8/16/2019 Microcomputadoras 13-04.xlsx

1/7

Inversión ₡ 300,000.00 Interes anual

Interes anual 8.75% Meses

Años 7

Numero de mes 1

Cuota ₡4,788.75Interes ₡2,187.50

Capital

8/16/2019 Microcomputadoras 13-04.xlsx

2/7

0.0072917

84

8/16/2019 Microcomputadoras 13-04.xlsx

3/7

Princial !00000 "uota ₡#,#11.5$

 asa de interes 1$.50%

Pla&o 8

Int. 'ensual 0.010!1####7

'eses (#

# Cuotas Interes Amortizacin !al"o

1 ₡4,1.7 ₡2,444.8 ₡$97,555.14

2 ₡4,141.20 ₡2,470.$2 ₡$95,084.82

$ ₡4,115.47 ₡2,49.0 ₡$92,588.7

4 ₡4,089.47 ₡2,522.0 ₡$90,0.71

5 ₡4,0$.19 ₡2,548.$$ ₡$87,518.$8

₡4,0$.5 ₡2,574.87 ₡$84,94$.50

7 ₡4,009.8$ ₡2,01.70 ₡$82,$41.81

8 ₡$,982.7$ ₡2,28.80 ₡$79,71$.019 ₡$,955.$4 ₡2,5.18 ₡$77,05.8$

10 ₡$,927.8 ₡2,8$.85 ₡$74,$72.98

11 ₡$,899.72 ₡2,711.80 ₡$71,1.18

12 ₡$,871.47 ₡2,740.05 ₡$8,921.1$

1$ ₡$,842.9$ ₡2,78.0 ₡$,152.5$

14 ₡$,814.09 ₡2,797.4$ ₡$$,$55.10

15 ₡$,784.95 ₡2,82.57 ₡$0,528.52

1 ₡$,755.51 ₡2,85.02 ₡$57,72.50

17 ₡$,725.7 ₡2,885.77 ₡$54,78.74

18 ₡$,95.70 ₡2,915.8$ ₡$51,870.91

19 ₡$,5.$2 ₡2,94.20 ₡$48,924.71

20 ₡$,$4.$ ₡2,97.89 ₡$45,947.81

21 ₡$,0$.2 ₡$,007.90 ₡$42,9$9.91

22 ₡$,572.29 ₡$,0$9.2$ ₡$$9,900.8

2$ ₡$,540.$ ₡$,070.89 ₡$$,829.79

24 ₡$,508.4 ₡$,102.88 ₡$$$,72.91

25 ₡$,47.$2 ₡$,1$5.20 ₡$$0,591.71

2 ₡$,44$. ₡$,17.8 ₡$27,42$.85

27 ₡$,410.7 ₡$,200.8 ₡$24,222.99

28 ₡$,$77.$2 ₡$,2$4.20 ₡$20,988.79

29 ₡$,$4$.$ ₡$,27.89 ₡$17,720.90

$0 ₡$,$09.59 ₡$,$01.9$ ₡$14,418.97

$1 ₡$,275.20 ₡$,$$.$$ ₡$11,082.4

$2 ₡$,240.44 ₡$,$71.08 ₡$07,711.5

$$ ₡$,205.$$ ₡$,40.19 ₡$04,$05.$7

$4 ₡$,19.85 ₡$,441.8 ₡$00,8$.9

$5 ₡$,1$4.00 ₡$,477.5$ ₡297,$8.17

$ ₡$,097.77 ₡$,51$.75 ₡29$,872.42

8/16/2019 Microcomputadoras 13-04.xlsx

4/7

$7 ₡$,01.17 ₡$,550.$5 ₡290,$22.0

$8 ₡$,024.19 ₡$,587.$4 ₡28,7$4.7$

$9 ₡2,98.82 ₡$,24.70 ₡28$,110.02

40 ₡2,949.0 ₡$,2.4 ₡279,447.5

41 ₡2,910.91 ₡$,700.1 ₡275,74.95

42 ₡2,872.$ ₡$,7$9.1 ₡272,007.79

4$ ₡2,8$$.41 ₡$,778.11 ₡28,229.844 ₡2,794.0 ₡$,817.4 ₡24,412.22

45 ₡2,754.29 ₡$,857.2$ ₡20,554.99

4 ₡2,714.11 ₡$,897.41 ₡25,57.58

