Page 149 - LIBRO MATERIA GRUPAL
P. 149
No de Incremento Interés Pago Periodo Incremento Fondo Importe Final
periodos
1 0,00000 987,077193 987,077193 987,077193
2 12,33846491 987,077193 999,4156579 1986,492851
3 24,83116064 987,077193 1011,908354 2998,401204
4 37,48001506 987,077193 1024,557208 4022,958412
5 50,28698016 987,077193 1037,364173 5060,322586
6 63,25403232 987,077193 1050,331225 6110,653811
7 76,38317264 987,077193 1063,460366 7174,114177
8 89,67642721 987,077193 1076,753620 8250,867797
9 103,13584746 987,077193 1090,213040 9341,080837
10 116,76351046 987,077193 1103,840703 10444,921541
11 130,56151926 987,077193 1117,638712 11562,560253
12 144,53200316 987,077193 1131,609196 12694,169449
13 158,67711811 987,077193 1145,754311 13839,923760
14 172,99904700 987,077193 1160,076240 15000,000000
Total 1180,91929838 13819,080702 15000,000000
No de
periodos Incremento Interés Pago Periodo Incremento Fondo Importe Final
1 0,00000000 572,336729 572,336729 572,336729
2 14,30841823 572,336729 586,645147 1158,981877
3 28,97454691 572,336729 601,311276 1760,293153
4 44,00732882 572,336729 616,344058 2376,637211
5 59,41593027 572,336729 631,752659 3008,389870
6 75,20974675 572,336729 647,546476 3655,936346
7 91,39840865 572,336729 663,735138 4319,671484
8 107,99178709 572,336729 680,328516 5000,000000
Total 421,30616672 4578,693833 5000,000000
