9
n°C AMORTIZACIÓ INTERES CUOTA SALDO 0 36000 1 S/. 191.54 1799.55037 ### ### 2 S/. 201.11 1789.97593 ### ### 3 S/. 211.16 1779.92288 ### ### 4 S/. 221.72 1769.36732 ### ### 5 S/. 232.80 1758.2841 ### ### 6 S/. 244.44 1746.64686 ### ### 7 S/. 256.66 1734.42791 ### ### 8 S/. 269.49 1721.59816 ### ### 9 S/. 282.96 1708.12708 ### ### 10 S/. 297.10 1693.98262 ### ### 11 S/. 311.96 1679.13112 ### ### 12 S/. 327.55 1663.53722 ### ### 13 S/. 343.92 1647.16382 ### ### 14 S/. 361.12 1629.97196 ### ### 15 S/. 379.17 1611.92071 ### ### 16 S/. 398.12 1592.96714 ### ### 17 S/. 418.02 1573.06612 ### ### 18 S/. 438.92 1552.17029 ### ### 19 S/. 460.86 1530.22994 ### ### 20 S/. 483.89 1507.19284 ### ### 21 S/. 508.08 1483.00418 ### ### 22 S/. 533.48 1457.60638 ### ### 23 S/. 560.15 1430.93901 ### ### 24 S/. 588.15 1402.93861 ### ### 25 S/. 617.55 1373.53854 ### ### 26 S/. 648.42 1342.66883 ### ### 27 S/. 680.83 1310.25602 ### ### 28 S/. 714.86 1276.22297 ### ### 29 S/. 750.60 1240.4887 ### ### 30 S/. 788.12 1202.96816 ### ### 31 S/. 827.51 1163.57206 ### ### 32 S/. 868.88 1122.20665 ### ### 33 S/. 912.31 1078.77349 ### ### 34 S/. 957.92 1033.1692 ### ### 35 ### 985.285279 ### ### 36 ### 935.007756 ### ### 37 ### 882.216984 ### ### 38 ### 826.787333 ### ### 39 ### 768.586891 ### ### 40 ### 707.477155 ### ###

Libro1

Embed Size (px)

DESCRIPTION

libro

Citation preview

Hoja1

PLAZO8AOSnCAMORTIZACININTERESCUOTASALDO48BIMESTRAL036000TEA34%1191.53663335811799.55036503551991.086998393635808.4633666419TEB5.00%2201.11107276031789.97592563331991.086998393635607.35229388163211.16411454911779.92288384451991.086998393635396.18817933254221.71968286631769.36731552731991.086998393635174.46849646621991.0869983936CUOTA5232.80289776181758.28410063181991.086998393634941.66559870446244.44013497431746.64686341931991.086998393634697.22546373017256.65908869991734.42790969371991.086998393634440.56637503028269.48883749881721.59816089481991.086998393634171.07753753159282.95991349581708.12708489781991.086998393633888.117624035710297.10437504091693.98262335281991.086998393633591.013248994811311.95588300081679.13111539281991.086998393633279.05736599412327.54978086551663.53721752811991.086998393632951.507585128513343.92317885781647.16381953581991.086998393632607.584406270614361.11504224831629.97195614531991.086998393632246.469364022315379.16628408441611.92071430921991.086998393631867.303079937916398.11986255481592.96713583881991.086998393631469.183217383217418.02088322111573.06611517251991.086998393631051.162334162118438.91670635981552.17029203381991.086998393630612.245627802319460.85705966951530.22993872411991.086998393630151.388568132820483.89415661281507.19284178081991.086998393629667.4944115221508.08282067311483.00417772051991.086998393629159.411590846922533.48061582341457.60638257021991.086998393628625.930975023623560.14798351631430.93901487731991.086998393628065.782991507324588.14838652211402.93861187151991.086998393627477.634604985225617.54845995711373.53853843651991.086998393626860.08614502826648.41816986111342.66882853251991.086998393626211.667975166927680.83097970191310.25601869171991.086998393625530.83699546528714.86402520331276.22297319031991.086998393624815.972970261729750.59829791181240.48870048181991.086998393624065.374672349930788.11883793961202.9681604541991.086998393623277.255834410331827.51493634261163.5720620511991.086998393622449.740898067732868.88034761391122.20665077971991.086998393621580.860550453833912.31351280061078.7734855931991.086998393620668.547037653234957.91779377241033.16920462121991.086998393619710.6292438808351005.8017192018985.28527919181991.086998393618704.827524679361056.0792428391935.00775555451991.086998393617648.7482818399371108.870014699882.21698369461991.086998393616539.8782671408381164.2996658026826.7873325911991.086998393615375.5786013382391222.5001071528768.58689124081991.086998393614153.0784941855401283.6098436551707.47715473851991.086998393612869.4686505304411347.7743037304643.31269466321991.086998393611521.6943468421415.1461854044575.94081298921991.086998393610106.5481613956431485.8858196967505.20117869691991.08699839368620.6623416989441560.1615521755430.92544621811991.08699839367060.5007895234451638.1501435847352.93685480891991.08699839365422.3506459386461720.0371904978271.04980789581991.08699839363702.3134554408471806.0175669988185.06943139481991.08699839361896.2958884421481896.295888441994.79110995171991.08699839360.0000000002

