datos

C= -40,000.00
n= 10 semestres
i= 0.045
pago $5,055.15
No de pago pago interes pagado abono a capital
0 0 0 0
1 $5,055.15 1,800.000 3255.152869682
2 $5,055.15 1,653.518 3401.634748817
3 $5,055.15 1,500.445 3554.708312514
4 $5,055.15 1,340.483 3714.670186577
5 $5,055.15 1,173.323 3881.830344973
6 $5,055.15 998.640 4056.512710497
7 $5,055.15 816.097 4239.055782469
8 $5,055.15 625.340 4429.81329268
9 $5,055.15 425.998 4629.154890851
10 $5,055.15 217.686 4837.466860939

datos
C= - 99,000.00
n= 32
i= 0.045
pago 5896.7564212
No de pago pago interes pagado abono a capital
0 0 0 0
1 5,896.76 4,455.00 1,441.76
2 5,896.76 4,390.12 1,506.64
3 5,896.76 4,322.32 1,574.43
4 5,896.76 4,251.47 1,645.28
5 5,896.76 4,177.44 1,719.32
6 5,896.76 4,100.07 1,796.69
7 5,896.76 4,019.21 1,877.54
8 5,896.76 3,934.73 1,962.03
9 5,896.76 3,846.43 2,050.32
10 5,896.76 3,754.17 2,142.59
11 5,896.76 3,657.75 2,239.00
12 5,896.76 3,557.00 2,339.76
13 5,896.76 3,451.71 2,445.05
14 5,896.76 3,341.68 2,555.08
15 5,896.76 3,226.70 2,670.05
16 5,896.76 3,106.55 2,790.21
17 5,896.76 2,980.99 2,915.77
18 5,896.76 2,849.78 3,046.97
19 5,896.76 2,712.67 3,184.09
20 5,896.76 2,569.38 3,327.37
datos
C= -10000
n= 20.00
i= 0.07
pago 943.92925743
No de pago pago interes pagado abono a capital
0 0 0 0
1 943.93 700.00 243.93
2 943.93 682.92 261.00
3 943.93 664.65 279.27
4 943.93 645.11 298.82
5 943.93 624.19 319.74
6 943.93 601.81 342.12
7 943.93 577.86 366.07
8 943.93 552.23 391.70
9 943.93 524.81 419.12
10 943.93 495.48 448.45
11 943.93 464.08 479.85
12 943.93 430.49 513.43
13 943.93 394.55 549.38
14 943.93 356.10 587.83
15 943.93 314.95 628.98
16 943.93 270.92 673.01
17 943.93 223.81 720.12
18 943.93 173.40 770.53
19 943.93 119.46 824.46
20 943.93 61.75 882.18

datos
C= - 70,000.00
n= 8
i= 0.075
pago 6,700.89
No de pago pago interes pagado abono a capital
0 0 0 0
1 6,700.89 - 6,700.89
2 6,700.89 - 502.57 7,203.46
3 6,700.89 - 1,042.83 7,743.72
 4 6,700.89 - 1,623.60 8,324.49
5 6,700.89 - 2,247.94 8,948.83
6 6,700.89 - 2,919.10 9,619.99
7 6,700.89 - 3,640.60 10,341.49
8 6,700.89 - 4,416.22 11,117.11
9 6,700.89 - 5,250.00 11,950.89
10 6,700.89 - 6,146.32 12,847.21
11 6,700.89 - 7,109.86 13,810.75
12 6,700.89 - 8,145.66 14,846.55
13 6,700.89 - 9,259.15 15,960.04
14 6,700.89 - 10,456.16 17,157.05
15 6,700.89 - 11,742.93 18,443.82
16 6,700.89 - 13,126.22 19,827.11
17 6,700.89 - 14,613.26 21,314.15
18 6,700.89 - 16,211.82 22,912.71
19 6,700.89 - 17,930.27 24,631.16
20 6,700.89 - 19,777.61 26,478.50
21 6,700.89 - 21,763.49 28,464.38
22 6,700.89 - 23,898.32 30,599.21
23 6,700.89 - 26,193.26 32,894.15
24 6,700.89 - 28,660.32 35,361.21
25 6,700.89 - 31,312.42 38,013.31
26 6,700.89 - 34,163.41 40,864.30
27 6,700.89 - 37,228.24 43,929.13
28 6,700.89 - 40,522.92 47,223.81
29 6,700.89 - 44,064.71 50,765.60
30 6,700.89 - 47,872.13 54,573.02
31 6,700.89 - 51,965.10 58,665.99
