0% encontró este documento útil (0 votos)
3 vistas12 páginas

Cálculo de Depreciación para Hoteles

Cargado por

matias503045
Derechos de autor
© All Rights Reserved
Nos tomamos en serio los derechos de los contenidos. Si sospechas que se trata de tu contenido, reclámalo aquí.
Formatos disponibles
Descarga como XLSX, PDF, TXT o lee en línea desde Scribd
0% encontró este documento útil (0 votos)
3 vistas12 páginas

Cálculo de Depreciación para Hoteles

Cargado por

matias503045
Derechos de autor
© All Rights Reserved
Nos tomamos en serio los derechos de los contenidos. Si sospechas que se trata de tu contenido, reclámalo aquí.
Formatos disponibles
Descarga como XLSX, PDF, TXT o lee en línea desde Scribd

CALCULO DE DEPRECIACIÓN

Activo MAQUINARIA
Fecha de compra 8/1/2010
Valor de aquisición ### HOTEL
Fecha de inicio de la depreciación 9/1/2010 EL PARAÍSO S.A.
Nº de meses 120
Unidades producidas en su vida útil 500000
Valor a depreciar por unidad 1.20
Método Unidades Producidas

Unidades Depreciación
Nº Período Nº Meses Valor Histórico Saldo
Producidas Del Período Acumulada
1 2010 4 $ 600,000.00 $ 550.00 $ 660.00 $ 660.00 $ 599,340.00
2 2011 12 $ 600,000.00 $ 600.00 $ 720.00 $ 1,380.00 $ 598,620.00
3 2012 12 $ 600,000.00 $ 600.00 $ 720.00 $ 2,100.00 $ 597,900.00
4 2013 12 $ 600,000.00 $ 600.00 $ 720.00 $ 2,820.00 $ 597,180.00
5 2014 12 $ 600,000.00 $ 600.00 $ 720.00 $ 3,540.00 $ 596,460.00
6 2015 12 $ 600,000.00 $ 600.00 $ 720.00 $ 4,260.00 $ 595,740.00
7 2016 12 $ 600,000.00 $ 600.00 $ 720.00 $ 4,980.00 $ 595,020.00
8 2017 12 $ 600,000.00 $ 600.00 $ 720.00 $ 5,700.00 $ 594,300.00
9 2018 12 $ 600,000.00 $ 600.00 $ 720.00 $ 6,420.00 $ 593,580.00
10 2019 12 $ 600,000.00 $ 600.00 $ 720.00 $ 7,140.00 $ 592,860.00
11 2020 8 $ 600,000.00 $ 50.00 $ 60.00 $ 7,200.00 $ 592,800.00
HOTEL "EL PARAÍSO S.A.
VALOR INICIAL
VALOR DE RESCATE
VIDA ÚTIL

DEPRECIACIÓN LÍNEA RECTA


AÑO MONTO A DEPRECIAR TASA DE DEPRECIACIÓN
1 $ 530,000.00 10%
2 $ 530,000.00 10%
3 $ 530,000.00 10%
4 $ 530,000.00 10%
5 $ 530,000.00 10%
6 $ 530,000.00 10%
7 $ 530,000.00 10%
8 $ 530,000.00 10%
9 $ 530,000.00 10%
10 $ 530,000.00 10%
L "EL PARAÍSO S.A."
$ 600,000.00
$ 70,000.00
10

DEPRECIACIÓN DEPRECIACIÓN ACUMULADA VALOR LIBRO


$ 53,000.00 $ 53,000.00 $ 547,000.00
$ 53,000.00 $ 106,000.00 $ 494,000.00
$ 53,000.00 $ 159,000.00 $ 441,000.00
$ 53,000.00 $ 212,000.00 $ 388,000.00
$ 53,000.00 $ 265,000.00 $ 335,000.00
$ 53,000.00 $ 318,000.00 $ 282,000.00
$ 53,000.00 $ 371,000.00 $ 229,000.00
$ 53,000.00 $ 424,000.00 $ 176,000.00
$ 53,000.00 $ 477,000.00 $ 123,000.00
$ 53,000.00 $ 530,000.00 $ 70,000.00
HOTEL "EL PARAÍSO S.

