Beruflich Dokumente
Kultur Dokumente
Unid. Monetarias
AO 1
AO 2
AO 3
AO 4
AO 5
188,160.00
0.00
0.00
188,160.00
201,331.20
0.00
0.00
201,331.20
215,424.38
0.00
0.00
215,424.38
230,504.09
0.00
0.00
230,504.09
246,639.38
0.00
0.00
246,639.38
25,000.00
42,700.00
5,880.00
73,580.00
28,000.00
1,598.40
779.00
420.00
104,377.40
83,782.60
25,134.78
58,647.82
1,199.00
26,750.00
42,700.00
5,880.00
75,330.00
28,000.00
1,598.40
779.00
420.00
106,127.40
95,203.80
28,561.14
66,642.66
1,199.00
28,622.50
42,700.00
5,880.00
77,202.50
28,000.00
1,598.40
779.00
420.00
107,999.90
107,424.48
32,227.34
75,197.14
1,199.00
30,626.08
42,700.00
5,880.00
79,206.08
28,000.00
1,598.40
779.00
420.00
110,003.48
120,500.61
36,150.18
84,350.43
1,199.00
32,769.90
42,700.00
5,880.00
81,349.90
28,000.00
1,598.40
779.00
420.00
112,147.30
134,492.08
40,347.62
94,144.46
1,199.00
59,846.82
67,841.66
76,396.14
85,549.43
95,343.46
ROYECTO
Unid. Monetarias
AO 0
AO 1
AO 2
AO 3
AO 4
-25,132.00
-29,000.00
-54,132.00
0.00
0.00
0.00
0.00
AO 5
2,850.00
29,000.00
31,850.00
AO 0
-54,132.00
0
-54,132.00
. Monetarias
AO 1
AO 2
AO 3
0.00
59846.82
0.00
67841.66
0.00
76396.14
59,846.82
67,841.66
76,396.14
AO 4
AO 5
0.00
31,850.00
85549.43
95343.46
85,549.43
127,193.46
Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Saldo del
Servicio de la deuda
Prestamo Interes
Amortizacion
18000
0.00
0
18000
720.57
0
18000
720.57
0
18000
720.57
0
18000
720.57
0
16,802.28
720.57
1,197.72
15,556.61
672.62
1,245.67
14,261.07
622.75
1,295.54
12,913.67
570.89
1,347.40
11,512.34
516.95
1,401.34
10,054.90
460.86
1,457.43
8,539.13
402.51
1,515.78
6,962.67
341.83
1,576.46
5,323.11
278.73
1,639.56
3,617.91
213.09
1,705.20
1,844.45
144.83
1,773.46
0.00
73.84
1,844.45
SERVICIO A LA DEUDA
Prestamo
Amortizacion
Interes
Efecto Tributario del interes
del prestamo (por 30%)
SERVICIO A LA DEUDA
AO 0
AO 1
18,000.00
18,000.00
AO 2
AO 3
2,882.26
5,086.33
2,586.83
5,951.00
1,722.15
864.68
776.05
516.65
2,017.58 6,897.11
7,156.51
AO 0
AO 1
AO 2
AO 3
-54,132.00 59,846.82 67,841.66
76,396.14
18,000.00
0.00
-2,882.26
-7,673.16
-7,673.16
0.00
864.68
776.05
516.65
69,239.63
de la deuda
Cuota
0
720.57
720.57
720.57
720.57
1,918.29
1,918.29
1,918.29
1,918.29
1,918.29
1,918.29
1,918.29
1,918.29
1,918.29
1,918.29
1,918.29
1,918.29
AO 4
6,962.67
710.48
213.15
7,460.01
AO 4
AO 5
85,549.43
127,193.46
-7,673.16
213.15
0
0
78,089.42 127,193.46