¡Descarga Análisis de Casos de Éxito en el Desarrollo de Software y más Ejercicios en PDF de Matemáticas solo en Docsity!
CUN
CORPORACION UNIFICADA NACIONAL DE EDUCACIÓN SUPER
MATEMATICAS Y HABILIDADES TECNOLOGICAS
51269/ PRIMER BLOQUE
21V
PROYECTO DE AULA
MATEMATICAS Y HABILIDADES TECNOLOGICAS
51269/ PRIMER BLOQUE
21V
PROYECTO DE AULA
KATTY MILENA BENITEZ BELLO
TECNOLOGICAS
QUE
A
Z BELLO
Desembolso Valor de Desembolso mes del Desembolso
Tasa de Interes 0.98% mensual
Abono a capital saldo del a deuda
0.85% 10.20% ANUAL
anuales
Determine cual es la mejor opc
Determine cual es la mejor opción enor a las demas, pero si nos basamos en el plazo notamos que la segunda opcion tambien es viable asi que es el criterio de elegir a qu
- desembolso 1 $ 6,500,000.00 mes - desembolso 2 $ 6,500,000.00 mes - desembolso 3 $ 7,200,000.00 mes - desembolso 4 $ 7,200,000.00 mes
- 0 $ 6,500,000. plazo Saldo mes anterior interes valor de cuota
- 1 $ 6,500,000.00 $ 63,700.00 $ 170,
- 2 $ 6,393,295.01 $ 62,654.29 $ 170,
- 3 $ 6,285,544.32 $ 61,598.33 $ 170,
- 4 $ 6,176,737.67 $ 60,532.03 $ 170,
- 5 $ 6,066,864.71 $ 59,455.27 $ 170,
- 6 $ 5,955,915.00 $ 58,367.97 $ 170,
- 7 $ 5,843,877.98 $ 57,270.00 $ 170,
- 8 $ 5,730,743.00 $ 56,161.28 $ 170,
- 9 $ 5,616,499.30 $ 55,041.69 $ 170,
- 10 $ 5,501,136.00 $ 53,911.13 $ 170,
- 11 $ 5,384,642.15 $ 52,769.49 $ 170,
- 12 $ 5,267,006.66 $ 51,616.67 $ 170,
- 13 $ 5,148,218.34 $ 50,452.54 $ 170,
- 14 $ 5,028,265.89 $ 49,277.01 $ 170,
- 15 $ 4,907,137.91 $ 48,089.95 $ 170,
- 16 $ 4,784,822.88 $ 46,891.26 $ 170,
- 17 $ 4,661,309.16 $ 45,680.83 $ 170,
- 18 $ 4,536,585.00 $ 44,458.53 $ 170,
- 19 $ 4,410,638.55 $ 43,224.26 $ 170,
- 20 $ 4,283,457.82 $ 41,977.89 $ 170,
- 21 $ 4,155,030.72 $ 40,719.30 $ 170,
- 22 $ 4,025,345.04 $ 39,448.38 $ 170,
- 23 $ 3,894,388.43 $ 38,165.01 $ 170,
- 24 $ 3,762,148.45 $ 36,869.05 $ 170,
- 25 $ 3,628,612.52 $ 35,560.40 $ 170,
- 26 $ 3,493,767.94 $ 34,238.93 $ 170,
- 27 $ 3,357,601.88 $ 32,904.50 $ 170,
- 28 $ 3,220,101.39 $ 31,556.99 $ 170,
- 29 $ 3,081,253.40 $ 30,196.28 $ 170,
- 30 $ 2,941,044.70 $ 28,822.24 $ 170,
- 31 $ 2,799,461.95 $ 27,434.73 $ 170,
- 32 $ 2,656,491.69 $ 26,033.62 $ 170,
- 33 $ 2,512,120.32 $ 24,618.78 $ 170,
- 34 $ 2,366,334.12 $ 23,190.07 $ 170,
- 35 $ 2,219,119.21 $ 21,747.37 $ 170,
- 36 $ 2,070,461.59 $ 20,290.52 $ 170,
- 37 $ 1,920,347.13 $ 18,819.40 $ 170,
- 38 $ 1,768,761.54 $ 17,333.86 $ 170,
- 39 $ 1,615,690.42 $ 15,833.77 $ 170,
- 40 $ 1,461,119.20 $ 14,318.97 $ 170,
- 41 $ 1,305,033.18 $ 12,789.33 $ 170,
- 42 $ 1,147,417.52 $ 11,244.69 $ 170,
- 43 $ 988,257.23 $ 9,684.92 $ 170,
- 44 $ 827,537.16 $ 8,109.86 $ 170,
- 45 $ 665,242.04 $ 6,519.37 $ 170,
- 46 $ 501,356.43 $ 4,913.29 $ 170,
- 47 $ 335,864.73 $ 3,291.47 $ 170,
- 48 $ 168,751.22 $ 1,653.76 $ 170,
- 0 $ 6,500,000. plazo Saldo mes anterior interes valor de cuota
- 1 $ 6,500,000.00 $ 63,700.00 $ 170,404.
