c 21000

L 1000
tea 5%
Año Depreciació Acumulado al Valor TOTAL
n fondo contable en
libros
0 0 21000 S/. 21,000.00
1 S/. 2,000.00 S/. 2,000.00 S/. 19,000.00 S/. 21,000.00
2 S/. 2,000.00 S/. 4,000.00 S/. 17,000.00 S/. 21,000.00
3 S/. 2,000.00 S/. 6,000.00 S/. 15,000.00 S/. 21,000.00
4 S/. 2,000.00 S/. 8,000.00 S/. 13,000.00 S/. 21,000.00
5 S/. 2,000.00 S/. 10,000.00 S/. 11,000.00 S/. 21,000.00
6 S/. 2,000.00 S/. 12,000.00 S/. 9,000.00 S/. 21,000.00
7 S/. 2,000.00 S/. 14,000.00 S/. 7,000.00 S/. 21,000.00
8 S/. 2,000.00 S/. 16,000.00 S/. 5,000.00 S/. 21,000.00
9 S/. 2,000.00 S/. 18,000.00 S/. 3,000.00 S/. 21,000.00
10 S/. 2,000.00 S/. 20,000.00 S/. 1,000.00 S/. 21,000.00
S/. 20,000.00
 VALOR FUTURO
C 21000
L 1000
I 5%
NPER 10
VF S/. 34,206.79

Valor de Uso S/. 33,206.79

W 21000
R 1000
Valor de Uso ###
Año horas Calculo Depreciació Acumulado al Valor contable TOTAL
de uso de n fondo en libros
proporci
0 0 21000 S/. 21,000.00
on
1 4000 0.133333 S/. 2,666.67 S/. 2,666.67 S/. 18,333.33 S/. 21,000.00
2 3000 0.1 S/. 2,000.00 S/. 4,666.67 S/. 16,333.33 S/. 21,000.00
3 4000 0.133333 S/. 2,666.67 S/. 7,333.33 S/. 13,666.67 S/. 21,000.00
4 4000 0.133333 S/. 2,666.67 S/. 10,000.00 S/. 11,000.00 S/. 21,000.00
5 3000 0.1 S/. 2,000.00 S/. 12,000.00 S/. 9,000.00 S/. 21,000.00
6 3500 0.116667 S/. 2,333.33 S/. 14,333.33 S/. 6,666.67 S/. 21,000.00
7 2000 0.066667 S/. 1,333.33 S/. 15,666.67 S/. 5,333.33 S/. 21,000.00
8 2000 0.066667 S/. 1,333.33 S/. 17,000.00 S/. 4,000.00 S/. 21,000.00
9 1000 0.033333 S/. 666.67 S/. 17,666.67 S/. 3,333.33 S/. 21,000.00
10 3500 0.116667 S/. 2,333.33 S/. 20,000.00 S/. 1,000.00 S/. 21,000.00
30000 S/. 20,000.00
C 21000
L 1000
tea 5%
Añ Depreciación Pago Interés Total adición al Acumulado Valor contable
o (i.nper.0.c-l,0) (a) (b)=i%*(d) fondo (c)=(a)+ al fondo en libros ( e)=
(b) (d)=(c)+(d) (d)+( e)
0 0 21000
1 1256.5 0.0 1256.5 1256.5 19743.5
2 1256.5 62.8 1319.3 2575.8 18424.2
3 1256.5 128.8 1385.3 3961.1 17038.9
4 1256.5 198.1 1454.6 5415.7 15584.3
5 1256.5 270.8 1527.3 6943.0 14057.0
6 1256.5 347.2 1603.7 8546.7 12453.3
7 1256.5 427.3 1683.8 10230.5 10769.5
8 1256.5 511.5 1768.0 11998.5 9001.5
9 1256.5 599.9 1856.4 13855.0 7145.0
10 1256.5 692.7 1949.3 15804.2 5195.8
11 1256.5 790.2 2046.7 17850.9 3149.1
12 1256.5 892.5 2149.1 20000.0 1000.0
20000.0
total

21000

21000.0
21000.0
21000.0
vf S/. 33,206.79
C 21000
L 1000
tea 5%
Añ depreciacion interes Depreciaci Interés Total adición Acumulado
o sobre ón Pago (b)= i al fondo al fondo
valor en (i.nper.0.c %*(d) (c)=(a)+(b) (d)=(c)+(d)
libros -l,0) (a)
0 0
1 S/. 2,640.09 1050 1590.1 0.0 1590.1 1590.1
2 S/. 2,640.09 970.49543 1590.1 79.5 1669.6 3259.7
3 S/. 2,640.09 887.01562 1590.1 163.0 1753.1 5012.8
4 S/. 2,640.09 799.36183 1590.1 250.6 1840.7 6853.5
5 707.32534 1590.1 342.7 1932.8 8786.3
6 2640.09 610.68704 1590.1 439.3 2029.4 10815.7
7 509.21681 1590.1 540.8 2130.9 12946.5
8 402.67308 1590.1 647.3 2237.4 15184.0
9 290.80216 1590.1 759.2 2349.3 17533.2
10 173.33769 1590.1 876.7 2466.8 20000.0
###
Valor contable
en libros ( e)=
(d)+( e) total

21000 21000
19409.9
17740.3
15987.2
14146.5
12213.7
10184.3
8053.5
5816.0
3466.8
1000.0 21000.0