Saldo insoluto 500000

Capitaliza Mensual
Número de periodos 12
Vida del crédito (años) 6
Tasa anual 33%
Tasa modificada 2.7%
Pago fijo mensual 16022.1
N 72

Pago a
N VA Intereses capital Pago fijo
1 500000 13749.9936435925 $2,272.10 $16,022.10
2 $497,727.90 13687.5108535022 $2,334.59 $16,022.10
3 $495,393.31 13623.3097874788 $2,398.79 $16,022.10
4 $492,994.53 13557.343192956 $2,464.75 $16,022.10
5 $490,529.77 13489.5625179223 $2,532.53 $16,022.10
6 $487,997.24 13419.917875187 $2,602.18 $16,022.10
7 $485,395.06 13348.3580056617 $2,673.74 $16,022.10
8 $482,721.32 13274.8302406343 $2,747.27 $16,022.10
9 $479,974.06 13199.2804630034 $16,800.72 $30,000.00
10 $463,173.34 12737.2608893204 $2,815.48 $15,552.74
11 $460,357.86 12659.8353330843 $2,892.90 $15,552.74
12 $457,464.96 12580.2805750361 $2,972.46 $15,552.74
13 $454,492.50 12498.5380621528 $3,054.20 $15,552.74
14 $451,438.30 12414.5476312045 $3,138.19 $15,552.74
15 $448,300.12 12328.2474644728 $3,224.49 $15,552.74
16 $445,075.63 12239.5740442531 $3,313.16 $15,552.74
17 $441,762.46 12148.4621061047 $3,404.27 $15,552.74
18 $438,358.19 12054.8445908155 $3,497.89 $15,552.74
19 $434,860.30 11958.6525950459 $3,594.08 $15,552.74
20 $431,266.21 11859.8153206156 $3,692.92 $15,552.74
21 $427,573.29 11758.260022395 $18,241.74 $30,000.00
22 $409,331.55 11256.6124049147 $3,765.91 $15,022.52
23 $405,565.64 11153.0499787983 $3,869.47 $15,022.52
24 $401,696.17 11046.6395872803 $3,975.88 $15,022.52
25 $397,720.29 10937.3029113483 $4,085.22 $15,022.52
26 $393,635.07 10824.9594782182 $4,197.56 $15,022.52
27 $389,437.51 10709.5266021052 $4,312.99 $15,022.52
28 $385,124.52 10590.9193233666 $4,431.60 $15,022.52
29 $380,692.92 10469.0503459705 $4,553.47 $15,022.52
30 $376,139.45 10343.8299732452 $4,678.69 $15,022.52
31 $371,460.76 10215.166041862 $4,807.35 $15,022.52
32 $366,653.40 10082.9638540014 $4,939.56 $15,022.52
33 $361,713.84 9947.12610765527 $20,052.87 $30,000.00
34 $341,660.97 9395.67233054426 $4,995.96 $14,391.63
35 $336,665.01 9258.28353233851 $5,133.35 $14,391.63
36 $331,531.66 9117.11654392869 $5,274.51 $14,391.63
37 $326,257.15 8972.06746513224 $5,419.56 $14,391.63
38 $320,837.59 8823.02953851287 $5,568.60 $14,391.63
39 $315,268.98 8669.89307080615 $5,721.74 $14,391.63
40 $309,547.25 8512.54535218429 $5,879.09 $14,391.63
41 $303,668.16 8350.87057330067 $6,040.76 $14,391.63
42 $297,627.40 8184.74974005309 $6,206.88 $14,391.63
43 $291,420.52 8014.06058600306 $6,377.57 $14,391.63
44 $285,042.95 7838.6774823866 $6,552.95 $14,391.63
45 $278,490.00 7658.4713456503 $22,341.53 $30,000.00
46 $256,148.47 7044.0795916794 $6,520.97 $13,565.05
47 $249,627.50 6864.75307601692 $6,700.29 $13,565.05
48 $242,927.21 6680.49508345346 $6,884.55 $13,565.05
49 $236,042.65 6491.16999843694 $7,073.88 $13,565.05
50 $228,968.78 6296.63847598932 $7,268.41 $13,565.05
51 $221,700.37 6096.75733914744 $7,468.29 $13,565.05
52 $214,232.08 5891.37947358345 $7,673.67 $13,565.05
53 $206,558.41 5680.35371932739 $7,884.69 $13,565.05
54 $198,673.72 5463.52475951202 $8,101.52 $13,565.05
55 $190,572.20 5240.73300605823 $8,324.31 $13,565.05
56 $182,247.88 5011.81448221677 $8,553.23 $13,565.05
57 $173,694.65 4776.60070187988 $25,223.40 $30,000.00
58 $148,471.25 4082.95754184198 $8,130.16 $12,213.12
59 $140,341.09 3859.37814243021 $8,353.74 $12,213.12
60 $131,987.35 3629.65031237694 $8,583.47 $12,213.12
61 $123,403.87 3393.6049699177 $8,819.52 $12,213.12
62 $114,584.36 3151.06838354162 $9,062.05 $12,213.12
63 $105,522.30 2901.86204412353 $9,311.26 $12,213.12
64 $96,211.05 2645.80253353955 $9,567.32 $12,213.12
65 $86,643.73 2382.70138966975 $9,830.42 $12,213.12
66 $76,813.31 2112.36496768829 $10,100.76 $12,213.12
67 $66,712.55 1834.59429753907 $10,378.53 $12,213.12
68 $56,334.02 1549.184937492 $10,663.94 $12,213.12
69 $45,670.09 1255.92682367199 $28,744.07 $30,000.00
70 $16,926.01 465.465176741055 $5,489.66 $5,955.12
71 $11,436.36 314.499721760076 $5,640.62 $5,955.12
72 $5,795.74 159.382718686315 $5,795.74 $5,955.12
73 $0.00 0.000000000E+00 #NUM! #NUM!
N 12x+9
0 9
1 21
2 33
3 45
4 57
5 69
6 81
7 93
 VA
71
66
61
56
51
46
41
36
31
26
21
16
11
6
1
0 100000 200000 300000 400000 500000 600000
 Valor insoluto 12000

