Practica 3. Tabla de Amortizacion-1

Descargar como xlsx, pdf o txt
Descargar como xlsx, pdf o txt
Está en la página 1de 13

CENTRO DE LAVADO MESES INTERES PAGO PERIODICO

23850 30 26.31 0.021925 1093.293645


0.021925
30

PERIODO CAPITAL INSOLUTO INTERES PAGO PERIODICO AMORTIZACION


1 23850 522.91125 1093.29 570.37875
2 23279.62125 510.4056959 1093.29 582.8843041
3 22696.73695 497.6259575 1093.29 595.6640425
4 22101.0729 484.5660234 1093.29 608.7239766
5 21492.34893 471.2197502 1093.29 622.0702498
6 20870.27868 457.58086 1093.29 635.70914
7 20234.56954 443.6429371 1093.29 649.6470629
8 19584.92247 429.3994252 1093.29 663.8905748
9 18921.0319 414.8436244 1093.29 678.4463756
10 18242.58552 399.9686876 1093.29 693.3213124
11 17549.26421 384.7676178 1093.29 708.5223822
12 16840.74183 369.2332646 1093.29 724.0567354
13 16116.68509 353.3583207 1093.29 739.9316793
14 15376.75341 337.1353186 1093.29 756.1546814
15 14620.59873 320.5566272 1093.29 772.7333728
16 13847.86536 303.614448 1093.29 789.675552
17 13058.18981 286.3008115 1093.29 806.9891885
18 12251.20062 268.6075736 1093.29 824.6824264
19 11426.51819 250.5264114 1093.29 842.7635886
20 10583.7546 232.0488197 1093.29 861.2411803
21 9722.513425 213.1661068 1093.29 880.1238932
22 8842.389531 193.8693905 1093.29 899.4206095
23 7942.968922 174.1495936 1093.29 919.1404064
24 7023.828516 153.9974402 1093.29 939.2925598
25 6084.535956 133.4034508 1093.29 959.8865492
26 5124.649407 112.3579382 1093.29 980.9320618
27 4143.717345 90.85100279 1093.29 1002.438997
28 3141.278348 68.87252777 1093.29 1024.417472
29 2116.860875 46.41217469 1093.29 1046.877825
30 1069.98305 23.45937837 1093.29 1069.830622
8948.852428
Empaquetadora de refrescos MESES INTERES PAGO PERIODICO
450 30 18.9 0.021925 20.50923928
0.0215
30

PERIODO CAPITAL INSOLUTO INTERES PAGO PERIODICO AMORTIZACION


1 13850 297.775 245.9 -51.875
2 13901.875 298.8903125 245.9 -52.9903125
3 13954.86531 300.0296042 245.9 -54.12960422
4 14008.99492 301.1933907 245.9 -55.29339071
5 14064.28831 302.3821986 245.9 -56.48219861
6 14120.77051 303.5965659 245.9 -57.69656588
7 14178.46707 304.837042 245.9 -58.93704205
8 14237.40411 306.1041885 245.9 -60.20418845
9 14297.6083 307.3985785 245.9 -61.4985785
10 14359.10688 308.7207979 245.9 -62.82079794
11 14421.92768 310.0714451 245.9 -64.1714451
12 14486.09912 311.4511312 245.9 -65.55113116
13 14551.65026 312.8604805 245.9 -66.96048048
14 14618.61074 314.3001308 245.9 -68.40013082
15 14687.01087 315.7707336 245.9 -69.87073363
16 14756.8816 317.2729544 245.9 -71.3729544
17 14828.25455 318.8074729 245.9 -72.90747292
18 14901.16203 320.3749836 245.9 -74.47498359
19 14975.63701 321.9761957 245.9 -76.07619574
20 15051.71321 323.6118339 245.9 -77.71183394
21 15129.42504 325.2826384 245.9 -79.38263837
22 15208.80768 326.9893651 245.9 -81.0893651
23 15289.89704 328.7327864 245.9 -82.83278645
24 15372.72983 330.5136914 245.9 -84.61369136
25 15457.34352 332.3328857 245.9 -86.43288572
26 15543.77641 334.1911928 245.9 -88.29119276
27 15632.0676 336.0894534 245.9 -90.18945341
28 15722.25705 338.0285267 245.9 -92.12852666
29 15814.38558 340.00929 245.9 -94.10928998
30 15908.49487 342.0326397 245.9 -96.13263971
9531.62751
Purificadora MESES INTERES PAGO PERIODICO
50 30 13.6 0.021925 2.388882037
0.025
30