VALOR INICIAL
VALOR DE RESCATE
VIDA ÚTIL

DEPRECIACIÓN ACELERADA
AÑO MONTO A DEPRECIAR TASA DE DEPRECIACIÓN
1 $ 600,000.00 20.0%
2 $ 480,000.00 20.0%
3 $ 384,000.00 20.0%
4 $ 307,200.00 20.0%
5 $ 245,760.00 20.0%
6 $ 196,608.00 20.0%
7 $ 157,286.40 20.0%
8 $ 125,829.12 20.0%
9 $ 100,663.30 20.0%
10 $ 80,530.64 13.1%
"EL PARAÍSO S.A."

$ 600,000.00
$ 70,000.00
10

DEPRECIACIÓN DEPRECIACIÓN ACUMULADA VALOR LIBRO


$ 120,000.00 $ 120,000.00 $ 480,000.00
$ 96,000.00 $ 216,000.00 $ 384,000.00
$ 76,800.00 $ 292,800.00 $ 307,200.00
$ 61,440.00 $ 354,240.00 $ 245,760.00
$ 49,152.00 $ 403,392.00 $ 196,608.00
$ 39,321.60 $ 442,713.60 $ 157,286.40
$ 31,457.28 $ 474,170.88 $ 125,829.12
$ 25,165.82 $ 499,336.70 $ 100,663.30
$ 20,132.66 $ 519,469.36 $ 80,530.64
$ 10,530.64 $ 530,000.00 $ 70,000.00
HOTEL "EL PARAÍSO, S.A"
DEPRECIACION SUMA DE DIG
34
Bien a Depreciar 5 EQUIPO
Fecha de Adquisición 8/1/2010
Inicio de la depreciacion 8/1/2010

Valor de Activo 600,000.00


Valor de Desecho 70,000.00
PERIODO FACTOR COSTO DEPRECIABLE

5 Meses 2/11 530,000.00


Vida Util Estimada 10 2 9/55 530,000.00
Denominador de Factor 55 3 8/55 530,000.00
4 7/55 530,000.00
METODO DE DEPRECIACION TRIBUTARIO VALIDO 5 6/55 530,000.00
Depreciación 10.00% 6 1/11 530,000.00
Vida Util 10 7 4/55 530,000.00
8 3/55 530,000.00
9 2/55 530,000.00
10 1/55 530,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
7 Meses 1/55 530,000.00
ARAÍSO, S.A"
ON SUMA DE DIGITOS

CUADRO DE DEPRECIACION POR AÑOS

DEPRECIACIO
IMPORTE A Proporcion en Depreciacion Proporcion Depreciacion N X DEPRECIACION VALOR EL
DEPRECIAR Meses en meses PERIODO ACUMULADA LIBROS
96,363.64 5 40,151.52 40,151.52 40,151.52 489,848.48
86,727.27 7 56,212.12 5 36,136.36 92,348.48 132,500.00 397,500.00
77,090.91 7 50,590.91 5 32,121.21 82,712.12 215,212.12 314,787.88
67,454.55 7 44,969.70 5 28,106.06 73,075.76 288,287.88 241,712.12
57,818.18 7 39,348.48 5 24,090.91 63,439.39 351,727.27 178,272.73
48,181.82 7 33,727.27 5 20,075.76 53,803.03 405,530.30 124,469.70
38,545.45 7 28,106.06 5 16,060.61 44,166.67 449,696.97 80,303.03
28,909.09 7 22,484.85 5 12,045.45 34,530.30 484,227.27 45,772.73
19,272.73 7 16,863.64 5 8,030.30 24,893.94 509,121.21 20,878.79
9,636.36 7 11,242.42 5 4,015.15 15,257.58 524,378.79 5,621.21
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
9636.3636364 7 5,621.21 5,621.21 530,000.00 -
DEPRECIACION LINEAL DIFERENCIA
TASA % PERIODO TEMPORAL
4.17% 22,083.33 18,068.18
10.00% 53,000.00 39,348.48
10.00% 53,000.00 29,712.12
10.00% 53,000.00 20,075.76
10.00% 53,000.00 10,439.39
10.00% 53,000.00 803.03
10.00% 53,000.00 -8,833.33
10.00% 53,000.00 -18,469.70
10.00% 53,000.00 -28,106.06
10.00% 53,000.00 -37,742.42
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
5.83% 30,916.67 -25,295.45

Common questions

Con tecnología de IA

Using the sum of the digits method, the depreciation charge decreases as the years progress. This method assigns a proportionally larger depreciation expense in the earlier years, reflecting rapid deterioration or obsolescence. For example, in year 1, the depreciation is calculated with a higher fractional proportion compared to subsequent years. In contrast, the linear method charges a constant annual depreciation amount, $53,000 over 10 years, reflecting an even wear and tear assumption .

