Documentos de Académico
Documentos de Profesional
Documentos de Cultura
DESARROLLO
TASA ANUAL DEL CONTRATO 0.00527%
CUOTAS 30
VALOR DE CONTRATO 47,500
VALOR DE LA OPCION DE COMPRA 1,520
VALOR CUOTA 1,534
CUADRO DESARROLLO ARRIENDO
FECHA PERIODO VALOR CUOTA INTERES AMORTIZACION SALDO CAPITAL
1/1/2020 0 47,500
6/30/2020 1 1,534 3 1,531 45,969
12/30/2020 2 1,534 2 1,532 44,437
6/30/2021 3 1,534 2 1,532 42,905
12/30/2021 4 1,534 2 1,532 41,374
6/30/2022 5 1,534 2 1,532 39,842
12/30/2022 6 1,534 2 1,532 38,310
6/30/2023 7 1,534 2 1,532 36,778
12/30/2023 8 1,534 2 1,532 35,246
6/30/2024 9 1,534 2 1,532 33,714
12/30/2024 10 1,534 2 1,532 32,181
6/30/2025 11 1,534 2 1,532 30,649
12/30/2025 12 1,534 2 1,532 29,117
6/30/2026 13 1,534 2 1,532 27,584
12/30/2026 14 1,534 1 1,533 26,052
6/30/2027 15 1,534 1 1,533 24,519
12/30/2027 16 1,534 1 1,533 22,986
6/30/2028 17 1,534 1 1,533 21,454
12/30/2028 18 1,534 1 1,533 19,921
6/30/2029 19 1,534 1 1,533 18,388
12/30/2029 20 1,534 1 1,533 16,855
6/30/2030 21 1,534 1 1,533 15,322
12/30/2030 22 1,534 1 1,533 13,788
6/30/2031 23 1,534 1 1,533 12,255
12/30/2031 24 1,534 1 1,533 10,722
6/30/2032 25 1,534 1 1,533 9,188
12/30/2032 26 1,534 0 1,534 7,655
6/30/2033 27 1,534 0 1,534 6,121
30-06-2020
30-12-2020
12/30/2020
1/1/2021
30-06-2021
30-12-2021
12/30/2021
1/1/2022
30-06-2022
30-12-2022
12/30/2022
12/30/2022 DEPRECIACION 9,500
DEPRECIACION ACUMULADO ACT. POR
9,500
12/30/2022 DERECHO DE USO
Fecha Fecha
PASIVOS POR ARRIENDO CORRIENTE IVA CREDITO FISCAL
Cargos Abonos Cargos
1/1/2020 0 3,063 1/1/2020 0
6/30/2020 1,531 0 6/30/2020 291
12/30/2020 1,532 0 12/30/2020 291
1/1/2021 0 3,063 1/1/2021 0
6/30/2021 1,532 0 6/30/2021 291
12/30/2021 1,532 0 12/30/2021 291
1/1/2022 0 3,064 1/1/2022 0
6/30/2022 1,532 0 6/30/2022 291
12/30/2022 1,532 0 12/30/2022 291
DEPRECIACION ACUMULADO
Fecha
ACT. POR DERECHO DE USO
Abonos Cargos Abonos
0 1/1/2020 0 0
0 6/30/2020 0 0
0 12/30/2020 0 9,500
0 1/1/2021 0 0
0 6/30/2021 0 0
0 12/30/2021 0 9,500
0 1/1/2022 0 0
0 6/30/2022 0 0
0 12/30/2022 0 9,500