Cod. Precio x Cant.

Monto Total
Profesor Hora Horas Ganado INCENTIVOS Ganado ISR AVANCES

1 150.00 66.00 9,900.00 495.00 10,395.00 0 5,000.00

2 150.00 75.00 11,250.00 562.50 11,812.50 45.00 5,000.00
3 150.00 25.00 3,750.00 187.50 3,937.50 0
4 150.00 95.00 14,250.00 712.50 14,962.50 57.00
5 150.00 41.00 6,150.00 307.50 6,457.50 0
6 150.00 35.00 5,250.00 262.50 5,512.50 0
7 150.00 77.00 11,550.00 577.50 12,127.50 46.20 5,000.00
8 150.00 90.00 13,500.00 675.00 14,175.00 54.00
9 140.00 89.00 12,460.00 623.00 13,083.00 49.84
10 135.00 72.00 9,720.00 486.00 10,206.00 0
11 120.00 95.00 11,400.00 570.00 11,970.00 45.60
12 130.00 121.00 15,730.00 2,359.50 18,089.50 235.95

1,725.00 881.00 124,910.00 7,818.50 132,728.50 533.59 15,000.00

Monto Ganado = Cant Horas X Precio Horas

Incentivos, si Monto Ganado mayor 15,000=15%. Si monto Ganado es menor o igual 15,000 Incentivo =5%
Total Ganado = Monto + Incentivo
SI el Monto Ganado es menor de 10,000 EL ISR es 0, SI Monto Ganado es mayor a 10,000 y menor que 15,000 el ISR es 0.4%. S
Los Profesores 1,2, y 7 tomaron 5,000 de avances
Total Deduc. = Avances + ISR
Total a Recibir = Monto Ganado menos Total Deduciones
Sumar Cada una de las Columnas
Destacar en negrita cada titulo
Colocar dos posiciones despues del punto decimal
Ajustar las columnas conforme al contenido de la misma
 Total Total a
Deducciones Recibir

5,000.00 4,900.00
5,045.00 6,205.00
- 3,750.00
57.00 14,193.00
- 6,150.00
- 5,250.00
5,046.20 6,503.80
54.00 13,446.00
49.84 12,410.16
- 9,720.00
45.60 11,354.40
235.95 15,494.05

15,533.59 109,376.41

que 15,000 el ISR es 0.4%. SI el Monto Ganado es mayor de 15,000 ISR es un 1.5%
 CALCULO DE CUOTA DE REPAGO

Monto del prestamo 30,000.00

Plazo de repago 10

Tasa de Interes Anual 84.0%

Cuota Asignada 4271.33

Total de Interes a pagar 12,713.25

Total a Pagar 42,713.25

(1+i)^n
C=M*i*
(1+i)^n -1
No Cuota Valor de la Abono a Capital Quincena
cuota Interés Abono a Capital Restante
1 4,271.33 2,100.00 2,171.33 27,828.67 1
2 4,271.33 1,948.01 2,323.32 25,505.36 2
3 4,271.33 1,785.37 2,485.95 23,019.41 3
4 4,271.33 1,611.36 2,659.97 20,359.44 4
5 4,271.33 1,425.16 2,846.16 17,513.28 5
6 4,271.33 1,225.93 3,045.40 14,467.88 6
7 4,271.33 1,012.75 3,258.57 11,209.31 7
8 4,271.33 784.65 3,486.67 7,722.63 8
9 4,271.33 540.58 3,730.74 3,991.89 9
10 4,271.33 279.43 3,991.89 0.00 10
11 4,271.33 0.00 4,271.33 (4,271.33) 11
12 4,271.33 (298.99) 4,570.32 (8,841.64) 12
13 4,271.33 (618.92) 4,890.24 (13,731.88) 13
14 4,271.33 (961.23) 5,232.56 (18,964.44) 14
15 4,271.33 (1,327.51) 5,598.84 (24,563.28) 15
16 4,271.33 (1,719.43) 5,990.75 (30,554.03) 16
17 4,271.33 (2,138.78) 6,410.11 (36,964.14) 17
18 4,271.33 (2,587.49) 6,858.81 (43,822.95) 18
19 4,271.33 (3,067.61) 7,338.93 (51,161.88) 19
20 4,271.33 (3,581.33) 7,852.66 (59,014.54) 20
21 4,271.33 (4,131.02) 8,402.34 (67,416.88) 21
Fecha Desembolso
No de cuotas VALOR DE CUOTA Abono a Interes Abono a Capital Capital Restante
1 1113.27 200.00 913.27 9086.73
2 1113.27 181.73 931.53 8155.20
3 1113.27 163.10 950.16 7205.04
4 1113.27 144.10 969.16 6235.88
5 1113.27 124.72 988.55 5247.33
6 1113.27 104.95 1008.32 4239.01
7 1113.27 84.78 1028.49 3210.53
8 1113.27 64.21 1049.05 2161.47
9 1113.27 43.23 1070.04 1091.44
10 1113.27 21.83 1091.44 0.00
Total general 1113.2652786532 1132.65 10000.00 46632.6393265822
Numero cuota Capital aportado capital restante Interes monto cuota
1 4000 40000 2200 6200
2 4000 36000 1980 5980
3 4000 32000 1760 5760
4 4000 28000 1540 5540
5 4000 24000 1320 5320
6 4000 20000 1100 5100
7 4000 16000 880 4880
8 4000 12000 660 4660
9 4000 8000 440 4440
10 4000 4000 220 4220
Valor inicial de la deuda Quincenas vencidas Tasa
$500,000.00 5-Jun 6.50%
20-Jun
5-Jul
20-Jul
5-Aug
20-Aug
5-Sep
Sep-16
Oct-16
20-Oct
5-Nov
20-Nov
5-Dec
20-Dec
5-Jan
20-Jan
5-Feb
20-Feb
5-Mar
20-Mar
5-Apr
20-Apr
5-May
20-May

Totales 16
Monto acumulado
$532,500.00
$567,112.50
$603,974.81
$643,233.18
$685,043.33
$729,571.15
$776,993.27
$827,497.84
$881,285.19
$938,568.73
$999,575.70
$1,064,548.12
$1,133,743.75
$1,207,437.09
$1,285,920.50
$1,369,505.34
$1,458,523.18
$1,553,327.19
$1,654,293.46
$1,761,822.53
$1,876,341.00
$1,998,303.16
$2,128,192.87
$2,266,525.40