Your SlideShare is downloading. ×
0
Cuadro flujo fina lextendido
Upcoming SlideShare
Loading in...5
×

Thanks for flagging this SlideShare!

Oops! An error has occurred.

×
Saving this for later? Get the SlideShare app to save on your phone or tablet. Read anywhere, anytime – even offline.
Text the download link to your phone
Standard text messaging rates apply

Cuadro flujo fina lextendido

431

Published on

0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total Views
431
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
1
Comments
0
Likes
0
Embeds 0
No embeds

Report content
Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
No notes for slide

Transcript

  1. Cuadro CUADRO DEL FLUJO DE FONDOS DEL PROYECTO Año 1 Año 1 Año 2 Año 3 Año 4 Año 5 0.00 1.00 2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00 11.00 12.00 Ingresos Cursos 4,000.00 4,000.00 6,000.00 10,000.00 10,000.00 12,000.00 12,000.00 58,000.00 81,200.00 97,440.00 107,184.00 107,184.00 Contenido 2,000.00 2,000.00 4,000.00 4,000.00 5,000.00 5,000.00 5,000.00 27,000.00 37,800.00 45,360.00 49,896.00 49,896.00 Plataforma laboral 800.00 4,000.00 4,000.00 4,000.00 5,000.00 5,000.00 5,000.00 27,800.00 38,920.00 46,704.00 51,374.40 51,374.40 Publicidad 7,000.00 7,000.00 12,000.00 12,000.00 20,000.00 25,000.00 25,000.00 108,000.00 151,200.00 181,440.00 199,584.00 199,584.00 Subtotal 0.00 0.00 0.00 0.00 0.00 13,800.00 17,000.00 26,000.00 30,000.00 40,000.00 47,000.00 47,000.00 220,800.00 309,120.00 370,944.00 408,038.40 408,038.40 Egresos Personal 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 28,500.00 42,750.00 53,437.50 61,453.13 67,598.44 Director 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 72,000.00 72,000.00 90,000.00 112,500.00 140,625.00 Sistemas 90,000.00 Hosting 740.00 740.00 740.00 740.00 740.00 740.00 740.00 740.00 740.00 740.00 740.00 740.00 8,880.00 8,880.00 8,880.00 8,880.00 8,880.00 Programacion 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 4,000.00 28,000.00 35,000.00 38,500.00 42,350.00 46,585.00 Diseño 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 24,000.00 27,600.00 30,360.00 33,396.00 36,735.60 Publicidad 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 18,000.00 19,800.00 21,780.00 23,958.00 26,353.80 Alquiler 6,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 30,000.00 33,000.00 36,300.00 39,930.00 43,923.00 Subtotal 96,000.00 13,740.00 13,740.00 13,740.00 13,740.00 13,740.00 19,240.00 19,240.00 19,240.00 19,240.00 19,240.00 19,240.00 19,240.00 299,380.00 239,030.00 279,257.50 322,467.13 370,700.84 Total -96,000.00 -13,740.00 -13,740.00 -13,740.00 -13,740.00 -13,740.00 -5,440.00 -2,240.00 6,760.00 10,760.00 20,760.00 27,760.00 27,760.00 -78,580.00 70,090.00 91,686.50 85,571.28 37,337.56 1 2 3 4 5 Badlar 0.13 0.13 VAN 121,642.07 x fórmula -69,539.82 54,890.75 63,543.34 52,482.47 20,265.33 121,642.07 TIR 89% Página 1

×