Sueldo Gastos(45%) 1er credito 32%Anual

0 $ 4,000,000
1 $2,000,000 $ 900,000.0 $ 397,475
2 $2,000,000 $ 900,000.0 $ 397,475
3 $2,000,000 $ 900,000.0 $ 397,475
4 $2,000,000 $ 900,000.0 $ 397,475
5 $2,000,000 $ 900,000.0 $ 397,475
6 $2,000,000 $ 900,000.0 $ 397,475
7 $2,000,000 $ 900,000.0 $ 476,970
8 $2,000,000 $ 900,000.0 $ 476,970
9 $2,000,000 $ 900,000.0 $ 476,970
10 $2,000,000 $ 900,000.0 $ 476,970
11 $2,000,000 $ 900,000.0 $ 476,970
12 $2,000,000 $ 900,000.0 $ 476,970
13 $2,080,000 $ 936,000.0
14 $2,080,000 $ 936,000.0
15 $2,080,000 $ 936,000.0
16 $2,080,000 $ 936,000.0
17 $2,080,000 $ 936,000.0
18 $2,080,000 $ 936,000.0
19 $2,080,000 $ 936,000.0
20 $2,080,000 $ 936,000.0
21 $2,080,000 $ 936,000.0
22 $2,080,000 $ 936,000.0
23 $2,080,000 $ 936,000.0
24 $2,080,000 $ 936,000.0
25 $2,163,200 $ 973,440.0
26 $2,163,200 $ 973,440.0
27 $2,163,200 $ 973,440.0
28 $2,163,200 $ 973,440.0
29 $2,163,200 $ 973,440.0
30 $2,163,200 $ 973,440.0
31 $2,163,200 $ 973,440.0
32 $2,163,200 $ 973,440.0
33 $2,163,200 $ 973,440.0
34 $2,163,200 $ 973,440.0
35 $2,163,200 $ 973,440.0
36 $2,163,200 $ 973,440.0
37 $2,249,728 $ 1,012,377.6
38 $2,249,728 $ 1,012,377.6
39 $2,249,728 $ 1,012,377.6
40 $2,249,728 $ 1,012,377.6
41 $2,249,728 $ 1,012,377.6
42 $2,249,728 $ 1,012,377.6
43 $2,249,728 $ 1,012,377.6
44 $2,249,728 $ 1,012,377.6
45 $2,249,728 $ 1,012,377.6
46 $2,249,728 $ 1,012,377.6
47 $2,249,728 $ 1,012,377.6
48 $2,249,728 $ 1,012,377.6
49 $2,339,717 $ 1,052,872.7
50 $2,339,717 $ 1,052,872.7
51 $2,339,717 $ 1,052,872.7
52 $2,339,717 $ 1,052,872.7
53 $2,339,717 $ 1,052,872.7
54 $2,339,717 $ 1,052,872.7
55 $2,339,717 $ 1,052,872.7
56 $2,339,717 $ 1,052,872.7
57 $2,339,717 $ 1,052,872.7
58 $2,339,717 $ 1,052,872.7
59 $2,339,717 $ 1,052,872.7
60 $2,339,717 $ 1,052,872.7
 0.0234056908 2do credito
lo que le queda del sueldo $ 5,000,000
$ 702,525.0
$ 702,525.0
$ 702,525.0
$ 702,525.0
$ 702,525.0
$ 702,525.0
$ 623,030.0
$ 623,030.0
$ 623,030.0
$ 623,030.0
$ 623,030.0
$ 623,030.0
$ 400,000
$ 524,821
$ 587,232
$ 649,642
$ 712,053
$ 774,463
$ 774,463
$ 649,642
$ 587,232
$ 524,821
$ 462,411
$ 400,000
3er credito
Lo que le queda de sueldo $2,982,574
$ 744,000
$ 619,179
$ 556,768
$ 494,358
$ 431,947
$ 369,537
$ 369,537
$ 494,358
$ 556,768
$ 619,179
$ 681,589
$ 744,000
$ 216,320
$ 230,390
$ 245,374
$ 261,334
$ 278,331
$ 296,434
$ 315,715
$ 336,249
$ 358,119
$ 381,412
$ 406,219
$ 432,640
 4to credito 5to credito
Lo que le queda de sueldo $3,623,606 Lo que le queda de sueldo $5,000,000 Lo que le queda de sueldo

