Академический Документы
Профессиональный Документы
Культура Документы
15000000
3 aos
tasa de interes25% EA
ipv
0.018769265
cuota
576924.1328
periodo
saldo
0
15000000
1
14704615
2
14403686
3
14097108
4
13784776
5
13466582
6
13142416
7
12812165
8
12475716
9
12132952
10
11783754
11
11428003
12
11065574
13
10696342
14
10320181
15
9936959
16
9546544
17
9148802
18
8743594
19
8330780
20
7910219
21
7481764
22
7045267
23
6600577
24
6147541
25
5686002
26
5215800
27
4736772
28
4248754
29
3751576
30
3245066
31
2729049
32
2203347
33
1667778
34
1122157
35
566295
36
0
0.25
interes
281538.977
275994.815
270346.592
264592.357
258730.119
252757.852
246673.489
240474.927
234160.022
227726.592
221172.411
214495.212
207692.688
200762.485
193702.207
186509.413
179181.616
171716.281
164110.828
156362.625
148468.995
140427.207
132234.48
123887.982
115384.827
106722.073
97896.7258
88905.7334
79745.9867
70414.3183
60907.5013
51222.2483
41355.2103
31302.9752
21062.067
10628.9445
abono a capitalcuota
295385.156
300929.318
306577.54
312331.776
318194.014
324166.281
330250.644
336449.206
342764.11
349197.541
355751.722
362428.921
369231.445
376161.648
383221.926
390414.72
397742.517
405207.852
412813.305
420561.508
428455.138
436496.926
444689.653
453036.151
461539.306
470202.06
479027.407
488018.399
497178.146
506509.815
516016.632
525701.885
535568.923
545621.158
555862.066
566295.188
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
CONTABILIZACIONES
0.28
0.020784728
contabilizacion
debe
haber
15000000
15000000
15000000
15000000
1105 cheque
15000000
14 Cartera
1 contabilizacion de intereses
1605 cuentas x cobrar intereses
15000000
debe
contabilizacion de capital
110505 caja
contabilizacion de capital
275994.8145 110505 caja
275994.8145
275994.8145
270346.5924
270346.5924
264592.3572
295385.156
281538.9768
275994.8145
haber
295385.156
281538.9768
debe
haber
281538.9768
264592.3572
293004.5554
debe
haber
300929.3183
300929.3183
293004.5554
258730.1193
contabilizacion de capital
258730.1193 110505 caja
debe
937103.3296
haber
937103.3296
286512.8197
286512.8197
793669.0689
793669.0689
579517.3751
579517.3751
252757.8515
1605cuentas x cobrar
7 1605 cuentas x cobrar intereses
debe
haber
336449.2061
234160.0224
contabilizacion de capital
234160.0224 110505 caja
234160.0224
336449.2061
227726.5919
244922.1217
227726.5919
221172.4107
237527.9339
221172.4107
214495.2123
229994.9458
214495.2123
207692.6878
debe
haber
342764.1104
234160.0224
330250.6442
240474.9267
haber
330250.6442
contabilizacion de capital
240474.9267
debe
240474.9267
324166.2813
246673.4886
contabilizacion de capital
246673.4886
324166.2813
haber
252757.8515
debe
246673.4886
contabilizacion de capital
222320.5591
342764.1104
207692.6878
200762.4849
contabilizacion de capital
200762.4849 110505 caja
934765.5605
debe
haber
1812771.276
1812771.276
934765.5605
1071849.388
1071849.388
934765.5605
934765.5605
193702.2072
193702.2072
186509.4133
179181.6159
390414.7195
debe
haber
397742.5169
397742.5169
179181.6159
contabilizacion de capital
171716.2812 110505 caja
171716.2812
debe
haber
405207.8516
405207.8516
171716.2812
164110.8276
contabilizacion de capital
164110.8276 110505 caja
164110.8276
haber
390414.7195
171716.2812
contabilizacion de capital
179181.6159 110505 caja
debe
179181.6159
383221.9256
186509.4133
contabilizacion de capital
186509.4133 110505 caja
haber
383221.9256
193702.2072
debe
186509.4133
contabilizacion de capital
193702.2072 110505 caja
debe
haber
412813.3052
412813.3052
164110.8276
156362.6252
contabilizacion de capital
156362.6252 110505 caja
1411 credito de consumo
debe
haber
420561.5076
420561.5076
110505 caja
156362.6252
156362.6252
148468.9948
contabilizacion de capital
148468.9948 110505 caja
debe
428455.138
428455.138
148468.9948
148468.9948
140427.2067
contabilizacion de capital
140427.2067 110505 caja
debe
436496.9261
140427.2067
140427.2067
132234.4802
contabilizacion de capital
132234.4802 110505 caja
debe
444689.6527
132234.4802
132234.4802
123887.9822
contabilizacion de capital
123887.9822 110505 caja
debe
453036.1506
123887.9822
123887.9822
115384.8266
contabilizacion de capital
115384.8266 110505 caja
debe
115384.8266
