¡Descarga Taller planes de amortización y más Ejercicios en PDF de Ingeniería económica solo en Docsity!
i= 1.70% Efectivo mensual
PERIODOS CUOTA
r= 24% NACMensualmente i= 26.82% ANUAL PERIODOS CUOTA
AMORTIZACIÓN A
Pregunta b: Le aconsejaria que tomara la opcion 3 debido a q total y cuota mensual menor en comparac AMORTIZACIÓN A
Pregunta a: Pregunta c: $ 136,406, Opcion 4
P=
$ 120,896,794 n= $ 107,524,464 i= Pregunta b: i= A= GANANCIA TOTAL GANANCIA NETA jaria que tomara la opcion 3 debido a que es la que le ofrece un interes al y cuota mensual menor en comparacion a las otras opciones. PERDIDA POR INTERESES OPCION 3 Seria muy util la opcion 3 ya que su interes es muy bajo ademas 72 meses y recibiria incluso una ganacia de $
Pregunta c: $ 180,000, 72 Meses 18% Anual 1.389% Efectivo Mensual $ 3,970,839. $ 285,900, $111,844, $ 174,055, su interes es muy bajo ademas saldaria la deuda en los ia incluso una ganacia de $174.055.
AMORTIZACIÓN A
el valor de las cuotas trimestrales? $6,912,415. el capital pendiente de amortizar al finalizar el tercer año? 3,189,896. dinero se amortizo a capital en la cuota 12? 2,021,556. dinero total se ha pagado en interés al finalizar el cuarto año? 84,068,115.
AMORTIZACIÓN A
CAPITAL
Nuevo valor de la cuota trimestral disminuyendo su valor y teniendo
furgonetas=
- Precio furgoneta= $46,000, - P total= $184,000, - A= $4,450,086. n= 72 meses - 1 $4,450,086. - 2 $4,450,086. - 3 $4,450,086. - 4 $4,450,086. - 5 $4,450,086. - 6 $4,450,086. - 7 $4,450,086. - 8 $4,450,086. - 9 $4,450,086. - 10 $4,450,086. - 11 $4,450,086. - 12 $4,450,086. - 13 $4,450,086. - 14 $4,450,086. - 15 $4,450,086. - 16 $4,450,086. - 17 $4,450,086. - 18 $4,450,086. - 19 $4,450,086. - 20 $4,450,086. - 21 $4,450,086. - 22 $4,450,086. - 23 $4,450,086. - 24 $4,450,086. - 25 $4,450,086. - 26 $4,450,086. - 27 $4,450,086. - 28 $4,450,086. - 29 $4,450,086. - 30 $4,450,086. - 31 $4,450,086. - 32 $4,450,086. - 33 $4,450,086. - 34 $4,450,086.
- 35 $4,450,086.
- 36 $4,450,086.
- 37 $4,450,086.
- 38 $4,450,086.
- 39 $4,450,086.
- 40 $4,450,086.
- 41 $4,450,086.
- 42 $4,450,086.
- 43 $4,450,086.
- 44 $4,450,086.
- 45 $4,450,086.
- 46 $4,450,086.
- 47 $4,450,086.
- 48 $4,450,086.
- 49 $4,450,086.
- 50 $4,450,086.
- 51 $4,450,086.
- 52 $4,450,086.
- 53 $4,450,086.
- 54 $4,450,086.
- 55 $4,450,086.
- 56 $4,450,086.
- 57 $4,450,086.
- 58 $4,450,086.
- 59 $4,450,086.
- 60 $4,450,086.
- 61 $4,450,086.
- 62 $4,450,086.
- 63 $4,450,086.
- 64 $4,450,086.
- 65 $4,450,086.
- 66 $4,450,086.
- 67 $4,450,086.
- 68 $4,450,086.
- 69 $4,450,086.
- 70 $4,450,086.
- 71 $4,450,086.
- 72 $4,450,086.
