Documentos de Académico
Documentos de Profesional
Documentos de Cultura
AMORTIZACIONES
AMORTIZACIONES
) SON PARAMETROS
monto
$435,000
N = 12
periodos
0
1
2
3
4
5
6
7
8
9
10
11
12
inicial
$435,000.00
$403,928.72
$371,999.88
$339,189.80
$305,474.17
$270,827.98
$235,225.56
$198,640.51
$161,045.71
$122,413.30
$82,714.63
$41,920.28
inters
$12,006.00
$11,148.43
$10,267.20
$9,361.64
$8,431.09
$7,474.85
$6,492.23
$5,482.48
$4,444.86
$3,378.61
$2,282.92
$1,157.00
amort
$31,071.28
$31,928.84
$32,810.08
$33,715.64
$34,646.19
$35,602.42
$36,585.05
$37,594.80
$38,632.41
$39,698.67
$40,794.35
$41,920.28
cuota
final
$435,000.00
$403,928.72
$371,999.88
$339,189.80
$305,474.17
$270,827.98
$235,225.56
$198,640.51
$161,045.71
$122,413.30
$82,714.63
$41,920.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
$43,077.28
monto
0.00
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
Pgina 3 de 4
Pgina 4 de 4