Valor Presente : $ 9,000,000

Periodo: 36
Tasa: 26% 0.065 0.021213473123
0.134225

-$ 25.00 -291021.9060349 Anualidad Mensual

-$ 5.93 -436532.8590523 Anualidad Semestral
-$ 30.93

n k i c
0 $ 9,000,000
1 $ 9,000,000 $ 190,921 -291021.906035
2 $ 8,899,899 $ 188,798 -291021.906035
3 $ 8,797,675 $ 186,629 -291021.906035
4 $ 8,693,283 $ 184,415 -291021.906035
5 $ 8,586,675 $ 182,153 -291021.906035
6 $ 8,477,807 $ 179,844 -727554.765087
7 $ 7,930,096 $ 168,225 -291021.906035
8 $ 7,807,299 $ 165,620 -291021.906035
9 $ 7,681,897 $ 162,960 -291021.906035
10 $ 7,553,834 $ 160,243 -291021.906035
11 $ 7,423,056 $ 157,469 -291021.906035
12 $ 7,289,502 $ 154,636 -727554.765087
13 $ 6,716,583 $ 142,482 -291021.906035
14 $ 6,568,044 $ 139,331 -291021.906035
15 $ 6,416,353 $ 136,113 -291021.906035
16 $ 6,261,444 $ 132,827 -291021.906035
17 $ 6,103,249 $ 129,471 -291021.906035
18 $ 5,941,698 $ 126,044 -727554.765087
19 $ 5,340,187 $ 113,284 -291021.906035
20 $ 5,162,449 $ 109,513 -291021.906035
21 $ 4,980,941 $ 105,663 -291021.906035
22 $ 4,795,582 $ 101,731 -291021.906035
 23 $ 4,606,291 $ 97,715 -291021.906035
24 $ 4,412,985 $ 93,615 -727554.765087
25 $ 3,779,045 $ 80,167 -291021.906035
26 $ 3,568,189 $ 75,694 -291021.906035
27 $ 3,352,861 $ 71,126 -291021.906035
28 $ 3,132,965 $ 66,461 -291021.906035
29 $ 2,908,404 $ 61,697 -291021.906035
30 $ 2,679,080 $ 56,833 -727554.765087
31 $ 2,008,358 $ 42,604 -291021.906035
32 $ 1,759,940 $ 37,334 -291021.906035
33 $ 1,506,252 $ 31,953 -291021.906035
34 $ 1,247,183 $ 26,457 -291021.906035
35 $ 982,619 $ 20,845 -291021.906035
36 $ 712,441 $ 15,113 -727554.765087

Valor Presente: $ 38,000,000.00

Periodo: 36
Gracia: 7
Tasa: 12.98% 0.0102219429009 Efectiva mensual
0.0629205050238 Efectiva Semestral

n k i c
0 $ 38,000,000.00
1 $ 38,000,000.00 $ 388,433.83 0
2 $ 38,388,433.83 $ 392,404.38 0
3 $ 38,780,838.21 $ 396,415.51 0
4 $ 39,177,253.72 $ 400,467.65 0
5 $ 39,577,721.37 $ 404,561.21 0
6 $ 39,982,282.58 $ 408,696.61 0
 7 $ 40,390,979.19 $ 412,874.28 0
8 $ 40,803,853.47 $ 417,094.66 0
9 $ 41,220,948.13 $ 421,358.18 0
10 $ 41,642,306.31 $ 425,665.28 0
11 $ 42,067,971.59 $ 430,016.40 0
12 $ 42,497,987.99 $ 434,412.01 0
13 $ 42,932,400.00 $ 438,852.54 -$ 8,374,273.26
14 $ 34,996,979.28 $ 357,737.12 0
15 $ 35,354,716.41 $ 361,393.89 0
16 $ 35,716,110.30 $ 365,088.04 0
17 $ 36,081,198.34 $ 368,819.95 0
18 $ 36,450,018.29 $ 372,590.01 0
19 $ 36,822,608.29 $ 376,398.60 -$ 8,374,273.26
20 $ 28,824,733.63 $ 294,644.78 0
21 $ 29,119,378.42 $ 297,656.62 0
22 $ 29,417,035.04 $ 300,699.25 0
23 $ 29,717,734.29 $ 303,772.98 0
24 $ 30,021,507.27 $ 306,878.13 0
25 $ 30,328,385.41 $ 310,015.02 -$ 8,374,273.26
26 $ 22,264,127.17 $ 227,582.64 0
27 $ 22,491,709.81 $ 229,908.97 0
28 $ 22,721,618.78 $ 232,259.09 0
29 $ 22,953,877.87 $ 234,633.23 0
30 $ 23,188,511.10 $ 237,031.64 0
31 $ 23,425,542.74 $ 239,454.56 -$ 8,374,273.26
32 $ 15,290,724.04 $ 156,300.91 0
33 $ 15,447,024.95 $ 157,898.61 0
34 $ 15,604,923.55 $ 159,512.64 0
35 $ 15,764,436.19 $ 161,143.17 0
36 $ 15,925,579.36 $ 162,790.36 0
37 $ 16,088,369.72 $ 164,454.40 -$ 8,374,273.26
38 $ 7,878,550.86 $ 80,534.10 0
39 $ 7,959,084.96 $ 81,357.31 0
40 $ 8,040,442.27 $ 82,188.94 0
41 $ 8,122,631.21 $ 83,029.07 0
42 $ 8,205,660.28 $ 83,877.79 0
43 $ 8,289,538.07 $ 84,735.18 -$ 8,374,273.26
Valor Presente: $ 30,000,000.00
Periodo1: 20
Periodo2: 10
Tasa 16% 0.04 Tasa Trimetral
0.0816 Tasa Semestral

-$ 13,323,849.36 -$ 1,227,060.35

n k i c
0 $ 30,000,000.00
1 $ 30,000,000.00 $ 1,200,000.00 -$ 1,227,060.35
2 $ 29,972,939.65 $ 1,198,917.59 -$ 3,227,060.35
3 $ 27,944,796.88 $ 1,117,791.88 -$ 1,227,060.35
4 $ 27,835,528.40 $ 1,113,421.14 -$ 3,227,060.35
5 $ 25,721,889.19 $ 1,028,875.57 -$ 1,227,060.35
6 $ 25,523,704.40 $ 1,020,948.18 -$ 3,227,060.35
7 $ 23,317,592.22 $ 932,703.69 -$ 1,227,060.35
8 $ 23,023,235.56 $ 920,929.42 -$ 3,227,060.35
9 $ 20,717,104.63 $ 828,684.19 -$ 1,227,060.35
10 $ 20,318,728.46 $ 812,749.14 -$ 3,227,060.35
11 $ 17,904,417.25 $ 716,176.69 -$ 1,227,060.35
12 $ 17,393,533.58 $ 695,741.34 -$ 3,227,060.35
13 $ 14,862,214.57 $ 594,488.58 -$ 1,227,060.35
14 $ 14,229,642.80 $ 569,185.71 -$ 3,227,060.35
15 $ 11,571,768.16 $ 462,870.73 -$ 1,227,060.35
16 $ 10,807,578.53 $ 432,303.14 -$ 3,227,060.35
17 $ 8,012,821.32 $ 320,512.85 -$ 1,227,060.35
18 $ 7,106,273.82 $ 284,250.95 -$ 3,227,060.35
19 $ 4,163,464.42 $ 166,538.58 -$ 1,227,060.35
20 $ 3,102,942.65 $ 124,117.71 -$ 3,227,060.35
Valor Actual: $ 24,500,000.00
Periodo: 48
Perido de gracia: 6
Tasa: 22% 0.018333333333
Extra: 4000000 7

-$ 2,731,308.99

n k i
0 $ 24,500,000.00
1 $ 24,500,000.00 $ 1,372,355.14
2 $ 25,872,355.14 $ 1,449,226.92
3 $ 27,321,582.05 $ 1,530,404.63
4 $ 25,982,678.77 $ 1,455,406.64
5 $ 24,568,777.50 $ 1,376,207.67
6 $ 23,075,677.25 $ 1,292,572.42
7 $ 21,498,941.76 $ 1,204,252.37
8 $ 19,833,886.22 $ 1,110,985.13
9 $ 18,075,563.43 $ 1,012,493.56
10 $ 12,218,749.08 $ 684,427.06
11 $ 10,033,868.23 $ 562,042.07
12 $ 7,726,602.38 $ 432,801.73
13 $ 5,290,096.20 $ 296,322.07
14 $ 2,717,110.35 $ 152,197.57
Valor Actual: ?
Anualidad: $ 450,000.00
Periodo: 36
Tasa: 11% 0.0087345938236

