RENTA TASA N CAPITAL MONTO N2

0.05 8 240000.00 0.00

MONTO1 0.00 0
MONTO2 0.00
CAPITAL 16000.00 12000
RENTA1 35364.99
RENTA2 0.00
N1 #DIV/0! anualidad difereida
N2 #DIV/0! monto 9.54910888
anualidad anticipada 0.00
sobre ultimo pago monto n2 0.00
valor presente capital 0.00
capital 0.00
Renta 0.00
-16000.00 0.00
0.00
ANUALIDAD
FECHA PAGO X PERIODO INTERES/SALDO
ANUALIDAD 0
CAPITAL1 0.00 1 37133.24 12,000.00
CAPITAL2 0.00 2 37133.24 10,743.34
MONTO 0 3 37133.24 9,423.84
RENTA 0.00 4 37133.24 8,038.37
5 37133.24 6,583.63
37133.24 6 37133.24 5,056.15
7 37133.24 3,452.30
8 37133.24 1,768.25
RENTA (capital) 37,133.24 9 37133.24 0.00
RENTA (monto) 0.00 10 37133.24 -1,856.66
11 37133.24 -3,806.16
derechos deudor 12 37133.24 -5,853.13
monto 354589.31 13 37133.24 -8,002.44
capital 0.00 14 37133.24 -10,259.23
n #DIV/0! 15 37133.24 -12,628.85
derechos acreedor 16 37133.24 -15,116.96
354589.306509 17 37133.24 -17,729.47
16710.9405326 18 37133.24 -20,472.60
337878.37 19 37133.24 -23,352.89
354772.28 20 37133.24 -26,377.20
21 37133.24 -29,552.72
22 37133.24 -32,887.02
23 37133.24 -36,388.03
24 37133.24 -40,064.09
25 37133.24 -43,923.96
26 37133.24 -47976.82
27 37133.24 -52232.32
28 37133.24 -56700.60
29 37133.24 -61392.29
30 37133.24 -66318.57
31 37133.24 -71491.16
32 37133.24 -76922.38
33 37133.24 -82625.16
34 37133.24 -88613.08
35 37133.24 -94900.40
36 37133.24 -101502.08
37 37133.24 -108433.84
38 37133.24 -115712.20
39 37133.24 -123354.47
40 37133.24 -131378.85
41 37133.24 -139804.46
 42 37133.24 -148651.34
43 37133.24 -157940.57
44 37133.24 -167694.26
45 37133.24 -177935.64
46 37133.24 -188689.08
47 37133.24 -199980.20
48 37133.24 -211835.87
49 37133.24 -224284.32
50 37133.24 -237355.20
51 37133.24 -251079.62
52 37133.24 -265490.26
53 37133.24 -280621.44
54 37133.24 -296509.17
55 37133.24 -313191.29
56 37133.24 -330707.52
57 37133.24 -349099.56
58 37133.24 -368411.20
59 37133.24 -388688.42
5 60 37133.24 -409979.50
61 37133.24 -432335.14
62 37133.24 -455808.56
63 37133.24 -480455.65
64 37133.24 -506335.09
65 37133.24 -533508.51
66 37133.24 -562040.59
67 37133.24 -591999.29
68 37133.24 -623455.91
69 37133.24 -656485.37
70 37133.24 -691166.30
71 37133.24 -727581.28
6 72 37133.24 -765817.00
73 37133.24 -805964.51
74 37133.24 -848119.40
75 37133.24 -892382.03
76 37133.24 -938857.80
77 37133.24 -987657.35
78 37133.24 -1038896.88
79 37133.24 -1092698.38
80 37133.24 -1149189.96
81 37133.24 -1208506.12
82 37133.24 -1270788.09
83 37133.24 -1336184.16
7 84 37133.24 -1404850.03
 85 37133.24 -1476949.19
86 37133.24 -1552653.31
87 37133.24 -1632142.64
88 37133.24 -1715606.43
89 37133.24 -1803243.42
90 37133.24 -1895262.25
91 37133.24 -1991882.02
92 37133.24 -2093332.79
93 37133.24 -2199856.09
94 37133.24 -2311705.55
95 37133.24 -2429147.49
8 96 37133.24 -2552461.53
97 37133.24 -2681941.27
98 37133.24 -2817894.99
99 37133.24 -2960646.40
100 37133.24 -3110535.39
