Вы находитесь на странице: 1из 8

2019

PATENTE EQUIPO DESCRIPCION EQUIPO AÑO COMPRA KILOMETROS

ITEM

34 CVCK-33 CHEVROLET DMAX 2011 306,559.0


13 GBDT-57 FURGON SPRINTER 2014 289797.0
11 FCJP-24 FURGON SPRINTER CDI 4325 2012 272,040.0
16 CDLW-98 CAMIONETA CHEVROLET 2010 266,483.0
20 DGXC-64 CHEVROLET DMAX 2011 253,406.0
12 FKJF-49 M. BENZ VITO 2013 248029.0
19 DGXC-90 CHEVROLET DMAX 2011 236,947.0
23 CGCJ-28 NISSAN TERRANO 2010 223,321.0
17 CWDW-94 CAMIONETA CHEVROLET 2011 219,201.0
1 GDXL-78 CAMIONETA TOYOTA 2014 189,151.0
21 CWDW-95 CHEVROLET DMAX 2010 177,745.0
18 FSXR-57 CAMIONETA TOYOTA 2013 164,789.0
16 YW-4294 PLUMA IVECO 2007 144491.0
12 DYBJ-79 CAMIONETA HILUX 2012 142,856.0
3 GLRH-47 CHEVROLET DMAX 2015 139,857.0
15 CGTP-26 CAMIÓN HYUNDAI 3/4 2010 133490.0
4 GLRH-49 CHEVROLET DMAX 2015 127,591.0
26 DGWP-86 CAMIONETA CHEVROLET 2011 124,660.0
11 GCRF-35 CAMIONETA CHEVROLET 2014 118,457.0
8 HRTK-41 CAMIONETA HILUX 2016 112,841.0
10 GDSP-67 CAMIONETA HILUX 2014 110,844.0
7 CDLX-43 CAMIÓN PLUMA FREIGHTLINER (KM 2010 107972.0
14 GCRF-37 CHEVROLET DMAX 2014 106,433.0
25 HVXF-13 CAMIONETA CHEVROLET 2016 103,055.0
2 GLRH-46 CHEVROLET DMAX 2015 102,837.0
24 HVXF-12 CAMIONETA CHEVROLET 2016 102,720.0
9 HRTK-42 CAMIONETA HILUX 2016 100,670.0
22 DGXC-86 CAMIONETA CHEVROLET 2011 98,228.0
7 HRTK-40 CAMIONETA HILUX 2016 95,542.0
6 HRTK-39 CAMIONETA HILUX 2016 94,782.0
13 GCRF-36 CHEVROLET DMAX 2014 92,584.0
17 BGTB-48 IVECO ALGIBE 2011 83072.0
15 GPCD-83 MITSUBISHI KATANA 2015 81,268.0
37 GPCD-82 MITSUBISHI KATANA 2015 81,268.0
10 JBJF-22 FURGON SPRINTER 315 CDI 4X4 2017 77,147.0
4 GKLY-37 CAMION ACTROS 4144 (KM) 2016 50,213.0
5 HRTK-38 CAMIONETA TOYOTA HILUX 2016 40,471.0
14 JXDK-65 CAMIONETA FRONTIER 2018 33904.0
2 HWRB-25 CAMION TOLVA AROCS (KM) 2016 31,671.0
3 JPZG-15 TRACTO CAMIÓN 3355 (KM) 2017 29,933.0
1 JBJD-85 CAMION TOLVA ACTROS (KM) 2017 29,443.0
6 JXDK-23 CAMION ACTROS NUEVO (KM) 2018 28299.0
5 HLGR-28 CAMIÓN PLUMA FREIGHTLINER (KM 2015 28179.0
31 KRPY-32 CHEVROLET COLORADO 2018 23,957.0
8 JXDK-66 CAMION PLUMA (KM) 2018 21618.0
33 KSYB-12 TOYOTA HILUX 2018 21,256.0
9 KWTR-22 CAMION FORD TRANSIT 2019 11,982.0
27 KRPY-28 CHEVROLET COLORADO 2018 10,792.0
48 JXDJ-59 CAMIONETA 3/4 HYUNDAI 2018 10,715.0
32 KSYB-11 TOYOTA HILUX 2018 9,269.0
34 KRPX-11 NISSAN NP 300 2018 7,721.0
28 KRPY-29 CHEVROLET COLORADO 2018 6,734.0
30 KRPY-31 CHEVROLET COLORADO 2018 4,498.0
29 KRPY-30 CHEVROLET COLORADO 2018 56.0
COSTO DEPRECIACION
AÑOS DE USO
FECHA PRECIO DE COMPRA DEL EQUIPO TAZACION S.I.I. 2019 MANTENCION AÑO DEL EQUIPO EN
DEL EQUIPO
2018 PESOS

