HASTA 1 AO

TOTAL:

17.00

HASTA 2
491.50

TOTAL:

2,773.59
Gast.Adminis.:
Desgravamen:
TOTAL A RECIBIR:

10.00
7.00 (Crdito hasta un ao)
983.00

Prstamo=
tasa mes
Periodo
Cuota=
Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12

1000
0.029
12
99.86
PRSTAMO
1,000.000
929.137
856.218
781.185
703.976
624.528
542.776
458.654
372.091
283.018
191.363
97.049
0.000
TOTAL:

Cuota=

1,161.67
99.86
198.36
1,198.36

INTERS
CAPITAL
CUOTA
0.000
0.00
0.00
29.000
70.86
99.86
26.945
72.92
99.86
24.830
75.03
99.86
22.654
77.21
99.86
20.415
79.45
99.86
18.111
81.75
99.86
15.741
84.12
99.86
13.301
86.56
99.86
10.791
89.07
99.86
8.208
91.66
99.86
5.550
94.31
99.86
2.814
97.05
99.86
198.360
1,000.00
1,198.36

CONTROL DE LOS CARROS

CARLOS

EDGAR

30 Y 31 ENERO
01,05

30 Y 31 DE ENERO
01,02,04,05

Gast.Adminis
Desgravamen
TOTAL A RECIBIR:

Prstamo=
tasa mes
Periodo
Cuota=
Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12

HASTA 2 AOS
42.00

TOTAL A RECIBIR:

HASTA 3 AOS
491.50

20.00
22.00 (Crdito hasta un ao)
1,958.00

2,000.00
0.0290
18
144.19

Cuota=

TOTAL:

810.00

Gast.Adminis
300.00
Desgravamen
510.00 (Crdito hasta un ao)
TOTAL A RECIBIR:
29,190.00
144.19
595.43
2,595.43

PRSTAMO
INTERS
CAPITAL
CUOTA
2,000.00
0.00
0.00
0.00
1,913.81
58.00
86.19
144.19
1,825.12
55.50
88.69
144.19
1,733.86
52.93
91.26
144.19
1,639.95
50.28
93.91
144.19
1,543.32
47.56
96.63
144.19
1,443.88
44.76
99.43
144.19
1,341.56
41.87
102.32
144.19
1,236.28
38.91
105.29
144.19
1,127.94
35.85
108.34
144.19
1,016.46
32.71
111.48
144.19
901.74
29.48
114.71
144.19
783.70
26.15
118.04
144.19
513.99
1,216.30
1,730.29

Prstamo=
tasa mes
Periodo
Cuota=
Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12

30,000.00
0.0250
36
1,273.55

48.98

PRSTAMO
INTERS
30,000.00
0.00
29,596.45
870.00
29,181.20
858.30
28,753.91
846.25
28,314.23
833.86
27,861.79
821.11
27,396.24
807.99
26,917.18
794.49
26,424.23
780.60
25,916.99
766.30
25,395.03
751.59
24,857.94
736.46
24,305.27
720.88
TOTAL:
9,587.84

A 3 AOS
491.50

Crdito hasta un ao)

Cuota=

1,273.55

250
3000
30000

15,847.70
45,847.70
6.07692308
CAPITAL
CUOTA
0.00
0.00
403.55
1,273.55
415.25
1,273.55
427.29
1,273.55
439.68
1,273.55
452.43
1,273.55
465.56
1,273.55
479.06
1,273.55
492.95
1,273.55
507.24
1,273.55
521.95
1,273.55
537.09
1,273.55
552.67
1,273.55
5,694.73 15,282.57

4.11538462