Professional Documents
Culture Documents
Taller N°13 AMORTIZACION DE CRÉDITOS Daniel Stiven Atehortua 8°D
Taller N°13 AMORTIZACION DE CRÉDITOS Daniel Stiven Atehortua 8°D
37
38
39
40
41
42
43
44
45
46
47
48
Total :
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 561,962.98
$ 26,974,222.94
$
$
$
$
$
$
$
$
$
$
$
80,335.47
74,103.98
67,791.87
61,398.08
54,921.57
48,361.27
41,716.09
34,984.92
28,166.67
21,260.20
14,264.37
$ 7,178.03
$ 6,974,222.94
$ 481,627.51
$ 487,859.00
$ 494,171.11
$ 500,564.90
$ 507,041.40
$ 513,601.71
$ 520,246.89
$ 526,978.05
$ 533,796.31
$ 540,702.78
$ 547,698.61
$ 554,784.95
$ 20,000,000.00
Grado: 8D
16.68%
12
on tasa nominal)
ncion pago)
saldo
$ 20,000,000
$ 19,696,805.01
$ 19,389,687.16
$ 19,078,595.70
$ 18,763,479.21
$ 18,444,285.61
$ 18,120,962.17
$ 17,793,455.44
$ 17,461,711.29
$ 17,125,674.90
$ 16,785,290.75
$ 16,440,502.56
$ 16,091,253.37
$ 15,737,485.46
$ 15,379,140.35
$ 15,016,158.83
$ 14,648,480.91
$ 14,276,045.83
$ 13,898,792.03
$ 13,516,657.17
$ 13,129,578.10
$ 12,737,490.85
$ 12,340,330.61
$ 11,938,031.76
$ 11,530,527.81
$ 11,117,751.40
$ 10,699,634.33
$ 10,276,107.49
$ 9,847,100.90
$ 9,412,543.64
$ 8,972,363.91
$ 8,526,488.96
$ 8,074,845.10
$ 7,617,357.70
$ 7,153,951.13
$ 6,684,548.83
$ 6,209,073.22
$
$
$
$
$
$
$
$
$
$
5,727,445.71
5,239,586.71
4,745,415.60
4,244,850.70
3,737,809.29
3,224,207.59
2,703,960.69
2,176,982.64
1,643,186.33
1,102,483.55
$ 554,784.95
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
Total
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 1,233,670.08
$ 74,020,204.71
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
347,667.44
335,362.25
322,886.16
310,236.81
297,411.77
284,408.61
271,224.86
257,858.00
244,305.51
230,564.78
216,633.23
202,508.18
188,186.96
173,666.84
158,945.06
144,018.82
128,885.27
113,541.54
$ 97,984.72
$ 82,211.83
$ 66,219.88
$ 50,005.83
$ 33,566.59
$ 16,899.04
$ 24,020,204.71
$ 886,002.64
$ 898,307.83
$ 910,783.91
$ 923,433.27
$ 936,258.31
$ 949,261.47
$ 962,445.22
$ 975,812.07
$ 989,364.57
$ 1,003,105.29
$ 1,017,036.85
$ 1,031,161.90
$ 1,045,483.12
$ 1,060,003.24
$ 1,074,725.02
$ 1,089,651.26
$ 1,104,784.81
$ 1,120,128.53
$ 1,135,685.36
$ 1,151,458.25
$ 1,167,450.20
$ 1,183,664.25
$ 1,200,103.49
$ 1,216,771.04
$ 50,000,000.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
24,146,879.26
23,248,571.43
22,337,787.52
21,414,354.24
20,478,095.93
19,528,834.46
18,566,389.24
17,590,577.17
16,601,212.59
15,598,107.30
14,581,070.45
13,549,908.55
12,504,425.43
11,444,422.20
10,369,697.18
$ 9,280,045.92
$ 8,175,261.11
$ 7,055,132.58
$ 5,919,447.21
$ 4,767,988.97
$ 3,600,538.77
$ 2,416,874.52
$ 1,216,771.04