Académique Documents
Professionnel Documents
Culture Documents
Amortizacion Con Macros
Amortizacion Con Macros
MENU PRINCIPAL
OSCAR ABEL LUNA RIOJAS
DATOS DE ENTRADA
FORMA DE PAGO
AMORTIZACIÓN No. 1 OK
AMORTIZACIÓN No. 2 OK
AMORTIZACIÓN No. 3 OK
AMORTIZACION No. 4 OK
AMORTIZACION No. 5 OK
AMORTIZACIÓN No. 6 OK
AMORTIZACION No. 7 OK
AMORTIZACION No. 8 OK
CAPITALIZACION No. 1 OK
CAPITALIZACION No. 2 OK
CAPITALIZACION No. 3
https://www.youtube.com/watch?v=FSkuvLG4yfY
AMORTIZACIÓN CON CUOTA CONSTANTE
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
IR AL INICIO DE LA TABLA
0.00
0.00
AMORTIZACIÓN CON CUOTA CONSTANTE Y PAGO EXTRA PACTADO
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
0.00
O EXTRA PACTADO
SALDO FINAL
23,986,014.32
23,971,748.94
23,957,198.24
23,942,356.53
23,927,217.98
23,911,776.67
23,896,026.53
23,879,961.38
23,863,574.94
23,846,860.76
23,829,812.30
23,812,422.87
23,794,685.65
23,776,593.69
23,758,139.89
23,739,317.01
23,720,117.68
23,700,534.35
23,680,559.37
23,660,184.88
23,639,402.90
23,618,205.28
23,596,583.71
23,574,529.71
23,552,034.63
23,529,089.65
23,505,685.77
23,481,813.81
23,457,464.41
23,432,628.02
23,407,294.91
23,381,455.13
23,355,098.56
23,328,214.85
23,300,793.47
23,272,823.67
23,244,294.47
23,215,194.68
23,185,512.90
23,155,237.48
23,124,356.56
23,092,858.01
23,060,729.50
23,027,958.41
22,994,531.90
22,960,436.87
22,925,659.93
22,890,187.45
22,854,005.53
22,817,099.96
22,779,456.29
22,741,059.74
22,701,895.26
22,661,947.49
22,621,200.76
22,579,639.10
22,537,246.21
22,494,005.46
22,449,899.89
22,404,912.21
22,359,024.78
22,312,219.60
22,264,478.32
22,215,782.21
22,166,112.18
22,115,448.75
22,063,772.05
22,011,061.81
21,957,297.38
21,902,457.65
21,846,521.13
21,789,465.87
21,731,269.51
21,671,909.23
21,611,361.74
21,549,603.30
21,486,609.69
21,422,356.21
21,356,817.66
21,289,968.34
21,221,782.03
21,152,231.99
21,081,290.96
21,008,931.10
20,935,124.05
20,859,840.85
20,783,051.99
20,704,727.36
20,624,836.23
20,543,347.28
20,460,228.55
20,375,447.45
20,288,970.72
20,200,764.46
20,110,794.07
20,019,024.28
19,925,419.09
19,829,941.80
19,732,554.96
19,633,220.38
19,531,899.11
19,428,551.42
19,323,136.77
19,215,613.84
19,105,940.44
18,994,073.57
18,879,969.37
18,763,583.08
18,644,869.06
18,523,780.77
18,400,270.71
18,274,290.45
18,145,790.58
18,014,720.72
17,881,029.46
17,744,664.37
17,605,571.99
17,463,697.75
17,318,986.03
17,171,380.08
17,020,822.00
16,867,252.77
16,710,612.15
16,550,838.71
16,387,869.81
16,221,641.53
16,052,088.69
15,879,144.79
15,702,742.01
15,522,811.17
15,339,281.72
15,152,081.68
14,961,137.64
14,766,374.72
14,567,716.54
14,365,085.19
14,158,401.22
13,947,583.57
13,732,549.57
13,513,214.88
13,289,493.51
13,061,297.70
12,828,537.98
12,591,123.06
12,348,959.85
12,101,953.37
11,850,006.76
11,593,021.22
11,330,895.97
11,063,528.22
10,790,813.11
10,512,643.69
10,228,910.89
9,939,503.43
9,644,307.83
9,343,208.31
9,036,086.80
8,722,822.86
8,403,293.64
8,077,373.84
7,744,935.64
7,405,848.68
7,059,979.98
6,707,193.90
6,347,352.11
5,980,313.47
5,605,934.07
5,224,067.07
4,834,562.74
4,437,268.32
4,032,028.01
3,618,682.90
3,197,070.88
2,767,026.62
2,328,381.48
1,880,963.43
1,424,597.03
959,103.29
484,299.68
(0.00)
AMORTIZACIÓN CON CUOTA CONSTANTE, CUOTA EXTRA NO PACTADA Y
MODIFICACION DE CUOTA
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
SALDO
n INICIAL
CUOTA INTERESES AMORTIZACIÓN SALDO FINAL
1 24,000,000.00 493,985.68 480,000.00 13,985.68 23,986,014.32
2 23,986,014.32 1,493,985.68 479,720.29 1,014,265.39 22,971,748.94
3 22,971,748.94 473,378.68 459,434.98 13,943.70 22,957,805.23
4 22,957,805.23 473,378.68 459,156.10 14,222.58 22,943,582.66
5 22,943,582.66 473,378.68 458,871.65 14,507.03 22,929,075.63
6 22,929,075.63 473,378.68 458,581.51 14,797.17 22,914,278.46
7 22,914,278.46 473,378.68 458,285.57 15,093.11 22,899,185.35
8 22,899,185.35 473,378.68 457,983.71 15,394.97 22,883,790.37
9 22,883,790.37 473,378.68 457,675.81 15,702.87 22,868,087.50
10 22,868,087.50 473,378.68 457,361.75 16,016.93 22,852,070.57
11 22,852,070.57 473,378.68 457,041.41 16,337.27 22,835,733.29
12 22,835,733.29 473,378.68 456,714.67 16,664.02 22,819,069.28
13 22,819,069.28 473,378.68 456,381.39 16,997.30 22,802,071.98
14 22,802,071.98 473,378.68 456,041.44 17,337.24 22,784,734.74
15 22,784,734.74 473,378.68 455,694.69 17,683.99 22,767,050.75
16 22,767,050.75 473,378.68 455,341.02 18,037.67 22,749,013.09
17 22,749,013.09 473,378.68 454,980.26 18,398.42 22,730,614.67
18 22,730,614.67 473,378.68 454,612.29 18,766.39 22,711,848.28
19 22,711,848.28 473,378.68 454,236.97 19,141.72 22,692,706.56
20 22,692,706.56 473,378.68 453,854.13 19,524.55 22,673,182.01
21 22,673,182.01 473,378.68 453,463.64 19,915.04 22,653,266.97
22 22,653,266.97 473,378.68 453,065.34 20,313.34 22,632,953.63
23 22,632,953.63 473,378.68 452,659.07 20,719.61 22,612,234.02
24 22,612,234.02 473,378.68 452,244.68 21,134.00 22,591,100.02
25 22,591,100.02 473,378.68 451,822.00 21,556.68 22,569,543.34
26 22,569,543.34 473,378.68 451,390.87 21,987.81 22,547,555.52
27 22,547,555.52 473,378.68 450,951.11 22,427.57 22,525,127.95
28 22,525,127.95 473,378.68 450,502.56 22,876.12 22,502,251.83
29 22,502,251.83 473,378.68 450,045.04 23,333.65 22,478,918.18
30 22,478,918.18 473,378.68 449,578.36 23,800.32 22,455,117.87
31 22,455,117.87 473,378.68 449,102.36 24,276.32 22,430,841.54
32 22,430,841.54 473,378.68 448,616.83 24,761.85 22,406,079.69
33 22,406,079.69 473,378.68 448,121.59 25,257.09 22,380,822.60
34 22,380,822.60 473,378.68 447,616.45 25,762.23 22,355,060.37
35 22,355,060.37 473,378.68 447,101.21 26,277.47 22,328,782.90
36 22,328,782.90 473,378.68 446,575.66 26,803.02 22,301,979.87
37 22,301,979.87 473,378.68 446,039.60 27,339.08 22,274,640.79
38 22,274,640.79 473,378.68 445,492.82 27,885.87 22,246,754.92
39 22,246,754.92 473,378.68 444,935.10 28,443.58 22,218,311.34
40 22,218,311.34 473,378.68 444,366.23 29,012.45 22,189,298.89
41 22,189,298.89 473,378.68 443,785.98 29,592.70 22,159,706.18
42 22,159,706.18 473,378.68 443,194.12 30,184.56 22,129,521.62
43 22,129,521.62 473,378.68 442,590.43 30,788.25 22,098,733.38
44 22,098,733.38 473,378.68 441,974.67 31,404.01 22,067,329.36
45 22,067,329.36 473,378.68 441,346.59 32,032.09 22,035,297.27
46 22,035,297.27 473,378.68 440,705.95 32,672.74 22,002,624.53
47 22,002,624.53 473,378.68 440,052.49 33,326.19 21,969,298.34
48 21,969,298.34 473,378.68 439,385.97 33,992.71 21,935,305.62
49 21,935,305.62 473,378.68 438,706.11 34,672.57 21,900,633.06
50 21,900,633.06 473,378.68 438,012.66 35,366.02 21,865,267.04
51 21,865,267.04 473,378.68 437,305.34 36,073.34 21,829,193.69
52 21,829,193.69 473,378.68 436,583.87 36,794.81 21,792,398.89
53 21,792,398.89 473,378.68 435,847.98 37,530.70 21,754,868.18
54 21,754,868.18 473,378.68 435,097.36 38,281.32 21,716,586.86
55 21,716,586.86 473,378.68 434,331.74 39,046.94 21,677,539.92
56 21,677,539.92 473,378.68 433,550.80 39,827.88 21,637,712.04
57 21,637,712.04 473,378.68 432,754.24 40,624.44 21,597,087.60
58 21,597,087.60 473,378.68 431,941.75 41,436.93 21,555,650.67
59 21,555,650.67 473,378.68 431,113.01 42,265.67 21,513,385.00
60 21,513,385.00 473,378.68 430,267.70 43,110.98 21,470,274.02
61 21,470,274.02 473,378.68 429,405.48 43,973.20 21,426,300.81
62 21,426,300.81 473,378.68 428,526.02 44,852.67 21,381,448.15
63 21,381,448.15 473,378.68 427,628.96 45,749.72 21,335,698.43
64 21,335,698.43 473,378.68 426,713.97 46,664.71 21,289,033.72
65 21,289,033.72 473,378.68 425,780.67 47,598.01 21,241,435.71
66 21,241,435.71 473,378.68 424,828.71 48,549.97 21,192,885.74
67 21,192,885.74 473,378.68 423,857.71 49,520.97 21,143,364.78
68 21,143,364.78 473,378.68 422,867.30 50,511.39 21,092,853.39
69 21,092,853.39 473,378.68 421,857.07 51,521.61 21,041,331.78
70 21,041,331.78 473,378.68 420,826.64 52,552.05 20,988,779.73
71 20,988,779.73 473,378.68 419,775.59 53,603.09 20,935,176.64
72 20,935,176.64 473,378.68 418,703.53 54,675.15 20,880,501.49
73 20,880,501.49 473,378.68 417,610.03 55,768.65 20,824,732.84
74 20,824,732.84 473,378.68 416,494.66 56,884.02 20,767,848.82
75 20,767,848.82 473,378.68 415,356.98 58,021.71 20,709,827.11
76 20,709,827.11 473,378.68 414,196.54 59,182.14 20,650,644.97
77 20,650,644.97 473,378.68 413,012.90 60,365.78 20,590,279.19
78 20,590,279.19 473,378.68 411,805.58 61,573.10 20,528,706.09
79 20,528,706.09 473,378.68 410,574.12 62,804.56 20,465,901.53
80 20,465,901.53 473,378.68 409,318.03 64,060.65 20,401,840.88
81 20,401,840.88 473,378.68 408,036.82 65,341.86 20,336,499.02
82 20,336,499.02 473,378.68 406,729.98 66,648.70 20,269,850.32
83 20,269,850.32 473,378.68 405,397.01 67,981.68 20,201,868.64
84 20,201,868.64 473,378.68 404,037.37 69,341.31 20,132,527.33
85 20,132,527.33 473,378.68 402,650.55 70,728.14 20,061,799.20
86 20,061,799.20 473,378.68 401,235.98 72,142.70 19,989,656.50
87 19,989,656.50 473,378.68 399,793.13 73,585.55 19,916,070.95
88 19,916,070.95 473,378.68 398,321.42 75,057.26 19,841,013.68
89 19,841,013.68 473,378.68 396,820.27 76,558.41 19,764,455.28
90 19,764,455.28 473,378.68 395,289.11 78,089.58 19,686,365.70
91 19,686,365.70 473,378.68 393,727.31 79,651.37 19,606,714.33
92 19,606,714.33 473,378.68 392,134.29 81,244.40 19,525,469.94
93 19,525,469.94 473,378.68 390,509.40 82,869.28 19,442,600.66
94 19,442,600.66 473,378.68 388,852.01 84,526.67 19,358,073.99
95 19,358,073.99 473,378.68 387,161.48 86,217.20 19,271,856.78
96 19,271,856.78 473,378.68 385,437.14 87,941.55 19,183,915.24
97 19,183,915.24 473,378.68 383,678.30 89,700.38 19,094,214.86
98 19,094,214.86 473,378.68 381,884.30 91,494.38 19,002,720.48
99 19,002,720.48 473,378.68 380,054.41 93,324.27 18,909,396.21
100 18,909,396.21 473,378.68 378,187.92 95,190.76 18,814,205.45
101 18,814,205.45 473,378.68 376,284.11 97,094.57 18,717,110.88
102 18,717,110.88 473,378.68 374,342.22 99,036.46 18,618,074.41
103 18,618,074.41 473,378.68 372,361.49 101,017.19 18,517,057.22
104 18,517,057.22 473,378.68 370,341.14 103,037.54 18,414,019.68
105 18,414,019.68 473,378.68 368,280.39 105,098.29 18,308,921.39
106 18,308,921.39 473,378.68 366,178.43 107,200.25 18,201,721.14
107 18,201,721.14 473,378.68 364,034.42 109,344.26 18,092,376.88
108 18,092,376.88 473,378.68 361,847.54 111,531.14 17,980,845.74
109 17,980,845.74 473,378.68 359,616.91 113,761.77 17,867,083.97
110 17,867,083.97 473,378.68 357,341.68 116,037.00 17,751,046.97
111 17,751,046.97 473,378.68 355,020.94 118,357.74 17,632,689.22
112 17,632,689.22 473,378.68 352,653.78 120,724.90 17,511,964.33
113 17,511,964.33 473,378.68 350,239.29 123,139.40 17,388,824.93
114 17,388,824.93 473,378.68 347,776.50 125,602.18 17,263,222.75
115 17,263,222.75 473,378.68 345,264.45 128,114.23 17,135,108.52
116 17,135,108.52 473,378.68 342,702.17 130,676.51 17,004,432.01
117 17,004,432.01 473,378.68 340,088.64 133,290.04 16,871,141.97
118 16,871,141.97 473,378.68 337,422.84 135,955.84 16,735,186.13
119 16,735,186.13 473,378.68 334,703.72 138,674.96 16,596,511.17
120 16,596,511.17 473,378.68 331,930.22 141,448.46 16,455,062.71
121 16,455,062.71 473,378.68 329,101.25 144,277.43 16,310,785.28
122 16,310,785.28 473,378.68 326,215.71 147,162.98 16,163,622.31
123 16,163,622.31 473,378.68 323,272.45 150,106.24 16,013,516.07
124 16,013,516.07 473,378.68 320,270.32 153,108.36 15,860,407.71
125 15,860,407.71 473,378.68 317,208.15 156,170.53 15,704,237.18
126 15,704,237.18 473,378.68 314,084.74 159,293.94 15,544,943.24
127 15,544,943.24 473,378.68 310,898.86 162,479.82 15,382,463.43
128 15,382,463.43 473,378.68 307,649.27 165,729.41 15,216,734.01
129 15,216,734.01 473,378.68 304,334.68 169,044.00 15,047,690.01
130 15,047,690.01 473,378.68 300,953.80 172,424.88 14,875,265.13
131 14,875,265.13 473,378.68 297,505.30 175,873.38 14,699,391.75
132 14,699,391.75 473,378.68 293,987.84 179,390.85 14,520,000.91
133 14,520,000.91 473,378.68 290,400.02 182,978.66 14,337,022.24
134 14,337,022.24 473,378.68 286,740.44 186,638.24 14,150,384.01
135 14,150,384.01 473,378.68 283,007.68 190,371.00 13,960,013.00
136 13,960,013.00 473,378.68 279,200.26 194,178.42 13,765,834.58
137 13,765,834.58 473,378.68 275,316.69 198,061.99 13,567,772.59
138 13,567,772.59 473,378.68 271,355.45 202,023.23 13,365,749.36
139 13,365,749.36 473,378.68 267,314.99 206,063.69 13,159,685.67
140 13,159,685.67 473,378.68 263,193.71 210,184.97 12,949,500.70
141 12,949,500.70 473,378.68 258,990.01 214,388.67 12,735,112.03
142 12,735,112.03 473,378.68 254,702.24 218,676.44 12,516,435.59
143 12,516,435.59 473,378.68 250,328.71 223,049.97 12,293,385.62
144 12,293,385.62 473,378.68 245,867.71 227,510.97 12,065,874.65
145 12,065,874.65 473,378.68 241,317.49 232,061.19 11,833,813.46
146 11,833,813.46 473,378.68 236,676.27 236,702.41 11,597,111.05
147 11,597,111.05 473,378.68 231,942.22 241,436.46 11,355,674.59
148 11,355,674.59 473,378.68 227,113.49 246,265.19 11,109,409.40
149 11,109,409.40 473,378.68 222,188.19 251,190.49 10,858,218.91
150 10,858,218.91 473,378.68 217,164.38 256,214.30 10,602,004.60
151 10,602,004.60 473,378.68 212,040.09 261,338.59 10,340,666.01
152 10,340,666.01 473,378.68 206,813.32 266,565.36 10,074,100.65
153 10,074,100.65 473,378.68 201,482.01 271,896.67 9,802,203.98
154 9,802,203.98 473,378.68 196,044.08 277,334.60 9,524,869.38
155 9,524,869.38 473,378.68 190,497.39 282,881.29 9,241,988.09
156 9,241,988.09 473,378.68 184,839.76 288,538.92 8,953,449.17
157 8,953,449.17 473,378.68 179,068.98 294,309.70 8,659,139.47
158 8,659,139.47 473,378.68 173,182.79 300,195.89 8,358,943.58
159 8,358,943.58 473,378.68 167,178.87 306,199.81 8,052,743.77
160 8,052,743.77 473,378.68 161,054.88 312,323.81 7,740,419.96
161 7,740,419.96 473,378.68 154,808.40 318,570.28 7,421,849.68
162 7,421,849.68 473,378.68 148,436.99 324,941.69 7,096,907.99
163 7,096,907.99 473,378.68 141,938.16 331,440.52 6,765,467.47
164 6,765,467.47 473,378.68 135,309.35 338,069.33 6,427,398.14
165 6,427,398.14 473,378.68 128,547.96 344,830.72 6,082,567.42
166 6,082,567.42 473,378.68 121,651.35 351,727.33 5,730,840.08
167 5,730,840.08 473,378.68 114,616.80 358,761.88 5,372,078.20
168 5,372,078.20 473,378.68 107,441.56 365,937.12 5,006,141.09
169 5,006,141.09 473,378.68 100,122.82 373,255.86 4,632,885.23
170 4,632,885.23 473,378.68 92,657.70 380,720.98 4,252,164.25
171 4,252,164.25 473,378.68 85,043.28 388,335.40 3,863,828.85
172 3,863,828.85 473,378.68 77,276.58 396,102.10 3,467,726.75
173 3,467,726.75 473,378.68 69,354.53 404,024.15 3,063,702.60
174 3,063,702.60 473,378.68 61,274.05 412,104.63 2,651,597.97
175 2,651,597.97 473,378.68 53,031.96 420,346.72 2,231,251.25
176 2,231,251.25 473,378.68 44,625.02 428,753.66 1,802,497.59
177 1,802,497.59 473,378.68 36,049.95 437,328.73 1,365,168.86
178 1,365,168.86 473,378.68 27,303.38 446,075.30 919,093.56
179 919,093.56 473,378.68 18,381.87 454,996.81 464,096.75
180 464,096.75 473,378.68 9,281.93 464,096.75 (0.00)
TOTAL 86,249,376.69 62,249,376.69 24,000,000.00
IR AL INICIO DE LA TABLA
(0.00)
4
AMORTIZACIÓN CON CUOTA CONSTANTE, CUOTA EXTRA NO PACTADA Y
MODIFICACION DEL PLAZO
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
IR AL INICIO DE TABLA
TRA NO PACTADA Y
SALDO FINAL
22,927,217.98
SALDO FINAL
23,986,014.32
23,971,748.94
23,957,198.24
23,942,356.53
22,927,217.98
22,891,776.67
22,855,626.53
22,818,753.38
22,781,142.78
22,742,779.96
22,703,649.88
22,663,737.20
22,623,026.27
22,581,501.12
22,539,145.47
22,495,942.70
22,451,875.88
22,406,927.72
22,361,080.60
22,314,316.54
22,266,617.20
22,217,963.86
22,168,337.47
22,117,718.54
22,066,087.24
22,013,423.30
21,959,706.10
21,904,914.54
21,849,027.16
21,792,022.03
21,733,876.79
21,674,568.65
21,614,074.35
21,552,370.16
21,489,431.89
21,425,234.85
21,359,753.87
21,292,963.28
21,224,836.87
21,155,347.93
21,084,469.21
21,012,172.92
20,938,430.70
20,863,213.64
20,786,492.24
20,708,236.41
20,628,415.46
20,546,998.10
20,463,952.38
20,379,245.76
20,292,845.00
20,204,716.22
20,114,824.87
20,023,135.69
19,929,612.73
19,834,219.31
19,736,918.02
19,637,670.71
19,536,438.45
19,433,181.54
19,327,859.50
19,220,431.01
19,110,853.96
18,999,085.36
18,885,081.39
18,768,797.34
18,650,187.62
18,529,205.69
18,405,804.13
18,279,934.54
18,151,547.55
18,020,592.83
17,887,019.01
17,750,773.72
17,611,803.52
17,470,053.91
17,325,469.31
17,177,993.03
17,027,567.21
16,874,132.88
16,717,629.86
16,557,996.78
16,395,171.04
16,229,088.79
16,059,684.89
15,886,892.91
15,710,645.10
15,530,872.32
15,347,504.09
15,160,468.50
14,969,692.20
14,775,100.37
14,576,616.70
14,374,163.36
14,167,660.95
13,957,028.49
13,742,183.39
13,523,041.38
13,299,516.53
13,071,521.19
12,838,965.94
12,601,759.58
12,359,809.09
12,113,019.60
11,861,294.32
11,604,534.53
11,342,639.54
11,075,506.66
10,803,031.12
10,525,106.07
10,241,622.51
9,952,469.29
9,657,533.00
9,356,697.98
9,049,846.27
8,736,857.52
8,417,608.99
8,091,975.50
7,759,829.33
7,421,040.24
7,075,475.37
6,722,999.20
6,363,473.51
5,996,757.31
5,622,706.78
5,241,175.24
4,852,013.07
4,455,067.66
4,050,183.33
3,637,201.33
3,215,959.68
2,786,293.19
2,348,033.38
1,901,008.38
1,445,042.87
979,958.05
505,571.54
21,697.29
0.00
(493,985.68)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
AMORTIZACIÓN CON CUOTA CONSTANTE CON PERIODO DE GRACIA
MUERTO
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
SALDO
n INICIAL
CUOTA INTERESES AMORTIZACIÓN SALDO FINAL
1 24,000,000.00 0.00 480,000.00 (480,000.00) 24,480,000.00
2 24,480,000.00 0.00 489,600.00 (489,600.00) 24,969,600.00
3 24,969,600.00 0.00 499,392.00 (499,392.00) 25,468,992.00
4 25,468,992.00 0.00 509,379.84 (509,379.84) 25,978,371.84
5 25,978,371.84 0.00 519,567.44 (519,567.44) 26,497,939.28
6 26,497,939.28 0.00 529,958.79 (529,958.79) 27,027,898.06
7 27,027,898.06 556,308.10 540,557.96 15,750.14 27,012,147.92
8 27,012,147.92 556,308.10 540,242.96 16,065.14 26,996,082.78
9 26,996,082.78 556,308.10 539,921.66 16,386.45 26,979,696.33
10 26,979,696.33 556,308.10 539,593.93 16,714.18 26,962,982.15
11 26,962,982.15 556,308.10 539,259.64 17,048.46 26,945,933.69
12 26,945,933.69 556,308.10 538,918.67 17,389.43 26,928,544.26
13 26,928,544.26 556,308.10 538,570.89 17,737.22 26,910,807.04
14 26,910,807.04 556,308.10 538,216.14 18,091.96 26,892,715.08
15 26,892,715.08 556,308.10 537,854.30 18,453.80 26,874,261.28
16 26,874,261.28 556,308.10 537,485.23 18,822.88 26,855,438.40
17 26,855,438.40 556,308.10 537,108.77 19,199.33 26,836,239.07
18 26,836,239.07 556,308.10 536,724.78 19,583.32 26,816,655.75
19 26,816,655.75 556,308.10 536,333.11 19,974.99 26,796,680.76
20 26,796,680.76 556,308.10 535,933.62 20,374.49 26,776,306.27
21 26,776,306.27 556,308.10 535,526.13 20,781.98 26,755,524.29
22 26,755,524.29 556,308.10 535,110.49 21,197.62 26,734,326.68
23 26,734,326.68 556,308.10 534,686.53 21,621.57 26,712,705.11
24 26,712,705.11 556,308.10 534,254.10 22,054.00 26,690,651.11
25 26,690,651.11 556,308.10 533,813.02 22,495.08 26,668,156.02
26 26,668,156.02 556,308.10 533,363.12 22,944.98 26,645,211.04
27 26,645,211.04 556,308.10 532,904.22 23,403.88 26,621,807.16
28 26,621,807.16 556,308.10 532,436.14 23,871.96 26,597,935.20
29 26,597,935.20 556,308.10 531,958.70 24,349.40 26,573,585.80
30 26,573,585.80 556,308.10 531,471.72 24,836.39 26,548,749.41
31 26,548,749.41 556,308.10 530,974.99 25,333.11 26,523,416.30
32 26,523,416.30 556,308.10 530,468.33 25,839.78 26,497,576.52
33 26,497,576.52 556,308.10 529,951.53 26,356.57 26,471,219.95
34 26,471,219.95 556,308.10 529,424.40 26,883.70 26,444,336.25
35 26,444,336.25 556,308.10 528,886.72 27,421.38 26,416,914.87
36 26,416,914.87 556,308.10 528,338.30 27,969.81 26,388,945.06
37 26,388,945.06 556,308.10 527,778.90 28,529.20 26,360,415.86
38 26,360,415.86 556,308.10 527,208.32 29,099.79 26,331,316.07
39 26,331,316.07 556,308.10 526,626.32 29,681.78 26,301,634.29
40 26,301,634.29 556,308.10 526,032.69 30,275.42 26,271,358.87
41 26,271,358.87 556,308.10 525,427.18 30,880.93 26,240,477.95
42 26,240,477.95 556,308.10 524,809.56 31,498.54 26,208,979.41
43 26,208,979.41 556,308.10 524,179.59 32,128.51 26,176,850.89
44 26,176,850.89 556,308.10 523,537.02 32,771.09 26,144,079.81
45 26,144,079.81 556,308.10 522,881.60 33,426.51 26,110,653.30
46 26,110,653.30 556,308.10 522,213.07 34,095.04 26,076,558.26
47 26,076,558.26 556,308.10 521,531.17 34,776.94 26,041,781.32
48 26,041,781.32 556,308.10 520,835.63 35,472.48 26,006,308.85
49 26,006,308.85 556,308.10 520,126.18 36,181.93 25,970,126.92
50 25,970,126.92 556,308.10 519,402.54 36,905.56 25,933,221.36
51 25,933,221.36 556,308.10 518,664.43 37,643.68 25,895,577.68
52 25,895,577.68 556,308.10 517,911.55 38,396.55 25,857,181.13
53 25,857,181.13 556,308.10 517,143.62 39,164.48 25,818,016.65
54 25,818,016.65 556,308.10 516,360.33 39,947.77 25,778,068.88
55 25,778,068.88 556,308.10 515,561.38 40,746.73 25,737,322.15
56 25,737,322.15 556,308.10 514,746.44 41,561.66 25,695,760.49
57 25,695,760.49 556,308.10 513,915.21 42,392.89 25,653,367.60
58 25,653,367.60 556,308.10 513,067.35 43,240.75 25,610,126.85
59 25,610,126.85 556,308.10 512,202.54 44,105.57 25,566,021.28
60 25,566,021.28 556,308.10 511,320.43 44,987.68 25,521,033.61
61 25,521,033.61 556,308.10 510,420.67 45,887.43 25,475,146.18
62 25,475,146.18 556,308.10 509,502.92 46,805.18 25,428,341.00
63 25,428,341.00 556,308.10 508,566.82 47,741.28 25,380,599.71
64 25,380,599.71 556,308.10 507,611.99 48,696.11 25,331,903.60
65 25,331,903.60 556,308.10 506,638.07 49,670.03 25,282,233.57
66 25,282,233.57 556,308.10 505,644.67 50,663.43 25,231,570.14
67 25,231,570.14 556,308.10 504,631.40 51,676.70 25,179,893.44
68 25,179,893.44 556,308.10 503,597.87 52,710.23 25,127,183.21
69 25,127,183.21 556,308.10 502,543.66 53,764.44 25,073,418.77
70 25,073,418.77 556,308.10 501,468.38 54,839.73 25,018,579.04
71 25,018,579.04 556,308.10 500,371.58 55,936.52 24,962,642.52
72 24,962,642.52 556,308.10 499,252.85 57,055.25 24,905,587.27
73 24,905,587.27 556,308.10 498,111.75 58,196.36 24,847,390.91
74 24,847,390.91 556,308.10 496,947.82 59,360.28 24,788,030.62
75 24,788,030.62 556,308.10 495,760.61 60,547.49 24,727,483.13
76 24,727,483.13 556,308.10 494,549.66 61,758.44 24,665,724.69
77 24,665,724.69 556,308.10 493,314.49 62,993.61 24,602,731.08
78 24,602,731.08 556,308.10 492,054.62 64,253.48 24,538,477.60
79 24,538,477.60 556,308.10 490,769.55 65,538.55 24,472,939.05
80 24,472,939.05 556,308.10 489,458.78 66,849.32 24,406,089.73
81 24,406,089.73 556,308.10 488,121.79 68,186.31 24,337,903.42
82 24,337,903.42 556,308.10 486,758.07 69,550.03 24,268,353.39
83 24,268,353.39 556,308.10 485,367.07 70,941.04 24,197,412.35
84 24,197,412.35 556,308.10 483,948.25 72,359.86 24,125,052.49
85 24,125,052.49 556,308.10 482,501.05 73,807.05 24,051,245.44
86 24,051,245.44 556,308.10 481,024.91 75,283.19 23,975,962.25
87 23,975,962.25 556,308.10 479,519.24 76,788.86 23,899,173.39
88 23,899,173.39 556,308.10 477,983.47 78,324.64 23,820,848.75
89 23,820,848.75 556,308.10 476,416.98 79,891.13 23,740,957.62
90 23,740,957.62 556,308.10 474,819.15 81,488.95 23,659,468.67
91 23,659,468.67 556,308.10 473,189.37 83,118.73 23,576,349.94
92 23,576,349.94 556,308.10 471,527.00 84,781.10 23,491,568.84
93 23,491,568.84 556,308.10 469,831.38 86,476.73 23,405,092.11
94 23,405,092.11 556,308.10 468,101.84 88,206.26 23,316,885.85
95 23,316,885.85 556,308.10 466,337.72 89,970.39 23,226,915.47
96 23,226,915.47 556,308.10 464,538.31 91,769.79 23,135,145.67
97 23,135,145.67 556,308.10 462,702.91 93,605.19 23,041,540.48
98 23,041,540.48 556,308.10 460,830.81 95,477.29 22,946,063.19
99 22,946,063.19 556,308.10 458,921.26 97,386.84 22,848,676.35
100 22,848,676.35 556,308.10 456,973.53 99,334.58 22,749,341.78
101 22,749,341.78 556,308.10 454,986.84 101,321.27 22,648,020.51
102 22,648,020.51 556,308.10 452,960.41 103,347.69 22,544,672.81
103 22,544,672.81 556,308.10 450,893.46 105,414.65 22,439,258.17
104 22,439,258.17 556,308.10 448,785.16 107,522.94 22,331,735.23
105 22,331,735.23 556,308.10 446,634.70 109,673.40 22,222,061.83
106 22,222,061.83 556,308.10 444,441.24 111,866.87 22,110,194.96
107 22,110,194.96 556,308.10 442,203.90 114,104.20 21,996,090.76
108 21,996,090.76 556,308.10 439,921.82 116,386.29 21,879,704.47
109 21,879,704.47 556,308.10 437,594.09 118,714.01 21,760,990.46
110 21,760,990.46 556,308.10 435,219.81 121,088.29 21,639,902.16
111 21,639,902.16 556,308.10 432,798.04 123,510.06 21,516,392.10
112 21,516,392.10 556,308.10 430,327.84 125,980.26 21,390,411.84
113 21,390,411.84 556,308.10 427,808.24 128,499.87 21,261,911.98
114 21,261,911.98 556,308.10 425,238.24 131,069.86 21,130,842.11
115 21,130,842.11 556,308.10 422,616.84 133,691.26 20,997,150.85
116 20,997,150.85 556,308.10 419,943.02 136,365.09 20,860,785.77
117 20,860,785.77 556,308.10 417,215.72 139,092.39 20,721,693.38
118 20,721,693.38 556,308.10 414,433.87 141,874.24 20,579,819.14
119 20,579,819.14 556,308.10 411,596.38 144,711.72 20,435,107.42
120 20,435,107.42 556,308.10 408,702.15 147,605.95 20,287,501.47
121 20,287,501.47 556,308.10 405,750.03 150,558.07 20,136,943.40
122 20,136,943.40 556,308.10 402,738.87 153,569.24 19,983,374.16
123 19,983,374.16 556,308.10 399,667.48 156,640.62 19,826,733.54
124 19,826,733.54 556,308.10 396,534.67 159,773.43 19,666,960.11
125 19,666,960.11 556,308.10 393,339.20 162,968.90 19,503,991.21
126 19,503,991.21 556,308.10 390,079.82 166,228.28 19,337,762.93
127 19,337,762.93 556,308.10 386,755.26 169,552.84 19,168,210.08
128 19,168,210.08 556,308.10 383,364.20 172,943.90 18,995,266.18
129 18,995,266.18 556,308.10 379,905.32 176,402.78 18,818,863.40
130 18,818,863.40 556,308.10 376,377.27 179,930.84 18,638,932.57
131 18,638,932.57 556,308.10 372,778.65 183,529.45 18,455,403.12
132 18,455,403.12 556,308.10 369,108.06 187,200.04 18,268,203.08
133 18,268,203.08 556,308.10 365,364.06 190,944.04 18,077,259.03
134 18,077,259.03 556,308.10 361,545.18 194,762.92 17,882,496.11
135 17,882,496.11 556,308.10 357,649.92 198,658.18 17,683,837.93
136 17,683,837.93 556,308.10 353,676.76 202,631.34 17,481,206.59
137 17,481,206.59 556,308.10 349,624.13 206,683.97 17,274,522.61
138 17,274,522.61 556,308.10 345,490.45 210,817.65 17,063,704.96
139 17,063,704.96 556,308.10 341,274.10 215,034.00 16,848,670.96
140 16,848,670.96 556,308.10 336,973.42 219,334.68 16,629,336.28
141 16,629,336.28 556,308.10 332,586.73 223,721.38 16,405,614.90
142 16,405,614.90 556,308.10 328,112.30 228,195.81 16,177,419.09
143 16,177,419.09 556,308.10 323,548.38 232,759.72 15,944,659.37
144 15,944,659.37 556,308.10 318,893.19 237,414.92 15,707,244.46
145 15,707,244.46 556,308.10 314,144.89 242,163.21 15,465,081.24
146 15,465,081.24 556,308.10 309,301.62 247,006.48 15,218,074.76
147 15,218,074.76 556,308.10 304,361.50 251,946.61 14,966,128.16
148 14,966,128.16 556,308.10 299,322.56 256,985.54 14,709,142.62
149 14,709,142.62 556,308.10 294,182.85 262,125.25 14,447,017.37
150 14,447,017.37 556,308.10 288,940.35 267,367.76 14,179,649.61
151 14,179,649.61 556,308.10 283,592.99 272,715.11 13,906,934.50
152 13,906,934.50 556,308.10 278,138.69 278,169.41 13,628,765.09
153 13,628,765.09 556,308.10 272,575.30 283,732.80 13,345,032.29
154 13,345,032.29 556,308.10 266,900.65 289,407.46 13,055,624.83
155 13,055,624.83 556,308.10 261,112.50 295,195.61 12,760,429.22
156 12,760,429.22 556,308.10 255,208.58 301,099.52 12,459,329.70
157 12,459,329.70 556,308.10 249,186.59 307,121.51 12,152,208.19
158 12,152,208.19 556,308.10 243,044.16 313,263.94 11,838,944.25
159 11,838,944.25 556,308.10 236,778.89 319,529.22 11,519,415.04
160 11,519,415.04 556,308.10 230,388.30 325,919.80 11,193,495.23
161 11,193,495.23 556,308.10 223,869.90 332,438.20 10,861,057.04
162 10,861,057.04 556,308.10 217,221.14 339,086.96 10,521,970.07
163 10,521,970.07 556,308.10 210,439.40 345,868.70 10,176,101.37
164 10,176,101.37 556,308.10 203,522.03 352,786.08 9,823,315.30
165 9,823,315.30 556,308.10 196,466.31 359,841.80 9,463,473.50
166 9,463,473.50 556,308.10 189,269.47 367,038.63 9,096,434.87
167 9,096,434.87 556,308.10 181,928.70 374,379.41 8,722,055.46
168 8,722,055.46 556,308.10 174,441.11 381,866.99 8,340,188.47
169 8,340,188.47 556,308.10 166,803.77 389,504.33 7,950,684.13
170 7,950,684.13 556,308.10 159,013.68 397,294.42 7,553,389.71
171 7,553,389.71 556,308.10 151,067.79 405,240.31 7,148,149.40
172 7,148,149.40 556,308.10 142,962.99 413,345.11 6,734,804.29
173 6,734,804.29 556,308.10 134,696.09 421,612.02 6,313,192.27
174 6,313,192.27 556,308.10 126,263.85 430,044.26 5,883,148.01
175 5,883,148.01 556,308.10 117,662.96 438,645.14 5,444,502.87
176 5,444,502.87 556,308.10 108,890.06 447,418.05 4,997,084.83
177 4,997,084.83 556,308.10 99,941.70 456,366.41 4,540,718.42
178 4,540,718.42 556,308.10 90,814.37 465,493.73 4,075,224.68
179 4,075,224.68 556,308.10 81,504.49 474,803.61 3,600,421.07
180 3,600,421.07 556,308.10 72,008.42 484,299.68 3,116,121.39
TOTAL 96,797,609.93 75,913,731.33 20,883,878.61
IR AL INICIO DE LA TABLA
0.00
AMORTIZACIÓN CON CUOTA CONSTANTE CON PERIODO DE GRACIA CON
CUOTA REDUCIDA
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
IR AL INICIO DE LA TABLA
0.00
ODO DE GRACIA CON
<100
SALDO FINAL
23,986,014.32
23,971,748.94
23,957,198.24
23,942,356.53
23,927,217.98
23,911,776.67
23,896,026.53
23,879,961.38
23,863,574.94
23,846,860.76
23,829,812.30
23,812,422.87
23,794,685.65
23,776,593.69
23,758,139.89
23,739,317.01
23,720,117.68
23,700,534.35
23,680,559.37
23,660,184.88
23,639,402.90
23,618,205.28
23,596,583.71
23,574,529.71
23,552,034.63
23,529,089.65
23,505,685.77
23,481,813.81
23,457,464.41
23,432,628.02
23,407,294.91
23,381,455.13
23,355,098.56
23,328,214.85
23,300,793.47
23,272,823.67
23,244,294.47
23,215,194.68
23,185,512.90
23,155,237.48
23,124,356.56
23,092,858.01
23,060,729.50
23,027,958.41
22,994,531.90
22,960,436.87
22,925,659.93
22,890,187.45
22,854,005.53
22,817,099.96
22,779,456.29
22,741,059.74
22,701,895.26
22,661,947.49
22,621,200.76
22,579,639.10
22,537,246.21
22,494,005.46
22,449,899.89
22,404,912.21
22,359,024.78
22,312,219.60
22,264,478.32
22,215,782.21
22,166,112.18
22,115,448.75
22,063,772.05
22,011,061.81
21,957,297.38
21,902,457.65
21,846,521.13
21,789,465.87
21,731,269.51
21,671,909.23
21,611,361.74
21,549,603.30
21,486,609.69
21,422,356.21
21,356,817.66
21,289,968.34
21,221,782.03
21,152,231.99
21,081,290.96
21,008,931.10
20,935,124.05
20,859,840.85
20,783,051.99
20,704,727.36
20,624,836.23
20,543,347.28
20,460,228.55
20,375,447.45
20,288,970.72
20,200,764.46
20,110,794.07
20,019,024.28
19,925,419.09
19,829,941.80
19,732,554.96
19,633,220.38
19,531,899.11
19,428,551.42
19,323,136.77
19,215,613.84
19,105,940.44
18,994,073.57
18,879,969.37
18,763,583.08
18,644,869.06
18,523,780.77
18,400,270.71
18,274,290.45
18,145,790.58
18,014,720.72
17,881,029.46
17,744,664.37
17,605,571.99
17,463,697.75
17,318,986.03
17,171,380.08
17,020,822.00
16,867,252.77
16,710,612.15
16,550,838.71
16,387,869.81
16,221,641.53
16,052,088.69
15,879,144.79
15,702,742.01
15,522,811.17
15,339,281.72
15,152,081.68
14,961,137.64
14,766,374.72
14,567,716.54
14,365,085.19
14,158,401.22
13,947,583.57
13,732,549.57
13,513,214.88
13,289,493.51
13,061,297.70
12,828,537.98
12,591,123.06
12,348,959.85
12,101,953.37
11,850,006.76
11,593,021.22
11,330,895.97
11,063,528.22
10,790,813.11
10,512,643.69
10,228,910.89
9,939,503.43
9,644,307.83
9,343,208.31
9,036,086.80
8,722,822.86
8,403,293.64
8,077,373.84
7,744,935.64
7,405,848.68
7,059,979.98
6,707,193.90
6,347,352.11
5,980,313.47
5,605,934.07
5,224,067.07
4,834,562.74
4,437,268.32
4,032,028.01
3,618,682.90
3,197,070.88
2,767,026.62
2,328,381.48
1,880,963.43
1,424,597.03
959,103.29
484,299.68
(0.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
AMORTIZACIÓN CON ABONO CONSTANTE A CAPITAL E INTERES VENCIDO
MENU PRINCIPAL
IR AL INICIO DE LA TABLA
(76,973,873.98)
UVR
AMORTIZACIÓN CON ABONO CONSTANTE A CAPITAL E INTERES
ANTICIPADO
MENU PRINCIPAL
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
IR AL INICIO DE LA TABLA
(0.00)
CAPITALIZACIÓN CON CUOTAS CONSTANTES E INTERES ANTICIPADO
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
SALDO
n INICIAL
CUOTA INTERESES CAPITALIZACION SALDO FINAL
0 0.00 13,711.45 0.00 13,711.45 13,711.45
1 13,711.45 13,711.45 274.23 13,985.68 27,697.12
2 27,697.12 13,711.45 553.94 14,265.39 41,962.51
3 41,962.51 13,711.45 839.25 14,550.70 56,513.21
4 56,513.21 13,711.45 1,130.26 14,841.71 71,354.92
5 71,354.92 13,711.45 1,427.10 15,138.54 86,493.46
6 86,493.46 13,711.45 1,729.87 15,441.32 101,934.78
7 101,934.78 13,711.45 2,038.70 15,750.14 117,684.92
8 117,684.92 13,711.45 2,353.70 16,065.14 133,750.06
9 133,750.06 13,711.45 2,675.00 16,386.45 150,136.51
10 150,136.51 13,711.45 3,002.73 16,714.18 166,850.69
11 166,850.69 13,711.45 3,337.01 17,048.46 183,899.15
12 183,899.15 13,711.45 3,677.98 17,389.43 201,288.58
13 201,288.58 13,711.45 4,025.77 17,737.22 219,025.79
14 219,025.79 13,711.45 4,380.52 18,091.96 237,117.76
15 237,117.76 13,711.45 4,742.36 18,453.80 255,571.56
16 255,571.56 13,711.45 5,111.43 18,822.88 274,394.44
17 274,394.44 13,711.45 5,487.89 19,199.33 293,593.77
18 293,593.77 13,711.45 5,871.88 19,583.32 313,177.09
19 313,177.09 13,711.45 6,263.54 19,974.99 333,152.08
20 333,152.08 13,711.45 6,663.04 20,374.49 353,526.57
21 353,526.57 13,711.45 7,070.53 20,781.98 374,308.55
22 374,308.55 13,711.45 7,486.17 21,197.62 395,506.16
23 395,506.16 13,711.45 7,910.12 21,621.57 417,127.73
24 417,127.73 13,711.45 8,342.55 22,054.00 439,181.73
25 439,181.73 13,711.45 8,783.63 22,495.08 461,676.81
26 461,676.81 13,711.45 9,233.54 22,944.98 484,621.80
27 484,621.80 13,711.45 9,692.44 23,403.88 508,025.68
28 508,025.68 13,711.45 10,160.51 23,871.96 531,897.64
29 531,897.64 13,711.45 10,637.95 24,349.40 556,247.04
30 556,247.04 13,711.45 11,124.94 24,836.39 581,083.43
31 581,083.43 13,711.45 11,621.67 25,333.11 606,416.54
32 606,416.54 13,711.45 12,128.33 25,839.78 632,256.32
33 632,256.32 13,711.45 12,645.13 26,356.57 658,612.89
34 658,612.89 13,711.45 13,172.26 26,883.70 685,496.59
35 685,496.59 13,711.45 13,709.93 27,421.38 712,917.97
36 712,917.97 13,711.45 14,258.36 27,969.81 740,887.78
37 740,887.78 13,711.45 14,817.76 28,529.20 769,416.98
38 769,416.98 13,711.45 15,388.34 29,099.79 798,516.77
39 798,516.77 13,711.45 15,970.34 29,681.78 828,198.55
40 828,198.55 13,711.45 16,563.97 30,275.42 858,473.96
41 858,473.96 13,711.45 17,169.48 30,880.93 889,354.89
42 889,354.89 13,711.45 17,787.10 31,498.54 920,853.43
43 920,853.43 13,711.45 18,417.07 32,128.51 952,981.95
44 952,981.95 13,711.45 19,059.64 32,771.09 985,753.03
45 985,753.03 13,711.45 19,715.06 33,426.51 1,019,179.54
46 1,019,179.54 13,711.45 20,383.59 34,095.04 1,053,274.58
47 1,053,274.58 13,711.45 21,065.49 34,776.94 1,088,051.52
48 1,088,051.52 13,711.45 21,761.03 35,472.48 1,123,523.99
49 1,123,523.99 13,711.45 22,470.48 36,181.93 1,159,705.92
50 1,159,705.92 13,711.45 23,194.12 36,905.56 1,196,611.48
51 1,196,611.48 13,711.45 23,932.23 37,643.68 1,234,255.16
52 1,234,255.16 13,711.45 24,685.10 38,396.55 1,272,651.71
53 1,272,651.71 13,711.45 25,453.03 39,164.48 1,311,816.19
54 1,311,816.19 13,711.45 26,236.32 39,947.77 1,351,763.96
55 1,351,763.96 13,711.45 27,035.28 40,746.73 1,392,510.69
56 1,392,510.69 13,711.45 27,850.21 41,561.66 1,434,072.35
57 1,434,072.35 13,711.45 28,681.45 42,392.89 1,476,465.24
58 1,476,465.24 13,711.45 29,529.30 43,240.75 1,519,705.99
59 1,519,705.99 13,711.45 30,394.12 44,105.57 1,563,811.56
60 1,563,811.56 13,711.45 31,276.23 44,987.68 1,608,799.23
61 1,608,799.23 13,711.45 32,175.98 45,887.43 1,654,686.66
62 1,654,686.66 13,711.45 33,093.73 46,805.18 1,701,491.84
63 1,701,491.84 13,711.45 34,029.84 47,741.28 1,749,233.13
64 1,749,233.13 13,711.45 34,984.66 48,696.11 1,797,929.24
65 1,797,929.24 13,711.45 35,958.58 49,670.03 1,847,599.27
66 1,847,599.27 13,711.45 36,951.99 50,663.43 1,898,262.70
67 1,898,262.70 13,711.45 37,965.25 51,676.70 1,949,939.40
68 1,949,939.40 13,711.45 38,998.79 52,710.23 2,002,649.63
69 2,002,649.63 13,711.45 40,052.99 53,764.44 2,056,414.07
70 2,056,414.07 13,711.45 41,128.28 54,839.73 2,111,253.80
71 2,111,253.80 13,711.45 42,225.08 55,936.52 2,167,190.32
72 2,167,190.32 13,711.45 43,343.81 57,055.25 2,224,245.57
73 2,224,245.57 13,711.45 44,484.91 58,196.36 2,282,441.93
74 2,282,441.93 13,711.45 45,648.84 59,360.28 2,341,802.22
75 2,341,802.22 13,711.45 46,836.04 60,547.49 2,402,349.71
76 2,402,349.71 13,711.45 48,046.99 61,758.44 2,464,108.15
77 2,464,108.15 13,711.45 49,282.16 62,993.61 2,527,101.76
78 2,527,101.76 13,711.45 50,542.04 64,253.48 2,591,355.24
79 2,591,355.24 13,711.45 51,827.10 65,538.55 2,656,893.79
80 2,656,893.79 13,711.45 53,137.88 66,849.32 2,723,743.11
81 2,723,743.11 13,711.45 54,474.86 68,186.31 2,791,929.42
82 2,791,929.42 13,711.45 55,838.59 69,550.03 2,861,479.45
83 2,861,479.45 13,711.45 57,229.59 70,941.04 2,932,420.49
84 2,932,420.49 13,711.45 58,648.41 72,359.86 3,004,780.35
85 3,004,780.35 13,711.45 60,095.61 73,807.05 3,078,587.40
86 3,078,587.40 13,711.45 61,571.75 75,283.19 3,153,870.59
87 3,153,870.59 13,711.45 63,077.41 76,788.86 3,230,659.45
88 3,230,659.45 13,711.45 64,613.19 78,324.64 3,308,984.09
89 3,308,984.09 13,711.45 66,179.68 79,891.13 3,388,875.21
90 3,388,875.21 13,711.45 67,777.50 81,488.95 3,470,364.17
91 3,470,364.17 13,711.45 69,407.28 83,118.73 3,553,482.89
92 3,553,482.89 13,711.45 71,069.66 84,781.10 3,638,264.00
93 3,638,264.00 13,711.45 72,765.28 86,476.73 3,724,740.73
94 3,724,740.73 13,711.45 74,494.81 88,206.26 3,812,946.99
95 3,812,946.99 13,711.45 76,258.94 89,970.39 3,902,917.37
96 3,902,917.37 13,711.45 78,058.35 91,769.79 3,994,687.17
97 3,994,687.17 13,711.45 79,893.74 93,605.19 4,088,292.36
98 4,088,292.36 13,711.45 81,765.85 95,477.29 4,183,769.65
99 4,183,769.65 13,711.45 83,675.39 97,386.84 4,281,156.49
100 4,281,156.49 13,711.45 85,623.13 99,334.58 4,380,491.06
101 4,380,491.06 13,711.45 87,609.82 101,321.27 4,481,812.33
102 4,481,812.33 13,711.45 89,636.25 103,347.69 4,585,160.02
103 4,585,160.02 13,711.45 91,703.20 105,414.65 4,690,574.67
104 4,690,574.67 13,711.45 93,811.49 107,522.94 4,798,097.61
105 4,798,097.61 13,711.45 95,961.95 109,673.40 4,907,771.01
106 4,907,771.01 13,711.45 98,155.42 111,866.87 5,019,637.88
107 5,019,637.88 13,711.45 100,392.76 114,104.20 5,133,742.08
108 5,133,742.08 13,711.45 102,674.84 116,386.29 5,250,128.37
109 5,250,128.37 13,711.45 105,002.57 118,714.01 5,368,842.38
110 5,368,842.38 13,711.45 107,376.85 121,088.29 5,489,930.68
111 5,489,930.68 13,711.45 109,798.61 123,510.06 5,613,440.74
112 5,613,440.74 13,711.45 112,268.81 125,980.26 5,739,421.00
113 5,739,421.00 13,711.45 114,788.42 128,499.87 5,867,920.86
114 5,867,920.86 13,711.45 117,358.42 131,069.86 5,998,990.73
115 5,998,990.73 13,711.45 119,979.81 133,691.26 6,132,681.99
116 6,132,681.99 13,711.45 122,653.64 136,365.09 6,269,047.07
117 6,269,047.07 13,711.45 125,380.94 139,092.39 6,408,139.46
118 6,408,139.46 13,711.45 128,162.79 141,874.24 6,550,013.70
119 6,550,013.70 13,711.45 131,000.27 144,711.72 6,694,725.42
120 6,694,725.42 13,711.45 133,894.51 147,605.95 6,842,331.37
121 6,842,331.37 13,711.45 136,846.63 150,558.07 6,992,889.44
122 6,992,889.44 13,711.45 139,857.79 153,569.24 7,146,458.68
123 7,146,458.68 13,711.45 142,929.17 156,640.62 7,303,099.30
124 7,303,099.30 13,711.45 146,061.99 159,773.43 7,462,872.73
125 7,462,872.73 13,711.45 149,257.45 162,968.90 7,625,841.63
126 7,625,841.63 13,711.45 152,516.83 166,228.28 7,792,069.91
127 7,792,069.91 13,711.45 155,841.40 169,552.84 7,961,622.76
128 7,961,622.76 13,711.45 159,232.46 172,943.90 8,134,566.66
129 8,134,566.66 13,711.45 162,691.33 176,402.78 8,310,969.44
130 8,310,969.44 13,711.45 166,219.39 179,930.84 8,490,900.27
131 8,490,900.27 13,711.45 169,818.01 183,529.45 8,674,429.72
132 8,674,429.72 13,711.45 173,488.59 187,200.04 8,861,629.76
133 8,861,629.76 13,711.45 177,232.60 190,944.04 9,052,573.81
134 9,052,573.81 13,711.45 181,051.48 194,762.92 9,247,336.73
135 9,247,336.73 13,711.45 184,946.73 198,658.18 9,445,994.91
136 9,445,994.91 13,711.45 188,919.90 202,631.34 9,648,626.25
137 9,648,626.25 13,711.45 192,972.53 206,683.97 9,855,310.22
138 9,855,310.22 13,711.45 197,106.20 210,817.65 10,066,127.88
139 10,066,127.88 13,711.45 201,322.56 215,034.00 10,281,161.88
140 10,281,161.88 13,711.45 205,623.24 219,334.68 10,500,496.56
141 10,500,496.56 13,711.45 210,009.93 223,721.38 10,724,217.94
142 10,724,217.94 13,711.45 214,484.36 228,195.81 10,952,413.75
143 10,952,413.75 13,711.45 219,048.27 232,759.72 11,185,173.47
144 11,185,173.47 13,711.45 223,703.47 237,414.92 11,422,588.38
145 11,422,588.38 13,711.45 228,451.77 242,163.21 11,664,751.60
146 11,664,751.60 13,711.45 233,295.03 247,006.48 11,911,758.07
147 11,911,758.07 13,711.45 238,235.16 251,946.61 12,163,704.68
148 12,163,704.68 13,711.45 243,274.09 256,985.54 12,420,690.22
149 12,420,690.22 13,711.45 248,413.80 262,125.25 12,682,815.47
150 12,682,815.47 13,711.45 253,656.31 267,367.76 12,950,183.23
151 12,950,183.23 13,711.45 259,003.66 272,715.11 13,222,898.34
152 13,222,898.34 13,711.45 264,457.97 278,169.41 13,501,067.75
153 13,501,067.75 13,711.45 270,021.36 283,732.80 13,784,800.55
154 13,784,800.55 13,711.45 275,696.01 289,407.46 14,074,208.01
155 14,074,208.01 13,711.45 281,484.16 295,195.61 14,369,403.62
156 14,369,403.62 13,711.45 287,388.07 301,099.52 14,670,503.14
157 14,670,503.14 13,711.45 293,410.06 307,121.51 14,977,624.65
158 14,977,624.65 13,711.45 299,552.49 313,263.94 15,290,888.58
159 15,290,888.58 13,711.45 305,817.77 319,529.22 15,610,417.80
160 15,610,417.80 13,711.45 312,208.36 325,919.80 15,936,337.61
161 15,936,337.61 13,711.45 318,726.75 332,438.20 16,268,775.80
162 16,268,775.80 13,711.45 325,375.52 339,086.96 16,607,862.77
163 16,607,862.77 13,711.45 332,157.26 345,868.70 16,953,731.47
164 16,953,731.47 13,711.45 339,074.63 352,786.08 17,306,517.54
165 17,306,517.54 13,711.45 346,130.35 359,841.80 17,666,359.34
166 17,666,359.34 13,711.45 353,327.19 367,038.63 18,033,397.97
167 18,033,397.97 13,711.45 360,667.96 374,379.41 18,407,777.38
168 18,407,777.38 13,711.45 368,155.55 381,866.99 18,789,644.37
169 18,789,644.37 13,711.45 375,792.89 389,504.33 19,179,148.71
170 19,179,148.71 13,711.45 383,582.97 397,294.42 19,576,443.13
171 19,576,443.13 13,711.45 391,528.86 405,240.31 19,981,683.44
172 19,981,683.44 13,711.45 399,633.67 413,345.11 20,395,028.55
173 20,395,028.55 13,711.45 407,900.57 421,612.02 20,816,640.57
174 20,816,640.57 13,711.45 416,332.81 430,044.26 21,246,684.83
175 21,246,684.83 13,711.45 424,933.70 438,645.14 21,685,329.97
176 21,685,329.97 13,711.45 433,706.60 447,418.05 22,132,748.01
177 22,132,748.01 13,711.45 442,654.96 456,366.41 22,589,114.42
178 22,589,114.42 13,711.45 451,782.29 465,493.73 23,054,608.16
179 23,054,608.16 13,711.45 461,092.16 474,803.61 23,529,411.76
180 23,529,411.76 0.00 470,588.24 470,588.24 24,000,000.00
TOTAL 2,468,060.33 21,061,351.44 23,529,411.76
IR AL INICIO DE LA TABLA
0.00
CAPITALIZACIÓN CON CUOTAS CONSTANTES Y PAGO EXTRA PACTADO
MENU PRINCIPAL
IR AL FINAL DE LA TABLA
SALDO FINAL
3,804,619.50
7,685,331.38
11,643,657.51
15,681,150.15
19,799,392.65
24,000,000.00
28,284,619.50
32,654,931.38
37,112,649.51
41,659,521.99
46,297,331.93
51,027,898.06
55,853,075.52
60,774,756.53
65,794,871.15
70,915,388.07
76,138,315.33
81,465,701.13
86,899,634.65
92,442,246.84
98,095,711.27
103,862,244.99
109,744,109.39
115,743,611.07
121,863,102.79
128,104,984.34
134,471,703.53
140,965,757.09
147,589,691.73
154,346,105.06
161,237,646.66
168,267,019.09
175,436,978.97
182,750,338.04
190,209,964.30
197,818,783.08
205,579,778.24
213,495,993.30
221,570,532.66
229,806,562.81
238,207,313.56
246,776,079.33
255,516,220.41
264,431,164.32
273,524,407.10
282,799,514.74
292,260,124.53
301,909,946.51
311,752,764.94
321,792,439.73
332,032,908.03
342,478,185.68
353,132,368.89
363,999,635.77
375,084,247.98
386,390,552.43
397,922,982.98
409,686,062.13
421,684,402.87
433,922,710.42
446,405,784.13
459,138,519.31
472,125,909.19
485,373,046.87
498,885,127.30
512,667,449.35
526,725,417.83
541,064,545.68
555,690,456.09
570,608,884.71
585,825,681.90
601,346,815.03
617,178,370.83
633,326,557.74
649,797,708.39
666,598,282.06
683,734,867.19
701,214,184.03
719,043,087.21
737,228,568.45
755,777,759.32
774,697,934.00
793,996,512.17
813,681,061.91
833,759,302.65
854,239,108.20
875,128,509.86
896,435,699.55
918,169,033.04
940,337,033.19
962,948,393.35
986,011,980.72
1,009,536,839.83
1,033,532,196.12
1,058,007,459.54
1,082,972,228.23
1,108,436,292.29
1,134,409,637.63
1,160,902,449.88
1,187,925,118.37
1,215,488,240.23
1,243,602,624.53
1,272,279,296.52
1,301,529,501.95
1,331,364,711.48
1,361,796,625.21
1,392,837,177.21
1,424,498,540.25
1,456,793,130.55
1,489,733,612.66
1,523,332,904.41
1,557,604,181.99
1,592,560,885.13
1,628,216,722.32
1,664,585,676.27
1,701,682,009.29
1,739,520,268.97
1,778,115,293.85
1,817,482,219.22
1,857,636,483.10
1,898,593,832.26
1,940,370,328.40
1,982,982,354.46
2,026,446,621.05
2,070,780,172.96
2,116,000,395.92
2,162,125,023.33
2,209,172,143.30
2,257,160,205.66
2,306,108,029.27
2,356,034,809.35
2,406,960,125.03
2,458,903,947.03
2,511,886,645.47
2,565,928,997.87
2,621,052,197.32
2,677,277,860.77
2,734,628,037.48
2,793,125,217.72
2,852,792,341.57
2,913,652,807.90
2,975,730,483.56
3,039,049,712.72
3,103,635,326.47
3,169,512,652.50
3,236,707,525.05
3,305,246,295.04
3,375,155,840.44
3,446,463,576.74
3,519,197,467.78
3,593,386,036.63
3,669,058,376.86
3,746,244,163.89
3,824,973,666.66
3,905,277,759.49
3,987,187,934.18
4,070,736,312.36
4,155,955,658.10
4,242,879,390.76
4,331,541,598.07
4,421,977,049.53
4,514,221,210.01
4,608,310,253.71
4,704,281,078.28
4,802,171,319.34
4,902,019,365.23
5,003,864,372.03
5,107,746,278.96
5,213,705,824.04
5,321,784,560.01
5,432,024,870.71
5,544,469,987.62
5,659,164,006.87
5,776,151,906.50
5,895,479,564.13
6,017,193,774.91
6,141,342,269.90
6,267,973,734.80
6,397,137,828.99
6,528,885,205.06