Scribd Logo
Upload

Welcome to Scribd!

  • Clase 20 de Nov

    Uploaded by

    lis
    2 views5 pages
    ayuda

    Original Title

    CLASE 20 DE NOV

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    ayuda

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    2 views5 pages

    Clase 20 de Nov

    Uploaded by

    lis
    ayuda

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 5

    DATOS

    VP 600000 $
    i 36% CT 9% efc trime
    n 8 tris
    CUOTA A 108404.63 A 75000
    A 108404.63

    n SI Interes Cuota Amort SF


    1 600000 54000 108404.63 54404.63 545595.37
    2 545595.37 49103.5833 108404.63 59301.0467 486294.323
    3 486294.3233 43766.4891 108404.63 64638.1409 421656.182
    4 421656.182397 37949.0564 108404.63 70455.5736 351200.609
    5 351200.60881 31608.0548 108404.63 76796.5752 274404.034
    6 274404.03361 24696.363 108404.63 83708.267 190695.767
    7 190695.76663 17162.619 108404.63 91242.011 99453.7556
    8 99453.755627 8950.83801 108404.63 99453.792 0.0
    267237.004
    n SI Interes Cuota Amort SF n
    1 600000 54000 129000 75000 525000 1
    2 525000 47250 122250 75000 450000 2
    3 450000 40500 115500 75000 375000 3
    4 375000 33750 108750 75000 300000 4
    5 300000 27000 102000 75000 225000 5
    6 225000 20250 95250 75000 150000 6
    7 150000 13500 88500 75000 75000 7
    8 75000 6750 81750 75000 0 8
    243000
    SI Interes Cuota Amort SF
    600000 54000 54000 0 600000
    600000 54000 54000 0 600000
    600000 54000 54000 0 600000
    600000 54000 54000 0 600000
    600000 54000 54000 0 600000
    600000 54000 54000 0 600000
    600000 54000 54000 0 600000
    600000 54000 654000 600000 0
    432000
    VP 10000000 $
    n 6 bim
    i 5% A Bs2,280,723.47
    años de graci 3 bimestres

    n SI INT CUOTA AMORT SF


    1 10000000 500000 0 -500000 10500000
    2 10500000 525000 0 -525000 11025000
    3 11025000 551250 0 -551250 11576250
    4 11576250 578812.5 Bs2,280,723.47 1701910.96521 9874339.03
    5 9874339.03 493716.952 Bs2,280,723.47 1787006.51347 8087332.52
    6 8087332.52 404366.626 Bs2,280,723.47 1876356.83914 6210975.68
    7 6210975.68 310548.784 Bs2,280,723.47 1970174.6811 4240801
    8 4240801 212040.05 Bs2,280,723.47 2068683.41516 2172117.59
    9 2172117.59 108605.879 Bs2,280,723.47 2172117.58591 0
    A CUOTA Bs1,970,174.68

    n SI INT CUOTA AMORT SF


    1 10000000 500000 500000 0 10000000
    2 10000000 500000 500000 0 10000000
    3 10000000 500000 500000 0 10000000
    4 10000000 500000 Bs1,970,174.68 1470174.6811 8529825.32
    5 8529825.32 426491.266 Bs1,970,174.68 1543683.41516 6986141.9
    6 6986141.9 349307.095 Bs1,970,174.68 1620867.58591 5365274.32
    7 5365274.32 268263.716 Bs1,970,174.68 1701910.96521 3663363.35
    8 3663363.35 183168.168 Bs1,970,174.68 1787006.51347 1876356.84
    9 1876356.84 93817.842 Bs1,970,174.68 1876356.83914 0
    n SI INT CUOTA AMORT SF
    1 10000000 500000 0 -500000 10500000
    2 10500000 525000 0 -525000 11025000
    3 11025000 551250 0 -551250 11576250
    4 11576250 578812.5 Bs4,250,898.15 3672085.65 7904164.35
    5 7904164.35 395208.218 Bs4,250,898.15 3855689.93 4048474.43
    6 4048474.43 202423.721 Bs4,250,898.15 4048474.43 0

    You might also like