n k i c
0 $ 13,848,826.96
1 $ 13,848,826.96 $ 120,963.88 -$ 450,000.00
2 $ 13,519,790.84 $ 118,089.88 -$ 450,000.00
3 $ 13,187,880.72 $ 115,190.78 -$ 450,000.00
4 $ 12,853,071.50 $ 112,266.36 -$ 450,000.00
5 $ 12,515,337.86 $ 109,316.39 -$ 450,000.00
6 $ 12,174,654.25 $ 106,340.66 -$ 450,000.00
7 $ 11,830,994.91 $ 103,338.94 -$ 450,000.00
8 $ 11,484,333.85 $ 100,310.99 -$ 450,000.00
9 $ 11,134,644.84 $ 97,256.60 -$ 450,000.00
10 $ 10,781,901.44 $ 94,175.53 -$ 450,000.00
11 $ 10,426,076.97 $ 91,067.55 -$ 450,000.00
12 $ 10,067,144.52 $ 87,932.42 -$ 450,000.00
13 $ 9,705,076.93 $ 84,769.91 -$ 450,000.00
14 $ 9,339,846.84 $ 81,579.77 -$ 450,000.00
15 $ 8,971,426.61 $ 78,361.77 -$ 450,000.00
16 $ 8,599,788.37 $ 75,115.66 -$ 450,000.00
17 $ 8,224,904.03 $ 71,841.20 -$ 450,000.00
18 $ 7,846,745.23 $ 68,538.13 -$ 450,000.00
19 $ 7,465,283.36 $ 65,206.22 -$ 450,000.00
20 $ 7,080,489.58 $ 61,845.20 -$ 450,000.00
21 $ 6,692,334.78 $ 58,454.83 -$ 450,000.00
22 $ 6,300,789.61 $ 55,034.84 -$ 450,000.00
23 $ 5,905,824.44 $ 51,584.98 -$ 450,000.00
24 $ 5,507,409.42 $ 48,104.98 -$ 450,000.00
25 $ 5,105,514.41 $ 44,594.59 -$ 450,000.00
26 $ 4,700,109.00 $ 41,053.54 -$ 450,000.00
27 $ 4,291,162.54 $ 37,481.56 -$ 450,000.00
28 $ 3,878,644.11 $ 33,878.38 -$ 450,000.00
29 $ 3,462,522.49 $ 30,243.73 -$ 450,000.00
30 $ 3,042,766.21 $ 26,577.33 -$ 450,000.00
31 $ 2,619,343.54 $ 22,878.90 -$ 450,000.00
32 $ 2,192,222.44 $ 19,148.17 -$ 450,000.00
33 $ 1,761,370.62 $ 15,384.86 -$ 450,000.00
34 $ 1,326,755.47 $ 11,588.67 -$ 450,000.00
35 $ 888,344.14 $ 7,759.33 -$ 450,000.00
36 $ 446,103.47 $ 3,896.53 -$ 450,000.00
 Mensual
Semestral

dad Mensual
dad Semestral

A S
$ 9,000,000
-$ 100,101 $ 8,899,899
-$ 102,224 $ 8,797,675
-$ 104,393 $ 8,693,283
-$ 106,607 $ 8,586,675
-$ 108,869 $ 8,477,807
-$ 547,711 $ 7,930,096
-$ 122,797 $ 7,807,299
-$ 125,402 $ 7,681,897
-$ 128,062 $ 7,553,834
-$ 130,779 $ 7,423,056
-$ 133,553 $ 7,289,502
-$ 572,919 $ 6,716,583
-$ 148,540 $ 6,568,044
-$ 151,691 $ 6,416,353
-$ 154,909 $ 6,261,444
-$ 158,195 $ 6,103,249
-$ 161,551 $ 5,941,698
-$ 601,511 $ 5,340,187
-$ 177,738 $ 5,162,449
-$ 181,508 $ 4,980,941
-$ 185,359 $ 4,795,582
-$ 189,291 $ 4,606,291
 -$ 193,306 $ 4,412,985
-$ 633,940 $ 3,779,045
-$ 210,855 $ 3,568,189
-$ 215,328 $ 3,352,861
-$ 219,896 $ 3,132,965
-$ 224,561 $ 2,908,404
-$ 229,325 $ 2,679,080
-$ 670,722 $ 2,008,358
-$ 248,418 $ 1,759,940
-$ 253,687 $ 1,506,252
-$ 259,069 $ 1,247,183
-$ 264,565 $ 982,619
-$ 270,177 $ 712,441
-$ 712,441 $ -

$ 40,803,853.47 -$ 8,374,273.26

va Semestral

a s
$ 38,000,000.00
$ 388,433.83 $ 38,388,433.83
$ 392,404.38 $ 38,780,838.21
$ 396,415.51 $ 39,177,253.72
$ 400,467.65 $ 39,577,721.37
$ 404,561.21 $ 39,982,282.58
$ 408,696.61 $ 40,390,979.19
 $ 412,874.28 $ 40,803,853.47
$ 417,094.66 $ 41,220,948.13
$ 421,358.18 $ 41,642,306.31
$ 425,665.28 $ 42,067,971.59
$ 430,016.40 $ 42,497,987.99
$ 434,412.01 $ 42,932,400.00
-$ 7,935,420.72 $ 34,996,979.28
$ 357,737.12 $ 35,354,716.41
$ 361,393.89 $ 35,716,110.30
$ 365,088.04 $ 36,081,198.34
$ 368,819.95 $ 36,450,018.29
$ 372,590.01 $ 36,822,608.29
-$ 7,997,874.66 $ 28,824,733.63
$ 294,644.78 $ 29,119,378.42
$ 297,656.62 $ 29,417,035.04
$ 300,699.25 $ 29,717,734.29
$ 303,772.98 $ 30,021,507.27
$ 306,878.13 $ 30,328,385.41
-$ 8,064,258.23 $ 22,264,127.17
$ 227,582.64 $ 22,491,709.81
$ 229,908.97 $ 22,721,618.78
$ 232,259.09 $ 22,953,877.87
$ 234,633.23 $ 23,188,511.10
$ 237,031.64 $ 23,425,542.74
-$ 8,134,818.70 $ 15,290,724.04
$ 156,300.91 $ 15,447,024.95
$ 157,898.61 $ 15,604,923.55
$ 159,512.64 $ 15,764,436.19
$ 161,143.17 $ 15,925,579.36
$ 162,790.36 $ 16,088,369.72
-$ 8,209,818.86 $ 7,878,550.86
$ 80,534.10 $ 7,959,084.96
$ 81,357.31 $ 8,040,442.27
$ 82,188.94 $ 8,122,631.21
$ 83,029.07 $ 8,205,660.28
$ 83,877.79 $ 8,289,538.07
-$ 8,289,538.07 $ 0.00
a s
$ 30,000,000.00
-$ 27,060.35 $ 29,972,939.65
-$ 2,028,142.77 $ 27,944,796.88
-$ 109,268.48 $ 27,835,528.40
-$ 2,113,639.22 $ 25,721,889.19
-$ 198,184.79 $ 25,523,704.40
-$ 2,206,112.18 $ 23,317,592.22
-$ 294,356.66 $ 23,023,235.56
-$ 2,306,130.93 $ 20,717,104.63
-$ 398,376.17 $ 20,318,728.46
-$ 2,414,311.21 $ 17,904,417.25
-$ 510,883.66 $ 17,393,533.58
-$ 2,531,319.01 $ 14,862,214.57
-$ 632,571.77 $ 14,229,642.80
-$ 2,657,874.64 $ 11,571,768.16
-$ 764,189.63 $ 10,807,578.53
-$ 2,794,757.21 $ 8,012,821.32
-$ 906,547.50 $ 7,106,273.82
-$ 2,942,809.40 $ 4,163,464.42
-$ 1,060,521.78 $ 3,102,942.65
-$ 3,102,942.65 -$ 0.00
 $ 27,321,582.05

0.05601449537 Tasa Trimestral

-$ 2,869,307.91

c a s
$ 24,500,000.00
0 $ 1,372,355.14 $ 25,872,355.14
0 $ 1,449,226.92 $ 27,321,582.05
-$ 2,869,307.91 -$ 1,338,903.28 $ 25,982,678.77
-$ 2,869,307.91 -$ 1,413,901.27 $ 24,568,777.50
-$ 2,869,307.91 -$ 1,493,100.24 $ 23,075,677.25
-$ 2,869,307.91 -$ 1,576,735.50 $ 21,498,941.76
-$ 2,869,307.91 -$ 1,665,055.54 $ 19,833,886.22
-$ 2,869,307.91 -$ 1,758,322.79 $ 18,075,563.43
-$ 6,869,307.91 -$ 5,856,814.35 $ 12,218,749.08
-$ 2,869,307.91 -$ 2,184,880.85 $ 10,033,868.23
-$ 2,869,307.91 -$ 2,307,265.85 $ 7,726,602.38
-$ 2,869,307.91 -$ 2,436,506.18 $ 5,290,096.20
-$ 2,869,307.91 -$ 2,572,985.85 $ 2,717,110.35
-$ 2,869,307.91 -$ 2,717,110.35 $ -
-$ 13,848,826.96

