Vous êtes sur la page 1sur 117

diseo del formato yesid

taller#13 armotizacion

nombre del estudiante: sebastian quintero casta


valor total prestamo
$
plaso(aos)
tasa interes mensual
valor de cuotua mensual
#cuota

10,000,000
1
1.95%
$ 942,772
tabla de armonisacion cuot

valor cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
$

0
$ 942,772
$ 942,772
$ 942,772
$ 942,772
$ 942,772
$ 942,772
$ 942,772
$ 942,772
$ 942,772
$ 942,772
$ 942,772
$ 942,772
11,313,267

diseo del formato yesid ciro


taller#13 armotizacion

nte: sebastian quintero castao


interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
0
0
$ 195,134
$ 747,639
$ 180,545
$ 762,227
$ 165,671
$ 777,101
$ 150,507
$ 792,265
$ 135,047
$ 807,725
$ 119,286
$ 823,486
$ 103,217
$ 839,555
$ 86,835
$ 855,938
$ 70,132
$ 872,640
$ 53,104
$ 889,668
$ 35,744
$ 907,028
$ 18,045
$ 924,728
$
1,313,267 $
10,000,000

grado8C
26.1%
12

minal
o)
saldo
$
$
$

10,000,000
9,252,361
8,490,134
$ 7,713,033
$ 6,920,768
$ 6,113,043
$ 5,289,557
$ 4,450,002
$ 3,594,064
$ 2,721,424
$ 1,831,756
$ 924,728
$0

diseo del formato yesid


taller#13 armotizacion

nombre del estudiante: sebastian quintero casta


valor total prestamo
$
plaso(aos)
tasa interes mensual
valor de cuotua mensual
#cuota

20,000,000
4
1.29%
$ 561,962.98
tabla de armonisacion cuot
valor cuota
0
0
1
$ 561,963
2
$ 561,963
3
$ 561,963
4
$ 561,963
5
$ 561,963
6
$ 561,963
7
$ 561,963
8
$ 561,963
9
$ 561,963
10
$ 561,963
11
$ 561,963
12
$ 561,963
13
$ 561,963
14
$ 561,963
15
$ 561,963
16
$ 561,963
17
$ 561,963
18
$ 561,963
19
$ 561,963
20
$ 561,963
21
$ 561,963

22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
$

$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
26,974,223

diseo del formato yesid ciro


taller#13 armotizacion

nte: sebastian quintero castao


interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
0
0
$ 258,768
$ 303,195
$ 254,845
$ 307,118
$ 250,872
$ 311,091
$ 246,846
$ 315,116
$ 242,769
$ 319,194
$ 238,640
$ 323,323
$ 234,456
$ 327,507
$ 230,219
$ 331,744
$ 225,927
$ 336,036
$ 221,579
$ 340,384
$ 217,175
$ 344,788
$ 212,714
$ 349,249
$ 208,195
$ 353,768
$ 203,618
$ 358,345
$ 198,981
$ 362,982
$ 194,285
$ 367,678
$ 189,528
$ 372,435
$ 184,709
$ 377,254
$ 179,828
$ 382,135
$ 174,884
$ 387,079
$ 169,876
$ 392,087

$
$
$
$
$
$
$
$
$
$
$
$

164,803
159,664
154,459
149,187
143,846
138,436
132,956
127,406
121,783
116,088
110,319
104,476
$ 98,556
$ 92,561
$ 86,487
$ 80,335
$ 74,104
$ 67,792
$ 61,398
$ 54,922
$ 48,361
$ 41,716
$ 34,985
$ 28,167
$ 21,260
$ 14,264
$ 7,178
6,974,223

$ 397,160
$ 402,299
$ 407,504
$ 412,776
$ 418,117
$ 423,527
$ 429,007
$ 434,557
$ 440,180
$ 445,875
$ 451,644
$ 457,487
$ 463,407
$ 469,402
$ 475,476
$ 481,628
$ 487,859
$ 494,171
$ 500,565
$ 507,041
$ 513,602
$ 520,247
$ 526,978
$ 533,796
$ 540,703
$ 547,699
$ 554,785
20,000,000

grado8C
16.68%
12

minal
o)
saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

20,000,000
19,696,805
19,389,687
19,078,596
18,763,479
18,444,286
18,120,962
17,793,455
17,461,711
17,125,675
16,785,291
16,440,503
16,091,253
15,737,485
15,379,140
15,016,159
14,648,481
14,276,046
13,898,792
13,516,657
13,129,578
12,737,491

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

12,340,331
11,938,032
11,530,528
11,117,751
10,699,634
10,276,107
9,847,101
9,412,544
8,972,364
8,526,489
8,074,845
7,617,358
7,153,951
6,684,549
6,209,073
5,727,446
5,239,587
4,745,416
4,244,851
3,737,809
3,224,208
2,703,961
2,176,983
1,643,186
1,102,484
554,785
0

diseo del formato yesid


taller# 13 armotizacio
nombre del estudiante: sebastian quintero cas
valor total prestamo $
plaso(aos)
tasa interes mensual
valor de cuotua mens $
#cuota

12,000,000
2
1.79%
619,334
tabla de armonisacion cuo
valor cuota
0
0
1 $
619,334
2 $
619,334
3 $
619,334
4 $
619,334
5 $
619,334
6 $
619,334
7 $
619,334
8 $
619,334
9 $
619,334
10 $
619,334
11 $
619,334
12 $
619,334
13 $
619,334
14 $
619,334
15 $
619,334
16 $
619,334
17 $
619,334
18 $
619,334

19
20
21
22
23
24

$
$
$
$
$
$
$

619,334
619,334
619,334
619,334
619,334
619,334
14,864,009

diseo del formato yesid ciro


taller# 13 armotizacion
nte: sebastian quintero castao

interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
0
0
$
214,585 $
404,749
$
207,347 $
411,986
$
199,980 $
419,353
$
192,481 $
426,852
$
184,848 $
434,485
$
177,079 $
442,255
$
169,170 $
450,163
$
161,120 $
458,213
$
152,927 $
466,407
$
144,586 $
474,747
$
136,097 $
483,237
$
127,456 $
491,878
$
118,660 $
500,674
$
109,707 $
509,627
$
100,593 $
518,740
$
91,317 $
528,016
$
81,875 $
537,458
$
72,264 $
547,069

