Semana 2 Semana 4 Semana 6 Semana 8

Inversión 10,000.00

INGRESOS
Ventas 10,000.00 10,000.00 10,000.00 10,000.00
préstamo 10,000.00
10,000.00 10,000.00 10,000.00 10,000.00

Egresos
Inversión 6,500.00 6,500.00
Materia prima 550.00 550.00
Costos fijos 500.00 500.00 500.00 500.00
7,550.00 500.00 7,550.00 500.00

Flujo neto economico 2,450.00 9,500.00 2,450.00 9,500.00

Semana 10 Semana 12 Semana 14 Semana 16 Semana 18 Semana 20 Semana 22

12,000.00 12,000.00 12,000.00 12,000.00 14,000.00 14,000.00 14,000.00

12,000.00 12,000.00 12,000.00 12,000.00 14,000.00 14,000.00 14,000.00

6,500.00 6,500.00 8,000.00 8,000.00

550.00 550.00 1,050.00 1,050.00
500.00 500.00 500.00 500.00 1,000.00 1,000.00 1,000.00
7,550.00 500.00 7,550.00 500.00 10,050.00 1,000.00 10,050.00

4,450.00 11,500.00 4,450.00 11,500.00 3,950.00 13,000.00 3,950.00

Semana 24 Semana 26 Semana 28

14,000.00 16,000.00 16,000.00

14,000.00 16,000.00 16,000.00

10,000.00
1,550.00
1,000.00 1,500.00 1,500.00
1,000.00 13,050.00 1,500.00

13,000.00 2,950.00 14,500.00 107,150.00 10.72 numero de veces que representa la ganancia de la inv
90% 10%
s que representa la ganancia de la inversión