Vous êtes sur la page 1sur 10

VP= $ 1,500,000 SHIR

i= 24% 0.02
VF= $ 3,059,831
n= ??
MANUAL
n= LOG(VF/VP)/LOG(1+i)
n= 0.309606181218613 0.0086001718
n= 35.9999997429796

PREDETERMINADA
n= 35.9999997429796

n VP i I
1 $ 1,500,000 2% $ 30,000
2 $ 1,530,000 2% $ 30,600
3 $ 1,560,600 2% $ 31,212
4 $ 1,591,812 2% $ 31,836
5 $ 1,623,648 2% $ 32,473
6 $ 1,656,121 2% $ 33,122
7 $ 1,689,244 2% $ 33,785
8 $ 1,723,029 2% $ 34,461
9 $ 1,757,489 2% $ 35,150
10 $ 1,792,639 2% $ 35,853
11 $ 1,828,492 2% $ 36,570
12 $ 1,865,061 2% $ 37,301
13 $ 1,902,363 2% $ 38,047
14 $ 1,940,410 2% $ 38,808
15 $ 1,979,218 2% $ 39,584
16 $ 2,018,803 2% $ 40,376
17 $ 2,059,179 2% $ 41,184
18 $ 2,100,362 2% $ 42,007
19 $ 2,142,369 2% $ 42,847
20 $ 2,185,217 2% $ 43,704
21 $ 2,228,921 2% $ 44,578
22 $ 2,273,500 2% $ 45,470
23 $ 2,318,970 2% $ 46,379
24 $ 2,365,349 2% $ 47,307
25 $ 2,412,656 2% $ 48,253
26 $ 2,460,909 2% $ 49,218
27 $ 2,510,127 2% $ 50,203
28 $ 2,560,330 2% $ 51,207
29 $ 2,611,536 2% $ 52,231
30 $ 2,663,767 2% $ 53,275
31 $ 2,717,042 2% $ 54,341
32 $ 2,771,383 2% $ 55,428
33 $ 2,826,811 2% $ 56,536
34 $ 2,883,347 2% $ 57,667
35 $ 2,941,014 2% $ 58,820
36 $ 2,999,834 2% $ 59,997
SHIRLY SMITH DUARTE DIAZ ------ 1007269539

$ 30,000 $ 30,600

VP $ 1,500,000

VF
$ 1,530,000
$ 1,560,600
$ 1,591,812
$ 1,623,648
$ 1,656,121
$ 1,689,244
$ 1,723,029
$ 1,757,489
$ 1,792,639
$ 1,828,492
$ 1,865,061
$ 1,902,363
$ 1,940,410
$ 1,979,218
$ 2,018,803
$ 2,059,179
$ 2,100,362
$ 2,142,369
$ 2,185,217
$ 2,228,921
$ 2,273,500
$ 2,318,970
$ 2,365,349
$ 2,412,656
$ 2,460,909
$ 2,510,127
$ 2,560,330
$ 2,611,536
$ 2,663,767
$ 2,717,042
$ 2,771,383
$ 2,826,811
$ 2,883,347
$ 2,941,014
$ 2,999,834
$ 3,059,831
$ 31,212 $ 31,836 $ 32,473 $ 33,122 $ 33,785 $ 34,461 $ 35,150

i= 2%
n= 35.99999974298
$ 35,853 $ 36,570 $ 37,301 $ 38,047 $ 38,808 $ 39,584 $ 40,376 $ 41,184
$ 42,007 $ 42,847 $ 43,704 $ 44,578 $ 45,470 $ 46,379 $ 47,307 $ 48,253
$ 49,218 $ 50,203 $ 51,207 ### $ 53,275 $ 54,341 $ 55,428 $ 56,536
VF= $ 3,059,831

$ 57,667 $ 58,820 $ 59,997


VP 1,500,000
i ??
VF 4,218,997.17
n 3 12 trim

MANUAL
i= RAIZ^n(VF/VP)-1
i= 9% VP= 1,500,000

PREDETERMINADO
i= 9%

n VP i I VF
1 $ 1,500,000 9% $ 135,000 $ 1,635,000
2 $ 1,635,000 9% $ 147,150 $ 1,782,150
3 $ 1,782,150 9% $ 160,393 $ 1,942,543
4 $ 1,942,543 9% $ 174,829 $ 2,117,372
5 $ 2,117,372 9% $ 190,564 $ 2,307,936
6 $ 2,307,936 9% $ 207,714 $ 2,515,650
7 $ 2,515,650 9% $ 226,409 $ 2,742,059
8 $ 2,742,059 9% $ 246,785 $ 2,988,844
9 $ 2,988,844 9% $ 268,996 $ 3,257,840
10 $ 3,257,840 9% $ 293,206 $ 3,551,046
11 $ 3,551,046 9% $ 319,594 $ 3,870,640
12 $ 3,870,640 9% $ 348,358 $ 4,218,997.17
$ 135,000 $ 147,150 $ 160,393 $ 174,829 $ 190,564 $ 207,714 $ 226,409

i= 9%

n= 12
VF= 4,218,997.17
$ 246,785 $ 268,996 $ 293,205.59 $ 319,594 $ 348,358

Vous aimerez peut-être aussi