$
$
$
$
$
$
$

62,482
52,524
42,388
32,071
21,570
10,880
2,864,009

$
$
$
$
$
$
$

556,852
566,810
576,946
587,263
597,764
608,453
12,000,000

grado: 8C
23.7%
12

ominal
go)
saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

12,000,000
11,595,251
11,183,265
10,763,912
10,337,059
9,902,574
9,460,319
9,010,155
8,551,942
8,085,535
7,610,788
7,127,551
6,635,673
6,134,999
5,625,372
5,106,631
4,578,615
4,041,157
3,494,087

$
$
$
$
$
$

2,937,235
2,370,425
1,793,480
1,206,217
608,453
-

diseo del formato yesid


taller#13 armotizacion

nombre del estudiante: sebastian quintero casta


valor total prestamo
$
plaso(aos)
tasa interes mensual
valor de cuotua mensual
#cuota

50,000,000
5
1.39%
$ 1,233,670
tabla de armonisacion cuot
valor cuota
0
0
1 $
1,233,670
2 $
1,233,670
3 $
1,233,670
4 $
1,233,670
5 $
1,233,670
6 $
1,233,670
7 $
1,233,670
8 $
1,233,670
9 $
1,233,670
10 $
1,233,670
11 $
1,233,670
12 $
1,233,670
13 $
1,233,670
14 $
1,233,670
15 $
1,233,670
16 $
1,233,670
17 $
1,233,670
18 $
1,233,670
19 $
1,233,670
20 $
1,233,670
21 $
1,233,670

22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670

54
55
56
57
58
59
60

$
$
$
$
$
$
$

1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670
1,233,670

74,020,205

diseo del formato yesid ciro


taller#13 armotizacion

nte: sebastian quintero castao


interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
0
0
$
694,422 $
539,249
$
686,932 $
546,738
$
679,339 $
554,331
$
671,640 $
562,030
$
663,834 $
569,836
$
655,920 $
577,750
$
647,896 $
585,774
$
639,761 $
593,909
$
631,512 $
602,158
$
623,149 $
610,521
$
614,670 $
619,000
$
606,073 $
627,597
$
597,357 $
636,313
$
588,519 $
645,151
$
579,559 $
654,111
$
570,475 $
663,195
$
561,264 $
672,406
$
551,925 $
681,745
$
542,457 $
691,213
$
532,857 $
700,813
$
523,124 $
710,546

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

513,255
503,250
493,106
482,820
472,392
461,819
451,100
440,231
429,211
418,039
406,711
395,226
383,581
371,774
359,804
347,667
335,362
322,886
310,237
297,412
284,409
271,225
257,858
244,306
230,565
216,633
202,508
188,187
173,667
158,945
144,019
128,885

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

720,415
730,420
740,564
750,850
761,278
771,851
782,571
793,439
804,459
815,632
826,959
838,445
850,089
861,896
873,866
886,003
898,308
910,784
923,433
936,258
949,261
962,445
975,812
989,365
1,003,105
1,017,037
1,031,162
1,045,483
1,060,003
1,074,725
1,089,651
1,104,785

$
$
$
$
$
$
$

113,542
97,985
82,212
66,220
50,006
33,567
16,899

$
$
$
$
$
$
$

1,120,129
1,135,685
1,151,458
1,167,450
1,183,664
1,200,103
1,216,771

24,020,205

50,000,000

grado8C
18%
12

minal
o)
saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

50,000,000
49,460,751
48,914,014
48,359,682
47,797,652
47,227,817
46,650,067
46,064,293
45,470,384
44,868,226
44,257,705
43,638,705
43,011,108
42,374,795
41,729,644
41,075,533
40,412,338
39,739,932
39,058,187
38,366,974
37,666,161
36,955,614

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

36,235,200
35,504,780
34,764,215
34,013,366
33,252,088
32,480,237
31,697,666
30,904,227
30,099,768
29,284,137
28,457,177
27,618,733
26,768,644
25,906,748
25,032,882
24,146,879
23,248,571
22,337,788
21,414,354
20,478,096
19,528,834
18,566,389
17,590,577
16,601,213
15,598,107
14,581,070
13,549,909
12,504,425
11,444,422
10,369,697
9,280,046
8,175,261

$
$
$
$
$
$
$

7,055,133
5,919,447
4,767,989
3,600,539
2,416,875
1,216,771
-

diseo del for


taller#13

nombre del estudiante: sebastian quint


valor total prestamo
$
plaso(aos)
$
tasa interes mensual
$
valor de cuotua mensual $

30,000,000
2
0
1,587,046

tabla de armon
#cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

valor cuota
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046

22 $
23 $
24 $
$
26 $
27 $
28 $
29 $
30 $
31 $
32 $
33 $
34 $
35 $
36 $
37 $
38 $
39 $
40 $
41 $
42 $
43 $
44 $
45 $
46 $
47 $
48 $
49 $
50 $
51 $
52 $
53 $

1,587,046
1,587,046
1,587,046
38,089,101
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046

54
55
56
57
58
59
60

$
$
$
$
$
$
$

1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046
1,587,046

131,724,808

diseo del formato yesid ciro


taller#13 armotizacion

udiante: sebastian quintero castao


interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
$
$
$
601,524 $
985,522
$
581,764 $
1,005,282
$
561,607 $
1,025,439
$
541,046 $
1,046,000
$
520,073 $
1,066,973
$
498,679 $
1,088,367
$
476,857 $
1,110,189
$
454,596 $
1,132,450
$
431,890 $
1,155,156
$
408,728 $
1,178,318
$
385,102 $
1,201,944
$
361,002 $
1,226,044
$
336,419 $
1,250,627
$
311,343 $
1,275,703
$
285,764 $
1,301,282
$
259,672 $
1,327,374
$
233,057 $
1,353,989
$
205,909 $
1,381,137
$
178,216 $
1,408,830
$
149,967 $
1,437,078
$
121,153 $
1,465,893

