Scribd Logo
Cargar

¡Te damos la bienvenida a Scribd!

  • Prestamo y Amortizacion - Aplicacion Practica

    Cargado por

    02-CF-HU-MARPS ALMENDRA REMUZGO PERALTA
    37 vistas13 páginas
    PRESTAMO Y AMORTIZACION

    Título original

    PRESTAMO Y AMORTIZACION - APLICACION PRACTICA

    Derechos de autor

    © © All Rights Reserved

    Formatos disponibles

    XLSX, PDF, TXT o lea en línea desde Scribd

    ¿Le pareció útil este documento?

    ¿Este contenido es inapropiado?

    Denunciar este documento
    PRESTAMO Y AMORTIZACION

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Marcar por contenido inapropiado
    37 vistas13 páginas

    Prestamo y Amortizacion - Aplicacion Practica

    Cargado por

    02-CF-HU-MARPS ALMENDRA REMUZGO PERALTA
    PRESTAMO Y AMORTIZACION

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Marcar por contenido inapropiado
    de 13

    PRESTAMOS Y AMORTIZACIONES

    Monto: S/ 30,000.00
    TEA: 30% Tasa Efectiva Mensual: 2.2104%
    Frec.Periodo: Mensual
    N° Periodos: 9 Cuota Fija: S/.3,712.47

    Método Francés
    N° Cuota Deuda Interés Cuota Amortización
    0
    1 S/ 30,000.00 S/ 663.13 S/.3,712.47 S/.3,049.34
    2 S/ 26,950.66 S/ 595.73 S/.3,712.47 S/.3,116.74
    3 S/ 23,833.92 S/ 526.84 S/.3,712.47 S/.3,185.64
    4 S/ 20,648.28 S/ 456.42 S/.3,712.47 S/.3,256.05
    5 S/ 17,392.22 S/ 384.45 S/.3,712.47 S/.3,328.03
    6 S/ 14,064.20 S/ 310.88 S/.3,712.47 S/.3,401.59
    7 S/ 10,662.60 S/ 235.69 S/.3,712.47 S/.3,476.78
    8 S/ 7,185.82 S/ 158.84 S/.3,712.47 S/.3,553.63
    9 S/ 3,632.19 S/ 80.29 S/.3,712.47 S/.3,632.19
    TOTAL S/ 3,412.26 S/ 33,412.26 S/ 30,000.00
    S/.3,712.47

    Saldo Deuda
    S/ 30,000.00
    S/ 26,950.66
    S/ 23,833.92
    S/ 20,648.28
    S/ 17,392.22
    S/ 14,064.20
    S/ 10,662.60
    S/ 7,185.82
    S/ 3,632.19
    S/ 0.00
    PRESTAMOS Y AMORTIZACIONES
    Monto: S/ 30,000.00
    TEA: 30% Tasa Efectiva Mensual: 2.2104%
    Frec.Periodo: Mensual
    N° Periodos: 36 Amortizacion Fija: S/.833.33

