02 excel financiero

8/17/2019 02 Excel Financiero

1/17


2/17


3/17

VA 1500 Capital Ti 45% InteresNper 10 Numero Periodos

PAGO S/. 182.64 Cuota MensualINTERES S/. 56.5Monto de InteresPRINCIPA! S/. "6.#$Monto del Prin%ipal

"&.6'

Tal %omo se muestra a %ontinua%ion la deuda al primer mes es de S/. "#(#.

MONTO PRESTADO 1500

Mes Capital Cuota Mesual P!i"ipal

" S/. ")5**.** S/. "&.6' S/. "6.#$ S/. ")#(#.6" S/. "&.6' S/. "#"."## S/. ")'.'& S/. "&.6' S/. "#6.*5' S/. ")"*6.'# S/. "&.6' S/. "'"."55 S/. $65.& S/. "&.6' S/. "'6.''6 S/. &"&. S/. "&.6' S/. "5".$'( S/. 666.$* S/. "&.6' S/. "5(.6#& S/. 5*$.6 S/. "&.6' S/. "6#.5'$ S/. #'5.( S/. "&.6' S/. "6$.6&

"* S/. "(6.*' S/. "&.6' S/. "(6.*'S/. ")&6.' S/. ")5**.**


4/17

6"

#te!$s DeuaS/. ")5**.**

S/. 56.5 S/. ")#(#.6"S/. 5".5" S/. ")'.'&S/. '6.5$ S/. ")"*6.'#S/. '".'$ S/. $65.&S/. #6.* S/. &"&.S/. #*.(" S/. 666.$*S/. 5.*" S/. 5*$.6S/. "$."* S/. #'5.(S/. ".$6 S/. "(6.*'S/. 6.6* S/. *.**

S/. #6.'


5/17

#te!$s *.5+Npe! "Pa&o 5**'alo! (utu!o S/. 6)"6(.(&

N) Pa&o #te!$ses A"u*ulao

* * * *" 5** * 5** 5** .5 "**.5*# 5** 5.*"5 "5*(.5"' 5** (.5#(565 *"5.*55 5** "*.*(55*#" 55."#6 5** ".656656 #*#(.(5( 5** "5."&&(5'( #55.$'& 5** "(.(6'6$&'( '*(*.(*$ 5** *.#5#5"$6 '5$".*6

"* 5** .$55&$5( 5""'.*""" 5** 5.5(**66* 56#$.5&" 5** &."$($"6#5 6"6(.(&

+'(,C1-C2-C-0-0

+D8C1

+C 0+38

+D8C3


6/17


7/17

In,ersi-n ***Periodos 5

Tasa '+VA S/.&)$*#.6'

Aos Pa&os #te!eses A*o!ti7a"i Cuotas

* S/.&)$*#.6'" *** S/.#56."5 S/.")6'#.&5 S/.()5$.($ *** S/.$*.#$ S/.")(*$.6" S/.5)55*."&# *** S/..*" S/.")(((.$$ S/.#)((."$' *** S/."5*.&$ S/.")&'$."" S/.")$#.*&5 *** S/.(6.$ S/.")$#.*& S/.*.**

+'A,3-32-31-0-0

++31 +3E9 +38C8

+E9


8/17

34

8


9/17

SE!O 6**INTERES ANA! "*+N0 A1OS "*

'A:OR ACT;A: DE CADA S;E:DA


10/17

*.**####

"*


11/17

INTERES MENSA! &+EPOSITO INICIA! 6***EPOSITOS MENSA!ES 6**N0 E MENSA! *

VA!OR 3TRO E !A INVERSI4N 255'.$"

255'.$"'


12/17

CAP#TA: SO:#C#TADO 6****PA=OS MENS;A:ES &**

N> A?OS "*

T#PO DE #NTERES A AP:#CAR *.&5+

*.&5+MENSA!"*."#+ ANA!


13/17

"*


14/17

CAPITA! SO!ICITAO #****PAGO MENSA! 2"**INTERES ANA! "*+

NMERO E PERIOOS A PAGAR &

&


15/17

'#DA ;T#: 5'AN "*****

TASA &+

PA=OS CONTANTES CADA MESAN;A:#DAD S/. 5)*'5.65

S/. 5)*'5.65


16/17

CA:C;:O DE PRESTAMOS @ CRED#TOS

CAP#TA: "****#NTERES AN;A: '+

A?OS *

PA=O AN;A: S/. &)&$.&"PA=O MENS;A: S/. ")("".#6PA=O TR#MESTRA: S/. )"&6.6

A?OS C;OTA A?O AMORT. PR#NC#PA: PA=O #NTERES PEND#ENTE* "****" S/. &)&$.&" S/. ')*$.&" S/. ')&**.** S/. ""5)$(*."$ S/. &)&$.&" S/. ')"$".** S/. ')6#&.&" S/. """)(($."$# S/. &)&$.&" S/. ')#5&.6' S/. ')'("."( S/. "*()'*.5'' S/. &)&$.&" S/. ')5#.$$ S/. ')$6.& S/. "*)&&(.56

5 S/. &)&$.&" S/. ')("'.#" S/. ')""5.5* S/. $&)"(#.56 S/. &)&$.&" S/. ')$*.&& S/. #)$6.$# S/. $#)(*.#(( S/. &)&$.&" S/. 5)*$$.** S/. #)(#*.&" S/. &&)"(".#(& S/. &)&$.&" S/. 5)#*.$6 S/. #)56.&5 S/. &)&6&.'$ S/. &)&$.&" S/. 5)5"5.*( S/. #)#"'.(' S/. (()#5#.#5

"* S/. &)&$.&" S/. 5)(#5.6& S/. #)*$'."# S/. (")6"(.6("" S/. &)&$.&" S/. 5)$65."* S/. )&6'.(" S/. 65)65.5(" S/. &)&$.&" S/. 6)*#.(" S/. )66."* S/. 5$)''&.&6"# S/. &)&$.&" S/. 6)'5".&6 S/. )#((.$5 S/. 5)$$(.**"' S/. &)&$.&" S/. 6)(*$.$# S/. )""$.&& S/. '6)&(.*("5 S/. &)&$.&" S/. 6)$(&.## S/. ")&5".'& S/. #$)#*&.(5"6 S/. &)&$.&" S/. ()5(.'6 S/. ")5(.#5 S/. #)*5".$"( S/. &)&$.&" S/. ()5'(.(6 S/. ")&.*5 S/. ')5*#.5#"& S/. &)&$.&" S/. ()&'$.6( S/. $&*."' S/. "6)65#.&6"$ S/. &)&$.&" S/. &)"6#.66 S/. 666."5 S/. &)'$*.** S/. &)&$.&" S/. &)'$*.* S/. ##$.6" S/. *.**

+PA=O,C4C5C

+PA=O,C4/12C512C+PA=O,C4/4C54C

+PA=OPR#N,C4A1C

+PA=O#NT,C4A1C5


17/17

C

C

+E1C1

02 excel financiero

Documents