- 2 $ 6,393,295.01 $ 62,654.29 $ 170,404.
- 3 $ 6,285,544.32 $ 61,598.33 $ 170,404.
- 4 $ 6,176,737.67 $ 60,532.03 $ 170,404.
- 5 $ 6,066,864.71 $ 59,455.27 $ 170,404.
- 6 $ 5,955,915.00 $ 58,367.97 $ 170,404.
- 7 $ 12,343,877.98 $ 120,970.00 $ 359,
- 8 $ 12,104,905.78 $ 118,628.08 $ 359,
- 9 $ 11,863,591.64 $ 116,263.20 $ 359,
- 10 $ 11,619,912.63 $ 113,875.14 $ 359,
- 11 $ 11,373,845.57 $ 111,463.69 $ 359,
- 12 $ 11,125,367.05 $ 109,028.60 $ 359,
- 13 $ 10,874,453.43 $ 106,569.64 $ 359,
- 14 $ 10,621,080.87 $ 104,086.59 $ 359,
- 15 $ 10,365,225.25 $ 101,579.21 $ 359,
- 16 $ 10,106,862.25 $ 99,047.25 $ 359,
- 17 $ 9,845,967.29 $ 96,490.48 $ 359,
- 18 $ 9,582,515.56 $ 93,908.65 $ 359,
- 19 $ 9,316,482.00 $ 91,301.52 $ 359,
- 20 $ 9,047,841.32 $ 88,668.84 $ 359,
- 21 $ 8,776,567.95 $ 86,010.37 $ 359,
- 22 $ 8,502,636.11 $ 83,325.83 $ 359,
- 23 $ 8,226,019.74 $ 80,614.99 $ 359,
- 24 $ 7,946,692.52 $ 77,877.59 $ 359,
- 25 $ 7,664,627.90 $ 75,113.35 $ 359,
- 26 $ 7,379,799.04 $ 72,322.03 $ 359,
- 27 $ 7,092,178.86 $ 69,503.35 $ 359,
- 28 $ 6,801,740.01 $ 66,657.05 $ 359,
- 29 $ 6,508,454.85 $ 63,782.86 $ 359,
- 30 $ 6,212,295.50 $ 60,880.50 $ 359,
- 31 $ 5,913,233.78 $ 57,949.69 $ 359,
- 32 $ 5,611,241.27 $ 54,990.16 $ 359,
- 33 $ 5,306,289.22 $ 52,001.63 $ 359,
- 34 $ 4,998,348.65 $ 48,983.82 $ 359,
- 35 $ 4,687,390.25 $ 45,936.42 $ 359,
- 36 $ 4,373,384.47 $ 42,859.17 $ 359,
- 37 $ 4,056,301.43 $ 39,751.75 $ 359,
- 38 $ 3,736,110.97 $ 36,613.89 $ 359,
- 39 $ 3,412,782.65 $ 33,445.27 $ 359,
- 40 $ 3,086,285.71 $ 30,245.60 $ 359,
- 41 $ 2,756,589.10 $ 27,014.57 $ 359,
- 42 $ 2,423,661.47 $ 23,751.88 $ 359,
- 43 $ 2,087,471.14 $ 20,457.22 $ 359,
- 44 $ 1,747,986.15 $ 17,130.26 $ 359,
- 45 $ 1,405,174.20 $ 13,770.71 $ 359,
- 46 $ 1,059,002.70 $ 10,378.23 $ 359,
- 47 $ 709,438.72 $ 6,952.50 $ 359,
- 48 $ 356,449.01 $ 3,493.20 $ 359,
- 0 $ 6,500,000. plazo Saldo mes anterior interes valor de cuota
- 1 $ 6,500,000.00 $ 63,700.00 $ 170,404.
- 2 $ 6,393,295.01 $ 62,654.29 $ 170,404.
- 3 $ 6,285,544.32 $ 61,598.33 $ 170,404.
- 4 $ 6,176,737.67 $ 60,532.03 $ 170,404.
- 5 $ 6,066,864.71 $ 59,455.27 $ 170,404.
- 6 $ 5,955,915.00 $ 58,367.97 $ 170,404.
- 7 $ 12,343,877.98 $ 120,970.00 $ 359,942.
- 8 $ 12,104,905.78 $ 118,628.08 $ 359,942.
- 9 $ 11,863,591.64 $ 116,263.20 $ 359,942.
- 10 $ 11,619,912.63 $ 113,875.14 $ 359,942.
- 11 $ 11,373,845.57 $ 111,463.69 $ 359,942.
- 12 $ 11,125,367.05 $ 109,028.60 $ 359,942.
