Académique Documents
Professionnel Documents
Culture Documents
Ingresar datos
Cuadre
0 1 2 3 4
250,000 280,000 310,000 270,000
-137,500 -154,000 -170,500 -148,500
-60,000 -60,000 -55,000 -55,000
-2,000 -2,000 -2,000 -2,000
-3,000 -3,000 -3,000 -3,000
-16,000
-17,925 -14,335 -10,207 -5,460
-8,873 -13,999 -20,788 -12,012
20,703 32,665 48,505 28,028
VM Gan/Pr
15,000 3,000
4,000 -18,000
2,000 -1,000
21,000 -16,000
0 1 2 3 4
100% 82% 56% 26% 0%
0% 18% 44% 74% 100%
15% 16% 17% 19% 20%
* para flujo de caja Financiero
0 1 2 3 4
0 -5,729 -3,085 28,770 129,901
12,000 12,000 12,000 12,000
30,000 28,000 26,000 24,000
15,000 12,000 9,000 6,000
62,500 70,000 77,500 67,500 0
119,500 116,271 121,415 138,270 129,901
0 1 2 3 4
119,500 95,568 68,047 36,397 0
0 20,703 53,368 101,873 129,901
119,500 116,271 121,415 138,270 129,901
0 0 0 0 0