Está en la página 1de 8

Ejercicio 1 Prestamo = 175200

Plazo = 2 años
Forma de pago = trimestral
Tasa semestre= 9.5%
Calculo tasa efectiva trimestral Forma de Pago 4 primeras cu
TEP 0.04642248

Calculo cuota saldo


FRC= TEP/1-(1+TEP)^-t 0.27967195
58750.4577 1 175,200.00
2 183,333.22
23159 3 191,844.00
4 200,749.87
5 210,069.18
6 161,070.65
7 109,797.49
8 56,144.11
9
10
11
12

Ejercicio 2 Prestamo = 250000


Plazo = 3 años
Forma de pago = BIMESTRAL
Tasa ANUAL= 5.5%
Calculo tasa efectiva bimestral Forma de Pago 3 primeras cu
TEP 0.00896339

Calculo cuota 0.07154665 saldo


18371.9621
1 250,000.00
2 252,240.85
18 371.96 3 254,501.78
17886.6625 4 256,782.98
21077 5 240,712.67
6 224,498.31
240,712.67 7 208,138.61
8 191,632.28
9 174,977.99
10 158,174.43
11 141,220.24
12 124,114.09
13 106,854.62
14 89,440.43
15 71,870.16
16 54,142.40
17 36,255.74
18 18,208.75

Ejercicio 3 Prestamo = 50000


Plazo = 24 MESES
Forma de pago = trimestral
Tasa BIMESTRAL= 3.5%
Calculo tasa efectiva bimestral Forma de Pago 2 primeras cu
0.05295673

Calculo cuota 0.28395128 saldo


15741.0927
FRC= TEP/1-(1+TEP)^-t 1 50,000.00
2 50,000.00
3 50,000.00
4 52,647.8365
5 55,435.8938
6 42,630.5047
7 29,146.9841
8 14,949.4203
9
10
11
12

Ejercicio 4 Prestamo = 25000


Plazo = 24 MESES
Forma de pago = trimestral
Tasa semestral= 9.5%
Calculo tasa efectiva trimestral Forma de Pago 2 primeras cu
0.04642248

TEP/1-(1+TEP)^-t Calculo cuota 0.27967195 saldo


7656.01969
1 25,000.00
2 26,160.56
3 27,375.00
4 27,375.00
5 27,735.00
6 21,265.83
7 14,496.34
8 7,412.59
9
10
11
12
forma de pago con gracia total
restamo = 175200
lazo = 2 años TEP=((1+TE)^(a/b)-1)*100 0.04642248
orma de pago = trimestral
asa semestre= 9.5%
orma de Pago 4 primeras cuota gracia TOTAL
FRC= TEP/1-(1+TEP)^-t
cuota interes amortizacion
0.00 8,133.22 0.00
0.00 8,510.78 0.00
0.00 8,905.87 0.00
0.00 9,319.31 0.00
58,750.4577 9,751.93 48,998.53
58,750.4577 7,477.30 51,273.16 #REF!
58,750.4577 5,097.07 53,653.39 #REF!
58,750.4577 2,606.35 56,144.11 #REF!

235,001.83 59,801.83 210,069.18

restamo = 250000 52.1428571


lazo = 3 años
orma de pago = BIMESTRAL
asa ANUAL= 5.5%
orma de Pago 3 primeras cuota gracia total
FRC= TEP/1-(1+TEP)^-t
cuota interes amortizacion
0.00 2,240.85 0.00
0.00 2,260.93 0.00
0.00 2,281.20 0.00
18,371.9621 2,301.65 16,070.32
18,371.9621 2,157.60 16,214.36
18,371.9621 2,012.27 16,359.70
18,371.9621 1,865.63 16,506.33
18,371.9621 1,717.68 16,654.29
18,371.9621 1,568.40 16,803.57
18,371.9621 1,417.78 16,954.18
18,371.9621 1,265.81 17,106.15
18,371.9621 1,112.48 17,259.48
18,371.9621 957.78 17,414.18
18,371.9621 801.69 17,570.27
18,371.9621 644.20 17,727.76
18,371.9621 485.30 17,886.66
18,371.9621 324.97 18,046.99
18,371.9621 163.21 18,208.75

restamo = 50000
lazo = 24 MESES
orma de pago = trimestral
asa BIMESTRAL= 3.5%
orma de Pago 2 primeras cuota gracia PARCIAL Y 02 SIGUIENTES GRACIA TOTAL

cuota interes amortizacion


2,647.8365 2647.8365 0.00
2,647.8365 2647.8365 0.00
0.00 2647.8365 0.00
0.00 2788.0573 0.00
15,741.0927 2935.7037 12,805.3891
15,741.0927 2257.5721 13,483.5206
15,741.0927 1543.5290 14,197.5638
15,741.0927 791.6724 14,949.4203

68,260.04 18,260.04 55,435.89

restamo = 25000
lazo = 24 MESES
orma de pago = trimestral
asa semestral= 9.5%
orma de Pago 2 primeras cuota gracia TOTAL Y DOS CON GRACIA PAR4CIAL

cuota interes amortizacion


0.00 1,160.56 0.00
0.00 1,214.44 0.00
1,270.82 1,270.82 0.00
1,270.82 1,270.82 0.00
7,756.7016 1,287.53 6,469.17
7,756.7016 987.21 6,769.49
7,756.7016 672.96 7,083.75
7,756.7016 344.11 7,412.59

33,568.45 8,208.44 27,735.00


a período que busco dias meses semanal
b período que conozco dias meses semanal

-t tiempo

1036
11655.58 0.04642248 80000
35040 0.27967195 TET 5% 0.04690197
48998.526 plazo 2 años 3752.15721
frec. Pago semanal
ttres primeras cuotaas graciAS PARCIAL

-t tiempo
2324
80000
TEB 5% 0.01227223
378967.878 plazo 2 años 0.02905296
frec. Pago QUINCENAL 2324.23707
ttres primeras cuotaas graciAS PARCIAL

También podría gustarte