Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ejercicio Depreciaciones Sexto B 11-Nov-2015
Ejercicio Depreciaciones Sexto B 11-Nov-2015
Diponemos de lo siguiente:
DESCRIPCIN
MAQUINARIA
EQUIPO DE OFICINA
EQUIPO DE COMPUTACIN
SOFTWARE
VEHCULO
PLANTA INDUSTRIAL
MUEBLES Y ENSERES
EDIFICIO
TERRENO
CANT.
2.00
1.00
2.00
1.00
1.00
1.00
2.00
1.00
1.00
PRECIO U.
15,000.00
4,000.00
2,500.00
2,000.00
15,000.00
80,000.00
1,200.00
40,000.00
30,000.00
Unidades a producir son: 300 mensuales, se incrementarn en un 3.5% cada ao respecto al anterior
Costo Variable unitario es de: $ 18.90 por par, se incrementar en un 4.8% cada ao, respecto al anterior
Precio de venta inicial es de $29.00 por par, que se incrementar en un 3.00% cada ao
(%
LNEA RECTA
DESCRIPCIN
MAQUINARIA
EQUIPO DE OFICINA
EQUIPO E COMPUTACIN
SOFTWARE
VEHCULO
PLANTA INDUSTRIAL
MUEBLES Y ENSERES
EDIFICIO
TERRENO
COSTO
30,000.00
4,000.00
5,000.00
2,000.00
15,000.00
80,000.00
2,400.00
40,000.00
30,000.00
Ao 1
3,000.00
400.00
1,666.65
666.60
3,000.00
4,000.00
240.00
2,000.00
-
14,973.25
14,973.25
3,600
18.90
29.00
83,013.25
23.06
5.94
20.49%
25.0
20.0
15.0
% Rentabilidad
10.0
5.0
0.0
NOMBRES:
VALOR RESIDUAL
(10%)
3,000.00
400.00
500.00
200.00
1,500.00
8,000.00
240.00
4,000.00
3,000.00
VALOR
TOTAL
DESCRIPCIN
27,000.00
3,600.00
4,500.00
1,800.00
13,500.00
72,000.00
2,160.00
36,000.00
27,000.00
MAQUINARIA
E. DE OFICINA
E. DE COMPUTACIN
SOFTWARE
VEHCULO
PLANTA INDUSTRIAL
MUEBLES Y ENSERES
EDIFICIO
TERRENO
ao respecto al anterior
da ao, respecto al anterior
Ao 2
3,000.00
400.00
1,666.65
666.60
3,000.00
4,000.00
240.00
2,000.00
-
Ao 3
3,000.00
400.00
1,666.65
666.80
3,000.00
4,000.00
240.00
2,000.00
###
Ao 4
3,000.00
400.00
Ao 5
3,000.00
400.00
Ao 6
3,000.00
400.00
3,000.00
4,000.00
240.00
2,000.00
-
3,000.00
4,000.00
240.00
2,000.00
-
4,000.00
240.00
2,000.00
-
14,973.25
14,973.25
14,973.45
14,973.45
12,640.00
12,640.00
12,640.00
12,640.00
9,640.00
9,640.00
3,726
19.81
29.87
88,774.88
23.83
6.04
3,856
20.76
30.77
95,024.60
24.64
6.13
3,991
21.75
31.69
99,469.88
24.92
6.77
4,131
22.80
32.64
106,822.63
25.86
6.78
4,276
23.89
33.62
111,798.02
26.15
7.47
20.24%
19.91%
21.36%
20.78%
22.22%
% Sin V
15.00%
% Rentabilidad
% Con
10.00%
5.00%
0.00%
1
10
aeda Javier
CANT.
PRECIO U.
