Libro1

Post on 07-Nov-2015

216 views 0 download

description

xxs

Transcript of Libro1

Hoja1

P8,000,000i eanual5%i mensual0.40%n12meses

Hallar cronograma francs???SKIntersAmortizacinCuota08,000,00017347873.1473205632000652126.852679444684126.85267944426693137.7872303929391.4925892822654735.360090162684126.85267944436035783.4856998726772.5511489216657354.301530523684126.85267944445375799.7669632224143.1339427995659983.718736645684126.85267944454713176.1133516321503.1990678529662623.653611592684126.85267944464047901.965125618852.7044534065665274.148226038684126.85267944473379966.7203066516191.6078605024667935.244818942684126.85267944482709359.7345084413519.8668812266670606.985798218684126.85267944492036070.3207670210837.4389380337673289.413741411684126.852679444101360087.749370658144.2812830681675982.571396376684126.85267944411681401.2476886875440.3509974826678686.501681962684126.85267944412-0.00000000312725.6049907548681401.24768869684126.852679444Si habiendo pagado la cuota nmero 4 en su fecha de pago, se solicita un crdito adicional de S/3 000 000, cul sera la nueva cuota, si condiciones de tasa y plazo se mantienen?

SKIntersAmortizacinCuota08,000,00017,347,87332,000652,127684,12726,693,13829,391654,735684,12736,035,78326,773657,354684,12748,375,80024,143659,984684,12757,343,39533,5031,032,4051,065,90866,306,86029,3741,036,5351,065,90875,266,17925,2271,040,6811,065,90884,221,33621,0651,044,8441,065,90893,172,31316,8851,049,0231,065,908102,119,09412,6891,053,2191,065,908111,061,6628,4761,057,4321,065,9081204,2471,061,6621,065,908Si habiendo pagado la cuota nmero 4 en su fecha de pago, se solicita un crdito adicional de S/3 000 000, cul sera la nueva cuota, si condiciones de tasa y plazo se mantienen, pero se incluye un periodo de gracia de 90 das

SKIntersAmortizacinCuota08,000,00017,347,87332,000652,127684,12726,693,13829,391654,735684,12736,035,78326,773657,354684,12748,375,80024,143659,984684,1275068,442,940077,402,25933,7721,040,6811,074,453primer pago86,357,41629,6091,044,8441,074,45395,308,39325,4301,049,0231,074,4538104,255,17421,2341,053,2191,074,453113,197,74217,0211,057,4321,074,453122,136,08012,7911,061,6621,074,453131,070,1728,5441,065,9081,074,4531404,2811,070,1721,074,453

Hoja20123I. Inicial-350Ingresos5007501500Egresos500500500FEN-3500250100011.11.211.331-3500206.6115702479751.3148009016957.9263711495607.92637114950123I. Inicial-350Ingresos5007501500Egresos500500500Prstamo100ibanco5%Cuota Prstamo-37-37-37n3FEN-250-37213963cuota36.7208564631111.211.331-250-33.3825967847176.2637549892723.725877939866.6070361435616.6070361435

Hoja3i15%Proyecto AVANProyecto BVAN0-50-500-50-5013026.08695652171025037.807183364820310065.75162324323200131.503246486479.645763129881.5032464864i15%Proyecto AVANProyecto BVAN0-100-1000-100-100-10018069.56521739131200-10010086.95652173912200151.22873345942200200151.2287334594

120.7939508507138.1852551985