flujos
7
Año valor de Libros 0 0 0 1850.00 1 103.125 15000.00 1746.88 2 103.125 15103.13 1643.75 3 103.125 15206.25 1540.63 4 103.125 15309.38 1437.50 5 103.125 15412.50 1334.38 6 103.125 15515.63 1231.25 7 103.125 15618.75 1128.13 8 103.125 15721.88 1025.00 9 103.125 15825.00 921.88 10 103.125 15928.13 818.75 11 103.125 16031.25 715.63 12 103.125 16134.38 612.50 13 103.125 16237.50 509.38 14 103.125 16340.63 406.25 15 103.125 16443.75 303.13 16 103.125 16546.88 200.00 Depresiacion Anual Depresiacion Acumulada
description
des
Transcript of flujos
Hoja1AoDepresiacion AnualDepresiacion Acumuladavalor de Libros0001850.001103.12515000.001746.882103.12515103.131643.753103.12515206.251540.634103.12515309.381437.505103.12515412.501334.386103.12515515.631231.257103.12515618.751128.138103.12515721.881025.009103.12515825.00921.8810103.12515928.13818.7511103.12516031.25715.6312103.12516134.38612.5013103.12516237.50509.3814103.12516340.63406.2515103.12516443.75303.1316103.12516546.88200.00
Hoja2Fin de AoDepositointeres ganadoDepreciacion anualDepreciacion acumuladaValor en librosv0007400018696.510.008696.518696.5165303.4928696.511826.2710522.7819219.2954780.7138696.514036.0514558.8333778.1140221.8948696.517093.4021652.2355430.3518569.6558696.5111640.3733292.6088722.95-14722.9567103.125103.13-103.138103.125206.25-206.259103.125309.38-309.3810103.125412.50-412.5011103.125515.63-515.6312103.125618.75-618.7513103.125721.88-721.8814103.125825.00-825.0015103.125928.13-928.1316103.1251031.25-1031.25
Hoja3
Hoja2 (2)Fin de AoDepositointeres ganadoDepreciacion anualDepreciacion acumuladaValor en librosv0007400018696.510.008696.518696.5165303.4928696.511826.2710522.7819219.2954780.7138696.512209.7812732.5631951.8542048.1548696.512673.8415406.4047358.2526641.7558696.513235.3418641.7465999.998000.0167103.125103.13-103.138103.125206.25-206.259103.125309.38-309.3810103.125412.50-412.5011103.125515.63-515.6312103.125618.75-618.7513103.125721.88-721.8814103.125825.00-825.0015103.125928.13-928.1316103.1251031.25-1031.25
Hoja2 (3)Fin de AoDepositointeres ganadoDepreciacion anualDepreciacion acumuladaValor en libros0001850.00inicio1850.00149.994851020.0049.9949.991800.01depre49.99249.994851024.5054.49104.491745.51interes0.09349.994851029.4059.40163.891686.11449.9948510214.7564.74228.631621.37549.9948510220.5870.57299.201550.80649.9948510226.9376.92376.131473.87749.9948510233.8583.85459.971390.03849.9948510241.4091.39551.371298.63949.9948510249.6299.62650.981199.021049.9948510258.59108.58759.571090.431149.9948510268.36118.36877.92972.081249.9948510279.01129.011006.93843.071349.9948510290.62140.621147.55702.451449.99485102103.28153.271300.83549.171549.99485102117.07167.071467.89382.111649.99485102132.11182.111650.00200.00
