33323646

N
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

0.03
CUOTA

10000
INTERS

BONO

2500000
2490000
2480000
2470000
2460000
2450000
2440000
2430000
2420000
2410000
2400000
2390000
2380000
2370000
2360000
2350000
2340000
2330000

999709.38
954700.661
908641.681
861500.931
813245.959
763843.338
713258.638
661456.397
608400.089
554052.092
498373.654
441324.864
382864.61
322950.548
261539.065
198585.237
134042.794
67864.0777

1500290.62
1535299.34
1571358.32
1608499.07
1646754.04
1686156.66
1726741.36
1768543.6
1811599.91
1855947.91
1901626.35
1948675.14
1997135.39
2047049.45
2098460.94
2151414.76
2205957.21
2262135.92

0.02
INTERS

2162306.4
ABONO

1080000
1047530.81
1012790.16
975683.954
936114.767
893981.71
849180.332
801602.496
751136.259
697665.75
641071.033
581227.981
518008.134
451278.557
380901.697
306735.227
228631.892
146439.349

1082306.4
1158021.72
1236873.42
1318972.9
1404435.22
1493379.28
1585927.87
1682207.88
1782350.32
1886490.56
1994768.4
2107328.24
2224319.22
2345895.34
2472215.68
2603444.5
2739751.42
4881311.63

i
45000000
N
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

j
0.03
CUOTA
9000000
2162306.4
2205552.53
2249663.58
2294656.85
2340549.99
2387360.99
2435108.21
2483810.37
2533486.58
2584156.31
2635839.44
2688556.22
2742327.35
2797173.9
2853117.37
2910179.72
2968383.32
5027750.98

SALDO
33323645.98
31823355.36
30288056.02
28716697.71
27108198.64
25461444.6
23775287.93
22048546.57
20280002.97
18468403.06
16612455.15
14710828.8
12762153.67
10765018.28
8717968.827
6619507.892
4468093.128
2262135.922
0.00

SALDO
36000000
34917693.6
33759671.88
32522798.46
31203825.56
29799390.34
28306011.06
26720083.19
25037875.31
23255524.99
21369034.43
19374266.03
17266937.79
15042618.57
12696723.23
10224507.55
7621063.058
4881311.634
0.00

3441890.96
N
0
1
2
3
4
5
6
7
8
9
10
11
12

0.08
CUOTA
0
500000
490000
480200
470596
461184.08
451960.398
442921.19
434062.767
425381.511
416873.881
408536.403
400365.675

0.02
INTERS

2162306.4
ABONO

275351.277
257379.379
238769.729
219455.308
199364.052
178418.45
156535.094
133624.207
109589.122
84325.7307
57721.8787
29656.7167

224648.723
232620.621
241430.271
251140.692
261820.028
273541.948
286386.096
300438.56
315792.389
332548.15
350814.525
370708.959

60000000
N
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

0.03
CUOTA

0.2
INTERS

3272992.13
BONO

3272992.13
3272992.13
3272992.13
3272992.13
3272992.13
3272992.13
3272992.13
3272992.13
3272992.13
3272992.13
3272992.13
3272992.13
3927590.56
3927590.56
3927590.56
3927590.56
3927590.56
3927590.56
3927590.56
3927590.56
3927590.56
3927590.56
3927590.56
3927590.56

1800000
1755810.24
1710294.78
1663413.86
1615126.51
1565390.54
1514162.49
1461397.6
1407049.77
1351071.5
1293413.88
1234026.53
1172857.56
1090215.57
1005094.32
917419.437
827114.303
734100.015
638295.299
539616.441
437977.218
333288.818
225459.765
114395.842

1472992.13
1517181.9
1562697.35
1609578.27
1657865.62
1707601.59
1758829.64
1811594.53
1865942.36
1921920.63
1979578.25
2038965.6
2754733
2837374.99
2922496.24
3010171.12
3100476.26
3193490.54
3289295.26
3387974.12
3489613.34
3594301.74
3702130.79
3813194.72

SALDO
3441890.962
3217242.239
2984621.618
2743191.347
2492050.655
2230230.627
1956688.679
1670302.583
1369864.023
1054071.634
721523.4834
370708.9587
0

SALDO
60000000
58527007.87
57009825.97
55447128.62
53837550.34
52179684.72
50472083.13
48713253.49
46901658.96
45035716.6
43113795.97
41134217.71
39095252.11
36340519.11
33503144.13
30580647.89
27570476.77
24470000.52
21276509.97
17987214.71
14599240.59
11109627.25
7515325.511
3813194.718
0.00

EJERCICIO 3

EJERCICIO 4

EJERCICIO 1

EJERICIO 2