106722.073
contabilizacion de capital
106722.073 110505 caja
1411 credito de consumo
110505 caja
1605 cuentas x cobrar
461539.3063
115384.8266
haber
461539.3063
haber
453036.1506
haber
444689.6527
haber
436496.9261
haber
106722.073
106722.073
debe
haber
470202.0599
470202.0599
97896.72584
contabilizacion de capital
97896.72584 110505 caja
debe
479027.407
479027.407
97896.72584
97896.72584
88905.73344
contabilizacion de capital
88905.73344 110505 caja
debe
488018.3994
88905.73344
88905.73344
79745.98672
contabilizacion de capital
79745.98672 110505 caja
debe
497178.1461
79745.98672
79745.98672
70414.31828
contabilizacion de capital
70414.31828 110505 caja
debe
506509.8146
70414.31828
70414.31828
60907.50128
contabilizacion de capital
60907.50128 110505 caja
debe
60907.50128
51222.24832
contabilizacion de capital
51222.24832 110505 caja
1411 credito de consumo
110505 caja
1605 cuentas x cobrar
516016.6316
60907.50128
haber
516016.6316
haber
506509.8146
haber
497178.1461
haber
488018.3994
haber
51222.24832
51222.24832
debe
haber
525701.8845
525701.8845
41355.21027
debe
contabilizacion de capital
31302.97517 110505 caja
535568.9226
debe
545621.1577
31302.97517
31302.97517
21062.06701
contabilizacion de capital
21062.06701 110505 caja
debe
21062.06701
10628.94453
contabilizacion de capital
10628.94453 110505 caja
1411 credito de consumo
110505 caja
1605 cuentas x cobrar
555862.0658
21062.06701
haber
555862.0658
haber
545621.1577
haber
535568.9226
41355.21027
contabilizacion de capital
41355.21027 110505 caja
10628.94453
10628.94453
debe
haber
566295.1883
566295.1883
valor
15,000,000
3 aos
tasa de interes25% EA
ipv
0.01876927
cuota
576924.133
periodo
saldo
0 15,000,000
1 14,704,615
2 14,403,686
3 14,097,108
4 13,784,776
5 13,466,582
6 13,142,416
7 12,812,165
8 12,475,716
9 12,132,952
10 11,783,754
11 11,428,003
12 11,065,574
13 10,696,342
14 10,320,181
15
9,936,959
16
9,546,544
17
9,148,802
18
8,743,594
19
8,330,780
20
7,910,219
21
7,481,764
22
7,045,267
23
6,600,577
24
6,147,541
25
5,686,002
26
5,215,800
27
4,736,772
28
4,248,754
29
3,751,576
30
3,245,066
31
2,729,049
32
2,203,347
33
1,667,778
34
1,122,157
35
566,295
36
0
0.25
interes
281538.977
275994.815
270346.592
264592.357
258730.119
252757.852
246673.489
240474.927
234160.022
227726.592
221172.411
214495.212
207692.688
200762.485
193702.207
186509.413
179181.616
171716.281
164110.828
156362.625
148468.995
140427.207
132234.48
123887.982
115384.827
106722.073
97896.7258
88905.7334
79745.9867
70414.3183
60907.5013
51222.2483
41355.2103
31302.9752
21062.067
10628.9445
abono a capitalcuota
295385.156
300929.318
306577.54
312331.776
318194.014
324166.281
330250.644
336449.206
342764.11
349197.541
355751.722
362428.921
369231.445
376161.648
383221.926
390414.72
397742.517
405207.852
412813.305
420561.508
428455.138
436496.926
444689.653
453036.151
461539.306
470202.06
479027.407
488018.399
497178.146
506509.815
516016.632
525701.885
535568.923
545621.158
555862.066
566295.188
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
576924.133
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
0.28
0.020784728
contabilizacion
6220 credito aprobado no desmbolsado
6120 credito aprobado no sembolsado en contra
debe
15000000
15000000
15000000
14 cartera de creditos
1411 credito de consumo
15000000
contabilizacion de intereses
16 cuentas x cobrar intereses
4 ingresos x intereses
15000000
15000000
debe
haber
contabilizaciondebe
de capital
281538.977
110505 caja
295385.156
281538.977 1411 credito de consumo
110505 caja
16 cuentas x cobrar
281538.977
275994.815
110505 caja
16 cuentas x cobrar
275994.815
270346.592
264592.357
293004.562
258730.119
286512.831
haber
281538.977
contabilizaciondebe
de capital
275994.815 110505 caja
300929.318
1411 credito de consumo
275994.815
270346.592
264592.357
293004.562
contabilizaciondebe
de capital
258730.119 110505 caja
937103.33
1411 credito de consumo
286512.831
1373186.46
793669.069
579517.393
252757.852
246673.489
240474.927
234160.022
227726.592
221172.411
244922.136
214495.212
237527.933
207692.688
229994.946
200762.485
252757.852
246673.489
240474.927
234160.022
contabilizaciondebe
de capital
252757.852 110505 caja
