Page 86 - LIBRETA DIGITAL
P. 86

CAGUAMA   CAGUAMON  BOTE      VIDRIO
           P               20         27       12        10                           CF        $       317,000.00
           CV             11.5      14.75      8.4      7.36
           MC              8.5      12.25      3.6      2.64

           PVU            5000      7300      6000      4300     22600       PE=      $        317,000.00  $          43,451.79
           %              22%        32%       27%      19%       100%                  7.295442478
           MCP        1.880530973  3.956858407  0.955752212  0.502300885  7.295442478
                                                                             CAGUAMA  $             9,613.23
                                                                             CAGUAMON  $          14,035.31
            IT      $        192,264.54  $         378,953.40  $        138,430.47  $          82,673.75   $        792,322.16  BOTE  $          11,535.87
           CVT      $        110,552.11  $         207,020.84  $          96,901.33   $          60,847.88   $        475,322.16  VIDRIO  $             8,267.38
           MC       $          81,712.43   $         171,932.56  $          41,529.14   $          21,825.87   $        317,000.00  $          43,451.79
           CF                                               $        317,000.00
           PE                                               $                       -
   81   82   83   84   85   86   87   88   89   90   91