Tabla de amortizacion metodo Frances ejercicios en clase

Ejercicio #1
Carro $40,000
Plazo 3 años N de periodos 36
Tasa de interes anual 16%
Tasa de interes mensual 1.33%

# Periodos Interes Capital Dividendos Saldo

0 $40,000.00
1 $533.33 $872.95 $1,406.28 $39,127.05
2 $521.69 $884.59 $1,406.28 $38,242.46
3 $509.90 $896.38 $1,406.28 $37,346.08
4 $497.95 $908.33 $1,406.28 $36,437.75
5 $485.84 $920.44 $1,406.28 $35,517.30
6 $473.56 $932.72 $1,406.28 $34,584.59
7 $461.13 $945.15 $1,406.28 $33,639.43
8 $448.53 $957.76 $1,406.28 $32,681.68
9 $435.76 $970.53 $1,406.28 $31,711.15
10 $422.82 $983.47 $1,406.28 $30,727.69
11 $409.70 $996.58 $1,406.28 $29,731.11
12 $396.41 $1,009.87 $1,406.28 $28,721.24
13 $382.95 $1,023.33 $1,406.28 $27,697.91
14 $369.31 $1,036.98 $1,406.28 $26,660.93
15 $355.48 $1,050.80 $1,406.28 $25,610.13
16 $341.47 $1,064.81 $1,406.28 $24,545.32
17 $327.27 $1,079.01 $1,406.28 $23,466.31
18 $312.88 $1,093.40 $1,406.28 $22,372.91
19 $298.31 $1,107.98 $1,406.28 $21,264.94
20 $283.53 $1,122.75 $1,406.28 $20,142.19
21 $268.56 $1,137.72 $1,406.28 $19,004.47
22 $253.39 $1,152.89 $1,406.28 $17,851.58
23 $238.02 $1,168.26 $1,406.28 $16,683.32
24 $222.44 $1,183.84 $1,406.28 $15,499.48
25 $206.66 $1,199.62 $1,406.28 $14,299.86
26 $190.66 $1,215.62 $1,406.28 $13,084.24
27 $174.46 $1,231.82 $1,406.28 $11,852.42
28 $158.03 $1,248.25 $1,406.28 $10,604.17
29 $141.39 $1,264.89 $1,406.28 $9,339.28
30 $124.52 $1,281.76 $1,406.28 $8,057.52
31 $107.43 $1,298.85 $1,406.28 $6,758.67
32 $90.12 $1,316.17 $1,406.28 $5,442.51
33 $72.57 $1,333.71 $1,406.28 $4,108.79
34 $54.78 $1,351.50 $1,406.28 $2,757.30
35 $36.76 $1,369.52 $1,406.28 $1,387.78
36 $18.50 $1,387.78 $1,406.28 $0.00
 Tabla de amortizacion metodo Frances ejercicios en clase

Ejercicio #1
Prestamo $75,000
Plazo 3 años N de periodos 12
Tasa de interes anual 18%
tasa cap trim 4.5%
amortizacion cuota
# Periodos Interes Capital Dividendos Saldo
0 $75,000.00
1 $3,375.00 $4,849.96 $8,224.96 $70,150.04
2 $3,156.75 $5,068.21 $8,224.96 $65,081.82
3 $2,928.68 $5,296.28 $8,224.96 $59,785.54
4 $2,690.35 $5,534.61 $8,224.96 $54,250.93
5 $2,441.29 $5,783.67 $8,224.96 $48,467.25
6 $2,181.03 $6,043.94 $8,224.96 $42,423.32
7 $1,909.05 $6,315.91 $8,224.96 $36,107.40
8 $1,624.83 $6,600.13 $8,224.96 $29,507.27
9 $1,327.83 $6,897.14 $8,224.96 $22,610.13
10 $1,017.46 $7,207.51 $8,224.96 $15,402.63
11 $693.12 $7,531.85 $8,224.96 $7,870.78
12 $354.19 $7,870.78 $8,224.96 $0.00