- $ 3,128,000.00 $ 1,322,086.38 $182,677,
- $ 3,105,524.53 $ 1,344,561.85 $181,333,352 Total interes $136,406,
- $ 3,082,666.98 $ 1,367,419.40 $179,965,
- $ 3,059,420.85 $ 1,390,665.53 $178,575,
- $ 3,035,779.54 $ 1,414,306.84 $177,160,
- $ 3,011,736.32 $ 1,438,350.06 $175,722,
- $ 2,987,284.37 $ 1,462,802.01 $174,259,
- $ 2,962,416.74 $ 1,487,669.64 $172,772,
- $ 2,937,126.35 $ 1,512,960.03 $171,259,
- $ 2,911,406.03 $ 1,538,680.35 $169,720,
- $ 2,885,248.46 $ 1,564,837.91 $168,155,
- $ 2,858,646.22 $ 1,591,440.16 $166,564,
- $ 2,831,591.74 $ 1,618,494.64 $164,945,
- $ 2,804,077.33 $ 1,646,009.05 $163,299,
- $ 2,776,095.17 $ 1,673,991.20 $161,625,
- $ 2,747,637.32 $ 1,702,449.05 $159,923,
- $ 2,718,695.69 $ 1,731,390.69 $158,191,
- $ 2,689,262.05 $ 1,760,824.33 $156,431,
- $ 2,659,328.04 $ 1,790,758.34 $154,640,
- $ 2,628,885.14 $ 1,821,201.23 $152,819,
- $ 2,597,924.72 $ 1,852,161.66 $150,966,
- $ 2,566,437.97 $ 1,883,648.40 $149,083,
- $ 2,534,415.95 $ 1,915,670.43 $147,167,
- $ 2,501,849.55 $ 1,948,236.82 $145,219,
- $ 2,468,729.53 $ 1,981,356.85 $143,238,
- $ 2,435,046.46 $ 2,015,039.92 $141,222,
- $ 2,400,790.78 $ 2,049,295.59 $139,173,
- $ 2,365,952.76 $ 2,084,133.62 $137,089,
- $ 2,330,522.49 $ 2,119,563.89 $134,969,
- $ 2,294,489.90 $ 2,155,596.48 $132,814,
- $ 2,257,844.76 $ 2,192,241.62 $130,622,
- $ 2,220,576.65 $ 2,229,509.73 $128,392,
- $ 2,182,674.99 $ 2,267,411.39 $126,125,
- $ 2,144,128.99 $ 2,305,957.38 $123,819,
- $ 2,104,927.72 $ 2,345,158.66 $121,474,
- $ 2,065,060.02 $ 2,385,026.36 $119,089,
- $ 2,024,514.57 $ 2,425,571.81 $116,663,
- $ 1,983,279.85 $ 2,466,806.53 $114,196,
- $ 1,941,344.14 $ 2,508,742.24 $111,687,
- $ 1,898,695.52 $ 2,551,390.85 $109,136,
- $ 1,855,321.88 $ 2,594,764.50 $106,541,
- $ 1,811,210.88 $ 2,638,875.50 $103,902,
- $ 1,766,350.00 $ 2,683,736.38 $101,219,
- $ 1,720,726.48 $ 2,729,359.90 $98,489,
- $ 1,674,327.36 $ 2,775,759.02 $95,714,
- $ 1,627,139.46 $ 2,822,946.92 $92,891,
- $ 1,579,149.36 $ 2,870,937.02 $90,020,
- $ 1,530,343.43 $ 2,919,742.95 $87,100,
- $ 1,480,707.80 $ 2,969,378.58 $84,131,
- $ 1,430,228.37 $ 3,019,858.01 $81,111,
- $ 1,378,890.78 $ 3,071,195.60 $78,040,
