Ejercicio 3

ROCKWILL
VIDA UTIL
C.MANT.
5TO AO
3 ULTIMOS AOS
V.RESCTE

74000
9 AOS
2000 AO/
13000 RECONST
4000 AO

AO

ROCKWILL

BULLDOG
C.MANT
CADA AO
4to AO
V.RESCA

9000

1
2
3
4
5
6
7
8

-74000
2000
2000
2000
4000
13000
4000
4000
4000

BULLDOG
VALOR RESCATE
-59000
3000
-1000
4500
-2500
6000
-4000
22500
-18500
9000
4000
10500
-6500
12000
-8000
13500
-9500

ROCKWILL
MANTENIMIENTO
DEPRECIACION
SMARC
G.DEPRECIACION
AHORRO 40%
MANTENIMIENTO
FCN

1
2000
74000
14.29%
10574.6
5029.84
2000
3029.84

2
2000
74000
24.49%
18122.6
8049.04
2000
6049.04

3
2000
74000
17.49%
12942.6
5977.04
2000
3977.04

1
3000
59000
14.29%
8431.1
4772.4
3000
1772.4

2
4500
59000
24.49%
14449.1
7579.6
4500
3079.6

3
6000
59000
17.49%
10319.1
6527.6
6000
527.6

BULLDOG
MANTENIMIENTO
DEPRECIACION
SMARC
G.DEPRECIACION
AHORRO 40%
MANTENIMIENTO
FCN

VALOR DE RESCATE
ROCKWILL
40%
ULTIMO AO

BULLDOG
9000
3600
5400
1080
4320

40%
ULTIMO AO

59000
1AO 3000
1500
15000
5000

4
2000
74000
12.49%
9242.6
4497.04
2000
2497.04

5
13000
74000
8.93%
6608.2
7843.28
13000
-5156.72

6
4000
74000
8.92%
6600.8
4243.52
4000
243.52

7
4000
74000
8.93%
6608.2
4243.22
4000
243.22

8
4000
74000
4.46%
3300.4
2920.16
4000
-1079.84

4
22500
59000
12.49%
7369.1
11947.64
22500
-10552.36

5
9000
59000
8.93%
5268.7
5707.48
9000
-3292.52

6
10500
59000
8.92%
5262.8
6305.1
10500
-4194.9

7
12000
59000
8.93%
5268.7
6907.48
12000
-5092.52

8
13500
59000
4.46%
2631.4
6452.56
13500
-7047.44

5000
2000
3000
7047
-4047