Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Tasa 1.20% MV
Plazo 6
Gastos 2%
Tasa EA 15.39%
Monto $ 15,000,000
Tasa TV 3.82%
Plazo 12
Gastos 2%
Tasa EA 16.18%
Monto $ 15,000,000
Tasa TV 3.82%
Plazo 12
Capital amortizado
$ 1,008,635
$ 2,055,799
$ 3,142,965
$ 4,271,661
$ 5,443,473
$ 6,660,048
$ 7,923,097
$ 9,234,394
$ 10,595,782
$ 12,009,176
$ 13,476,561
$ 15,000,000
CLASE GRUPO
ACTIVO EFECTIVO Y EQUIVALENTES
PASIVO OBLIGACIONES FINANCIERAS
CLASE GRUPO
GASTO NO OPERACIONALES
PASIVO OBLIGACIONES FINANCIERAS
CLASE GRUPO
GASTO NO OPERACIONALES
PASIVO OBLIGACIONES FINANCIERAS
CLASE GRUPO
PASIVO OBLIGACIONES FINANCIERAS
PASIVO OBLIGACIONES FINANCIERAS
GASTO NO OPERACIONALES
ACTIVO EFECTIVO Y EQUIVALENTES
Saldo Capital
$ 15,000,000
$ 13,991,365
$ 12,944,201
$ 11,857,035
$ 10,728,339
$ 9,556,527
$ 8,339,952
$ 7,076,903
$ 5,765,606
$ 4,404,218
$ 2,990,824
$ 1,523,439
$ -
Monto $ 15,000,000
Tasa TV 3.82%
Plazo 12
Gastos 0%
Tasa EA 0.56809472732
Cuota
Período Cuota Mensual Intereses Capital vivo
amortización
0 $ 15,000,000
1 $ 1,581,635 $ 573,000 $ 1,008,635 $ 13,991,365
2 $ 1,581,635 $ 534,470 $ 1,047,164 $ 12,944,201
3 $ 1,581,635 $ 494,468 $ 1,087,166 $ 11,857,035
4 $ 1,581,635 $ 452,939 $ 1,128,696 $ 10,728,339
5 $ 1,581,635 $ 409,823 $ 1,171,812 $ 9,556,527
6 $ 1,581,635 $ 365,059 $ 1,216,575 $ 8,339,952
7 $ 1,581,635 $ 318,586 $ 1,263,048 $ 7,076,903
8 $ 1,581,635 $ 270,338 $ 1,311,297 $ 5,765,606
9 $ 1,581,635 $ 220,246 $ 1,361,388 $ 4,404,218
10 $ 1,581,635 $ 168,241 $ 1,413,393 $ 2,990,824
11 $ 1,581,635 $ 114,249 $ 1,467,385 $ 1,523,439
12 $ 1,581,635 $ 58,195 $ 1,523,439 $ -
Monto $ 65,000,000
Tasa DTF 11.15%
Spread 2%
Plazo 24
Tasa EA 2.555605787384
0 $ 65,000,000
1 $ 4,432,095 $ 2,849,167 $ 1,582,928 $ 63,417,072
2 $ 4,432,095 $ 2,779,782 $ 1,652,313 $ 61,764,759
3 $ 4,432,095 $ 2,707,355 $ 1,724,739 $ 60,040,020
4 $ 4,432,095 $ 2,631,754 $ 1,800,340 $ 58,239,679
5 $ 4,432,095 $ 2,552,839 $ 1,879,255 $ 56,360,424
6 $ 4,432,095 $ 2,470,465 $ 1,961,629 $ 54,398,794
7 $ 4,432,095 $ 2,384,480 $ 2,047,614 $ 52,351,180
8 $ 4,432,095 $ 2,294,727 $ 2,137,368 $ 50,213,812
9 $ 4,432,095 $ 2,201,039 $ 2,231,056 $ 47,982,757
10 $ 4,432,095 $ 2,103,244 $ 2,328,850 $ 45,653,906
11 $ 4,432,095 $ 2,001,163 $ 2,430,932 $ 43,222,974
12 $ 4,432,095 $ 1,894,607 $ 2,537,488 $ 40,685,487
13 $ 4,432,095 $ 1,783,381 $ 2,648,714 $ 38,036,773
14 $ 4,432,095 $ 1,667,279 $ 2,764,816 $ 35,271,956
15 $ 4,432,095 $ 1,546,087 $ 2,886,007 $ 32,385,949
16 $ 4,432,095 $ 1,419,584 $ 3,012,511 $ 29,373,439
17 $ 4,432,095 $ 1,287,536 $ 3,144,559 $ 26,228,880
18 $ 4,432,095 $ 1,149,699 $ 3,282,395 $ 22,946,484
19 $ 4,432,095 $ 1,005,821 $ 3,426,274 $ 19,520,211
20 $ 4,432,095 $ 855,636 $ 3,576,459 $ 15,943,752
21 $ 4,432,095 $ 698,868 $ 3,733,227 $ 12,210,525
