van y tirdaffjffamkfnwfikenenvek
of 10
-
Upload
libio-espinoza-meza -
Category
Documents
-
view
216 -
download
0
Transcript of van y tirdaffjffamkfnwfikenenvek
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
1/10
0 1 2 3
Ingresos brutos 24.674 24.674 24.674
4.754 4.754 4.754
8.205 8.205 8.205
291 326 365
Ingreso neto 11.424 11.388 11.35
Depreciacin 1.031 1.031 1.031
Inversin -15.976
-9.619
capital -8
!"# -33.595 12.42 12.42 12.381
$%& !"# 36.333
'I( )# 33*51
0 1 2 3
Ingresos brutos 24.674 24.674 24.674
4.754 4.754 4.754
8.205 8.205 8.205
291 326 365
Ingreso neto 11.424 11.388 11.35
Depreciacin 1.031 1.031 1.031
Inversin -15.976
-9.619
capital -8
!"# -33.595 12.42 12.42 12.381
$%& !"# 36.333
'I( )# 33*51
+ostos totalespro,uccin
astosgenerales
Ipuesto a larenta
(einversin%porte ,e
$alor resi,ual
/luo anual
+ostos totalespro,uccin
astosgenerales
Ipuesto a larenta
(einversin%porte ,e
$alor resi,ual/luo anual
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
2/10
4 5 6 7 8 9
24.674 24.674 24.674 24.674 24.674 24.674
4.754 4.754 4.754 4.754 4.754 4.754
8.205 8.205 8.205 8.205 8.205 8.205
407 453 503 558 503 558
11.308 11.262 11.211 11.157 11.211 11.157
1.031 1.031 1.031 1.031 1.031 1.031
12.339 12.293 12.243 12.188 12.243 12.188
4 5
24.674 24.674
4.754 4.754
8.205 8.205
407 453
11.308 11.262
1.031 1.031
12.339 12.293
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
3/10
10
24.674
4.754
8.205
618
11.097
1.031
3.39
15.519
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
4/10
Ite
0 Inversin 33.595
124.674
12.959
224.674
12.959
324.674
12.959
424.674
12.959
524.674
12.959
624.674
12.959
724.674
12.959
828.064
12.959
924.674
12.959
1028.064
12.959
138.268
'otal costos actualia,os 105.321
(elacin + 1*31
Ingreso costos totales
Ingreso+osto
Ingreso+osto
Ingreso+osto
Ingreso+osto
Ingreso+osto
Ingreso
+osto
Ingreso+osto
Ingreso+osto
Ingreso+osto
Ingreso+osto
'otal beneciosactualia,os
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
5/10
Ingresos costos actualia,os 9)#
33.595
22.637
11.889
20.768
10.907
19.053
10.007
17.48
9.181
16.036
8.423
14.712
7.72713.498
7.089
14.085
6.504
13.498
7.089
14.085
6.504
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
6/10
%o Ite
0 Inversin
5
6
7
8
9
10
'otal benecios actualia,os
'otal costos actualia,os
(elacin +
Ingreso+osto
Ingreso
+osto
Ingreso+osto
Ingreso+osto
Ingreso+osto
Ingreso+osto
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
7/10
Ingreso costos totales Ingresos costos actualia,os 9)#
33.595 33.595
24.674 16.036
12.959 8.423
24.674 14.712
12.959 7.72724.674 13.498
12.959 7.089
28.064 14.085
12.959 6.504
24.674 13.498
12.959 7.089
28.064 14.085
12.959 6.504
138.268
105.321
1*31
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
8/10
0 1 2
Ingresos brutos 24.674 24.674
4.754 4.754
8.205 8.205
291 326
Ingreso neto 11.424 11.388
Depreciacin 1.031 1.031
Inversin -15.976
-9.619
capital -8
!"# -33.595 12.42 12.42
$%& !"# 36.333
'I( )# 33*51
0 1 2
Ingresos brutos 24.674 24.674
4.754 4.754
8.205 8.205
291 326
Ingreso neto 11.424 11.388
Depreciacin 1.031 1.031
Inversin -15.976
-9.619
capital -8
!"# -33.595 12.42 12.42
$%& !"# 36.333
'I( )# 33*51
+ostos totales
pro,uccin
astosgenerales
Ipuesto a larenta
(einversin%porte ,e
$alor resi,ual/luo anual
+ostos totalespro,uccin
astosgenerales
Ipuesto a larenta
(einversin%porte ,e
$alor resi,ual/luo anual
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
9/10
3 4 5 6 7 8
24.674 24.674 24.674 24.674 24.674 24.674
4.754 4.754 4.754 4.754 4.754 4.754
8.205 8.205 8.205 8.205 8.205 8.205
365 407 453 503 558 503
11.35 11.308 11.262 11.211 11.157 11.211
1.031 1.031 1.031 1.031 1.031 1.031
12.381 12.339 12.293 12.243 12.188 12.243
3 4 5
24.674 24.674 24.674
4.754 4.754 4.754
8.205 8.205 8.205
365 407 453
11.35 11.308 11.262
1.031 1.031 1.031
12.381 12.339 12.293
-
7/24/2019 van y tirdaffjffamkfnwfikenenvek
10/10
9 10
24.674 24.674
4.754 4.754
8.205 8.205
558 618
11.157 11.097
1.031 1.031
3.39
12.188 15.519