47 ₡2,7$.52 ₡$,9$8.01 ₡252,719.57

48 ₡2,$2.50 ₡$,979.0$ ₡248,740.55

49 ₡2,591.05 ₡4,020.48 ₡244,720.07

50 ₡2,549.17 ₡4,02.$ ₡240,57.71

51 ₡2,50.85 ₡4,104.7 ₡2$,55$.04

52 ₡2,44.09 ₡4,147.4$ ₡2$2,405.1

5$ ₡2,420.89 ₡4,190.$ ₡228,214.9854 ₡2,$77.24 ₡4,2$4.28 ₡22$,980.70

55 ₡2,$$$.1$ ₡4,278.$9 ₡219,702.$1

5 ₡2,288.57 ₡4,$22.9 ₡215,$79.$5

57 ₡2,24$.5$ ₡4,$7.99 ₡211,011.$

58 ₡2,198.0$ ₡4,41$.49 ₡20,597.87

59 ₡2,152.0 ₡4,459.4 ₡202,1$8.41

0 ₡2,105.1 ₡4,505.92 ₡197,$2.49

1 ₡2,058.7 ₡4,552.85 ₡19$,079.4

2 ₡2,011.25 ₡4,00.28 ₡188,479.$7

$ ₡1,9$.$$ ₡4,48.20 ₡18$,8$1.17

4 ₡1,914.91 ₡4,9.2 ₡179,1$4.55

5 ₡1,85.98 ₡4,745.54 ₡174,$89.01

₡1,81.55 ₡4,794.97 ₡19,594.04

7 ₡1,7.0 ₡4,844.92 ₡14,749.12

8 ₡1,71.14 ₡4,895.$9 ₡159,85$.74

9 ₡1,5.14 ₡4,94.$8 ₡154,907.$

70 ₡1,1$.2 ₡4,997.91 ₡149,909.45

71 ₡1,51.5 ₡5,049.97 ₡144,859.49

72 ₡1,508.95 ₡5,102.57 ₡1$9,75.92

7$ ₡1,455.80 ₡5,155.72 ₡1$4,01.19

74 ₡1,402.10 ₡5,209.4$ ₡129,$91.77

75 ₡1,$47.8$ ₡5,2$.9 ₡124,128.07

7 ₡1,29$.00 ₡5,$18.52 ₡118,809.55

77 ₡1,2$7.0 ₡5,$7$.92 ₡11$,4$5.$

78 ₡1,181.2 ₡5,429.90 ₡108,005.72

79 ₡1,125.0 ₡5,48.4 ₡102,519.2

80 ₡1,07.91 ₡5,54$.1 ₡9,975.5

81 ₡1,010.1 ₡5,01.$ ₡91,$74.28

8/16/2019 Microcomputadoras 13-04.xlsx

5/7

82 ₡951.82 ₡5,59.71 ₡85,714.58

8$ ₡892.8 ₡5,718. ₡79,995.91

84 ₡8$$.29 ₡5,778.2$ ₡74,217.8

85 ₡77$.10 ₡5,8$8.42 ₡8,$79.2

8 ₡712.28 ₡5,899.24 ₡2,480.02

87 ₡50.8$ ₡5,90.9 ₡5,519.$$

88 ₡588.74 ₡,022.78 ₡50,49.5589 ₡52.01 ₡,085.52 ₡44,411.0$

90 ₡42.1 ₡,148.91 ₡$8,22.12

91 ₡$98.5 ₡,212.9 ₡$2,049.1

92 ₡$$$.85 ₡,277.8 ₡25,771.48

9$ ₡28.45 ₡,$4$.07 ₡19,428.41

94 ₡202.$8 ₡,409.14 ₡1$,019.27

95 ₡1$5.2 ₡,475.91 ₡,54$.$

9 ₡8.1 ₡,54$.$ %₡0.00&

8/16/2019 Microcomputadoras 13-04.xlsx

6/7

)alor del activo ₡ 100,000.00

)ida util en años 5

Año 0 1 $

*astos or dereciación 0 ₡ $0,000.00 ₡ $0,000.00

+ereciación acumulada 0 ₡ $0,000.00 ₡ !0,000.00)alor en liros 0

8/16/2019 Microcomputadoras 13-04.xlsx

7/7

3 ! 5

 ₡$0,000.00 ₡$0,000.00 ₡ $0,000.00

₡#0,000.00 ₡80,000.00 ₡ 100,000.00