Proyecto Netflix Inc.

Descripcion Monto Año

Mano de obra directa $15,422,500.00 0
Insumos $18,363,000.00 1
Gastos de administracion $28,889,000.00 2
Gastos operativos $32,000,000.00 3
Otros gastos fijos $45,000,000.00 4
5
Unidad por precio $250.00

Año
Inversion inicial $217,535.00 Beneficio
Tasa 8% Costo

Beneficios $586,748,703.50
Costos $557,679,778.07
Diferencia $557,897,313.07
Resultado 1.05171451761612
Suscripciones Beneficios

$587,820.00 $146,955,000.00
$587,820.00 $146,955,000.00
$587,820.00 $146,955,000.00
$587,820.00 $146,955,000.00
$587,820.00 $146,955,000.00

1 2 3 4 5
$146,955,000.00 $146,955,000.00 $146,955,000.00 $146,955,000.00 $146,955,000.00
$139,674,500.00 $139,674,500.00 $139,674,500.00 $139,674,500.00 $139,674,500.00