Tasa nominal
Periodo a capitalizar
TEA
DATOS
Tasa Anual
Tasa mensual
18%
12
19.562%
10.00%
0.79741%
11/15/2007
80,000.00
12
0.56541%
0.2500%
3.50
31
16/12/07
Fecha del
Vencimiento
Amortizacin
Intereses
CUOTA
1
2
3
4
5
6
7
8
9
10
11
12
16/12/07
16/01/08
16/02/08
18/03/08
18/04/08
19/05/08
19/06/08
20/07/08
20/08/08
20/09/08
21/10/08
21/11/08
6,461.88
6,498.42
6,535.16
6,572.11
6,609.27
6,646.64
6,684.22
6,722.01
6,760.02
6,798.24
6,836.68
6,875.34
452.33
415.79
379.05
342.10
304.94
267.57
229.99
192.20
154.19
115.97
77.53
38.87
6,914.21
6,914.21
6,914.21
6,914.21
6,914.21
6,914.21
6,914.21
6,914.21
6,914.21
6,914.21
6,914.21
6,914.21
80,000.00
2,970.52
Totales
ANCO CONTINENTAL
Seguro de
Desgravamen
Comision
de Generacin
Comision por
Envio
A PAGAR
MENSUAL
200.00
183.85
167.60
151.26
134.83
118.31
101.69
84.98
68.18
51.28
34.28
17.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
7,117.71
7,101.56
7,085.31
7,068.97
7,052.54
7,036.02
7,019.40
7,002.69
6,985.89
6,968.99
6,951.99
6,934.90
1,313.44
0.00
42.00
84,325.96
Saldo
Prstamo
S/.
80,000.00
73,538.12
67,039.70
60,504.54
53,932.43
47,323.16
40,676.52
33,992.30
27,270.28
20,510.26
13,712.02
6,875.34
0.00
fecha de desembolso
11/15/2007
100,000.00
100,000.00
10
1.09789%
2.50
31
16/12/07
Fecha del
Vencimiento
Amortizacin
Intereses
CUOTA
1
2
3
4
5
6
7
8
9
10
16/12/07
16/01/08
16/02/08
18/03/08
18/04/08
19/05/08
19/06/08
20/07/08
20/08/08
20/09/08
9,515.84
9,620.31
9,725.93
9,832.71
9,940.66
10,049.80
10,160.14
10,271.68
10,384.46
10,498.47
1,097.89
993.42
887.80
781.02
673.06
563.93
453.59
342.04
229.27
115.26
10,613.73
10,613.73
10,613.73
10,613.73
10,613.73
10,613.73
10,613.73
10,613.73
10,613.73
10,613.73
100,000.00
6,137.28
Totales
CONTINENTAL
Seguro de
Desgravamen
Comision
de Generacin
Comision por
Envio
A PAGAR
MENSUAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
10,616.23
10,616.23
10,616.23
10,616.23
10,616.23
10,616.23
10,616.23
10,616.23
10,616.23
10,616.23
0.00
0.00
25.00
106,162.28
Saldo
Prstamo
S/.
100,000.00
90,484.16
80,863.85
71,137.92
61,305.21
51,364.54
41,314.74
31,154.61
20,882.92
10,498.47
0.00
9/27/2011
90,000.00
10
0.79741%
31
28/10/11
Fecha del
Vencimiento
Amortizacin
Intereses
CUOTA
1
2
3
4
5
6
7
8
9
10
28/10/11
28/11/11
29/12/11
29/01/12
29/02/12
31/03/12
01/05/12
01/06/12
02/07/12
02/08/12
8,681.75
8,750.98
8,820.76
8,891.10
8,962.00
9,033.46
9,105.50
9,178.10
9,251.29
9,325.06
717.67
648.44
578.66
508.32
437.42
365.96
293.92
221.32
148.13
74.36
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
90,000.00
3,994.20
93,994.20
Totales
CONTINENTAL
Seguro de
Desgravamen
Comision
de Generacin
Comision por
Envio
COSTO
MENSUAL
IGV
A PAGAR
MONTO A
PAGAR
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
9,399.42
1,785.89
1,785.89
1,785.89
1,785.89
1,785.89
1,785.89
1,785.89
1,785.89
1,776.89
1,766.89
11,185.31
11,185.31
11,185.31
11,185.31
11,185.31
11,185.31
11,185.31
11,185.31
11,176.31
11,166.31
0.00
0.00
0.00
93,994.20
17,830.90
111,825.10
Saldo
Prstamo
S/.