- 13 $ 18,074,453.43 $ 177,129.64 $ 598,
- 14 $ 17,653,322.32 $ 173,002.56 $ 598,
- 15 $ 17,228,064.13 $ 168,835.03 $ 598,
- 16 $ 16,798,638.41 $ 164,626.66 $ 598,
- 17 $ 16,365,004.31 $ 160,377.04 $ 598,
- 18 $ 15,927,120.60 $ 156,085.78 $ 598,
- 19 $ 15,484,945.63 $ 151,752.47 $ 598,
- 20 $ 15,038,437.34 $ 147,376.69 $ 598,
- 21 $ 14,587,553.27 $ 142,958.02 $ 598,
- 22 $ 14,132,250.54 $ 138,496.06 $ 598,
- 23 $ 13,672,485.85 $ 133,990.36 $ 598,
- 24 $ 13,208,215.45 $ 129,440.51 $ 598,
- 25 $ 12,739,395.21 $ 124,846.07 $ 598,
- 26 $ 12,265,980.53 $ 120,206.61 $ 598,
- 27 $ 11,787,926.39 $ 115,521.68 $ 598,
- 28 $ 11,305,187.31 $ 110,790.84 $ 598,
- 29 $ 10,817,717.40 $ 106,013.63 $ 598,
- 30 $ 10,325,470.28 $ 101,189.61 $ 598,
- 31 $ 9,828,399.13 $ 96,318.31 $ 598,
- 32 $ 9,326,456.69 $ 91,399.28 $ 598,
- 33 $ 8,819,595.21 $ 86,432.03 $ 598,
- 34 $ 8,307,766.49 $ 81,416.11 $ 598,
- 35 $ 7,790,921.85 $ 76,351.03 $ 598,
- 36 $ 7,269,012.13 $ 71,236.32 $ 598,
- 37 $ 6,741,987.70 $ 66,071.48 $ 598,
- 38 $ 6,209,798.43 $ 60,856.02 $ 598,
- 39 $ 5,672,393.70 $ 55,589.46 $ 598,
- 40 $ 5,129,722.40 $ 50,271.28 $ 598,
- 41 $ 4,581,732.93 $ 44,900.98 $ 598,
- 42 $ 4,028,373.16 $ 39,478.06 $ 598,
- 43 $ 3,469,590.46 $ 34,001.99 $ 598,
- 44 $ 2,905,331.70 $ 28,472.25 $ 598,
- 45 $ 2,335,543.19 $ 22,888.32 $ 598,
- 46 $ 1,760,170.76 $ 17,249.67 $ 598,
- 47 $ 1,179,159.68 $ 11,555.76 $ 598,
- 48 $ 592,454.70 $ 5,806.06 $ 598,
- 0 $ 6,500,000. plazo Saldo mes anterior interes valor de cuota
- 1 $ 6,500,000.00 $ 63,700.00 $ 170,404.
- 2 $ 6,393,295.01 $ 62,654.29 $ 170,404.
- 3 $ 6,285,544.32 $ 61,598.33 $ 170,404.
- 4 $ 6,176,737.67 $ 60,532.03 $ 170,404.
- 5 $ 6,066,864.71 $ 59,455.27 $ 170,404.
- 6 $ 5,955,915.00 $ 58,367.97 $ 170,404.
- 7 $ 12,343,877.98 $ 120,970.00 $ 359,942.
- 8 $ 12,104,905.78 $ 118,628.08 $ 359,942.
- 9 $ 11,863,591.64 $ 116,263.20 $ 359,942.
- 10 $ 11,619,912.63 $ 113,875.14 $ 359,942.
- 11 $ 11,373,845.57 $ 111,463.69 $ 359,942.
- 12 $ 11,125,367.05 $ 109,028.60 $ 359,942.
