No.

NOMBRE COMPLETO DOCUMENTO

1 Luis Carlos Guarin Gomez 1016039419

2 Alan Santiago Amaya Narváez 1070977353

3 Jessica Rivera Jimenez 1013649937

4 Stefania Hurtado Zamora 1002390842

5 Ingri yarleidy barrera rivera 1033773795

6 CINDY YURANY JAIQUEL MONTERO 1023930729

7 KAREM JULIETH LORA SOLORZANO 1023974696

8 Lida cecilia forero Velasquez 52714309

9 Isley Geraldinne Jaramillo Medina 1032474610

10 Laura González Martínez 1057390428

11 Karen Sofía Márquez López 1000785472

12 Ana Maria Tenjo Cordoba 1030639279

13 Juan Diego Moreno Camacho 1023024383

14 Geraldine Guependo Acosta 1007351545

15 Andres Felipe Lozano Leon 1000691347

16 Diego Mauricio Chamorro Peñuela 1000805970

17 Luisa Fernanda Menjura Gomez 1000323515

18 Erika Alejandra Romero Cardona 1018512081

19 Paola Andrea Morales Rivera 1012446898

20 Ana Lucia Gomez Arias 1000988102

21 Tania Lizeth Morales Quintero 1000731897

22 Luisa Fernanda Márquez Rincón 1013682880

23 David Andres Riaño Forero 1030624739

24 José Alejandro González López 1007435120

25 Michele Tatiana Cruz Jimenez 1000625006

26 Paula Alexandra Vergara Lozano 1000134006

27 Angie Lorena Santos castro 1000731893

28 Zuly Rodriguez 1043663991

29 Daniel felipe arias ramirez 1000626159

30 Juan Stevan jaque gomez 1007702431

31 Yisleydy nayiber castillo heredia 1003486567

 CORREO ELECTRÓNICO CONTACTO EMPRESA 1/8/2022

luis_comando13@hotmail.com 3203099071 Avianca

X
samaya0406@gmail.com 3227556533 Avianca
X
yessi017_3@hotmail.com 3046300825 - 3185710400 Avianca
X
stefaniahurtadozamora@gmail.com 3043274476 Gallagher
X
Ingribarrera60@gmail.com 3108832491 Gallagher

yuranijaiquel1994@gmail.com 3506356995 Gallagher

X
karenlora434@gmail.com 3108774693 Gallagher
X
lforero773@gmail.com 3125547897 Gallagher
X
geral13j@gmail.com 3222938288 Coca Cola
X
lauracra03@gmail.com 3212152468 Coca Cola

karensofia2706@gmail.com 3145388681 Coca Cola

X
anamaria_043@hotmail.com 3017946722 Coca Cola
X
juandiego970922@gmail.com 3142491401 Coca Cola
X
Chikimorena28@gmail.com 3229760897 Coca Cola
X
leonmartha204@gmail.com 3202014296 Coca Cola
X
nickypr725@gmail.com 3112271460 / 3022003288 Coca Cola
X
luisamenjura51@gmail.com 3027054202 Coca Cola
X
erika.romero@pi.edu.co 3043760536 Coca Cola
X
andrea.971020@gmail.com 3228467103 Coca Cola
X
analuciagomezarias@gmail.com 3143051083 Coca Cola
X
Alhamandres24@gmail.com 3105601341 Coca Cola
X
fernandamarquez.980709@gmail.com 3228647110 Coca Cola
X
dandrerifo@gmail.com 3105093693 Coca Cola
X
alejojagl01@gmail.com 3028442917 Coca Cola

tatianacruz625@gmail.com 3216405130 Coca Cola

X
3214591541pa@gmail.com 3227299253 Coca Cola
 santosl1602@gmail.com 3003309298 Coca Cola
X
karorodriguez002@gmail.com 3017420186 Coca Cola
X
Dafelipear09251@gmail.com 3222456318 Coca Cola
X
juanjaque607@gmail.com 3144802886 Coca Cola
X
Yisleydycastilloheredia@gmail.com 3227637763 Coca Cola
X
 taxi $ 90,000,000
vida util 10
valor residual $ 9,000,000
 analisis de depresasion

