Tecnico en Gerencias Adm.

TABLA DE AMORTIZACIÓN
 
CAPITAL
 
Q 5,156,400.00
 
 
INTERES ANUAL

10%
 
 
FORMA DE PAGO

MENSUAL
 
 
PLAZO TOTAL

5 AÑO
 
 
DIVIDENDOS NORMALES
60
 
 
TIPO DE AMORTIZACIÓN
CONSTANTE
 
 
DIVIDENDO MENSUAL

 
 

 
 
DIVIDENDOS
GASTOS FINANCIEROS
AMORTIZACIÓN CAPITAL
DIVIDENDO MENSUAL
SALDO CAPITAL
0
 
 
 
Q 5,156,400.00
1
Q42,970.00
Q 85,940.00
Q 128,910.00
Q 5,070,460.00
2
Q 42,253.83
Q 85,940.00
Q 128,193.83
Q 4,984,520.00
3
Q 41,537.67
Q 85,940.00
Q 127,477.67
Q 4,898,580.00
4
Q 40,821.50
Q 85,940.00
Q 126,761.50
Q 4,812,640.00
5Q 40,105.33
Q 85,940.00
Q 126,045.33
Q 4,726,700.00
6
Q 39,389.17
Q 85,940.00
Q 125,329.17
Q 4,640,760.00
7
Q 38,673.00
Q 85,940.00
Q 124,613.00
Q 4,554,820.00
8
Q 37,956.83
Q 85,940.00
Q 123,896.83
Q4,468,880.00
9
Q 37,240.67
Q 85,940.00
Q 123,180.67
Q 4,382,940.00
10
Q 36,524.50
Q 85,940.00
Q 122,464.50
Q 4,297,000.00
11
Q 35,808.33
Q 85,940.00
Q 121,748.33
Q 4,211,060.00
12
Q 35,092.17
Q 85,940.00
Q 121,032.17
Q4,125,120.00
13
Q 34,376.00
Q 85,940.00
Q 120,316.00
Q 4,039,180.00
14
Q 33,659.83
Q 85,940.00
Q 119,599.83
Q 3,953,240.00
15
Q 32,943.67
Q 85,940.00
Q 118,883.67
Q 3,867,300.00
16
Q 32,227.50
Q 85,940.00
Q 118,167.50Q 3,781,360.00
17
Q 31,511.33
Q 85,940.00
Q 117,451.33
Q 3,695,420.00
18
Q 30,795.17
Q 85,940.00
Q 116,735.17
Q 3,609,480.00
19
Q 30,079.00
Q 85,940.00
Q 116,019.00
Q 3,523,540.00
20
Q 29,362.83
Q 85,940.00
Q115,302.83
Q 3,437,600.00
21
Q 28,646.67
Q 85,940.00
Q 114,586.67
Q 3,351,660.00
22
Q 27,930.50
Q 85,940.00
Q 113,870.50
Q 3,265,720.00
23
Q 27,214.33
Q 85,940.00
Q 113,154.33
Q 3,179,780.00
24
Q 26,498.17
Q 85,940.00Q 112,438.17
Q 3,093,840.00
25
Q 25,782.00
Q 85,940.00
Q 111,722.00
Q 3,007,900.00
26
Q 25,065.83
Q 85,940.00
Q 111,005.83
Q 2,921,960.00
27
Q 24,349.67
Q 85,940.00
Q 110,289.67
Q 2,836,020.00
28
Q 23,633.50
Q85,940.00
Q 109,573.50
Q 2,750,080.00
29
Q 22,917.33
Q 85,940.00
Q 108,857.33
Q 2,664,140.00
30
Q 22,201.17
Q 85,940.00
Q 108,141.17
Q 2,578,200.00
31
Q 21,485.00
Q 85,940.00
Q 107,425.00
Q 2,492,260.00
32
Q 20,768.83Q 85,940.00
Q 106,708.83
Q 2,406,320.00
33
Q 20,052.67
Q 85,940.00
Q 105,992.67
Q 2,320,380.00
34
Q 19,336.50
Q 85,940.00
Q 105,276.50
Q 2,234,440.00
35
Q 18,620.33
Q 85,940.00
Q 104,560.33
Q 2,148,500.00
36
Q...