AMORTIZACION
4
TABLA DE AMORTIZACIÓN Interés No. De pago Saldo 0.00633333 Renta Amortización 1 24000000 152000 482052.0532 330052.05323 2 23669947.9 149909.67 482052.0532 332142.3829 3 23337805.6 147806.102 482052.0532 334245.95132 4 23003559.6 145689.211 482052.0532 336362.84235 5 22667196.8 143558.913 482052.0532 338493.14035 6 22328703.6 141415.123 482052.0532 340636.93024 7 21988066.7 139257.756 482052.0532 342794.29746 8 21645272.4 137086.725 482052.0532 344965.32801 9 21300307.1 134901.945 482052.0532 347150.10842 10 20953157 132703.327 482052.0532 349348.72578 11 20603808.2 130490.786 482052.0532 351561.26771 12 20252247 128264.231 482052.0532 353787.8224 13 19898459.1 126023.575 482052.0532 356028.47861 14 19542430.7 123768.728 482052.0532 358283.32564 15 19184147.3 121499.6 482052.0532 360552.45337 16 18823594.9 119216.101 482052.0532 362835.95224 17 18460758.9 116918.14 482052.0532 365133.91327 18 18095625 114605.625 482052.0532 367446.42806 19 17728178.6 112278.464 482052.0532 369773.58877 20 17358405 109936.565 482052.0532 372115.48816 21 16986289.5 107579.834 482052.0532 374472.21959 22 16611817.3 105208.176 482052.0532 376843.87698 23 16234973.4 102821.498 482052.0532 379230.55487 24 15855742.9 100419.705 482052.0532 381632.34838 25 15474110.5 98002.7 482052.0532 384049.35325 26 15090061.2 95570.3874 482052.0532 386481.66582 27 14703579.5 93122.6702 482052.0532 388929.38304 28 14314650.1 90659.4508 482052.0532 391392.60247 29 13923257.5 88180.6309 482052.0532 393871.42228 30 13529386.1 85686.1119 482052.0532 396365.94129 31 13133020.2 83175.7943 482052.0532 398876.25892 32 12734143.9 80649.578 482052.0532 401402.47522 33 12332741.4 78107.3623 482052.0532 403944.6909 34 11928796.7 75549.0459 482052.0532 406503.00728 35 11522293.7 72974.5269 482052.0532 409077.52632 36 11113216.2 70383.7026 482052.0532 411668.35066 37 10701547.8 67776.4697 482052.0532 414275.58354 38 10287272.3 65152.7243 482052.0532 416899.32891 39 9870372.93 62512.3619 482052.0532 419539.69132 40 9450833.24 59855.2772 482052.0532 422196.77603 41 9028636.46 57181.3643 482052.0532 424870.68895
-
Upload
gerard-diaz-a -
Category
Documents
-
view
7 -
download
0
description
AMOTIZACION DE DEUDAS
Transcript of AMORTIZACION
Hoja1TABLA DE AMORTIZACINIntersNo. De pagoSaldo0.0063333333RentaAmortizacinControlador124000000151999.999999999482052.053225061330052.05322506223669947.9467749223669947.9467749149909.670329574482052.053225061332142.38289548723337805.5638794323337805.5638794147806.101904569482052.053225061334245.95132049223003559.612559423003559.612559145689.210879539482052.053225061336362.84234552122667196.7702134522667196.7702134143558.912878018482052.053225061338493.14034704322328703.6298664622328703.6298664141415.122989153482052.053225061340636.93023590821988066.6996305721988066.6996305139257.755764326482052.053225061342794.29746073521645272.4021697821645272.4021697137086.725213741482052.053225061344965.3280113221300307.0741584921300307.0741584134901.944803003482052.053225061347150.10842205820953156.96573641020953156.9657364132703.327449663482052.053225061349348.72577539820603808.2399611120603808.239961130490.785519752482052.053225061351561.26770530920252246.97225571220252246.9722557128264.230824285482052.053225061353787.82240077619898459.14985491319898459.1498549126023.574615747482052.053225061356028.47860931419542430.67124561419542430.6712456123768.727584555482052.053225061358283.32564050619184147.34560511519184147.3456051121499.599855498482052.053225061360552.45336956318823594.89223551618823594.8922355119216.100984158482052.053225061362835.95224090