a s
$ 13,848,826.96
-$ 329,036.12 $ 13,519,790.84
-$ 331,910.12 $ 13,187,880.72
-$ 334,809.22 $ 12,853,071.50
-$ 337,733.64 $ 12,515,337.86
-$ 340,683.61 $ 12,174,654.25
-$ 343,659.34 $ 11,830,994.91
-$ 346,661.06 $ 11,484,333.85
-$ 349,689.01 $ 11,134,644.84
-$ 352,743.40 $ 10,781,901.44
-$ 355,824.47 $ 10,426,076.97
-$ 358,932.45 $ 10,067,144.52
-$ 362,067.58 $ 9,705,076.93
-$ 365,230.09 $ 9,339,846.84
-$ 368,420.23 $ 8,971,426.61
-$ 371,638.23 $ 8,599,788.37
-$ 374,884.34 $ 8,224,904.03
-$ 378,158.80 $ 7,846,745.23
-$ 381,461.87 $ 7,465,283.36
-$ 384,793.78 $ 7,080,489.58
-$ 388,154.80 $ 6,692,334.78
-$ 391,545.17 $ 6,300,789.61
-$ 394,965.16 $ 5,905,824.44
-$ 398,415.02 $ 5,507,409.42
-$ 401,895.02 $ 5,105,514.41
-$ 405,405.41 $ 4,700,109.00
-$ 408,946.46 $ 4,291,162.54
-$ 412,518.44 $ 3,878,644.11
-$ 416,121.62 $ 3,462,522.49
-$ 419,756.27 $ 3,042,766.21
-$ 423,422.67 $ 2,619,343.54
-$ 427,121.10 $ 2,192,222.44
-$ 430,851.83 $ 1,761,370.62
-$ 434,615.14 $ 1,326,755.47
-$ 438,411.33 $ 888,344.14
-$ 442,240.67 $ 446,103.47
-$ 446,103.47 -$ 0.00
valor actual: 600000 360000
cuota inicial: 40%
anualidad: 50000
periodo: 12.4217901
interes: 36% 0.092727

n k i c
0 360000 - -
1 360000 33381.72 -50000
2 343381.72 31840.7567504 -50000
3 325222.47675 30156.9046016 -50000
4 305379.38135 28316.9138946 -50000
5 283696.29525 26306.3063693 -50000
6 260002.60162 24109.2612401 -50000
7 234111.86286 21708.4907071 -50000
8 205820.35356 19085.1039249 -50000
9 174905.45749 16218.4583565 -50000
10 141123.91584 13085.9973445 -50000
11 104209.91319 9663.07262028 -50000
12 63872.985809 5922.75035514 -50000
13 19795.736164 1835.59922732 -$ 21,631.34
valor actual: 1000
tasa: 27% 0.0225 0.06903014062
abono trimest 2000
periodo: 5 60 20

n k i c c
0 0
1 0 0 1000 1000
2 1000 22.5 1000 1022.5
3 2022.5 45.50625 3000 3045.50625
4 5068.00625 114.03014063 1000 1114.0301406
5 6182.03639 139.09581879 1000 1139.0958188
6 7321.13221 164.72547471 3000 3164.7254747
7 10485.8577 235.93179789 1000 1235.9317979
8 11721.7895 263.74026335 1000 1263.7402633
9 12985.5297 292.17441927 3000 3292.1744193
10 16277.7042 366.2483437 1000 1366.2483437
11 17643.9525 396.98893144 1000 1396.9889314
12 19040.9414 428.42118239 3000 3428.4211824
13 22469.3626 505.560659 1000 1505.560659
14 23974.9233 539.43577383 1000 1539.4357738
15 25514.3591 574.07307874 3000 3574.0730787
16 29088.4321 654.48972301 1000 1654.489723
17 30742.9219 691.71574178 1000 1691.7157418
18 32434.6376 729.77934597 3000 3729.779346
19 36164.4169 813.69938125 1000 1813.6993813
20 37978.1163 854.50761733 1000 1854.5076173
21 39832.6239 896.23403872 3000 3896.2340387
22 43728.858 983.89930459 1000 1983.8993046
23 45712.7573 1028.5370389 1000 2028.5370389
24 47741.2943 1074.1791223 3000 4074.1791223
25 51815.4734 1165.8481526 1000 2165.8481526
26 53981.3216 1214.579736 1000 2214.579736
27 56195.9013 1264.4077801 3000 4264.4077801
28 60460.3091 1360.3569551 1000 2360.3569551
29 62820.6661 1413.4649866 1000 2413.4649866
30 65234.1311 1467.7679488 3000 4467.7679488
31 69701.899 1568.2927277 1000 2568.2927277
32 72270.1917 1626.079314 1000 2626.079314
33 74896.271 1685.1660986 3000 4685.1660986
34 79581.4371 1790.5823358 1000 2790.5823358
35 82372.0195 1853.3704384 1000 2853.3704384
36 85225.3899 1917.5712732 3000 4917.5712732
37 90142.9612 2028.2166269 1000 3028.2166269
38 93171.1778 2096.351501 1000 3096.351501
39 96267.5293 2166.0194098 3000 5166.0194098
40 101433.549 2282.2548465 1000 3282.2548465
41 104715.804 2356.1055805 1000 3356.1055805
42 108071.909 2431.6179561 3000 5431.6179561
43 113503.527 2553.8293601 1000 3553.8293601
44 117057.356 2633.7905207 1000 3633.7905207
45 120691.147 2715.5508074 3000 5715.5508074
46 126406.698 2844.1507006 1000 3844.1507006
47 130250.849 2930.6440913 1000 3930.6440913
48 134181.493 3019.0835834 3000 6019.0835834
49 140200.576 3154.512964 1000 4154.512964
50 144355.089 3247.9895057 1000 4247.9895057
51 148603.079 3343.5692696 3000 6343.5692696
52 154946.648 3486.2995782 1000 4486.2995782
53 159432.947 3587.2413187 1000 4587.2413187
54 164020.189 3690.4542483 3000 6690.4542483
55 170710.643 3840.9894689 1000 4840.9894689
56 175551.633 3949.911732 1000 4949.911732
57 180501.544 4061.2847459 3000 7061.2847459
58 187562.829 4220.1636527 1000 5220.1636527
59 192782.993 4337.6173349 1000 5337.6173349
60 198120.61 4457.7137249 3000 7457.7137249
valor present 1000000
tasa 30% 0.025 -$ 25,297.01
periodo: 15 180