- $ 1,326,680.45 $ 3,123,405.92 $74,916,
- $ 1,273,582.55 $ 3,176,503.82 $71,740,
- $ 1,219,581.99 $ 3,230,504.39 $68,509,
- $ 1,164,663.41 $ 3,285,422.96 $65,224,
- $ 1,108,811.22 $ 3,341,275.15 $61,882,
- $ 1,052,009.55 $ 3,398,076.83 $58,484, - $ 994,242.24 $ 3,455,844.14 $55,028, - $ 935,492.89 $ 3,514,593.49 $51,514, - $ 875,744.80 $ 3,574,341.58 $47,940, - $ 814,980.99 $ 3,635,105.38 $44,304, - $ 753,184.20 $ 3,696,902.18 $40,608, - $ 690,336.87 $ 3,759,749.51 $36,848, - $ 626,421.12 $ 3,823,665.25 $33,024, - $ 561,418.81 $ 3,888,667.56 $29,135, - $ 495,311.47 $ 3,954,774.91 $25,181, - $ 428,080.29 $ 4,022,006.09 $21,159, - $ 359,706.19 $ 4,090,380.19 $17,068, - $ 290,169.73 $ 4,159,916.65 $12,908, - $ 219,451.14 $ 4,230,635.24 $8,678, - $ 147,530.34 $ 4,302,556.03 $4,375, - $ 74,386.89 $ 4,375,699.49 -$
- Precio furgoneta= $45,000, - P total= $135,000, Cuota inicial= 25% - n= i= 2.00% mensual - A= $3,554,122. - 1 $3,554,122. - 2 $3,554,122.
- Total interes $120,896,794 3 $3,554,122. - 4 $3,554,122. - 5 $3,554,122. - 6 $3,554,122. - 7 $3,554,122. - 8 $3,554,122. - 9 $3,554,122. - 10 $3,554,122. - 11 $3,554,122. - 12 $3,554,122. - 13 $3,554,122. - 14 $3,554,122. - 15 $3,554,122. - 16 $3,554,122. - 17 $3,554,122. - 18 $3,554,122. - 19 $3,554,122. - 20 $3,554,122. - 21 $3,554,122. - 22 $3,554,122. - 23 $3,554,122. - 24 $3,554,122. - 25 $3,554,122. - 26 $3,554,122. - 27 $3,554,122. - 28 $3,554,122. - 29 $3,554,122. - 30 $3,554,122. - 31 $3,554,122.
- 32 $3,554,122.
- 33 $3,554,122.
- 34 $3,554,122.
- 35 $3,554,122.
- 36 $3,554,122.
- 37 $3,554,122.
- 38 $3,554,122.
- 39 $3,554,122.
- 40 $3,554,122.
- 41 $3,554,122.
- 42 $3,554,122.
- 43 $3,554,122.
- 44 $3,554,122.
- 45 $3,554,122.
- 46 $3,554,122.
- 47 $3,554,122.
- 48 $3,554,122.
- 49 $3,554,122.
- 50 $3,554,122.
- 51 $3,554,122.
- 52 $3,554,122.
- 53 $3,554,122.
- 54 $3,554,122.
- 55 $3,554,122.
- 56 $3,554,122.
- 57 $3,554,122.
- 58 $3,554,122.
- 59 $3,554,122.
- 60 $3,554,122.
- 61 $3,554,122.
- 62 $3,554,122.
- 63 $3,554,122.
- 64 $3,554,122.
- 65 $3,554,122.
- 66 $3,554,122.
- 67 $3,554,122.
- 68 $3,554,122.
- 69 $3,554,122.
- 70 $3,554,122.
- 71 $3,554,122.
- 72 $3,554,122.
