Scribd Logo
Upload

Welcome to Scribd!

  • TP FINAL Andrada, Noguera y Callarelli Excel

    Uploaded by

    Ever Callarelli
    7 views3 pages

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views3 pages

    TP FINAL Andrada, Noguera y Callarelli Excel

    Uploaded by

    Ever Callarelli

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Periodo 1

    Inversión
    -$ 288,471
    inicial
    Ventas $ -
    Alquiler $ -
    Materiales $ -
    Sueldos $ -
    Flujo de
    beneficios -$ 288,471
    neto
    $ 7,805
    2 3 4 5 6 7

    - - - - - -

    $ 85,000.00 $ 110,000.00 $ 137,000.00 $ 160,000.00 $ 190,000.00 $ 203,000.00


    -$ 20,000.00 -$ 20,000.00 -$ 20,000.00 -$ 20,000.00 -$ 20,000.00 -$ 20,000.00
    - - - -$ 30,000.00 -$ 30,000.00 -$ 30,000.00
    -$ 45,000.00 -$ 45,000.00 -$ 60,000.00 -$ 60,000.00 -$ 75,000.00 -$ 75,000.00

    $ 20,000.00 $ 45,000.00 $ 57,000.00 $ 50,000.00 $ 65,000.00 $ 78,000.00

    $ 7,805 11%
    10%
    8 9

    - -

    $ 215,000.00 $ 243,000.00
    -$ 20,000.00 -$ 20,000.00
    -$ 30,000.00 -$ 30,000.00
    -$ 90,000.00 -$ 105,000.00

    $ 75,000.00 $ 88,000.00

    11%

    You might also like