Está en la página 1de 2

Valor del bien 1,300,000 Metodo LR Valor del bien

Valor residual 100,000 Valor residual


Vida util 5 Valor util
Año Depresiacion Dacumulada Valor libros Año Depresiación
0 0 0 1,300,000 0 0
1 $240,000.00 $240,000.00 $1,060,000.00 1 $521,300.00
2 $240,000.00 $480,000.00 $820,000.00 2 $312,258.70
3 $240,000.00 $720,000.00 $580,000.00 3 $187,042.96
4 $240,000.00 $960,000.00 $340,000.00 4 $112,038.73
5 $240,000.00 $1,200,000.00 $100,000.00 5 $67,111.20

Valor del bien 1,400,000 Metodo LR Valor del bien


Valor residual 200,000 Valor residual
Vida util 5 Vida util
Año Depresiacion Dacumulada Valor libros Año Depresiacion
0 0 0 1,400,000 0 0
1 $240,000.00 240,000 1,160,000 1 $450,800.00
2 $240,000.00 $480,000.00 $920,000.00 2 $305,642.40
3 $240,000.00 $720,000.00 $680,000.00 3 $207,225.55
4 $240,000.00 $960,000.00 $440,000.00 4 $140,498.92
5 $240,000.00 $1,200,000.00 $200,000.00 5 $95,258.27
1,300,000 Metodo SD Valor del bien 1,300,000 Metodo SSD
100,000 Valor residual 100,000
5 Valor util 5
Dacumulada Valor libros Año Depresiacion Dacumulada Valor libros
0 1,300,000 0 0 0 1,300,000
521300 778,700 1 $520,000.00 520000 780,000
$833,558.70 $466,441.30 2 $312,000.00 $832,000.00 $468,000.00
$1,020,601.66 $279,398.34 3 $187,200.00 $1,019,200.00 $280,800.00
$1,132,640.40 $167,359.60 4 $112,320.00 $1,131,520.00 $168,480.00
$1,199,751.60 $100,248.40 5 $67,392.00 $1,198,912.00 $101,088.00

1,400,000 Metodo SD Valor del bien 1,400,000 Metodo SSD


200,000 Valor residual 200,000
5 Vida util 5
Dacumulada Valor libros Año Depresiacion Dacumulada Valor libros
0 1,400,000 0 0 0 1,400,000
450,800 949,200 1 $560,000.00 560000 840,000
$756,442.40 $643,557.60 2 $336,000.00 $896,000.00 $504,000.00
$963,667.95 $436,332.05 3 $201,600.00 $1,097,600.00 $302,400.00
$1,104,166.87 $295,833.13 4 $102,400.00 $1,200,000.00 $200,000.00
$1,199,425.14 $200,574.86 5 $0.00 $1,200,000.00 $200,000.00

También podría gustarte