Vous êtes sur la page 1sur 16

Leasing.

xls

Leasing
Elaborar el cuadro de amortizacin de una operacin de Leasing con la siguientes caractersticas:
La operacin permite disponer de una maquinaria de precio 500.000
Duracin 5 aos
Valor residual 80.000
Pagos mensuales constantes
Tipo de inters fijo del 8% efectivo anual.

Ao

Mes
0
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
3
3
3
3
3
3
3
3
3

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

Tipo anual
Tipo mensual
Aos
Meses
Valor Residual

8%
0.6434%
5
60
80,000.00

Mensualidad

Cuota
Intereses

8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81

3,217.02
3,179.97
3,142.69
3,105.16
3,067.40
3,029.39
2,991.13
2,952.64
2,913.89
2,874.89
2,835.65
2,796.15
2,756.39
2,716.38
2,676.12
2,635.59
2,594.80
2,553.75
2,512.44
2,470.86
2,429.01
2,386.90
2,344.51
2,301.85
2,258.92
2,215.71
2,172.22
2,128.45
2,084.40
2,040.07
1,995.45
1,950.55
1,905.35

Cuota
Capital Vivo
Amortizacin
5,757.79
5,794.84
5,832.12
5,869.64
5,907.41
5,945.42
5,983.67
6,022.17
6,060.92
6,099.91
6,139.16
6,178.66
6,218.41
6,258.42
6,298.69
6,339.22
6,380.00
6,421.05
6,462.36
6,503.94
6,545.79
6,587.91
6,630.29
6,672.95
6,715.89
6,759.10
6,802.59
6,846.35
6,890.40
6,934.74
6,979.35
7,024.26
7,069.45

500,000.00
494,242.21
488,447.37
482,615.25
476,745.61
470,838.20
464,892.78
458,909.11
452,886.94
446,826.02
440,726.11
434,586.95
428,408.29
422,189.88
415,931.45
409,632.76
403,293.55
396,913.54
390,492.49
384,030.13
377,526.18
370,980.39
364,392.49
357,762.19
351,089.24
344,373.35
337,614.26
330,811.67
323,965.32
317,074.92
310,140.18
303,160.83
296,136.57
289,067.11

3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81
8,974.81

1,859.87
1,814.09
1,768.02
1,721.65
1,674.98
1,628.01
1,580.74
1,533.17
1,485.29
1,437.10
1,388.61
1,339.80
1,290.67
1,241.23
1,191.47
1,141.40
1,090.99
1,040.27
989.22
937.84
886.13
834.09
781.71
728.99
675.94
622.55
568.81

7,114.94
7,160.72
7,206.79
7,253.16
7,299.82
7,346.79
7,394.06
7,441.63
7,489.51
7,537.70
7,586.20
7,635.01
7,684.13
7,733.57
7,783.33
7,833.41
7,883.81
7,934.54
7,985.59
8,036.97
8,088.68
8,140.72
8,193.10
8,245.81
8,298.86
8,352.26
8,406.00

281,952.18
274,791.46
267,584.67
260,331.51
253,031.69
245,684.90
238,290.83
230,849.20
223,359.68
215,821.98
208,235.78
200,600.77
192,916.64
185,183.06
177,399.73
169,566.32
161,682.51
153,747.98
145,762.39
137,725.42
129,636.75
121,496.03
113,302.93
105,057.12
96,758.26
88,406.00
80,000.00

a siguientes caractersticas:

Capital
Amortizado
5,757.79
11,552.63
17,384.75
23,254.39
29,161.80
35,107.22
41,090.89
47,113.06
53,173.98
59,273.89
65,413.05
71,591.71
77,810.12
84,068.55
90,367.24
96,706.45
103,086.46
109,507.51
115,969.87
122,473.82
129,019.61
135,607.51
142,237.81
148,910.76
155,626.65
162,385.74
169,188.33
176,034.68
182,925.08
189,859.82
196,839.17
203,863.43
210,932.89