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

91,761
61,779
31,196
8,089,101
(31,822)
(64,281)
(97,392)
(131,166)
(165,617)
(200,760)
(236,607)
(273,172)
(310,471)
(348,518)
(387,328)
(426,915)
(467,297)
(508,488)
(550,505)
(593,365)
(637,084)
(681,679)
(727,169)
(773,571)
(820,903)
(869,185)
(918,434)
(968,671)
(1,019,915)
(1,072,187)
(1,125,506)

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,495,285
1,525,267
1,555,850
30,000,000
1,587,046
1,618,867
1,651,327
1,684,437
1,718,212
1,752,663
1,787,806
1,823,653
1,860,218
1,897,517
1,935,564
1,974,373
2,013,961
2,054,343
2,095,534
2,137,551
2,180,411
2,224,130
2,268,725
2,314,215
2,360,617
2,407,949
2,456,231
2,505,480
2,555,717
2,606,961
2,659,233
2,712,552

$
$
$
$
$
$
$

(1,179,895)
(1,235,375)
(1,291,967)
(1,349,693)
(1,408,577)
(1,468,642)
(1,529,911)

$
$
$
$
$
$
$

2,766,941
2,822,421
2,879,012
2,936,739
2,995,623
3,055,688
3,116,957

(7,693,865) $

30,000,000

grado8C
$
$

0
12

nal

saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

30,000,000
29,014,478
28,009,196
26,983,757
25,937,757
24,870,784
23,782,417
22,672,228
21,539,778
20,384,622
19,206,305
18,004,360
16,778,316
15,527,689
14,251,986
12,950,704
11,623,330
10,269,341
8,888,204
7,479,374
6,042,295
4,576,402

$
$
$

3,081,117
1,555,850
(0)

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

(1,587,046)
(3,205,913)
(4,857,240)
(6,541,678)
(8,259,890)
(10,012,553)
(11,800,358)
(13,624,011)
(15,484,229)
(17,381,746)
(19,317,310)
(21,291,684)
(23,305,645)
(25,359,988)
(27,455,522)
(29,593,073)
(31,773,483)
(33,997,613)
(36,266,338)
(38,580,553)
(40,941,170)
(43,349,120)
(45,805,350)
(48,310,830)
(50,866,547)
(53,473,508)
(56,132,740)
(58,845,293)

$
$
$
$
$
$
$

(61,612,234)
(64,434,655)
(67,313,667)
(70,250,406)
(73,246,029)
(76,301,716)
(79,418,673)

diseo del formato yesid


taller#13 armotizacion

nombre del estudiante: sebastian quintero casta


valor total prestamo
$
plaso(aos)
tasa interes mensual
valor de cuotua mensual
#cuota

60,000,000
10
3.78%
$ 2,291,991
tabla de armonisacion cuot
valor cuota
0
0
1 $
2,291,991
2 $
2,291,991
3 $
2,291,991
4 $
2,291,991
5 $
2,291,991
6 $
2,291,991
7 $
2,291,991
8 $
2,291,991
9 $
2,291,991
10 $
2,291,991
11 $
2,291,991
12 $
2,291,991
13 $
2,291,991
14 $
2,291,991
15 $
2,291,991
16 $
2,291,991
17 $
2,291,991
18 $
2,291,991
19 $
2,291,991
20 $
2,291,991
21 $
2,291,991

22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991

54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991
2,291,991

118 $
119 $
120 $

2,291,991
2,291,991
2,291,991

275,038,933

diseo del formato yesid ciro


taller#13 armotizacion

nte: sebastian quintero castao


interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
0
0
$
2,265,140 $
26,851
$
2,264,126 $
27,865
$
2,263,074 $
28,917
$
2,261,982 $
30,009
$
2,260,849 $
31,142
$
2,259,674 $
32,317
$
2,258,454 $
33,537
$
2,257,188 $
34,804
$
2,255,874 $
36,117
$
2,254,510 $
37,481
$
2,253,095 $
38,896
$
2,251,627 $
40,364
$
2,250,103 $
41,888
$
2,248,522 $
43,470
$
2,246,880 $
45,111
$
2,245,177 $
46,814
$
2,243,410 $
48,581
$
2,241,576 $
50,415
$
2,239,673 $
52,318
$
2,237,698 $
54,293
$
2,235,648 $
56,343

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,233,521
2,231,313
2,229,023
2,226,646
2,224,179
2,221,619
2,218,962
2,216,205
2,213,344
2,210,375
2,207,293
2,204,096
2,200,778
2,197,334
2,193,760
2,190,052
2,186,204
2,182,210
2,178,065
2,173,764
2,169,301
2,164,669
2,159,863
2,154,874
2,149,698
2,144,326
2,138,751
2,132,966
2,126,963
2,120,732
2,114,267
2,107,557

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

58,470
60,678
62,968
65,346
67,813
70,373
73,029
75,786
78,647
81,617
84,698
87,895
91,214
94,657
98,231
101,939
105,788
109,781
113,926
118,227
122,690
127,322
132,129
137,117
142,293
147,665
153,240
159,025
165,029
171,259
177,724
184,434

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,100,595
2,093,369
2,085,871
2,078,089
2,070,014
2,061,634
2,052,937
2,043,912
2,034,547
2,024,827
2,014,741
2,004,275
1,993,413
1,982,141
1,970,443
1,958,304
1,945,706
1,932,633
1,919,067
1,904,988
1,890,378
1,875,216
1,859,482
1,843,153
1,826,209
1,808,624
1,790,376
1,771,439
1,751,787
1,731,393
1,710,229
1,688,266

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

191,396
198,622
206,121
213,902
221,977
230,358
239,054
248,079
257,445
267,164
277,250
287,717
298,578
309,851
321,548
333,687
346,285
359,358
372,924
387,003
401,613
416,775
432,510
448,838
465,782
483,367
501,615
520,552
540,204
560,598
581,762
603,725

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,665,474
1,641,822
1,617,276
1,591,804
1,565,370
1,537,939
1,509,472
1,479,930
1,449,273
1,417,458
1,384,442
1,350,180
1,314,625
1,277,727
1,239,436
1,199,700
1,158,463
1,115,670
1,071,261
1,025,175
977,350
927,719
876,215
822,766
767,299
709,739
650,005
588,016
523,687
456,930
387,652
315,758

