R o P =monto $ 50,000

vf av=𝑟 ((1+ 〖𝑖 ) 〗 i= interes

t= tiempo
18%
24

^𝑡−1)/𝑖
vp av=𝑟 (1−(1+ $ 5,000

〖𝑖 ) 〗 ^(−𝑡))/𝑖
5%
18

$ 500,000
18%
24
Periodo principal AmortizacionInteres Cuota
0 $4,000,000
1 $3,412,000 $ 588,000 $ 200,000 $ 788,000
2 $2,794,600 $ 617,400 $ 170,600 $ 788,000
3 $2,146,330 $ 648,270 $ 139,730 $ 788,000
4 $1,465,647 $ 680,684 $ 107,317 $ 788,000
5 $ 750,929 $ 714,718 $ 73,282 $ 788,000
6 $ 475 $ 750,454 $ 37,546 $ 788,000
7 $ -787,501 $ 787,976 $ 24 $ 788,000
Periodo 6
interes 0.050
Fondo amorti 0.147
 depreciacion=(VA-vr)/(t)
depreciacion acelerada=(VA-vr)/(t/3)

Va= Valor adquisicion Activos VA Vr Vida util

vr = valor residual 1 $ 980,000 $ 50,000 5
T= Vida util 2 $ 12,000,000 $ 2,000,000 5
3 $ 6,000,000 $ 450,000 10
4 $ 5,930,000 $ 100,000 3
5 $ 1,500,000 $ 250,000 3
Valor Final Depreciacion Depreciacion Acelerada
$ 794,000 $ 186,000 $ 558,000
$ 10,000,000 $ 2,000,000 $6,000,000
$ 5,445,000 $ 555,000 $1,665,000
$ 3,986,667 $ 1,943,333 $5,830,000
$ 1,083,333 $ 416,667 $1,250,000