El arrendamiento financiero para activos intangibles de empresas peruanas de publicidad (página 5)

PERIODO

PAGO ACUMULADO

I.G.V.

INTERESES

AMORTIZACIÓN

CAPITAL PENDIENTE

1

4558.28

820.49

0

4558.28

95441.72

2

9116.55

1640.98

761.07

3797.21

91644.51

3

13674.83

2461.47

730.79

3827.49

87817.03

4

18233.1

3281.96

700.27

3858.01

83959.02

5

22791.38

4102.45

669.5

3888.77

80070.24

6

27349.65

4922.94

638.49

3919.78

76150.46

7

31907.93

5743.43

607.23

3951.04

72199.42

8

36466.2

6563.92

575.73

3982.55

68216.87

9

41024.48

7384.41

543.97

4014.3

64202.56

10

45582.75

8204.9

511.96

4046.32

60156.25

11

50141.03

9025.39

479.69

4078.58

56077.67

12

54699.31

9845.87

447.17

4111.1

51966.56

13

59257.58

10666.36

414.39

4143.89

47822.68

14

63815.86

11486.85

381.34

4176.93

43645.75

15

68374.13

12307.34

348.04

4210.24

39435.51

16

72932.41

13127.83

314.46

4243.81

35191.7

17

77490.68

13948.32

280.62

4277.65

30914.05

18

82048.96

14768.81

246.51

4311.76

26602.28

19

86607.23

15589.3

212.13

4346.15

22256.14

20

91165.51

16409.79

177.47

4380.8

17875.34

21

95723.78

17230.28

142.54

4415.74

13459.6

22

100282.06

18050.77

107.33

4450.95

9008.65

23

104840.34

18871.26

71.84

4486.44

4522.21

24

109398.61

19691.75

36.06

4522.21

0

TOTALES:

109 398.61

19 691.75

9 398.61

100 000

Valor del bien:

100 000

Valor residual:

10 000

T.A.E en %

10

I.V.A en %

18

Cuotas

MENSUALES

Períodos

24

Cuota a Pagar

4 102.45

PERIODO

PAGO ACUMULADO

I.G.V.

INTERESES

AMORTIZACION

CAPITAL PENDIENTE

1

4102.45

738.44

0

4102.45

85897.55

2

8204.9

1476.88

684.96

3417.49

82480.06

3

12307.34

2215.32

657.71

3444.74

79035.32

4

16409.79

2953.76

630.24

3472.21

75563.11

5

20512.24

3692.2

602.55

3499.9

72063.22

6

24614.69

4430.64

574.64

3527.81

68535.41

7

28717.14

5169.08

546.51

3555.94

64979.47

8

32819.58

5907.52

518.16

3584.29

61395.18

9

36922.03

6645.97

489.57

3612.87

57782.31

10

41024.48

7384.41

460.76

3641.68

54140.62

11

45126.93

8122.85

431.72

3670.72

50469.9

12

49229.37

8861.29

402.45

3699.99

46769.91

13

53331.82

9599.73

372.95

3729.5

43040.41

14

57434.27

10338.17

343.21

3759.24

39281.17

15

61536.72

11076.61

313.23

3789.21

35491.96

16

65639.17

11815.05

283.02

3819.43

31672.53

17

69741.61

12553.49

252.56

3849.89

27822.64

18

73844.06

13291.93

221.86

3880.59

23942.05

19

77946.51

14030.37

190.92

3911.53

20030.52

20

82048.96

14768.81

159.73

3942.72

16087.8

21

86151.41

15507.25

128.29

3974.16

12113.64

22

90253.85

16245.69

96.6

4005.85

8107.79

23

94356.3

16984.13

64.65

4037.8

4069.99

24

98458.75

17722.57

32.45

4069.99

0

TOTALES:

98 458.75

17 722.57

8 458.75

90 000