Beruflich Dokumente
Kultur Dokumente
INVERSION DE HERRAMIENTAS
DETALLE DE INVERSIÓN CANTIDAD COSTO UNITARIO
pala para aqricultura 5 34,000
pala para hornos 4 29,000
machete tres canales 6 11,000
tapabocas x 1000 1 69,000
carreta de platico 3 86000
Total 229,000
B. MATERIALES INDIRECTOS
Lápiz Caja 10
caja de carton cajas x 100 impresas 410
cinta caja x 100 impresa 5
Subtotal Materiales Indirectos
TOTAL
TOTAL
GASTOS POR DEPRECIACIÓN ACTIVOS DE PRODUCCIÓN
ACTIVO VIDA UTIL COSTO ACTIVO
TOTAL
AMORTIZAR 6,432,900
44,469 11,117,250
33,500 4,020,000
43000 5,375,000
63000 18,900,000
65000 9,750,000
248,969 49,162,250
56,726,940
3,500 35,000
33,000 13,530,000 0
65,000 325,000
101,500 13,890,000
70,616,940
14,397,492
DEPRECIACION ANUAL
1 2 3 4 5
600,000 600,000 600,000 600,000 600,000
1,150,000 1,150,000 1,150,000 1,150,000 1,150,000
226,333 226,333 226,333 226,333 226,333
1,430,000 1,430,000 1,430,000 1,430,000 1,430,000
1,330,000 1,330,000 1,330,000 1,330,000 1,330,000
1,600,000 1,600,000 1,600,000 1,600,000 1,600,000
320,000 320,000 320,000 320,000 320,000
280,000 280,000 280,000 280,000 280,000
80,000 80,000 80,000 80,000 80,000
7,016,333 7,016,333 7,016,333 7,016,333 7,016,333
DEPRECIACION ANUAL
1 2 3 4 5
328,930 328,930 328,930 328,930 328,930
328,930 328,930 328,930 328,930 328,930
15,516,000 44,316,000
4,848,750 13,848,750
3,491,100 9,971,100
2,262,750 6,462,750
26,118,600 74,598,600
1,146,000
9,000,000
5,750,000
-452,667
7,150,000
6,650,000
8,000,000
0
0
400,000
36,497,333
VALOR RESIDUAL
1,644,650
1,644,650