n k i c a
0 1000000
1 1000000 25000 -$ 25,297.01 -$ 297.01
2 999702.988 24992.574709 -$ 25,297.01 -$ 304.44
3 999398.551 24984.963786 -$ 25,297.01 -$ 312.05
4 999086.504 24977.16259 -$ 25,297.01 -$ 319.85
5 998766.655 24969.166365 -$ 25,297.01 -$ 327.85
6 998438.809 24960.970233 -$ 25,297.01 -$ 336.04
7 998102.768 24952.569198 -$ 25,297.01 -$ 344.44
8 997758.325 24943.958137 -$ 25,297.01 -$ 353.05
9 997405.272 24935.1318 -$ 25,297.01 -$ 361.88
10 997043.392 24926.084805 -$ 25,297.01 -$ 370.93
11 996672.465 24916.811634 -$ 25,297.01 -$ 380.20
12 996292.265 24907.306634 -$ 25,297.01 -$ 389.70
13 995902.56 24897.564009 -$ 25,297.01 -$ 399.45
14 995503.113 24887.577819 -$ 25,297.01 -$ 409.43
15 995093.679 24877.341974 -$ 25,297.01 -$ 419.67
16 994674.009 24866.850232 -$ 25,297.01 -$ 430.16
17 994243.848 24856.096198 -$ 25,297.01 -$ 440.92
18 993802.932 24845.073312 -$ 25,297.01 -$ 451.94
19 993350.994 24833.774854 -$ 25,297.01 -$ 463.24
20 992887.757 24822.193935 -$ 25,297.01 -$ 474.82
21 992412.94 24810.323492 -$ 25,297.01 -$ 486.69
22 991926.252 24798.156289 -$ 25,297.01 -$ 498.86
23 991427.396 24785.684906 -$ 25,297.01 -$ 511.33
24 990916.07 24772.901738 -$ 25,297.01 -$ 524.11
25 990391.96 24759.79899 -$ 25,297.01 -$ 537.21
26 989854.747 24746.368675 -$ 25,297.01 -$ 550.64
27 989304.104 24732.602601 -$ 25,297.01 -$ 564.41
28 988739.695 24718.492375 -$ 25,297.01 -$ 578.52
29 988161.176 24704.029394 -$ 25,297.01 -$ 592.98
30 987568.194 24689.204838 -$ 25,297.01 -$ 607.81
31 986960.387 24674.009668 -$ 25,297.01 -$ 623.00
32 986337.385 24658.434619 -$ 25,297.01 -$ 638.58
33 985698.808 24642.470194 -$ 25,297.01 -$ 654.54
34 985044.266 24626.106658 -$ 25,297.01 -$ 670.90
35 984373.361 24609.334034 -$ 25,297.01 -$ 687.68
36 983685.684 24592.142094 -$ 25,297.01 -$ 704.87
37 982980.814 24574.520356 -$ 25,297.01 -$ 722.49
38 982258.323 24556.458074 -$ 25,297.01 -$ 740.55
39 981517.769 24537.944236 -$ 25,297.01 -$ 759.07
40 980758.702 24518.967551 -$ 25,297.01 -$ 778.04
41 979980.658 24499.516449 -$ 25,297.01 -$ 797.50
42 979183.163 24479.579069 -$ 25,297.01 -$ 817.43
43 978365.73 24459.143256 -$ 25,297.01 -$ 837.87
44 977527.862 24438.196546 -$ 25,297.01 -$ 858.82
45 976669.047 24416.726169 -$ 25,297.01 -$ 880.29
46 975788.761 24394.719033 -$ 25,297.01 -$ 902.29
47 974886.469 24372.161718 -$ 25,297.01 -$ 924.85
48 973961.619 24349.04047 -$ 25,297.01 -$ 947.97
49 973013.648 24325.341191 -$ 25,297.01 -$ 971.67
50 972041.977 24301.049431 -$ 25,297.01 -$ 995.96
51 971046.015 24276.150376 -$ 25,297.01 -$ 1,020.86
52 970025.154 24250.628844 -$ 25,297.01 -$ 1,046.38
53 968978.771 24224.469275 -$ 25,297.01 -$ 1,072.54
54 967906.229 24197.655716 -$ 25,297.01 -$ 1,099.36
55 966806.873 24170.171818 -$ 25,297.01 -$ 1,126.84
56 965680.033 24142.000823 -$ 25,297.01 -$ 1,155.01
57 964525.022 24113.125553 -$ 25,297.01 -$ 1,183.89
58 963341.136 24083.528401 -$ 25,297.01 -$ 1,213.48
59 962127.653 24053.19132 -$ 25,297.01 -$ 1,243.82
60 960883.833 24022.095813 -$ 25,297.01 -$ 1,274.92
61 959608.917 23990.222918 -$ 25,297.01 -$ 1,306.79
62 958302.128 23957.5532 -$ 25,297.01 -$ 1,339.46
63 956962.67 23924.066739 -$ 25,297.01 -$ 1,372.94
64 955589.725 23889.743117 -$ 25,297.01 -$ 1,407.27
65 954182.456 23854.561404 -$ 25,297.01 -$ 1,442.45
 66 952740.006 23818.500149 -$ 25,297.01 -$ 1,478.51
67 951261.494 23781.537362 -$ 25,297.01 -$ 1,515.47
68 949746.02 23743.650505 -$ 25,297.01 -$ 1,553.36
69 948192.659 23704.816477 -$ 25,297.01 -$ 1,592.20
70 946600.464 23665.011598 -$ 25,297.01 -$ 1,632.00
71 944968.464 23624.211598 -$ 25,297.01 -$ 1,672.80
72 943295.664 23582.391597 -$ 25,297.01 -$ 1,714.62
73 941581.044 23539.526096 -$ 25,297.01 -$ 1,757.49
74 939823.558 23495.588958 -$ 25,297.01 -$ 1,801.42
75 938022.136 23450.553391 -$ 25,297.01 -$ 1,846.46
76 936175.677 23404.391935 -$ 25,297.01 -$ 1,892.62
77 934283.058 23357.076443 -$ 25,297.01 -$ 1,939.94
78 932343.123 23308.578063 -$ 25,297.01 -$ 1,988.43
79 930354.689 23258.867224 -$ 25,297.01 -$ 2,038.14
80 928316.545 23207.913614 -$ 25,297.01 -$ 2,089.10
81 926227.447 23155.686164 -$ 25,297.01 -$ 2,141.33
82 924086.121 23102.153028 -$ 25,297.01 -$ 2,194.86
83 921891.263 23047.281563 -$ 25,297.01 -$ 2,249.73
84 919641.532 22991.038311 -$ 25,297.01 -$ 2,305.97
85 917335.559 22933.388978 -$ 25,297.01 -$ 2,363.62
86 914971.936 22874.298412 -$ 25,297.01 -$ 2,422.71
87 912549.223 22813.730582 -$ 25,297.01 -$ 2,483.28
88 910065.942 22751.648555 -$ 25,297.01 -$ 2,545.36
89 907520.579 22688.014479 -$ 25,297.01 -$ 2,609.00
90 904911.582 22622.78955 -$ 25,297.01 -$ 2,674.22
91 902237.36 22555.933998 -$ 25,297.01 -$ 2,741.08
92 899496.282 22487.407057 -$ 25,297.01 -$ 2,809.60
93 896686.678 22417.166943 -$ 25,297.01 -$ 2,879.84
94 893806.833 22345.170826 -$ 25,297.01 -$ 2,951.84
95 890854.992 22271.374806 -$ 25,297.01 -$ 3,025.64
96 887829.355 22195.733885 -$ 25,297.01 -$ 3,101.28
97 884728.078 22118.201942 -$ 25,297.01 -$ 3,178.81
98 881549.268 22038.7317 -$ 25,297.01 -$ 3,258.28
99 878290.988 21957.274702 -$ 25,297.01 -$ 3,339.74
100 874951.251 21873.781279 -$ 25,297.01 -$ 3,423.23
101 871528.021 21788.20052 -$ 25,297.01 -$ 3,508.81
102 868019.21 21700.480242 -$ 25,297.01 -$ 3,596.53
103 864422.678 21610.566958 -$ 25,297.01 -$ 3,686.44
104 860736.234 21518.405841 -$ 25,297.01 -$ 3,778.61
105 856957.628 21423.940696 -$ 25,297.01 -$ 3,873.07
106 853084.557 21327.113923 -$ 25,297.01 -$ 3,969.90
107 849114.659 21227.86648 -$ 25,297.01 -$ 4,069.15
108 845045.514 21126.137852 -$ 25,297.01 -$ 4,170.87
109 840874.64 21021.866007 -$ 25,297.01 -$ 4,275.15
110 836599.495 20914.987367 -$ 25,297.01 -$ 4,382.02
111 832217.47 20805.43676 -$ 25,297.01 -$ 4,491.57
112 827725.896 20693.147389 -$ 25,297.01 -$ 4,603.86
113 823122.031 20578.050783 -$ 25,297.01 -$ 4,718.96
114 818403.07 20460.076762 -$ 25,297.01 -$ 4,836.93
115 813566.136 20339.15339 -$ 25,297.01 -$ 4,957.86
116 808608.277 20215.206934 -$ 25,297.01 -$ 5,081.80
117 803526.473 20088.161817 -$ 25,297.01 -$ 5,208.85
118 798317.623 19957.940572 -$ 25,297.01 -$ 5,339.07
119 792978.552 19824.463795 -$ 25,297.01 -$ 5,472.55
120 787506.004 19687.6501 -$ 25,297.01 -$ 5,609.36
121 781896.642 19547.416061 -$ 25,297.01 -$ 5,749.60
122 776147.047 19403.676172 -$ 25,297.01 -$ 5,893.34
123 770253.711 19256.342786 -$ 25,297.01 -$ 6,040.67
124 764213.043 19105.326065 -$ 25,297.01 -$ 6,191.69
125 758021.357 18950.533926 -$ 25,297.01 -$ 6,346.48
126 751674.879 18791.871983 -$ 25,297.01 -$ 6,505.14
127 745169.74 18629.243492 -$ 25,297.01 -$ 6,667.77
128 738501.972 18462.549289 -$ 25,297.01 -$ 6,834.46
129 731667.509 18291.687731 -$ 25,297.01 -$ 7,005.32
130 724662.185 18116.554633 -$ 25,297.01 -$ 7,180.46
131 717481.728 17937.043208 -$ 25,297.01 -$ 7,359.97
132 710121.76 17753.043998 -$ 25,297.01 -$ 7,543.97
133 702577.792 17564.444807 -$ 25,297.01 -$ 7,732.57
134 694845.225 17371.130637 -$ 25,297.01 -$ 7,925.88
135 686919.344 17172.983612 -$ 25,297.01 -$ 8,124.03
136 678795.316 16969.882912 -$ 25,297.01 -$ 8,327.13
137 670468.188 16761.704694 -$ 25,297.01 -$ 8,535.31
138 661932.881 16548.32202 -$ 25,297.01 -$ 8,748.69
139 653184.191 16329.60478 -$ 25,297.01 -$ 8,967.41
140 644216.784 16105.419609 -$ 25,297.01 -$ 9,191.59
141 635025.192 15875.629809 -$ 25,297.01 -$ 9,421.38
142 625603.811 15640.095263 -$ 25,297.01 -$ 9,656.92
143 615946.894 15398.672354 -$ 25,297.01 -$ 9,898.34
144 606048.555 15151.213872 -$ 25,297.01 -$ 10,145.80
145 595902.757 14897.568928 -$ 25,297.01 -$ 10,399.44
146 585503.314 14637.582861 -$ 25,297.01 -$ 10,659.43
147 574843.886 14371.097142 -$ 25,297.01 -$ 10,925.91
148 563917.971 14097.94928 -$ 25,297.01 -$ 11,199.06
149 552718.909 13817.972721 -$ 25,297.01 -$ 11,479.04
150 541239.87 13530.996748 -$ 25,297.01 -$ 11,766.01
151 529473.855 13236.846377 -$ 25,297.01 -$ 12,060.17
152 517413.69 12935.342245 -$ 25,297.01 -$ 12,361.67
153 505052.02 12626.300511 -$ 25,297.01 -$ 12,670.71
154 492381.309 12309.532733 -$ 25,297.01 -$ 12,987.48
155 479393.83 11984.845761 -$ 25,297.01 -$ 13,312.17
 156 466081.665 11652.041614 -$ 25,297.01 -$ 13,644.97
157 452436.695 11310.917364 -$ 25,297.01 -$ 13,986.09
158 438450.6 10961.265007 -$ 25,297.01 -$ 14,335.75
159 424114.854 10602.871342 -$ 25,297.01 -$ 14,694.14
160 409420.713 10235.517834 -$ 25,297.01 -$ 15,061.49
161 394359.22 9858.9804896 -$ 25,297.01 -$ 15,438.03
162 378921.188 9473.0297112 -$ 25,297.01 -$ 15,823.98
163 363097.207 9077.4301633 -$ 25,297.01 -$ 16,219.58
164 346877.625 8671.9406267 -$ 25,297.01 -$ 16,625.07
165 330252.554 8256.3138518 -$ 25,297.01 -$ 17,040.70
166 313211.856 7830.2964074 -$ 25,297.01 -$ 17,466.72
167 295745.141 7393.6285269 -$ 25,297.01 -$ 17,903.38
168 277841.758 6946.0439494 -$ 25,297.01 -$ 18,350.97
169 259490.79 6487.2697575 -$ 25,297.01 -$ 18,809.74
170 240681.048 6017.0262108 -$ 25,297.01 -$ 19,279.99
171 221401.063 5535.0265754 -$ 25,297.01 -$ 19,761.99
172 201639.078 5040.9769491 -$ 25,297.01 -$ 20,256.03
173 181383.043 4534.5760822 -$ 25,297.01 -$ 20,762.44
174 160620.608 4015.5151936 -$ 25,297.01 -$ 21,281.50
175 139339.111 3483.4777828 -$ 25,297.01 -$ 21,813.53
176 117525.577 2938.1394367 -$ 25,297.01 -$ 22,358.87
177 95166.7053 2379.167632 -$ 25,297.01 -$ 22,917.84
178 72248.8613 1806.2215321 -$ 25,297.01 -$ 23,490.79
179 48758.0712 1218.9517797 -$ 25,297.01 -$ 24,078.06
180 24680.0113 617.00028357 -$ 25,297.01 -$ 24,680.01

