Está en la página 1de 4

# Aos (n)

0
1
2
3
4
5
SUMA

Saldo insoluto
(c)
\$1,000,000.00
\$800,000.00
\$600,000.00
\$400,000.00
\$200,000.00
\$0.00

Abono anual
(R)
\$0.00
\$200,000.00
\$200,000.00
\$200,000.00
\$200,000.00
\$200,000.00
\$1,000,000.00

R= C/N \$200,000.00
i= 0.24
IVA= 0.15

## interes sobre saldo

( I=Ci)
\$0.00
\$240,000.00
\$192,000.00
\$144,000.00
\$96,000.00
\$48,000.00
\$720,000.00

IVA
\$0.00
\$36,000.00
\$28,800.00
\$21,600.00
\$14,400.00
\$7,200.00
\$108,000.00

pago anual
( R+ I+ IVA)
\$0.00
\$476,000.00
\$420,800.00
\$365,600.00
\$310,400.00
\$255,200.00
\$1,828,000.00

\$0.00
\$476,000.00
\$896,800.00
\$1,262,400.00
\$1,572,800.00
\$1,828,000.00

Aos (n)
0
1
2
3
4
5
SUMA

interes
Saldo
Abono anual
sobre saldo
insoluto ( c )
(R)
( I=Ci)
\$1,000,000.00
\$875,752.29
\$721,685.12
\$530,641.83
\$293,748.16
\$0.00

\$0.00
\$364,247.71
\$364,247.71
\$364,247.71
\$364,247.71
\$364,247.71
\$1,821,238.57

pago anual
( RI)

\$0.00
\$0.00
\$240,000.00 \$124,247.71
\$210,180.55 \$154,067.17
\$173,204.43 \$191,043.29
\$127,354.04 \$236,893.68
\$70,499.56 \$293,748.16
\$821,238.57 \$1,000,000.00

R= ( C ) ( i) ( i) [1 + i) ^ n / ( 1 + i) ^ n - 1
R= 703590.01498
1.9316250624
R= \$364,247.71
i= 0.24

\$0.00
\$124,247.71
\$278,314.88
\$469,358.17
\$706,251.84
\$1,000,000.00