90,000.00
81,318.25
72,567.27
63,746.51
54,855.41
45,893.41
36,859.95
27,754.45
18,576.35
9,325.06
0.00
500,896.66
9/27/2011
20,000.00
4
0.45000%
31
28/10/11
Fecha del
Vencimiento
Amortizacin
Intereses
CUOTA
1
2
3
4
28/10/11
28/11/11
29/12/11
29/01/12
0.00
0.00
0.00
20,000.00
90.00
90.00
90.00
90.00
90.00
90.00
90.00
20,090.00
20,000.00
360.00
Totales
CONTINENTAL
Seguro de
Desgravamen
Comision
de Generacin
Comision por
Envio
A PAGAR
MENSUAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
90.00
90.00
90.00
20,090.00
0.00
0.00
0.00
20,360.00
Saldo
Prstamo
S/.
20,000.00
20,000.00
20,000.00
20,000.00
0.00
RESUMEN
ENTIDAD
BANCO DE CREDITO
BANCO CONTINENTAL
BANCO FINANCIERO
HERMANO
DEPOSITO EN EL BANCO
ESCENARIO 01
BANCO DE CREDITO
HERMANO
FINANCIAMIENTO
Retiro de Ahorros para cuota
GASTOS FINANCIEROS
Menos Impuesto 30%
Depreciacin
PLAZO
12
10
10
4
4
PRESTAMO INTERESES
OTROS
80,000.00
2,970.52
1,355.44
100,000.00
6,137.28
25.00
90,000.00
3,994.20
20,000.00
360.00
20,000.00
1,000.00
PRESTAMO INTERESES
OTROS
12
80,000.00
2,970.52
1,355.44
4
20,000.00
360.00
FLUJO DE CAJA
INGRESOS
COBRANZAS
RETIRO DE AHORROS
1ER MES
20,000.00
20,000.00
20,000.00
TOTAL INGRESOS
40,000.00
20,000.00
EGRESOS
CUOTAS DE BCP
HERMANO
GASTOS OPERATIVOS
IMPROVISTOS
7,117.71
2DO MES
7,117.71
7,117.71
3,000.00
2,000.00
TOTAL EGRESOS
7,117.71
7,117.71
32,882.29
32,882.29
-7,117.71
-25,764.58
ESCENARIO 02
BANCO CONTINENTAL
FINANCIAMIENTO
Retiro de ahorro cuotas
Prest. Hermano cuotas
GASTOS FINANCIEROS
Menos Impuesto 30%
Depreciacin
TER MES
PRESTAMO
INTERESES
1ER MES
2DO MES
12,117.71
OTROS
10
TER MES
INGRESOS
COBRANZAS
RETIRO DE AHORROS
PRESTAMO HERMANO
TOTAL INGRESOS
EGRESOS
CUOTA DE CONTINENTAL
GASTOS OPERATIVOS
IMPROVISTOS
DEUDA HERMANO
TOTAL EGRESOS
SALDO DE CAJA MENSUAL
SALDO DE CAJA ACUMULADO
ESCENARIO 03
BANCO FINANCIERO
HERMANO
FINANCIAMIENTO
Retiro de ahorro cuotas
GASTOS FINANCIEROS
Menos Impuesto 30%
Deprec. Acelerada
PRESTAMO INTERESES
OTROS
10
90,000.00
3,994.20
4
20,000.00
360.00
110,000.00
4,354.20
20,000.00
1,000.00
5,354.20
30,000.00
TOTAL INGRESOS
EGRESOS
CUOTA DE CONTINENTAL
GASTOS OPERATIVOS
IMPROVISTOS
DEUDA HERMANO
TOTAL EGRESOS
SALDO DE CAJA MENSUAL
SALDO DE CAJA ACUMULADO
1ER MES
2DO MES
TER MES
IGV
TOTAL
84,325.96
106,162.28
111,825.10
20,360.00
21,000.00
17,830.90
IGV
TOTAL
84,325.96
180.00
CUARTO MES
QUINTO
20,000.00
20,000.00
20,000.00
20,000.00
7,117.71
20,360.00
3,000.00
2,000.00
7,117.71
32,477.71
12,117.71
IGV
CUARTO MES
3,000.00
2,000.00
TOTAL
QUINTO
CUOTA
7,117.71
10,616.23
10,117.09
180.00
IGV
TOTAL
17,830.90
111,825.10
20,360.00
17,830.90
132,185.10
21,000.00
17,830.90
30,000.00
CUARTO MES
QUINTO