Supongamos que la empresa Alicorp solicitó un préstamo por $ 420 000 para ser cancelados en 24 mensuali

FRANCES
N CUOTA INTERES AMORTIZACION
0 S/0.00 S/0.00 S/0.00
1 S/85,070.11 S/84,000.00 S/1,070.11
2 S/85,070.11 S/83,785.98 S/1,284.13
3 S/85,070.11 S/83,529.15 S/1,540.95
4 S/85,070.11 S/83,220.96 S/1,849.14
5 S/85,070.11 S/82,851.13 S/2,218.97
6 S/85,070.11 S/82,407.34 S/2,662.77
7 S/85,070.11 S/81,874.79 S/3,195.32
8 S/85,070.11 S/81,235.72 S/3,834.39
9 S/85,070.11 S/80,468.84 S/4,601.26
10 S/85,070.11 S/79,548.59 S/5,521.52
11 S/85,070.11 S/78,444.29 S/6,625.82
12 S/85,070.11 S/77,119.12 S/7,950.98
13 S/85,070.11 S/75,528.93 S/9,541.18
14 S/85,070.11 S/73,620.69 S/11,449.41
15 S/85,070.11 S/71,330.81 S/13,739.30
16 S/85,070.11 S/68,582.95 S/16,487.16
17 S/85,070.11 S/65,285.52 S/19,784.59
18 S/85,070.11 S/61,328.60 S/23,741.51
19 S/85,070.11 S/56,580.30 S/28,489.81
20 S/85,070.11 S/50,882.34 S/34,187.77
21 S/85,070.11 S/44,044.79 S/41,025.32
22 S/85,070.11 S/35,839.72 S/49,230.39
23 S/85,070.11 S/25,993.64 S/59,076.46
24 S/85,070.11 S/14,178.35 S/70,891.76
S/1,621,682.56 S/420,000.00
para ser cancelados en 24 mensualidades iguales, pactándose una tasa de interés mensual del 20%. Elabore la tabla de amortiza

SALDO N Saldo
S/420,000.00 0 S/420,000.00
S/418,929.89 P 420000 1 S/420,000.00
S/417,645.77 2 S/420,000.00
S/416,104.81 N 24 3 S/420,000.00
S/414,255.67 TNT 20% 4 S/420,000.00
S/412,036.69 5 S/420,000.00
S/409,373.93 6 S/420,000.00
S/406,178.60 17500 7 S/420,000.00
S/402,344.22 8 S/420,000.00
S/397,742.96 S/85,070.11 9 S/420,000.00
S/392,221.44 10 S/420,000.00
S/385,595.62 11 S/420,000.00
S/377,644.64 12 S/420,000.00
S/368,103.46 13 S/420,000.00
S/356,654.05 14 S/420,000.00
S/342,914.75 15 S/420,000.00
S/326,427.59 16 S/420,000.00
S/306,643.01 17 S/420,000.00
S/282,901.50 18 S/420,000.00
S/254,411.69 19 S/420,000.00
S/220,223.93 20 S/420,000.00
S/179,198.60 21 S/420,000.00
S/129,968.22 22 S/420,000.00
S/70,891.76 23 S/420,000.00
S/0.00 24 S/0.00
bore la tabla de amortización (Método Frances, Alemán e inglés)

Aleman
Amortizacion Interes Cuota N Cuota
S/0.00 S/0.00 S/0.00 0 S/0.00
S/0.00 S/84,000.00 S/84,000.00 1 S/101,500.00
S/0.00 S/84,000.00 S/84,000.00 2 S/98,000.00
S/0.00 S/84,000.00 S/84,000.00 3 S/94,500.00
S/0.00 S/84,000.00 S/84,000.00 4 S/91,000.00
S/0.00 S/84,000.00 S/84,000.00 5 S/87,500.00
S/0.00 S/84,000.00 S/84,000.00 6 S/84,000.00
S/0.00 S/84,000.00 S/84,000.00 7 S/80,500.00
S/0.00 S/84,000.00 S/84,000.00 8 S/77,000.00
S/0.00 S/84,000.00 S/84,000.00 9 S/73,500.00
S/0.00 S/84,000.00 S/84,000.00 10 S/70,000.00
S/0.00 S/84,000.00 S/84,000.00 11 S/66,500.00
S/0.00 S/84,000.00 S/84,000.00 12 S/63,000.00
S/0.00 S/84,000.00 S/84,000.00 13 S/59,500.00
S/0.00 S/84,000.00 S/84,000.00 14 S/56,000.00
S/0.00 S/84,000.00 S/84,000.00 15 S/52,500.00
S/0.00 S/84,000.00 S/84,000.00 16 S/49,000.00
S/0.00 S/84,000.00 S/84,000.00 17 S/45,500.00
S/0.00 S/84,000.00 S/84,000.00 18 S/42,000.00
S/0.00 S/84,000.00 S/84,000.00 19 S/38,500.00
S/0.00 S/84,000.00 S/84,000.00 20 S/35,000.00
S/0.00 S/84,000.00 S/84,000.00 21 S/31,500.00
S/0.00 S/84,000.00 S/84,000.00 22 S/28,000.00
S/0.00 S/84,000.00 S/84,000.00 23 S/24,500.00
S/420,000.00 S/84,000.00 S/504,000.00 24 S/21,000.00
Americano
Amortizacion Interes Saldo
S/0.00 S/0.00 S/420,000.00
S/17,500.00 S/84,000.00 S/402,500.00
S/17,500.00 S/80,500.00 S/385,000.00
S/17,500.00 S/77,000.00 S/367,500.00
S/17,500.00 S/73,500.00 S/350,000.00
S/17,500.00 S/70,000.00 S/332,500.00
S/17,500.00 S/66,500.00 S/315,000.00
S/17,500.00 S/63,000.00 S/297,500.00
S/17,500.00 S/59,500.00 S/280,000.00
S/17,500.00 S/56,000.00 S/262,500.00
S/17,500.00 S/52,500.00 S/245,000.00
S/17,500.00 S/49,000.00 S/227,500.00
S/17,500.00 S/45,500.00 S/210,000.00
S/17,500.00 S/42,000.00 S/192,500.00
S/17,500.00 S/38,500.00 S/175,000.00
S/17,500.00 S/35,000.00 S/157,500.00
S/17,500.00 S/31,500.00 S/140,000.00
S/17,500.00 S/28,000.00 S/122,500.00
S/17,500.00 S/24,500.00 S/105,000.00
S/17,500.00 S/21,000.00 S/87,500.00
S/17,500.00 S/17,500.00 S/70,000.00
S/17,500.00 S/14,000.00 S/52,500.00
S/17,500.00 S/10,500.00 S/35,000.00
S/17,500.00 S/7,000.00 S/17,500.00
S/17,500.00 S/3,500.00 S/0.00