TAREA DESARROLLADA

1. FLUJO ECONOMICO DESARROLLADO

concepto/años 0 1 2 3 4 5
ingresos            
360,000.0
ingreso por ventas 0.00 0 430,000.00 520,000.00 610,000.00 690,000.00
valor de recupero 0.00 0.00 0.00 0.00 0.00 23,280.00
otros ingresos 0.00 10,000.00 12,000.00 14,000.00 16,000.00 18,000.00
370,000.0
total ingresos 0.00 0 442,000.00 534,000.00 626,000.00 731,280.00
egresos            
costo de producción 0.00 50,000.00 55,000.00 64,000.00 70,000.00 78,000.00
gastos administrativos 0.00 35,000.00 38,000.00 45,000.00 52,000.00 63,000.00
gastos de ventas 0.00 48,000.00 63,000.00 71,000.00 82,000.00 93,000.00
inversión total 679,000.00 0.00 0.00 0.00 0.00 0.00
133,000.0
total egresos 679,000.00 0 156,000.00 180,000.00 204,000.00 234,000.00
237,000.0
flujo económico -679,000.00 0 286,000.00 354,000.00 422,000.00 497,280.00

2. FLUJO ECONOMICO RESUMIDO HORIZONTAL

concepto/años 0 1 2 3 4 5
total ingresos 0.00 370,000.00 442,000.00 534,000.00 626,000.00 731,280.00
total egresos 679,000.00 133,000.00 156,000.00 180,000.00 204,000.00 234,000.00
flujo económico -679,000.00 237,000.00 286,000.00 354,000.00 422,000.00 497,280.00

3. FLUJO ECONOMICO RESUMIDO VERTICAL

concepto/años total ingresos total egresos flujo económico

0 0.00 679,000.00 -679,000.00
1 370,000.00 133,000.00 237,000.00
2 442,000.00 156,000.00 286,000.00
3 534,000.00 180,000.00 354,000.00
4 626,000.00 204,000.00 422,000.00
5 731,280.00 234,000.00 497,280.00
4. VANE TABULADO

BENEFICIO
BENEFICIO
n FSA NETO
NETO
ACUMULABLE
0 -679,000.00 1 -679,000.00  
1 237,000.00 0.833 197,500.00  
2 286,000.00 0.694 198,611.11  
3 354,000.00 0.579 204,861.11  
4 422,000.00 0.482 203,510.80  
5 497,280.00 0.402 199,845.68  
  VANE 325,328.70

5. VANE POR SUMATORIAS