Professional Documents
Culture Documents
Cristian Maita H Leasing
Cristian Maita H Leasing
TABLA DE AMORTIZACION
VALOR EN PESOS $
ACTIVO FIJO
ILUSTRE MUNICIPALIDAD DE CHOL CHOL
C. Inicial :
223,983 1.59% 14405
AÑO DE CAPITAL CAPITAL
PAGO PERIODO INSOLUTO INTERES AMORTIZACION CUOTA INSOLUTO
INICIAL FINAL
0
2005 7 223,983 3,558 10,847 14,405 213,136
2005 8 213,136 3,386 11,019 14,405 202,117
2005 9 202,117 3,211 11,194 14,405 190,922
2005 10 190,922 3,033 11,372 14,405 179,550
2005 11 179,550 2,852 11,553 14,405 167,997
2005 12 167,997 2,669 11,736 14,405 156,260
2005 13 156,260 2,482 11,923 14,405 144,338
2005 14 144,338 2,293 12,112 14,405 132,225
2005 15 132,225 2,100 12,305 14,405 119,921
2005 16 119,921 1,905 12,500 14,405 107,421
2005 17 107,421 1,706 12,699 14,405 94,722
2005 18 94,722 1,505 12,900 14,405 81,822
TABLA DE AMORTIZACION
VALOR EN PESOS $
ACTIVO FIJO
ILUSTRE MUNICIPALIDAD DE CHOL CHOL
C. Inicial :
81,821 1.59% 14405
AÑO DE CAPITAL CAPITAL
PAGO PERIODO INSOLUTO INTERES AMORTIZACION CUOTA INSOLUTO
INICIAL FINAL
0
2006 19 81,821 1,300 13,105 14,405 68,716
2006 20 68,716 1,092 13,313 14,405 55,402
2006 21 55,402 880 13,525 14,405 41,877
2006 22 41,877 665 13,740 14,405 28,137
2006 23 28,137 447 13,958 14,405 14,179
2006 24 14,179 225 14,180 14,405 - 0
25
total 290,133 4,609 81,821 86,430 208,312