Leasing
Contrato XXX
FORMULA VALOR ACTUAL
Valores descontado de cuotas mensuales = cuota mensual (1 + i)n - 1
CALCULO VALOR ACTUAL
Pesos
0,0060833
13.337.707
Capital
Int.
25Cuota
Iva
1
1,006083333
1,163720982
0,163720982
0,007079303
23,12671035
576.723
13.337.706
Total
0,00608333
27-12-2010
27-01-2011
27-02-2011
1
2
3
12.842.12212.343.522
11.841.889
495.585
498.600
501.633
81.138
78.123
75.090
576.723
576.723
576.723
109.577
109.577
109.577
686.300
686.300
686.300
27-03-2011
27-04-2011
4
511.337.204
10.829.449
504.685
507.755
72.038
68.968
576.723
576.723
109.577
109.577
686.300
686.300
27-05-2011
6
10.318.605
510.844
65.879
576.723
109.577
686.300CUOTA NETA
27-06-2011
7
9.804.654
513.951
62.772
576.723
109.577
686.300
VALOR ACTUAL
27-07-2011
27-08-2011
8
9
9.287.576
8.767.352
517.078
520.22459.645
56.499
576.723
576.723
109.577
109.577
686.300
686.300
CALCULO TASA DE INTERES POR EL LEASING
27-09-2011
10
8.243.964
523.388
53.335
576.723
109.577686.300
JUGAR CON ESTA TASA
27-10-2011
27-11-2011
27-12-2011
11
12
13
7.717.392
7.187.616
6.654.618
526.572
529.776
532.998
50.151
46.947
43.725
576.723
576.723
576.723109.577
109.577
109.577
686.300
686.300
686.300
27-01-2012
27-02-2012
27-03-2012
27-04-2012
27-05-2012
14
15
16
17
18
6.118.377
5.578.874
5.036.089
4.490.002
3.940.593536.241
539.503
542.785
546.087
549.409
40.482
37.220
33.938
30.636
27.314
576.723
576.723
576.723
576.723
576.723
109.577
109.577
109.577
109.577
109.577
686.300
686.300686.300
686.300
686.300
27-06-2012
27-07-2012
19
20
3.387.842
2.831.728
552.751
556.114
23.972
20.609
576.723
576.723
109.577
109.577
686.300
686.300
27-08-2012...
Regístrate para leer el documento completo.