Hoja2PRESTAMO90000PAGO2500TEA16%TEB2.50%VA77192.2079959907PLAZO10AOSPLAZO60BIMESTRALPAGO2914.8019708374PRESTAMO80000PAGO24002.18%TEB13.78%TEA

Hoja3VA48000CUOTA522.0281571965COTA INICIAL14400.00SALDO33600.00TEA12.50%ANAL0.99%PLAZO 10AOS120MESESPERIODO6MESESDE GRACIAnCAMORTIZACININTERESCUOTASALDOnCAMORTIZACININTERESCUOTASALDO033600.00033600.001331.416306587933931.421331.416306587933931.422334.685258024634266.102334.685258024634266.103337.986453027134604.093337.986453027134604.094341.320209632434945.414341.320209632434945.415344.686849014635290.105344.686849014635290.106348.086695515435638.186348.086695515435638.187170.5080805203351.5200766762522.028157196535467.67369128167170.5080805203351.5200766762522.028157196535467.67369128168172.1899007075349.838256489522.028157196535295.48379057418172.1899007075349.838256489522.028157196535295.48379057419173.8883096636348.1398475329522.028157196535121.59548091059173.8883096636348.1398475329522.028157196535121.595480910510175.6034710132346.4246861833522.028157196534945.992009897310175.6034710132346.4246861833522.028157196534945.992009897311177.335549995344.6926072015522.028157196534768.656459902311177.335549995344.6926072015522.028157196534768.656459902312179.0847134773342.9434437192522.028157196534589.57174642512179.0847134773342.9434437192522.028157196534589.57174642513180.8511299745341.177027222522.028157196534408.720616450413180.8511299745341.177027222522.028157196534408.720616450414182.6349696632339.3931875333522.028157196534226.085646787314182.6349696632339.3931875333522.028157196534226.085646787315184.4364043983337.5917527982522.028157196534041.64924238915184.4364043983337.5917527982522.028157196534041.64924238916186.25560773335.7725494665522.028157196533855.393634658916186.25560773335.7725494665522.028157196533855.393634658917188.0927549204333.9354022761522.028157196533667.300879738617188.0927549204333.9354022761522.028157196533667.300879738618189.94802296332.0801342365522.028157196533477.352856778618189.94802296332.0801342365522.028157196533477.352856778619191.8215905854330.2065666111522.028157196533285.531266193219191.8215905854330.2065666111522.028157196533285.531266193220193.713638296328.3145189005522.028157196533091.817627897320193.713638296328.3145189005522.028157196533091.817627897321195.6243483716326.4038088249522.028157196532896.193279525721195.6243483716326.4038088249522.028157196532896.193279525722197.5539048899324.4742523066522.028157196532698.639374635822197.5539048899324.4742523066522.028157196532698.639374635823199.5024937444322.5256634521522.028157196532499.136880891523199.5024937444322.5256634521522.028157196532499.136880891524201.470302662320.5578545345522.028157196532297.666578229524201.470302662320.5578545345522.028157196532297.666578229525203.4575212214318.5706359751522.028157196532094.209057008125203.4575212214318.5706359751522.028157196532094.209057008126205.4643408711316.5638163254522.028157196531888.74471613726205.4643408711316.5638163254522.028157196531888.74471613727207.4909549481314.5372022484522.028157196531681.253761188927207.4909549481314.5372022484522.028157196531681.253761188928209.5375586963312.4905985002522.028157196531471.716202492728209.5375586963312.4905985002522.028157196531471.716202492729211.6043492854310.4238079111522.028157196531260.111853207329211.6043492854310.4238079111522.028157196531260.111853207330213.69152583308.3366313665522.028157196531046.420327377330213.69152583308.3366313665522.028157196531046.420327377331215.7992894086306.2288677879522.028157196530830.621037968731215.7992894086306.2288677879522.028157196530830.621037968732217.927843083304.1003141135522.028157196530612.693194885832217.927843083304.1003141135522.028157196530612.693194885833220.077391918301.9507652785522.028157196530392.615802967833220.077391918301.9507652785522.028157196530392.615802967834222.2481430011299.7800141954522.028157196530170.367659966734222.2481430011299.7800141954522.028157196530170.367659966735224.4403054624297.5878517341522.028157196529945.927354504335224.4403054624297.5878517341522.028157196529945.927354504336226.6540904947295.3740667018522.028157196529719.273264009536226.6540904947295.3740667018522.028157196529719.273264009537228.889711