PERIODO CAPITAL INSOLUTO INTERES PAGO PERIODICO AMORTIZACION


1 2450 61.25 123.9 62.65
2 2387.35 59.68375 123.9 64.21625
3 2323.13375 58.07834375 123.9 65.82165625
4 2257.312094 56.43280234 123.9 67.46719766
5 2189.844896 54.7461224 123.9 69.1538776
6 2120.691018 53.01727546 123.9 70.88272454
7 2049.808294 51.24520735 123.9 72.65479265
8 1977.153501 49.42883753 123.9 74.47116247
9 1902.682339 47.56705847 123.9 76.33294153
10 1826.349397 45.65873493 123.9 78.24126507
11 1748.108132 43.70270331 123.9 80.19729669
12 1667.910836 41.69777089 123.9 82.20222911
13 1585.708606 39.64271516 123.9 84.25728484
14 1501.451322 37.53628304 123.9 86.36371696
15 1415.087605 35.37719012 123.9 88.52280988
16 1326.564795 33.16411987 123.9 90.73588013
17 1235.828915 30.89572287 123.9 93.00427713
18 1142.824637 28.57061594 123.9 95.32938406
19 1047.495253 26.18738134 123.9 97.71261866
20 949.7826348 23.74456587 123.9 100.1554341
21 849.6272006 21.24068002 123.9 102.65932
22 746.9678806 18.67419702 123.9 105.225803
23 641.7420777 16.04355194 123.9 107.8564481
24 533.8856296 13.34714074 123.9 110.5528593
25 423.3327703 10.58331926 123.9 113.3166807
26 310.0160896 7.75040224 123.9 116.1495978
27 193.8664918 4.846662296 123.9 119.0533377
28 74.81315414 1.870328854 123.9 122.0296711
29 -47.21651701 -1.180412925 123.9 125.0804129
30 -172.2969299 -4.307423248 123.9 128.2074232
966.4956468
Panel Solar MESES INTERES PAGO PERIODICO
350 30 26.31 0.021925 16.72217426
0.025
30

PERIODO CAPITAL INSOLUTO INTERES PAGO PERIODICO AMORTIZACION


1 4850 121.25 112.29 -8.96
2 4858.96 121.474 112.29 -9.184
3 4868.144 121.7036 112.29 -9.4136
4 4877.5576 121.93894 112.29 -9.64894
5 4887.20654 122.1801635 112.29 -9.8901635
6 4897.096704 122.4274176 112.29 -10.13741759
7 4907.234121 122.680853 112.29 -10.39085303
8 4917.624974 122.9406244 112.29 -10.65062435
9 4928.275598 123.20689 112.29 -10.91688996
10 4939.192488 123.4798122 112.29 -11.18981221
11 4950.382301 123.7595575 112.29 -11.46955752
12 4961.851858 124.0462965 112.29 -11.75629645
13 4973.608155 124.3402039 112.29 -12.05020387
14 4985.658358 124.641459 112.29 -12.35145896
15 4998.009817 124.9502454 112.29 -12.66024544
16 5010.670063 125.2667516 112.29 -12.97675157
17 5023.646814 125.5911704 112.29 -13.30117036
18 5036.947985 125.9236996 112.29 -13.63369962
19 5050.581684 126.2645421 112.29 -13.97454211
20 5064.556227 126.6139057 112.29 -14.32390566
21 5078.880132 126.9720033 112.29 -14.68200331
22 5093.562136 127.3390534 112.29 -15.04905339
23 5108.611189 127.7152797 112.29 -15.42527972
24 5124.036469 128.1009117 112.29 -15.81091172
25 5139.84738 128.4961845 112.29 -16.20618451
26 5156.053565 128.9013391 112.29 -16.61133912
27 5172.664904 129.3166226 112.29 -17.0266226
28 5189.691527 129.7422882 112.29 -17.45228816
29 5207.143815 130.1785954 112.29 -17.88859537
30 5225.03241 130.6258103 112.29 -18.33581025
3762.06822

También podría gustarte