Anda di halaman 1dari 1

Métodos de Amortización " " "" "" "" ""

"" "" "" "" "" "" ""


Inversión= 500000000 $ "" "" "" ""
tasa Interes= 6.5 % "" "" "" ""
inflación= 4.5 % "" "" "" ""
Interes total= 11 % = 0.11 " " "" ""
Plazo= 10 años "" "" "" ""
"" "" "" "" "" "" ""
1. Costo totalConstante "" "" "" "" ""
Periodos Capital ($) Interes($) AmortizaciónCuota anual Saldo Capital " "
1 500000000 55000000 29900713.5 84900713.5 470099286 " "
2 470099286.5 51710921.5 33189792 84900713.5 436909494 " "
3 436909494.4 48060044.4 36840669.2 84900713.5 400068825 " "
4 400068825.2 44007570.8 40893142.8 84900713.5 359175682 " "
5 359175682.5 39509325.1 45391388.5 84900713.5 313784294 " "
6 313784294 34516272.3 50384441.2 84900713.5 263399853 " "
7 263399852.8 28973983.8 55926729.7 84900713.5 207473123 " "
8 207473123.1 22822043.5 62078670 84900713.5 145394453 " "
9 145394453 15993389.8 68907323.7 84900713.5 76487129.32 " "
10 76487129.32 8413584.23 76487129.3 84900713.5 5.81145E-07 " "
Suma "" "" 500000000 " " "" ""
"" "" "" "" "" "" ""
2. Costo Total Variable "" "" "" "" ""
Periodos Capital ($) Interes($) AmortizaciónCuota anual Saldo Capital " "
1 500000000 55000000 50000000 105000000 450000000 " "
2 450000000 49500000 50000000 99500000 400000000 " "
3 400000000 44000000 50000000 94000000 350000000 " "
4 350000000 38500000 50000000 88500000 300000000 " "
5 300000000 33000000 50000000 83000000 250000000 " "
6 250000000 27500000 50000000 77500000 200000000 " "
7 200000000 22000000 50000000 72000000 150000000 " "
8 150000000 16500000 50000000 66500000 100000000 " "
9 100000000 11000000 50000000 61000000 50000000 " "
10 50000000 5500000 50000000 55500000 0""
Suma 2750000000 302500000 500000000 802500000 2250000000 " "
"" "" "" "" "" "" ""