Scribd Logo
Upload

Welcome to Scribd!

  • Ejemplo Clase 01022022

    Uploaded by

    Kmiilo Lopez
    8 views3 pages

    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

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views3 pages

    Ejemplo Clase 01022022

    Uploaded by

    Kmiilo Lopez

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    VALOR PRESTAMO $ 40,000,000 0.

    80% PMV
    PLAZO 24 CUOTAS 24 9.6% NMV
    TASA DE INTERES 10% EA 10% ea

    No. Cuota CUOTA INTERESES CAPITAL ABONO SALDO


    1 -$ 1,837,849.51 -$ 318,965.62 -$ 1,518,884 $ 38,481,116
    2 -$ 1,837,849.51 -$ 306,853.82 -$ 1,530,996 $ 36,950,120
    3 -$ 1,837,849.51 -$ 294,645.45 -$ 1,543,204 $ 35,406,916
    4 -$ 1,837,849.51 -$ 282,339.72 -$ 1,555,510 $ 33,851,407
    5 -$ 1,837,849.51 -$ 269,935.87 -$ 1,567,914 $ 32,283,493
    6 -$ 1,837,849.51 -$ 257,433.11 -$ 1,580,416 $ 30,703,077
    7 -$ 1,837,849.51 -$ 244,830.64 -$ 1,593,019 $ 29,110,058
    8 -$ 1,837,849.51 -$ 232,127.69 -$ 1,605,722 $ 27,504,336
    9 -$ 1,837,849.51 -$ 219,323.44 -$ 1,618,526 $ 25,885,810
    10 -$ 1,837,849.51 -$ 206,417.08 -$ 1,631,432 $ 24,254,377
    11 -$ 1,837,849.51 -$ 193,407.81 -$ 1,644,442 $ 22,609,936
    12 -$ 1,837,849.51 -$ 180,294.80 -$ 1,657,555 $ 20,952,381
    13 -$ 1,837,849.51 -$ 167,077.23 -$ 1,670,772 $ 19,281,609
    14 -$ 1,837,849.51 -$ 153,754.26 -$ 1,684,095 $ 17,597,513
    15 -$ 1,837,849.51 -$ 140,325.04 -$ 1,697,524 $ 15,899,989
    16 -$ 1,837,849.51 -$ 126,788.74 -$ 1,711,061 $ 14,188,928
    17 -$ 1,837,849.51 -$ 113,144.51 -$ 1,724,705 $ 12,464,223
    18 -$ 1,837,849.51 -$ 99,391.47 -$ 1,738,458 $ 10,725,765
    19 -$ 1,837,849.51 -$ 85,528.76 -$ 1,752,321 $ 8,973,444
    20 -$ 1,837,849.51 -$ 71,555.51 -$ 1,766,294 $ 7,207,150
    21 -$ 1,837,849.51 -$ 57,470.83 -$ 1,780,379 $ 5,426,772
    22 -$ 1,837,849.51 -$ 43,273.84 -$ 1,794,576 $ 3,632,196
    23 -$ 1,837,849.51 -$ 28,963.64 -$ 1,808,886 $ 1,823,310
    24 -$ 1,837,849.51 -$ 14,539.33 -$ 1,823,310 $ 0
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    -$ 1,837,849.51 #VALUE!
    INVERSION $ 1,000,000 6.14% EA
    TRIMESTRALES 1.50% PTV 6.0% NTV
    PLAZO 8 TRIMESTRES
    VF -$ 1,126,492.59

    VIVIENDA $ 100,000,000 0.41% PMV


    PLAZO 24 MESES 4.89% NMV
    TASA 5% EA
    VP -$ 90,702,947.85
    CUOTA ? -$ 3,974,754.91

    You might also like