Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

EJERCICIO

Descargar como xlsx, pdf o txt
Descargar como xlsx, pdf o txt
Está en la página 1de 7

A. Depreciación de una Maquinaria con Costo de $70.000.000 con valor residual de $5.000.

000: U

B. Depreciación de un Terreno con costo de $120.000.000. y Vr. Residual de  $8.000.000 utilizand

MÉTODO LINEA RECTA

depreciacion anual: (70000000-5000000) * 10%


$ 65,000,000
$ 6,500,000

AÑO CUOTA ANUAL DEPRECIACIÓN ACUMULADA


0
1 $6,500,000 $6,500,000
2 $6,500,000 $13,000,000
3 $6,500,000 $19,500,000
4 $6,500,000 $26,000,000
5 $6,500,000 $32,500,000
6 $6,500,000 $39,000,000
7 $6,500,000 $45,500,000
8 $6,500,000 $52,000,000
9 $6,500,000 $58,500,000
10 $6,500,000 $65,000,000

MÉTODO LINEA RECTA

depreciacion anual: (120000000-8000000)*2,22%


$ 112,000,000
$ 2,486,400

AÑO CUOTA ANUAL DEPRECIACIÓN ACUMULADA


0
1 $2,486,400 $2,486,400
2 $2,486,400 $4,972,800
3 $2,486,400 $7,459,200
4 $2,486,400 $9,945,600
5 $2,486,400 $12,432,000
6 $2,486,400 $14,918,400
7 $2,486,400 $17,404,800
8 $2,486,400 $19,891,200
9 $2,486,400 $22,377,600
10 $2,486,400 $24,864,000
11 $2,486,401 $27,350,401
12 $2,486,402 $29,836,803
13 $2,486,403 $32,323,206
14 $2,486,404 $34,809,610
15 $2,486,405 $37,296,015
16 $2,486,406 $39,782,421
17 $2,486,407 $42,268,828
18 $2,486,408 $44,755,236
19 $2,486,409 $47,241,645
20 $2,486,410 $49,728,055
21 $2,486,411 $52,214,466
22 $2,486,412 $54,700,878
23 $2,486,413 $57,187,291
24 $2,486,414 $59,673,705
25 $2,486,415 $62,160,120
26 $2,486,416 $64,646,536
27 $2,486,417 $67,132,953
28 $2,486,418 $69,619,371
29 $2,486,419 $72,105,790
30 $2,486,420 $74,592,210
31 $2,486,421 $77,078,631
32 $2,486,422 $79,565,053
33 $2,486,423 $82,051,476
34 $2,486,424 $84,537,900
35 $2,486,425 $87,024,325
36 $2,486,426 $89,510,751
37 $2,486,427 $91,997,178
38 $2,486,428 $94,483,606
39 $2,486,429 $96,970,035
40 $2,486,430 $99,456,465
41 $2,486,431 $101,942,896
42 $2,486,432 $104,429,328
43 $2,486,433 $106,915,761
44 $2,486,434 $109,402,195
45 $2,486,435 $111,888,630
con valor residual de $5.000.000: Utilizando 2 de los métodos que considere

Vr. Residual de  $8.000.000 utilizando la Línea Recta y la Suma de los Dígitos

MÉTODO POR DOBLE SALDO DECRECIENTE

tasa de depreciacion=

AÑO TASA
0
VALOR EN LIBROS 1 0,231954
$70,000,000 2 0,231954
$63,500,000 3 0,231954
$57,000,000 4 0,231954
$50,500,000 5 0,231954
$44,000,000 6 0,231954
$37,500,000 7 0,231954
$31,000,000 8 0,231954
$24,500,000 9 0,231954
$18,000,000 10 0,231954
$11,500,000
$5,000,000

VALOR EN LIBROS
$120,000,000
$117,513,600
$115,027,200
$112,540,800
$110,054,400
$107,568,000
$105,081,600
$102,595,200
$100,108,800
$97,622,400
$95,136,000
$92,649,600
$90,163,200
$87,676,800
$85,190,400
$82,704,000
$80,217,600
$77,731,200
$75,244,800
$72,758,400
$70,272,000
$67,785,600
$65,299,200
$62,812,800
$60,326,400
$57,840,000
$55,353,600
$52,867,200
$50,380,800
$47,894,400
$45,408,000
$42,921,600
$40,435,200
$37,948,800
$35,462,400
$32,976,000
$30,489,600
$28,003,200
$25,516,800
$23,030,400
$20,544,000
$18,057,600
$15,571,200
$13,084,800
$10,598,400
$8,112,000
e considere

los Dígitos

OBLE SALDO DECRECIENTE

23.20%

DEPRECIACIÓN ANUAL DEPRECIACIÓN ACUMULADA VALOR EN LIBROS


$70,000,000
$16,236,780 $16,236,780 $53,763,220
$12,470,594 $28,707,374 $41,292,626
$9,577,990 $38,285,364 $31,714,636
$7,356,337 $45,641,700 $24,358,300
$5,650,005 $51,291,705 $18,708,295
$4,339,464 $55,631,169 $14,368,831
$3,332,908 $58,964,077 $11,035,923
$2,559,826 $61,523,903 $8,476,097
$1,966,064 $63,489,968 $6,510,032
$1,510,028 $64,999,996 $5,000,004

También podría gustarte