- $ 2,700,000.00 $ 854,122.15 $134,145,
- $ 2,682,917.56 $ 871,204.59 $133,274,
- $ 2,665,493.47 $ 888,628.68 $132,386,
- $ 2,647,720.89 $ 906,401.25 $131,479,
- $ 2,629,592.87 $ 924,529.28 $130,555,
- $ 2,611,102.28 $ 943,019.86 $129,612,
- $ 2,592,241.88 $ 961,880.26 $128,650,
- $ 2,573,004.28 $ 981,117.87 $127,669,
- $ 2,553,381.92 $ 1,000,740.22 $126,668,
- $ 2,533,367.12 $ 1,020,755.03 $125,647,
- $ 2,512,952.02 $ 1,041,170.13 $124,606,
- $ 2,492,128.61 $ 1,061,993.53 $123,544,
- $ 2,470,888.74 $ 1,083,233.40 $122,461,
- $ 2,449,224.07 $ 1,104,898.07 $121,356,
- $ 2,427,126.11 $ 1,126,996.03 $120,229,
- $ 2,404,586.19 $ 1,149,535.95 $119,079,
- $ 2,381,595.47 $ 1,172,526.67 $117,907,
- $ 2,358,144.94 $ 1,195,977.21 $116,711,
- $ 2,334,225.40 $ 1,219,896.75 $115,491,
- $ 2,309,827.46 $ 1,244,294.68 $114,247,
- $ 2,284,941.57 $ 1,269,180.58 $112,977,
- $ 2,259,557.96 $ 1,294,564.19 $111,683,
- $ 2,233,666.67 $ 1,320,455.47 $110,362,
- $ 2,207,257.56 $ 1,346,864.58 $109,016,
- $ 2,180,320.27 $ 1,373,801.88 $107,642,
- $ 2,152,844.23 $ 1,401,277.91 $106,240,
- $ 2,124,818.68 $ 1,429,303.47 $104,811,
- $ 2,096,232.61 $ 1,457,889.54 $103,353,
- $ 2,067,074.81 $ 1,487,047.33 $101,866,
- $ 2,037,333.87 $ 1,516,788.28 $100,349,
- $ 2,006,998.10 $ 1,547,124.04 $98,802,
- $ 1,976,055.62 $ 1,578,066.52 $97,224,
- $ 1,944,494.29 $ 1,609,627.85 $95,615,
- $ 1,912,301.73 $ 1,641,820.41 $93,973,
- $ 1,879,465.33 $ 1,674,656.82 $92,298,
- $ 1,845,972.19 $ 1,708,149.96 $90,590,
- $ 1,811,809.19 $ 1,742,312.96 $88,848,
- $ 1,776,962.93 $ 1,777,159.21 $87,070,
- $ 1,741,419.75 $ 1,812,702.40 $85,258,
- $ 1,705,165.70 $ 1,848,956.45 $83,409,
- $ 1,668,186.57 $ 1,885,935.58 $81,523,
- $ 1,630,467.86 $ 1,923,654.29 $79,599,
- $ 1,591,994.77 $ 1,962,127.37 $77,637,
- $ 1,552,752.23 $ 2,001,369.92 $75,636,
- $ 1,512,724.83 $ 2,041,397.32 $73,594,
- $ 1,471,896.88 $ 2,082,225.27 $71,512,
- $ 1,430,252.38 $ 2,123,869.77 $69,388,
- $ 1,387,774.98 $ 2,166,347.17 $67,222,
- $ 1,344,448.04 $ 2,209,674.11 $65,012,
- $ 1,300,254.55 $ 2,253,867.59 $62,758,
- $ 1,255,177.20 $ 2,298,944.94 $60,459,
- $ 1,209,198.30 $ 2,344,923.84 $58,114,