- 13 $ 18,074,453.43 $ 177,129.64 $ 598,
- 14 $ 17,653,322.32 $ 173,002.56 $ 598,
- 15 $ 17,228,064.13 $ 168,835.03 $ 598,
- 16 $ 16,798,638.41 $ 164,626.66 $ 598,
- 17 $ 16,365,004.31 $ 160,377.04 $ 598,
- 18 $ 15,927,120.60 $ 156,085.78 $ 598,
- 19 $ 22,684,945.63 $ 222,312.47 $ 876,
- 20 $ 22,030,825.40 $ 215,902.09 $ 876,
- 21 $ 21,370,294.79 $ 209,428.89 $ 876,
- 22 $ 20,703,290.98 $ 202,892.25 $ 876,
- 23 $ 20,029,750.54 $ 196,291.56 $ 876,
- 24 $ 19,349,609.40 $ 189,626.17 $ 876,
- 25 $ 18,662,802.87 $ 182,895.47 $ 876,
- 26 $ 17,969,265.64 $ 176,098.80 $ 876,
- 27 $ 17,268,931.75 $ 169,235.53 $ 876,
- 28 $ 16,561,734.59 $ 162,305.00 $ 876,
- 29 $ 15,847,606.89 $ 155,306.55 $ 876,
- 30 $ 15,126,480.74 $ 148,239.51 $ 876,
- 31 $ 14,398,287.55 $ 141,103.22 $ 876,
- 32 $ 13,662,958.08 $ 133,896.99 $ 876,
- 33 $ 12,920,422.37 $ 126,620.14 $ 876,
- 34 $ 12,170,609.81 $ 119,271.98 $ 876,
- 35 $ 11,413,449.09 $ 111,851.80 $ 876,
- 36 $ 10,648,868.19 $ 104,358.91 $ 876,
- 37 $ 9,876,794.41 $ 96,792.59 $ 876,
- 38 $ 9,097,154.30 $ 89,152.11 $ 876,
- 39 $ 8,309,873.71 $ 81,436.76 $ 876,
- 40 $ 7,514,877.78 $ 73,645.80 $ 876,
- 41 $ 6,712,090.88 $ 65,778.49 $ 876,
- 42 $ 5,901,436.68 $ 57,834.08 $ 876,
- 43 $ 5,082,838.06 $ 49,811.81 $ 876,
- 44 $ 4,256,217.18 $ 41,710.93 $ 876,
- 45 $ 3,421,495.41 $ 33,530.66 $ 876,
- 46 $ 2,578,593.37 $ 25,270.21 $ 876,
- 47 $ 1,727,430.89 $ 16,928.82 $ 876,
- 48 $ 867,927.01 $ 8,505.68 $ 876,
- Valor de la Cuota mes 0 a 6 $ 170, Periodos 48 meses
- Valor de Cuota de mes 7 a 12 $ 359,
- Valor de Cuota de mes 13 a 18 $ 598,
- Valor de Cuota de mes 19 en adelante $ 876,
- $ 6,500,000. abono a capital saldo del a deuda
- $ 106,704.99 $ 6,393,295.
- $ 107,750.69 $ 6,285,544.
- $ 108,806.65 $ 6,176,737.
- $ 109,872.96 $ 6,066,864.
- $ 110,949.71 $ 5,955,915.
- $ 112,037.02 $ 5,843,877.
- $ 113,134.98 $ 5,730,743.
- $ 114,243.70 $ 5,616,499.
- $ 115,363.29 $ 5,501,136.
- $ 116,493.85 $ 5,384,642.
- $ 117,635.49 $ 5,267,006.
- $ 118,788.32 $ 5,148,218.
- $ 119,952.45 $ 5,028,265.
- $ 121,127.98 $ 4,907,137.
- $ 122,315.03 $ 4,784,822.
- $ 123,513.72 $ 4,661,309.
- $ 124,724.16 $ 4,536,585.
- $ 125,946.45 $ 4,410,638.
- $ 127,180.73 $ 4,283,457.
- $ 128,427.10 $ 4,155,030.
- $ 129,685.68 $ 4,025,345.
- $ 130,956.60 $ 3,894,388.
- $ 132,239.98 $ 3,762,148.
- $ 133,535.93 $ 3,628,612.
- $ 134,844.58 $ 3,493,767.
- $ 136,166.06 $ 3,357,601.
- $ 137,500.49 $ 3,220,101.
- $ 138,847.99 $ 3,081,253.
- $ 140,208.70 $ 2,941,044.
- $ 141,582.75 $ 2,799,461.
- $ 142,970.26 $ 2,656,491.
- $ 144,371.37 $ 2,512,120.
- $ 145,786.21 $ 2,366,334.
- $ 147,214.91 $ 2,219,119.
- $ 148,657.62 $ 2,070,461.
- $ 150,114.46 $ 1,920,347.
- $ 151,585.58 $ 1,768,761.
- $ 153,071.12 $ 1,615,690.
- $ 154,571.22 $ 1,461,119.
- $ 156,086.02 $ 1,305,033.
- $ 157,615.66 $ 1,147,417.
- $ 159,160.29 $ 988,257.
- $ 160,720.06 $ 827,537.
- $ 162,295.12 $ 665,242.
- $ 163,885.61 $ 501,356.
- $ 165,491.69 $ 335,864.
- $ 167,113.51 $ 168,751.
- $ 168,751.22 -$ 0.
- $ 106,704.99 $ 6,393,295.
- $ 107,750.69 $ 6,285,544.
- $ 108,806.65 $ 6,176,737.
- $ 109,872.96 $ 6,066,864.
- $ 110,949.71 $ 5,955,915.
- $ 112,037.02 $ 12,343,877.
- $ 238,972.20 $ 12,104,905.
- $ 241,314.13 $ 11,863,591.
- $ 243,679.01 $ 11,619,912.
- $ 246,067.07 $ 11,373,845.
- $ 248,478.52 $ 11,125,367.
- $ 250,913.61 $ 10,874,453.
- $ 253,372.57 $ 10,621,080.
- $ 255,855.62 $ 10,365,225.
- $ 258,363.00 $ 10,106,862.
- $ 260,894.96 $ 9,845,967.
- $ 263,451.73 $ 9,582,515.
- $ 266,033.56 $ 9,316,482.
