TAREA NO 6

EJERCICIOS DE LA SECCION 9.5

NO. 13, 14, 15, 16.

EJERCICIO 13.
C= 15700000 COSTO
S= 1500000 VALOR DE RESCATE
N= 25 AÑOS
C-S= 14200000
DEPREC.
AÑO INVERSO DIGITO DK ACUM
0 0
VALOR EN LIBROS 5TO AÑO 1 25 0.07692308 1207692.31 1207692.31
10144615.4 2 24 0.07384615 1159384.62 2367076.92
3 23 0.07076923 1111076.92 3478153.85
VALOR EN LIBROS 10MO AÑO 4 22 0.06769231 1062769.23 4540923.08
5796923.08 5 21 0.06461538 1014461.54 5555384.62
6 20 0.06153846 966153.846 6521538.46
7 19 0.05846154 917846.154 7439384.62
8 18 0.05538462 869538.462 8308923.08
9 17 0.05230769 821230.769 9130153.85
10 16 0.04923077 772923.077 9903076.92
11 15 0.04615385 724615.385 10627692.3
12 14 0.04307692 676307.692 11304000
13 13 0.04 628000 11932000
14 12 0.03692308 579692.308 12511692.3
15 11 0.03384615 531384.615 13043076.9
16 10 0.03076923 483076.923 13526153.8
17 9 0.02769231 434769.231 13960923.1
18 8 0.02461538 386461.538 14347384.6
19 7 0.02153846 338153.846 14685538.5
20 6 0.01846154 289846.154 14975384.6
21 5 0.01538462 241538.462 15216923.1
22 4 0.01230769 193230.769 15410153.8
23 3 0.00923077 144923.077 15555076.9
24 2 0.00615385 96615.3846 15651692.3
25 1 0.00307692 48307.6923 15700000
325

EJERCICIO 14
Metodo de suma de digitos
C= 12,350.00
S= 0.01 rescate
B= 12,349.99
N= 4 años
AÑO INVERSO DIGITO DK DAk VLk Chequeo
0 12,350.00
1 4 0.4 4,940.00 4,940.00 7,410.00 12,350.00
2 3 0.3 3,705.00 8,644.99 3,705.01 12,350.00
3 2 0.2 2,470.00 11,114.99 1,235.01 12,350.00
4 1 0.1 1,235.01 12,350.00 - 12,350.00
- 12,350.00 - 12,350.00
10

C= Q 12,350.00 B= Q 12,350.00
S= Q -
N= 4

METODO DE LA LINEA RECTA

Dk= Q 3,087.50

AÑO Dk Dak VL
0 Q 12,350.00
1 Q 3,087.50 Q 3,087.5 Q 9,262.50
2 Q 3,087.50 Q 6,175.0 Q 6,175.00
3 Q 3,087.50 Q 9,262.5 Q 3,087.50
4 Q 3,087.50 Q 12,350.0 Q -

METODO DEL PORCENTAJE FIJO

fd 97%

AÑO Dk Dak VL
0 Q 12,350.00
1 Q 11,979.53 Q 11,979.5 Q 370.47
2 Q 359.3 Q 12,338.8 Q 11.11
3 Q 10.7 Q 12,349.6 Q 0.33
4 Q 0.32 Q 12,349.9 Q 0.01

EJERCICIO 15
a) C= 85,550.00
S= -
N= 5 AÑOS
B 85,550.00
 AÑO INV DIGITO Dk D.A.k VLk Chequeo
0 Q 85,550.00 Q 85,550.00
1 5 0.3333 Q 28,516.67 Q 28,516.67 Q 57,033.33 Q 85,550.00
2 4 0.2667 Q 22,813.33 Q 51,330.00 Q 34,220.00 Q 85,550.00
3 3 0.2 Q 17,110.00 Q 68,440.00 Q 17,110.00 Q 85,550.00
4 2 0.1333 Q 11,406.67 Q 79,846.67 Q 5,703.33 Q 85,550.00
5 1 0.0667 Q 5,703.33 Q 85,550.00 Q - Q 85,550.00
15 3.75