$ 973,440.0
$ 959,370.3
$ 944,385.5
$ 928,426.1
$ 911,428.6
$ 893,325.7
$ 874,045.3
$ 853,510.8
$ 831,640.8
$ 808,348.4
$ 783,540.9
$ 757,120.0
$ 449,946 $ 787,404.8
$ 429,494 $ 807,856.9
$ 409,041 $ 828,308.9
$ 388,589 $ 848,761.0
$ 368,137 $ 869,213.1
$ 347,685 $ 889,665.2
$ 327,233 $ 910,117.2
$ 306,781 $ 930,569.3
$ 286,329 $ 951,021.4
$ 265,877 $ 971,473.5
$ 245,425 $ 991,925.5
$ 224,973 $ 1,012,377.6
$ 1,286,844.4
140000 $ 1,146,844.4
765331.811 $ 521,512.6
765331.811 $ 521,512.6
765331.811 $ 521,512.6
765331.811 $ 521,512.6
765331.811 $ 521,512.6
765331.811 $ 521,512.6
765331.811 $ 521,512.6
765331.811 $ 521,512.6
765331.811 $ 521,512.6
765331.811 $ 521,512.6
e le queda de sueldo
 0 1 2 3 4 5 6
4500000 c c c c c c

0.97712961 0.95478227 0.93294602 0.91160918 0.890760319 0.87038828

397475.005 397475.005 397475.005 397475.005 397475.0052 397475.005

11.3214666
4.500.000=11,3214666c
4.000.000/11,321466=c
397475.005 ´=c

1era pregunta
 7 8 9 10 11 12
1,2c 1,2c 1,2c 1,2c 1,2c 1,2c

1.02057859 0.99723755 0.97443034 0.95214473 0.93036881 0.90909091

476970.006 476970.006 476970.006 476970.006 476970.006 476970.006 Coutas uniformes

 1 702524.995 708331.25 13 $ 744,000 $ 9,225,867
2 702524.995 1422516.74 14 $ 619,179 $ 9,926,413
3 702524.995 2142604.86 15 $ 556,768 $ 10,569,824
4 702524.995 2868644.39 16 $ 494,358 $ 11,155,625
5 702524.995 3600684.52 17 $ 431,947 $ 11,683,342
6 702524.995 4338774.85 18 $ 369,537 $ 12,152,494
7 623029.994 5002813.35 19 $ 369,537 $ 12,625,524
8 623029.994 5672340.03 20 $ 494,358 $ 13,228,315
9 623029.994 6347400.23 21 $ 556,768 $ 13,899,015
10 623029.994 7028039.7 22 $ 619,179 $ 14,638,185
11 623029.994 7714304.54 23 $ 681,589 $ 15,446,390
12 623029.994 8406241.25 24 $ 744,000 $ 16,324,201
1era 2da

