MAQUINA 98,000,000

IVA 19% 18,620,000

TRANSPORTE 6,000,000
CAPACITACION 7,000,000

TOTAL 129,620,000

VR RESIDUAL 25% 32,405,000

IMPORTE DEPRECIABLE 97,215,000

MAQUINA
VIDA UTIL (AÑO)
VIDA UTIL (MESES)

DEPRECIACION MENSUAL
DEPRECIACION ANUAL

PUNTO 1
1 97,215,000

PUNTO 2
MAQUINA

MAQUINA
1 12,000
2 11,280
3 10,603
4 9,967
5 9,369
6 8,807
7 8,278
8 7,782
9 7,315
10 6,876
92,277

COEFICIENTE
COEFICIENTE x 6%
DEPRECIACION X LINEA RECTA

97,215,000
10
120

810,125
9,721,500

DEPRECIACION ANUAL IMPORTE EN LIBROS

9,721,500 87,493,500

DEPRECIACION X UNDS DE PRODUCCION

12000

VALOR RECUPERABLE
DEPRECIACION
720 12,642,157
677 11,883,627
636 11,170,610
598 10,500,373
562 9,870,351
528 9,278,130
497 8,721,442
467 8,198,155
439 7,706,266
413 7,243,890
5,537 97,215,000

1053.5
63.2
 IMPORTE RECUPERABLE

VR RAZONABLE 67,000,000
COSTO DE VENTA 5,000,000
62,000,000

IMPORTE EN LIBROS VR USO 72,000,000

84,572,843
72,689,216
61,518,607
51,018,233 72,000,000 -20,981,767
41,147,883
31,869,753
23,148,311
14,950,156
7,243,890
0
MISMO VALOR DEL ACTIVO