Tasa de interés
anual 43%

Tasa modificada 2%
Capitalización Catorcenal

Número de
periodos en un
año 26
Vida del crédito
(años) 4
N 104
Pago por
periodo $242.50
Pago por año $6,305.01

Pago a
N VA Intereses capital Pago fijo
1 12000 198.461538 $44.04 $242.50
2 $11,955.96 197.733204 $44.77 $242.50
3 $11,911.19 196.992825 $45.51 $242.50
4 $11,865.69 196.2402 $46.26 $242.50
5 $11,819.43 195.475128 $47.03 $242.50
6 $11,772.40 194.697404 $47.80 $242.50
7 $11,724.60 193.906816 $48.59 $242.50
8 $11,676.00 193.103154 $1,049.40 $1,242.50
9 $10,626.61 175.747739 $45.90 $221.64
10 $10,580.71 174.988702 $46.65 $221.64
11 $10,534.06 174.217112 $47.43 $221.64
12 $10,486.63 173.432761 $48.21 $221.64
13 $10,438.42 172.635438 $49.01 $221.64
14 $10,389.41 171.824928 $49.82 $221.64
15 $10,339.60 171.001014 $50.64 $221.64
16 $10,288.95 170.163474 $51.48 $221.64
17 $10,237.47 169.312082 $52.33 $221.64
18 $10,185.14 168.446609 $53.20 $221.64
19 $10,131.95 167.566823 $54.08 $221.64
20 $10,077.87 166.672486 $54.97 $221.64
21 $10,022.90 165.763359 $55.88 $221.64
22 $9,967.02 164.839196 $56.80 $221.64
23 $9,910.22 163.899748 $57.74 $221.64
24 $9,852.47 162.944764 $58.70 $221.64
25 $9,793.78 161.973986 $59.67 $221.64
26 $9,734.11 160.987152 $60.66 $221.64
27 $9,673.45 159.983998 $61.66 $221.64
28 $9,611.79 158.964253 $62.68 $221.64
29 $9,549.11 157.927643 $63.72 $221.64
30 $9,485.40 156.873889 $64.77 $221.64
31 $9,420.63 155.802708 $65.84 $221.64
32 $9,354.79 154.713811 $66.93 $221.64
33 $9,287.86 153.606905 $68.04 $221.64
34 $9,219.82 152.481693 $1,069.16 $1,221.64
35 $8,150.66 134.79941 $62.62 $197.42
36 $8,088.04 133.763738 $63.66 $197.42
37 $8,024.38 132.710937 $64.71 $197.42
38 $7,959.67 131.640724 $65.78 $197.42
39 $7,893.89 130.552812 $66.87 $197.42
40 $7,827.02 129.446908 $67.97 $197.42
41 $7,759.05 128.322713 $69.10 $197.42
42 $7,689.95 127.179926 $70.24 $197.42
43 $7,619.71 126.018239 $71.40 $197.42
44 $7,548.30 124.83734 $72.58 $197.42
45 $7,475.72 123.63691 $73.78 $197.42
46 $7,401.94 122.416627 $75.00 $197.42
47 $7,326.93 121.176162 $76.25 $197.42
48 $7,250.69 119.915182 $77.51 $197.42
49 $7,173.18 118.633347 $78.79 $197.42
50 $7,094.39 117.330313 $80.09 $197.42
