You are on page 1of 5

R=C/n

$200,000.00

Años (n)

Saldo insoluto C

Abono anual (R)

Interes sobre saldo (I=C*i)

0
1
2
3
4
5
Suma

$1,000,000.00
$800,000.00
$600,000.00
$400,000.00
$200,000.00
$0.00
$3,000,000.00

$0.00
$200,000.00
$200,000.00
$200,000.00
$200,000.00
$200,000.00
$1,000,000.00

$0.00
$240,000.00
$192,000.00
$144,000.00
$96,000.00
$48,000.00
$720,000.00

i=

000.00 $108.0.24 IVA a interes (0.00 $255.828.00 $0.000.00 $420.000.00 $1.000.000.262.800.572.800.00 $36.00 $14.00 $310.00 $0.400.00 $476.00 .15) Pago anual (R+I+IVA) Total pagado $0.600.00 $476.00 $1.400.00 $6.800.800.200.00 $28.000.600.400.000.00 $1.00 $1.00 $7.036.00 $21.828.00 $365.00 $896.200.

F2 FORMULAS .

204.29 $721.827.238.421.24)ˆ5 (1+0.71 0.71 $364.55 $173.71 $364.00 $210.499.354.590.247.00 $3.24)ˆ⁵-1 703.238.04 $70.12 $530.83 $293.24)(1+0.16 $0.000)(0.000.57 .685.247.R= ( C ) (i)(1+i)ⁿ/(1+i)ⁿ-¹ (1.43 $127.752.00 $240.821.00 $364.71 $364.000.180.247.24 Años (n) Saldo insoluto C Abono anual (R) Interes sobre saldo (I=C*i) 0 1 2 3 4 5 Suma $1.247.000.000.015 1.641.748.931625062 $364.39 $0.56 $821.71 $364.247.71 $1.00 $875.57 $0.247.

748.68 $293.71 $278.71 $154.251.61 .000.247.314.17 $191.00 $124.17 $706.00 $2.84 $1.172.Pago anual (R-l) Total pagado $0.000.88 $469.067.247.00 $0.578.000.00 $124.043.893.358.16 $1.000.29 $236.