- $ 1,162,299.83 $ 2,391,822.32 $55,723,
- $ 1,114,463.38 $ 2,439,658.77 $53,283,
- $ 1,065,670.21 $ 2,488,451.94 $50,795,
- $ 1,015,901.17 $ 2,538,220.98 $48,256, - $ 965,136.75 $ 2,588,985.40 $45,667, - $ 913,357.04 $ 2,640,765.11 $43,027, - $ 860,541.74 $ 2,693,580.41 $40,333, - $ 806,670.13 $ 2,747,452.02 $37,586, - $ 751,721.09 $ 2,802,401.06 $34,783, - $ 695,673.07 $ 2,858,449.08 $31,925, - $ 638,504.09 $ 2,915,618.06 $29,009, - $ 580,191.72 $ 2,973,930.42 $26,035, - $ 520,713.12 $ 3,033,409.03 $23,002, - $ 460,044.93 $ 3,094,077.21 $19,908, - $ 398,163.39 $ 3,155,958.76 $16,752, - $ 335,044.22 $ 3,219,077.93 $13,533, - $ 270,662.66 $ 3,283,459.49 $10,249, - $ 204,993.47 $ 3,349,128.68 $6,900, - $ 138,010.89 $ 3,416,111.25 $3,484, - $ 69,688.67 $ 3,484,433.48 -$
- $120,896,
- Precio furgoneta= $45,000, - P total= $135,000, Cuota inicial= 25% - n= i= 1.8088% mensual - A= $3,368,476. - 1 $3,368, - 2 $3,368,476. - 3 $3,368,476. - 4 $3,368,476. - 5 $3,368,476. - 6 $3,368,476. - 7 $3,368,476. - 8 $3,368,476. - 9 $3,368,476. - 10 $3,368,476.
- Total Interes $107,524,464 11 $3,368,476.
- Interes+Seguro $111,844,464 12 $3,368,476. - 13 $3,368,476. - 14 $3,368,476. - 15 $3,368,476. - 16 $3,368,476. - 17 $3,368,476. - 18 $3,368,476. - 19 $3,368,476. - 20 $3,368,476. - 21 $3,368,476. - 22 $3,368,476. - 23 $3,368,476. - 24 $3,368,476. - 25 $3,368,476. - 26 $3,368,476. - 27 $3,368,476. - 28 $3,368,476. - 29 $3,368,476. - 30 $3,368,476. - 31 $3,368,476. - 32 $3,368,476.
- 33 $3,368,476.
- 34 $3,368,476.
- 35 $3,368,476.
- 36 $3,368,476.
- 37 $3,368,476.
- 38 $3,368,476.
- 39 $3,368,476.
- 40 $3,368,476.
- 41 $3,368,476.
- 42 $3,368,476.
- 43 $3,368,476.
- 44 $3,368,476.
- 45 $3,368,476.
- 46 $3,368,476.
- 47 $3,368,476.
- 48 $3,368,476.
- 49 $3,368,476.
- 50 $3,368,476.
- 51 $3,368,476.
- 52 $3,368,476.
- 53 $3,368,476.
- 54 $3,368,476.
- 55 $3,368,476.
- 56 $3,368,476.
- 57 $3,368,476.
- 58 $3,368,476.
- 59 $3,368,476.
- 60 $3,368,476.
- 61 $3,368,476.
- 62 $3,368,476.
- 63 $3,368,476.
- 64 $3,368,476.
- 65 $3,368,476.
- 66 $3,368,476.
- 67 $3,368,476.
- 68 $3,368,476.
- 69 $3,368,476.
- 70 $3,368,476.
- 71 $3,368,476.
