Está en la página 1de 12

2,500,000.

00
C
0 1 2 3 4 5 6 7

P1
900,000.00

DEUDA = PAGOS

C= 2,500,000.00 t=
t= 8 meses i=
i= 36% 0.03 C=

I= 600000
M= 3,100,000.00 M=

= 1,008,000.00

X=
3,100,000.00
M
8 FF

P2
X

4 meses
36% anual 0.03
900,000.00

1,008,000.00
1,008,000 + 2,092,000.00
3,100,000.00
+ X

3,100,000.00
2,092,000.00
2,750,000.00

0 1 2 3 4 5
2,050,000.00
p1

DEUDAS PAGOS

D1 P1

C= 2,750,000.00 C=
i= 3.50% mensual i=
t= 6 mensual t=

M= 3,327,500.00 M=

DEUDAS

D2

C= 4,100,000.00
i= 3.50% mensual
t= 3 mensual

M= 4,530,500.00
Total deudas 7,858,000.00 = 2,695,750.00 +

5,162,250.00 = X
ff
4,100,000.00

6 7 8 9 10
x
p2

2,050,000.00
3.50%
9

2,695,750.00 + X
x
4,250,000.00 3,680,000.00
FF d1 d2
C
0 1 2 3 4 5

P1

d1
i= 2.30% MENSUAL
t= 3 meses
M= 4,250,000.00

4,250,000.00
1.069

3,975,678.20
M

d2
i= 2.30% MENSUAL
t= 5 meses
M= 3,680,000.00

3,680,000.00
1.115

3,300,448.43 7,276,126.63
60,000.00 80,000.00
DEUDAS D1 D2

C FF
0 1 2 3 4 5 6 7 8 9 10 11
PAGOS

PI P2
40000 X?

Deudas=Pagos FF=8
DEUDAS

120,000.00
D3

M
12 13 14 15 16 17 18
60,000.00 PI
D1 40000

C= 60,000.00 C= 40000
i= 25% anual 0.02083333 t= 8
t= 3 meses i= 25%

I= 3750 I= 6666.66667
M= 63,750.00 M= 46,666.67

80,000.00
D2
P2
M= 80,000.00 X

t= 2
80,000.00 M i= 25%
D2 (1+(i*t) M= ??

M= 120,000.00 C= X
i= 25% anual 0.02083333 1.04166667
t= 10 meses
C= 99,310.34 M 204,576.75

120,000.00
1.2083333333333

243,060.34 = 46,666.67 + 1.04 x


196,393.68 = 1.04 X
X= 204,576.75 =
mensual
anual 0.02083333

M
1+(i*t)

meses
anual 0.02083333

También podría gustarte