Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Miguel Engel Jaramillo 8D Taller 13 Metodo Frances
Miguel Engel Jaramillo 8D Taller 13 Metodo Frances
GRADO 8D
$ 10,000,000
plazo (aos)
1(AO)
1.95%
$ 942,772.21
TABLA DE AMORTIZACION CUOTA FIJA
# CUOTA
VALOR CUOTA
0
INTERES
0
$ 942,772.21
$ 195,133.66
$ 942,772.21
$ 180,544.72
$ 942,772.21
$ 165,671.09
$ 942,772.21
$ 150,507.23
$ 942,772.21
$ 135,047.48
$ 942,772.21
$ 119,286.05
$ 942,772.21
$ 103,217.06
$ 942,772.21
$ 86,834.51
$ 942,772.21
$ 70,132.29
10
$ 942,772.21
$ 53,104.15
11
$ 942,772.21
$ 35,743.73
12
$ 942,772.21
$ 18,044.55
$ 11,313,267
$ 1,313,267
26.10%
no.pagos por ao
12
(funcion tasa.nominal)
(funcion pago)
SALDO
0
$ 10,000,000
$ 747,638.55
$ 9,252,361
$ 762,227.49
$ 8,490,134
$ 777,101.12
$ 7,713,033
$ 792,264.98
$ 6,920,768
$ 807,724.73
$ 6,113,043
$ 823,486.16
$ 5,289,557
$ 839,555.15
$ 4,450,002
$ 855,937.70
$ 3,594,064
$ 872,639.92
$ 2,721,424
$ 889,668.06
$ 1,831,756
$ 907,028.48
$ 924,728
$ 924,727.66
$0
$ 10,000,000
GRADO 8D
$ 20,000,000
plazo (aos)
1.29%
$ 561,963
TABLA DE AMORTIZACION CUOTA FIJA
# CUOTA
VALOR CUOTA
INTERES
$0
$0
$ 561,963
$ 258,768
$ 561,963
$ 254,845
$ 561,963
$ 250,872
$ 561,963
$ 246,846
$ 561,963
$ 242,769
$ 561,963
$ 238,640
$ 561,963
$ 234,456
$ 561,963
$ 230,219
$ 561,963
$ 225,927
10
$ 561,963
$ 221,579
11
$ 561,963
$ 217,175
12
$ 561,963
$ 212,714
13
$ 561,963
$ 208,195
14
$ 561,963
$ 203,618
15
$ 561,963
$ 198,981
16
$ 561,963
$ 194,285
17
$ 561,963
$ 189,528
18
$ 561,963
$ 184,709
19
$ 561,963
$ 179,828
20
$ 561,963
$ 174,884
21
$ 561,963
$ 169,876
22
$ 561,963
$ 164,803
23
$ 561,963
$ 159,664
24
$ 561,963
$ 154,459
25
$ 561,963
$ 149,187
26
$ 561,963
$ 143,846
27
$ 561,963
$ 138,436
28
$ 561,963
$ 132,956
29
$ 561,963
$ 127,406
30
$ 561,963
$ 121,783
31
$ 561,963
$ 116,088
32
$ 561,963
$ 110,319
33
$ 561,963
$ 104,476
34
$ 561,963
$ 98,556
35
$ 561,963
$ 92,561
36
$ 561,963
$ 86,487
37
$ 561,963
$ 80,335
38
$ 561,963
$ 74,104
39
$ 561,963
$ 67,792
40
$ 561,963
$ 61,398
41
$ 561,963
$ 54,922
42
$ 561,963
$ 48,361
43
$ 561,963
$ 41,716
44
$ 561,963
$ 34,985
45
$ 561,963
$ 28,167
46
$ 561,963
$ 21,260
47
$ 561,963
$ 14,264
48
$ 561,963
$ 7,178
$ 26,974,223
$ 6,974,223
16.68%
no.pagos por ao
12
(funcion tasa.nominal)
(funcion pago)
SALDO
$0
$ 20,000,000
$ 303,195
$ 19,696,805
$ 307,118
$ 19,389,687
$ 311,091
$ 19,078,596
$ 315,116
$ 18,763,479
$ 319,194
$ 18,444,286
$ 323,323
$ 18,120,962
$ 327,507
$ 17,793,455
$ 331,744
$ 17,461,711
$ 336,036
$ 17,125,675
$ 340,384
$ 16,785,291
$ 344,788
$ 16,440,503
$ 349,249
$ 16,091,253
$ 353,768
$ 15,737,485
