Documentos de Académico
Documentos de Profesional
Documentos de Cultura
AMORTIZACIONES
AMORTIZACIONES
) SON PARAMETROS
inicial
monto
inters
amort
cuota
0
1
2
3
4
5
6
7
8
9
10
11
$10,000,000.00
$9,252,305.28
$8,490,030.52
$7,712,891.40
$6,920,598.07
$6,112,855.02
$5,289,360.97
$4,449,808.80
$3,593,885.35
$2,721,271.40
$1,831,641.48
$195,000.00
$180,419.95
$165,555.60
$150,401.38
$134,951.66
$119,200.67
$103,142.54
$86,771.27
$70,080.76
$53,064.79
$35,717.01
$747,694.72
$762,274.76
$777,139.12
$792,293.33
$807,743.05
$823,494.04
$839,552.18
$855,923.44
$872,613.95
$889,629.92
$906,977.71
$942,694.72
$942,694.72
$942,694.72
$942,694.72
$942,694.72
$942,694.72
$942,694.72
$942,694.72
$942,694.72
$942,694.72
$942,694.72
12
$924,663.77
$18,030.94
$924,663.77
$942,694.72
$10,000,000
monto
final
$10,000,000.00
$9,252,305.28
$8,490,030.52
$7,712,891.40
$6,920,598.07
$6,112,855.02
$5,289,360.97
$4,449,808.80
$3,593,885.35
$2,721,271.40
$1,831,641.48
$924,663.77
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