periodo lineal boble disminucion suma de digitos

1 $ 8,100,000 $ 27,000,000 $ 14,727,273

2 $ 8,100,000 $ 18,900,000 $ 13,254,545
3 $ 8,100,000 $ 13,230,000 $ 11,781,818
4 $ 8,100,000 $ 9,261,000 $ 10,309,091
5 $ 8,100,000 $ 6,482,700 $ 8,836,364
6 $ 8,100,000 $ 4,537,890 $ 7,363,636
7 $ 8,100,000 $ 1,588,410 $ 5,890,909
8 $ 8,100,000 $0 $ 4,418,182
9 $ 8,100,000 $0 $ 2,945,455
10 $ 8,100,000 $0 $ 1,472,727

total $ 81,000,000 $ 81,000,000 $ 81,000,000

 analisis de depresasion con la inflacion calculada

periodo lineal boble disminucion suma de digitos

1 $ 8,424,810 $ 28,082,700 $ 15,317,836

2 $ 8,424,810 $ 19,657,890 $ 13,786,053
3 $ 8,424,810 $ 13,760,523 $ 12,254,269
4 $ 8,424,810 $ 9,632,366 $ 10,722,485
5 $ 8,424,810 $ 6,742,656 $ 9,190,702
6 $ 8,424,810 $ 4,719,859 $ 7,658,918
7 $ 8,424,810 $ 1,652,105 $ 6,127,135
8 $ 8,424,810 $0 $ 4,595,351
9 $ 8,424,810 $0 $ 3,063,567
10 $ 8,424,810 $0 $ 1,531,784

total $ 84,248,100 $ 84,248,100 $ 84,248,100

Posición relativa Año Inflación anual
40 1946 9.31
51 1947 18.3
45 1948 16
21 1949 6.7
55 1950 20.5
37 1951 8.9
1 1952 -2.3
28 1953 7.3
36 1954 8.8
3 1955 1.72
34 1956 8.47
53 1957 18.75
38 1958 9.21
27 1959 7.23
22 1960 6.74
18 1961 6.32
25 1962 6.93
75 1963 32.41
33 1964 8.39
44 1965 14.84
41 1966 12.92
29 1967 7.46
19 1968 6.48
32 1969 8.26
24 1970 6.83
43 1971 13.91
42 1972 13.86
61 1973 23.48
67 1974 26.06
49 1975 17.69
65 1976 25.79
72 1977 28.3
52 1978 18.73
73 1979 28.82
66 1980 25.96
69 1981 26.36
63 1982 24.04
46 1983 16.66
50 1984 18.26
58 1985 22.45
56 1986 20.95
62 1987 24.03
71 1988 28.12
68 1989 26.23
74 1990 32.37
70 1991 26.82
64 1992 25.14
60 1993 22.61
59 1994 22.6
54 1995 19.47
57 1996 21.64
48 1997 17.68
47 1998 16.7
39 1999 9.23
35 2000 8.75
30 2001 7.65
26 2002 6.99
20 2003 6.49
15 2004 5.5
14 2005 4.85
13 2006 4.48
16 2007 5.69
31 2008 7.67
5 2009 2
7 2010 3.17
10 2011 3.73
6 2012 2.44
4 2013 1.94
9 2014 3.66
23 2015 6.77
17 2016 5.75
12 2017 4.09
8 2018 3.18
11 2019 3.8
2 2020
 vehiculo valor interes
kwid $ 45,000,000 10.0%
sandero $ 50,000,000 11.2%
stepway $ 63,000,000 12.1%
duster $ 68,000,000 11.8%
koleos $110,000,000 9.9%
captur $ 87,000,000 10.1%
tipo de vivienda estado valor hipoteca interes ( semestral
apartamento nuevo $ 120,000,000 6.0%
apartamento usado $ 95,000,000 7.5%
casa nuevo $ 210,000,000 6.2%
casa usado $ 167,000,000 6.5%
bodega nuevo $ 320,000,000 4.9%
bodega usado $ 289,000,000 5.1%
lote nuevo $ 90,000,000 8.0%
4 vehiculo duster plazo:
valor $ 68,000,000 interes:
valor cuota:
 60
11.8%
-$ 1,505,759

