Documentos de Académico
Documentos de Profesional
Documentos de Cultura
AMORTIZACIONES
AMORTIZACIONES
) SON PARAMETROS
inicial
monto
inters
amort
$1,000
cuota
final
0
1
2
3
4
5
6
7
8
9
10
11
$1,000.00
$819.03
$629.00
$429.48
$219.98
$0.00
($230.97)
($473.50)
($728.15)
($995.53)
($1,276.28)
$50.00
$40.95
$31.45
$21.47
$11.00
$0.00
($11.55)
($23.67)
($36.41)
($49.78)
($63.81)
$180.97
$190.02
$199.52
$209.50
$219.98
$230.97
$242.52
$254.65
$267.38
$280.75
$294.79
$230.97
$230.97
$230.97
$230.97
$230.97
$230.97
$230.97
$230.97
$230.97
$230.97
$230.97
12
($1,571.07)
($78.55)
$309.53
$230.97 -
monto
$1,000.00
$819.03
$629.00
$429.48
$219.98
$0.00
($230.97)
($473.50)
($728.15)
($995.53)
($1,276.28)
($1,571.07)
1,880.60
1,000.00
Un prstamo a 12 meses, al 3% efectivo mensual vencido pagadero a 12 meses con cuotas que se duplican cada
mes. Recuerde que para la solucin de este ejercicio debe utilizar la funcin celda objetivo.
periodos
0
1
2
3
4
5
6
7
8
9
10
11
12
inicial
$1,000.00
$1,019.46
$1,039.50
$1,049.61
$1,060.01
$1,049.65
$1,038.98
$985.82
$931.07
$790.35
$645.41
$327.48
inters
$30.00
$30.58
$31.19
$31.49
$31.80
$31.49
$31.17
$29.57
$27.93
$23.71
$19.36
$9.82
amort
cuota
($19.46)
($20.04)
($10.10)
($10.41)
$10.36
$10.67
$53.16
$54.75
$140.72
$144.94
$317.94
$327.48
Pgina 1 de 4
$10.54
$10.54
$21.08
$21.08
$42.16
$42.16
$84.33
$84.33
$168.65
$168.65
$337.30
$337.30
final
$1,000.00
$1,019.46
$1,039.50
$1,049.61
$1,060.01
$1,049.65
$1,038.98
$985.82
$931.07
$790.35
$645.41
$327.48
$0.00
gradiente
0.00
0.00
1.00
0.00
1.00
0.00
1.00
0.00
1.00
0.00
1.00
0.00
Pgina 2 de 4
1000
0.05
5
999.95
Pgina 3 de 4
Pgina 4 de 4