valor present 2000000

tasa 28% 0.023 -$ 46,780.64
periodo: 15 180

n k i c a
0 2000000
1 2000000 46000 -$ 46,780.64 -$ 780.64
2 1999219.36 45982.045226 -$ 46,780.64 -$ 798.60
 3 1998420.76 45963.677492 -$ 46,780.64 -$ 816.96
4 1997603.8 45944.8873 -$ 46,780.64 -$ 835.76
5 1996768.04 45925.664933 -$ 46,780.64 -$ 854.98
6 1995913.06 45906.000453 -$ 46,780.64 -$ 874.64
7 1995038.42 45885.883689 -$ 46,780.64 -$ 894.76
8 1994143.66 45865.304239 -$ 46,780.64 -$ 915.34
9 1993228.32 45844.251463 -$ 46,780.64 -$ 936.39
10 1992291.93 45822.714472 -$ 46,780.64 -$ 957.93
11 1991334.01 45800.682131 -$ 46,780.64 -$ 979.96
12 1990354.05 45778.143045 -$ 46,780.64 -$ 1,002.50
13 1989351.55 45755.085561 -$ 46,780.64 -$ 1,025.56
14 1988325.99 45731.497755 -$ 46,780.64 -$ 1,049.14
15 1987276.84 45707.367429 -$ 46,780.64 -$ 1,073.27
16 1986203.57 45682.682106 -$ 46,780.64 -$ 1,097.96
17 1985105.61 45657.42902 -$ 46,780.64 -$ 1,123.21
18 1983982.4 45631.595113 -$ 46,780.64 -$ 1,149.05
19 1982833.35 45605.167026 -$ 46,780.64 -$ 1,175.48
20 1981657.87 45578.131094 -$ 46,780.64 -$ 1,202.51
21 1980455.36 45550.473335 -$ 46,780.64 -$ 1,230.17
22 1979225.19 45522.179447 -$ 46,780.64 -$ 1,258.46
23 1977966.73 45493.2348 -$ 46,780.64 -$ 1,287.41
24 1976679.32 45463.624426 -$ 46,780.64 -$ 1,317.02
25 1975362.3 45433.333014 -$ 46,780.64 -$ 1,347.31
26 1974015 45402.344899 -$ 46,780.64 -$ 1,378.30
27 1972636.7 45370.644058 -$ 46,780.64 -$ 1,410.00
28 1971226.7 45338.214097 -$ 46,780.64 -$ 1,442.43
29 1969784.27 45305.038247 -$ 46,780.64 -$ 1,475.60
30 1968308.67 45271.099352 -$ 46,780.64 -$ 1,509.54
31 1966799.12 45236.379863 -$ 46,780.64 -$ 1,544.26
32 1965254.86 45200.861826 -$ 46,780.64 -$ 1,579.78
33 1963675.08 45164.526873 -$ 46,780.64 -$ 1,616.12
34 1962058.97 45127.356217 -$ 46,780.64 -$ 1,653.29
35 1960405.68 45089.330636 -$ 46,780.64 -$ 1,691.31
36 1958714.37 45050.430466 -$ 46,780.64 -$ 1,730.21
37 1956984.16 45010.635593 -$ 46,780.64 -$ 1,770.01
38 1955214.15 44969.925437 -$ 46,780.64 -$ 1,810.72
39 1953403.43 44928.278948 -$ 46,780.64 -$ 1,852.36
40 1951551.07 44885.674589 -$ 46,780.64 -$ 1,894.97
41 1949656.1 44842.090331 -$ 46,780.64 -$ 1,938.55
42 1947717.55 44797.503634 -$ 46,780.64 -$ 1,983.14
43 1945734.41 44751.891444 -$ 46,780.64 -$ 2,028.75
44 1943705.66 44705.230172 -$ 46,780.64 -$ 2,075.41
45 1941630.25 44657.495692 -$ 46,780.64 -$ 2,123.15
46 1939507.1 44608.663319 -$ 46,780.64 -$ 2,171.98
47 1937335.12 44558.707801 -$ 46,780.64 -$ 2,221.93
48 1935113.19 44507.603306 -$ 46,780.64 -$ 2,273.04
49 1932840.15 44455.323408 -$ 46,780.64 -$ 2,325.32
50 1930514.83 44401.841072 -$ 46,780.64 -$ 2,378.80
51 1928136.03 44347.128643 -$ 46,780.64 -$ 2,433.51
52 1925702.51 44291.157827 -$ 46,780.64 -$ 2,489.48
53 1923213.03 44233.899683 -$ 46,780.64 -$ 2,546.74
54 1920666.29 44175.324601 -$ 46,780.64 -$ 2,605.32
55 1918060.97 44115.402293 -$ 46,780.64 -$ 2,665.24
56 1915395.73 44054.101771 -$ 46,780.64 -$ 2,726.54
57 1912669.19 43991.391338 -$ 46,780.64 -$ 2,789.25
58 1909879.94 43927.238564 -$ 46,780.64 -$ 2,853.40
59 1907026.53 43861.610277 -$ 46,780.64 -$ 2,919.03
60 1904107.5 43794.472539 -$ 46,780.64 -$ 2,986.17
61 1901121.33 43725.790633 -$ 46,780.64 -$ 3,054.85
62 1898066.48 43655.529044 -$ 46,780.64 -$ 3,125.11
63 1894941.37 43583.651438 -$ 46,780.64 -$ 3,196.99
64 1891744.38 43510.120646 -$ 46,780.64 -$ 3,270.52
65 1888473.85 43434.898647 -$ 46,780.64 -$ 3,345.74
66 1885128.11 43357.946542 -$ 46,780.64 -$ 3,422.70
67 1881705.41 43279.224538 -$ 46,780.64 -$ 3,501.42
68 1878204 43198.691928 -$ 46,780.64 -$ 3,581.95
69 1874622.05 43116.307068 -$ 46,780.64 -$ 3,664.34
70 1870957.71 43032.027356 -$ 46,780.64 -$ 3,748.62
71 1867209.1 42945.809211 -$ 46,780.64 -$ 3,834.83
72 1863374.26 42857.608049 -$ 46,780.64 -$ 3,923.03
73 1859451.23 42767.37826 -$ 46,780.64 -$ 4,013.26
74 1855437.96 42675.073186 -$ 46,780.64 -$ 4,105.57
75 1851332.4 42580.645095 -$ 46,780.64 -$ 4,200.00
76 1847132.4 42484.045158 -$ 46,780.64 -$ 4,296.60
77 1842835.8 42385.223422 -$ 46,780.64 -$ 4,395.42
78 1838440.38 42284.128786 -$ 46,780.64 -$ 4,496.51
79 1833943.87 42180.708974 -$ 46,780.64 -$ 4,599.93
80 1829343.94 42074.910506 -$ 46,780.64 -$ 4,705.73
81 1824638.2 41966.678674 -$ 46,780.64 -$ 4,813.96
82 1819824.24 41855.957509 -$ 46,780.64 -$ 4,924.68
83 1814899.55 41742.689758 -$ 46,780.64 -$ 5,037.95
84 1809861.6 41626.816848 -$ 46,780.64 -$ 5,153.83
85 1804707.78 41508.278861 -$ 46,780.64 -$ 5,272.36
86 1799435.41 41387.014501 -$ 46,780.64 -$ 5,393.63
87 1794041.79 41262.96106 -$ 46,780.64 -$ 5,517.68
88 1788524.1 41136.05439 -$ 46,780.64 -$ 5,644.59
89 1782879.52 41006.228867 -$ 46,780.64 -$ 5,774.41
90 1777105.1 40873.417356 -$ 46,780.64 -$ 5,907.23
91 1771197.88 40737.551181 -$ 46,780.64 -$ 6,043.09
92 1765154.79 40598.560084 -$ 46,780.64 -$ 6,182.08