101 37133.24 -3267918.82
102 37133.24 -3433171.42
103 37133.24 -3606686.65
104 37133.24 -3788877.65
105 37133.24 -3980178.19
106 37133.24 -4181043.76
107 37133.24 -4391952.61
108 37133.24 -4613406.90
109 37133.24 -4845933.91
110 37133.24 -5090087.27
111 37133.24 -5346448.29
112 37133.24 -5615627.37
113 37133.24 -5898265.40
114 37133.24 -6195035.33
115 37133.24 -6506643.76
116 37133.24 -6833832.61
117 37133.24 -7177380.90
118 37133.24 -7538106.61
119 37133.24 -7916868.60
120 37133.24 -8314568.69
121 37133.24 -8732153.79
122 37133.24 -9170618.14
123 37133.24 -9631005.71
124 37133.24 -10114412.66
125 37133.24 -10621989.95
126 37133.24 -11154946.11
127 37133.24 -11714550.08
128 37133.24 -12302134.24
129 37133.24 -12919097.62
130 37133.24 -13566909.16
131 37133.24 -14247111.28
132 37133.24 -14961323.51
133 37133.24 -15711246.34
134 37133.24 -16498665.32
135 37133.24 -17325455.25
136 37133.24 -18193584.67
137 37133.24 -19105120.57
138 37133.24 -20062233.26
139 37133.24 -21067201.58
140 37133.24 -22122418.32
141 37133.24 -23230395.90
142 37133.24 -24393772.36
143 37133.24 -25615317.64
144 37133.24 -26897940.18
145 37133.24 -28244693.85
146 37133.24 -29658785.21
147 37133.24 -31143581.13
148 37133.24 -32702616.85
149 37133.24 -34339604.35
150 37133.24 -36058441.23
151 37133.24 -37863219.96
152 37133.24 -39758237.62
153 37133.24 -41748006.16
154 37133.24 -43837263.13
155 37133.24 -46030982.95
156 37133.24 -48334388.75
157 37133.24 -50752964.85
158 37133.24 -53292469.76
159 37133.24 -55958949.91
160 37133.24 -58758754.07
161 37133.24 -61698548.43
162 37133.24 -64785332.51
163 37133.24 -68026455.80
164 37133.24 -71429635.25
165 37133.24 -75002973.68
166 37133.24 -78754979.02
167 37133.24 -82694584.64
168 37133.24 -86831170.53
169 37133.24 -91174585.72
170 37133.24 -95735171.67
171 37133.24 -100523786.91
172 37133.24 -105551832.92
173 37133.24 -110831281.23
174 37133.24 -116374701.95
175 37133.24 -122195293.71
176 37133.24 -128306915.06
177 37133.24 -134724117.47
178 37133.24 -141462180.01
179 37133.24 -148537145.67
180 37133.24 -155965859.61
181 37133.24 -163766009.25
182 37133.24 -171956166.38
183 37133.24 -180555831.36
184 37133.24 -189585479.59
185 37133.24 -199066610.23
186 37133.24 -209021797.40
187 37133.24 -219474743.94
188 37133.24 -230450337.79
189 37133.24 -241974711.35
190 37133.24 -254075303.58
191 37133.24 -266780925.42
192 37133.24 -280121828.35
193 37133.24 -294129776.43
194 37133.24 -308838121.91
195 37133.24 -324281884.67
196 37133.24 -340497835.56
197 37133.24 -357524584.00
198 37133.24 -375402669.87
199 37133.24 -394174660.02
200 37133.24 -413885249.68
201 37133.24 -434581368.83
202 37133.24 -456312293.93
203 37133.24 -479129765.29
204 37133.24 -503088110.22
205 37133.24 -528244372.39
206 37133.24 -554658447.67
207 37133.24 -582393226.72
208 37133.24 -611514744.71
209 37133.24 -642092338.61
210 37133.24 -674198812.20
