ejemplo caja de flujo

9
mes peso precio* kg precio torete 4 120 $ 9,000.00 $ 1,080,000.00 5 150 $ 9,000.00 $ 1,350,000.00 6 180 $ 9,000.00 $ 1,620,000.00 7 210 $ 9,000.00 $ 1,890,000.00 8 220 $ 9,000.00 $ 1,980,000.00 9 250 $ 9,000.00 $ 2,250,000.00 10 280 $ 9,000.00 $ 2,520,000.00 11 310 $ 9,000.00 $ 2,790,000.00 12 330 $ 9,000.00 $ 2,970,000.00 13 360 $ 9,000.00 $ 3,240,000.00 14 390 $ 9,000.00 $ 3,510,000.00 15 410 $ 9,000.00 $ 3,690,000.00 16 440 $ 9,000.00 $ 3,960,000.00 17 470 $ 9,000.00 $ 4,230,000.00 18 500 $ 9,000.00 $ 4,500,000.00 19 550 $ 9,000.00 $ 4,950,000.00 20 580 $ 9,000.00 $ 5,220,000.00 21 600 $ 9,000.00 $ 5,400,000.00 22 650 $ 9,000.00 $ 5,850,000.00 23 700 $ 9,000.00 $ 6,300,000.00 24 750 $ 9,000.00 $ 6,750,000.00 50hectareas 500000 m. cuadrados 125000 toretes interes 1.58% 0.015836

Upload: carlos-jhair-rodriguez

Post on 09-Nov-2015

243 views

Category:

Documents


3 download

DESCRIPTION

ejemplo Caja de Flujo

TRANSCRIPT

Hoja1mespesoprecio* kgprecio toretevpnBave4120$ 9,000.00$ 1,080,000.00$ 1,014,213.43$ 263,670.395150$ 9,000.00$ 1,350,000.00$ 1,248,003.41$ 261,582.916180$ 9,000.00$ 1,620,000.00$ 1,474,257.74$ 259,506.617210$ 9,000.00$ 1,890,000.00$ 1,693,154.57$ 257,441.508220$ 9,000.00$ 1,980,000.00$ 1,746,129.27$ 234,105.289250$ 9,000.00$ 2,250,000.00$ 1,953,305.27$ 234,578.5510280$ 9,000.00$ 2,520,000.00$ 2,153,597.53$ 234,559.0511310$ 9,000.00$ 2,790,000.00$ 2,347,170.33$ 234,184.2012330$ 9,000.00$ 2,970,000.00$ 2,459,649.66$ 226,676.6513360$ 9,000.00$ 3,240,000.00$ 2,641,424.58$ 226,417.4214390$ 9,000.00$ 3,510,000.00$ 2,816,934.32$ 225,920.1415410$ 9,000.00$ 3,690,000.00$ 2,915,226.96$ 219,871.9016440$ 9,000.00$ 3,960,000.00$ 3,079,765.09$ 219,411.6517470$ 9,000.00$ 4,230,000.00$ 3,238,464.75$ 218,784.6618500$ 9,000.00$ 4,500,000.00$ 3,391,467.97$ 218,020.5819550$ 9,000.00$ 4,950,000.00$ 3,672,457.73$ 225,336.8520580$ 9,000.00$ 5,220,000.00$ 3,812,400.43$ 223,890.3521600$ 9,000.00$ 5,400,000.00$ 3,882,381.13$ 218,763.4222650$ 9,000.00$ 5,850,000.00$ 4,140,346.37$ 224,351.9823700$ 9,000.00$ 6,300,000.00$ 4,389,325.19$ 229,190.7224750$ 9,000.00$ 6,750,000.00$ 4,629,535.10$ 233,375.66

50hectareas500000 m. cuadrados125000 toretesinteres1.58%0.015836