Periodo Cuota Abono a capital Intereses Saldo

0 $500,000 $0 $1,902,815
1 $185,500 $185,500 $0 $1,717,315
2 $185,500 $185,500 $0 $1,531,815
3 $185,500 $185,500 $0 $1,346,315
4 $185,500 $185,500 $0 $1,160,815
5 $185,500 $185,500 $0 $975,315
6 $185,500 $185,500 $0 $789,815
7 $185,500 $185,500 $0 $604,315
8 $185,500 $185,500 $0 $418,815
9 $185,500 $185,500 $0 $233,315
10 $185,500 $185,500 $0 $47,815
11 $185,500 $185,500 $0 -$137,685
12 $185,500 $185,500 $0 -$323,185

Valor de conta $2,402,815

tasa
30% nmv
2.50% mv

p
((1+i)^n)-1 0.344889 10.25776 $2,402,815
$2,402,815
i(1+i)^n 0.033622
 integrantes

rolfer hoyos
cristian cubides
julian valenzuela
edwin ariza
wiliam delgado

P
0 1 2 3 4 5
? x x x x x

x
x
6 7 8 9 10 11 12
x x x x x x x
A = 19560000 * 0.15
(1+0,15)^10-1

A = 963370.342844

p i
0 1 2 3 4 5
X X X X X
6 7 8 9 10
X X X X X
 P 400000
n 12
i 4.00%

p i 4% mensual
0 1 2 3 4
X X X X
A((((1+i)^n)-1)/(i(1+i)^n))

400000((((1+0,04)^12)-1)/(0,04(1+0,04)^12))

$3,754,030

a dicho propietario le conviene arrendar el activo ya que tiene una buena ganacia

i 4% mensual
5 6 7 8 9
X X X X
10 11 12
X X X
P $25,000,000
n 12 $25,000,000 =
i 3.50% $25,000,000 =
A $600,000 $19,201,999 =

0 1 2 3 4
X X X X
?
A+600.000((1-(1+0,035)^-12)/(0,035)
A+ $5,798,001
A

5 6 7 8 9 10 11
X X X X X X X
12
X
 n 12
Cuota 800000
Cuota 2000000
i NMV 30%
i MV 2.50%

Anualidad $8,206,211.68
Cuota extraordinaria $1,990,147.30
$10,196,358.98

X*0,2+SALDO=X

SALDO=X/0,8 $12,745,448.73
?
P
0 1 2 3 4 5 6
X X X X X X + CE
7 8 9 10 11 12
X X X X X X