- $ 268,640.69 $ 9,047,841.
- $ 271,273.36 $ 8,776,567.
- $ 273,931.84 $ 8,502,636.
- $ 276,616.38 $ 8,226,019.
- $ 279,327.22 $ 7,946,692.
- $ 282,064.62 $ 7,664,627.
- $ 284,828.86 $ 7,379,799.
- $ 287,620.18 $ 7,092,178.
- $ 290,438.86 $ 6,801,740.
- $ 293,285.16 $ 6,508,454.
- $ 296,159.35 $ 6,212,295.
- $ 299,061.71 $ 5,913,233.
- $ 301,992.52 $ 5,611,241.
- $ 304,952.04 $ 5,306,289.
- $ 307,940.57 $ 4,998,348.
- $ 310,958.39 $ 4,687,390.
- $ 314,005.78 $ 4,373,384.
- $ 317,083.04 $ 4,056,301.
- $ 320,190.46 $ 3,736,110.
- $ 323,328.32 $ 3,412,782.
- $ 326,496.94 $ 3,086,285.
- $ 329,696.61 $ 2,756,589.
- $ 332,927.64 $ 2,423,661.
- $ 336,190.33 $ 2,087,471.
- $ 339,484.99 $ 1,747,986.
- $ 342,811.94 $ 1,405,174.
- $ 346,171.50 $ 1,059,002.
- $ 349,563.98 $ 709,438.
- $ 352,989.71 $ 356,449.
- $ 6,500,000. Abono a capital saldo del a deuda
- $ 106,704.99 $ 6,393,295.
- $ 107,750.69 $ 6,285,544.
- $ 108,806.65 $ 6,176,737.
- $ 109,872.96 $ 6,066,864.
- $ 110,949.71 $ 5,955,915.
- $ 112,037.02 $ 12,343,877.
- $ 238,972.20 $ 12,104,905.
- $ 241,314.13 $ 11,863,591.
- $ 243,679.01 $ 11,619,912.
- $ 246,067.07 $ 11,373,845.
- $ 248,478.52 $ 11,125,367.
- $ 250,913.61 $ 18,074,453.
- $ 421,131.11 $ 17,653,322.
- $ 425,258.19 $ 17,228,064.
- $ 429,425.72 $ 16,798,638.
- $ 433,634.10 $ 16,365,004.
- $ 437,883.71 $ 15,927,120.
- $ 442,174.97 $ 15,484,945.
- $ 446,508.29 $ 15,038,437.
- $ 450,884.07 $ 14,587,553.
- $ 455,302.73 $ 14,132,250.
- $ 459,764.70 $ 13,672,485.
- $ 464,270.39 $ 13,208,215.
- $ 468,820.24 $ 12,739,395.
- $ 473,414.68 $ 12,265,980.
- $ 478,054.14 $ 11,787,926.
- $ 482,739.07 $ 11,305,187.
- $ 487,469.92 $ 10,817,717.
- $ 492,247.12 $ 10,325,470.
- $ 497,071.14 $ 9,828,399.
- $ 501,942.44 $ 9,326,456.
- $ 506,861.48 $ 8,819,595.
- $ 511,828.72 $ 8,307,766.
- $ 516,844.64 $ 7,790,921.
- $ 521,909.72 $ 7,269,012.
- $ 527,024.43 $ 6,741,987.
- $ 532,189.27 $ 6,209,798.
- $ 537,404.73 $ 5,672,393.
- $ 542,671.29 $ 5,129,722.
- $ 547,989.47 $ 4,581,732.
- $ 553,359.77 $ 4,028,373.
- $ 558,782.70 $ 3,469,590.
- $ 564,258.77 $ 2,905,331.
- $ 569,788.50 $ 2,335,543.
- $ 575,372.43 $ 1,760,170.
- $ 581,011.08 $ 1,179,159.
- $ 586,704.99 $ 592,454.
- $ 592,454.70 -$ 0.
- $ 6,500,000. Abono a capital saldo del a deuda
- $ 106,704.99 $ 6,393,295.
- $ 107,750.69 $ 6,285,544.
- $ 108,806.65 $ 6,176,737.
- $ 109,872.96 $ 6,066,864.
- $ 110,949.71 $ 5,955,915.
- $ 112,037.02 $ 12,343,877.
- $ 238,972.20 $ 12,104,905.
- $ 241,314.13 $ 11,863,591.
- $ 243,679.01 $ 11,619,912.
- $ 246,067.07 $ 11,373,845.
- $ 248,478.52 $ 11,125,367.
- $ 250,913.61 $ 18,074,453.
- $ 421,131.11 $ 17,653,322.
- $ 425,258.19 $ 17,228,064.
- $ 429,425.72 $ 16,798,638.
- $ 433,634.10 $ 16,365,004.
- $ 437,883.71 $ 15,927,120.
- $ 442,174.97 $ 22,684,945.
- $ 654,120.23 $ 22,030,825.