 93 1758972.7 40456.372192 -$ 46,780.64 -$ 6,324.27
94 1752648.43 40310.913978 -$ 46,780.64 -$ 6,469.73
95 1746178.71 40162.110225 -$ 46,780.64 -$ 6,618.53
96 1739560.17 40009.883986 -$ 46,780.64 -$ 6,770.76
97 1732789.41 39854.156544 -$ 46,780.64 -$ 6,926.49
98 1725862.93 39694.84737 -$ 46,780.64 -$ 7,085.79
99 1718777.13 39531.874085 -$ 46,780.64 -$ 7,248.77
100 1711528.37 39365.152415 -$ 46,780.64 -$ 7,415.49
101 1704112.88 39194.596146 -$ 46,780.64 -$ 7,586.05
102 1696526.83 39020.117084 -$ 46,780.64 -$ 7,760.53
103 1688766.3 38841.625002 -$ 46,780.64 -$ 7,939.02
104 1680827.29 38659.027603 -$ 46,780.64 -$ 8,121.61
105 1672705.67 38472.230464 -$ 46,780.64 -$ 8,308.41
106 1664397.26 38281.13699 -$ 46,780.64 -$ 8,499.51
107 1655897.76 38085.648367 -$ 46,780.64 -$ 8,694.99
108 1647202.76 37885.663505 -$ 46,780.64 -$ 8,894.98
109 1638307.78 37681.078991 -$ 46,780.64 -$ 9,099.56
110 1629208.22 37471.789034 -$ 46,780.64 -$ 9,308.85
111 1619899.37 37257.685407 -$ 46,780.64 -$ 9,522.96
112 1610376.41 37038.657397 -$ 46,780.64 -$ 9,741.98
113 1600634.42 36814.591743 -$ 46,780.64 -$ 9,966.05
114 1590668.37 36585.372579 -$ 46,780.64 -$ 10,195.27
115 1580473.1 36350.881374 -$ 46,780.64 -$ 10,429.76
116 1570043.34 36110.996872 -$ 46,780.64 -$ 10,669.65
117 1559373.7 35865.595025 -$ 46,780.64 -$ 10,915.05
118 1548458.65 35614.548937 -$ 46,780.64 -$ 11,166.09
119 1537292.56 35357.728788 -$ 46,780.64 -$ 11,422.91
120 1525869.64 35095.001776 -$ 46,780.64 -$ 11,685.64
121 1514184 34826.232043 -$ 46,780.64 -$ 11,954.41
122 1502229.59 34551.280605 -$ 46,780.64 -$ 12,229.36
123 1490000.23 34270.005285 -$ 46,780.64 -$ 12,510.64
124 1477489.59 33982.260632 -$ 46,780.64 -$ 12,798.38
125 1464691.21 33687.897853 -$ 46,780.64 -$ 13,092.74
126 1451598.47 33386.764729 -$ 46,780.64 -$ 13,393.88
127 1438204.59 33078.705544 -$ 46,780.64 -$ 13,701.94
128 1424502.65 32763.560997 -$ 46,780.64 -$ 14,017.08
129 1410485.57 32441.168125 -$ 46,780.64 -$ 14,339.47
130 1396146.1 32111.360218 -$ 46,780.64 -$ 14,669.28
131 1381476.81 31773.966729 -$ 46,780.64 -$ 15,006.68
132 1366470.14 31428.813189 -$ 46,780.64 -$ 15,351.83
133 1351118.31 31075.721119 -$ 46,780.64 -$ 15,704.92
134 1335413.39 30714.50793 -$ 46,780.64 -$ 16,066.13
135 1319347.25 30344.986838 -$ 46,780.64 -$ 16,435.66
136 1302911.6 29966.966761 -$ 46,780.64 -$ 16,813.68
137 1286097.92 29580.252222 -$ 46,780.64 -$ 17,200.39
138 1268897.53 29184.643249 -$ 46,780.64 -$ 17,596.00
139 1251301.53 28779.93527 -$ 46,780.64 -$ 18,000.71
140 1233300.83 28365.919007 -$ 46,780.64 -$ 18,414.72
141 1214886.1 27942.38037 -$ 46,780.64 -$ 18,838.26
142 1196047.84 27509.100344 -$ 46,780.64 -$ 19,271.54
143 1176776.3 27065.854878 -$ 46,780.64 -$ 19,714.79
144 1157061.51 26612.414766 -$ 46,780.64 -$ 20,168.23
145 1136893.28 26148.545531 -$ 46,780.64 -$ 20,632.10
146 1116261.19 25674.007304 -$ 46,780.64 -$ 21,106.64
147 1095154.55 25188.554698 -$ 46,780.64 -$ 21,592.09
148 1073562.46 24691.936681 -$ 46,780.64 -$ 22,088.71
149 1051473.76 24183.896451 -$ 46,780.64 -$ 22,596.75
150 1028877.01 23664.171295 -$ 46,780.64 -$ 23,116.47
151 1005760.54 23132.492461 -$ 46,780.64 -$ 23,648.15
152 982112.392 22588.585013 -$ 46,780.64 -$ 24,192.06
153 957920.335 22032.167694 -$ 46,780.64 -$ 24,748.47
154 933171.86 21462.952777 -$ 46,780.64 -$ 25,317.69
155 907854.17 20880.645916 -$ 46,780.64 -$ 25,900.00
156 881954.174 20284.945998 -$ 46,780.64 -$ 26,495.70
157 855458.477 19675.544982 -$ 46,780.64 -$ 27,105.10
158 828353.38 19052.127742 -$ 46,780.64 -$ 27,728.51
159 800624.865 18414.371906 -$ 46,780.64 -$ 28,366.27
160 772258.595 17761.947686 -$ 46,780.64 -$ 29,018.69
161 743239.9 17094.517708 -$ 46,780.64 -$ 29,686.12
162 713553.776 16411.736841 -$ 46,780.64 -$ 30,368.91
163 683184.87 15713.252014 -$ 46,780.64 -$ 31,067.39
164 652117.48 14998.702036 -$ 46,780.64 -$ 31,781.94
165 620335.54 14267.717409 -$ 46,780.64 -$ 32,512.92
166 587822.615 13519.920135 -$ 46,780.64 -$ 33,260.72
167 554561.892 12754.923524 -$ 46,780.64 -$ 34,025.72
168 520536.174 11972.331991 -$ 46,780.64 -$ 34,808.31
169 485727.863 11171.740852 -$ 46,780.64 -$ 35,608.90
170 450118.962 10352.736118 -$ 46,780.64 -$ 36,427.91
171 413691.055 9514.8942743 -$ 46,780.64 -$ 37,265.75
172 376425.307 8657.7820684 -$ 46,780.64 -$ 38,122.86
173 338302.447 7780.9562817 -$ 46,780.64 -$ 38,999.69
174 299302.761 6883.963502 -$ 46,780.64 -$ 39,896.68
175 259406.082 5966.3398883 -$ 46,780.64 -$ 40,814.30
176 218591.78 5027.6109315 -$ 46,780.64 -$ 41,753.03
177 176838.748 4067.2912086 -$ 46,780.64 -$ 42,713.35
178 134125.397 3084.8841322 -$ 46,780.64 -$ 43,695.76
179 90429.6388 2079.881693 -$ 46,780.64 -$ 44,700.76
180 45728.8782 1051.7641977 -$ 46,780.64 -$ 45,728.88
valor actual: 1000000 $ 93,434.86 -$ 17,561.50
periodo: 96
tasa: 30% 0.025
extra en 56 70000