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

626,517
650,169
674,715
700,187
726,621
754,052
782,519
812,061
842,719
874,533
907,549
941,811
977,366
1,014,264
1,052,555
1,092,292
1,133,528
1,176,321
1,220,730
1,266,816
1,314,641
1,364,272
1,415,776
1,469,225
1,524,692
1,582,252
1,641,986
1,703,975
1,768,304
1,835,062
1,904,339
1,976,233

$
$
$

241,151
163,727
83,380

$
$
$

2,050,840
2,128,264
2,208,611

215,038,933

60,000,000

grado8C
56%
12

minal
o)
saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

60,000,000
59,973,149
59,945,283
59,916,366
59,886,358
59,855,216
59,822,899
59,789,361
59,754,558
59,718,440
59,680,959
59,642,063
59,601,699
59,559,811
59,516,341
59,471,231
59,424,417
59,375,836
59,325,421
59,273,103
59,218,809
59,162,466

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

59,103,996
59,043,318
58,980,350
58,915,004
58,847,192
58,776,819
58,703,790
58,628,003
58,549,356
58,467,739
58,383,042
58,295,146
58,203,933
58,109,276
58,011,045
57,909,106
57,803,318
57,693,537
57,579,611
57,461,385
57,338,695
57,211,373
57,079,244
56,942,127
56,799,834
56,652,169
56,498,929
56,339,904
56,174,876
56,003,617
55,825,893
55,641,459

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

55,450,063
55,251,440
55,045,320
54,831,418
54,609,440
54,379,083
54,140,029
53,891,950
53,634,505
53,367,342
53,090,092
52,802,375
52,503,797
52,193,946
51,872,398
51,538,711
51,192,426
50,833,068
50,460,144
50,073,141
49,671,527
49,254,752
48,822,242
48,373,405
47,907,622
47,424,255
46,922,640
46,402,088
45,861,884
45,301,286
44,719,524
44,115,799

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

43,489,282
42,839,112
42,164,397
41,464,210
40,737,590
39,983,538
39,201,018
38,388,957
37,546,238
36,671,705
35,764,156
34,822,345
33,844,979
32,830,714
31,778,159
30,685,867
29,552,339
28,376,018
27,155,287
25,888,472
24,573,831
23,209,559
21,793,783
20,324,558
18,799,866
17,217,613
15,575,627
13,871,652
12,103,348
10,268,287
8,363,948
6,387,715

$
$
$

4,336,875
2,208,611
(0)

diseo del formato yesid


taller#13 armotizacio

nombre del estudiante: sebastian quintero cast


valor total prestamo
$
plaso(aos)
tasa interes mensual
valor de cuotua mensual
#cuota

70,000,000
3
0.74%
$ 2,222,360
tabla de armonisacion cuo

valor cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

0
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360

22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
80,004,943

42
43
44
45
46
47
48
49
50
51
52
53

$
$
$
$
$
$
$
$
$
$
$
$

2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360

54
55
56
57
58
59
60

$
$
$
$
$
$
$

2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360
2,222,360

202,234,718

diseo del formato yesid ciro


taller#13 armotizacion

nte: sebastian quintero castao


interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
0
0
$
518,512 $
1,703,848
$
505,891 $
1,716,468
$
493,177 $
1,729,183
$
480,368 $
1,741,991
$
467,465 $
1,754,895
$
454,465 $
1,767,894
$
441,370 $
1,780,989
$
428,178 $
1,794,182
$
414,888 $
1,807,472
$
401,499 $
1,820,860
$
388,012 $
1,834,348
$
374,424 $
1,847,936
$
360,736 $
1,861,624
$
346,946 $
1,875,413
$
333,054 $
1,889,305
$
319,060 $
1,903,300
$
304,961 $
1,917,398
$
290,759 $
1,931,601
$
276,451 $
1,945,909
$
262,037 $
1,960,323
$
247,516 $
1,974,844

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

$
$
$
$
$
$
$
$
$
$
$
$

232,888
218,151
203,305
188,349
173,283
158,105
142,814
127,410
111,892
96,259
80,511
64,645
48,662
32,561
16,341
10,004,943

(16,462)
(33,045)
(49,752)
(66,582)
(83,537)
(100,618)
(117,825)
(135,159)
(152,622)
(170,214)

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,989,472
2,004,209
2,019,054
2,034,010
2,049,077
2,064,255
2,079,545
2,094,949
2,110,467
2,126,100
2,141,849
2,157,714
2,173,697
2,189,798
2,206,019
70,000,000

$
$
$
$
$
$
$
$
$
$
$
$

2,222,360
2,222,360
2,238,821
2,255,405
2,272,111
2,288,942
2,305,897
2,322,977
2,340,184
2,357,519
2,374,981
2,392,574

$
$
$
$
$
$
$

(187,937)
(205,790)
(223,777)
(241,896)
(260,149)
(278,538)
(297,063)

17,388,921

$
$
$
$
$
$
$

2,410,296
2,428,150
2,446,136
2,464,255
2,482,509
2,500,898
2,519,423

184,845,796

grado8C
9.26%
12

minal
o)
saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

70,000,000
68,296,152
66,579,684
64,850,501
63,108,510
61,353,615
59,585,721
57,804,731
56,010,549
54,203,078
52,382,217
50,547,869
48,699,934
46,838,310
44,962,897
43,073,591
41,170,291
39,252,893
37,321,292
35,375,383
33,415,060
31,440,216

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

29,450,744
27,446,536
25,427,481
23,393,471
21,344,395
19,280,140
17,200,594
15,105,645
12,995,178
10,869,077
8,727,228
6,569,514
4,395,817
2,206,019
(0)

$
$
$
$
$
$
$
$
$
$
$

(2,222,360)
(4,461,181)
(6,716,586)
(8,988,697)
(11,277,639)
(13,583,535)
(15,906,512)
(18,246,696)
(20,604,215)
(22,979,196)
(25,371,770)

$
$
$
$
$
$
$

(27,782,066)
(30,210,216)
(32,656,352)
(35,120,608)
(37,603,117)
(40,104,014)
(42,623,437)

diseo del formato ye


taller#13 armotiza

nombre del estudiante: sebastian quintero ca


valor total prestamo
$
plaso(aos)
tasa interes mensual
valor de cuotua mensual
#cuota

