,754 13,143 13,538 13,944 14,362 1,783
Non-aeronautical Revenues 492,224 550,013 554,859 706,283 993,338 971,298 1,061,878 1,112,778 1,182,354 1,281,248 1,356,624 1,442,156 1,526,302 1,620,098 1,717,575 1,824,569 1,945,515 2,052,135 2,171,761 2,295,443 2,434,187 2,580,924 329,762
Ground handling service 21,182 19,259 15,484 16,675 20,742 18,007 18,534 19,070 19,607 20,157 20,709 21,272 21,842 22,419 23,002 23,590 24,185 24,785 25,389 25,999 26,623 27,262 3,365
Fuel 37,497 37,445 42,004 29,817 29,168 27,338 28,338 29,361 33,434 34,608 35,791 37,008 38,248 39,510 40,794 42,100 43,426 44,772 46,137 47,522 48,947 50,416 6,260
Duty Tax-free shop 88,555 108,796 118,854 109,564 140,765 151,933 165,369 171,338 177,370 192,775 199,368 206,146 223,705 231,087 238,598 258,544 266,688 274,956 283,342 291,842 300,598 309,615 38,443
Fiscal warehouses (variable license fee : EDCADASSA) 43,064 46,414 45,143 212,861 433,667 420,590 466,503 507,510 551,644 616,687 669,666 727,057 788,984 855,771 927,763 1,005,324 1,088,841 1,178,725 1,275,410 1,379,356 1,491,774 1,613,353 210,337
Advertising 19,198 37,319 35,593 37,674 28,740 30,784 34,473 35,462 36,901 38,498 39,491 40,262 41,289 42,410 43,363 44,016 44,662 45,318 45,999 46,741 47,427 48,121 5,809
Parking 52,005 56,034 61,295 66,184 72,380 75,382 89,863 93,107 96,384 99,767 103,179 106,687 110,261 113,900 117,603 121,365 125,188 129,069 133,005 136,995 141,105 145,338 18,046
Catering 27,154 26,569 28,100 31,384 33,141 33,172 34,386 35,628 36,882 38,176 39,482 40,824 42,192 43,584 45,001 46,441 47,904 49,389 50,895 52,422 53,994 55,614 6,905
Rent 55,158 50,413 48,458 49,697 39,249 32,474 36,365 37,409 38,927 40,611 41,659 42,473 43,556 44,739 45,744 46,433 47,114 47,806 48,524 49,307 50,031 50,752 6,128
Counters & cute 12,011 11,653 10,255 9,314 12,215 12,706 13,171 15,693 16,246 16,816 17,391 17,982 18,585 19,198 19,822 20,456 21,100 21,755 22,418 23,091 23,783 24,497 3,042
Coffee shops 18,641 36,208 25,449 25,399 30,187 27,930 36,800 29,406 30,441 31,509 32,587 43,454 34,824 35,973 37,142 38,330 53,322 40,763 42,007 43,267 44,565 45,902 5,699
Services and stores 105,163 106,576 113,147 104,209 134,205 126,775 121,076 121,436 126,644 133,202 138,511 139,930 143,401 151,704 158,615 157,618 162,513 174,006 177,612 177,631 183,841 188,314 23,106
Expense reimbursement 12,594 13,326 11,077 13,504 18,878 14,207 17,001 17,359 17,875 18,442 18,791 19,060 19,417 19,804 20,130 20,352 20,571 20,793 21,022 21,271 21,500 21,730 2,622
Total Revenues 1,295,076 1,339,594 1,270,513 1,610,155 2,137,808 1,899,146 2,134,725 2,224,355 2,333,058 2,472,342 2,588,453 2,715,868 2,842,683 2,979,919 3,121,590 3,273,513 3,440,101 3,593,053 3,759,677 3,930,997 4,118,807 4,316,082 545,207
TCA Expenses 0 0 0 -114,567 -248,493 -254,119 -266,825 -280,165 -294,174 -308,883 -324,327 -340,544 -357,571 -375,449 -394,222 -413,933 -434,629 -456,361 -479,179 -503,138 -528,295 -554,710 -72,319
Personnel -124,492 -148,415 -169,675 -199,611 -186,491 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -92,530 -11,154
