Académique Documents
Professionnel Documents
Culture Documents
Ao
de
INGRESOS
oper
TOTALES*
aci
n
0
1
2
3
4
5
$0
Flujo neto
Factor de
Costos
Beneficios
de
actualizaci actualizad actualizad
efectivo
totales
n
os
os
act.
($)
10.0%
($)
($)
($)
0
1.000
0.00
0.00
0.00
1,802,917.0 1,168,581.0
1,285,439
0.909
1
9 -634,335.92
1,136,054.6
1,374,626
0.826
953,347.46
8 182,707.22
1,121,699.8
1,492,982
0.751
932,390.88
3 189,308.94
1,083,840.9
1,586,852
0.683
906,499.84
9 177,341.15
1,198,365.8
1,929,980
0.621
885,079.11
4 313,286.73
7,669,880
5,480,234.30 5,708,542.42
228,308.12
Costos Beneficios
de
totales
operacin
($)
0
0
1,983,20
1
9
1,153,55
2
0
1,241,01
3
2
1,327,20
4
6
1,425,42
5
9
Total
5,704,978
Pgina 2
VENTAS
$6,000
$12,000
$18,000
$24,000
$30,000
$36,000
$48,000
$54,000
$60,000
$66,000
$72,000
$78,000
$84,000
$90,000
COSTOS
$42,000
$44,000
$46,000
$48,000
$50,000
$52,000
$56,000
$58,000
$60,000
$62,000
$64,000
$66,000
$68,000
$70,000
UTILIDAD
ES
-$36,000
-$32,000
-$28,000
-$24,000
-$20,000
-$16,000
-$8,000
-$4,000
$0
$4,000
$8,000
$12,000
$16,000
$20,000
8,500.00
1,000.00
4 aos
Pgina 3
5,400.00
-1,500.00
5,000.00
1,200.00
Pgina 4