1,000,000,000
25
0.72%
$ 8,152,784
tabla de armonisacion c

valor cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

0
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784
8,152,784

2,445,835,210

diseo del formato yesid ciro


taller#13 armotizacion

: sebastian quintero castao

interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
abla de armonisacion cuota fija
interes
armonizacion
0
0
$
7,207,323 $
945,461
$
7,200,509 $
952,275
$
7,193,646 $
959,138
$
7,186,733 $
966,051
$
7,179,770 $
973,014
$
7,172,757 $
980,027
$
7,165,694 $
987,090
$
7,158,580 $
994,204
$
7,151,414 $
1,001,370
$
7,144,197 $
1,008,587
$
7,136,928 $
1,015,856
$
7,129,606 $
1,023,178
$
7,122,232 $
1,030,552
$
7,114,804 $
1,037,980
$
7,107,323 $
1,045,461
$
7,099,788 $
1,052,996
$
7,092,199 $
1,060,585
$
7,084,555 $
1,068,229
$
7,076,856 $
1,075,928
$
7,069,101 $
1,083,683
$
7,061,291 $
1,091,493

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

7,053,424
7,045,501
7,037,520
7,029,482
7,021,386
7,013,232
7,005,019
6,996,746
6,988,414
6,980,022
6,971,570
6,963,057
6,954,482
6,945,845
6,937,146
6,928,385
6,919,560
6,910,672
6,901,720
6,892,703
6,883,621
6,874,474
6,865,261
6,855,981
6,846,635
6,837,221
6,827,739
6,818,189
6,808,570
6,798,882
6,789,124
6,779,296

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,099,360
1,107,283
1,115,264
1,123,302
1,131,398
1,139,552
1,147,765
1,156,038
1,164,370
1,172,762
1,181,214
1,189,727
1,198,302
1,206,939
1,215,638
1,224,399
1,233,224
1,242,112
1,251,064
1,260,081
1,269,163
1,278,310
1,287,523
1,296,803
1,306,149
1,315,563
1,325,045
1,334,595
1,344,214
1,353,902
1,363,660
1,373,488

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

6,769,397
6,759,426
6,749,384
6,739,269
6,729,081
6,718,820
6,708,485
6,698,076
6,687,591
6,677,031
6,666,395
6,655,682
6,644,892
6,634,024
6,623,078
6,612,052
6,600,948
6,589,763
6,578,498
6,567,152
6,555,724
6,544,213
6,532,620
6,520,943
6,509,181
6,497,335
6,485,404
6,473,387
6,461,283
6,449,091
6,436,812
6,424,445

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,383,388
1,393,358
1,403,400
1,413,515
1,423,703
1,433,964
1,444,299
1,454,709
1,465,193
1,475,753
1,486,389
1,497,102
1,507,892
1,518,760
1,529,706
1,540,732
1,551,836
1,563,021
1,574,286
1,585,632
1,597,060
1,608,571
1,620,164
1,631,842
1,643,603
1,655,449
1,667,380
1,679,397
1,691,501
1,703,693
1,715,972
1,728,339

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

6,411,988
6,399,442
6,386,805
6,374,077
6,361,257
6,348,345
6,335,340
6,322,241
6,309,048
6,295,759
6,282,375
6,268,894
6,255,317
6,241,641
6,227,867
6,213,993
6,200,020
6,185,945
6,171,770
6,157,492
6,143,111
6,128,627
6,114,038
6,099,344
6,084,544
6,069,638
6,054,624
6,039,502
6,024,271
6,008,930
5,993,479
5,977,916

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,740,796
1,753,342
1,765,979
1,778,707
1,791,527
1,804,439
1,817,444
1,830,543
1,843,736
1,857,025
1,870,409
1,883,890
1,897,468
1,911,143
1,924,917
1,938,791
1,952,764
1,966,839
1,981,014
1,995,292
2,009,673
2,024,157
2,038,746
2,053,440
2,068,240
2,083,146
2,098,160
2,113,282
2,128,513
2,143,854
2,159,306
2,174,868

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

5,962,241
5,946,453
5,930,551
5,914,535
5,898,403
5,882,155
5,865,790
5,849,307
5,832,705
5,815,983
5,799,141
5,782,178
5,765,092
5,747,883
5,730,550
5,713,092
5,695,509
5,677,798
5,659,960
5,641,994
5,623,898
5,605,671
5,587,313
5,568,823
5,550,200
5,531,442
5,512,549
5,493,520
5,474,354
5,455,049
5,435,606
5,416,022

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,190,543
2,206,331
2,222,233
2,238,249
2,254,381
2,270,629
2,286,994
2,303,477
2,320,079
2,336,801
2,353,643
2,370,606
2,387,692
2,404,901
2,422,234
2,439,692
2,457,275
2,474,986
2,492,824
2,510,790
2,528,887
2,547,113
2,565,471
2,583,961
2,602,585
2,621,342
2,640,235
2,659,264
2,678,430
2,697,735
2,717,178
2,736,762

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

5,396,298
5,376,431
5,356,421
5,336,266
5,315,967
5,295,521
5,274,928
5,254,186
5,233,295
5,212,253
5,191,060
5,169,714
5,148,214
5,126,559
5,104,748
5,082,780
5,060,653
5,038,367
5,015,921
4,993,312
4,970,541
4,947,606
4,924,505
4,901,238
4,877,803
4,854,199
4,830,425
4,806,480
4,782,362
4,758,070
4,733,603
4,708,960

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,756,486
2,776,353
2,796,363
2,816,518
2,836,817
2,857,263
2,877,856
2,898,598
2,919,489
2,940,531
2,961,724
2,983,070
3,004,570
3,026,225
3,048,036
3,070,004
3,092,131
3,114,417
3,136,863
3,159,472
3,182,243
3,205,178
3,228,279
3,251,546
3,274,981
3,298,585
3,322,359
3,346,305
3,370,422
3,394,714
3,419,181
3,443,824

