Está en la página 1de 3

1 3

Cap. Mensual m= 30000(1+.025)^6 Cap. Mensual


C= $30,000.00 m= 30000(1.025)^6 C= $50,000
t= 6 meses m= 30000(1.15969) t= 4m+6m= 10m
j= 30% anual m= 34790.70 j= 24% anual
i= 2.5% mensual i= 2% mensual
monto 1= $34790.70 monto 3= $60949.50

2 4
Cap. Mensual m= 5000(1+.03)^12 Cap. Mensual
C= $5,000.00 m= 5000(1.03)^12 C= $10,000
t= 3m+9m= 12m m= 5000(1.42576) t= 1m+7m= 8m
j= 36% anual m= 7128.80 j= 42% anual
i= 3% mensual i= 3.5% mensual
monto2= $7128.80 monto 4= $13168.10

0 1 2 3 4 5 6 7 8 9 10 11 12
1P 2P F.F 3P
$35,000 X

Cap.Mensual
j= 30% anual i= 2.5% mensual
Montos Actualizados Pagos
1 m=34790(1+.025)^8 3 m=60949.50(1+.025)^2 1P=40000*1.21840= 48736
m=34790(1.025)^8 m=60949.50(1.025)^2 2P=35000*1.05063=36772.05
m=34790(1.21840) m?=60949.50(1.05063) 3P= X
m= 42388.99 m= 64035.37
monto1= $42388.99 monto3= $64035.37 TOTAL PAGOS= 85508.05
TOTAL MONTOS= 126,876.59
2 4 m=13168.10(1+.025)^1
71128.80 m=13168.10(1.025)^1
c=
(1+.025)^1 m=131668.10(1.025)
m=13497.30
71128.80 monto4= $13497.30
c=
1.025

c= 6954.93
monto2= $6954.93

∑m = ∑p El 3er pago será de $41,368.54


126,876.59 = 85,508.05+X
126,876.59 - 85,508.05=X
41,368.54=X
m= 50000(1+.02)^10
m= 50000(1.02)^10
m= 50000(1.21899)
m= 60949.50

m= 10000(1+.035)^8
m= 10000(1.035)^8
m= 10000(1.31681)
m= 13168.10

Pagos
000*1.21840= 48736
000*1.05063=36772.05

PAGOS= 85508.05
MONTOS= 126,876.59

ago será de $41,368.54

También podría gustarte