32 6,700.89 - 56,365.05 63,065.94
33 6,700.89 - 61,095.00 67,795.89
34 6,700.89 - 66,179.69 72,880.58
35 6,700.89 - 71,645.73 78,346.62
36 6,700.89 - 77,521.73 84,222.62
37 6,700.89 - 83,838.42 90,539.31
38 6,700.89 - 90,628.87 97,329.76
39 6,700.89 - 97,928.61 104,629.50
40 6,700.89 - 105,775.82 112,476.71
41 6,700.89 - 114,211.57 120,912.46
42 6,700.89 - 123,280.01 129,980.90
43 6,700.89 - 133,028.57 139,729.46
44 6,700.89 - 143,508.28 150,209.17
45 6,700.89 - 154,773.97 161,474.86
46 6,700.89 - 166,884.58 173,585.47
47 6,700.89 - 179,903.49 186,604.38
48 6,700.89 - 193,898.82 200,599.71
49 6,700.89 - 208,943.80 215,644.69
50 6,700.89 - 225,117.15 231,818.04
51 6,700.89 - 242,503.51 249,204.40
52 6,700.89 - 261,193.84 267,894.73
53 6,700.89 - 281,285.94 287,986.83
54 6,700.89 - 302,884.95 309,585.84
55 6,700.89 - 326,103.89 332,804.78
56 6,700.89 - 351,064.25 357,765.14
57 6,700.89 - 377,896.64 384,597.53
58 6,700.89 - 406,741.45 413,442.34
59 6,700.89 - 437,749.63 444,450.52
60 6,700.89 - 471,083.42 477,784.31
61 6,700.89 - 506,917.24 513,618.13
62 6,700.89 - 545,438.60 552,139.49
63 6,700.89 - 586,849.06 593,549.95
64 6,700.89 - 631,365.31 638,066.20
65 6,700.89 - 679,220.27 685,921.16
66 6,700.89 - 730,664.36 737,365.25
67 6,700.89 - 785,966.75 792,667.64
68 6,700.89 - 845,416.82 852,117.71
69 6,700.89 - 909,325.65 916,026.54
70 6,700.89 - 978,027.64 984,728.53
71 6,700.89 - 1,051,882.28 1,058,583.17
72 6,700.89 - 1,131,276.02 1,137,976.91
73 6,700.89 - 1,216,624.29 1,223,325.18
74 6,700.89 - 1,308,373.68 1,315,074.57
75 6,700.89 - 1,407,004.27 1,413,705.16
76 6,700.89 - 1,513,032.16 1,519,733.05
77 6,700.89 - 1,627,012.14 1,633,713.03
78 6,700.89 - 1,749,540.61 1,756,241.50
79 6,700.89 - 1,881,258.73 1,887,959.62
80 6,700.89 - 2,022,855.70 2,029,556.59
81 6,700.89 - 2,175,072.44 2,181,773.33
82 6,700.89 - 2,338,705.44 2,345,406.33
83 6,700.89 - 2,514,610.92 2,521,311.81
84 6,700.89 - 2,703,709.30 2,710,410.19
85 6,700.89 - 2,906,990.07 2,913,690.96
86 6,700.89 - 3,125,516.89 3,132,217.78
87 6,700.89 - 3,360,433.22 3,367,134.11
88 6,700.89 - 3,612,968.28 3,619,669.17
89 6,700.89 - 3,884,443.47 3,891,144.36
90 6,700.89 - 4,176,279.29 4,182,980.18
91 6,700.89 - 4,490,002.81 4,496,703.70
92 6,700.89 - 4,827,255.58 4,833,956.47
93 6,700.89 - 5,189,802.32 5,196,503.21
94 6,700.89 - 5,579,540.06 5,586,240.95
95 6,700.89 - 5,998,508.13 6,005,209.02
96 6,700.89 - 6,448,898.81 6,455,599.70
97 6,700.89 - 6,933,068.79 6,939,769.68
98 6,700.89 - 7,453,551.51 7,460,252.40
99 6,700.89 - 8,013,070.44 8,019,771.33
100 6,700.89 - 8,614,553.29 8,621,254.18
101 6,700.89 - 9,261,147.36 9,267,848.25
102 6,700.89 - 9,956,235.97 9,962,936.86
103 6,700.89 ### 10,710,157.13
104 6,700.89 ### 11,513,418.91
105 6,700.89 ### 12,376,925.33
106 6,700.89 ### 13,305,194.73
107 6,700.89 ### 14,303,084.34
108 6,700.89 ### 15,375,815.66
109 6,700.89 ### 16,529,001.84
