Scribd Logo
Cargar

¡Te damos la bienvenida a Scribd!

  • Libro

    Cargado por

    Edmundo Velez
    6 vistas2 páginas
    Una cuenta sobre un ejercicio de dirección de operaciones

    Derechos de autor

    © © All Rights Reserved

    Formatos disponibles

    XLSX, PDF, TXT o lea en línea desde Scribd

    ¿Le pareció útil este documento?

    ¿Este contenido es inapropiado?

    Denunciar este documento
    Una cuenta sobre un ejercicio de dirección de operaciones

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Marcar por contenido inapropiado
    6 vistas2 páginas

    Libro

    Cargado por

    Edmundo Velez
    Una cuenta sobre un ejercicio de dirección de operaciones

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Marcar por contenido inapropiado
    de 2

    periodo flujos positivos G.

    operación depreciación total UAI Impuestos


    1 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    2 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    3 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    4 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    5 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    6 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    7 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    8 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    9 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    10 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    11 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    12 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    13 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    14 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    15 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    16 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    17 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    18 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    19 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    20 $105,000,000 $2,500,000 $10,000,000 $12,500,000 $92,500,000 $27,750,000
    $2,100,000,000 $50,000,000 $200,000,000 $250,000,000 $1,850,000,000 $555,000,000
    UDI depreciación FNE FVP FNE Actual
    $64,750,000 $10,000,000 $74,750,000 0.892 73,404,500
    $64,750,000 $10,000,000 $74,750,000 0.797 59,575,750
    $64,750,000 $10,000,000 $74,750,000 0.7117 53,199,575
    $64,750,000 $10,000,000 $74,750,000 0.6355 47,503,625
    $64,750,000 $10,000,000 $74,750,000 0.567 42,383,250
    $64,750,000 $10,000,000 $74,750,000 0.506 37,823,500
    $64,750,000 $10,000,000 $74,750,000 0.452 33,787,000
    $64,750,000 $10,000,000 $74,750,000 0.403 30,124,250
    $64,750,000 $10,000,000 $74,750,000 0.36 26,910,000
    $64,750,000 $10,000,000 $74,750,000 0.321 23,994,750
    $64,750,000 $10,000,000 $74,750,000 0.287 21,453,250
    $64,750,000 $10,000,000 $74,750,000 0.256 19,136,000
    $64,750,000 $10,000,000 $74,750,000 0.229 17,117,750
    $64,750,000 $10,000,000 $74,750,000 0.204 15,249,000
    $64,750,000 $10,000,000 $74,750,000 0.182 13,604,500
    $64,750,000 $10,000,000 $74,750,000 0.163 12,184,250
    $64,750,000 $10,000,000 $74,750,000 0.145 10,838,750
    $64,750,000 $10,000,000 $74,750,000 0.13 9,717,500
    $64,750,000 $10,000,000 $74,750,000 0.116 8,671,000
    $64,750,000 $10,000,000 $74,750,000 0.103 7,699,250
    $1,295,000,000 $200,000,000 $1,495,000,000 $564,377,450

    También podría gustarte