Solución 1. Valor contable o activo neto (AN): 946,000 – (250,000 + 80,000 + 76,000) -10,000 2. Activo Neto real (ANR): 0 1,556,000 – 406,000 = 1,150,000 3. Activo neto real de explotación (ANRE) 1,150,000 – 250,000 = 900,000 4. Valor de liquidación: [(946,000 – 10,000) x (1-0.15)] – [406,000 x (1+0.10)] = 430,200 5. Valor sustancia bruto (VSB): 530,000 + 500,000 + 200,000 + 60,000 + 16,000 + 10,000 = 1,316,000 6. Valor sustancial neto (VSN): 1,316,000 – 406,000 = 910,000 7. Capitales permanentes necesarios para la explotación(CPNE): (530,000 + 500,000) + [(200,000 + 60,000 + 16,000) – (80,000 + 76,000)] = 1,030,00 - 120,000 = 1,150,000