- $ 660,530.61 $ 21,370,294.
- $ 667,003.81 $ 20,703,290.
- $ 673,540.44 $ 20,029,750.
- $ 680,141.14 $ 19,349,609.
- $ 686,806.52 $ 18,662,802.
- $ 693,537.23 $ 17,969,265.
- $ 700,333.89 $ 17,268,931.
- $ 707,197.17 $ 16,561,734.
- $ 714,127.70 $ 15,847,606.
- $ 721,126.15 $ 15,126,480.
- $ 728,193.19 $ 14,398,287.
- $ 735,329.48 $ 13,662,958.
- $ 742,535.71 $ 12,920,422.
- $ 749,812.56 $ 12,170,609.
- $ 757,160.72 $ 11,413,449.
- $ 764,580.90 $ 10,648,868.
- $ 772,073.79 $ 9,876,794.
- $ 779,640.11 $ 9,097,154.
- $ 787,280.58 $ 8,309,873.
- $ 794,995.93 $ 7,514,877.
- $ 802,786.89 $ 6,712,090.
- $ 810,654.21 $ 5,901,436.
- $ 818,598.62 $ 5,082,838.
- $ 826,620.88 $ 4,256,217.
- $ 834,721.77 $ 3,421,495.
- $ 842,902.04 $ 2,578,593.
- $ 851,162.48 $ 1,727,430.
- $ 859,503.87 $ 867,927. - $ 54,000,000. Valor del Credito $ 126,000,000.00 pagos anuales
- 0 $ 180,000,000. plazo Saldo mes anterior interes valor de cuota
- 1 $ 126,000,000.00 $ 12,852,000.00 $ 9,815,
- 2 $ 129,036,739.09 $ 1,096,812.28 $ 9,815,
- 3 $ 120,318,290.47 $ 1,022,705.47 $ 9,815,
- 4 $ 111,525,735.03 $ 947,968.75 $ 9,815,
- 5 $ 102,658,442.87 $ 872,596.76 $ 9,815,
- 6 $ 93,715,778.73 $ 796,584.12 $ 9,815,
- 7 $ 84,697,101.94 $ 719,925.37 $ 9,815,
- 8 $ 75,601,766.40 $ 642,615.01 $ 9,815,
- 9 $ 66,429,120.51 $ 564,647.52 $ 9,815,
- 10 $ 57,178,507.13 $ 486,017.31 $ 9,815,
- 11 $ 47,849,263.53 $ 406,718.74 $ 9,815,
- 12 $ 38,440,721.36 $ 326,746.13 $ 9,815,
- 13 $ 28,952,206.59 $ 246,093.76 $ 9,815,
- 14 $ 19,383,039.44 $ 164,755.84 $ 9,815,
- 15 $ 9,732,534.36 $ 82,726.54 $ 9,815, - $ 9,815, 15 años
- $ 54,000,000 $ 126,000,000. abono a capital saldo del a deuda
- -$ 3,036,739.09 $ 129,036,739. - $ 8,718,448.62 $ 120,318,290. - $ 8,792,555.44 $ 111,525,735. - $ 8,867,292.16 $ 102,658,442. - $ 8,942,664.14 $ 93,715,778. - $ 9,018,676.79 $ 84,697,101. - $ 9,095,335.54 $ 75,601,766. - $ 9,172,645.89 $ 66,429,120. - $ 9,250,613.38 $ 57,178,507. - $ 9,329,243.60 $ 47,849,263. - $ 9,408,542.17 $ 38,440,721. - $ 9,488,514.78 $ 28,952,206. - $ 9,569,167.15 $ 19,383,039. - $ 9,650,505.07 $ 9,732,534. - $ 9,732,534.36 $ 0.
