activo -80000000 #

tiempo 3 años 0
j 12% T.V 1
pagos mensual 2
n 36 mensual 3
m 12 trimestre 4
i 0.01 T.V 5
6
$ 2,657,144.79 $ 13,803,869.34 7
-2222222.22222 2500000 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
Cuota capital interes saldo
$ 80,000,000
$ 2,657,145 $ 1,857,145 $ 800,000 $ 78,142,855
$ 2,657,145 $ 1,875,716 $ 781,429 $ 76,267,139
$ 2,657,145 $ 1,894,473 $ 762,671 $ 74,372,666
$ 2,657,145 $ 1,913,418 $ 743,727 $ 72,459,247
$ 2,657,145 $ 1,932,552 $ 724,592 $ 70,526,695
$ 2,657,145 $ 1,951,878 $ 705,267 $ 68,574,817
$ 2,657,145 $ 1,971,397 $ 685,748 $ 66,603,421
$ 2,657,145 $ 1,991,111 $ 666,034 $ 64,612,310
$ 2,657,145 $ 2,011,022 $ 646,123 $ 62,601,288
$ 2,657,145 $ 2,031,132 $ 626,013 $ 60,570,157
$ 2,657,145 $ 2,051,443 $ 605,702 $ 58,518,713
$ 2,657,145 $ 2,071,958 $ 585,187 $ 56,446,756
$ 2,657,145 $ 2,092,677 $ 564,468 $ 54,354,078
$ 2,657,145 $ 2,113,604 $ 543,541 $ 52,240,474
$ 2,657,145 $ 2,134,740 $ 522,405 $ 50,105,734
$ 2,657,145 $ 2,156,087 $ 501,057 $ 47,949,647
$ 2,657,145 $ 2,177,648 $ 479,496 $ 45,771,999
$ 2,657,145 $ 2,199,425 $ 457,720 $ 43,572,574
$ 2,657,145 $ 2,221,419 $ 435,726 $ 41,351,155
$ 2,657,145 $ 2,243,633 $ 413,512 $ 39,107,522
$ 2,657,145 $ 2,266,070 $ 391,075 $ 36,841,452
$ 2,657,145 $ 2,288,730 $ 368,415 $ 34,552,722
$ 2,657,145 $ 2,311,618 $ 345,527 $ 32,241,104
$ 2,657,145 $ 2,334,734 $ 322,411 $ 29,906,370
$ 2,657,145 $ 2,358,081 $ 299,064 $ 27,548,289
$ 2,657,145 $ 2,381,662 $ 275,483 $ 25,166,627
$ 2,657,145 $ 2,405,479 $ 251,666 $ 22,761,149
$ 2,657,145 $ 2,429,533 $ 227,611 $ 20,331,616
$ 2,657,145 $ 2,453,829 $ 203,316 $ 17,877,787
$ 2,657,145 $ 2,478,367 $ 178,778 $ 15,399,420
$ 2,657,145 $ 2,503,151 $ 153,994 $ 12,896,270
$ 2,657,145 $ 2,528,182 $ 128,963 $ 10,368,087
$ 2,657,145 $ 2,553,464 $ 103,681 $ 7,814,624
$ 2,657,145 $ 2,578,999 $ 78,146 $ 5,235,625
$ 2,657,145 $ 2,604,789 $ 52,356 $ 2,630,836
$ 2,657,145 $ 2,630,836 $ 26,308 $ 0