You are on page 1of 8

n Dep DEP VL

0 Q 25,000.00
1 Q 4,900.00 Q 4,900.00 Q 20,100.00
2 Q 4,900.00 Q 9,800.00 Q 15,200.00
3 Q 4,900.00 Q 14,700.00 Q 10,300.00
4 Q 4,900.00 Q 19,600.00 Q 5,400.00
5 Q 4,900.00 Q 24,500.00 Q 500.00
Q 4,900.00 Q 29,400.00 -Q 4,400.00

D= 4900
C 25000
S 500
N 5
A favor 10000
En contra 25000
-15000
n dep DEP VL
0 Q 18,000.00
1 Q 7,902.40 Q 7,902.40 Q 10,097.60
2 Q 4,433.07 Q 12,335.47 Q 5,664.53
3 Q 2,486.85 Q 14,822.33 Q 3,177.67
4 Q 1,395.07 Q 16,217.40 Q 1,782.60
5 Q 782.60 Q 17,000.00 Q 1,000.00
6 Q 439.02 Q 17,439.02 Q 560.98
7 Q 246.28 Q 17,685.30 Q 314.70

C Q 18,000.00
S Q 1,000.00
n 5

n dep DEP VL
0 Q 12,000.00
1 Q 5,268.27 Q 5,268.27 Q 6,731.73
2 Q 2,955.38 Q 8,223.65 Q 3,776.35
3 Q 1,657.90 Q 9,881.55 Q 2,118.45
4 Q 930.05 Q 10,811.60 Q 1,188.40
5 Q 521.73 Q 11,333.33 Q 666.67
6 Q 292.68 Q 11,626.01 Q 373.99
7 Q 164.19 Q 11,790.20 Q 209.80
d 0.4390224272769

d 0.4390224272769
C Q 12,000.00
n 12
n base numerador denominador fraccion Depreciacion
0
1 12350 4 10 0.4 Q 4,940.00
2 12350 3 10 0.3 Q 3,705.00
3 12350 2 10 0.2 Q 2,470.00
4 12350 1 10 0.1 Q 1,235.00
5 12350 1 10 0.1 Q 1,235.00
6 12350 20 10 2 Q 24,700.00
7 12350 19 10 1.9 Q 23,465.00
8 12350 18 10 1.8 Q 22,230.00
9 12350 17 10 1.7 Q 20,995.00
10 12350 16 10 1.6 Q 19,760.00
11 12350 15 10 1.5 Q 18,525.00
12 12350 14 10 1.4 Q 17,290.00
13 12350 13 10 1.3 Q 16,055.00
14 12350 12 10 1.2 Q 14,820.00
15 12350 11 10 1.1 Q 13,585.00
16 12350 10 10 1 Q 12,350.00
17 12350 9 10 0.9 Q 11,115.00
18 12350 8 10 0.8 Q 9,880.00
19 12350 7 10 0.7 Q 8,645.00
20 12350 6 10 0.6 Q 7,410.00
21 12350 5 10 0.5 Q 6,175.00
22 12350 4 10 0.4 Q 4,940.00
23 12350 3 10 0.3 Q 3,705.00
24 12350 2 10 0.2 Q 2,470.00
25 12350 1 10 0.1 Q 1,235.00

Base= 12350

Capital 12350
Valor de
desecho 0
n 4

s 10
Despre acu vl
Q 12,350.00
Q 4,940.00 Q 7,410.00
Q 8,645.00 Q 3,705.00
Q 11,115.00 Q 1,235.00
Q 12,350.00 Q -
Q 13,585.00 -Q 1,235.00
Q 38,285.00 -Q 25,935.00
Q 61,750.00 -Q 49,400.00
Q 83,980.00 -Q 71,630.00
Q 104,975.00 -Q 92,625.00
Q 124,735.00 -Q 112,385.00
Q 143,260.00 -Q 130,910.00
Q 160,550.00 -Q 148,200.00
Q 176,605.00 -Q 164,255.00
Q 191,425.00 -Q 179,075.00
Q 205,010.00 -Q 192,660.00
Q 217,360.00 -Q 205,010.00
Q 228,475.00 -Q 216,125.00
Q 238,355.00 -Q 226,005.00
Q 247,000.00 -Q 234,650.00
Q 254,410.00 -Q 242,060.00
Q 260,585.00 -Q 248,235.00
Q 265,525.00 -Q 253,175.00
Q 269,230.00 -Q 256,880.00
Q 271,700.00 -Q 259,350.00
Q 272,935.00 -Q 260,585.00
n Km recorridos Dolares x galon Dep DEP
0
1 1500 500 Q 750,000.00 Q 750,000.00
2 2000 500 Q 1,000,000.00 Q 1,750,000.00
3 2800 500 Q 1,400,000.00 Q 3,150,000.00
4 2300 500 Q 1,150,000.00 Q 4,300,000.00
5 1400 500 Q 700,000.00 Q 5,000,000.00

B Q 800,000.00

C Q 25,000.00
S Q 500.00

$ 500

suma 10000
VL
Q 25,000.00
-Q 725,000.00
-Q 1,725,000.00
-Q 3,125,000.00
-Q 4,275,000.00
-Q 4,975,000.00

You might also like