n k i c c
0 0
1 0 0 $ 2,092.33 $ 2,092.33
2 2092.33054 52.308263594 $ 2,092.33 $ 2,144.64
3 4236.96935 105.92423378 $ 2,092.33 $ 2,198.25
4 6435.22413 160.88060322 $ 2,092.33 $ 2,253.21
5 8688.43528 217.21088189 $ 2,092.33 $ 2,309.54
6 10997.9767 274.94941753 $ 2,092.33 $ 2,367.28
7 13365.2567 334.13141656 $ 2,092.33 $ 2,426.46
8 15791.7186 394.79296557 $ 2,092.33 $ 2,487.12
9 18278.8421 456.9710533 $ 2,092.33 $ 2,549.30
10 20828.1437 520.70359323 $ 2,092.33 $ 2,613.03
11 23441.1779 586.02944666 $ 2,092.33 $ 2,678.36
12 26119.5379 652.98844642 $ 2,092.33 $ 2,745.32
13 28864.8568 721.62142117 $ 2,092.33 $ 2,813.95
14 31678.8088 791.97022029 $ 2,092.33 $ 2,884.30
15 34563.1096 864.07773939 $ 2,092.33 $ 2,956.41
16 37519.5179 937.98794647 $ 2,092.33 $ 3,030.32
17 40549.8363 1013.7459087 $ 2,092.33 $ 3,106.08
18 43655.9128 1091.39782 $ 2,092.33 $ 3,183.73
19 46839.6412 1170.9910291 $ 2,092.33 $ 3,263.32
20 50102.9627 1252.5740685 $ 2,092.33 $ 3,344.90
21 53447.8674 1336.1966838 $ 2,092.33 $ 3,428.53
22 56876.3946 1421.9098645 $ 2,092.33 $ 3,514.24
23 60390.635 1509.7658747 $ 2,092.33 $ 3,602.10
24 63992.7314 1599.8182851 $ 2,092.33 $ 3,692.15
25 67684.8802 1692.1220058 $ 2,092.33 $ 3,784.45
26 71469.3328 1786.7333196 $ 2,092.33 $ 3,879.06
27 75348.3966 1883.7099162 $ 2,092.33 $ 3,976.04
28 79324.4371 1983.1109277 $ 2,092.33 $ 4,075.44
29 83399.8786 2084.9969644 $ 2,092.33 $ 4,177.33
30 87577.2061 2189.4301521 $ 2,092.33 $ 4,281.76
31 91858.9668 2296.4741695 $ 2,092.33 $ 4,388.80
32 96247.7715 2406.1942874 $ 2,092.33 $ 4,498.52
33 100746.296 2518.6574082 $ 2,092.33 $ 4,610.99
34 105357.284 2633.932107 $ 2,092.33 $ 4,726.26
35 110083.547 2752.0886732 $ 2,092.33 $ 4,844.42
36 114927.966 2873.1991536 $ 2,092.33 $ 4,965.53
37 119893.496 2997.3373961 $ 2,092.33 $ 5,089.67
38 124983.164 3124.5790946 $ 2,092.33 $ 5,216.91
39 130200.073 3255.0018355 $ 2,092.33 $ 5,347.33
40 135547.406 3388.685145 $ 2,092.33 $ 5,481.02
41 141028.421 3525.7105372 $ 2,092.33 $ 5,618.04
42 146646.463 3666.1615643 $ 2,092.33 $ 5,758.49
43 152404.955 3810.123867 $ 2,092.33 $ 5,902.45
44 158307.409 3957.6852272 $ 2,092.33 $ 6,050.02
45 164357.425 4108.9356215 $ 2,092.33 $ 6,201.27
46 170558.691 4263.9672756 $ 2,092.33 $ 6,356.30
47 176914.989 4422.8747211 $ 2,092.33 $ 6,515.21
48 183430.194 4585.7548527 $ 2,092.33 $ 6,678.09
49 190108.28 4752.7069877 $ 2,092.33 $ 6,845.04
50 196953.317 4923.8329259 $ 2,092.33 $ 7,016.16
51 203969.481 5099.2370127 $ 2,092.33 $ 7,191.57
52 211161.048 5279.0262016 $ 2,092.33 $ 7,371.36
53 218532.405 5463.3101202 $ 2,092.33 $ 7,555.64
54 226088.045 5652.2011368 $ 2,092.33 $ 7,744.53
55 233832.577 5845.8144288 $ 2,092.33 $ 7,938.14
56 241770.722 6044.2680532 $ 72,092.33 $ 78,136.60
57 319907.321 7997.6830181 $ 2,092.33 $ 10,090.01
58 329997.334 8249.9333571 $ 2,092.33 $ 10,342.26
59 340339.598 8508.4899547 $ 2,092.33 $ 10,600.82
60 350940.419 8773.5104671 $ 2,092.33 $ 10,865.84
61 361806.26 9045.1564924 $ 2,092.33 $ 11,137.49
62 372943.747 9323.5936683 $ 2,092.33 $ 11,415.92
63 384359.671 9608.9917736 $ 2,092.33 $ 11,701.32
64 396060.993 9901.5248315 $ 2,092.33 $ 11,993.86
65 408054.849 10201.371216 $ 2,092.33 $ 12,293.70
66 420348.55 10508.71376 $ 2,092.33 $ 12,601.04
67 432949.595 10823.739867 $ 2,092.33 $ 12,916.07
68 445865.665 11146.641628 $ 2,092.33 $ 13,238.97
69 459104.637 11477.615932 $ 2,092.33 $ 13,569.95
70 472674.584 11816.864594 $ 2,092.33 $ 13,909.20
71 486583.779 12164.594472 $ 2,092.33 $ 14,256.93
72 500840.704 12521.017598 $ 2,092.33 $ 14,613.35
73 515454.052 12886.351301 $ 2,092.33 $ 14,978.68
74 530432.734 13260.818347 $ 2,092.33 $ 15,353.15
75 545785.883 13644.64707 $ 2,092.33 $ 15,736.98
76 561522.86 14038.07151 $ 2,092.33 $ 16,130.40
77 577653.262 14441.331561 $ 2,092.33 $ 16,533.66
78 594186.925 14854.673114 $ 2,092.33 $ 16,947.00
79 611133.928 15278.348206 $ 2,092.33 $ 17,370.68
80 628504.607 15712.615174 $ 2,092.33 $ 17,804.95
81 646309.553 16157.738817 $ 2,092.33 $ 18,250.07
82 664559.622 16613.990551 $ 2,092.33 $ 18,706.32
83 683265.943 17081.648579 $ 2,092.33 $ 19,173.98
84 702439.922 17560.998057 $ 2,092.33 $ 19,653.33
85 722093.251 18052.331272 $ 2,092.33 $ 20,144.66
86 742237.913 18555.947817 $ 2,092.33 $ 20,648.28
87 762886.191 19072.154776 $ 2,092.33 $ 21,164.49
88 784050.676 19601.266909 $ 2,092.33 $ 21,693.60
89 805744.274 20143.606845 $ 2,092.33 $ 22,235.94
90 827980.211 20699.50528 $ 2,092.33 $ 22,791.84
91 850772.047 21269.301176 $ 2,092.33 $ 23,361.63
92 874133.679 21853.341969 $ 2,092.33 $ 23,945.67
93 898079.351 22451.983781 $ 2,092.33 $ 24,544.31
94 922623.666 23065.59164 $ 2,092.33 $ 25,157.92
95 947781.588 23694.539694 $ 2,092.33 $ 25,786.87
96 973568.458 24339.21145 $ 2,092.33 $ 26,431.54
 -$ 353,169.83
$ 6,830.17
-$ 21,631.34

a s
- 360000
-16618.28 343381.72
-18159.2432496 325222.4767504
-19843.0953984 305379.3813521
-21683.0861054 283696.2952467
-23693.6936307 260002.6016161
-25890.7387599 234111.8628561
-28291.5092929 205820.3535632
-30914.8960751 174905.457488
-33781.5416435 141123.9158445
-36914.0026555 104209.913189
-40336.9273797 63872.9858093
-44077.2496449 19795.73616444
-19795.7361644 -5.3478288E-10
 $ 124,450.43
$ 81,127.89
$ 205,578.32

s
0
1000
2022.5
5068.00625
6182.03639063
7321.13220941
10485.8576841
11721.789482
12985.5297454
16277.7041646
17643.9525083
19040.9414398
22469.3626222
23974.9232812
25514.359055
29088.4321337
30742.9218567
32434.6375985
36164.4169445
37978.1163257
39832.6239431
43728.8579818
45712.7572864
47741.2943253
51815.4734476
53981.3216002
56195.9013362
60460.3091163
62820.6660714
65234.131058
69701.8990068
72270.1917345
74896.2710485
79581.4371471
82372.0194829
85225.3899213
90142.9611945
93171.1778214
96267.5293223
101433.548732
104715.803579
108071.909159
113503.527115
117057.356475
120691.146996
126406.697803
130250.848504
134181.492595
140200.576179
144355.089143
148603.078648
154946.647918
159432.947496
164020.188815
170710.643063
175551.632532
180501.544264
187562.82901
192782.992663
198120.609998
205578.323723
s
1000000
$ 999,702.99
$ 999,398.55
$ 999,086.50
$ 998,766.65
$ 998,438.81
$ 998,102.77
$ 997,758.33
$ 997,405.27
$ 997,043.39
$ 996,672.47
$ 996,292.27
$ 995,902.56
$ 995,503.11
$ 995,093.68
$ 994,674.01
$ 994,243.85
$ 993,802.93
$ 993,350.99
$ 992,887.76
$ 992,412.94
$ 991,926.25
$ 991,427.40
$ 990,916.07
$ 990,391.96
$ 989,854.75
$ 989,304.10
$ 988,739.70
$ 988,161.18
$ 987,568.19
$ 986,960.39
$ 986,337.38
$ 985,698.81
$ 985,044.27
$ 984,373.36
$ 983,685.68
$ 982,980.81
$ 982,258.32
$ 981,517.77
$ 980,758.70
$ 979,980.66
$ 979,183.16
$ 978,365.73
$ 977,527.86
$ 976,669.05
$ 975,788.76
$ 974,886.47
$ 973,961.62
$ 973,013.65
$ 972,041.98
$ 971,046.02
$ 970,025.15
$ 968,978.77
$ 967,906.23
$ 966,806.87
$ 965,680.03
$ 964,525.02
$ 963,341.14
$ 962,127.65
$ 960,883.83
$ 959,608.92
$ 958,302.13
$ 956,962.67
$ 955,589.72
$ 954,182.46
$ 952,740.01
$ 951,261.49
$ 949,746.02
$ 948,192.66
$ 946,600.46
$ 944,968.46
$ 943,295.66
$ 941,581.04
$ 939,823.56
$ 938,022.14
$ 936,175.68
$ 934,283.06
$ 932,343.12
$ 930,354.69
$ 928,316.54
$ 926,227.45
$ 924,086.12
$ 921,891.26
$ 919,641.53
$ 917,335.56
$ 914,971.94
$ 912,549.22
$ 910,065.94
$ 907,520.58
$ 904,911.58
$ 902,237.36
$ 899,496.28
$ 896,686.68
$ 893,806.83
$ 890,854.99
$ 887,829.36
$ 884,728.08
$ 881,549.27
$ 878,290.99
$ 874,951.25
$ 871,528.02
$ 868,019.21
$ 864,422.68
$ 860,736.23
$ 856,957.63
$ 853,084.56
$ 849,114.66
$ 845,045.51
$ 840,874.64
$ 836,599.49
$ 832,217.47
$ 827,725.90
$ 823,122.03
$ 818,403.07
$ 813,566.14
$ 808,608.28
$ 803,526.47
$ 798,317.62
$ 792,978.55
$ 787,506.00
$ 781,896.64
$ 776,147.05
$ 770,253.71
$ 764,213.04
$ 758,021.36
$ 751,674.88
$ 745,169.74
$ 738,501.97
$ 731,667.51
$ 724,662.19
$ 717,481.73
$ 710,121.76
$ 702,577.79
$ 694,845.23
$ 686,919.34
$ 678,795.32
$ 670,468.19
$ 661,932.88
$ 653,184.19
$ 644,216.78
$ 635,025.19
$ 625,603.81
$ 615,946.89
$ 606,048.55
$ 595,902.76
$ 585,503.31
$ 574,843.89
$ 563,917.97
$ 552,718.91
$ 541,239.87
$ 529,473.86
$ 517,413.69
$ 505,052.02
$ 492,381.31
$ 479,393.83
$ 466,081.66
 $ 452,436.69
$ 438,450.60
$ 424,114.85
$ 409,420.71
$ 394,359.22
$ 378,921.19
$ 363,097.21
$ 346,877.63
$ 330,252.55
$ 313,211.86
$ 295,745.14
$ 277,841.76
$ 259,490.79
$ 240,681.05
$ 221,401.06
$ 201,639.08
$ 181,383.04
$ 160,620.61
$ 139,339.11
$ 117,525.58
$ 95,166.71
$ 72,248.86
$ 48,758.07
$ 24,680.01
$ 0.00

