Documentos de Académico
Documentos de Profesional
Documentos de Cultura
0 1 2 3
P - 7,500
CAO - 3,000 - 3,000 - 3,000
VS 2,000
0 1 2 3 4 5 6
P - 11,000
CAO - 1,800 - 1,800 - 1,800 - 1,800 - 1,800 - 1,800
VS
RETADOR 1
0 1 2 3 4 5
P -10000
CAO -1500 -1500 -1500 -1500 -1500
VS 1000
RETADOR 1
0 1 2 3 4 5
P -18000
CAO -1200 -1200 -1200 -1200 -1200
VS 500
CALDERA "A" 0 1 2 3 4 5 6
P - 2,500
CAO - 900 - 900 - 900 - 900 - 900 - 900
VS
CALDERA "B" 0 1 2 3 4 5 6
P - 3,500
CAO - 700 - 700 - 700 - 700 - 700 - 700
VS
7 8 9 10
Depreciacion lineal
1 2 3 4 5 6 7
YEGUAS 551,240 551,240 551,240 551,240 551,240 551,240 551,240
Depreciacion acelerada
N 4
1 2 3 4
yeguas 1,722,625 1,722,625 1,722,625 1,722,625
valor libro
Depreciacion lineal 1 2 3 4 5 6
6,339,260 5,788,020 5,236,780 4,685,540 4,134,300 3,583,060
depreciacion acelerada 1 2 3 4
5,167,875 3,445,250 1,722,625 1
𝐷 𝑎𝑐𝑒𝑙𝑒𝑟𝑎𝑑𝑎= 𝑃/𝑛
8 9 10 11 12
551,240 551,240 551,240 551,240 551,240
7 8 9 10 11 12
3,031,820 2,480,580 1,929,340 1,378,100 826,860 275,620
prestamo 223,624,735
interes 7%
n 10
financiamiento 80% 178,899,788
Cuota $ 25,471,305
1 2 3 4 5
Saldo insoluto 178,899,788 165,951,468 152,096,766 137,272,234 121,409,986
Interés 12,522,985 11,616,603 10,646,774 9,609,056 8,498,699
Cuota $ 25,471,305 $ 25,471,305 $ 25,471,305 $ 25,471,305 $ 25,471,305
Amortización 12,948,320 13,854,702 14,824,531 15,862,249 16,972,606
Saldo insoluto final 165,951,468 152,096,766 137,272,234 121,409,986 104,437,380
6 7 8 9 10
104,437,380 86,276,691 66,844,755 46,052,582 23,804,958
7,310,617 6,039,368 4,679,133 3,223,681 1,666,347
$ 25,471,305 ### ### ### ###
18,160,688 19,431,937 20,792,172 22,247,624 23,804,958
86,276,691 66,844,755 46,052,582 23,804,958 -