211 37133.24 -707910609.47
212 37133.24 -743307996.61
213 37133.24 -780475253.10
214 37133.24 -819500872.42
215 37133.24 -860477772.70
216 37133.24 -903503518.00
217 37133.24 -948680550.56
218 37133.24 -996116434.75
219 37133.24 -1045924113.15
220 37133.24 -1098222175.47
221 37133.24 -1153135140.90
222 37133.24 -1210793754.61
223 37133.24 -1271335299.00
224 37133.24 -1334903920.62
225 37133.24 -1401650973.31
226 37133.24 -1471735378.64
227 37133.24 -1545324004.23
228 37133.24 -1622592061.10
229 37133.24 -1703723520.82
230 37133.24 -1788911553.52
231 37133.24 -1878358987.86
232 37133.24 -1972278793.91
233 37133.24 -2070894590.27
234 37133.24 -2174441176.45
235 37133.24 -2283165091.93
236 37133.24 -2397325203.19
237 37133.24 -2517193320.01
238 37133.24 -2643054842.67
239 37133.24 -2775209441.47
240 37133.24 -2913971770.20
241 37133.24 -3059672215.38
242 37133.24 -3212657682.81
243 37133.24 -3373292423.61
244 37133.24 -3541958901.45
245 37133.24 -3719058703.19
246 37133.24 -3905013495.01
247 37133.24 -4100266026.42
248 37133.24 -4305281184.40
249 37133.24 -4520547100.28
250 37133.24 -4746576311.96
251 37133.24 -4983906984.22
252 37133.24 -5233104190.09
253 37133.24 -5494761256.26
254 37133.24 -5769501175.73
255 37133.24 -6057978091.18
256 37133.24 -6360878852.40
257 37133.24 -6678924651.68
258 37133.24 -7012872740.93
259 37133.24 -7363518234.64
260 37133.24 -7731696003.03
261 37133.24 -8118282659.84
262 37133.24 -8524198649.50
263 37133.24 -8950410438.63
264 37133.24 -9397932817.23
265 37133.24 -9867831314.75
266 37133.24 -10361224737.15
267 37133.24 -10879287830.67
268 37133.24 -11423254078.87
269 37133.24 -11994418639.47
270 37133.24 -12594141428.11
271 37133.24 -13223850356.17
272 37133.24 -13885044730.64
273 37133.24 -14579298823.84
274 37133.24 -15308265621.69
275 37133.24 -16073680759.44
276 37133.24 -16877366654.07
277 37133.24 -17721236843.44
278 37133.24 -18607300542.27
279 37133.24 -19537667426.04
280 37133.24 -20514552654.01
281 37133.24 -21540282143.37
282 37133.24 -22617298107.20
283 37133.24 -23748164869.22
284 37133.24 -24935574969.35
285 37133.24 -26182355574.47
286 37133.24 -27491475209.86
287 37133.24 -28866050827.02
288 37133.24 -30309355225.03
289 37133.24 -31824824842.94
290 37133.24 -33416067941.75
291 37133.24 -35086873195.50
292 37133.24 -36841218711.94
293 37133.24 -38683281504.19
294 37133.24 -40617447436.07
295 37133.24 -42648321664.53
296 37133.24 -44780739604.42
297 37133.24 -47019778441.30
298 37133.24 -49370769220.03
299 37133.24 -51839309537.69
300 37133.24 -54431276871.24
301 37133.24 -57152842571.46
302 37133.24 -60010486556.70
303 37133.24 -63011012741.19
304 37133.24 -66161565234.91
305 37133.24 -69469645353.32
306 37133.24 -72943129477.65
307 37133.24 -76590287808.19
308 37133.24 -80419804055.27
309 37133.24 -84440796114.69
310 37133.24 -88662837777.09
311 37133.24 -93095981522.60
312 37133.24 -97750782455.39