s
2000000
$ 1,999,219.36
$ 1,998,420.76
$ 1,997,603.80
$ 1,996,768.04
$ 1,995,913.06
$ 1,995,038.42
$ 1,994,143.66
$ 1,993,228.32
$ 1,992,291.93
$ 1,991,334.01
$ 1,990,354.05
$ 1,989,351.55
$ 1,988,325.99
$ 1,987,276.84
$ 1,986,203.57
$ 1,985,105.61
$ 1,983,982.40
$ 1,982,833.35
$ 1,981,657.87
$ 1,980,455.36
$ 1,979,225.19
$ 1,977,966.73
$ 1,976,679.32
$ 1,975,362.30
$ 1,974,015.00
$ 1,972,636.70
$ 1,971,226.70
$ 1,969,784.27
$ 1,968,308.67
$ 1,966,799.12
$ 1,965,254.86
$ 1,963,675.08
$ 1,962,058.97
$ 1,960,405.68
$ 1,958,714.37
$ 1,956,984.16
$ 1,955,214.15
$ 1,953,403.43
$ 1,951,551.07
$ 1,949,656.10
$ 1,947,717.55
$ 1,945,734.41
$ 1,943,705.66
$ 1,941,630.25
$ 1,939,507.10
$ 1,937,335.12
$ 1,935,113.19
$ 1,932,840.15
$ 1,930,514.83
$ 1,928,136.03
$ 1,925,702.51
$ 1,923,213.03
$ 1,920,666.29
$ 1,918,060.97
$ 1,915,395.73
$ 1,912,669.19
$ 1,909,879.94
$ 1,907,026.53
$ 1,904,107.50
$ 1,901,121.33
$ 1,898,066.48
$ 1,894,941.37
$ 1,891,744.38
$ 1,888,473.85
$ 1,885,128.11
$ 1,881,705.41
$ 1,878,204.00
$ 1,874,622.05
$ 1,870,957.71
$ 1,867,209.10
$ 1,863,374.26
$ 1,859,451.23
$ 1,855,437.96
$ 1,851,332.40
$ 1,847,132.40
$ 1,842,835.80
$ 1,838,440.38
$ 1,833,943.87
$ 1,829,343.94
$ 1,824,638.20
$ 1,819,824.24
$ 1,814,899.55
$ 1,809,861.60
$ 1,804,707.78
$ 1,799,435.41
$ 1,794,041.79
$ 1,788,524.10
$ 1,782,879.52
$ 1,777,105.10
$ 1,771,197.88
$ 1,765,154.79
$ 1,758,972.70
$ 1,752,648.43
$ 1,746,178.71
$ 1,739,560.17
$ 1,732,789.41
$ 1,725,862.93
$ 1,718,777.13
$ 1,711,528.37
$ 1,704,112.88
$ 1,696,526.83
$ 1,688,766.30
$ 1,680,827.29
$ 1,672,705.67
$ 1,664,397.26
$ 1,655,897.76
$ 1,647,202.76
$ 1,638,307.78
$ 1,629,208.22
$ 1,619,899.37
$ 1,610,376.41
$ 1,600,634.42
$ 1,590,668.37
$ 1,580,473.10
$ 1,570,043.34
$ 1,559,373.70
$ 1,548,458.65
$ 1,537,292.56
$ 1,525,869.64
$ 1,514,184.00
$ 1,502,229.59
$ 1,490,000.23
$ 1,477,489.59
$ 1,464,691.21
$ 1,451,598.47
$ 1,438,204.59
$ 1,424,502.65
$ 1,410,485.57
$ 1,396,146.10
$ 1,381,476.81
$ 1,366,470.14
$ 1,351,118.31
$ 1,335,413.39
$ 1,319,347.25
$ 1,302,911.60
$ 1,286,097.92
$ 1,268,897.53
$ 1,251,301.53
$ 1,233,300.83
$ 1,214,886.10
$ 1,196,047.84
$ 1,176,776.30
$ 1,157,061.51
$ 1,136,893.28
$ 1,116,261.19
$ 1,095,154.55
$ 1,073,562.46
$ 1,051,473.76
$ 1,028,877.01
$ 1,005,760.54
$ 982,112.39
$ 957,920.33
$ 933,171.86
$ 907,854.17
$ 881,954.17
$ 855,458.48
$ 828,353.38
$ 800,624.87
$ 772,258.60
$ 743,239.90
$ 713,553.78
$ 683,184.87
$ 652,117.48
$ 620,335.54
$ 587,822.61
$ 554,561.89
$ 520,536.17
$ 485,727.86
$ 450,118.96
$ 413,691.06
$ 376,425.31
$ 338,302.45
$ 299,302.76
$ 259,406.08
$ 218,591.78
$ 176,838.75
$ 134,125.40
$ 90,429.64
$ 45,728.88
-$ 0.00
 $ 75,873.36 $ 2,092.33

s
0
$ 2,092.33
$ 4,236.97
$ 6,435.22
$ 8,688.44
$ 10,997.98
$ 13,365.26
$ 15,791.72
$ 18,278.84
$ 20,828.14
$ 23,441.18
$ 26,119.54
$ 28,864.86
$ 31,678.81
$ 34,563.11
$ 37,519.52
$ 40,549.84
$ 43,655.91
$ 46,839.64
$ 50,102.96
$ 53,447.87
$ 56,876.39
$ 60,390.63
$ 63,992.73
 $ 67,684.88
$ 71,469.33
$ 75,348.40
$ 79,324.44
$ 83,399.88
$ 87,577.21
$ 91,858.97
$ 96,247.77
$ 100,746.30
$ 105,357.28
$ 110,083.55
$ 114,927.97
$ 119,893.50
$ 124,983.16
$ 130,200.07
$ 135,547.41
$ 141,028.42
$ 146,646.46
$ 152,404.95
$ 158,307.41
$ 164,357.42
$ 170,558.69
$ 176,914.99
$ 183,430.19
$ 190,108.28
$ 196,953.32
$ 203,969.48
$ 211,161.05
$ 218,532.40
$ 226,088.05
$ 233,832.58
$ 241,770.72
$ 319,907.32
$ 329,997.33
$ 340,339.60
$ 350,940.42
$ 361,806.26
$ 372,943.75
$ 384,359.67
$ 396,060.99
$ 408,054.85
$ 420,348.55
$ 432,949.59
$ 445,865.67
$ 459,104.64
 $ 472,674.58
$ 486,583.78
$ 500,840.70
$ 515,454.05
$ 530,432.73
$ 545,785.88
$ 561,522.86
$ 577,653.26
$ 594,186.92
$ 611,133.93
$ 628,504.61
$ 646,309.55
$ 664,559.62
$ 683,265.94
$ 702,439.92
$ 722,093.25
$ 742,237.91
$ 762,886.19
$ 784,050.68
$ 805,744.27
$ 827,980.21
$ 850,772.05
$ 874,133.68
$ 898,079.35
$ 922,623.67
$ 947,781.59
$ 973,568.46
$ 1,000,000.00