Using an accelerated depreciation method results in higher depreciation expenses in the earlier years, which decreases net income and reduces taxable income, leading to tax deferral. This method also results in lower asset book values earlier compared to a linear method, which spreads the expense evenly over the life of the asset. Consequently, total expenses are greater in the initial years with an accelerated method, potentially affecting financial ratios and perceived profitability negatively in the short term compared to the consistency offered by the linear method .

The impact on accumulated depreciation using the Units of Production method ties directly to output. As this method bases depreciation on actual production, it results in variable depreciation amounts each year according to usage. Over its useful life, the accumulated depreciation builds up as more units are produced, reducing the book value correspondingly at each period. This allows for a more accurate reflection of asset wear and tear, aligning expense with revenue generation activities .

'Hotel El Paraíso, S.A.' might choose different depreciation methods for financial and tax reporting to manage expenses and tax liabilities optimally. For instance, an accelerated method for tax purposes maximizes depreciation in the early years, reducing taxable income and providing immediate tax relief. However, for financial reporting, a linear method may smooth expenses and present a stable earnings profile, beneficial for investors looking at profitability and operational consistency. Using different methods enables aligning tax strategies with cash flow needs while presenting a potentially more stable financial outlook .

Different depreciation methods may significantly influence investment decisions by affecting cash flow statements and financial performance metrics. Accelerated depreciation methods improve early-period cash flows through tax savings, enhancing the internal rate of return on potential new investments. Conversely, linear methods portray a more predictable and stable expense profile, potentially appealing to stable investment strategies and investor perception. These factors can skew cost-benefit analyses and impact both the timing and scale of capital expenditures .

The 'Hotel El Paraíso, S.A.' uses both the Units of Production and Accelerated Methods of Depreciation. The Units of Production method allocates depreciation based on actual usage, depreciating $1.20 per unit produced out of an expected total of 500,000 units over the machinery’s useful life. The Accelerated Method, specifically a 20% declining balance method, reduces the book value significantly each year, with a higher depreciation charge in the early years than in later ones. The salvage value, set at $70,000, is the residual value at the end of its useful life of 10 years, regardless of the depreciation method used .

Switching from a linear to an accelerated depreciation method midway through the asset's life would create implications such as increased volatility in financial reporting. It would lead to larger depreciation expenses in remaining years, lowering net income further. This could impact equity valuations and lender covenants that are tied to profitability metrics. Additionally, such a change may require justification to auditors and regulatory bodies, as it could be perceived as an attempt to manipulate earnings. This transition could also deter investor confidence due to perceived financial management instability .

The salvage value estimation, set at $70,000, impacts financial projections by defining the endpoint of depreciation and influencing the decision on asset lifecycle management. An accurate salvage estimation ensures that asset value is not overstated on financial statements as it nears its useful end. Overestimations can distort net income and managerial decisions regarding refurbishment or replacement, while underestimations may result in eventual unanticipated write-offs, affecting financial stability and planning .

The beginning value of the equipment ($600,000) and salvage value ($70,000) do not affect the actual choice of depreciation method directly but influence the calculation of depreciation itself. The method chosen reflects managerial preference for expense recognition and cash flow management. Higher salvage values reduce the depreciable amount, thus spreading the initial cost over a lesser number of years or units. The choice between faster methods like accelerated depreciation versus more gradual methods like straight-line reflects different strategies in tax liability management and profit reporting .

The life expectancy of the machinery, set at 10 years, serves as a basis for calculating the rate and amount of depreciation under different methods. It determines the total period over which the asset's cost is allocated. Shorter life expectancies lead to higher annual depreciation, impacting financial ratios like return on assets. The expected life must reflect realistic usage patterns to ensure the accuracy of financial reporting and compliance with matching principles, affecting how well expenses are matched with the revenue they help generate .

También podría gustarte