- 72 $3,368,476. - Interes Opcion Pregunta a: - Interes Opcion - Interes Opcion
- $135,000, SEGURO INTERÉS SALDO
- $3,428,476 $ 2,441,823.6353 $926,653 $134,073,
- $3,428,476 $ 2,425,062.7288 $943,414 $133,129,
- $3,428,476 $ 2,407,998.6580 $960,478 $132,169,
- $3,428,476 $ 2,390,625.9394 $977,850 $131,191,
- $3,428,476 $ 2,372,938.9904 $995,537 $130,196,
- $3,428,476 $ 2,354,932.1272 $1,013,544 $129,182,
- $3,428,476 $ 2,336,599.5633 $1,031,877 $128,150,
- $3,428,476 $ 2,317,935.4077 $1,050,541 $127,100,
- $3,428,476 $ 2,298,933.6627 $1,069,543 $126,030,
- $3,428,476 $ 2,279,588.2220 $1,088,888 $124,941,
- $3,428,476 $ 2,259,892.8691 $1,108,583 $123,833,
- $3,428,476 $ 2,239,841.2749 $1,128,635 $122,704,
- $3,428,476 $ 2,219,426.9957 $1,149,049 $121,555,
- $3,428,476 $ 2,198,643.4717 $1,169,833 $120,385,
- $3,428,476 $ 2,177,484.0239 $1,190,992 $119,194,
- $3,428,476 $ 2,155,941.8529 $1,212,534 $117,982,
- $3,428,476 $ 2,134,010.0360 $1,234,466 $116,747,
- $3,428,476 $ 2,111,681.5257 $1,256,795 $115,490,
- $3,428,476 $ 2,088,949.1465 $1,279,527 $114,211,
- $3,428,476 $ 2,065,805.5936 $1,302,671 $112,908,
- $3,428,476 $ 2,042,243.4297 $1,326,233 $111,582,
- $3,428,476 $ 2,018,255.0833 $1,350,221 $110,232,
- $3,428,476 $ 1,993,832.8457 $1,374,643 $108,857,
- $3,428,476 $ 1,968,968.8688 $1,399,507 $107,457,
- $3,428,476 $ 1,943,655.1627 $1,424,821 $106,033,
- $3,428,476 $ 1,917,883.5929 $1,450,593 $104,582,
- $3,428,476 $ 1,891,645.8776 $1,476,830 $103,105,
- $3,428,476 $ 1,864,933.5856 $1,503,543 $101,602,
- $3,428,476 $ 1,837,738.1327 $1,530,738 $100,071,
- $3,428,476 $ 1,810,050.7798 $1,558,426 $98,513,
- $3,428,476 $ 1,781,862.6297 $1,586,614 $96,926,
- $3,428,476 $ 1,753,164.6241 $1,615,312 $95,311,
- $3,428,476 $ 1,723,947.5409 $1,644,529 $93,666,
- $3,428,476 $ 1,694,201.9913 $1,674,274 $91,992,
- $3,428,476 $ 1,663,918.4166 $1,704,558 $90,287,
- $3,428,476 $ 1,633,087.0853 $1,735,389 $88,552,
- $3,428,476 $ 1,601,698.0898 $1,766,778 $86,785,
- $3,428,476 $ 1,569,741.3432 $1,798,735 $84,986,
- $3,428,476 $ 1,537,206.5763 $1,831,270 $83,155,
- $3,428,476 $ 1,504,083.3341 $1,864,393 $81,291,
- $3,428,476 $ 1,470,360.9725 $1,898,115 $79,393,
- $3,428,476 $ 1,436,028.6550 $1,932,448 $77,460,
- $3,428,476 $ 1,401,075.3488 $1,967,401 $75,493,
- $3,428,476 $ 1,365,489.8218 $2,002,986 $73,490,
- $3,428,476 $ 1,329,260.6387 $2,039,216 $71,451,
- $3,428,476 $ 1,292,376.1572 $2,076,100 $69,374,
- $3,428,476 $ 1,254,824.5246 $2,113,652 $67,261,