51 $7,014.30 116.005729 $81.42 $197.42
52 $6,932.88 114.659238 $82.76 $197.42
53 $6,850.12 113.290478 $84.13 $197.42
54 $6,765.99 111.899081 $85.52 $197.42
55 $6,680.47 110.484672 $86.94 $197.42
56 $6,593.53 109.046871 $88.37 $197.42
57 $6,505.16 107.585292 $89.84 $197.42
58 $6,415.32 106.09954 $91.32 $197.42
59 $6,324.00 104.589215 $92.83 $197.42
60 $6,231.17 103.053913 $1,094.37 $1,197.42
61 $5,136.80 84.9547571 $80.30 $165.25
62 $5,056.50 83.6267748 $81.62 $165.25
63 $4,974.88 82.2768298 $82.97 $165.25
64 $4,891.90 80.9045587 $84.35 $165.25
65 $4,807.56 79.5095923 $85.74 $165.25
66 $4,721.81 78.0915554 $87.16 $165.25
67 $4,634.66 76.6500663 $88.60 $165.25
 68 $4,546.05 75.1847372 $90.07 $165.25
69 $4,455.99 73.6951738 $91.56 $165.25
70 $4,364.43 72.1809753 $93.07 $165.25
71 $4,271.36 70.6417343 $94.61 $165.25
72 $4,176.75 69.0770366 $96.17 $165.25
73 $4,080.58 67.4864612 $97.76 $165.25
74 $3,982.81 65.8695802 $99.38 $165.25
75 $3,883.43 64.2259584 $101.03 $165.25
76 $3,782.40 62.5551537 $102.70 $165.25
77 $3,679.71 60.8567164 $104.39 $165.25
78 $3,575.31 59.1301896 $106.12 $165.25
79 $3,469.19 57.3751087 $107.88 $165.25
80 $3,361.32 55.5910014 $109.66 $165.25
81 $3,251.66 53.7773878 $111.47 $165.25
82 $3,140.18 51.9337798 $113.32 $165.25
83 $3,026.86 50.0596813 $115.19 $165.25
84 $2,911.67 48.1545881 $117.10 $165.25
85 $2,794.58 46.2179876 $119.03 $165.25
86 $2,675.54 44.2493588 $1,121.00 $1,165.25
87 $1,554.54 25.7097103 $74.85 $100.56
88 $1,479.69 24.471767 $76.09 $100.56
89 $1,403.60 23.2133501 $77.35 $100.56
90 $1,326.25 21.9341208 $78.63 $100.56
91 $1,247.62 20.6337351 $79.93 $100.56
92 $1,167.69 19.311843 $81.25 $100.56
93 $1,086.44 17.9680889 $82.59 $100.56
94 $1,003.85 16.6021111 $83.96 $100.56
95 $919.89 15.2135422 $85.35 $100.56
96 $834.54 13.8020084 $86.76 $100.56
97 $747.78 12.3671301 $88.19 $100.56
98 $659.58 10.9085211 $89.65 $100.56
99 $569.93 9.42578891 $91.14 $100.56
100 $478.80 7.91853463 $92.64 $100.56
101 $386.15 6.38635269 $94.18 $100.56
102 $291.98 4.82883082 $95.73 $100.56
103 $196.24 3.24554993 $97.32 $100.56
104 $98.93 1.63608401 $98.93 $100.56
105 $0.00 0 #NUM! #NUM!
N 26N+8
0 8
1 34
2 60
3 86
4 112
5 138
6 164
7 190
8 216
9 242
 Valor
insoluto 4750000

