Proyecto
| | | | | | | | | | | | | |
ANO I |
DESCRIPCION | Mes 1 | Mes 2 | Mes 3 | Mes 4 | Mes 5 | Mes 6 | Mes 7 | Mes 8 | Mes 9| Mes 10 | Mes 11 | Mes 12 |
Retorno por las 125 U | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 |
Gasto deInstalación | $2,500.00 | | | | | | | | | | | | |
Costo 125 UPS | $11,356.25 | | | | | | | | | | | | |
Inversion Inicial | $13,856.25 | -$13,439.58 |-$13,022.91 | -$12,606.24 | -$12,189.57 | -$11,772.90 | -$11,356.23 | -$10,939.56 | -$10,522.89 | -$10,106.22 | -$9,689.55 | -$9,272.88 | -$8,856.21 |
| | | | | | | | | | | | | |
ANO II |
DESCRIPCION | Mes 1 | Mes 2 | Mes 3 | Mes 4 | Mes 5 | Mes 6 | Mes 7 | Mes 8 | Mes 9 | Mes 10 | Mes 11 | Mes 12 |
Retorno | | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 |$416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 |
Gasto de Instalación | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
acumulado Año1 | $8,856.21 | -$8,439.54 | -$8,022.87 | -$7,606.20 | -$7,189.53 | -$6,772.86 | -$6,356.19 | -$5,939.52 | -$5,522.85 | -$5,106.18 | -$4,689.51 | -$4,272.84 | -$3,856.17 |
| | | | | | | | | | | | | |
ANO III |
DESCRIPCION | Mes 1 | Mes 2 | Mes 3 | Mes 4 | Mes 5 | Mes 6 | Mes 7 | Mes 8 | Mes 9 | Mes 10 | Mes 11 | Mes 12 |
Retorno | | $416.67 |$416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 | $416.67 |
Gasto de Instalación | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
acumulado Año2 | $3,956.17 | -$3,539.50 | -$3,122.83 | -$2,706.16 | -$2,289.49 | -$1,872.82 | -$1,456.15 | -$1,039.48 | -$622.81 | -$206.14 | $210.53...
Regístrate para leer el documento completo.