periodo pago interes pago capital

1 -$ 668,667 -$ 837,092
2 -$ 660,435 -$ 845,324
3 -$ 652,123 -$ 853,636
4 -$ 643,729 -$ 862,030
5 -$ 635,252 -$ 870,507
6 -$ 626,692 -$ 879,067
7 -$ 618,048 -$ 887,711
8 -$ 609,319 -$ 896,440
9 -$ 600,504 -$ 905,255
10 -$ 591,602 -$ 914,157
11 -$ 582,613 -$ 923,146
12 -$ 573,535 -$ 932,223
13 -$ 564,369 -$ 941,390
14 -$ 555,112 -$ 950,647
15 -$ 545,764 -$ 959,995
16 -$ 536,324 -$ 969,435
17 -$ 526,791 -$ 978,968
18 -$ 517,164 -$ 988,595
19 -$ 507,443 -$ 998,316
20 -$ 497,626 -$ 1,008,133
21 -$ 487,713 -$ 1,018,046
22 -$ 477,702 -$ 1,028,057
23 -$ 467,593 -$ 1,038,166
24 -$ 457,384 -$ 1,048,375
25 -$ 447,075 -$ 1,058,684
26 -$ 436,665 -$ 1,069,094
27 -$ 426,152 -$ 1,079,607
28 -$ 415,536 -$ 1,090,223
29 -$ 404,816 -$ 1,100,943
30 -$ 393,990 -$ 1,111,769
31 -$ 383,057 -$ 1,122,702
32 -$ 372,017 -$ 1,133,742
33 -$ 360,869 -$ 1,144,890
34 -$ 349,611 -$ 1,156,148
35 -$ 338,242 -$ 1,167,517
36 -$ 326,761 -$ 1,178,998
37 -$ 315,168 -$ 1,190,591
38 -$ 303,460 -$ 1,202,298
39 -$ 291,638 -$ 1,214,121
40 -$ 279,699 -$ 1,226,060
41 -$ 267,643 -$ 1,238,116
42 -$ 255,468 -$ 1,250,291
43 -$ 243,173 -$ 1,262,586
44 -$ 230,758 -$ 1,275,001
45 -$ 218,220 -$ 1,287,538
46 -$ 205,560 -$ 1,300,199
 47 -$ 192,774 -$ 1,312,985
48 -$ 179,863 -$ 1,325,896
49 -$ 166,825 -$ 1,338,934
50 -$ 153,659 -$ 1,352,100
51 -$ 140,364 -$ 1,365,395
52 -$ 126,937 -$ 1,378,822
53 -$ 113,379 -$ 1,392,380
54 -$ 99,687 -$ 1,406,072
55 -$ 85,861 -$ 1,419,898
56 -$ 71,898 -$ 1,433,861
57 -$ 57,799 -$ 1,447,960
58 -$ 43,560 -$ 1,462,198
59 -$ 29,182 -$ 1,476,577
60 -$ 14,662 -$ 1,491,096

total -$ 22,345,534 -$ 68,000,000

cota
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
 -$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759
-$ 1,505,759

-$ 90,345,534
3 hipoteca plazo
estado nuevo interes
valor $ 210,000,000 valor de cotas
 72

