Welcome to Scribd. Sign in or start your free trial to enjoy unlimited e-books, audiobooks & documents.Find out more
Download
Standard view
Full view
of .
Look up keyword
Like this
1Activity
0 of .
Results for:
No results containing your search query
P. 1
FACTORES DE FINANCIMIENTO1

FACTORES DE FINANCIMIENTO1

Ratings: (0)|Views: 40|Likes:
Published by api-3758978
Respaldo de Factores de financiamiento
Respaldo de Factores de financiamiento

More info:

Published by: api-3758978 on Oct 15, 2008
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

03/18/2014

pdf

text

original

100
20
80
8.82
114.71
34.71
100
20
80
8.41
117.71
37.71
100
20
80
8.05
120.72
40.72
114.52
22.9
91.62
10.11
131.37
154.27
100
20
80
8.41
117.71
137.71
421.27
84.25 337.02
33.9
508.56
592.81
.
LINEA BLANCA
Nueva propuesta
Ci
16
Factores
Meses
Valor a finan Cuota inicial Saldo
Valor c/c Valor c x mes Incremento Int
0.0000
1
482.06
77.13 404.93
0
0
-404.93
0.5138
2
482.06
77.13 404.93
208.05
416.11
11.18
0.3456
3
482.06
77.13 404.93
139.94
419.83
14.9
0.2615
4
482.06
77.13 404.93
105.89
423.56
18.63
0.2110
5
482.06
77.13 404.93
85.44
427.2
22.27
0.1774
6
482.06
77.13 404.93
71.83
431.01
26.08
0.1533
7
482.06
77.13 404.93
62.08
434.53
29.60
0.1353
8
482.06
77.13 404.93
54.79
438.3
33.37
0.1213
9
482.06
77.13 404.93
49.12
442.06
37.13
0.1101
10
482.06
77.13 404.93
44.58
445.83
40.9
0.1009
11
482.06
77.13 404.93
40.86
449.43
44.5
0.0933
12
482.06
77.13 404.93
37.78
453.36
48.43
Actual
Ci
20
Factores
Meses
Valor a finan Cuota inicial Saldo
Valor c/c Valor c x mes Incremento Int
1.0612
1
400
80
320
339.58
339.58
19.58
0.5459
2
400
80
320
174.69
349.38
29.38
0.3741
3
400
80
320
119.71
359.14
39.14
0.2883
4
400
80
320
92.26
369.02
49.02
0.2367
5
400
80
320
75.74
378.72
58.72
0.2024
6
400
80
320
64.77
388.61
68.61
0.1778
7
400
80
320
56.90
398.27
78.27
0.1594
8
400
80
320
51.01
408.06
88.06
0.1451
9
400
80
320
46.43
417.89
97.89
0.1337
10
400
80
320
42.78
427.84
107.84
0.1243
11
400
80
320
39.78
437.54
117.54
0.1165
12
400
80
320
37.28
447.36
127.36
LINEA CAF\u00c9
Nueva propuesta
Ci
15
Factores
Meses
Valor a finan Cuota inicial Saldo
Valor c/c Valor c x mes Incremento Int
0.0000
1
512.82
82.05 430.77
0
0
-430.77
0.5138
2
512.82
76.92
435.9
223.96
447.93
12.03
0.3456
3
512.82
82.05 430.77
148.87
446.62
15.85
0.2615
4
512.82
82.05 430.77
112.65
450.58
19.82
0.2110
5
512.82
82.05 430.77
90.89
454.46
23.69
0.1774
6
512.82
82.05 430.77
76.42
458.51
27.74
0.1533
7
512.82
82.05 430.77
66.04
462.26
31.49
0.1353
8
512.82
82.05 430.77
58.28
466.26
35.5
0.1213
9
512.82
82.05 430.77
52.25
470.27
39.5
0.1101
10
512.82
82.05 430.77
47.43
474.28
43.51
0.1009
11
512.82
82.05 430.77
43.46
478.11
47.34
0.0933
12
512.82
82.05 430.77
40.19
482.29
51.52
0.0745
15
512.82
76.92
435.9
32.47
487.11
51.22
0.0745
15
408.03
0 408.03
30.4
455.97
47.94
Actual
Ci
20
Factores
Meses
Valor a finan Cuota inicial Saldo
Valor c/c Valor c x mes Incremento Int
1.0612
1
425.64
85.13 340.51
361.35
361.35
20.84
0.5459
2
425.64
85.13 340.51
185.89
371.77
31.26
0.3741
3
425.64
85.13 340.51
127.39
382.16
41.64
0.2883
4
425.64
85.13 340.51
98.17
392.68
52.17
0.2367
5
425.64
85.13 340.51
80.6
403
62.48
0.2024
6
425.64
85.13 340.51
68.92
413.52
73.01
0.1778
7
425.64
85.13 340.51
60.54
423.8
83.29
0.1594
8
425.64
85.13 340.51
54.28
434.22
93.71
0.1451
9
425.64
85.13 340.51
49.41
444.67
104.16
0.1337
10
425.64
85.13 340.51
45.53
455.26
114.75
0.1243
11
425.64
85.13 340.51
42.33
465.58
125.07
0.1165
12
425.64
85.13 340.51
39.67
476.04
135.52
43.39
34.71
3.33769230769231
47.14
37.71
3.36714285714286
50.9
40.72
3.39333333333333

11.87
9.84
39.52

LINEA BLA
N C A
Porcentaje Incremento Int Factor para el sistema
Total finan
MESES
-100
-404.93
-100.00000000000000
77.13
1
2.76
11.18
1.38000000000001
493.24
2
3.68
14.9
1.22666666666667
496.96
3
4.6
18.63
1.15000000000000
500.69
4
5.5
22.27
1.10000000000000
504.33
5
6.44
26.08
1.07333333333333
508.14
6
7.31
29.6
1.04428571428572
511.66
7
8.24
33.37
1.03000000000000
515.43
8
9.17
37.13
1.01888888888889
519.19
9
10.1
40.9
1.01000000000000
522.96
10
10.99
44.5
0.99909090909091
526.56
11
11.96
48.43
0.99666666666667
530.49
12
Porcentaje Incremento Int Factor para el sistema
Total finan
6.12
19.58
6.11999999999998
419.58
9.18
29.38
4.59000000000001
429.38
12.23
39.14
4.07666666666666
439.14
15.32
49.02
3.83000000000000
449.02
18.35
58.72
3.67000000000000
458.72
21.44
68.61
3.57333333333333
468.61
24.46
78.27
3.49428571428571
478.27
27.52
88.06
3.44000000000000
488.06
30.59
97.89
3.39888888888889
497.89
33.7
107.84
3.37000000000000
507.84
36.73
117.54
3.33909090909091
517.54
39.8
127.36
3.31666666666667
527.36

You're Reading a Free Preview

Download
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->