$ 358,345
$ 15,379,140
$ 362,982
$ 15,016,159
$ 367,678
$ 14,648,481
$ 372,435
$ 14,276,046
$ 377,254
$ 13,898,792
$ 382,135
$ 13,516,657
$ 387,079
$ 13,129,578
$ 392,087
$ 12,737,491
$ 397,160
$ 12,340,331
$ 402,299
$ 11,938,032
$ 407,504
$ 11,530,528
$ 412,776
$ 11,117,751
$ 418,117
$ 10,699,634
$ 423,527
$ 10,276,107
$ 429,007
$ 9,847,101
$ 434,557
$ 9,412,544
$ 440,180
$ 8,972,364
$ 445,875
$ 8,526,489
$ 451,644
$ 8,074,845
$ 457,487
$ 7,617,358
$ 463,407
$ 7,153,951
$ 469,402
$ 6,684,549
$ 475,476
$ 6,209,073
$ 481,628
$ 5,727,446
$ 487,859
$ 5,239,587
$ 494,171
$ 4,745,416
$ 500,565
$ 4,244,851
$ 507,041
$ 3,737,809
$ 513,602
$ 3,224,208
$ 520,247
$ 2,703,961
$ 526,978
$ 2,176,983
$ 533,796
$ 1,643,186
$ 540,703
$ 1,102,484
$ 547,699
$ 554,785
$ 554,785
$0
$ 20,000,000
GRADO 8D
$ 12,000,000
plazo (aos)
2(aos)
1.79%
$ 619,334
TABLA DE AMORTIZACION CUOTA FIJA
# CUOTA
VALOR CUOTA
INTERES
$0
$0
$ 619,334
$ 214,585
$ 619,334
$ 207,347
$ 619,334
$ 199,980
$ 619,334
$ 192,481
$ 619,334
$ 184,848
$ 619,334
$ 177,079
$ 619,334
$ 169,170
$ 619,334
$ 161,120
$ 619,334
$ 152,927
10
$ 619,334
$ 144,586
11
$ 619,334
$ 136,097
12
$ 619,334
$ 127,456
13
$ 619,334
$ 118,660
14
$ 619,334
$ 109,707
15
$ 619,334
$ 100,593
16
$ 619,334
$ 91,317
17
$ 619,334
$ 81,875
18
$ 619,334
$ 72,264
19
$ 619,334
$ 62,482
20
$ 619,334
$ 52,524
21
$ 619,334
$ 42,388
22
$ 619,334
$ 32,071
23
$ 619,334
$ 21,570
24
$ 619,334
$ 10,880
$ 14,864,009
$ 2,864,009
23.70%
no.pagos por ao
12
(funcion tasa.nominal)
(funcion pago)
SALDO
$0
$ 12,000,000
$ 404,749
$ 11,595,251
$ 411,986
$ 11,183,265
$ 419,353
$ 10,763,912
$ 426,852
$ 10,337,059
$ 434,485
$ 9,902,574
$ 442,255
$ 9,460,319
$ 450,163
$ 9,010,155
$ 458,213
$ 8,551,942
$ 466,407
$ 8,085,535
$ 474,747
$ 7,610,788
$ 483,237
$ 7,127,551
$ 491,878
$ 6,635,673
$ 500,674
$ 6,134,999
$ 509,627
$ 5,625,372
$ 518,740
$ 5,106,631
$ 528,016
$ 4,578,615
$ 537,458
$ 4,041,157
$ 547,069
$ 3,494,087
$ 556,852
$ 2,937,235
$ 566,810
$ 2,370,425
$ 576,946
$ 1,793,480
$ 587,263
$ 1,206,217
$ 597,764
$ 608,453
$ 608,453
$0
$ 12,000,000
GRADO 8D
$ 50,000,000
plazo (aos)
5(aos)
1.39%
$ 1,233,670
TABLA DE AMORTIZACION CUOTA FIJA
# CUOTA
VALOR CUOTA
INTERES
$0
$0
$ 1,233,670
$ 694,422
$ 1,233,670
$ 686,932
$ 1,233,670
$ 679,339
$ 1,233,670
$ 671,640
$ 1,233,670
$ 663,834
$ 1,233,670
$ 655,920
$ 1,233,670
$ 647,896
$ 1,233,670
$ 639,761
$ 1,233,670
$ 631,512
10
$ 1,233,670
$ 623,149
11
$ 1,233,670
$ 614,670
12
$ 1,233,670
$ 606,073
13
$ 1,233,670
$ 597,357
14
$ 1,233,670
$ 588,519
15
$ 1,233,670
$ 579,559
16
$ 1,233,670
$ 570,475
17
$ 1,233,670