318460758.93999461718460758.9399946116918.139953299482052.053225061365133.91327176218095625.02672281818095625.0267228114605.625169244482052.053225061367446.42805581717728178.5986671917728178.598667112278.464458224482052.053225061369773.58876683717358405.00990022017358405.0099002109936.565062701482052.053225061372115.4881623616986289.52173782116986289.5217378107579.833637672482052.053225061374472.21958738816611817.30215042216611817.3021504105208.176246952482052.053225061376843.87697810916234973.42517232316234973.4251723102821.498359424482052.053225061379230.55486563715855742.87030672415855742.8703067100419.704845275482052.053225061381632.34837978615474110.52192692515474110.521926998002.6999722033482052.053225061384049.35325285815090061.16867412615090061.168674195570.3874016019482052.053225061386481.66582345914703579.50285062714703579.502850693122.67018472482052.053225061388929.38304034114314650.11981032814314650.119810390659.4507587978482052.053225061391392.60246626313923257.5173442913923257.51734488180.6309431782482052.053225061393871.42228188313529386.09506213013529386.095062185686.1119353929482052.053225061396365.94128966813133020.15377243113133020.153772483175.794307225482052.053225061398876.25891783612734143.89485463212734143.894854680649.5780007454482052.053225061401402.47522431512332741.41963033312332741.419630378107.3623243248482052.053225061403944.69090073611928796.72872963411928796.728729675549.0459486201482052.053225061406503.00727644111522293.72145313511522293.721453172974.526902536482052.053225061409077.52632252511113216.19513063611113216.195130670383.70256916482052.053225061411668.35065590110701547.84447473710701547.844474767776.4696816727482052.053225061414275.58354338810287272.26093133810287272.260931365152.7243192312482052.053225061416899.328905839870372.93202547399870372.9320254762512.3619028277482052.053225061419539.6913222339450833.24070323409450833.2407032359855.2771911202482052.053225061422196.7760339419028636.46466929419028636.4646692957181.3642762386482052.053225061424870.6889488228603765.77572047428603765.7757204754490.5165795627482052.053225061427561.5366454988176204.23907498438176204.2390749851782.6268474746482052.053225061430269.4263775867745934.81269739447745934.8126973949057.5871470832482052.053225061432994.4660779787312940.34661941457312940.3466194146315.2888619227482052.053225061435736.7643631386877203.58225627466877203.5822562743555.6226876228482052.053225061438496.4305374386438707.15171884476438707.1517188440778.4786275524482052.053225061441273.5745975085997433.57712133485997433.5771213337983.7459884349482052.053225061444068.3072366265553365.2698847495553365.269884735171.3133759363482052.053225061446880.7398491255106484.53003558505106484.5300355832341.0686902252482052.053225061449710.9845348364656773.54550074514656773.5455007429492.8991215045482052.053225061452559.1541035564204214.39139718524204214.3913971826626.6911455154482052.053225061455425.3620795453748789.02931764533748789.0293176423742.3305190116482052.053225061458309.7227060493290479.30661159543290479.3066115920839.7022752066482052.053225061461212.3509498542829266.95566174552829266.9556617417918.6907191909482052.053225061464133.362505872365133.59315587562365133.5931558714979.1794233204482052.053225061467072.873801741898060.71935412571898060.7193541212021.0512225761482052.053225061470031.0020024851428029.71735164581428029.717351649044.1882098937482052.053225061473007.865015167955021.85233647359955021.8523364736048.4717314643482052.053225061476003.581493596479018.27084287660479018.2708428763033.7823820049482052.053225061479018.2708430560