- opción - valor de Crédito $ 6,000,000. - opción - Plazo - Valor de Cuota $ 199, Tasa mesual 2.10%
- OPCIÓN las tres opciones la mas viable es la opcion 1 ya que tiene una tasa de interes mas baja y la cuota es menor a las demas, pero si nos ba - 0 $ 6,000, plazo Saldo mes anterior interes valor de cuota abono a capital - 1 $ 6,000,000 $ 126,000.00 $ 199,613 $ 73,612. - 2 $ 5,926,387 $ 124,454.13 $ 199,613 $ 75,158. - 3 $ 5,851,229 $ 122,875.81 $ 199,613 $ 76,736. - 4 $ 5,774,492 $ 121,264.33 $ 199,613 $ 78,348. - 5 $ 5,696,144 $ 119,619.02 $ 199,613 $ 79,993. - 6 $ 5,616,150 $ 117,939.15 $ 199,613 $ 81,673. - 7 $ 5,534,477 $ 116,224.01 $ 199,613 $ 83,388. - 8 $ 5,451,088 $ 114,472.85 $ 199,613 $ 85,139. - 9 $ 5,365,948 $ 112,684.91 $ 199,613 $ 86,927. - 10 $ 5,279,020 $ 110,859.43 $ 199,613 $ 88,753. - 11 $ 5,190,267 $ 108,995.61 $ 199,613 $ 90,617. - 12 $ 5,099,650 $ 107,092.65 $ 199,613 $ 92,519. - 13 $ 5,007,130 $ 105,149.73 $ 199,613 $ 94,462. - 14 $ 4,912,667 $ 103,166.01 $ 199,613 $ 96,446. - 15 $ 4,816,221 $ 101,140.63 $ 199,613 $ 98,472. - 16 $ 4,717,749 $ 99,072.72 $ 199,613 $ 100,539. - 17 $ 4,617,209 $ 96,961.38 $ 199,613 $ 102,651. - 18 $ 4,514,557 $ 94,805.70 $ 199,613 $ 104,806. - 19 $ 4,409,750 $ 92,604.76 $ 199,613 $ 107,007. - 20 $ 4,302,743 $ 90,357.59 $ 199,613 $ 109,255. - 21 $ 4,193,487 $ 88,063.24 $ 199,613 $ 111,549. - 22 $ 4,081,938 $ 85,720.70 $ 199,613 $ 113,891. - 23 $ 3,968,046 $ 83,328.97 $ 199,613 $ 116,283. - 24 $ 3,851,762 $ 80,887.01 $ 199,613 $ 118,725. - 25 $ 3,733,037 $ 78,393.77 $ 199,613 $ 121,218. - 26 $ 3,611,818 $ 75,848.18 $ 199,613 $ 123,764. - 27 $ 3,488,053 $ 73,249.12 $ 199,613 $ 126,363. - 28 $ 3,361,690 $ 70,595.49 $ 199,613 $ 129,017. - 29 $ 3,232,673 $ 67,886.13 $ 199,613 $ 131,726. - 30 $ 3,100,946 $ 65,119.87 $ 199,613 $ 134,492. - 31 $ 2,966,454 $ 62,295.52 $ 199,613 $ 137,317. - 32 $ 2,829,136 $ 59,411.86 $ 199,613 $ 140,200. - 33 $ 2,688,936 $ 56,467.65 $ 199,613 $ 143,145. - 34 $ 2,545,791 $ 53,461.60 $ 199,613 $ 146,151. - 35 $ 2,399,640 $ 50,392.43 $ 199,613 $ 149,220.
- 36 $ 2,250,419 $ 47,258.81 $ 199,613 $ 152,353.
- 37 $ 2,098,066 $ 44,059.38 $ 199,613 $ 155,553.
- 38 $ 1,942,512 $ 40,792.76 $ 199,613 $ 158,819.
- 39 $ 1,783,692 $ 37,457.54 $ 199,613 $ 162,155.
- 40 $ 1,621,537 $ 34,052.28 $ 199,613 $ 165,560.
- 41 $ 1,455,977 $ 30,575.51 $ 199,613 $ 169,037.
- 42 $ 1,286,940 $ 27,025.73 $ 199,613 $ 172,586.
- 43 $ 1,114,353 $ 23,401.41 $ 199,613 $ 176,211.
- 44 $ 938,142 $ 19,700.97 $ 199,613 $ 179,911.
- 45 $ 758,230 $ 15,922.83 $ 199,613 $ 183,689.
- 46 $ 574,540 $ 12,065.34 $ 199,613 $ 187,547.
- 47 $ 386,993 $ 8,126.85 $ 199,613 $ 191,485.
- 48 $ 195,507 $ 4,105.65 $ 199,613 $ 195,507.
