monto

tasa
plazo

$ 100,000,000.00
2%
120
si
am
1 $ 100,000,000.00
2
102000000
3
104040000
4
106120800
5
108243216
6
110408080.32
7
112616241.9264
8 114868566.764928
9 117165938.100227
10 119509256.862231
11 121899441.999476
12 124337430.839465
13 126824179.456255
14 129360663.04538
15 131947876.306287
16 134586833.832413
17 137278570.509061
18 140024141.919243
19 142824624.757627
20 145681117.25278
21 148594739.597836
22 151566634.389792
23 154597967.077588
24 157689926.41914

monto
plazo

160843724.947523
96

semestrales
anuales
mensuales

$ 2,000,000.00
$ 3,000,000.00
$ 3,241,208.59 buscar objetivo tal que fin =0

si
anual
25 160843724.947523
26 160819390.851816
27 160794570.074196

semestral

mensual
$ 3,241,208.59
$ 3,241,208.59
$ 3,241,208.59

28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72

160769252.881023
160743429.343987
160717089.33621
158690222.528278
158622818.384186
158554066.157213
158483938.885701
158412409.068758
158339448.655477
153265029.03393
153089121.019952
152909694.845694
152726680.147951
152540005.156253
152349596.664722
150155380.00336
149917279.00877
149674415.994289
149426695.719518
149174021.039251
148916292.86538
143653410.128031
143285269.735935
142909766.535997
142526753.27206
142136079.742844
141737592.743045
139331136.003249
138876550.128657
138412872.536573
137939921.392648
137457511.225844
136965452.855705
131463553.318162
130851615.789869
130227439.511009
129590779.706573
128941386.706047
128279005.845512
125603377.367765
124874236.320464
124130512.452216
123371914.106604
122598143.794079
121808898.075304

$ 2,000,000.00

3000000 $ 2,000,000.00

$ 2,000,000.00

3000000 $ 2,000,000.00

$ 2,000,000.00

3000000 $ 2,000,000.00

$ 2,000,000.00

3000000 $ 2,000,000.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59

73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117

116003867.442154
115082736.19634
114143182.32561
113184837.377466
112207325.530358
111210263.446309
108193260.120578
107115916.728333
106017026.468243
104896158.402951
103752872.976354
102586721.841224
96397247.6833917
95083984.0424029
93744455.1285942
92378135.6365094
90984489.7545829
89562970.9550178
86113021.7794615
84594073.620394
83044746.4981452
81464432.8334514
79852512.8954638
78208354.5587163
71531313.055234
69720730.7216819
67873936.7414589
65990206.8816314
64068802.4246073
62108969.8784427
58109940.6813549
56030930.9003253
53910340.9236751
51747339.1474919
49541077.335785
47290690.2878441
39995295.4989442
37553992.8142664
35063864.075895
32523932.7627562
29933202.8233547
27290658.2851651
22595262.8562117
19805959.5186792
16960870.1143961

$ 2,000,000.00

3000000 $ 2,000,000.00

$ 2,000,000.00

3000000 $ 2,000,000.00

$ 2,000,000.00

3000000 $ 2,000,000.00

$ 2,000,000.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59
3,241,208.59

118 14058878.9220273
119 11098847.9058112
120 8079616.26927069

3000000 $ 2,000,000.00

$ 3,241,208.59
$ 3,241,208.59
$ 3,241,208.59

in

total cuota interes

amort
sf
3241208.59 3216874.5 24334.0957 160819391
3241208.59 3216387.82 24820.7776 160794570
3241208.59 3215891.4 25317.1932 160769253

sf
102000000
104040000
106120800
108243216
110408080
112616242
114868567
117165938
119509257
121899442
124337431
126824179
129360663
131947876
134586834
137278571
140024142
142824625
145681117
148594740
151566634
154597967
157689926
160843725

3241208.59
3241208.59
5241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
8241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
5241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
8241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
5241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
8241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
5241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
8241208.59

