7/25/2019 ejercicio evaluacion proyectos

1/4

Mes CAPITAL INTERES PAGO FIJO IVA INT PAGO TOTAL

1 4292.33 1849.00 $6,141.33 295.84 6437.17

2 4335.25 1806.08 $6,141.33 288.97 6430.30

3 4378.61 1762.72 $6,141.33 282.04 6423.37

4 4422.39 1718.94 $6,141.33 275.03 6416.36

5 4466.62 1674.71 $6,141.33 267.95 6409.28

6 4511.28 1630.05 $6,141.33 260.81 6402.14

7 4556.39 1584.94 $6,141.33 253.59 6394.92

8 4601.96 1539.37 $6,141.33 246.30 6387.63

9 4647.98 1493.35 $6,141.33 238.94 6380.27

10 4694.46 1446.87 $6,141.33 231.50 6372.83

11 4741.40 1399.93 $6,141.33 223.99 6365.32

12 4788.82 1352.51 6,141.33 216.40 6357.73

13 4836.70 1304.63 $6,141.33 208.74 6350.07

14 4885.07 1256.26 $6,141.33 201.00 6342.33

15 4933.92 1207.41 $6,141.33 193.19 6334.52

16 4983.26 1158.07 $6,141.33 185.29 6326.62

17 5033.09 1108.24 $6,141.33 177.32 6318.65

18 5083.43 1057.90 $6,141.33 169.26 6310.59

19 5134.26 1007.07 $6,141.33 161.13 6302.46

20 5185.60 955.73 $6,141.33 152.92 6294.25

21 5237.46 903.87 $6,141.33 144.62 6285.9522 5289.83 851.50 $6,141.33 136.24 6277.57

23 5342.73 798.60 $6,141.33 127.78 6269.11

24 5396.16 745.17 $6,141.33 119.23 6260.56

25 5450.12 691.21 $6,141.33 110.59 6251.92

26 5504.62 636.71 $6,141.33 101.87 6243.20

27 5559.67 581.66 $6,141.33 93.07 6234.40

28 5615.26 526.07 $6,141.33 84.17 6225.50

29 5671.42 469.91 $6,141.33 75.19 6216.52

30 5728.13 413.20 $6,141.33 66.11 6207.4431 5785.41 355.92 $6,141.33 56.95 6198.28

32 5843.27 298.06 $6,141.33 47.69 6189.02

33 5901.70 239.63 $6,141.33 38.34 6179.67

34 5960.72 180.61 $6,141.33 28.90 6170.23

35 6020.32 121.01 $6,141.33 19.36 6160.69

36 6080.53 60.80 $6,141.33 9.73 6151.06

7/25/2019 ejercicio evaluacion proyectos

2/4

SALDO CAPITAL

184900 Seguro Daos

180607.67 $ 10,805.99 1

176272.42 2

171893.81 3

167471.42 4

163004.80 5

158493.52 6

153937.13 7

149335.17 8

144687.19 9

139992.73 10

135251.33Pagado Pendiene Toa! a "aga# 11

130462.51 76777.32 130462.51 $%0&'%(9)8( 12

125625.81

120740.74

115806.81 Diferencia

110823.55 -$ 22,339.83

105790.46

100707.03 Mes

95572.77

90387.17 1

85149.71 279859.88 3

74517.15 4

69120.99 5

63670.87 6

58166.25 7

52606.58 8

46991.31 9

41319.90 10

35591.77 1129806.35 12

23963.09

18061.39

12100.67

6080.35 $ 3,722.57

-0.18

7/25/2019 ejercicio evaluacion proyectos

3/4

CA!"A# !"%&%S A'( !)A !" A'( "("A#

5408.38

4389.25 1515.28 5904.53 242.44 6146.97

4430.61 1479.62 5910.23 236.74 6146.97

4472.37 1443.62 5915.99 230.98 6146.97

4514.52 1407.28 5921.81 225.16 6146.97

4557.07 1370.60 5927.67 219.30 6146.97

4600.02 1333.57 5933.60 213.37 6146.97

4643.38 1296.20 5939.58 207.39 6146.97

4687.14 1258.47 5945.61 201.36 6146.97

4731.32 1220.39 5951.71 195.26 6146.97

4775.91 1181.95 5957.86 189.11 6146.97

4820.93 1143.14 5964.07 182.90 6146.97

4866.36 1103.97 5970.33 176.64 6146.97

CAPITAL INTERES PAGO IVA INT PAGO TOTAL

5408.38

14765.77 1515.28 16281.05 242.44 16523.49

14904.93 1395.31 16300.24 223.25 16523.4915045.41 1274.21 16319.62 203.87 16523.49

15187.21 1151.96 16339.18 184.31 16523.49

15330.35 1028.57 16358.92 164.57 16523.49

15474.84 904.01 16378.85 144.64 16523.49

15620.69 778.27 16398.97 124.52 16523.49

15767.92 651.36 16419.27 104.22 16523.49

15916.53 523.24 16439.77 83.72 16523.49

16066.54 393.92 16460.46 63.03 16523.49

16217.97 263.38 16481.35 42.14 16523.4916370.83 131.61 16502.43 21.06 16523.49

7/25/2019 ejercicio evaluacion proyectos

4/4

SA#D( CA!"A#

186496

182106.75

177676.14

173203.77

168689.24

164132.17

159532.15

154888.77

150201.62

145470.30

140694.39

135873.47 aga*o en*ien+e "o+a a agar

131007.10 79172.02 131007.10 $%10'1&9)1%

Diferencia

-$ 23,683.12

SALDO CAPITAL

18*49*

171730.23

156825.30141779.89

126592.68

111262.32

95787.48

80166.79

64398.87

48482.34

32415.79

16197.82 Pagado Pendiene Toa! a "aga#-173.00 203690.26 -173.00 $%0('+1&)%*

Diferencia

-$ 17,021.26