i nominal 0.1 Anual/trimestral

i efectiva 0.025
I mensual 0.00826484
25 $ 973,440 $ 17,440,603 37 $ 787,405 $ 30,179,039
26 $ 959,370 $ 18,552,046 38 $ 807,857 $ 30,986,896
27 $ 944,386 $ 19,657,566 39 $ 828,309 $ 31,815,205
28 $ 928,426 $ 20,756,132 40 $ 848,761 $ 32,663,966
29 $ 911,429 $ 21,846,640 41 $ 869,213 $ 33,533,179
30 $ 893,326 $ 22,927,908 42 $ 889,665 $ 34,422,844
31 $ 874,045 $ 23,998,672 43 $ 910,117 $ 35,332,961
32 $ 853,511 $ 25,057,582 44 $ 930,569 $ 36,263,531
33 $ 831,641 $ 26,103,193 45 $ 951,021 $ 37,214,552
34 $ 808,348 $ 27,133,961 46 $ 971,473 $ 38,186,025
35 $ 783,541 $ 28,148,236 47 $ 991,926 $ 39,177,951
36 $ 757,120 $ 29,144,254 48 $ 1,012,378 $ 40,190,329
3era
49 $1,286,844 $ 41,819,975
50 $1,146,844 $ 42,966,820
51 $ 521,513 $ 43,488,332
52 $ 521,513 $ 44,009,845
53 $ 521,513 $ 44,531,357
54 $ 521,513 $ 45,052,870
55 $ 521,513 $ 45,574,383
56 $ 521,513 $ 46,095,895
57 $ 521,513 $ 46,617,408
58 $ 521,513 $ 47,138,920
59 $ 521,513 $ 47,660,433
60 $ 521,513 $ 48,181,946
4ta
 6000000
Del F al Pasado $ 6,000,000
1 13 400000 G= 389869.031762
2 14 524821.001 62410.50071364 498572.938195
3 15 587231.502 543732.872353
4 16 649642.003 586285.413529
5 17 712052.504 626333.669688
6 18 774463.004 2da 663977.198458
7 19 774463.004 647160.368687
8 20 649642.003 529107.700252
9 21 587231.502 466163.299342
10 22 524821.001 406067.925992
11 23 462410.501 348717.640624
12 24 400000 294011.941119

i trimeestral 0.08
I mensual 0.02598557
 2982573.83
1 25 $ 216,320 209341.935
2 26 $ 230,390 s 0.06504109 215765.577
3 27 $ 245,374 222386.328
4 28 $ 261,334 229210.236
5 29 $ 278,331 236243.535
6 30 $ 296,434 243492.65
7 31 $ 315,715 250964.203
8 32 $ 336,249 258665.021
9 33 $ 358,119 266602.138
10 34 $ 381,412 274782.805
11 35 $ 406,219 283214.495
12 36 $ 432,640 $ 432,640 291904.91

I nominal 0.1 Trimestral/mensual

I efectivo 0.03333333
I mensual 0.03333333
3ra pregunta
 Del F al P 3623606.1 4ta pregunta
1 37 $ 449,946 441207.96
2 38 $ 429,494 g -20452.073 412974.545
3 39 $ 409,041 385671.294
4 40 $ 388,589 359272.727
5 41 $ 368,137 333754.005
6 42 $ 347,685 309090.909
7 43 $ 327,233 285259.833
8 44 $ 306,781 262237.762
9 45 $ 286,329 240002.263
10 46 $ 265,877 218531.469
11 47 $ 245,425 197804.063
12 48 $ 224,973 $ 224,973 177799.272

i nominal 0.12 semestral/bimestral

i efectivo 0.04
i mensual 0.0198039
ta pregunta
 iap 0.02 n 10

mes saldo interes abono cuota

50 $ 7,000,000.000 $ 140,000.000 $ 140,000.000
51 $ 6,361,906.315 $ 127,238.126 $ 638,093.685 $ 765,331.811
52 $ 5,710,790.310 $ 114,215.806 $ 651,116.005 $ 765,331.811
53 $ 5,046,386.224 $ 100,927.724 $ 664,404.087 $ 765,331.811
54 $ 4,368,422.870 $ 87,368.457 $ 677,963.354 $ 765,331.811
55 $ 3,676,623.530 $ 73,532.471 $ 691,799.340 $ 765,331.811
56 $ 2,970,705.835 $ 59,414.117 $ 705,917.694 $ 765,331.811
57 $ 2,250,381.657 $ 45,007.633 $ 720,324.178 $ 765,331.811
58 $ 1,515,356.986 $ 30,307.140 $ 735,024.671 $ 765,331.811
59 $ 765,331.811 $ 15,306.636 $ 750,025.175 $ 765,331.811
60 $ 0.000 $ 0.000 $ 765,331.811 $ 765,331.811