3215385.06
3214868.59
3214341.79
3173804.45
3172456.37
3171081.32
3169678.78
3168248.18
3166788.97
3065300.58
3061782.42
3058193.9
3054533.6
3050800.1
3046991.93
3003107.6
2998345.58
2993488.32
2988533.91
2983480.42
2978325.86
2873068.2
2865705.39
2858195.33
2850535.07
2842721.59
2834751.85
2786622.72
2777531
2768257.45
2758798.43
2749150.22
2739309.06
2629271.07
2617032.32
2604548.79
2591815.59
2578827.73
2565580.12
2512067.55
2497484.73
2482610.25
2467438.28
2451962.88
2436177.96

25823.537
26340.0078
2026866.81
67404.1441
68752.227
70127.2715
71529.8169
72960.4133
5074419.62
175908.014
179426.174
183014.698
186674.992
190408.492
2194216.66
238100.995
242863.014
247720.275
252674.68
257728.174
5262882.74
368140.392
375503.2
383013.264
390673.529
398487
2406456.74
454585.875
463677.592
472951.144
482410.167
492058.37
5501899.54
611937.528
624176.279
636659.804
649393.001
662380.861
2675628.48
729141.047
743723.868
758598.346
773770.313
789245.719
5805030.63

160743429
160717089
158690223
158622818
158554066
158483939
158412409
158339449
153265029
153089121
152909695
152726680
152540005
152349597
150155380
149917279
149674416
149426696
149174021
148916293
143653410
143285270
142909767
142526753
142136080
141737593
139331136
138876550
138412873
137939921
137457511
136965453
131463553
130851616
130227440
129590780
128941387
128279006
125603377
124874236
124130512
123371914
122598144
121808898
116003867

3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
5241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
8241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
5241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
8241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
5241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
8241208.59
3241208.59
3241208.59
3241208.59
3241208.59
3241208.59
5241208.59
3241208.59
3241208.59
3241208.59

2320077.35
2301654.72
2282863.65
2263696.75
2244146.51
2224205.27
2163865.2
2142318.33
2120340.53
2097923.17
2075057.46
2051734.44
1927944.95
1901679.68
1874889.1
1847562.71
1819689.8
1791259.42
1722260.44
1691881.47
1660894.93
1629288.66
1597050.26
1564167.09
1430626.26
1394414.61
1357478.73
1319804.14
1281376.05
1242179.4
1162198.81
1120618.62
1078206.82
1034946.78
990821.547
945813.806
799905.91
751079.856
701277.282
650478.655
598664.056
545813.166
451905.257
396119.19
339217.402

921131.246
939553.871
958344.948
977511.847
997062.084
3017003.33
1077343.39
1098890.26
1120868.07
1143285.43
1166151.14
6189474.16
1313263.64
1339528.91
1366319.49
1393645.88
1421518.8
3449949.18
1518948.16
1549327.12
1580313.66
1611919.94
1644158.34
6677041.5
1810582.33
1846793.98
1883729.86
1921404.46
1959832.55
3999029.2
2079009.78
2120589.98
2163001.78
2206261.81
2250387.05
7295394.79
2441302.68
2490128.74
2539931.31
2590729.94
2642544.54
4695395.43
2789303.34
2845089.4
2901991.19

115082736
114143182
113184837
112207326
111210263
108193260
107115917
106017026
104896158
103752873
102586722
96397247.7
95083984
93744455.1
92378135.6
90984489.8
89562971
86113021.8
84594073.6
83044746.5
81464432.8
79852512.9
78208354.6
71531313.1
69720730.7
67873936.7
65990206.9
64068802.4
62108969.9
58109940.7
56030930.9
53910340.9
51747339.1
49541077.3
47290690.3
39995295.5
37553992.8
35063864.1
32523932.8
29933202.8
27290658.3
22595262.9
19805959.5
16960870.1
14058878.9

3241208.59 281177.578 2960031.02 11098847.9

3241208.59 221976.958 3019231.64 8079616.27
8241208.59 161592.325 8079616.27 -5.979E-007

1.26824179 Tasa
1.12616242

0.26824179 9512932.3
0.12616242 13484026.1
2% 137846767
160843725
dif
0