110 6,700.89 ### 17,768,676.97
111 6,700.89 ### 19,101,327.75
112 6,700.89 ### 20,533,927.33
113 6,700.89 ### 22,073,971.88
114 6,700.89 ### 23,729,519.77
115 6,700.89 ### 25,509,233.75
116 6,700.89 ### 27,422,426.28
117 6,700.89 ### 29,479,108.25
118 6,700.89 ### 31,690,041.37
119 6,700.89 ### 34,066,794.48
120 6,700.89 ### 36,621,804.06
121 6,700.89 ### 39,368,439.37
122 6,700.89 ### 42,321,072.32
123 6,700.89 ### 45,495,152.74
124 6,700.89 ### 48,907,289.20
125 6,700.89 ### 52,575,335.89
126 6,700.89 ### 56,518,486.08
127 6,700.89 ### 60,757,372.53
128 6,700.89 ### 65,314,175.47
129 6,700.89 ### 70,212,738.63
130 6,700.89 ### 75,478,694.03
131 6,700.89 ### 81,139,596.09
132 6,700.89 ### 87,225,065.79
133 6,700.89 ### 93,766,945.73
134 6,700.89 ### 100,799,466.66
135 6,700.89 ### 108,359,426.65
136 6,700.89 ### 116,486,383.65
137 6,700.89 ### 125,222,862.43
138 6,700.89 ### 134,614,577.11
139 6,700.89 ### 144,710,670.39
140 6,700.89 ### 155,563,970.67
141 6,700.89 ### 167,231,268.47
142 6,700.89 ### 179,773,613.61
143 6,700.89 ### 193,256,634.63
144 6,700.89 ### 207,750,882.23
145 6,700.89 ### 223,332,198.39
146 6,700.89 ### 240,082,113.27
147 6,700.89 ### 258,088,271.77
148 6,700.89 ### 277,444,892.15
149 6,700.89 ### 298,253,259.06
150 6,700.89 ### 320,622,253.49
151 6,700.89 ### 344,668,922.50
152 6,700.89 ### 370,519,091.69
153 6,700.89 ### 398,308,023.57
154 6,700.89 ### 428,181,125.33
155 6,700.89 ### 460,294,709.73
156 6,700.89 ### 494,816,812.96
157 6,700.89 ### 531,928,073.94
158 6,700.89 ### 571,822,679.48
159 6,700.89 ### 614,709,380.44
160 6,700.89 ### 660,812,583.98
161 6,700.89 ### 710,373,527.78
162 6,700.89 ### 763,651,542.36
163 6,700.89 ### 820,925,408.04
164 6,700.89 ### 882,494,813.64
165 6,700.89 ### 948,681,924.66
166 6,700.89 ### ###
167 6,700.89 ### ###
168 6,700.89 ### ###
169 6,700.89 ### ###
170 6,700.89 ### ###
171 6,700.89 ### ###
172 6,700.89 ### ###
173 6,700.89 ### ###
174 6,700.89 ### ###
175 6,700.89 ### ###
176 6,700.89 ### ###
177 6,700.89 ### ###
178 6,700.89 ### ###
179 6,700.89 ### ###
180 6,700.89 ### ###
181 6,700.89 ### ###
182 6,700.89 ### ###
183 6,700.89 ### ###
184 6,700.89 ### ###
185 6,700.89 ### ###
186 6,700.89 ### ###
187 6,700.89 ### ###
188 6,700.89 ### ###
189 6,700.89 ### ###
190 6,700.89 ### ###
191 6,700.89 ### ###
192 6,700.89 ### ###
193 6,700.89 ### ###
194 6,700.89 ### ###
195 6,700.89 ### ###
196 6,700.89 ### ###
197 6,700.89 ### ###
198 6,700.89 ### ###
199 6,700.89 ### ###
200 6,700.89 ### ###
201 6,700.89 ### ###
202 6,700.89 ### ###
203 6,700.89 ### ###
204 6,700.89 ### ###
205 6,700.89 ### ###
206 6,700.89 ### ###
207 6,700.89 ### ###
208 6,700.89 ### ###
209 6,700.89 ### ###
210 6,700.89 ### ###
211 6,700.89 ### ###
212 6,700.89 ### ###
213 6,700.89 ### ###
214 6,700.89 ### ###
215 6,700.89 ### ###
216 6,700.89 ### ###
217 6,700.89 ### ###
218 6,700.89 ### ###
219 6,700.89 ### ###
220 6,700.89 ### ###
221 6,700.89 ### ###
222 6,700.89 ### ###
223 6,700.89 ### ###
224 6,700.89 ### ###
225 6,700.89 ### ###
226 6,700.89 ### ###
227 6,700.89 ### ###
228 6,700.89 ### ###
229 6,700.89 ### ###
230 6,700.89 ### ###
231 6,700.89 ### ###
232 6,700.89 ### ###
233 6,700.89 ### ###
234 6,700.89 ### ###
235 6,700.89 ### ###
236 6,700.89 ### ###
237 6,700.89 ### ###
238 6,700.89 ### ###
239 6,700.89 ### ###
240 6,700.89 ### ###
241 6,700.89 ### ###
242 6,700.89 ### ###
243 6,700.89 ### ###
244 6,700.89 ### ###
245 6,700.89 ### ###
246 6,700.89 ### ###
247 6,700.89 ### ###
248 6,700.89 ### ###
249 6,700.89 ### ###
250 6,700.89 ### ###
251 6,700.89 ### ###
252 6,700.89 ### ###
253 6,700.89 ### ###
254 6,700.89 ### ###
255 6,700.89 ### ###
256 6,700.89 ### ###
257 6,700.89 ### ###
258 6,700.89 ### ###
259 6,700.89 ### ###
260 6,700.89 ### ###
261 6,700.89 ### ###
262 6,700.89 ### ###
263 6,700.89 ### ###
264 6,700.89 ### ###
265 6,700.89 ### ###
266 6,700.89 ### ###
267 6,700.89 ### ###
268 6,700.89 ### ###
269 6,700.89 ### ###
270 6,700.89 ### ###
271 6,700.89 ### ###
272 6,700.89 ### ###
273 6,700.89 ### ###
274 6,700.89 ### ###
275 6,700.89 ### ###
276 6,700.89 ### ###
277 6,700.89 ### ###
278 6,700.89 ### ###
279 6,700.89 ### ###
280 6,700.89 ### ###
281 6,700.89 ### ###
282 6,700.89 ### ###
283 6,700.89 ### ###
284 6,700.89 ### ###
285 6,700.89 ### ###
286 6,700.89 ### ###
287 6,700.89 ### ###
288 6,700.89 ### ###
289 6,700.89 ### ###
290 6,700.89 ### ###
291 6,700.89 ### ###
292 6,700.89 ### ###
293 6,700.89 ### ###
294 6,700.89 ### ###
295 6,700.89 ### ###
296 6,700.89 ### ###
297 6,700.89 ### ###
298 6,700.89 ### ###
299 6,700.89 ### ###
300 6,700.89 ### ###
301 6,700.89 ### ###
302 6,700.89 ### ###
303 6,700.89 ### ###
304 6,700.89 ### ###
305 6,700.89 ### ###
306 6,700.89 ### ###
307 6,700.89 ### ###
308 6,700.89 ### ###
309 6,700.89 ### ###
310 6,700.89 ### ###
311 6,700.89 ### ###
312 6,700.89 ### ###
313 6,700.89 ### ###
314 6,700.89 ### ###
315 6,700.89 ### ###
316 6,700.89 ### ###
317 6,700.89 ### ###
318 6,700.89 ### ###
319 6,700.89 ### ###
320 6,700.89 ### ###
321 6,700.89 ### ###
322 6,700.89 ### ###
323 6,700.89 ### ###
324 6,700.89 ### ###
325 6,700.89 ### ###
326 6,700.89 ### ###
327 6,700.89 ### ###
328 6,700.89 ### ###
329 6,700.89 ### ###
330 6,700.89 ### ###
331 6,700.89 ### ###
332 6,700.89 ### ###
333 6,700.89 ### ###
334 6,700.89 ### ###
335 6,700.89 ### ###
336 6,700.89 ### ###
337 6,700.89 ### ###
338 6,700.89 ### ###
339 6,700.89 ### ###
340 6,700.89 ### ###
341 6,700.89 ### ###
342 6,700.89 ### ###
343 6,700.89 ### ###
344 6,700.89 ### ###
345 6,700.89 ### ###
346 6,700.89 ### ###
347 6,700.89 ### ###
348 6,700.89 ### ###
349 6,700.89 ### ###
350 6,700.89 ### ###
351 6,700.89 ### ###
352 6,700.89 ### ###
353 6,700.89 ### ###
354 6,700.89 ### ###
355 6,700.89 ### ###
356 6,700.89 ### ###
357 6,700.89 ### ###
358 6,700.89 ### ###
359 6,700.89 ### ###
360 6,700.89 ### ###
###
se suma todos los
pagos a capital
falta de pagar
desde el pago 301
al pago 360
saldo insoluto
40,000.00
36,744.85
33,343.21
29,788.50
26,073.83
22,192.00
18,135.49
13,896.44
9,466.62
4,837.47
-

saldo insoluto
99,000.00
97,558.24
96,051.61
94,477.17
92,831.89
91,112.57
89,315.88
87,438.34
85,476.31
83,425.98
81,283.40
79,044.39
76,704.63
74,259.58
71,704.51
69,034.46
66,244.25
63,328.49
60,281.51
57,097.42
53,770.05
saldo insoluto
10,000.00
9,756.07
9,495.07
9,215.79
8,916.97
8,597.23
8,255.10
7,889.03
7,497.33
7,078.22
6,629.76
6,149.92
5,636.48
5,087.11
4,499.28
3,870.30
3,197.29
2,477.17
1,706.64
882.18
- 0.00

saldo insoluto
-
- 6,700.89
- 13,904.35
- 21,648.06
- 29,972.56
- 38,921.39
- 48,541.38
- 58,882.88
- 69,999.98
- 81,950.87
- 94,798.08
- 108,608.82
- 123,455.37
- 139,415.42
- 156,572.46
- 175,016.29
- 194,843.40
- 216,157.55
- 239,070.25
- 263,701.41
- 290,179.91
- 318,644.29
- 349,243.50
- 382,137.65
- 417,498.87
- 455,512.17
- 496,376.48
- 540,305.60
- 587,529.41
- 638,295.01
- 692,868.02
- 751,534.01
- 814,599.96
- 882,395.84
- 955,276.42
- 1,033,623.04
- 1,117,845.66
- 1,208,384.97
- 1,305,714.74
- 1,410,344.23
- 1,522,820.94
- 1,643,733.40
- 1,773,714.30
- 1,913,443.76
- 2,063,652.93
- 2,225,127.79
- 2,398,713.26
- 2,585,317.65
- 2,785,917.36
- 3,001,562.05
- 3,233,380.10
- 3,482,584.49
- 3,750,479.22
- 4,038,466.05
- 4,348,051.90
- 4,680,856.68
- 5,038,621.82
- 5,423,219.35
- 5,836,661.69
- 6,281,112.20
- 6,758,896.51
- 7,272,514.64
- 7,824,654.13
- 8,418,204.08
- 9,056,270.27
- 9,742,191.43
- 10,479,556.68
- 11,272,224.32
- 12,124,342.03
- 13,040,368.58
- 14,025,097.11
- 15,083,680.28
- 16,221,657.19
- 17,444,982.37
- 18,760,056.94
- 20,173,762.10
- 21,693,495.15
- 23,327,208.18
- 25,083,449.68
- 26,971,409.29
- 29,000,965.88
- 31,182,739.21
- 33,528,145.54
- 36,049,457.35
- 38,759,867.54
- 41,673,558.50
- 44,805,776.27
- 48,172,910.38
- 51,792,579.55
- 55,683,723.91
- 59,866,704.09
- 64,363,407.79
- 69,197,364.26
- 74,393,867.47
- 79,980,108.42
- 85,985,317.45
- 92,440,917.15
- 99,380,686.82
- 106,840,939.22
- 114,860,710.55
- 123,481,964.74
- 132,749,812.98
- 142,712,749.85
- 153,422,906.97
- 164,936,325.89
- 177,313,251.22
- 190,618,445.95
- 204,921,530.29
- 220,297,345.95
- 236,826,347.78
- 254,595,024.76
- 273,696,352.50
- 294,230,279.83
- 316,304,251.71
- 340,033,771.48
- 365,543,005.23
- 392,965,431.51
- 422,444,539.76
- 454,134,581.13
- 488,201,375.61
- 524,823,179.67
- 564,191,619.04
- 606,512,691.35
- 652,007,844.09
- 700,915,133.29
- 753,490,469.18
- 810,008,955.26
- 870,766,327.79
- 936,080,503.27
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
### se suma todo
### el abono a
### capital, desde
### el pago 0 hasta
### el pago 300
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

a todos los

l pago 301