Scribd Logo
Upload

Welcome to Scribd!

  • Concepto Valor Tasa Años Tasa Anual 1: Terrenos Edificio Maquinari Muebles E Vehiculos Equipos D Herramien Intangibl

    Uploaded by

    percy
    4 views3 pages
    The document contains information about capital expenditures (CAPEX), depreciation, and sales values for various asset classes over 8 years. It lists the original CAPEX values and costs for land, buildings, machinery, furniture, vehicles, equipment, tools, and intangibles. It then shows the annual depreciation amounts for each asset class over their respective lifespans. The totals include a CAPEX of $4,427,000, total depreciation of $3,387,000, and sales values for assets sold in years 5 and 8.

    Original Description:

    FEP

    Original Title

    FEP P2

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains information about capital expenditures (CAPEX), depreciation, and sales values for various asset classes over 8 years. It lists the original CAPEX values and costs for land, buildings, machinery, furniture, vehicles, equipment, tools, and intangibles. It then shows the annual depreciation amounts for each asset class over their respective lifespans. The totals include a CAPEX of $4,427,000, total depreciation of $3,387,000, and sales values for assets sold in years 5 and 8.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    4 views3 pages

    Concepto Valor Tasa Años Tasa Anual 1: Terrenos Edificio Maquinari Muebles E Vehiculos Equipos D Herramien Intangibl

    Uploaded by

    percy
    The document contains information about capital expenditures (CAPEX), depreciation, and sales values for various asset classes over 8 years. It lists the original CAPEX values and costs for land, buildings, machinery, furniture, vehicles, equipment, tools, and intangibles. It then shows the annual depreciation amounts for each asset class over their respective lifespans. The totals include a CAPEX of $4,427,000, total depreciation of $3,387,000, and sales values for assets sold in years 5 and 8.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 3

    Ventas 25%

    Compra 1.25 intangible 0.8

    Concepto Valor Tasa Años Tasa anual 1

    100% TERRENOS 950,000 0% 0% 0.00


    130% EDIFICIO 1,235,000 5% 20 5% 61,750.00
    80% MAQUINARI 760,000 10% 10 10% 76,000.00
    50% MUEBLES E 475,000 10% 10 10% 47,500.00
    60% VEHICULOS 570,000 20% 5 20% 114,000.00
    40% EQUIPOS D 380,000 25% 4 25% 95,000.00
    5% HERRAMIEN 47,500 10% 10 10% 4,750.00
    1% INTANGIBL 9,500 20% 5 20% 1,900.00

    CAPEX 4,427,000 400,900.00


    VALOR DE RECUPERO

    RECOMPRA 1
    TERRENOS 950,000
    EDIFICIO 1,235,000
    MAQUINARI 760,000
    MUEBLES E 475,000
    VEHICULOS 570,000
    EQUIPOS D 380,000
    HERRAMIEN 47,500
    INTANGIBL 9,500
    CAPEX 0

    INGRESO POR VENTAS 1


    TERRENOS 950,000
    EDIFICIO 1,235,000
    MAQUINARI 760,000
    MUEBLES E 475,000
    VEHICULOS 570,000
    EQUIPOS D 380,000
    HERRAMIEN 47,500
    INTANGIBL 9,500
    INGRESOS 0
    2 3 4 5 6 7 8 Depreciació
    n Total
    0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    61,750.00 61,750.00 61,750.00 61,750.00 61,750.00 61,750.00 61,750.00 494,000.00
    76,000.00 76,000.00 76,000.00 76,000.00 76,000.00 76,000.00 76,000.00 608,000.00
    47,500.00 47,500.00 47,500.00 47,500.00 47,500.00 47,500.00 47,500.00 380,000.00
    114,000.00 114,000.00 114,000.00 114,000.00 142,500.00 142,500.00 142,500.00 997,500.00
    95,000.00 95,000.00 95,000.00 118,750.00 118,750.00 118,750.00 118,750.00 855,000.00
    4,750.00 4,750.00 4,750.00 4,750.00 4,750.00 4,750.00 4,750.00 38,000.00
    1,900.00 1,900.00 1,900.00 1,900.00 1,520.00 1,520.00 1,520.00 14,060.00

    400,900.00 400,900.00 400,900.00 424,650.00 452,770.00 452,770.00 452,770.00


    VALOR DE RECUPERO ###

    2 3 4 5 6 7 8

    712500
    475000 593750

    7600
    0 0 475000 720100 0 0 593750

    2 3 4 5 6 7 8

    627000
    418000 418000

    10450
    0 0 95000 144875 104500
    Valor Libros
    950,000.00
    741,000.00
    152,000.00
    95,000.00
    285,000.00
    593,750.00
    9,500.00
    3,040.00

    You might also like