Page 124 - daniela
P. 124

0.221238938          0.32300885  0.265486726  0.190265487
                                22.12%              32.30%      26.55%        19.03%      100.00%

            PASO #3    $                         8.50 $                                   12.25 $                3.60 $                     2.64
                            0.221238938          0.32300885  0.265486726  0.190265487
                       $                         1.88 $                                     3.96 $                0.96 $                     0.50 $                    7.30

            PASO #4

                       unid x procucir  $                         317,000.00  250000 +  $        567,000.00  77719.75473 U
                                                       7.30                         $                    7.30
            PASO #5
                                22.12%              32.30%      26.55%        19.03%
                            77719.75473         77719.75473  77719.75473  77719.75473
                              17194.636         25104.16856  20633.5632   14787.38696

                                              ESTADO DE RESULTADO CONDENSADO
                          CAGUAMA           CAGUAMON          BOTE        VIDRIO       TOTALES
            IT         $             343,892.72 $                         677,812.55 $    247,602.76 $         147,873.87 $     1,417,181.90
            CV         $             197,738.31 $                         370,286.49 $    173,321.93 $         108,835.17 $        850,181.90 $        567,000.00
            MC         $             146,154.41 $                         307,526.06 $       74,280.83 $            39,038.70 $        567,000.00
            CF         $             317,000.00 $                         317,000.00 $    317,000.00 $         317,000.00 $        317,000.00
            UT                                                                      $        250,000.00
   119   120   121   122   123   124   125   126   127