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

4,684,139
4,659,140
4,633,960
4,608,598
4,583,054
4,557,326
4,531,413
4,505,312
4,479,024
4,452,546
4,425,877
4,399,016
4,371,961
4,344,712
4,317,266
4,289,622
4,261,779
4,233,735
4,205,489
4,177,040
4,148,385
4,119,524
4,090,455
4,061,177
4,031,687
4,001,985
3,972,069
3,941,937
3,911,588
3,881,021
3,850,233
3,819,223

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,468,645
3,493,644
3,518,824
3,544,186
3,569,730
3,595,458
3,621,372
3,647,472
3,673,760
3,700,238
3,726,907
3,753,768
3,780,823
3,808,072
3,835,518
3,863,162
3,891,005
3,919,049
3,947,295
3,975,744
4,004,399
4,033,260
4,062,329
4,091,607
4,121,097
4,150,799
4,180,715
4,210,847
4,241,196
4,271,764
4,302,552
4,333,561

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,787,989
3,756,531
3,724,846
3,692,932
3,660,788
3,628,413
3,595,805
3,562,961
3,529,881
3,496,562
3,463,003
3,429,202
3,395,158
3,360,868
3,326,331
3,291,545
3,256,509
3,221,220
3,185,676
3,149,877
3,113,819
3,077,502
3,040,923
3,004,080
2,966,971
2,929,596
2,891,950
2,854,034
2,815,844
2,777,379
2,738,637
2,699,615

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

4,364,795
4,396,253
4,427,938
4,459,852
4,491,996
4,524,371
4,556,980
4,589,823
4,622,903
4,656,222
4,689,781
4,723,582
4,757,626
4,791,916
4,826,453
4,861,239
4,896,275
4,931,564
4,967,108
5,002,907
5,038,965
5,075,282
5,111,861
5,148,704
5,185,813
5,223,188
5,260,834
5,298,750
5,336,940
5,375,405
5,414,147
5,453,169

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,660,312
2,620,726
2,580,855
2,540,696
2,500,248
2,459,509
2,418,475
2,377,146
2,335,519
2,293,592
2,251,363
2,208,830
2,165,990
2,122,841
2,079,381
2,035,608
1,991,520
1,947,114
1,902,388
1,857,339
1,811,966
1,766,265
1,720,236
1,673,874
1,627,178
1,580,146
1,532,775
1,485,063
1,437,006
1,388,603
1,339,852
1,290,749

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

5,492,472
5,532,058
5,571,929
5,612,088
5,652,536
5,693,275
5,734,309
5,775,638
5,817,265
5,859,192
5,901,421
5,943,954
5,986,794
6,029,943
6,073,403
6,117,176
6,161,264
6,205,670
6,250,397
6,295,445
6,340,818
6,386,519
6,432,548
6,478,910
6,525,606
6,572,638
6,620,009
6,667,721
6,715,778
6,764,181
6,812,932
6,862,035

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,241,292
1,191,479
1,141,306
1,090,772
1,039,874
988,609
936,974
884,968
832,586
779,827
726,688
673,166
619,258
564,961
510,273
455,191
399,712
343,833
287,552
230,864
173,768
116,261
58,339

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

6,911,492
6,961,305
7,011,478
7,062,012
7,112,910
7,164,175
7,215,810
7,267,816
7,320,198
7,372,957
7,426,096
7,479,618
7,533,526
7,587,823
7,642,511
7,697,593
7,753,072
7,808,951
7,865,232
7,921,920
7,979,016
8,036,523
8,094,445

1,445,835,210

1,000,000,000

grado8C
9%
12

minal
o)
saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,000,000,000
999,054,539
998,102,264
997,143,126
996,177,075
995,204,061
994,224,035
993,236,945
992,242,740
991,241,370
990,232,783
989,216,927
988,193,749
987,163,197
986,125,218
985,079,757
984,026,761
982,966,176
981,897,947
980,822,019
979,738,336
978,646,843

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

977,547,483
976,440,200
975,324,936
974,201,635
973,070,237
971,930,684
970,782,919
969,626,881
968,462,512
967,289,750
966,108,536
964,918,809
963,720,506
962,513,568
961,297,930
960,073,531
958,840,307
957,598,196
956,347,131
955,087,050
953,817,887
952,539,577
951,252,054
949,955,251
948,649,102
947,333,538
946,008,493
944,673,898
943,329,685
941,975,783
940,612,123
939,238,634

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

937,855,247
936,461,889
935,058,488
933,644,973
932,221,270
930,787,306
929,343,007
927,888,299
926,423,106
924,947,352
923,460,963
921,963,861
920,455,968
918,937,208
917,407,502
915,866,770
914,314,934
912,751,913
911,177,627
909,591,995
907,994,935
906,386,364
904,766,199
903,134,358
901,490,755
899,835,306
898,167,926
896,488,529
894,797,028
893,093,335
891,377,363
889,649,024

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

887,908,228
886,154,886
884,388,907
882,610,199
880,818,672
879,014,233
877,196,789
875,366,246
873,522,509
871,665,485
869,795,076
867,911,186
866,013,718
864,102,575
862,177,658
860,238,867
858,286,102
856,319,264
854,338,250
852,342,958
850,333,285
848,309,128
846,270,382
844,216,942
842,148,702
840,065,556
837,967,396
835,854,114
833,725,601
831,581,747
829,422,442
827,247,573

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

825,057,030
822,850,699
820,628,466
818,390,216
816,135,835
813,865,206
811,578,212
809,274,734
806,954,655
804,617,854
802,264,211
799,893,604
797,505,912
795,101,011
792,678,777
790,239,085
787,781,810
785,306,824
782,814,000
780,303,210
777,774,323
775,227,210
772,661,739
770,077,778
767,475,194
764,853,851
762,213,616
759,554,352
756,875,922
754,178,188
751,461,010
748,724,248

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

745,967,762
743,191,409
740,395,045
737,578,528
734,741,711
731,884,448
729,006,591
726,107,994
723,188,505
720,247,974
717,286,250
714,303,180
711,298,610
708,272,385
705,224,349
702,154,345
699,062,214
695,947,797
692,810,934
689,651,462
686,469,220
683,264,041
680,035,762
676,784,215
673,509,234
670,210,649
666,888,290
663,541,985
660,171,563
656,776,849
653,357,668
649,913,844