18/04/19 $14,056,000 $5,890,000 $869,890 $8,166,000 8


18/04/19 $23,192,000 $14,050,000 $1,536,939 $9,142,000 5
18/04/19 $33,580,230 $16,510,000 $4,356,836 $17,070,230 7
18/04/19 $13,500,000 $5,250,000 $222,198 $8,250,000 9
18/04/19 $14,056,000 $5,890,000 $1,065,414 $8,166,000 8
18/04/19 $23,551,290 $9,550,000 $1,580,020 $14,001,290 6
18/04/19 $14,056,000 $5,890,000 $654,580 $8,166,000 8
18/04/19 $15,990,000 $3,710,000 0 $12,280,000 9
18/04/19 $14,056,000 $5,890,000 $364,454 $8,166,000 8
18/04/19 $20,801,664 $10,110,000 $909,360 $10,691,664 5
18/04/19 $13,500,000 $5,250,000 $486,710 $8,250,000 9
18/04/19 $19,677,080 $10,660,000 $943,500 $9,017,080 6
18/04/19 $11,170,000 $1,711,858 -$11,170,000 12
18/04/19 $18,552,496 $9,640,000 $656,889 $8,912,496 7
18/04/19 $16,280,000 $11,370,000 $933,778 $4,910,000 4
18/04/19 $19,890,000 $9,030,000 $54,102 $10,860,000 9
18/04/19 $16,280,000 $11,370,000 $631,832 $4,910,000 4
18/04/19 $14,056,000 $5,890,000 $83,978 $8,166,000 8
18/04/19 $15,724,000 $7,600,000 $504,301 $8,124,000 5
18/04/19 $23,050,832 $14,110,000 $1,086,111 $8,940,832 3
18/04/19 $20,801,664 $10,110,000 $912,711 $10,691,664 5
18/04/19 $105,000,000 37,400,000 $4,879,891 $67,600,000 9
18/04/19 $15,724,000 $7,600,000 $1,375,571 $8,124,000 5
18/04/19 $19,400,300 $11,720,000 0 $7,680,300 3
18/04/19 $16,280,000 $11,370,000 $997,290 $4,910,000 4
18/04/19 $21,700,300 $11,720,000 $129,865 $9,980,300 3
18/04/19 $23,050,832 $14,110,000 $540,710 $8,940,832 3
18/04/19 $14,056,000 $5,890,000 $301,113 $8,166,000 8
18/04/19 $23,050,832 $14,110,000 $1,410,977 $8,940,832 3
18/04/19 $23,050,832 $14,110,000 $739,577 $8,940,832 3
18/04/19 $15,724,000 $7,600,000 $806,805 $8,124,000 5
18/04/19 $19,410,000 $1,319,974 -$19,410,000 8
18/04/19 $20,813,100 $9,380,000 $246,925 $11,433,100 4
18/04/19 $20,813,100 $9,380,000 $1,461,603 $11,433,100 4
18/04/19 $22,634,203 $27,660,000 $5,331,725 -$5,025,797 2
18/04/19 $117,307,076 $76,760,000 $13,414,951 $40,547,076 3
18/04/19 $23,050,832 $14,110,000 $211,794 $8,940,832 3
18/04/19 $17,406,545 $14,400,000 $481,009 $3,006,545 1
18/04/19 $104,323,205 $84,510,000 $4,355,396 $19,813,205 3
18/04/19 $131,784,146 $75,540,000 $1,064,040 $56,244,146 2
18/04/19 $138,553,968 $84,190,000 $5,548,818 $54,363,968 2
18/04/19 $139,792,811 $100,900,000 $1,714,811 $38,892,811 1
18/04/19 $109,605,000 $33,890,000 $612,965 $75,715,000 4
18/04/19 $20,400,000 $16,370,000 $341,937 $4,030,000 1
18/04/19 $139,792,811 $52,570,000 $940,984 $87,222,811 1
18/04/19 $25,300,000 $19,590,000 $281,243 $5,710,000 1
18/04/19 $25,775,000 $23,150 $0 0
18/04/19 $20,400,000 $16,370,000 $121,000 $4,030,000 1
18/04/19 $22,717,600 $17,370,000 $29,750 $5,347,600 1
18/04/19 $25,300,000 $19,590,000 0 $5,710,000 1
18/04/19 $21,363,918 $14,170,000 0 $7,193,918 1
18/04/19 $20,400,000 $16,370,000 0 $4,030,000 1
18/04/19 $21,700,000 $16,370,000 0 $5,330,000 1
18/04/19 $21,700,000 $16,370,000 0 $5,330,000 1
DEPRECIACION
DEL EQUIPO EN
PORCENTAJE

