Page 69 - Evidencia Analisis de Proyectos de Inversion.
P. 69
SALIDAS O EGRESOS:
INSUMOS MAQUINARIA
MATERIA PRIMA
AGUA $1.72 m³ 2 MAQ. $1,000
SAL $15
LUZ $2.60kW 4 APLANADORAS $250
MANTECA $27 GAS $11.70 COMAL $500
REXAL $30 TOTAL $1,436.32 TANQUE DE GAS $450
HARINA $10 COCEDOR $3,000
BOLSAS $.45 TOTAL $5,200
TOTAL $82.45
MESES CAN/PAQUE. MATERIA INSUMOS EGRESOS
1 720 $2,149.30 $1,436.32 $8,785.62
2 800 $2,388.11 $1,595.91 3984.022222
3 820 $2,447.81 $1,635.81 4083.622778
4 700 $2,089.60 $1,396.42 3486.019444
5 715 $2,134.37 $1,426.35 3560.719861
6 900 $2,686.63 $1,795.40 $5,482.03
7 1050 $3,134.40 $2,094.63 5229.029167
8 1000 $2,985.14 $1,994.89 4980.027778
9 950 $2,835.88 $1,895.14 4731.026389
10 720 $2,149.30 $1,436.32 3585.62
11 880 $2,626.92 $1,755.50 4382.424444
12 1100 $3,283.65 $2,194.38 5478.030556
