7/24/2019 Excel Ferma Porci

1/2

1 2 3 4 5 6

Venituri totale 282,921 305,471 329,121 351,721 364,521

Cheltuieli totale 176,928 176,946 177,506 177,930 194,161

Credite si Dobanzi 0 0 0 0 0

Flux disonibil 105,993 128,525 151,615 173,791 170,360 170,360

3 105,993 234,518 386,133 559,924 730,284

VI 393,446 27! 60! 98! 142! 186!

VAN @8%:

641,859 98,142 110,189 120,357 127,742 115,944 107,356

a"tualizare "ash #o$

7/24/2019 Excel Ferma Porci

2/2

7 8 9 10

170,360 170,360 170,360 170,360

99,403 92,040 85,222 78,910