Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1. Requiere de una funcin donde intervienen varias celdas y que las toma como cambio
Prstamo
Comisin
Valor de Comisin
Monto a prestar
Tasa
Plazo
Pago Semestral $
25000
2.50%
625
25625
13.50% anual
36 meses
5,334.60
Tasas
$
12.50% $
14% $
16% $
5,334.60
5,252.17
5,376.02
5,543.08
$
24 $
48 $
60 $
5,334.60
7,522.57
4,249.88
3,606.38
Meses
54000
8%
15
12
mensual
bimensual
trimestral
semestral
anual
mensual
$
516.05
Aos plazo
516.05 $
15
516.05 $
20
451.68 $
25
416.78
Tasas
9.50% $
11% $
12.50% $
698.75 $
743.85 $
790.43 $
Total pagado
$
78,620.28
$
83,849.62
$
89,262.01
$
94,851.76
629.84 $
676.92 $
725.68 $
$ 84,171.51
$ 90,697.18
$ 97,476.46
$ 104,498.34
$
$
$
$
503.35
557.38
613.52
108,402.63
120,804.20
133,771.62
147,243.82
n de saber cul es el
12
6
4
2
1
Tabla de Amortizacin
Artculo
Monto
Plazo
Tipo de pago
# de pagos
Tasa
casa
mensual
bimensual
trimestral
semestral
anual
54000
3 aos
mensual
12
5%
Pago mensual
No. Pago
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
1,618.43
Inters
pagado
Pago mensual
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
1,618.43
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
225.00
219.19
213.36
207.51
201.63
195.73
189.80
183.85
177.87
171.87
165.84
159.79
153.71
147.61
141.48
135.32
129.14
122.94
116.71
110.45
104.17
97.86
91.52
85.16
78.77
72.36
65.91
59.45
52.95
46.43
39.88
33.30
26.70
20.06
13.40
CapitalAmortizacin
Inters
Acumulado
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
225
444.194048
657.557953
865.067422
1066.69806
1262.42538
1452.22477
1636.07155
1813.9409
1985.80792
2151.6476
2311.43483
2465.14438
2612.75094
2754.22908
2889.55326
3018.69783
3141.63706
3258.34508
3368.79593
3472.96355
3570.82174
3662.34422
3747.5046
3826.27635
3898.63288
3964.54743
4023.99318
4076.94317
4123.37033
4163.24748
4196.54734
4223.24249
4243.30542
4256.7085
1,393.43
1,399.23
1,405.06
1,410.92
1,416.80
1,422.70
1,428.63
1,434.58
1,440.56
1,446.56
1,452.59
1,458.64
1,464.72
1,470.82
1,476.95
1,483.10
1,489.28
1,495.49
1,501.72
1,507.98
1,514.26
1,520.57
1,526.91
1,533.27
1,539.66
1,546.07
1,552.51
1,558.98
1,565.48
1,572.00
1,578.55
1,585.13
1,591.73
1,598.37
1,605.03
Saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
54000
52,606.57
51,207.34
49,802.27
48,391.35
46,974.56
45,551.85
44,123.23
42,688.64
41,248.08
39,801.52
38,348.93
36,890.29
35,425.57
33,954.75
32,477.80
30,994.70
29,505.41
28,009.93
26,508.20
25,000.23
23,485.97
21,965.40
20,438.49
18,905.22
17,365.57
15,819.49
14,266.98
12,708.00
11,142.52
9,570.52
7,991.97
6,406.84
4,815.10
3,216.74
1,611.71
36 $
1,618.43 $
6.72 $
1,611.71
4263.42397 $
-0.00
12
6
4
2
1
Notas
Ana
Juan
Martn
mate
ciencias
9
8
5
natural
6
8
9
10
9
8
Notas de Estudiantes
10
8
6
ciencias
natural
4
2
0
Ana
Juan
Martn