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

646,445,199
642,951,554
639,432,730
635,888,544
632,318,815
628,723,357
625,101,985
621,454,513
617,780,753
614,080,514
610,353,607
606,599,839
602,819,016
599,010,944
595,175,425
591,312,263
587,421,257
583,502,208
579,554,913
575,579,169
571,574,770
567,541,510
563,479,181
559,387,574
555,266,477
551,115,678
546,934,963
542,724,116
538,482,920
534,211,157
529,908,605
525,575,044

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

521,210,249
516,813,996
512,386,057
507,926,205
503,434,209
498,909,839
494,352,859
489,763,036
485,140,132
480,483,910
475,794,129
471,070,547
466,312,921
461,521,005
456,694,552
451,833,313
446,937,038
442,005,473
437,038,366
432,035,459
426,996,494
421,921,212
416,809,350
411,660,646
406,474,833
401,251,645
395,990,811
390,692,061
385,355,121
379,979,716
374,565,568
369,112,399

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

363,619,928
358,087,870
352,515,941
346,903,853
341,251,318
335,558,042
329,823,733
324,048,096
318,230,831
312,371,639
306,470,219
300,526,265
294,539,471
288,509,528
282,436,125
276,318,950
270,157,686
263,952,015
257,701,619
251,406,174
245,065,355
238,678,837
232,246,288
225,767,378
219,241,773
212,669,135
206,049,126
199,381,405
192,665,627
185,901,446
179,088,514
172,226,479

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

165,314,987
158,353,681
151,342,203
144,280,192
137,167,282
130,003,106
122,787,297
115,519,481
108,199,283
100,826,326
93,400,230
85,920,611
78,387,085
70,799,262
63,156,751
55,459,158
47,706,086
39,897,136
32,031,903
24,109,983
16,130,968
8,094,445
(0)

diseo del formato yesid


taller#13 armotizacion

nombre del estudiante: sebastian quintero casta


valor total prestamo
$
plaso(aos)
tasa interes mensual
valor de cuotua mensual
#cuota

1,000,000
11
0.17%
$ 8,438
tabla de armonisacion cuot

valor cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

0
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438

22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438

54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438

118 $
119 $
120 $
121
122
123
124
125
126
127
128
129
130
131
132

$
$
$
$
$
$
$
$
$
$
$
$
$

8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
8,438
1,113,784

diseo del formato yesid ciro


taller#13 armotizacion

nte: sebastian quintero castao


interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
0
0
$
1,652 $
6,786
$
1,640 $
6,797
$
1,629 $
6,809
$
1,618 $
6,820
$
1,607 $
6,831
$
1,595 $
6,842
$
1,584 $
6,854
$
1,573 $
6,865
$
1,561 $
6,876
$
1,550 $
6,888
$
1,539 $
6,899
$
1,527 $
6,910
$
1,516 $
6,922
$
1,504 $
6,933
$
1,493 $
6,945
$
1,482 $
6,956
$
1,470 $
6,968
$
1,459 $
6,979
$
1,447 $
6,991
$
1,435 $
7,002
$
1,424 $
7,014

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,412
1,401
1,389
1,377
1,366
1,354
1,342
1,331
1,319
1,307
1,295
1,284
1,272
1,260
1,248
1,236
1,224
1,212
1,200
1,189
1,177
1,165
1,153
1,141
1,128
1,116
1,104
1,092
1,080
1,068
1,056
1,044

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

7,025
7,037
7,049
7,060
7,072
7,084
7,095
7,107
7,119
7,131
7,142
7,154
7,166
7,178
7,190
7,202
7,213
7,225
7,237
7,249
7,261
7,273
7,285
7,297
7,309
7,321
7,333
7,346
7,358
7,370
7,382
7,394

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,031
1,019
1,007
995
982
970
958
945
933
921
908
896
883
871
858
846
833
821
808
795
783
770
757
745
732
719
707
694
681
668
655
643

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

7,406
7,419
7,431
7,443
7,455
7,468
7,480
7,492
7,505
7,517
7,530
7,542
7,555
7,567
7,580
7,592
7,605
7,617
7,630
7,642
7,655
7,668
7,680
7,693
7,706
7,718
7,731
7,744
7,757
7,769
7,782
7,795

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

630
617
604
591
578
565
552
539
526
513
500
487
474
460
447
434
421
408
394
381
368
354
341
328
314
301
287
274
260
247
233
220

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

7,808
7,821
7,834
7,847
7,860
7,873
7,886
7,899
7,912
7,925
7,938
7,951
7,964
7,977
7,991
8,004
8,017
8,030
8,043
8,057
8,070
8,083
8,097
8,110
8,124
8,137
8,150
8,164
8,177
8,191
8,204
8,218

$
$
$

206
193
179

$
$
$

8,231
8,245
8,259

$
$
$
$
$
$
$
$
$
$
$
$
$

165
152
138
124
111
97
83
69
56
42
28
14
113,784

$
$
$
$
$
$
$
$
$
$
$
$
$

8,272
8,286
8,300
8,313
8,327
8,341
8,355
8,368
8,382
8,396
8,410
8,424
1,000,000

grado8C
2%
12

minal
o)
saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,000,000
993,214
986,416
979,608
972,788
965,957
959,114
952,261
945,396
938,519
931,632
924,733
917,822
910,900
903,967
897,022
890,066
883,098
876,119
869,128
862,126
855,112

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

848,086
841,049
834,001
826,940
819,868
812,785
805,689
798,582
791,463
784,333
777,190
770,036
762,870
755,692
748,503
741,301
734,088
726,862
719,625
712,376
705,115
697,841
690,556
683,259
675,950
668,628
661,295
653,949
646,591
639,222
631,840
624,445

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

617,039
609,620
602,189
594,746
587,291
579,823
572,343
564,850
557,345
549,828
542,298
534,756
527,202
519,635
512,055
504,463
496,858
489,241
481,612
473,969
466,314
458,647
450,966
443,273
435,568
427,849
420,118
412,374
404,618
396,848
389,066
381,271

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

373,463
365,642
357,808
349,961
342,101
334,228
326,343
318,444
310,532
302,607
294,669
286,718
278,754
270,777
262,786
254,782
246,765
238,735
230,692
222,635
214,565
206,481
198,385
190,275
182,151
174,014
165,864
157,700
149,523
141,332
133,128
124,910

