r 24% capit semestralmente

m 2

25.44% efectiva anual

22.88% cap. Mensual

 8% EFECTIVO ANUAL

pagos vencidos
PERÍODO INGRESOS DÉPOSITOS INTERES
0 Jan-31 $9,000.00 $1,350.00 $0.00
1 Feb-31 $9,000.00 $1,350.00 $8.69
2 Mar-31 $9,000.00 $1,350.00 $17.43
3 Apr-31 $10,000.00 $1,500.00 $26.23
4 May-31 $10,000.00 $1,500.00 $36.05
5 Jun-31 $10,000.00 $1,500.00 $45.93
6 Jul-31 $11,000.00 $1,650.00 $55.88
7 Aug-31 $11,000.00 $1,650.00 $66.85
8 Sep-31 $11,000.00 $1,650.00 $77.90
9 Oct-31 $13,000.00 $1,950.00 $89.01
10 Nov-31 $13,000.00 $1,950.00 $102.13
11 Dec-31 $13,000.00 $1,950.00 $115.34
 Jan-31 $9,000.00 $1,350.00 $128.63
Feb-31 $9,000.00 $1,350.00 $138.14
Mar-31 $9,000.00 $1,350.00 $147.71
Apr-31 $10,000.00 $1,500.00 $157.35
May-31 $10,000.00 $1,500.00 $168.01
Jun-31 $10,000.00 $1,500.00 $178.75
Jul-31 $11,000.00 $1,650.00 $189.55
Aug-31 $11,000.00 $1,650.00 $201.38
Sep-31 $11,000.00 $1,650.00 $213.29
Oct-31 $13,000.00 $1,950.00 $225.28
Nov-31 $13,000.00 $1,950.00 $239.28
Dec-31 $13,000.00 $1,950.00 $253.36
Jan-31 $9,000.00 $1,350.00 $267.54
Feb-31 $9,000.00 $1,350.00 $277.95
Mar-31 $9,000.00 $1,350.00 $288.42
Apr-31 $10,000.00 $1,500.00 $298.96
May-31 $10,000.00 $1,500.00 $310.54
Jun-31 $10,000.00 $1,500.00 $322.19
Jul-31 $11,000.00 $1,650.00 $333.91
Aug-31 $11,000.00 $1,650.00 $346.68
Sep-31 $11,000.00 $1,650.00 $359.52
Oct-31 $13,000.00 $1,950.00 $372.45
Nov-31 $13,000.00 $1,950.00 $387.40
Dec-31 $13,000.00 $1,950.00 $402.43
Jan-31 $9,000.00 $1,350.00 $417.57
Feb-31 $9,000.00 $1,350.00 $428.94
marzo 31 2023 Mar-31 $9,000.00 $1,350.00 $440.39
Apr-31 $10,000.00 $1,500.00 $451.91
May-31 $10,000.00 $1,500.00 $464.47
Jun-31 $10,000.00 $1,500.00 $477.11
Jul-31 $11,000.00 $1,650.00 $489.83
Aug-31 $11,000.00 $1,650.00 $503.59
Sep-31 $11,000.00 $1,650.00 $517.45
Oct-31 $13,000.00 $1,950.00 $531.40
Nov-31 $13,000.00 $1,950.00 $547.36
Dec-31 $13,000.00 $1,950.00 $563.43

si es vencido es 1 enero
 r 7.72% CAPT. MENSUALMENTE
m 12

VALOR AGREGADO AL FONFO SALDO

$1,350.00 $1,350.00
$1,358.69 $2,708.69
$1,367.43 $4,076.11
$1,526.23 $5,602.34
$1,536.05 $7,138.39
$1,545.93 $8,684.31
$1,705.88 $10,390.19
$1,716.85 $12,107.04
$1,727.90 $13,834.94
$2,039.01 $15,873.95
$2,052.13 $17,926.08
$2,065.34 $19,991.42
$1,478.63 $21,470.05
$1,488.14 $22,958.19
$1,497.71 $24,455.90
$1,657.35 $26,113.25
$1,668.01 $27,781.26
$1,678.75 $29,460.01
$1,839.55 $31,299.56
$1,851.38 $33,150.94
$1,863.29 $35,014.23
$2,175.28 $37,189.51
$2,189.28 $39,378.79
$2,203.36 $41,582.16
$1,617.54 $43,199.70
$1,627.95 $44,827.65
$1,638.42 $46,466.07
$1,798.96 $48,265.03
$1,810.54 $50,075.57
$1,822.19 $51,897.76
$1,983.91 $53,881.67
$1,996.68 $55,878.35
$2,009.52 $57,887.87
$2,322.45 $60,210.32
$2,337.40 $62,547.72
$2,352.43 $64,900.15
$1,767.57 $66,667.72
$1,778.94 $68,446.66
$1,790.39 $70,237.05
$1,951.91 $72,188.96
$1,964.47 $74,153.42
$1,977.11 $76,130.53
$2,139.83 $78,270.36
$2,153.59 $80,423.95
$2,167.45 $82,591.40
$2,481.40 $85,072.79
$2,497.36 $87,570.16
$2,513.43 $90,083.58
becas nunca superan

el capital semilla no se toque, es que las becas salgan de los interese generados

años 12 13 14 15
r 1.94265% trimestres

a) D.I ?
becas 20-infinito = $20,000.00

b) becas 11-15-16 = $10,000.00

e los interese generados

16 17 18 19 = $10,000.00 falta los años 11,

ta los años 11, nunca superaran los inyeres generados el capital semilla va hacer el mismo
capital semilla va hacer el mismo