218,047.82
225,208.54
232,415.33
239,668.49
246,968.31
254,315.10
261,709.17
269,150.80
276,640.32
284,178.02
291,764.22
299,399.23
307,083.36
314,816.94
322,600.27
330,433.68
338,317.49
346,252.02
354,237.61
362,274.58
370,363.25
378,503.97
386,697.07
394,942.88
403,241.74
411,594.00
420,000.00

Leasing.xls

Leasing a tipo variable


Elaborar el cuadro de amortizacin de una operacin de Leasing con la siguientes caractersticas:
La operacin permite disponer de una maquinaria de precio 500.000
Duracin 5 aos
Valor residual 80.000
Pagos mensuales constantes
Tipo de inters anual variable Euribor + 5%, con revisin anual.
El Euribor ha resultado ser en estos aos: 2.3%, 2.2%, 2.7%, 3.1% y 3.9%
Tipo variable
Aos
Meses
Valor Residual

Ao

E + 5%

Ao

5
60
80,000.00

Mes
0
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
3
3
3
3
3
3
3
3

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32

1
2
3
4
5

Euribor
2.30%
2.20%
2.70%
3.10%
3.90%

E+5%
7.30%
7.20%
7.70%
8.10%
8.90%

Tasa mensual
efectiva

Mensualidad

Cuota
Intereses

Cuota
Amortizacin

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5

33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

T. mensual
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
Capital Vivo
500,000.00
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

Capital
Amortizado
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

Leasing.xls

Leasing Prepagable
Elaborar el cuadro de amortizacin de una operacin de Leasing con la siguientes caractersticas:
La operacin permite disponer de una maquinaria de precio 500.000
Duracin 15 aos
Valor residual 80.000
Pagos anuales constantes prepagables
Tipo de inters fijo del 8% efectivo anual.
Tipo anual
Aos
Valor Residual
Principal
Ao

Anualidad
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96
49,665.96

Cuota Intereses
36,026.72
34,935.58
33,757.15
32,484.45
31,109.93
29,625.45
28,022.21
26,290.71
24,420.69
22,401.07
20,219.87
17,864.19
15,320.05
12,572.37
9,604.89

8%
15
80,000.00
500,000.00
Cuota
Capital Vivo
Amortizacin
49,665.96 450,334.04
13,639.23 436,694.81
14,730.37 421,964.44
15,908.80 406,055.63
17,181.51 388,874.13
18,556.03 370,318.10
20,040.51 350,277.59
21,643.75 328,633.84
23,375.25 305,258.59
25,245.27 280,013.32
27,264.89 252,748.42
29,446.08 223,302.34
31,801.77 191,500.57
34,345.91 157,154.66
37,093.59 120,061.07
40,061.07
80,000.00

Capital
Amortizado
49,665.96
63,305.19
78,035.56
93,944.37
111,125.87
129,681.90
149,722.41
171,366.16
194,741.41
219,986.68
247,251.58
276,697.66
308,499.43
342,845.34
379,938.93
420,000.00

uientes caractersticas:

16% IVA
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55
7,946.55

PAGO
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51
57,612.51

Leasing donde el VR = ltima cuota


Elaborar el Cuadro de Amortizacin de una operacin de Leasing de importe 1.300.000 ,
duracin 10 aos, tipo de inters del 3% nominal anual, donde el valor residual es igual al
importe de una cuota.

