Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Año 1 Valor orig Valor des. Val. Depreciable Dep. anual Dep. acum
1 $47,000 $3,760 $43,240 $2,882.67 $2,882.67
2 $47,000 $3,760 $43,240 $2,882.67 $5,765.33
3 $47,000 $3,760 $43,240 $2,882.67 $8,648.00
4 $47,000 $3,760 $43,240 $2,882.67 $11,530.67
5 $47,000 $3,760 $43,240 $2,882.67 $14,413.33
6 $47,000 $3,760 $43,240 $2,882.67 $17,296.00
7 $47,000 $3,760 $43,240 $2,882.67 $20,178.67
8 $47,000 $3,760 $43,240 $2,882.67 $23,061.33
9 $47,000 $3,760 $43,240 $2,882.67 $25,944.00
10 $47,000 $3,760 $43,240 $2,882.67 $28,826.67
11 $47,000 $3,760 $43,240 $2,882.67 $31,709.33
12 $47,000 $3,760 $43,240 $2,882.67 $34,592.00
13 $47,000 $3,760 $43,240 $2,882.67 $37,474.67
14 $47,000 $3,760 $43,240 $2,882.67 $40,357.33
15 $47,000 $3,760 $43,240 $2,882.67 $43,240.00
$47,000 dólares, de auerdo a las especificaciones del poveedor, la vida útil se estima
b) Elabore una tabla de depreciación considerando que los volúmenes de producción estim
Periodo Factor dep. Piezas prod Valor act Dep. anual Dep. acum
1 0.0032 7300000.00 $306,425 $23,546.34 $23,546.34
2 0.0032 9125000.00 $306,425 $29,432.93 $52,979.27
3 0.0032 12775000.00 $306,425 $41,206.10 $94,185.37
4 0.0032 22995000.00 $306,425 $74,170.98 $168,356.35
5 0.0032 42805000.00 $306,425 $138,068.65 $306,425.00
95000000.00
mpró un equipo para la envoltura Costo original $360,500
valor de salvamento (desecho) Vida util 95,000,000 caramelos
aramelos antes de que tenga que ser Valor rescate 15%/ costo original
Valor activo $306,425
Factor dep. 0.0032
TOTAL 100%
Planta Potabilizadora
Equipo transporte
Valor activo Dep. anual Dep. acum Valor en libros Dep. mensual
$35,000 $4,375.00 $4,375.00 $30,625.00 $364.58
$35,000 $4,083.33 $8,458.33 $26,541.67 $340.28
$35,000 $3,791.67 $12,250.00 $22,750.00 $315.97
$35,000 $3,500.00 $15,750.00 $19,250.00 $291.67
$35,000 $3,208.33 $18,958.33 $16,041.67 $267.36
$35,000 $2,916.67 $21,875.00 $13,125.00 $243.06
$35,000 $2,625.00 $24,500.00 $10,500.00 $218.75
$35,000 $2,333.33 $26,833.33 $8,166.67 $194.44
$35,000 $2,041.67 $28,875.00 $6,125.00 $170.14
$35,000 $1,750.00 $30,625.00 $4,375.00 $145.83
$35,000 $1,458.33 $32,083.33 $2,916.67 $121.53
$35,000 $1,166.67 $33,250.00 $1,750.00 $97.22
$35,000 $875.00 $34,125.00 $875.00 $72.92
$35,000 $583.33 $34,708.33 $291.67 $48.61
$35,000 $291.67 $35,000.00 $0.00 $24.31
Val depreciable Dep. anual Dep. acum Valor en libros Dep. mensual
$27,000.0 $5,400.0 $5,400.0 $21,600.0 $450.0
$27,000.0 $5,400.0 $10,800.0 $16,200.0 $450.0
$27,000.0 $5,400.0 $16,200.0 $10,800.0 $450.0
$27,000.0 $5,400.0 $21,600.0 $5,400.0 $450.0
$27,000.0 $5,400.0 $27,000.0 $0.0 $450.0
Comprobación
MENOS
CFT $6,654.58
Utilidad en
equilibrio $ -