22 $ 4,432,095 $ 535,228 $ 3,896,867 $ 8,313,658
23 $ 4,432,095 $ 364,415 $ 4,067,679 $ 4,245,979
24 $ 4,432,095 $ 186,115 $ 4,245,979 -$ 0
CLASE CUENTA DB CR
Activo Bancos $ 65,000,000
Pasivo Pagaré CP $ 24,314,513
Pasivo Pagaré LP $ 40,685,487
CLASE CUENTA DB CR
Pasivo Pagare CP $ 1,800,340
Gasto Intereses $ 2,631,754
Activo Bancos $ 4,432,095
CLASE CUENTA DB CR
Pasivo Pagare CP $ 17,554,192
Pasivo Intereses xP $ 16,007,958
Gasto Intereses $ 1,894,607
Activo Bancos $ 35,456,757
CLASE CUENTA DB CR
Pasivo Pagaré CP $ 32,385,949
Activo Bancos $ 32,385,949
Monto $ 340,000,000
Plazo 20 Trimestres 5 años
15 $ 48,109,652
16 $ 48,109,652
17 $ 48,109,652
18 $ 48,109,652
19 $ 48,109,652
20 $ 48,109,652
CLASE
ACTIVO
CLASE
ACTIVO
PASIVOS
PASIVO
GRUPO CUENTA SUBCTA DB
EFECTIVO Y EQUIVALENTES AL
BANCOS Moneda Nacional $ 334,900,000
EFECTIVO
FINANCIEROS GASTOS BANCARIOS Chequera $ 5,100,000
OBLIGACIONES FINANCIERAS PRESTAMOS BANCARIOS Pagaré N° 12345
$ 340,000,000
CR
$ 14,620,000
CR
$ 14,437,265
CR
$ 14,230,957
CR
$ 48,109,652
CR
$ 48,109,652
CR
$ 48,109,652
DTF 12%
SPREAD 2% 13.17% Tasa Nominal Anual
2.20%
500,000,000
5 años PERIODO CUOTA INTERES
Bimestral 0
30 1 22,930,389 $ 10,978,852
2 22,930,389 $ 10,716,424
3 22,930,389 $ 10,448,233
4 22,930,389 $ 10,174,154
5 22,930,389 $ 9,894,056
6 22,930,389 $ 9,607,808
7 22,930,389 $ 9,315,275
8 22,930,389 $ 9,016,318
9 22,930,389 $ 8,710,797
10 22,930,389 $ 8,398,567
11 22,930,389 $ 8,079,482
12 22,930,389 $ 7,753,390
13 22,930,389 $ 7,420,138
14 22,930,389 $ 7,079,568
15 22,930,389 $ 6,731,521
16 22,930,389 $ 6,375,831
17 22,930,389 $ 6,012,331
18 22,930,389 $ 5,640,849
19 22,930,389 $ 5,261,210
20 22,930,389 $ 4,873,236
21 22,930,389 $ 4,476,742
22 22,930,389 $ 4,071,543
23 22,930,389 $ 3,657,446
24 22,930,389 $ 3,234,256
25 22,930,389 $ 2,801,774
26 22,930,389 $ 2,359,796
27 22,930,389 $ 1,908,113
28 22,930,389 $ 1,446,512
29 22,930,389 $ 974,775
30 22,930,389 $ 492,681
ABONO K SALDO
500,000,000
$ 11,951,537 488,048,463 Intereses por pagar ###
$ 12,213,966 475,834,497 Of Fciera - Pagare ###
$ 12,482,156 463,352,341 Bancos 22,930,389
$ 12,756,236 450,596,105
$ 13,036,333 437,559,772
$ 13,322,581 424,237,191
$ 13,615,115 410,622,076
$ 13,914,071 396,708,005
$ 14,219,592 382,488,412
$ 14,531,822 367,956,590
$ 14,850,907 353,105,683
$ 15,176,999 337,928,684
$ 15,510,251 322,418,433
$ 15,850,821 306,567,612
$ 16,198,868 290,368,744
$ 16,554,558 273,814,185
$ 16,918,058 256,896,127
$ 17,289,540 239,606,587
$ 17,669,179 221,937,408
$ 18,057,153 203,880,255
$ 18,453,647 185,426,608
$ 18,858,847 166,567,761
$ 19,272,944 147,294,817
$ 19,696,133 127,598,684
$ 20,128,615 107,470,069
$ 20,570,593 86,899,476
$ 21,022,276 65,877,200
$ 21,483,877 44,393,322
$ 21,955,614 22,437,709
$ 22,437,709 -