b) C= 85,550.00
S= -
N= 10 AÑOS
B 85,550.00

AÑO INV DIGITO Dk D.A.k VLk Chequeo

0 Q 85,550.00 Q 85,550.00
1 10 0.1818 Q 15,554.55 Q 15,554.55 Q 69,995.45 Q 85,550.00
2 9 0.1636 Q 13,999.09 Q 29,553.64 Q 55,996.36 Q 85,550.00
3 8 0.1455 Q 12,443.64 Q 41,997.27 Q 43,552.73 Q 85,550.00
4 7 0.1273 Q 10,888.18 Q 52,885.45 Q 32,664.55 Q 85,550.00
5 6 0.1091 Q 9,332.73 Q 62,218.18 Q 23,331.82 Q 85,550.00
6 5 0.0909 Q 7,777.27 Q 69,995.45 Q 15,554.55 Q 85,550.00
7 4 0.0727 Q 6,221.82 Q 76,217.27 Q 9,332.73 Q 85,550.00
8 3 0.0545 Q 4,666.36 Q 80,883.64 Q 4,666.36 Q 85,550.00
9 2 0.0364 Q 3,110.91 Q 83,994.55 Q 1,555.45 Q 85,550.00
10 1 0.0182 Q 1,555.45 Q 85,550.00 Q - Q 85,550.00

55 13.75

EJERCICIO 16

C 85550 A 97550
S -12000 B 37661.8182
B 97550 C 86908.1818
N 10

AÑO INV DIGITO DK DAK VLK

0 85550
1 10 0.18181818 17736.3636 17736.3636 67813.6364
 2 9 0.16363636 15962.7273 33699.0909 51850.9091
3 8 0.14545455 14189.0909 47888.1818 37661.8182
4 7 0.12727273 12415.4545 60303.6364 25246.3636
5 6 0.10909091 10641.8182 70945.4545 14604.5455
6 5 0.09090909 8868.18182 79813.6364 5736.36364
7 4 0.07272727 7094.54545 86908.1818 -1358.1818
8 3 0.05454545 5320.90909 92229.0909 -6679.0909
9 2 0.03636364 3547.27273 95776.3636 -10226.364
10 1 0.01818182 1773.63636 97550 -12000
55

EJERCICIO 17

C = 5385
VU =5 000
S=0
a) b = 5385 -0
b = 5385

DEPRECIACI
ON
DEPRECIACI ACUMULAD VALOR EN
AÑO HORAS D ON ANUAL A LIBROS
0 5385
1 1800 9/25 1938.6 1938.6 3446.5
2 1700 17/50 1830.9 3769.5 1615.6
3 1500 3/10 1615.5 5385 0

b) D2 = 3500* 3.077 V2 = C - D2
D2 = 10769,50 V2 = 15385 - 10769.50
V2 = 4615.50

C= 192500 du= 192500-1000 18.25

S= 10000 10000
n= 5 años

EJERCICIO 18
Año Producción Dk Dav VL CHEQUEO
0 192,500.00 192,500.00
1 1,500.00 27,375.00 27,375.00 165,125.00 192,500.00
2 2,000.00 36,500.00 63,875.00 128,625.00 192,500.00
3 2,800.00 51,100.00 114,975.00 77,525.00 192,500.00
4 2,300.00 41,975.00 156,950.00 35,550.00 192,500.00
5 1,400.00 25,550.00 182,500.00 10,000.00 192,500.00
 10,000.00

EJERCICIO 19
C= 27250 du= 27250-0 0.18166667
S= 0 150000
n= 4

Año Producción Dk Dav VL CHEQUEO

0 27,250.00 27,250.00
1 25,000.00 4,541.67 4,541.67 22,708.33 27,250.00
2 35,000.00 6,358.33 10,900.00 16,350.00 27,250.00
3 45,000.00 8,175.00 19,075.00 8,175.00 27,250.00
4 45,000.00 8,175.00 27,250.00 - 27,250.00
150,000.00
VALOR EN COMPROBA
LIBROS CION
15700000
14492307.7 15700000
13332923.1 15700000
12221846.2 15700000
11159076.9 15700000
10144615.4 15700000
9178461.54 15700000
8260615.38 15700000
7391076.92 15700000
6569846.15 15700000
5796923.08 15700000
5072307.69 15700000
4396000 15700000
3768000 15700000
3188307.69 15700000
2656923.08 15700000
2173846.15 15700000
1739076.92 15700000
1352615.38 15700000
1014461.54 15700000
724615.385 15700000
483076.923 15700000
289846.154 15700000
144923.077 15700000
48307.6923 15700000
-1.2587E-09 15700000
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00

Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00
Q 85,550.00