Documentos de Académico
Documentos de Profesional
Documentos de Cultura
0 1 2
ING. POR VENTAS S/. 4,200,000.00 S/. 4,410,000.00
COSTO DE PROD. S/. 2,940,000.00 S/. 3,087,000.00
DEPRECIACION(-) S/. 150,000.00 S/. 150,000.00
EBIT S/. 1,110,000.00 S/. 1,173,000.00
IMPUESTO S/. 333,000.00 S/. 351,900.00
DEPRECIACION(+) S/. 150,000.00 S/. 150,000.00
FEO S/. 927,000.00 S/. 971,100.00
GNK -S/. 1,200,000.00
VAR(CTN) -S/. 420,000.00
VR(GNK)
VR(CTN)
FCLD -S/. 1,620,000.00 S/. 927,000.00 S/. 971,100.00
COK 12.00%
VALORES ACTUALIZADOS 827,678.57 774,154.97
VPN S/. 2,570,581.04
PITAL (FLUJO DE CAJA)
3 4 5
S/. 4,630,500.00 S/. 4,862,025.00 S/. 5,105,126.25 5% al año
S/. 3,241,350.00 S/. 3,403,417.50 S/. 3,573,588.38 70%
S/. 150,000.00 S/. 150,000.00 S/. 150,000.00 8 años de depreciado
S/. 1,239,150.00 S/. 1,308,607.50 S/. 1,381,537.88
S/. 371,745.00 S/. 392,582.25 S/. 414,461.36 30% igv
S/. 150,000.00 S/. 150,000.00 S/. 150,000.00
S/. 1,017,405.00 S/. 1,066,025.25 S/. 1,117,076.51
gastos netos de capital
MC P.Q CVu * Q
GAO
EBIT I CT
des monetarias.
(c) (d)
GF GAF GAT
1676.08 1.08 2.03
Q CVu * Q EBIT
GAF GAT GAO * GAF
I CT EBIT GF