Professional Documents
Culture Documents
Depreciacion Lineal
Vida util 3 aos
Vta. Activo fijo (al final) S/. 10,000
Utilidad Operativa (sin depreciacion) S/. 110,000
AO 0 AO 1 AO 2 AO 3
U. Operativa (sin deprec) 110,000 110,000 110,000
(-) Depreciacion (23,333.33) (23,333.33) (23,333.33)
U.OPERATIVA NETA 86,666.67 86,666.67 86,666.67
Ingreso por Vta Equipo 10,000.00
Egreso por valor en libros -
Utilidad antes imptos 86,667 86,667 96,667
(-) Impto Renta (26,000) (26,000) (29,000)
NOPAT 60,667 60,667 67,667
AO 0 AO 1 AO 2 AO 3
NOPAT 60,667 60,667 67,667
(+) Depreciacion 23,333.33 23,333.33 23,333.33
(+) Recupero del Cap. Trab. 30,000
INVERSION
Activo fijo (70,000)
Capital trabajo (30,000)
FCL (100,000) 84,000 84,000 121,000
AO 0 AO 1 AO 2 AO 3
Deuda S/. 55,000 S/. 55,000 S/. 38,384 S/. 20,106
Cuota (S/. 22,116) (S/. 22,116) (S/. 22,116)
Interes (S/. 5,500) (S/. 3,838) (S/. 2,011)
Amortizacion (S/. 16,616) (S/. 18,278) (S/. 20,106)
Saldo S/. 55,000 S/. 38,384 S/. 20,106 S/. 0
AO 0 AO 1 AO 2 AO 3
FCL (100,000) 84,000 84,000 121,000
(-) Servicio deuda 50,000 (22,116) (22,116) (22,116)
(+) Efecto financiero (EFI) 1,650 1,152 603
FCA (50,000) 63,534 63,035 99,487
SOLUCION: