i j cuota

$ 5,000,000 4% 5% $ 1,500,000

no coura interes amoprtizacion saldo

0 $ 5,000,000 $ 37,020,987
1 $ 1,500,000 $ 1,480,839 $ 19,161 $ 37,001,826
2 $ 1,575,000 $ 1,480,073 $ 94,927 $ 36,906,899
3 $ 1,575,000 $ 1,476,276 $ 98,724 $ 36,808,175
4 $ 1,653,750 $ 1,472,327 $ 181,423 $ 36,626,752
5 $ 1,736,438 $ 1,465,070 $ 271,367 $ 36,355,385
6 $ 1,823,259 $ 1,454,215 $ 369,044 $ 35,986,341
7 $ 1,914,422 $ 1,439,454 $ 474,969 $ 35,511,372
8 $ 2,010,143 $ 1,420,455 $ 589,689 $ 34,921,683
9 $ 2,110,651 $ 1,396,867 $ 713,783 $ 34,207,900
10 $ 2,216,183 $ 1,368,316 $ 847,867 $ 33,360,033
11 $ 2,326,992 $ 1,334,401 $ 992,591 $ 32,367,442
12 $ 2,443,342 $ 1,294,698 $ 1,148,644 $ 31,218,798
13 $ 2,565,509 $ 1,248,752 $ 1,316,757 $ 29,902,040
14 $ 2,693,784 $ 1,196,082 $ 1,497,703 $ 28,404,338
15 $ 2,828,474 $ 1,136,174 $ 1,692,300 $ 26,712,037
16 $ 2,969,897 $ 1,068,481 $ 1,901,416 $ 24,810,622
17 $ 3,118,392 $ 992,425 $ 2,125,967 $ 22,684,654
18 $ 3,274,312 $ 907,386 $ 2,366,926 $ 20,317,728
19 $ 3,438,027 $ 812,709 $ 2,625,318 $ 17,692,410
20 $ 3,609,929 $ 707,696 $ 2,902,232 $ 14,790,178
21 $ 3,790,425 $ 591,607 $ 3,198,818 $ 11,591,359
22 $ 3,979,947 $ 463,654 $ 3,516,292 $ 8,075,067
23 $ 4,178,944 $ 323,003 $ 3,855,941 $ 4,219,126
24 $ 4,387,891 $ 168,765 $ 4,219,126 $ -
p
$ 42,020,987
1500000+1500000*0,05
1500000(1+0,05)

valor de la cuota 22: cn=A(1+j)Ù(n-1)

cn= Err:509
 i
$ 2,000 3% 2%
no cuota interes deposito+interes saldo
$ 2,000
$ 2,000