- $3,428,476 $ 1,216,593.6738 $2,151,883 $65,109,
- $3,428,476 $ 1,177,671.3193 $2,190,805 $62,918,
- $3,428,476 $ 1,138,044.9535 $2,230,431 $60,688,
- $3,428,476 $ 1,097,701.8426 $2,270,774 $58,417,
- $3,428,476 $ 1,056,629.0223 $2,311,847 $56,105,
- $3,428,476 $ 1,014,813.2939 $2,353,663 $53,751,
- $3,428,476 $ 972,241.2202 $2,396,235 $51,355,
- $3,428,476 $ 928,899.1205 $2,439,577 $48,916,
- $3,428,476 $ 884,773.0671 $2,483,703 $46,432,
- $3,428,476 $ 839,848.8800 $2,528,627 $43,903,
- $3,428,476 $ 794,112.1229 $2,574,364 $41,329,
- $3,428,476 $ 747,548.0986 $2,620,928 $38,708,
- $3,428,476 $ 700,141.8435 $2,668,334 $36,040,
- $3,428,476 $ 651,878.1239 $2,716,598 $33,323,
- $3,428,476 $ 602,741.4304 $2,765,735 $30,557,
- $3,428,476 $ 552,715.9728 $2,815,760 $27,741,
- $3,428,476 $ 501,785.6756 $2,866,691 $24,875,
- $3,428,476 $ 449,934.1725 $2,918,542 $21,956,
- $3,428,476 $ 397,144.8010 $2,971,331 $18,985,
- $3,428,476 $ 343,400.5975 $3,025,076 $15,960,
- $3,428,476 $ 288,684.2912 $3,079,792 $12,880,
- $3,428,476 $ 232,978.2992 $3,135,498 $9,745,
- $3,428,476 $ 176,264.7205 $3,192,212 $6,552,
- $3,428,476 $ 118,525.3302 $3,249,951 $3,302,
- $3,428,476 $ 59,741.5740 $3,308,735 -$5,
- Prestamo= $ 80,000,000.
- A= $6,912,415. n= 28 trimestres - 1 $6,912,415. - 2 $6,912,415. - 3 $6,912,415. - 4 $6,912,415. - 5 $6,912,415. - 6 $6,912,415. - 7 $6,912,415. - 8 $6,912,415. - 9 $6,912,415.
- 10 $6,912,415.
- 11 $6,912,415.
- 12 $6,912,415.
- 13 $6,912,415.
- 14 $6,912,415.
- 15 $6,912,415.
- 16 $6,912,415.
- 17 $6,912,415.
- 18 $6,912,415.
- 19 $6,912,415.
- 20 $6,912,415.
- 21 $6,912,415.
- 22 $6,912,415.
- 23 $6,912,415.
- 24 $6,912,415.
- 25 $6,912,415.
- 26 $6,912,415.
- 27 $6,912,415.
- 28 $6,912,415. - $6,912,415. a.¿Cuál es el valor de las cuotas trime
- $ 63,189,896. b.¿Cuál es el capital pendiente de am
- $ 2,021,556. c. ¿Cuánto dinero se amortizo a capita
- $ 80,000,000.00 $ 84,068,115. INTERÉS SALDO d.¿Cuánto dinero total se ha pagado e
- $ 6,000,000.00000 $ 912,415.94030 $79,087,
- $ 5,931,568.80448 $ 980,847.13582 $78,106,
- $ 5,858,005.26929 $ 1,054,410.67101 $77,052,
- $ 5,778,924.46897 $ 1,133,491.47133 $75,918,
- $ 5,693,912.60862 $ 1,218,503.33168 $74,700,
- $ 5,602,524.85874 $ 1,309,891.08156 $73,390,
- $ 5,504,283.02762 $ 1,408,132.91267 $71,982,
- $ 5,398,673.05917 $ 1,513,742.88113 $70,468,
- $ 5,285,142.34309 $ 1,627,273.59721 $68,841,
- $ 5,163,096.82330 $ 1,749,319.11700 $67,091,
- $ 5,031,897.88952 $ 1,880,518.05078 $65,211,
