Activo (edificios)

Costo U$ = ###
Valor de Salvamento U$ = $20,564.16
Vida útil (años) = 10
dsD= 10%

t (años) Dt (U$)Dt Acumulado (U$)VL (U$)

0 0 0 $205,641.56
1 $18,507.74 $18,507.74 $187,133.82
2 $18,507.74 $37,015.48 $168,626.08
3 $18,507.74 $55,523.22 $150,118.34
4 $18,507.74 $74,030.96 $131,610.60
5 $18,507.74 $92,538.70 $113,102.86
6 $18,507.74 ### $94,595.12
7 $18,507.74 ### $76,087.38
8 $18,507.74 ### $57,579.64
9 $18,507.74 ### $39,071.90
10 $18,507.74 ### $20,564.16
 Activo (equipos de procesos)

Costo U$ = $3,652,175.08
Valor de Salvamento U$ = $365,217.51
Vida útil (años) = 10
dsD= 10%

t (años) Dt (U$) Dt Acumulado (U$) VL (U$)

0 0 0 $3,652,175.08
1 $328,695.76 $328,695.76 $3,323,479.32
2 $328,695.76 $657,391.51 $2,994,783.57
3 $328,695.76 $986,087.27 $2,666,087.81
4 $328,695.76 $1,314,783.03 $2,337,392.05
5 $328,695.76 $1,643,478.79 $2,008,696.29
6 $328,695.76 $1,972,174.54 $1,680,000.54
7 $328,695.76 $2,300,870.30 $1,351,304.78
8 $328,695.76 $2,629,566.06 $1,022,609.02
9 $328,695.76 $2,958,261.81 $693,913.27
10 $328,695.76 $3,286,957.57 $365,217.51
 Activo (equipos de computo) 2da compra
20%
Costo U$ = ### $ 191,932.13
Valor de Salvamento U$ = $479,830.32 $479,830.32
Vida útil (años) = 2 2
dsD= 50% 50%

t (años) Dt (U$) Dt Acumulado (U$) VL (U$)

0 0 0 $959,660.63
1 ### $239,915.16 $719,745.47
2 ### $479,830.32 $479,830.32
3
4
5
6
7
8
9
10
 Activo (vehículos de transporte)

Costo U$ = ###
Valor de Salvamento U$ = $41,128.31
Vida útil (años) = 5
dsD= 20%

t (años) Dt (U$)Dt Acumulado (U$) VL (U$)

0 0 0 $205,641.56
1 $32,902.65 $32,902.65 $172,738.91
2 $32,902.65 $65,805.30 $139,836.26
3 $32,902.65 $98,707.95 $106,933.61
4 $32,902.65 ### $74,030.96
5 $32,902.65 ### $41,128.31
6
7
8
9
10