Está en la página 1de 3

1 2 3

Utilidades netas C$7,319,809.97 C$11,304,834.49 C$15,191,846.57


(+) Depreciación C$509,768.83 C$509,768.83
(Flujo Operativo) C$7,319,809.97 C$11,814,603.32 C$15,701,615.40

Inversión
Activo fijo C$7,319,809.97
Capital de Trabajo
Recuperación Cap. De trabajo
Total flujo de fondo proyectado C$7,319,809.97 C$11,814,603.32 C$15,701,615.40
4 5 6 7 8 9
C$17,461,603.73 ### C$22,777,601.95 C$25,881,792.19 ### C$33,152,116.16
C$509,768.83 C$509,768.83 C$509,768.83 C$509,768.83 C$509,768.83 C$509,768.83
C$17,971,372.56 ### C$23,287,370.78 C$26,391,561.02 ### C$33,661,884.99

C$17,971,372.56 ### C$23,287,370.78 C$26,391,561.02 ### C$33,661,884.99


10
C$39,287,396.74
C$509,768.83
C$39,797,165.57

C$39,797,165.57

También podría gustarte