Professional Documents
Culture Documents
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
A (Coste de Inversin)
VR (Valor residual)
n (Aos del proyecto)
Q1 (Cash flow 1)
Q2 (Cash flow 2)
Q3 (Cash flow 3)
Q4 (Cash flow 4)
Q5 (Cash flow 5)
Q6 (Cash flow 6)
Q7 (Cash flow 7)
Q8 (Cash flow 8)
Q9 (Cash flow 9)
Q10 (Cash flow 10)
Q11 (Cash flow 11)
Q12 (Cash flow 12)
Q13 (Cash flow 13)
Q14 (Cash flow 14)
Q15 (Cash flow 15)
Q16 (Cash flow 16)
Q17 (Cash flow 17)
Q18 (Cash flow 18)
Q19 (Cash flow 19)
Q20 (Cash flow 20)
Q21 (Cash flow 21)
Q22 (Cash flow 22)
Q23 (Cash flow 23)
Q24 (Cash flow 24)
Q25 (Cash flow 25)
9.92
9.00
11
2,982.00
15 aos
-407.00
-344.13
590.73
31.97
1,075.59
32.14
865.93
100.31
341.64
754.99
-695.34
1,269.65
150.30
150.30
-104.61
2,982.00
3,389.00
3,733.13
3,142.40
3,110.43
2,034.84
2,002.70
1,136.76
1,036.46
694.81
-60.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.92 PR (Plazo de Recuperacin) = 9 aos
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10,000.00
1,000.00
10 aos
1,750.00
8
17 5.714285714
http://pmercale.blogspot.com
https://sites.google.com/site/pmercale