Tasa de
interés
anual 17%
Tasa
modificada 4.25%
CapitalizaciónTrimestralmente

Número de
periodos en
un año 4

Vida del
crédito
(años) 22
N 91
Pago por
periodo $206,553.55
Pago por Conservando el tiempo de vida del crédito
año $826,214.18

Pago a
N VA Intereses capital Pago fijo
1 4750000 201875 $4,678.55 $206,553.55
2 $4,745,321.45 $201,676.16 $4,877.38 $206,553.55
3 $4,740,444.07 $201,468.87 $105,084.67 $306,553.55
4 $4,635,359.40 $197,002.77 $5,188.83 $202,191.61
5 $4,630,170.57 $196,782.25 $5,409.36 $202,191.61
6 $4,624,761.21 $196,552.35 $5,639.25 $202,191.61
7 $4,619,121.96 $196,312.68 $5,878.92 $202,191.61
8 $4,613,243.03 $196,062.83 $6,128.78 $202,191.61
9 $4,607,114.26 $195,802.36 $6,389.25 $202,191.61
10 $4,600,725.01 $195,530.81 $6,660.79 $202,191.61
11 $4,594,064.22 $195,247.73 $206,943.88 $402,191.61
12 $4,387,120.34 $186,452.61 $6,923.37 $193,375.98
13 $4,380,196.97 $186,158.37 $7,217.61 $193,375.98
14 $4,372,979.36 $185,851.62 $7,524.36 $193,375.98
15 $4,365,455.00 $185,531.84 $7,844.15 $193,375.98
16 $4,357,610.86 $185,198.46 $8,177.52 $193,375.98
17 $4,349,433.33 $184,850.92 $8,525.07 $193,375.98
18 $4,340,908.27 $184,488.60 $8,887.38 $193,375.98
19 $4,332,020.89 $184,110.89 $109,265.10 $293,375.98
20 $4,222,755.79 $179,467.12 $9,435.42 $188,902.54
21 $4,213,320.37 $179,066.12 $9,836.42 $188,902.54
22 $4,203,483.95 $178,648.07 $10,254.47 $188,902.54
23 $4,193,229.47 $178,212.25 $10,690.29 $188,902.54
24 $4,182,539.19 $177,757.92 $11,144.63 $188,902.54
25 $4,171,394.56 $177,284.27 $11,618.27 $188,902.54
26 $4,159,776.29 $176,790.49 $12,112.05 $188,902.54
27 $4,147,664.24 $176,275.73 $212,626.81 $388,902.54
28 $3,935,037.43 $167,239.09 $12,526.77 $179,765.86
29 $3,922,510.66 $166,706.70 $13,059.16 $179,765.86
30 $3,909,451.50 $166,151.69 $13,614.17 $179,765.86
31 $3,895,837.33 $165,573.09 $14,192.78 $179,765.86
32 $3,881,644.55 $164,969.89 $14,795.97 $179,765.86
33 $3,866,848.58 $164,341.06 $15,424.80 $179,765.86
34 $3,851,423.78 $163,685.51 $16,080.35 $179,765.86
35 $3,835,343.43 $163,002.10 $116,763.77 $279,765.86
36 $3,718,579.67 $158,039.64 $17,018.56 $175,058.20
37 $3,701,561.10 $157,316.35 $17,741.85 $175,058.20
38 $3,683,819.25 $156,562.32 $18,495.88 $175,058.20
39 $3,665,323.37 $155,776.24 $19,281.96 $175,058.20
40 $3,646,041.41 $154,956.76 $20,101.44 $175,058.20
41 $3,625,939.98 $154,102.45 $20,955.75 $175,058.20
42 $3,604,984.23 $153,211.83 $21,846.37 $175,058.20
43 $3,583,137.86 $152,283.36 $222,774.84 $375,058.20
