Actividad _3 Etapa 1_Proyecto Integrador_JF.pdf - Nombre del alumno Jonas Fankhauser Materia Finanzas para Ingeniera Nombre del Maestro Armando Resndiz

Actividad _3 Etapa 1_Proyecto Integrador_JF.pdf - Nombre...

This preview shows page 1 - 2 out of 2 pages.

Nombre del alumno: Jonas Fankhauser Materia: Finanzas para Ingeniería Nombre del Maestro: Armando Reséndiz Rodriguez Actividad: 3. Etapa 1 Proyecto Integrador Campus: Querétaro Fecha de entrega: 08 de diciembre 2017
Image of page 1
Desarrollo: $23,500,000 Investigacion $12,675,000 tacion nueva tecnologia: $1,625,000 Layout $8,125,000 Total: $45,925,000 Kilos 2015 $6,500,000 2015 2015 2016 $6,727,500.0 2016 $1,575,000 2016 $6.85 15,600,000 $106,860,000.00 2017 $6,962,962.50 2017 $1,657,687.50 2017 $7.02 16458000.00 $115,499,363.85 2018 $7,241,481.00 2018 $1,744,716.09 2018 $7.19 17363190.00 $124,837,198.67 2019 $7,531,140.24 2019 $1,836,313.69 2019 $7.37 18318165.45 $134,929,974.09 2020 $7,832,385.85 2020 $1,941,901.73 2020 $7.55 19325664.55 $145,838,725.17 2021 $8,145,681.28 2021 $2,053,561.08 2021 $7.73 20388576.10 $157,629,421.50 2022 $8,471,508.53 2022 $2,171,640.84 2022 $7.92 20694404.74 $163,913,712.46 2023 $8,810,368.88 2023 $2,296,510.18 2023 $8.11 21004820.81 $170,448,542.39 2024 $9,162,783.63 2024 $2,428,559.52 2024 $8.31 21319893.12 $177,243,899.66 2025 $9,529,294.98 2025 $2,568,201.69 2025 $8.52 21639691.52 $184,310,170.83 2026 $9,910,466.78 2026 $2,715,873.29 2026 $8.73 21964286.89 $191,658,156.56 2027 $10,306,885.45 2027 $2,872,036.00 2027 $8.94 22293751.20 $199,299,088.12 2028 $10,719,160.86 2028 $3,037,178.07 2028 $9.16 22628157.47 $207,244,644.52 2029 $11,147,927.30 2029 $3,211,815.81 2029 $9.38 22967579.83 $215,506,970.38 2030 $11,593,844.39 2030 $3,396,495.22 2030 $9.61 23312093.53 $224,098,694.52 Total: $140,593,391.67 $35,507,491 $2,519,318,562.73 2016 $950,000.00 2017 $983,250.00 2018 $1,017,663.75 2019 $1,053,281.98 2020 $1,090,146.85 2021 $1,133,752.72 2022 $1,179,102.83 2023 $1,226,266.95 2024 $1,275,317.62 2025 $1,326,330.33 2026 $1,379,383.54 2027 $1,434,558.88 2028 $1,491,941.24 2029 $1,551,618.89 Total: $17,092,615.60 Gran total Egresos: $2,712,512,060.72 Kilos $/kg Venta Impuestos 15,600,000 $8.75 $136,500,000.00 $47,775,000.00 16458000.00 $9.14 $150,487,837.50 $52,670,743.13 17363190.00 $9.56 $165,909,078.65
Image of page 2

You've reached the end of your free preview.

Want to read both pages?

  • Fall '16
  • fernando
  • $9,595,891.67, Jonas Fankhauser, Armando Reséndiz Rodriguez, Reséndiz Rodriguez, $23,500,000, $12,675,000

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture