TALLER NUMERO 4EJERCICIO N 14 3000000150000 durante dos aos3500003%VALOR PRESENTE (VA) 5707493.2675TABLA DE AMORTIZACION CUOTASVALOR CUOTA INTERES 01 150000 81224.802 150000 79161.543 150000 77036.394 150000 74847.485 150000 72592.906 150000 70270.697 150000 67878.818 150000 65415.189 150000 62877.6310 150000 60263.9611 150000 57571.8812 150000 54799.0413 150000 51943.0114 150000 49001.3015 150000 45971.3416 150000 42850.4817 150000 39635.9918 150000 36325.0719 150000 32914.8220 150000 29402.2721 150000 25784.3422 150000 22057.8723 150000 18219.6024 150000 14266.1925 350000 10194.17Cal!la" #l $al%" %'(a&% !'a )"%)*#&a& $#'&*&a #' la+ +*,!*#'(#+ %'&**%'#+- .3.000.000 )a,a&a+ #l &*a /%0 .150.000 )%" 2#'+!al*&a+ $#'*&a+ &!"a'(# 2 a3%+ 0 !' !l(*2% )a,% )%" .350.000 !' 2#+ +)!#+ )a,a&a la !l(*2a 2#'+!al*&a&. Pa"a #l al!l% !(*l*# #l 364 %' a)*(al*5a*%' 2#'+!al. R#+)!#+(a- .5.707.493.27CUO! INICI!" (CI)NU #E CUO!$ %EN$U!"E$ (N)CUO!$ %EN$U!"E$(A)!$! #E INERE$ %EN$U!"(*)TALLER NUMERO 4TABLA DE AMORTIZACION ABONO A CAPITALSALDO 2707493.2768775 263871870838 256788072964 249491675153 241976377407 234235679729 226262782121 218050684585 209592187122 200879989736 191906392428 182663595201 173143498057 1633377100999 1532378104029 1428349107150 1321200110364 1210836113675 1097161117085 980076120598 859478124216 735262127942 607320131780 475540135734 339806339806 0Cal!la" #l $al%" %'(a&% !'a )"%)*#&a& $#'&*&a #' la+ +*,!*#'(#+ %'&**%'#+- .3.000.000 )a,a&a+ #l &*a /%0 .150.000 )%" 2#'+!al*&a+ $#'*&a+ &!"a'(# 2 a3%+ 0 !' !l(*2% )a,% )%" .350.000 !' 2#+ +)!#+ )a,a&a la !l(*2a 2#'+!al*&a&. Pa"a #l al!l% !(*l*# #l 364 %' a)*(al*5a*%' 2#'+!al. R#+)!#+(a- .5.707.493.27TALLER NUMERO 4Cal!la" #l $al%" %'(a&% !'a )"%)*#&a& $#'&*&a #' la+ +*,!*#'(#+ %'&**%'#+- .3.000.000 )a,a&a+ #l &*a /%0 .150.000 )%" 2#'+!al*&a+ $#'*&a+ &!"a'(# 2 a3%+ 0 !' !l(*2% )a,% )%" .350.000 !' 2#+ +)!#+ )a,a&a la !l(*2a EJERCICIO N 20 18 6& 12 & 18 50000 1905763.632.50%5000000TABLA DE AMORTIZACION CUOTASVALOR CUOTA INTERES 01 50000 125000.002 50000 126875.003 50000 128796.884 50000 130766.805 50000 132785.976 1955783.83 134855.627 50000 89332.418 50000 90315.729 50000 91323.6110 50000 92356.7011 50000 93415.6212 1955783.83 94501.0113 50000 47968.9414 50000 47918.1715 50000 47866.1216 50000 47812.7717 50000 47758.0918 1955783.83 47702.04U& (*#'# !' "#&*(% .5.0000.000 )a"a )a,a"l% #' 16 !%(a+ 2#'+!al#+ . 50.000 2a+ 3 !%(a+ #7("a+ *,!al#+8 )a,a"a+ #' l%+ 2#+#+ 68 12 0 168 +* la %)#"a*%' +# "#al*5a %' !' *'(#"#+ l 2.54 2#'+!al 9!al #+ #l $al%" la+ 3 !%(a+: R#+)!#+(a- 1.905.763863CUO! INICI!" (CI)NU #E CUO!$ %EN$U!"E$ (N)CUOTAS MENSUALES(A)!$! #E INERE$ %EN$U!"(*)'!"OR (RE$ENE (VA)TABLA DE AMORTIZACION ABONO A CAPITALSALDO 5000000)75000 5075000)76875 5151875)78797 5230672)80767 5311439)82786 53942251820928 3573296)39332 3612629)40316 3652945)41324 3694268)42357 3736625)43416 37800411861283 19187582031 19167272082 19146452134 19125112187 19103242242 19080821908082 0U& (*#'# !' "#&*(% .5.0000.000 )a"a )a,a"l% #' 16 !%(a+ 2#'+!al#+ . 50.000 2a+ 3 !%(a+ #7("a+ *,!al#+8 )a,a"a+ #' l%+ 2#+#+ 68 12 0 168 +* la %)#"a*%' +# "#al*5a %' !' *'(#"#+ l 2.54 2#'+!al 9!al #+ #l $al%" la+ 3 !%(a+: R#+)!#+(a- 1.905.763863EJERCICIO N 22 4 !*O$650000 30000003%VALOR PRESENTE (VA) ;;;TABLA DE AMORTIZACION CUOTASVALOR CUOTA INTERES 01 367350.312 378370.813 389721.944 401413.605 413456.016 425859.697 438635.488 451794.549 465348.3810 479308.8311 493688.0912 508498.7413 650000 523753.7014 650000 519966.3115 650000 516065.3016 650000 512047.2617 650000 507908.6718 650000 503645.9319 650000 499255.3120 650000 494732.9721 650000 490074.9622 650000 485277.2123 650000 480335.5324 650000 475245.5925 650000 470002.9626 650000 464603.0527 650000 459041.1428 650000 453312.3729 650000 447411.7530 650000 441334.1031 650000 435074.1232 650000 428626.3433 650000 421985.1334 650000 415144.69S# #+(a %'+("!0#'&% !' '#,%*% "##" )a"a "##" )a"a "##" )a"a