Page 68 - Evidencia Analisis de Proyectos de Inversion.

ENTRADAS O INGRESOS:

PRECIO
MESES CAN/PAQUE. MATERIA INSUMOS EGRESOS PAQ. INGR VENT INGR NET
1 720 $2,149.30 $1,436.32 $8,785.62 10 $7,200.00 -$1,585.62
2 800 $2,388.11 $1,595.91 3984.022222 10 $8,000.00 $2,430.36
3 820 $2,447.81 $1,635.81 4083.622778 10 $8,200.00 $4,116.38

4 700 $2,089.60 $1,396.42 3486.019444 10 $7,000.00 $3,513.98
5 715 $2,134.37 $1,426.35 3560.719861 10 $7,150.00 $3,589.28
6 900 $2,686.63 $1,795.40 $5,482.03 10 $9,000.00 $3,517.98
7 1050 $3,134.40 $2,094.63 5229.029167 10 $10,500.00 $5,270.97
8 1000 $2,985.14 $1,994.89 4980.027778 10 $10,000.00 $5,019.97
9 950 $2,835.88 $1,895.14 4731.026389 10 $9,500.00 $4,768.97

10 720 $2,149.30 $1,436.32 3585.62 10 $7,200.00 $3,614.38
11 880 $2,626.92 $1,755.50 4382.424444 10 $8,800.00 $4,417.58
12 1100 $3,283.65 $2,194.38 5478.030556 10 $11,000.00 $5,521.97