44 $3,360,363.02 $142,815.43 $22,409.04 $165,224.47
45 $3,337,953.97 $141,863.04 $23,361.43 $165,224.47
46 $3,314,592.54 $140,870.18 $24,354.29 $165,224.47
47 $3,290,238.26 $139,835.13 $25,389.35 $165,224.47
48 $3,264,848.91 $138,756.08 $26,468.39 $165,224.47
49 $3,238,380.52 $137,631.17 $27,593.30 $165,224.47
50 $3,210,787.22 $136,458.46 $28,766.01 $165,224.47
51 $3,182,021.20 $135,235.90 $129,988.57 $265,224.47
52 $3,052,032.63 $129,711.39 $30,271.25 $159,982.63
53 $3,021,761.39 $128,424.86 $31,557.77 $159,982.63
54 $2,990,203.61 $127,083.65 $32,898.98 $159,982.63
55 $2,957,304.64 $125,685.45 $34,297.19 $159,982.63
56 $2,923,007.45 $124,227.82 $35,754.82 $159,982.63
57 $2,887,252.63 $122,708.24 $37,274.40 $159,982.63
58 $2,849,978.24 $121,124.08 $38,858.56 $159,982.63
59 $2,811,119.68 $119,472.59 $240,510.05 $359,982.63
60 $2,570,609.63 $109,250.91 $39,183.17 $148,434.08
61 $2,531,426.46 $107,585.62 $40,848.46 $148,434.08
62 $2,490,578.00 $105,849.57 $42,584.52 $148,434.08
63 $2,447,993.49 $104,039.72 $44,394.36 $148,434.08
64 $2,403,599.13 $102,152.96 $46,281.12 $148,434.08
65 $2,357,318.01 $100,186.02 $48,248.07 $148,434.08
66 $2,309,069.94 $98,135.47 $50,298.61 $148,434.08
67 $2,258,771.34 $95,997.78 $152,436.30 $248,434.08
68 $2,106,335.04 $89,519.24 $52,187.21 $141,706.45
69 $2,054,147.82 $87,301.28 $54,405.17 $141,706.45
70 $1,999,742.66 $84,989.06 $56,717.39 $141,706.45
71 $1,943,025.27 $82,578.57 $59,127.88 $141,706.45
72 $1,883,897.39 $80,065.64 $61,640.81 $141,706.45
73 $1,822,256.58 $77,445.90 $64,260.55 $141,706.45
74 $1,757,996.03 $74,714.83 $66,991.62 $141,706.45
75 $1,691,004.42 $71,867.69 $269,838.76 $341,706.45
76 $1,421,165.65 $60,399.54 $63,824.87 $124,224.41
77 $1,357,340.79 $57,686.98 $66,537.42 $124,224.41
78 $1,290,803.36 $54,859.14 $69,365.26 $124,224.41
79 $1,221,438.10 $51,911.12 $72,313.29 $124,224.41
80 $1,149,124.81 $48,837.80 $75,386.60 $124,224.41
81 $1,073,738.21 $45,633.87 $78,590.53 $124,224.41
82 $995,147.68 $42,293.78 $81,930.63 $124,224.41
83 $913,217.05 $38,811.72 $185,412.68 $224,224.41
84 $727,804.37 $30,931.69 $78,286.23 $109,217.91
85 $649,518.14 $27,604.52 $81,613.39 $109,217.91
86 $567,904.75 $24,135.95 $85,081.96 $109,217.91
87 $482,822.79 $20,519.97 $88,697.94 $109,217.91
88 $394,124.84 $16,750.31 $92,467.61 $109,217.91
89 $301,657.24 $12,820.43 $96,397.48 $109,217.91
90 $205,259.76 $8,723.54 $100,494.37 $109,217.91
91 $104,765.38 $4,452.53 $104,765.38 $109,217.91
92 $0.00 $0.00 #NUM! #NUM!
ando el tiempo de vida del crédito