6.2%

-$ 3,500,166.60

periodo pago interes pago capital

1 -$ 1,085,000.00 -$ 2,415,166.60
2 -$ 1,072,521.64 -$ 2,427,644.96
3 -$ 1,059,978.81 -$ 2,440,187.79
4 -$ 1,047,371.17 -$ 2,452,795.43
5 -$ 1,034,698.39 -$ 2,465,468.20
6 -$ 1,021,960.14 -$ 2,478,206.46
7 -$ 1,009,156.07 -$ 2,491,010.52
8 -$ 996,285.85 -$ 2,503,880.74
9 -$ 983,349.14 -$ 2,516,817.46
10 -$ 970,345.58 -$ 2,529,821.02
11 -$ 957,274.84 -$ 2,542,891.76
12 -$ 944,136.56 -$ 2,556,030.03
13 -$ 930,930.41 -$ 2,569,236.19
14 -$ 917,656.02 -$ 2,582,510.58
15 -$ 904,313.05 -$ 2,595,853.55
16 -$ 890,901.14 -$ 2,609,265.46
17 -$ 877,419.94 -$ 2,622,746.66
18 -$ 863,869.08 -$ 2,636,297.52
19 -$ 850,248.21 -$ 2,649,918.39
20 -$ 836,556.96 -$ 2,663,609.64
21 -$ 822,794.98 -$ 2,677,371.62
22 -$ 808,961.89 -$ 2,691,204.71
23 -$ 795,057.33 -$ 2,705,109.26
24 -$ 781,080.94 -$ 2,719,085.66
25 -$ 767,032.33 -$ 2,733,134.27
26 -$ 752,911.13 -$ 2,747,255.46
27 -$ 738,716.98 -$ 2,761,449.62
28 -$ 724,449.49 -$ 2,775,717.11
29 -$ 710,108.29 -$ 2,790,058.31
30 -$ 695,692.98 -$ 2,804,473.61
31 -$ 681,203.20 -$ 2,818,963.39
32 -$ 666,638.56 -$ 2,833,528.04
33 -$ 651,998.66 -$ 2,848,167.93
34 -$ 637,283.13 -$ 2,862,883.47
35 -$ 622,491.57 -$ 2,877,675.03
36 -$ 607,623.58 -$ 2,892,543.02
37 -$ 592,678.77 -$ 2,907,487.83
38 -$ 577,656.75 -$ 2,922,509.85
39 -$ 562,557.12 -$ 2,937,609.48
40 -$ 547,379.47 -$ 2,952,787.13
41 -$ 532,123.40 -$ 2,968,043.20
42 -$ 516,788.51 -$ 2,983,378.09
43 -$ 501,374.39 -$ 2,998,792.21
44 -$ 485,880.63 -$ 3,014,285.97
45 -$ 470,306.82 -$ 3,029,859.78
46 -$ 454,652.55 -$ 3,045,514.05
47 -$ 438,917.39 -$ 3,061,249.21
48 -$ 423,100.94 -$ 3,077,065.66
 49 -$ 407,202.76 -$ 3,092,963.84
50 -$ 391,222.45 -$ 3,108,944.15
51 -$ 375,159.57 -$ 3,125,007.03
52 -$ 359,013.70 -$ 3,141,152.90
53 -$ 342,784.41 -$ 3,157,382.19
54 -$ 326,471.27 -$ 3,173,695.33
55 -$ 310,073.85 -$ 3,190,092.75
56 -$ 293,591.70 -$ 3,206,574.90
57 -$ 277,024.40 -$ 3,223,142.20
58 -$ 260,371.49 -$ 3,239,795.10
59 -$ 243,632.55 -$ 3,256,534.05
60 -$ 226,807.13 -$ 3,273,359.47
61 -$ 209,894.77 -$ 3,290,271.83
62 -$ 192,895.03 -$ 3,307,271.57
63 -$ 175,807.46 -$ 3,324,359.14
64 -$ 158,631.61 -$ 3,341,534.99
65 -$ 141,367.01 -$ 3,358,799.59
66 -$ 124,013.21 -$ 3,376,153.39
67 -$ 106,569.75 -$ 3,393,596.85
68 -$ 89,036.17 -$ 3,411,130.43
69 -$ 71,411.99 -$ 3,428,754.60
70 -$ 53,696.76 -$ 3,446,469.84
71 -$ 35,890.00 -$ 3,464,276.60
72 -$ 17,991.24 -$ 3,482,175.36

total -$ 42,011,995.08 -$ 210,000,000.00

cota
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
 -$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60
-$ 3,500,166.60

-$ 252,011,995.08