descripcion duracion dias valor costo cantidad produccion costo total prodccion

teclado
15
6,500
25
1950
estabilizador
7
75,000
20
26250
plotter
11
350,000
30
122500
lapiz optico
6
150,000
14
52500
scanner
12
450,000
150
157500
camara de video
14
215,000
50
75250
parlantes
7
85,000
25
29750
impresora hp
15
450,000
12
157500
totales
623200
vr. Maximo
157500
vr.minimo
1950
promedio
77900

mano de obra valor unidad

2.25
8,452
1.05
101,251
1.65
472,502
0.9
202,501
1.8
607,502
2.1
290,252
1.05
114,751
2.25
607,502
13.05
2,404,713
2.25
607,502
0.9
8,452
1.63125
300,589

iva
incremento valor mercado
1352.36
845.225
10,650
16200.168
10125.105
127,576
75600.264
47250.165
595,352
32400.144
20250.09
255,151
97200.288
60750.18
765,452
46440.336
29025.21
365,718
18360.168
11475.105
144,586
97200.36
60750.225
765,453
384754.088 240471.305
3,029,938
97200.36
60750.225
765,453
1352.36
845.225
10,650
48094.261 30058.9131
378,742