INVERSIN
VNA
1
Q 10,000.00
Q 10,000.00
2,000.00
2
3
4
5
6 Q
7
8
9
10
11
12 Q
13
14
15
16
17
18 Q
1,000.00
1,000.00
1,000.00
Q 2,000.00
Q
-
Q
Q
820.52 Q
820.52
A)
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
820.52
820.52
820.52
820.52
820.52
820.52
820.52
820.52
820.52
820.52
820.52
Q
820.52
Q 1,820.52
Q
820.52
Q
820.52
Q
820.52
Q
820.52
Q
820.52
Q 1,820.52
Q
820.52
Q
820.52
Q
820.52
Q
Q
Q 1,000.00
B)
i
n
0.0492
3
VNA 1
FALTA
Q
Q
ANUALIDAD
A/P,5%,12
FUTURO
5.00%
3,718.37
6,281.63
820.52
VNA1
P/A
C) GRADIENTE Q
8.8626872528
Q 24,070.85
P/G,5%,18
D)
Q5,844.28
2,155.72
25.60
84.2043
NO CALIFICARLA
l de la
enio con el
imestral. El
nganche del
un total del
ecutivos, los
ante ao y
INVERSIN
VNA
8,000.00
Q7,999.73
500.00
2 Q
3 Q
4 Q
500.00
500.00
500.00
Q
Q
Q
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
500.00
25.60 Q
51.20 Q
76.80 Q
525.60
551.20
576.80
102.40
128.01
153.61
179.21
204.81
230.41
256.01
281.61
307.21
332.81
358.42
384.02
409.62
435.22
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
602.40
628.01
653.61
679.21
704.81
730.41
756.01
781.61
807.21
832.81
858.42
884.02
909.62
935.22
TEMARIO
INVERSIN
VNA
Q
Q
8,000.00
8,000.00
1,600.00
2
3
4
5
6 Q
7
8
9
10
11
12 Q
13
14
15
16
17
18 Q
800.00
800.00
656.42
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
656.42
656.42
656.42
656.42
656.42
656.42
656.42
656.42
656.42
656.42
656.42
800.00
D) VALOR DE X
VNA INGRESOS
VNA EGRESOS
DIFERENCIA
Q 245,127.69
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
60,000.00
56,875.00
53,750.00
50,625.00
47,500.00
44,375.00
41,250.00
38,125.00
35,000.00
31,875.00
28,750.00
1,600.00
-
Q
Q
Q
656.42
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
656.42
1,456.42
656.42
656.42
656.42
656.42
656.42
1,456.42
656.42
656.42
656.42
800.00
SERIE 2
Q
-Q
Q
580,757.31
817,851.49
237,094.19
Q
Q
-Q
-Q
-Q
-Q
-Q
-Q
-Q
-Q
-Q
-Q
-Q
200,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
11
12
13
14
15
16
Q
Q
Q
Q
Q
Q
25,625.00
22,500.00
19,375.00
16,250.00
13,125.00
10,000.00
-Q
-Q
-Q
-Q
-Q
-Q
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
IE 2
i
n
A)
0.0492
3
VNA 1
FALTA
Q
Q
ANUALIDAD
A/P,5%,12
B)
5.00%
2,974.70
5,025.30
656.42
C)
8.8626872528
FUTURO
Q 19,256.68
i
n
VNA INGRESOS
VNA EGRESOS
DIFERENCIA
0.0041666667
6
0.42%
Q 817,851.49
-Q 817,851.49
-Q
0.00
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
60,000.00
56,875.00
53,750.00
50,625.00
47,500.00
44,375.00
41,250.00
38,125.00
35,000.00
31,875.00
28,750.00
Q 245,127.69
Q 60,000.00
Q 56,875.00
Q 53,750.00
Q 50,625.00
Q 47,500.00
Q 44,375.00
Q 41,250.00
Q 38,125.00
Q 280,127.69
Q 31,875.00
Q 28,750.00
11
12
13
14
15
16
Q
Q
Q
Q
Q
Q
25,625.00
22,500.00
19,375.00
16,250.00
13,125.00
10,000.00
Q
Q
Q
Q
Q
Q
25,625.00
22,500.00
19,375.00
16,250.00
13,125.00
10,000.00
SERIE 1
INVERSIN
VNA
8,000.00
Q7,999.73
GRADIENTE
P/G,5%,18
Q5,844.28
2,155.72
25.60
84.2043
O
EGRESOS
-Q 200,000.00
-Q 40,000.00
-Q 40,000.00
-Q 40,000.00
-Q 40,000.00
-Q 40,000.00
-Q 40,000.00
-Q 40,000.00
-Q 40,000.00
-Q 40,000.00
-Q 40,000.00
0
1 Q
500.00
2 Q
3 Q
4 Q
500.00
500.00
500.00
Q
Q
Q
25.60
51.20
76.80
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
102.40
128.01
153.61
179.21
204.81
230.41
256.01
281.61
307.21
332.81
358.42
384.02
409.62
435.22
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
-Q
-Q
-Q
-Q
-Q
-Q
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
EFECTIVO
Q
Q
500.00
Q
Q
Q
525.60
551.20
576.80
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
602.40
628.01
653.61
679.21
704.81
730.41
756.01
781.61
807.21
832.81
858.42
884.02
909.62
935.22