Public services -40,906 -44,630 -43,737 -48,332 -47,961 -46,925 -51,048 -52,122 -53,674 -55,376 -56,424 -57,233 -58,303 -59,464 -60,444 -61,111 -61,769 -62,434 -63,122 -63,869 -64,556 -65,248 -7,874
Maintenance -171,824 -169,299 -151,296 -189,566 -169,498 -169,471 -180,913 -185,321 -190,826 -196,728 -201,138 -205,043 -209,568 -214,325 -218,684 -222,335 -225,973 -229,637 -233,363 -237,237 -241,011 -244,840 -29,800
Insurance -8,369 -7,048 -6,068 -6,393 -7,468 -4,078 -4,729 -4,910 -5,176 -5,474 -5,663 -5,810 -6,008 -6,225 -6,412 -6,541 -6,669 -6,799 -6,935 -7,084 -7,223 -7,364 -889
Hired services -54,333 -51,647 -40,469 -49,696 -48,521 -40,818 -41,266 -41,713 -42,154 -42,598 -43,035 -43,474 -43,911 -44,345 -44,778 -45,208 -45,635 -46,059 -46,481 -46,899 -47,321 -47,747 -5,808
FIRE-fighting and medical services -38,551 -45,089 -50,226 -55,227 -53,208 -47,919 -48,270 -48,618 -48,961 -49,304 -49,642 -49,979 -50,314 -50,646 -50,975 -51,302 -51,625 -51,945 -52,262 -52,575 -52,891 -53,208 -6,453
Matrix 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
GATO -19,426 -20,094 -19,058 -24,152 -32,067 -28,487 -32,021 -33,369 -34,996 -37,085 -38,827 -40,738 -42,640 -44,699 -46,824 -49,103 -51,602 -53,896 -56,395 -58,965 -61,782 -64,741 -8,178
Other operating expenses -111,854 -120,744 -80,036 -168,975 -118,145 -135,373 -142,943 -144,857 -147,601 -150,581 -152,393 -153,783 -155,613 -157,585 -159,237 -160,357 -161,455 -162,561 -163,701 -164,933 -166,063 -167,195 -20,168
AEI (15% over total income} -194,261 -200,939 -190,577 -241,523 -320,671 -284,872 -320,209 -333,653 -349,959 -370,851 -388,268 -407,380 -426,402 -446,988 -468,239 -491,027 -516,015 -538,958 -563,952 -589,649 -617,321 -647,412 -81,781
Mutual claim interests 0 0 -16,983 -17,323 -15,646 -14,807 -10,790 -10,944 -11,163 -11,386 -11,614 -11,846 -12,083 -12,325 -12,571 -10,998 -9,424 -7,851 -6,278 -4,704 -3,131 -1,557 -16
Gross income -51,803 -53,584 -50,821 -64,405 -85,612 -75,966 -85,389 -88,974 -93,322 -98,894 -103,538 -108,635 -113,707 -119,197 -124,864 -130,941 -137,604 -143,722 -150,387 -157,240 -164,752 -172,643 -21,808
Financial transfer tax -6,475 -6,698 -6,353 -8,051 -10,589 -9,496 -11,468 -9,931 -10,595 -11,178 -11,255 -11,599 -12,196 -12,744 -13,173 -13,507 -14,124 -14,691 -15,308 -15,943 -16,636 -17,364 -2,184
(Tax) Amortizations -125,315 -121,622 -120,380 -92,173 -103,385 -148,574 -206,712 -214,214 -228,505 -239,625 -236,645 -226,668 -233,371 -240,410 -241,089 -232,512 -223,480 -219,813 -215,196 -209,062 -206,142 -204,345 0
Total expenditures -947,609 -989,809 -945,678 -1,279,994 -1,447,756 -1,353,434 -1,495,113 -1,541,321 -1,603,636 -1,670,494 -1,715,298 -1,755,260 -1,814,217 -1,876,933 -1,934,041 -1,981,403 -2,032,533 -2,087,256 -2,145,087 -2,203,829 -2,270,155 -2,340,907 -268,400
                                               
Earnings before tax 347,467 349,786 324,835 330,161 690,053 545,711 639,612 683,034 729,422 801,848 873,156 960,608 1,028,466 1,102,987 1,187,549 1,292,111 1,407,568 1,505,797 1,614,590 1,727,168 1,848,652 1,975,176 276,807

 

Av. Corrientes 441 * C1043AAE * Buenos Aires * Argentina * Ph: 4327-3328 / 4327-1046 * Fax: 4327-1340