Professional Documents
Culture Documents
S/. 451,291.40
S/. 1,500.00
4
S/. 13,000.00
01.05.15
17%
4
Considerando que el valor residual es de S/. 1,500.00 se ha determinado que el valor act
Aplicando el valor actual del capital y el valor actual de la pcion de compra se determina
fijo y los intereses, restableciendo la siguiente programacion de pagos:
Valor actual del capital
Valor residual actual
Periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Capital
Tasa%
Inters
S/. 451,291.40 0.0141666667
S/.
S/. 444,684.70 0.0141666667
S/.
S/. 437,984.40 0.0141666667
S/.
S/. 431,189.18 0.0141666667
S/.
S/. 424,297.69 0.0141666667
S/.
S/. 417,308.58 0.0141666667
S/.
S/. 410,220.45 0.0141666667
S/.
S/. 403,031.90 0.0141666667
S/.
S/. 395,741.52 0.0141666667
S/.
S/. 388,347.86 0.0141666667
S/.
S/. 380,849.45 0.0141666667
S/.
S/. 373,244.82 0.0141666667
S/.
S/. 365,532.46 0.0141666667
S/.
S/. 357,710.83 0.0141666667
S/.
S/. 349,778.40 0.0141666667
S/.
S/. 341,733.60 0.0141666667
S/.
6,393.29
6,299.70
6,204.78
6,108.51
6,010.88
5,911.87
5,811.46
5,709.62
5,606.34
5,501.59
5,395.37
5,287.63
5,178.38
5,067.57
4,955.19
4,841.23
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
S/. 333,574.82
S/. 325,300.47
S/. 316,908.89
S/. 308,398.43
S/. 299,767.41
S/. 291,014.12
S/. 282,136.82
S/. 273,133.75
S/. 264,003.15
S/. 254,743.19
S/. 245,352.06
S/. 235,827.88
S/. 226,168.77
S/. 216,372.83
S/. 206,438.11
S/. 196,362.65
S/. 186,144.45
S/. 175,781.50
S/. 165,271.74
S/. 154,613.09
S/. 143,803.44
S/. 132,840.66
S/. 121,722.57
S/. 110,446.97
S/. 99,011.63
S/. 87,414.30
S/. 75,652.67
S/. 63,724.41
S/. 51,627.18
S/. 39,358.56
S/. 26,916.14
S/. 14,297.45
S/. 1,500.00
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
0.0141666667
S/. 4,725.64
S/. 4,608.42
S/. 4,489.54
S/. 4,368.98
S/. 4,246.70
S/. 4,122.70
S/. 3,996.94
S/. 3,869.39
S/. 3,740.04
S/. 3,608.86
S/. 3,475.82
S/. 3,340.89
S/. 3,204.06
S/. 3,065.28
S/. 2,924.54
S/. 2,781.80
S/. 2,637.05
S/. 2,490.24
S/. 2,341.35
S/. 2,190.35
S/. 2,037.22
S/. 1,881.91
S/. 1,724.40
S/. 1,564.67
S/. 1,402.66
S/. 1,238.37
S/. 1,071.75
S/. 902.76
S/. 731.38
S/. 557.58
S/. 381.31
S/. 202.55
S/. 174,208.60
vos que viene implementando su planta industrial, adquiere una maquinaria, mediante en
con el Banco de Comercio, el contrato tiene una duracion de cuatro aos con un interes del
dose determinado que el valor del activo fjo es de S/. 451,291.40 considerandose un valor
S/. 450,527.84
S/. 763.56
IGV
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
13,000.00
Cuota
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
2,340.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
15,340.00
S/. 8,274.36
S/. 8,391.58
S/. 8,510.46
S/. 8,631.02
S/. 8,753.30
S/. 8,877.30
S/. 9,003.06
S/. 9,130.61
S/. 9,259.96
S/. 9,391.14
S/. 9,524.18
S/. 9,659.11
S/. 9,795.94
S/. 9,934.72
S/. 10,075.46
S/. 10,218.20
S/. 10,362.95
S/. 10,509.76
S/. 10,658.65
S/. 10,809.65
S/. 10,962.78
S/. 11,118.09
S/. 11,275.60
S/. 11,435.33
S/. 11,597.34
S/. 11,761.63
S/. 11,928.25
S/. 12,097.24
S/. 12,268.62
S/. 12,442.42
S/. 12,618.69
S/. 12,797.45
S/. 1,500.00
###
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 13,000.00
S/. 1,500.00
S/. 625,500.00 S/.
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 2,340.00
S/. 270.00
112,590.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 15,340.00
S/. 1,770.00
S/. 738,090.00