VALOR
RESIDUAL
(10%)
VALOR
TOTAL
2.00
1.00
2.00
1.00
1.00
1.00
2.00
1.00
1.00
15,000.00
4,000.00
2,500.00
2,000.00
15,000.00
80,000.00
1,200.00
40,000.00
30,000.00
Ao 7
3,000.00
400.00
Ao 8
3,000.00
400.00
Ao 9
3,000.00
400.00
Ao 10
3,000.00
400.00
4,000.00
240.00
2,000.00
-
4,000.00
240.00
2,000.00
-
4,000.00
240.00
2,000.00
-
4,000.00
240.00
2,000.00
-
9,640.00
9,640.00
9,640.00
9,640.00
9,640.00
9,640.00
9,640.00
9,640.00
4,425
25.04
34.63
120,448.76
27.22
7.41
4,580
26.24
35.67
129,832.05
28.35
7.32
4,741
27.50
36.74
140,009.91
29.53
7.20
4,906
28.82
37.84
151,049.63
30.79
7.05
21.40%
20.52%
30,000.00
4,000.00
5,000.00
2,000.00
15,000.00
80,000.00
2,400.00
40,000.00
30,000.00
19.60%
18.64%
30,000.00
4,000.00
4,999.95
2,000.00
15,000.00
40,000.00
2,400.00
20,000.00
118,399.95
118,399.95
Rentab
tas
9.00
8.00
7.00
6.00
% Sin V. Residual
5.00
% Con V. Residual
Dolares de rentabilidad
4.00
3.00
2.00
1.00
10
DESCRIPCIN
MAQUINARIA
EQUIPO DE OFICINA
EQUIPO E COMPUTACIN
SOFTWARE
VEHCULO
PLANTA INDUSTRIAL
MUEBLES Y ENSERES
EDIFICIO
TERRENO
COSTO
Ao 1
2,700.00
360.00
1,499.99
599.99
2,700.00
3,600.00
216.00
1,800.00
Ao 2
2,700.00
360.00
1,499.99
599.99
2,700.00
3,600.00
216.00
1,800.00
13,475.98
13,475.98
13,475.98
13,475.98
3,600
18.90
29.00
81,515.98
22.64
6.36
3,726
19.81
29.87
87,277.61
23.42
6.45
27,000.00
3,600.00
4,500.00
1,800.00
13,500.00
72,000.00
2,160.00
36,000.00
27,000.00
21.92%
21.58%
Rentabilidad
9.00
8.00
7.00
rentabilidad
6.00
Sin V. Residual
5.00
Con V. Residual
4.00
3.00
2.00
1.00
-
10
Ao 3
2,700.00
360.00
1,999.99
799.99
2,700.00
3,600.00
216.00
1,800.00
Ao 4
2,700.00
360.00
Ao 5
2,700.00
360.00
Ao 6
2,700.00
360.00
Ao 7
2,700.00
360.00
Ao 8
2,700.00
360.00
2,700.00
3,600.00
216.00
1,800.00
4,200.00
3,600.00
216.00
1,800.00
3,600.00
216.00
1,800.00
3,600.00
216.00
1,800.00
3,600.00
216.00
1,800.00
14,175.98
14,175.98
11,376.00
11,376.00
12,876.00
12,876.00
8,676.00
8,676.00
8,676.00
8,676.00
8,676.00
8,676.00
3,856
20.76
30.77
94,227.13
24.43
6.33
3,991
21.75
31.69
98,205.88
24.60
7.08
4,131
22.80
32.64
107,058.63
25.92
6.72
4,276
23.89
33.62
110,834.02
25.92
7.70
4,425
25.04
34.63
119,484.76
27.00
7.63
4,580
26.24
35.67
128,868.05
28.14
7.53
20.58%
22.36%
20.60%
22.89%
22.03%
21.11%
Sin V. Residual
Con V. Residual
Ao 9
2,700.00
360.00
Ao 10
5,700.00
760.00
3,600.00
216.00
1,800.00
3,600.00
216.00
1,800.00
8,676.00
8,676.00
12,076.00
12,076.00
4,741
27.50
36.74
139,045.91
29.33
7.40
4,906
28.82
37.84
153,485.63
31.28
6.56
20.16%
17.33%
30,000.00
4,000.00
4,999.96
1,999.98
15,000.00
36,000.00
2,160.00
18,000.00
112,159.94
112,159.94