Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

GF 2 Preuba Rapida 2

Télécharger au format xlsx, pdf ou txt
Télécharger au format xlsx, pdf ou txt
Vous êtes sur la page 1sur 5

2%

0 1 2
Ingresos - 1,200,000.00 150,000.00 156,000.00

Ingresos totales 150,000.00 156,000.00

Egresos

Mantenimiento 100,000.00 100,000.00


Mano de obra y costos administrativos 180,000.00 183,600.00
3,600.00

Total de egresos 280,000.00 283,600.00

Reparacion Mayor
Valor residual

Flujo terminal 280,000.00 283,600.00

Npv 1,932,918.67 Tir


3 4 5 6 7 8 9
162,240.00 168,729.60 175,478.78 182,497.93 189,797.85 197,389.76 205,285.35

162,240.00 168,729.60 175,478.78 182,497.93 189,797.85 197,389.76 205,285.35

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00


187,272.00 191,017.44 194,837.79 198,734.54 202,709.24 206,763.42 210,898.69
3,672.00 3,745.44 3,820.35 3,896.76 3,974.69 4,054.18 4,135.27

287,272.00 291,017.44 294,837.79 298,734.54 302,709.24 306,763.42 310,898.69

287,272.00 291,017.44 294,837.79 298,734.54 302,709.24 306,763.42 310,898.69

15%
10 11 12 13 14 15 16
213,496.76 222,036.63 222,918.10 231,834.82 241,108.21 250,752.54 260,782.64

213,496.76 222,036.63 222,918.10 231,834.82 241,108.21 250,752.54 260,782.64

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00


215,116.66 219,419.00 223,807.38 228,283.52 232,849.19 237,506.18 242,256.30
4,217.97 4,302.33 4,388.38 4,476.15 4,565.67 4,656.98 4,750.12

315,116.66 319,419.00 323,807.38 328,283.52 332,849.19 337,506.18 342,256.30

700,000.00

315,116.66 319,419.00 323,807.38 328,283.52 332,849.19 337,506.18 342,256.30


17 18 19 20 21 22 23
271,213.95 282,062.51 293,345.01 305,078.81 317,281.96 329,973.24 343,172.17

271,213.95 282,062.51 293,345.01 305,078.81 317,281.96 329,973.24 343,172.17

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00


247,101.43 252,043.46 257,084.32 262,226.01 267,470.53 272,819.94 278,276.34
4,845.13 4,942.03 5,040.87 5,141.69 5,244.52 5,349.41 5,456.40

347,101.43 352,043.46 357,084.32 362,226.01 367,470.53 372,819.94 378,276.34

347,101.43 352,043.46 357,084.32 362,226.01 367,470.53 372,819.94 378,276.34


24 25
356,899.06 371,175.02

356,899.06 371,175.02

100,000.00 100,000.00
283,841.87 289,518.70
5,565.53 5,676.84

383,841.87 389,518.70

383,841.87 389,518.70

Vous aimerez peut-être aussi