- OPCIÓN - 0 $ 6,000,000. plazo Saldo mes anterior interes valor de cuota abono a capital - 1 $ 6,000,000.00 $ 144,000 $ 250,782 $ 106, - 2 $ 5,893,218.05 $ 141,437 $ 250,782 $ 109, - 3 $ 5,783,873.34 $ 138,813 $ 250,782 $ 111, - 4 $ 5,671,904.36 $ 136,126 $ 250,782 $ 114, - 5 $ 5,557,248.12 $ 133,374 $ 250,782 $ 117, - 6 $ 5,439,840.13 $ 130,556 $ 250,782 $ 120, - 7 $ 5,319,614.35 $ 127,671 $ 250,782 $ 123, - 8 $ 5,196,503.14 $ 124,716 $ 250,782 $ 126, - 9 $ 5,070,437.28 $ 121,690 $ 250,782 $ 129,
- 10 $ 4,941,345.82 $ 118,592 $ 250,782 $ 132,
- 11 $ 4,809,156.18 $ 115,420 $ 250,782 $ 135,
- 12 $ 4,673,793.98 $ 112,171 $ 250,782 $ 138,
- 13 $ 4,535,183.09 $ 108,844 $ 250,782 $ 141,
- 14 $ 4,393,245.54 $ 105,438 $ 250,782 $ 145,
- 15 $ 4,247,901.49 $ 101,950 $ 250,782 $ 148,
- 16 $ 4,099,069.18 $ 98,378 $ 250,782 $ 152,
- 17 $ 3,946,664.90 $ 94,720 $ 250,782 $ 156,
- 18 $ 3,790,602.91 $ 90,974 $ 250,782 $ 159,
- 19 $ 3,630,795.43 $ 87,139 $ 250,782 $ 163,
- 20 $ 3,467,152.58 $ 83,212 $ 250,782 $ 167,
- 21 $ 3,299,582.30 $ 79,190 $ 250,782 $ 171,
- 22 $ 3,127,990.33 $ 75,072 $ 250,782 $ 175,
- 23 $ 2,952,280.15 $ 70,855 $ 250,782 $ 179,
- 24 $ 2,772,352.93 $ 66,536 $ 250,782 $ 184,
- 25 $ 2,588,107.45 $ 62,115 $ 250,782 $ 188,
- 26 $ 2,399,440.09 $ 57,587 $ 250,782 $ 193,
- 27 $ 2,206,244.70 $ 52,950 $ 250,782 $ 197,
- 28 $ 2,008,412.63 $ 48,202 $ 250,782 $ 202,
- 29 $ 1,805,832.59 $ 43,340 $ 250,782 $ 207,
- 30 $ 1,598,390.63 $ 38,361 $ 250,782 $ 212,
- 31 $ 1,385,970.06 $ 33,263 $ 250,782 $ 217,
- 32 $ 1,168,451.39 $ 28,043 $ 250,782 $ 222,
- 33 $ 945,712.28 $ 22,697 $ 250,782 $ 228,
- 34 $ 717,627.43 $ 17,223 $ 250,782 $ 233,
- 35 $ 484,068.54 $ 11,618 $ 250,782 $ 239,
- 36 $ 244,904.24 $ 5,878 $ 250,782 $ 244,
- OPCIÓN - 0 $ 6,000,000. plazo Saldo mes anterior interes valor de cuota abono a capital - 1 $ 6,000,000.00 $ 180,000.00 $ 436,252 $ 256,252. - 2 $ 5,743,747.82 $ 172,312.43 $ 436,252 $ 263,939. - 3 $ 5,479,808.08 $ 164,394.24 $ 436,252 $ 271,857. - 4 $ 5,207,950.15 $ 156,238.50 $ 436,252 $ 280,013. - 5 $ 4,927,936.48 $ 147,838.09 $ 436,252 $ 288,414. - 6 $ 4,639,522.40 $ 139,185.67 $ 436,252 $ 297,066. - 7 $ 4,342,455.90 $ 130,273.68 $ 436,252 $ 305,978. - 8 $ 4,036,477.40 $ 121,094.32 $ 436,252 $ 315,157. - 9 $ 3,721,319.54 $ 111,639.59 $ 436,252 $ 324,612.
- 10 $ 3,396,706.95 $ 101,901.21 $ 436,252 $ 334,350.
- 11 $ 3,062,355.99 $ 91,870.68 $ 436,252 $ 344,381.
- 12 $ 2,717,974.49 $ 81,539.23 $ 436,252 $ 354,712.
- 13 $ 2,363,261.55 $ 70,897.85 $ 436,252 $ 365,354.
- 14 $ 1,997,907.22 $ 59,937.22 $ 436,252 $ 376,314.
- 15 $ 1,621,592.26 $ 48,647.77 $ 436,252 $ 387,604.
- 16 $ 1,233,987.86 $ 37,019.64 $ 436,252 $ 399,232.
- 17 $ 834,755.32 $ 25,042.66 $ 436,252 $ 411,209.
- 18 $ 423,545.80 $ 12,706.37 $ 436,252 $ 423,545.
- valor de Crédito $ 6,000,000. - opción - valor de Crédito $ 6,000,000. - Plazo 36 Plazo
- Valor de Cuota $ 250,782 Valor de Cuota $ 436, Tasa mesual 2.40% Tasa mesual 3.00%
- $ 6,000, saldo del a deuda
- $ 5,926,387.
- $ 5,851,228.
- $ 5,774,492.
- $ 5,696,143.
- $ 5,616,150.
- $ 5,534,476.
- $ 5,451,087.
- $ 5,365,948.
- $ 5,279,020.
- $ 5,190,267.
- $ 5,099,650.
- $ 5,007,130.
- $ 4,912,667.
- $ 4,816,220.
- $ 4,717,748.
- $ 4,617,208.
- $ 4,514,557.
- $ 4,409,750.
- $ 4,302,742.
- $ 4,193,487.
- $ 4,081,938.
- $ 3,968,046.
- $ 3,851,762.
- $ 3,733,036.
- $ 3,611,817.
- $ 3,488,053.
- $ 3,361,689.
- $ 3,232,672.
- $ 3,100,946.
- $ 2,966,453.
- $ 2,829,136.
- $ 2,688,935.
- $ 2,545,790.
- $ 2,399,639.
- $ 2,250,419.