324166.281
1411 credito de consumo
252757.852
contabilizaciondebe
de capital
246673.489 110505 caja
330250.644
1411 credito de consumo
246673.489
contabilizaciondebe
de capital
240474.927 110505 caja
336449.206
1411 credito de consumo
240474.927
contabilizaciondebe
de capital
234160.022 110505 caja
342764.11
1411 credito de consumo
234160.022
227726.592
221172.411
244922.136
214495.212
237527.93
207692.688
229994.946
contabilizaciondebe
de capital
200762.485 110505 caja
1812771.28
1411 credito de consumo
222320.571
222320.571
2006614.974
1071849.39
934765.587
193702.207
186509.413
179181.616
171716.281
164110.828
156362.625
110505 caja
16 cuentas x cobrar
156362.625
148468.995
110505 caja
16 cuentas x cobrar
148468.995
140427.207
193702.207
186509.413
179181.616
171716.281
164110.828
contabilizaciondebe
de capital
193702.207 110505 caja
383221.926
1411 credito de consumo
193702.207
contabilizaciondebe
de capital
186509.413 110505 caja
390414.72
1411 credito de consumo
186509.413
contabilizaciondebe
de capital
179181.616 110505 caja
397742.517
1411 credito de consumo
179181.616
contabilizaciondebe
de capital
171716.281 110505 caja
405207.852
1411 credito de consumo
171716.281
contabilizaciondebe
de capital
164110.828 110505 caja
412813.305
1411 credito de consumo
164110.828
contabilizaciondebe
de capital
156362.625 110505 caja
420561.508
1411 credito de consumo
156362.625
contabilizaciondebe
de capital
148468.995 110505 caja
428455.138
1411 credito de consumo
148468.995
contabilizaciondebe
de capital
4 ingresos x intereses
110505 caja
16 cuentas x cobrar
132234.48
110505 caja
16 cuentas x cobrar
132234.48
contabilizaciondebe
de capital
132234.48 110505 caja
444689.653
1411 credito de consumo
132234.48
123887.982
110505 caja
16 cuentas x cobrar
123887.982
115384.827
110505 caja
16 cuentas x cobrar
115384.827
106722.073
110505 caja
16 cuentas x cobrar
106722.073
contabilizaciondebe
de capital
123887.982 110505 caja
453036.151
1411 credito de consumo
123887.982
contabilizaciondebe
de capital
115384.827 110505 caja
461539.306
1411 credito de consumo
115384.827
contabilizaciondebe
de capital
106722.073 110505 caja
470202.06
1411 credito de consumo
106722.073
97896.726
110505 caja
16 cuentas x cobrar
97896.726
contabilizaciondebe
de capital
97896.726 110505 caja
479027.407
1411 credito de consumo
97896.726
88905.7334
110505 caja
16 cuentas x cobrar
88905.7334
79745.9867
contabilizaciondebe
de capital
88905.7334 110505 caja
488018.399
1411 credito de consumo
88905.7334
contabilizaciondebe
de capital
79745.9867 110505 caja
497178.146
79745.9867
70414.3183
110505 caja
16 cuentas x cobrar
70414.3183
60907.5013
110505 caja
16 cuentas x cobrar
60907.5013
51222.2483
110505 caja
16 cuentas x cobrar
51222.2483
41355.2103
110505 caja
16 cuentas x cobrar
41355.2103
31302.9752
110505 caja
16 cuentas x cobrar
31302.9752
79745.9867
contabilizaciondebe
de capital
70414.3183 110505 caja
506509.815
1411 credito de consumo
70414.3183
contabilizaciondebe
de capital
60907.5013 110505 caja
516016.632
1411 credito de consumo
60907.5013
contabilizaciondebe
de capital
51222.2483 110505 caja
525701.885
1411 credito de consumo
51222.2483
contabilizaciondebe
de capital
41355.2103 110505 caja
535568.923
1411 credito de consumo
41355.2103
contabilizaciondebe
de capital
31302.9752 110505 caja
545621.158
1411 credito de consumo
31302.9752
21062.067
110505 caja
16 cuentas x cobrar
21062.067
10628.945
110505 caja
16 cuentas x cobrar
10628.945
contabilizaciondebe
de capital
21062.067 110505 caja
555862.066
1411 credito de consumo
21062.067
contabilizaciondebe
de capital
10628.945 110505 caja
566295.188
1411 credito de consumo
10628.9445
haber
295385.156
haber
300929.318
haber
937103.33
haber
324166.281
haber
330250.644
haber
336449.206
haber
342764.11
haber
1812771.28
haber
383221.926
haber
390414.72
haber
397742.517
haber
405207.852
haber
412813.305
haber
420561.508
haber
428455.138
haber
436496.926
haber
444689.653
haber
453036.151
haber
461539.306
haber
470202.06
haber
479027.407
haber
488018.399
haber
497178.146
haber
506509.815
haber
516016.632
haber
525701.885
haber
535568.923
haber
545621.158
haber
555862.066
haber
566295.188