100000 200000
N 16n+3 16n+11
0 3 11
1 19 27
2 35 43
3 51 59
4 67 75
5 83 91
6 99 107
7 115 123
8 131 139
9 147 155
 Valor
insoluto 4750000 Conservando el monto de la mensualidad
Tasa de
interés
anual 17% N VA Intereses Pago a capita
Tasa
modificada 4.25% 1 4750000 201875 $4,678.55
CapitalizaciónTrimestralmente 2 $4,745,321.45 $201,676.16 $4,877.38

Número de
periodos en
un año 4 3 $4,740,444.07 $201,468.87 $105,084.67

Vida del
crédito
(años) 22 4 $4,635,359.40 $197,002.77 $9,550.77
N 91 5 $4,625,808.63 $196,596.87 $9,956.68
Pago por
periodo $206,553.55 6 $4,615,851.95 $196,173.71 $10,379.84
Pago por
año $826,214.18 7 $4,605,472.11 $195,732.56 $10,820.98
8 $4,594,651.13 $195,272.67 $11,280.87
9 $4,583,370.26 $194,793.24 $11,760.31
10 $4,571,609.95 $194,293.42 $12,260.12
11 $4,559,349.82 $193,772.37 $212,781.18
12 $4,346,568.65 $184,729.17 $21,824.38
13 $4,324,744.27 $183,801.63 $22,751.91
14 $4,301,992.35 $182,834.68 $23,718.87
15 $4,278,273.48 $181,826.62 $24,726.92
16 $4,253,546.56 $180,775.73 $25,777.82
17 $4,227,768.74 $179,680.17 $26,873.37
18 $4,200,895.37 $178,538.05 $28,015.49
19 $4,172,879.88 $177,347.39 $129,206.15
20 $4,043,673.73 $171,856.13 $34,697.41
21 $4,008,976.32 $170,381.49 $36,172.05
22 $3,972,804.26 $168,844.18 $37,709.36
23 $3,935,094.90 $167,241.53 $39,312.01
24 $3,895,782.89 $165,570.77 $40,982.77
25 $3,854,800.11 $163,829.00 $42,724.54
26 $3,812,075.57 $162,013.21 $44,540.33
27 $3,767,535.24 $160,120.25 $246,433.30
28 $3,521,101.94 $149,646.83 $56,906.71
29 $3,464,195.23 $147,228.30 $59,325.25
30 $3,404,869.98 $144,706.97 $61,846.57
31 $3,343,023.41 $142,078.49 $64,475.05
32 $3,278,548.36 $139,338.31 $67,215.24
33 $3,211,333.12 $136,481.66 $70,071.89
34 $3,141,261.23 $133,503.60 $73,049.94
35 $3,068,211.29 $130,398.98 $176,154.57
36 $2,892,056.72 $122,912.41 $83,641.13
37 $2,808,415.59 $119,357.66 $87,195.88
38 $2,721,219.70 $115,651.84 $90,901.71
39 $2,630,317.99 $111,788.51 $94,765.03
40 $2,535,552.96 $107,761.00 $98,792.54
41 $2,436,760.42 $103,562.32 $102,991.23
42 $2,333,769.19 $99,185.19 $107,368.35
43 $2,226,400.84 $94,622.04 $311,931.51
44 $1,914,469.33 $81,364.95 $125,188.60
45 $1,789,280.73 $76,044.43 $130,509.11
46 $1,658,771.61 $70,497.79 $136,055.75
47 $1,522,715.86 $64,715.42 $141,838.12
48 $1,380,877.74 $58,687.30 $147,866.24
49 $1,233,011.50 $52,402.99 $154,150.56
50 $1,078,860.94 $45,851.59 $160,701.96
51 $918,158.98 $39,021.76 $267,531.79
52 $650,627.20 $27,651.66 $178,901.89