58%
39%
51%
61%
58%
59%
58%
77%
58%
51%
61%
46%
#DIV/0!
48%
30%
55%
30%
58%
52%
39%
51%
64%
52%
40%
30%
46%
39%
58%
39%
39%
52%
#DIV/0!
55%
55%
-22%
35%
39%
17%
19%
43%
39%
28%
69%
20%
62%
23%
0%
20%
24%
23%
34%
20%
25%
25%
Equipos criticos
PRECIO DE
PATENTE AÑO TAZACION
DESCRIPCION EQUIPO KILOMETROS COMPRA DEL
EQUIPO COMPRA S.I.I. 2019
EQUIPO

CVCK-33 CHEVROLET DMAX 2011 306,559.0 $14,056,000 $5,890,000


FCJP-24 FURGON SPRINTER CDI 4325 2012 272,040.0 $33,580,230 $16,510,000
CDLW-98 CAMIONETA CHEVROLET 2010 266,483.0 $13,500,000 $5,250,000
DGXC-64 CHEVROLET DMAX 2011 253,406.0 $14,056,000 $5,890,000
FKJF-49 M. BENZ VITO 2013 248029.0 $23,551,290 $9,550,000
DGXC-90 CHEVROLET DMAX 2011 236,947.0 $14,056,000 $5,890,000
CGCJ-28 NISSAN TERRANO 2010 223,321.0 $15,990,000 $3,710,000
CWDW-94 CAMIONETA CHEVROLET 2011 219,201.0 $14,056,000 $5,890,000
CWDW-95 CHEVROLET DMAX 2010 177,745.0 $13,500,000 $5,250,000
COSTO DEPRECIACION AÑOS DE
DEPRECIACION
MANTENCION DEL EQUIPO EN USO DEL
DEL EQUIPO EN
AÑO 2018 PESOS EQUIPO
PORCENTAJE

$869,890 $8,166,000 8 58%


$4,356,836 $17,070,230 7 51%
$222,198 $8,250,000 9 61%
$1,065,414 $8,166,000 8 58%
$1,580,020 $14,001,290 6 59%
$654,580 $8,166,000 8 58%
0 $12,280,000 9 77%
$364,454 $8,166,000 8 58%
$486,710 $8,250,000 9 61%

Оценить