$ 561,264
18
$ 1,233,670
$ 551,925
19
$ 1,233,670
$ 542,457
20
$ 1,233,670
$ 532,857
21
$ 1,233,670
$ 523,124
22
$ 1,233,670
$ 513,255
23
$ 1,233,670
$ 503,250
24
$ 1,233,670
$ 493,106
25
$ 1,233,670
$ 482,820
26
$ 1,233,670
$ 472,392
27
$ 1,233,670
$ 461,819
28
$ 1,233,670
$ 451,100
29
$ 1,233,670
$ 440,231
30
$ 1,233,670
$ 429,211
31
$ 1,233,670
$ 418,039
32
$ 1,233,670
$ 406,711
33
$ 1,233,670
$ 395,226
34
$ 1,233,670
$ 383,581
35
$ 1,233,670
$ 371,774
36
$ 1,233,670
$ 359,804
37
$ 1,233,670
$ 347,667
38
$ 1,233,670
$ 335,362
39
$ 1,233,670
$ 322,886
40
$ 1,233,670
$ 310,237
41
$ 1,233,670
$ 297,412
42
$ 1,233,670
$ 284,409
43
$ 1,233,670
$ 271,225
44
$ 1,233,670
$ 257,858
45
$ 1,233,670
$ 244,306
46
$ 1,233,670
$ 230,565
47
$ 1,233,670
$ 216,633
48
$ 1,233,670
$ 202,508
49
$ 1,233,670
$ 188,187
50
$ 1,233,670
$ 173,667
51
$ 1,233,670
$ 158,945
52
$ 1,233,670
$ 144,019
53
$ 1,233,670
$ 128,885
54
$ 1,233,670
$ 113,542
55
$ 1,233,670
$ 97,985
56
$ 1,233,670
$ 82,212
57
$ 1,233,670
$ 66,220
58
$ 1,233,670
$ 50,006
59
$ 1,233,670
$ 33,567
60
$ 1,233,670
$ 16,899
$ 74,020,205
$ 24,020,205
18.00%
no.pagos por ao
12
(funcion tasa.nominal)
(funcion pago)
SALDO
$0
$ 50,000,000
$ 539,249
$ 49,460,751
$ 546,738
$ 48,914,014
$ 554,331
$ 48,359,682
$ 562,030
$ 47,797,652
$ 569,836
$ 47,227,817
$ 577,750
$ 46,650,067
$ 585,774
$ 46,064,293
$ 593,909
$ 45,470,384
$ 602,158
$ 44,868,226
$ 610,521
$ 44,257,705
$ 619,000
$ 43,638,705
$ 627,597
$ 43,011,108
$ 636,313
$ 42,374,795
$ 645,151
$ 41,729,644
$ 654,111
$ 41,075,533
$ 663,195
$ 40,412,338
$ 672,406
$ 39,739,932
$ 681,745
$ 39,058,187
$ 691,213
$ 38,366,974
$ 700,813
$ 37,666,161
$ 710,546
$ 36,955,614
$ 720,415
$ 36,235,200
$ 730,420
$ 35,504,780
$ 740,564
$ 34,764,215
$ 750,850
$ 34,013,366
$ 761,278
$ 33,252,088
$ 771,851
$ 32,480,237
$ 782,571
$ 31,697,666
$ 793,439
$ 30,904,227
$ 804,459
$ 30,099,768
$ 815,632
$ 29,284,137
$ 826,959
$ 28,457,177
$ 838,445
$ 27,618,733
$ 850,089
$ 26,768,644
$ 861,896
$ 25,906,748
$ 873,866
$ 25,032,882
$ 886,003
$ 24,146,879
$ 898,308
$ 23,248,571
$ 910,784
$ 22,337,788
$ 923,433
$ 21,414,354
$ 936,258
$ 20,478,096
$ 949,261
$ 19,528,834
$ 962,445
$ 18,566,389
$ 975,812
$ 17,590,577
$ 989,365
$ 16,601,213
$ 1,003,105
$ 15,598,107
$ 1,017,037
$ 14,581,070
$ 1,031,162
$ 13,549,909
$ 1,045,483
$ 12,504,425
$ 1,060,003
$ 11,444,422
$ 1,074,725
$ 10,369,697
$ 1,089,651
$ 9,280,046
$ 1,104,785
$ 8,175,261
$ 1,120,129
$ 7,055,133
$ 1,135,685
$ 5,919,447
$ 1,151,458
$ 4,767,989
$ 1,167,450
$ 3,600,539
$ 1,183,664
$ 2,416,875
$ 1,200,103
$ 1,216,771
$ 1,216,771
$0
$ 50,000,000