374293.1384458225522.028157196529490.383552635537228.889711374293.1384458225522.028157196529490.383552635538231.14738348290.8807737165522.028157196529259.236169155538231.14738348290.8807737165522.028157196529259.236169155539233.4273243166288.6008328799522.028157196529025.808844838939233.4273243166288.6008328799522.028157196529025.808844838940235.7297535333286.2984036632522.028157196528790.079091305640235.7297535333286.2984036632522.028157196528790.079091305641238.0548929461283.9732642504522.028157196528552.024198359541238.0548929461283.9732642504522.028157196528552.024198359542240.4029665587281.6251906378522.028157196528311.621231800842240.4029665587281.6251906378522.028157196528311.621231800843242.7742005846279.2539566119522.028157196528068.847031216243242.7742005846279.2539566119522.028157196528068.847031216244245.1688234683276.8593337282522.028157196527823.678207747944245.1688234683276.8593337282522.028157196527823.678207747945247.5870659077274.4410912888522.028157196527576.091141840145247.5870659077274.4410912888522.028157196527576.091141840146250.0291608763271.9989963202522.028157196527326.061980963946250.0291608763271.9989963202522.028157196527326.061980963947252.4953436452269.5328135513522.028157196527073.566637318747252.4953436452269.5328135513522.028157196527073.566637318748254.9858518066267.0423053899522.028157196526818.580785512148254.9858518066267.0423053899522.028157196526818.580785512149257.5009252958264.5272319007522.028157196526561.079860216349257.5009252958264.5272319007522.028157196526561.079860216350260.040806415261.9873507815522.028157196526301.039053801350260.040806415261.9873507815522.028157196526301.039053801351262.6057398562259.4224173403522.028157196526038.433313945251262.6057398562259.4224173403522.028157196526038.433313945252265.195972725256.8321844715522.028157196525773.237341220252265.195972725256.8321844715522.028157196525773.237341220253267.8117545643254.2164026322522.028157196525505.425586655953267.8117545643254.2164026322522.028157196525505.425586655954270.4533373786251.5748198179522.028157196525234.972249277354270.4533373786251.5748198179522.028157196525234.972249277355273.1209756577248.9071815388522.028157196524961.851273619655273.1209756577248.9071815388522.028157196524961.851273619656275.8149264019246.2132307946522.028157196524686.036347217756275.8149264019246.2132307946522.028157196524686.036347217757278.5354491462243.4927080503522.028157196524407.500898071557278.5354491462243.4927080503522.028157196524407.500898071558281.2828059858240.7453512107522.028157196524126.218092085758281.2828059858240.7453512107522.028157196524126.218092085759284.0572616009237.9708955956522.028157196523842.160830484959284.0572616009237.9708955956522.028157196523842.160830484960286.8590832824235.1690739141522.028157196523555.301747202560286.8590832824235.1690739141522.028157196523555.301747202561289.6885409578232.3396162387522.028157196523265.613206244761289.6885409578232.3396162387522.028157196523265.613206244762292.5459072168229.4822499797522.028157196522973.067299027962292.5459072168229.4822499797522.028157196522973.067299027963295.4314573382226.5966998583522.028157196522677.635841689763295.4314573382226.5966998583522.028157196522677.635841689764298.3454693156223.6826878809522.028157196522379.290372374164298.3454693156223.6826878809522.028157196522379.290372374165301.2882238849220.7399333116522.028157196522078.002148489265301.2882238849220.7399333116522.028157196522078.002148489266304.2600045509217.7681526456522.028157196521773.742143938367307.2610976149214.7670595816522.028157196521466.481046323468310.2917922021211.7363649944522.028157196521156.189254121369313.3523802895208.675776907522.028157196520842.836873831870316.443156734205.5850004625522.028157196520526.393717097871319.564419301202.4637378955522.028157196520206.829297796872322.7164686927199.3116885038522.028157196519884.112829104173325.8996085775196.128548619522.028157196519558.213220526774329.1141456189192.9140115776522.028157196519229.099074907775332.3603895055189.667767691522.028157196518896.738685402376335.63865298186.3895042165522.028157196518561.10003242227718561.1000324222183.07890532618744.17893774820

556.8330009727

18778.9837815244