Documentos de Académico
Documentos de Profesional
Documentos de Cultura
riego y tratamientos 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 €
otros 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 €
recolección y secado - € - € - € 650.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 € 1,500.00 €
TOTAL COSTES 9,105.00 € 2,955.00 € 2,955.00 € 3,605.00 € 4,455.00 € 4,455.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 € 6,497.00 €
INGRESOS - € - € - € 1,875.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 € 7,500.00 €
FLUJO DE CAJA - 9,105.00 € - 2,955.00 € - 2,955.00 € - 1,730.00 € 3,045.00 € 3,045.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 € 1,003.00 €
VAN 3,276.08 €
TIR 4%
riego y tratamientos 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 €
otros 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 €
recolección y secado - € - € - € 650.00 € 1,500.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 € 2,250.00 €
TOTAL COSTES 9,105.00 € 2,955.00 € 2,955.00 € 3,605.00 € 4,455.00 € 5,205.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 € 7,247.00 €
INGRESOS - € - € - € 1,875.00 € 7,500.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 € 11,250.00 €
FLUJO DE CAJA - 9,105.00 € - 2,955.00 € - 2,955.00 € - 1,730.00 € 3,045.00 € 6,045.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 € 4,003.00 €
VAN 47,706.07 €
TIR 17%
riego y tratamientos 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 €
otros 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 €
recolección y secado - € - € - € 650.00 € 1,500.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 € 3,000.00 €
TOTAL COSTES 9,105.00 € 2,955.00 € 2,955.00 € 3,605.00 € 4,455.00 € 5,955.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 € 7,997.00 €
INGRESOS - € - € - € 1,875.00 € 7,500.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 € 15,000.00 €
FLUJO DE CAJA - 9,105.00 € - 2,955.00 € - 2,955.00 € - 1,730.00 € 3,045.00 € 9,045.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 € 7,003.00 €
VAN 92,136.06 €
TIR 24%
riego y tratamientos 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 €
otros 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 €
recolección y secado - € - € - € 650.00 € 1,500.00 € 3,000.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 € 3,750.00 €
TOTAL COSTES 9,105.00 € 2,955.00 € 2,955.00 € 3,605.00 € 4,455.00 € 5,955.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 € 8,747.00 €
INGRESOS - € - € - € 1,875.00 € 7,500.00 € 15,000.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 € 18,750.00 €
FLUJO DE CAJA - 9,105.00 € - 2,955.00 € - 2,955.00 € - 1,730.00 € 3,045.00 € 9,045.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 € 10,003.00 €
VAN 133,902.13 €
TIR 28%
riego y tratamientos 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 1,320.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 € 2,800.00 €
otros 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 500.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 € 747.00 €
recolección y secado - € - € - € 650.00 € 1,500.00 € 3,000.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 € 4,500.00 €
TOTAL COSTES 9,105.00 € 2,955.00 € 2,955.00 € 3,605.00 € 4,455.00 € 5,955.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 € 9,497.00 €
INGRESOS - € - € - € 1,875.00 € 7,500.00 € 15,000.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 € 22,500.00 €
FLUJO DE CAJA - 9,105.00 € - 2,955.00 € - 2,955.00 € - 1,730.00 € 3,045.00 € 9,045.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 € 13,003.00 €
VAN 175,668.21 €
TIR 31%