Professional Documents
Culture Documents
1 S$ = 0,5 USD
1
Año 0 Año 1
DEMANDA 1,890
PRECIO X CAJA (USD) 74.21
INGRESOS TOTALES $140,257
2 3
Año 2 Año 3
2,835 3,780
77.11 80.11
$218,607 $302,816
$38 $38
$107,645 $145,454
$1,000,000 $1,000,000
$1,000,000 $1,000,000
$2,000,000 $2,000,000
$4,000,000 $4,000,000
$4,107,645 $4,145,454
-$3,889,038 -$3,842,638
-$777,808 -$768,528
-$3,111,230 -$3,074,111
-$1,111,230 -$1,074,111
-$111,123 -$107,411
-$1,000,107 -$966,700
-$1,000,107 -$966,700
2 3 4
Año 2 Año 3 Año 4
60,000 100,000 100,000
$350 $360 $380
$21,000,000 $36,000,000 $38,000,000
$12,000,000
3 4
Año 3 Año 4
100,000 100,000
$360 $380
$36,000,000 $38,000,000
$250 $260
$25,000,000 $26,000,000
$0 $0
$1,000,000 $1,000,000
$2,000,000 $2,000,000
$3,000,000 $3,000,000
$28,000,000 $29,000,000
$8,000,000 $9,000,000
$1,600,000 $1,800,000
$6,400,000 $7,200,000
$8,400,000 $9,200,000
$840,000 $920,000
$7,560,000 $8,280,000
$22,000,000
$7,560,000 $30,280,000
3 4
Año 3 Año 4
100,000 100,000
$360 $380
$36,000,000 $38,000,000
$250 $260
$25,000,000 $26,000,000
$1,000,000 $1,000,000
$1,000,000 $1,000,000
$2,000,000 $2,000,000
$4,000,000 $4,000,000
$29,000,000 $30,000,000
$7,000,000 $8,000,000
$1,400,000 $1,600,000
$5,600,000 $6,400,000
$7,600,000 $8,400,000
$760,000 $840,000
$6,840,000 $7,560,000
$12,000,000
$6,840,000 $19,560,000
2 3 4
Año 2 Año 3 Año 4
60,000 100,000 100,000
$350 $360 $380
$21,000,000 $36,000,000 $38,000,000
$2,994,075
$26,946,675
$12,000,000
$0 $0 $38,946,675