JEAN PAUL FRANCO

COSTO 20,000.00
VIDA UTIL 4 anos 8 semestres
VALOR 5,000.00
r= 16%

1) PORCENTAJE FIJO
PERIODO DEP POR PER DEP ACUM VL
0 20,000.00
1 3,182.07 3,182.07 16,817.93
2 2,675.79 5,857.86 14,142.14
2)
SUMA DE DIGITOS
COSTO 14,142.14
VS 5,000.00
P 3 anos 6 semestres
9,142.14

PERIODO BASE VIDA UTIL FRACCION DEP ACUM DEP POR PER VL
0 5,857.86 14,142.14
1 9,142.14 6 0.29 8,469.90 2,612.04 11,530.10
2 9,142.14 5 0.24 10,646.60 2,176.70 9,353.40
3 9,142.14 4 0.19 12,387.96 1,741.36 7,612.04
4 9,142.14 3 0.14 13,693.98 1,306.02 6,306.02
5 9,142.14 2 0.10 14,564.66 870.68 5,435.34
6 9,142.14 1 0.05 15,000.00 435.34 5,000.00
21
3) FONDO DE AMORTIZACION SEMESTRAL
COSTO 9,353.40
VS 5,000.00
P 2 anos 4 semestres
i 5%
VF 4,353.40

PERIODO DEPOSITO INTERES TOTAL EN EL DEPRECIACIODEP ACUM VL

0 10,646.60 9,353.40
1 $1,010.04 $ - $1,010.04 $1,010.04 11,656.64 8,343.36
2 $1,010.04 $50.50 $2,070.58 $1,060.54 12,717.18 7,282.82
3 $1,010.04 $103.53 $3,184.15 $1,113.57 13,830.75 6,169.25

4) DEPRECIACION EN LINEA RECTA

DATOS
COSTO 6,169.25
VS 5,000.00
P 1 ano 2 semestres
DLR 584.62
PERIODO DEPRECIACIO DEP ACUM VL
0 13,830.75 6,169.25
1 584.62 14,415.38 5,584.62
2 584.62 15,000.00 5,000.00