53 $471,725.31 $20,048.33 $186,505.22
54 $285,220.09 $12,121.85 $194,431.69
55 $90,788.39 $3,858.51 $202,695.04
56 -$111,906.64 -$4,756.03 $211,309.58
57 -$323,216.22 -$13,736.69 $220,290.24
58 -$543,506.46 -$23,099.02 $229,652.57
59 -$773,159.03 -$32,859.26 $239,412.80
60 -$1,012,571.83 -$43,034.30 $249,587.85
61 -$1,262,159.68 -$53,641.79 $260,195.33
62 -$1,522,355.01 -$64,700.09 $271,253.63
63 -$1,793,608.65 -$76,228.37 $282,781.91
64 -$2,076,390.56 -$88,246.60 $294,800.14
65 -$2,371,190.70 ### $307,329.15
66 -$2,678,519.85 ### $320,390.64
67 -$2,998,910.49 ### $334,007.24
68 -$3,332,917.73 ### $348,202.55
69 -$3,681,120.28 ### $363,001.16
70 -$4,044,121.44 ### $378,428.71
71 -$4,422,550.15 ### $394,511.93
72 -$4,817,062.07 ### $411,278.68
73 -$5,228,340.76 ### $428,758.03
74 -$5,657,098.79 ### $446,980.24
75 -$6,104,079.03 ### $465,976.90
76 -$6,570,055.93 ### $485,780.92
77 -$7,055,836.86 ### $506,426.61
78 -$7,562,263.47 ### $527,949.74
79 -$8,090,213.21 ### $550,387.61
80 -$8,640,600.82 ### $573,779.08
81 -$9,214,379.90 ### $598,164.69
82 -$9,812,544.59 ### $623,586.69
83 ### ### $650,089.13
84 ### ### $677,717.91
85 ### ### $706,520.92
86 ### ### $736,548.06
87 ### ### $767,851.36
88 ### ### $800,485.04
89 ### ### $834,505.65
90 ### ### $869,972.14
91 ### ### $906,945.96
mensualidad

Pago fijo

$206,553.55 100000 200000

$306,553.55 0 3 11

$206,553.55 1 19 27
$206,553.55 2 35 43

$206,553.55 3 51 59

$206,553.55 4 67 75
$206,553.55 5 83 91
$206,553.55 6 99 107
$206,553.55 7 115 123
$406,553.55 8 131 139
$206,553.55 9 147 155
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$306,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$406,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$306,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$406,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55 VA
$306,553.55
53
$206,553.55 49
$206,553.55 45
41
$206,553.55
37
$206,553.55 33
$206,553.55 29
25
$206,553.55 21
$206,553.55 17
13
$206,553.55 9
$206,553.55 5
1
$206,553.55 0
00
0 00 00 00 00 00 00 00 00 00
$206,553.55 0 000 000 000 000 000 000 000 000 000
50 10 15 20 25 30 35 40 45 50
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
$206,553.55
 Valor
insoluto 850000

Tasa de
interés
anual 31%
Tasa
modificada 0.60%
CapitalizaciónBimestral

Número de
periodos en
un año 51.9997684

Vida del
crédito
(años) 3
N 155.999305
Pago por
periodo $8,384.69
Pago por
año $436,001.76