Cálculo da Depreciação

Dados de Entrada
Valor de Novo do Imóvel 465,000.00
Valor Residual 46,500.00
Idade Aparente do Imóvel 1
Vida Útil 15
Fator de Conservação C
Cálculos
Relação das Idades 0.07
Fator de Depreciação (k) 6.18%
Depreciação 25,842.38
Valor do Imóvel Depreciado 439,157.63
A 0 A B C
B 0.0032 0.02 1.02 1.05 3.51
C 0.0252 0.03 1.55 1.58 4.03
D 0.809 0.04 2.08 2.11 4.55
E 0.181 0.05 2.63 2.66 5.085
F 0.332 0.06 3.18 3.21 5.62
G 0.526 0.07 3.75 3.78 6.175
H 0.752 0.08 4.32 4.35 6.73
I 1 0.09 4.91 4.94 7.305
0.1 5.5 5.53 7.88
0.11 6.11 6.14 8.475
0.12 6.72 6.75 9.07
0.13 7.35 7.38 9.685
0.14 7.98 8.01 10.3
0.15 8.63 8.66 10.935
0.16 9.28 9.31 11.6
0.17 9.95 9.98 12.225
0.18 10.6 10.7 12.9
0.19 11.31 11.34 13.555
0.2 12.0 12.0 14.2
0.21 12.71 12.74 14.925
0.22 13.4 13.5 15.6
0.23 14.15 14.18 16.335
0.24 14.9 14.9 17.1
0.25 15.63 15.66 17.785
0.26 16.4 16.4 18.5
0.27 17.15 17.18 19.275
0.28 17.9 18.0 20.0
0.29 18.71 18.74 20.785
0.3 19.5 19.5 21.5
0.31 20.31 20.34 22.315
0.32 21.1 21.2 23.1
0.33 21.95 21.98 23.885
0.34 22.8 22.8 24.7
0.35 23.63 23.66 25.52
0.36 24.5 24.5 26.4
0.37 25.35 25.38 27.225
0.38 26.2 26.2 28.1
0.39 27.11 27.14 28.975
0.4 28.0 28.0 29.9
0.41 28.91 28.94 30.755
0.42 29.8 29.8 31.6
0.43 30.75 30.78 32.545
0.44 31.7 31.7 33.4
0.45 32.63 32.66 34.355
0.46 33.6 33.6 35.3
0.47 34.55 34.58 36.205
0.48 35.5 35.5 37.1
0.49 36.51 36.54 38.095
0.5 37.5 37.5 39.0
0.51 38.51 38.54 40.475
0.52 39.5 39.5 41.9
0.53 40.55 40.58 42.45
0.54 41.6 41.6 43.0
 0.55 42.63 42.66 44.05
0.56 43.7 43.7 45.1
0.57 44.75 44.78 46.15
0.58 45.8 45.8 47.2
0.59 46.91 46.94 48.25
0.6 48.0 48.0 49.3
0.61 49.11 49.14 50.4
0.62 50.2 50.2 51.5
0.63 51.35 51.38 52.6
0.64 52.5 52.5 53.7
0.65 53.63 53.66 54.8
0.66 54.8 54.8 55.9
0.67 55.95 55.98 57.05
0.68 57.1 57.1 58.2
0.69 58.31 58.34 59.35
0.7 59.5 59.5 60.5
0.71 60.71 60.74 61.7
0.72 61.9 61.9 62.9
0.73 63.15 63.18 64.1
0.74 64.4 64.4 65.3
0.75 65.63 65.66 66.5
0.76 66.9 66.9 67.7
0.77 68.15 68.18 69.95
0.78 69.4 69.4 72.2
0.79 70.71 70.74 72.45
0.8 72.0 72.0 72.7
0.810000000000001 73.31 73.34 74
0.820000000000001 74.6 74.6 75.3
0.830000000000001 75.95 75.98 76.55
0.840000000000001 77.3 77.3 77.8
0.850000000000001 78.63 78.66 79.15
0.860000000000001 80.0 80.0 80.5
0.870000000000001 81.35 81.38 81.85
0.880000000000001 82.7 82.7 83.2
0.890000000000001 84.11 84.14 84.55
0.900000000000001 85.5 85.5 85.9
0.910000000000001 86.91 86.94 87.25
0.920000000000001 88.3 88.3 88.6
0.930000000000001 89.75 89.78 90
0.940000000000001 91.2 91.2 91.4
0.950000000000001 92.63 92.66 92.8
0.960000000000001 94.1 94.1 94.2
0.970000000000001 95.55 95.58 95.65