- $ 4,890,859.03571 $ 2,021,556.90458 $63,189,
- $ 4,739,242.26787 $ 2,173,173.67243 $61,016,
- $ 4,576,254.24244 $ 2,336,161.69786 $58,680,
- $ 4,401,042.11510 $ 2,511,373.82520 $56,169,
- $ 4,212,689.07821 $ 2,699,726.86209 $53,469,
- $ 4,010,209.56355 $ 2,902,206.37675 $50,567,
- $ 3,792,544.08530 $ 3,119,871.85500 $47,447,
- $ 3,558,553.69617 $ 3,353,862.24413 $44,093,
- $ 3,307,014.02786 $ 3,605,401.91244 $40,488,
- $ 3,036,608.88443 $ 3,875,807.05587 $36,612,
- $ 2,745,923.35524 $ 4,166,492.58506 $32,445,
- $ 2,433,436.41136 $ 4,478,979.52894 $27,966,
- $ 2,097,512.94669 $ 4,814,902.99361 $23,151,
- $ 1,736,395.22217 $ 5,176,020.71813 $17,975,
- $ 1,348,193.66831 $ 5,564,222.27199 $12,411,
- $ 930,876.99791 $ 5,981,538.94239 $6,430,
- $ 482,261.57723 $ 6,430,154.36307 -$
- Prestamo= $80,000,
- A= $6,912,415. n= 28 trimestres - 1 $6,912,415. - 2 $6,912,415. - 3 $6,912,415. - 4 $6,912,415. - 5 $6,912,415. - 6 $6,912,415. - 7 $6,912,415. - 8 $6,912,415. - 9 $6,912,415.
- 10 $6,912,415.
- 11 $6,912,415.
- 12 $6,912,415.
- 13 $3,630,681.
- 14 $3,630,681.
- 15 $3,630,681.
- 16 $3,630,681.
- 17 $3,630,681.
- 18 $3,630,681.
- 19 $3,630,681.
- 20 $3,630,681.
- 21 $3,630,681.
- 22 $3,630,681.
- 23 $3,630,681.
- 24 $3,630,681.
- 25 $3,630,681.
- 26 $3,630,681.
- 27 $3,630,681.
- 28 $3,630,681.
- $80,000, INTERÉS SALDO
- $ 6,000,000.0 $ 912,415.94 $79,087,
- $ 5,931,568.8 $ 980,847.14 $78,106,
- $ 5,858,005.3 $ 1,054,410.67 $77,052,
- $ 5,778,924.5 $ 1,133,491.47 $75,918,
- $ 5,693,912.6 $ 1,218,503.33 $74,700,
- $ 5,602,524.9 $ 1,309,891.08 $73,390,
- $ 5,504,283.0 $ 1,408,132.91 $71,982,
- $ 5,398,673.1 $ 1,513,742.88 $70,468,
- $ 5,285,142.3 $ 1,627,273.60 $68,841,
- $ 5,163,096.8 $ 1,749,319.12 $67,091,
- $ 5,031,897.9 $ 1,880,518.05 $65,211,
- $ 4,890,859.0 $ 2,021,556.90 $33,189,
- $ 2,489,242.3 $ 1,141,438.96 $32,048,
- $ 2,403,634.3 $ 1,227,046.88 $30,821,
- $ 2,311,605.8 $ 1,319,075.40 $29,502,
- $ 2,212,675.2 $ 1,418,006.05 $28,084,
- $ 2,106,324.7 $ 1,524,356.51 $26,559,
- $ 1,991,998.0 $ 1,638,683.24 $24,921,
- $ 1,869,096.7 $ 1,761,584.49 $23,159,
- $ 1,736,977.9 $ 1,893,703.32 $21,266,
- $ 1,594,950.2 $ 2,035,731.07 $19,230,
- $ 1,442,270.3 $ 2,188,410.90 $17,041,
- $ 1,278,139.5 $ 2,352,541.72 $14,689,
- $ 1,101,698.9 $ 2,528,982.35 $12,160,
- $ 912,025.2 $ 2,718,656.03 $9,441,
- $ 708,126.0 $ 2,922,555.23 $6,519,
- $ 488,934.4 $ 3,141,746.87 $3,377,
- $ 253,303.3 $ 3,377,377.89 $
e la cuota trimestral o su valor y teniendo nte el tiempo