    Método Francés
    N° Cuota Deuda Interés Cuota Amortización
    0
    1 S/ 30,000.00 S/ 663.13 S/.1,496.47 S/.833.33
    2 S/ 29,166.67 S/ 644.71 S/.1,478.05 S/.833.33
    3 S/ 28,333.33 S/ 626.29 S/.1,459.63 S/.833.33
    4 S/ 27,500.00 S/ 607.87 S/.1,441.21 S/.833.33
    5 S/ 26,666.67 S/ 589.45 S/.1,422.79 S/.833.33
    6 S/ 25,833.33 S/ 571.03 S/.1,404.36 S/.833.33
    7 S/ 25,000.00 S/ 552.61 S/.1,385.94 S/.833.33
    8 S/ 24,166.67 S/ 534.19 S/.1,367.52 S/.833.33
    9 S/ 23,333.33 S/ 515.77 S/.1,349.10 S/.833.33
    10 S/ 22,500.00 S/ 497.35 S/.1,330.68 S/.833.33
    11 S/ 21,666.67 S/ 478.93 S/.1,312.26 S/.833.33
    12 S/ 20,833.33 S/ 460.51 S/.1,293.84 S/.833.33
    13 S/ 20,000.00 S/ 442.09 S/.1,275.42 S/.833.33
    14 S/ 19,166.67 S/ 423.67 S/.1,257.00 S/.833.33
    15 S/ 18,333.33 S/ 405.25 S/.1,238.58 S/.833.33
    16 S/ 17,500.00 S/ 386.83 S/.1,220.16 S/.833.33
    17 S/ 16,666.67 S/ 368.41 S/.1,201.74 S/.833.33
    18 S/ 15,833.33 S/ 349.99 S/.1,183.32 S/.833.33
    19 S/ 15,000.00 S/ 331.57 S/.1,164.90 S/.833.33
    20 S/ 14,166.67 S/ 313.15 S/.1,146.48 S/.833.33
    21 S/ 13,333.33 S/ 294.73 S/.1,128.06 S/.833.33
    22 S/ 12,500.00 S/ 276.31 S/.1,109.64 S/.833.33
    23 S/ 11,666.67 S/ 257.89 S/.1,091.22 S/.833.33
    24 S/ 10,833.33 S/ 239.46 S/.1,072.80 S/.833.33
    25 S/ 10,000.00 S/ 221.04 S/.1,054.38 S/.833.33
    26 S/ 9,166.67 S/ 202.62 S/.1,035.96 S/.833.33
    27 S/ 8,333.33 S/ 184.20 S/.1,017.54 S/.833.33
    28 S/ 7,500.00 S/ 165.78 S/.999.12 S/.833.33
    29 S/ 6,666.67 S/ 147.36 S/.980.70 S/.833.33
    30 S/ 5,833.33 S/ 128.94 S/.962.28 S/.833.33
    31 S/ 5,000.00 S/ 110.52 S/.943.86 S/.833.33
    32 S/ 4,166.67 S/ 92.10 S/.925.44 S/.833.33
    33 S/ 3,333.33 S/ 73.68 S/.907.01 S/.833.33
    34 S/ 2,500.00 S/ 55.26 S/.888.59 S/.833.33
    35 S/ 1,666.67 S/ 36.84 S/.870.17 S/.833.33
    36 S/ 833.33 S/ 18.42 S/.851.75 S/.833.33
    TOTAL S/ 12,267.97 S/ 42,267.97 S/ 30,000.00
    Saldo Deuda
    S/ 30,000.00
    S/ 29,166.67
    S/ 28,333.33
    S/ 27,500.00
    S/ 26,666.67
    S/ 25,833.33
    S/ 25,000.00
    S/ 24,166.67
    S/ 23,333.33
    S/ 22,500.00
    S/ 21,666.67
    S/ 20,833.33
    S/ 20,000.00
    S/ 19,166.67
    S/ 18,333.33
    S/ 17,500.00
    S/ 16,666.67
    S/ 15,833.33
    S/ 15,000.00
    S/ 14,166.67
    S/ 13,333.33
    S/ 12,500.00
    S/ 11,666.67
    S/ 10,833.33
    S/ 10,000.00
    S/ 9,166.67
    S/ 8,333.33
    S/ 7,500.00
    S/ 6,666.67
    S/ 5,833.33
    S/ 5,000.00
    S/ 4,166.67
    S/ 3,333.33
    S/ 2,500.00
    S/ 1,666.67
    S/ 833.33
    S/ 0.00
    PRESTAMOS Y AMORTIZACIONES
    Monto: S/ 30,000.00
    TEA: 30% Tasa Efectiva Mensual: 2.2104%
    Frec.Periodo: Mensual
    N° Periodos: 10

    Método Francés
    N° Cuota Deuda Interés Cuota Amortización
    0
    1 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    2 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    3 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    4 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    5 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    6 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    7 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    8 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    9 S/ 30,000.00 S/ 663.13 S/663.13 S/0.00
    10 S/ 30,000.00 S/ 663.13 S/30,663.13 S/30,000.00
    TOTAL S/ 6,631.34 S/ 36,631.34 S/ 30,000.00
    Saldo Deuda
    S/ 30,000.00
    S/ 30,000.00
    S/ 30,000.00
    S/ 30,000.00
    S/ 30,000.00
    S/ 30,000.00
    S/ 30,000.00
    S/ 30,000.00
    S/ 30,000.00
    S/ 30,000.00
    S/ -
    Periodos Nro periodos Tasas
    Anual 1 21%
    Semestral 2 24%
    Trimestral 4 27%
    Bimestral 6 30%
    Mensual 12 33%
    Semanal 48 36%
    Diario 360 48%

    También podría gustarte