Professional Documents
Culture Documents
104
451
CUENTA
Auxiliar
-------------1--------------.
.
DEBE
HABER
450,000.00
450,000.00
3731
451
---------------2------------.
.
213,099.35
213,099.35
---------------3-------------
3392
7221
Construcciones en Curso
135,000.00
135,000.00
451
104
---------------4------------.
.
161,855.04
161,855.04
673
373
---------------5------------.
.
80,042.37
80,042.37
---------------6-------------
3398
7221
80,042.37
80,042.37
---------------7-------------
3392
7221
Construcciones en Curso
135,000.00
135,000.00
451
104
---------------8------------.
.
161,855.04
161,855.04
673
373
---------------9------------.
.
67,146.65
---------------10-------------
3398
7221
67,146.65
67,146.65
---------------11-------------
3392
7221
Construcciones en Curso
180,000.00
180,000.00
---------------12-------------
451
161,855.04
104
161,855.04
.
31/12/13 Pago de 7ma,8va y 9na cuotas de prestamo
673
373
---------------13------------.
.
52,218.24
52,218.24
---------------14-------------
3398
7221
52,218.24
52,218.24
---------------15-------------
33241
33243
3392
3398
450,000.00
199,407.26
450,000.00
199,407.26
Construcciones en Curso
Costo de financiacin Edificaciones
31/12/13 Transf. De construccin a la cuenta de activo
AO 2014
-------------------1-------------
451
104
53,951.68
53,951.68
30/06/14 Pago de cuatas 10 al 15
-------------------2-------------
673
373
13,692.09
13,692.09
30/06/14 Devengo intereses cuotas 10 al 15
Cuadro de amortizacin
TEA=
5%
TEM=
0.0500000
CUOTA FIJA
53951.68
N cuota
AMORTIZACION
1
2
3
4
5
6
7
8
9
10
25,951.68
27,249.26
28,611.73
30,042.31
31,544.43
33,121.65
34,777.73
36,516.62
38,342.45
40,259.57
S/.
Capital
INTERES
28,000.00
26,702.42
25,339.95
23,909.37
22,407.25
20,830.03
19,173.95
17,435.06
15,609.23
13,692.11
CUOTA
53,951.68
53,951.68
53,951.68
53,951.68
53,951.68
53,951.68
53,951.68
53,951.68
53,951.68
53,951.68
0.02
-0.02
326,417.45 S/. 213,099.35 S/. 539,516.80
Costo inversin
450,000.00
Costo prest.capitalizable 199,407.26
Total Costo Activo
S/. 649,407.26
S/. 560,000.00
SALDO
560,000.00
534,048.32
506,799.06
478,187.33
448,145.02
416,600.59
383,478.94
348,701.21
312,184.59
273,842.14
233,582.57
-0.02
debe
cta 451
haber
539516.80
663099.35