Importe
Aos
Tipo nominal
Tipo mensual
Valor Residual

Cuota n Mes
1
0
2
1
3
2
4
3
5
4
6
5
7
6
8
7
9
8
10
9
11 10
12 11
13 12
14 13
15 14
16 15
17 16
18 17
19 18
20 19
21 20
22 21
23 22
24 23
25 24
26 25
27 26
28 27
29 28
30 29
31 30
32 31
33 32
34 33
35 34
36 35
37 36
38 37
39 38

1,300,000.00
10
3%
0.25%
Una cuota
Recuperacion del coste
Periodo
Acumulado
Carga financiera
12,432.84
12,432.84
0
9,213.92
21,646.76
3,218.92
9,236.96
30,883.72
3,195.88
9,260.05
40,143.77
3,172.79
9,283.20
49,426.97
3,149.64
9,306.41
58,733.38
3,126.43
9,329.67
68,063.05
3,103.17
9,353.00
77,416.05
3,079.84
9,376.38
86,792.43
3,056.46
9,399.82
96,192.25
3,033.02
9,423.32
105,615.57
3,009.52
9,446.88
115,062.45
2,985.96
9,470.50
124,532.95
2,962.34
9,494.17
134,027.12
2,938.67
9,517.91
143,545.03
2,914.93
9,541.70
153,086.73
2,891.14
9,565.56
162,652.29
2,867.28
9,589.47
172,241.76
2,843.37
9,613.44
181,855.20
2,819.40
9,637.48
191,492.68
2,795.36
9,661.57
201,154.25
2,771.27
9,685.73
210,839.98
2,747.11
9,709.94
220,549.92
2,722.90
9,734.21
230,284.13
2,698.63
9,758.55
240,042.68
2,674.29
9,782.95
249,825.63
2,649.89
9,807.40
259,633.03
2,625.44
9,831.92
269,464.95
2,600.92
9,856.50
279,321.45
2,576.34
9,881.14
289,202.59
2,551.70
9,905.85
299,108.44
2,526.99
9,930.61
309,039.05
2,502.23
9,955.44
318,994.49
2,477.40
9,980.33
328,974.82
2,452.51
10,005.28
338,980.10
2,427.56
10,030.29
349,010.39
2,402.55
10,055.37
359,065.76
2,377.47
10,080.50
369,146.26
2,352.34
10,105.71
379,251.97
2,327.13

Cuota neta
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84

Cap. Vivo
1,287,567.16
1,278,353.24
1,269,116.28
1,259,856.23
1,250,573.03
1,241,266.62
1,231,936.95
1,222,583.95
1,213,207.57
1,203,807.75
1,194,384.43
1,184,937.55
1,175,467.05
1,165,972.88
1,156,454.97
1,146,913.27
1,137,347.71
1,127,758.24
1,118,144.80
1,108,507.32
1,098,845.75
1,089,160.02
1,079,450.08
1,069,715.87
1,059,957.32
1,050,174.37
1,040,366.97
1,030,535.05
1,020,678.55
1,010,797.41
1,000,891.56
990,960.95
981,005.51
971,025.18
961,019.90
950,989.61
940,934.24
930,853.74
920,748.03

40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94

10,130.97
10,156.30
10,181.69
10,207.14
10,232.66
10,258.24
10,283.89
10,309.60
10,335.37
10,361.21
10,387.11
10,413.08
10,439.11
10,465.21
10,491.37
10,517.60
10,543.90
10,570.26
10,596.68
10,623.17
10,649.73
10,676.36
10,703.05
10,729.80
10,756.63
10,783.52
10,810.48
10,837.51
10,864.60
10,891.76
10,918.99
10,946.29
10,973.65
11,001.09
11,028.59
11,056.16
11,083.80
11,111.51
11,139.29
11,167.14
11,195.06
11,223.04
11,251.10
11,279.23
11,307.43
11,335.70
11,364.04
11,392.45
11,420.93
11,449.48
11,478.10
11,506.80
11,535.56
11,564.40
11,593.31
11,622.30

