Valor de compra

i anual
TRACTOR AGRCOLA

Aos
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

$ 14,000
6%

Mantencin y
MR (15%)
MR
Reparaciones actualizadas acumuladas
250
236
236
288
256
492
331
278
770
380
301
1,071
437
327
1,398
503
354
1,752
578
385
2,137
665
417
2,554
765
453
3,007
879
491
3,498
1,011
533
4,031
1,163
578
4,609
1,338
627
5,236
1,538
680
5,916
1,769
738
6,654
2,034
801
7,455
2,339
869
8,324
2,690
943
9,267
3,094
1,023
10,290
3,558
1,109
11,399

11,895.1
19600

793.0

1400

Reventa
12,600
11,340
10,206
9,185
8,267
7,440
6,696
6,027
5,424
4,881
4,393
3,954
3,559
3,203
2,882
2,594
2,335
2,101
1,891
1,702
INCREMENTO
15%

VAC
2,349
4,399
6,201
7,796
9,220
10,507
11,684
12,773
13,797
14,772
15,717
16,644
17,567
18,499
19,451
20,434
21,457
22,531
23,665
24,868

VPE
2,490
2,399
2,320
2,250
2,189
2,137
2,093
2,057
2,028
2,007
1,993
1,985
1,984
1,990
2,003
2,022
2,048
2,081
2,121
2,168

Vida til econmica

$
3,000

2,500

2,490
2,399
2,320

2,250

2,189

2,137

2,093 2,057

2,000

2,028 2,007 1,993

1,985 1,984 1,990 2,003 2,022

2,048 2,081

2,121

2,168

1,500

1,000

500

10 11 12 13 14 15 16 17 18 19 20

Tiempo (aos)
VPE