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

116,678
108,433
100,174
91,902
83,616
75,317
67,003
58,676
50,335
41,981
33,612
25,230
16,834
8,424
(0)

diseo del formato yesid


taller#13 armotizacion

nombre del estudiante: sebastian quintero casta


valor total prestamo
$
plaso(aos)
tasa interes mensual
valor de cuotua mensual
#cuota

12,000,000
12
0.04%
$ 85,870
tabla de armonisacion cuot

valor cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

0
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870

22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870

54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870

118 $
119 $
120 $
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
85,870
12,365,254

diseo del formato yesid ciro


taller#13 armotizacion

nte: sebastian quintero castao


interes(efectivo anual)
no. Pagos por ao
(funcion tasa.nominal
(funcion pago)
tabla de armonisacion cuota fija
interes
armonizacion
0
0
$
4,989 $
80,881
$
4,955 $
80,915
$
4,921 $
80,949
$
4,888 $
80,982
$
4,854 $
81,016
$
4,820 $
81,050
$
4,787 $
81,083
$
4,753 $
81,117
$
4,719 $
81,151
$
4,685 $
81,184
$
4,652 $
81,218
$
4,618 $
81,252
$
4,584 $
81,286
$
4,550 $
81,319
$
4,517 $
81,353
$
4,483 $
81,387
$
4,449 $
81,421
$
4,415 $
81,455
$
4,381 $
81,489
$
4,347 $
81,522
$
4,313 $
81,556

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

4,280
4,246
4,212
4,178
4,144
4,110
4,076
4,042
4,008
3,974
3,940
3,906
3,872
3,838
3,803
3,769
3,735
3,701
3,667
3,633
3,598
3,564
3,530
3,496
3,462
3,427
3,393
3,359
3,324
3,290
3,256
3,221

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

81,590
81,624
81,658
81,692
81,726
81,760
81,794
81,828
81,862
81,896
81,930
81,964
81,998
82,032
82,066
82,101
82,135
82,169
82,203
82,237
82,271
82,306
82,340
82,374
82,408
82,442
82,477
82,511
82,545
82,580
82,614
82,648

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,187
3,153
3,118
3,084
3,050
3,015
2,981
2,946
2,912
2,877
2,843
2,808
2,774
2,739
2,705
2,670
2,635
2,601
2,566
2,532
2,497
2,462
2,428
2,393
2,358
2,324
2,289
2,254
2,219
2,185
2,150
2,115

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

82,683
82,717
82,751
82,786
82,820
82,855
82,889
82,924
82,958
82,993
83,027
83,062
83,096
83,131
83,165
83,200
83,234
83,269
83,304
83,338
83,373
83,408
83,442
83,477
83,512
83,546
83,581
83,616
83,651
83,685
83,720
83,755

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,080
2,045
2,010
1,976
1,941
1,906
1,871
1,836
1,801
1,766
1,731
1,696
1,661
1,626
1,591
1,556
1,521
1,486
1,451
1,416
1,381
1,346
1,310
1,275
1,240
1,205
1,170
1,135
1,099
1,064
1,029
994

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

83,790
83,825
83,859
83,894
83,929
83,964
83,999
84,034
84,069
84,104
84,139
84,174
84,209
84,244
84,279
84,314
84,349
84,384
84,419
84,454
84,489
84,524
84,559
84,595
84,630
84,665
84,700
84,735
84,771
84,806
84,841
84,876

$
$
$

958
923
888

$
$
$

84,912
84,947
84,982

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

852
817
782
746
711
675
640
605
569
534
498
463
427
392
356
321
285
249
214
178
143
107
71
36
365,254

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

85,018
85,053
85,088
85,124
85,159
85,194
85,230
85,265
85,301
85,336
85,372
85,407
85,443
85,478
85,514
85,549
85,585
85,620
85,656
85,692
85,727
85,763
85,798
85,834
12,000,000

grado8C
0.5%
12

minal
o)
saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

12,000,000
11,919,119
11,838,204
11,757,255
11,676,273
11,595,257
11,514,208
11,433,125
11,352,008
11,270,857
11,189,673
11,108,455
11,027,203
10,945,917
10,864,598
10,783,245
10,701,857
10,620,437
10,538,982
10,457,493
10,375,971
10,294,414

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

10,212,824
10,131,200
10,049,542
9,967,850
9,886,124
9,804,364
9,722,570
9,640,742
9,558,880
9,476,983
9,395,053
9,313,089
9,231,091
9,149,059
9,066,992
8,984,892
8,902,757
8,820,588
8,738,385
8,656,148
8,573,877
8,491,571
8,409,231
8,326,858
8,244,449
8,162,007
8,079,530
7,997,019
7,914,474
7,831,894
7,749,280
7,666,632

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

7,583,949
7,501,232
7,418,480
7,335,695
7,252,874
7,170,020
7,087,131
7,004,207
6,921,249
6,838,256
6,755,229
6,672,168
6,589,072
6,505,941
6,422,776
6,339,576
6,256,342
6,173,073
6,089,769
6,006,431
5,923,058
5,839,650
5,756,208
5,672,731
5,589,220
5,505,673
5,422,092
5,338,477
5,254,826
5,171,141
5,087,421
5,003,666

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

4,919,876
4,836,052
4,752,192
4,668,298
4,584,369
4,500,405
4,416,406
4,332,372
4,248,303
4,164,199
4,080,061
3,995,887
3,911,678
3,827,435
3,743,156
3,658,842
3,574,493
3,490,110
3,405,691
3,321,237
3,236,747
3,152,223
3,067,664
2,983,069
2,898,440
2,813,775
2,729,075
2,644,339
2,559,569
2,474,763
2,389,922
2,305,046

$
$
$

2,220,134
2,135,187
2,050,205

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,965,187
1,880,135
1,795,046
1,709,923
1,624,764
1,539,569
1,454,340
1,369,074
1,283,774
1,198,438
1,113,066
1,027,659
942,216
856,738
771,224
685,675
600,090
514,470
428,814
343,123
257,395
171,633
85,834
0

Vous aimerez peut-être aussi