389,382.94
399,539.24
409,720.93
419,928.07
430,160.73
440,418.97
450,702.86
461,012.46
471,347.83
481,709.04
492,096.15
502,509.23
512,948.34
523,413.55
533,904.92
544,422.52
554,966.42
565,536.68
576,133.36
586,756.53
597,406.26
608,082.62
618,785.67
629,515.47
640,272.10
651,055.62
661,866.10
672,703.61
683,568.21
694,459.97
705,378.96
716,325.25
727,298.90
738,299.99
749,328.58
760,384.74
771,468.54
782,580.05
793,719.34
804,886.48
816,081.54
827,304.58
838,555.68
849,834.91
861,142.34
872,478.04
883,842.08
895,234.53
906,655.46
918,104.94
929,583.04
941,089.84
952,625.40
964,189.80
975,783.11
987,405.41

2,301.87
2,276.54
2,251.15
2,225.70
2,200.18
2,174.60
2,148.95
2,123.24
2,097.47
2,071.63
2,045.73
2,019.76
1,993.73
1,967.63
1,941.47
1,915.24
1,888.94
1,862.58
1,836.16
1,809.67
1,783.11
1,756.48
1,729.79
1,703.04
1,676.21
1,649.32
1,622.36
1,595.33
1,568.24
1,541.08
1,513.85
1,486.55
1,459.19
1,431.75
1,404.25
1,376.68
1,349.04
1,321.33
1,293.55
1,265.70
1,237.78
1,209.80
1,181.74
1,153.61
1,125.41
1,097.14
1,068.80
1,040.39
1,011.91
983.36
954.74
926.04
897.28
868.44
839.53
810.54

12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84

910,617.06
900,460.76
890,279.07
880,071.93
869,839.27
859,581.03
849,297.14
838,987.54
828,652.17
818,290.96
807,903.85
797,490.77
787,051.66
776,586.45
766,095.08
755,577.48
745,033.58
734,463.32
723,866.64
713,243.47
702,593.74
691,917.38
681,214.33
670,484.53
659,727.90
648,944.38
638,133.90
627,296.39
616,431.79
605,540.03
594,621.04
583,674.75
572,701.10
561,700.01
550,671.42
539,615.26
528,531.46
517,419.95
506,280.66
495,113.52
483,918.46
472,695.42
461,444.32
450,165.09
438,857.66
427,521.96
416,157.92
404,765.47
393,344.54
381,895.06
370,416.96
358,910.16
347,374.60
335,810.20
324,216.89
312,594.59

96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
VR

95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120

11,651.35
11,680.48
11,709.68
11,738.96
11,768.30
11,797.73
11,827.22
11,856.79
11,886.43
11,916.15
11,945.94
11,975.80
12,005.74
12,035.75
12,065.84
12,096.01
12,126.25
12,156.56
12,186.96
12,217.42
12,247.97
12,278.59
12,309.28
12,340.06
12,370.91
12,402.42

999,056.76
1,010,737.24
1,022,446.92
1,034,185.88
1,045,954.18
1,057,751.91
1,069,579.13
1,081,435.92
1,093,322.35
1,105,238.50
1,117,184.44
1,129,160.24
1,141,165.98
1,153,201.73
1,165,267.57
1,177,363.58
1,189,489.83
1,201,646.39
1,213,833.35
1,226,050.77
1,238,298.74
1,250,577.33
1,262,886.61
1,275,226.67
1,287,597.58
1,300,000.00

781.49
752.36
723.16
693.88
664.54
635.11
605.62
576.05
546.41
516.69
486.90
457.04
427.10
397.09
367.00
336.83
306.59
276.28
245.88
215.42
184.87
154.25
123.56
92.78
61.93
31.01

12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,432.84
12,433.43

300,943.24
289,262.76
277,553.08
265,814.12
254,045.82
242,248.09
230,420.87
218,564.08
206,677.65
194,761.50
182,815.56
170,839.76
158,834.02
146,798.27
134,732.43
122,636.42
110,510.17
98,353.61
86,166.65
73,949.23
61,701.26
49,422.67
37,113.39
24,773.33
12,402.42
0.00

Impuesto
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25

Total cuota
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09

1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25

14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09

1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.25
1,989.35

14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.09
14,422.78