INPUT

Inflacin
Consumo en ao 0
Inters anual sobre capital
Capital inicial

2.60%
6,000
3.50%
100,000
Ao
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39

Consumo
6,000
6,156
6,316
6,480
6,649
6,822
6,999
7,181
7,368
7,559
7,756
7,957
8,164
8,377
8,594
8,818
9,047
9,282
9,524
9,771
10,025
10,286
10,553
10,828
11,109
11,398
11,695
11,999
12,311
12,631
12,959
13,296
13,642
13,996
14,360
14,734
15,117
15,510
15,913

Capital
94,000
91,134
88,008
84,608
80,920
76,931
72,624
67,985
62,997
57,643
51,904
45,764
39,201
32,196
24,729
16,777
8,317
-674
-10,222
-20,351
-31,088
-42,462
-54,502
-67,237
-80,700
-94,923
-109,940
-125,786
-142,499
-160,117
-178,680
-198,230
-218,810
-240,464
-263,241
-287,188
-312,356
-338,798
-366,569

Equivalencia
94,000
88,825
83,604
78,337
73,024
67,665
62,258
56,804
51,303
45,753
40,154
34,506
28,809
23,062
17,264
11,416
5,516
-436
-6,440
-12,496
-18,606
-24,769
-30,986
-37,258
-43,585
-49,967
-56,406
-62,900
-69,452
-76,061
-82,729
-89,454
-96,239
-103,083
-109,987
-116,952
-123,978
-131,066
-138,215

40

16,327

-395,726

-145,428