0.980000000000001 97.0 97.0 97.1
0.990000000000001 98.51 98.54 98.55
1 100.0 100.0 100.0
 D E F G H
9.03 18.9 33.9 53.1 75.4
9.515 19.35 34.25 53.35 75.55
10 19.8 34.6 53.6 75.7
10.5 20.25 34.95 53.85 75.85
11 20.7 35.3 54.1 76
11.55 21.15 35.7 54.35 76.15
12.1 21.6 36.1 54.6 76.3
12.65 22.1 36.5 54.9 76.45
13.2 22.6 36.9 55.2 76.6
13.75 23.1 37.3 55.5 76.75
14.3 23.6 37.7 55.8 76.9
14.85 24.1 38.1 56.1 77.05
15.4 24.6 38.5 56.4 77.2
16 25.15 38.95 56.7 77.35
16.6 25.7 39.4 57 77.5
17.2 26.25 39.85 57.3 77.65
17.8 26.8 40.3 57.6 77.8
18.45 27.35 41.25 57.95 78
19.1 27.9 42.2 58.3 78.2
19.75 28.5 42.2 58.65 78.35
20.4 29.1 42.2 59 78.5
21.1 29.7 42.65 59.3 78.7
21.8 30.3 43.1 59.6 78.9
22.45 30.9 43.6 60 79.1
23.1 31.5 44.1 60.4 79.3
23.85 32.15 44.65 60.75 79.45
24.6 32.8 45.2 61.1 79.6
25.3 33.45 45.7 61.45 79.8
26 34.1 46.2 61.8 80
26.75 34.75 46.75 62.2 80.2
27.5 35.4 47.3 62.6 80.4
28.25 36.1 47.85 63 80.6
29 36.8 48.4 63.4 80.8
29.75 37.45 48.95 63.8 81.05
30.5 38.1 49.5 64.2 81.3
31.35 38.85 50.1 64.6 81.5
32.2 39.6 50.7 65 81.7
33 40.3 51.3 65.45 81.9
33.8 41 51.9 65.9 82.1
34.65 41.75 52.5 66.3 82.35
35.5 42.5 53.1 66.7 82.6
36.35 43.25 53.75 67.15 82.85
37.2 44 54.4 67.6 83.1
38.05 44.8 55 68.05 83.3
38.9 45.6 55.6 68.5 83.5
39.8 46.4 56.25 68.95 83.75
40.7 47.2 56.9 69.4 84
41.65 48 57.55 69.9 84.25
42.6 48.8 58.2 70.4 84.5
43.3 49.65 58.9 70.85 84.75
44 50.5 59.6 71.3 85.0
45.15 51.3 60.3 73.3 85.25
46.3 52.1 61.0 75.3 85.5
47.25 53 61.7 69.3 85.75
48.2 53.9 62.4 63.3 86.0
49.2 54.75 63.1 68.8 86.3
50.2 55.6 63.8 74.3 86.6
51.2 56.5 64.55 74.8 86.85
52.2 57.4 65.3 75.3 87.1
53.2 58.3 66 75.35 87.4
54.2 59.2 66.7 75.4 87.7
55.25 60.15 64 76.45 87.95
56.3 61.1 61.3 77.5 88.2
57.35 62.07 65.55 78.05 88.5
58.4 63.0 69.8 78.6 88.8
59.5 63.97 70.6 79.15 89.25
60.6 64.9 71.4 79.7 89.7
61.7 65.85 72.15 80.25 89.85
62.8 66.8 72.9 80.8 90.0
63.9 67.8 73.75 81.35 90.3
65 68.8 74.6 81.9 90.6
66.15 69.8 75.4 82.5 90.9
67.3 70.8 76.2 83.1 91.2
68.45 71.85 77.05 83.7 91.5
69.6 72.9 77.9 84.3 91.8
70.75 73.9 83.75 84.9 92.1
71.9 74.9 89.6 85.5 92.4
73.1 76 85.45 86.1 92.75
74.3 77.1 81.3 86.7 93.1
75.5 78.15 82.15 87.35 93.4
76.7 79.2 83.0 88.0 93.7
77.9 80.3 83.9 88.6 94.05
79.1 81.4 84.8 89.2 94.4
80.35 82.5 85.7 89.85 94.7
81.6 83.6 86.6 90.5 95.0
82.85 84.7 87.55 91.15 95.35
84.1 85.8 88.5 91.8 95.7
85.4 86.95 89.4 92.45 96.05
86.7 88.1 90.3 93.1 96.4
88 89.25 91.25 93.8 96.75
89.3 90.4 92.2 94.5 97.1
90.6 91.6 93.15 95.15 97.45
91.9 92.8 94.1 95.8 97.8
93.25 93.95 95.05 96.5 98.15
94.6 95.1 96.0 97.2 98.5
95.95 96.35 97 97.6 99.15
97.3 97.6 98.0 98.0 99.8
98.65 98.8 99 99 99.9
100 100 100.0 100.0 100.0