313 37133.24 -102638323434.83
314 37133.24 -107770241463.23
315 37133.24 -113158755393.05
316 37133.24 -118816695019.37
317 37133.24 -124757531627.00
318 37133.24 -130995410065.01
319 37133.24 -137545182424.92
320 37133.24 -144422443402.83
321 37133.24 -151643567429.63
322 37133.24 -159225747657.78
323 37133.24 -167187036897.33
324 37133.24 -175546390598.85
325 37133.24 -184323711985.46
326 37133.24 -193539899441.39
327 37133.24 -203216896270.12
328 37133.24 -213377742940.29
329 37133.24 -224046631943.97
330 37133.24 -235248965397.83
331 37133.24 -247011415524.38
332 37133.24 -259361988157.26
333 37133.24 -272330089421.79
334 37133.24 -285946595749.54
335 37133.24 -300243927393.68
336 37133.24 -315256125620.02
337 37133.24 -331018933757.69
338 37133.24 -347569882302.23
339 37133.24 -364948378274.00
340 37133.24 -383195799044.37
341 37133.24 -402355590853.25
342 37133.24 -422473372252.57
343 37133.24 -443597042721.86
344 37133.24 -465776896714.62
AMORTIZACION SALDO
240,000.00
25133.24 214866.76 10743.3382
26389.90 188476.87 9423.84338
27709.39 160767.48 8038.37379
29094.86 131672.61 6583.63072
30549.60 101123.01 5056.15049
32077.08 69045.92 3452.29625
33680.94 35364.99 1768.2493
35364.99 0.00 0
37133.24 -37133.24 -1856.6618
38989.90 -76123.13
40939.39 -117062.52
42986.36 -160048.89
45135.68 -205184.57
47392.46 -252577.03
49762.09 -302339.12
52250.19 -354589.31
54862.70 -409452.01
57605.84 -467057.84
60486.13 -527543.97
63510.43 -591054.40
66685.96 -657740.36
70020.25 -727760.61
73521.27 -801281.88
77197.33 -878479.21
81057.20 -959536.40
85110.06 -1044646.46
89365.56 -1134012.02
93833.84 -1227845.85
98525.53 -1326371.38
103451.80 -1429823.19
108624.39 -1538447.58
114055.61 -1652503.19
119758.39 -1772261.59
125746.31 -1898007.90
132033.63 -2030041.53
138635.31 -2168676.85
145567.08 -2314243.92
152845.43 -2467089.36
160487.70 -2627577.06
168512.09 -2796089.15
176937.69 -2973026.84
 185784.58 -3158811.42
195073.81 -3353885.22
204827.50 -3558712.72
215068.87 -3773781.59
225822.31 -3999603.91
237113.43 -4236717.34
248969.10 -4485686.44
261417.56 -4747103.99
274488.44 -5021592.43
288212.86 -5309805.29
302623.50 -5612428.79
317754.67 -5930183.46
333642.41 -6263825.87
350324.53 -6614150.40
367840.76 -6981991.15
386232.79 -7368223.95
405544.43 -7773768.38
425821.65 -8199590.03
447112.74 -8646702.77
469468.37 -9116171.14
492941.79 -9609112.94
517588.88 ###
543468.33 ###
570641.74 ###
599173.83 ###
629132.52 ###
660589.15 ###
693618.60 ###
728299.53 ###
764714.51 ###
802950.24 ###
843097.75 ###
885252.64 ###
929515.27 ###
975991.03 ###
1024790.58 ###
1076030.11 ###
1129831.62 ###
1186323.20 ###
1245639.36 ###
1307921.33 ###
1373317.39 ###
1441983.26 ###
 1514082.43 ###
1589786.55 ###
1669275.87 ###
1752739.67 ###
1840376.65 ###
1932395.48 ###
2029015.26 ###
2130466.02 ###
2236989.32 ###
2348838.79 ###
2466280.73 ###
2589594.76 ###
2719074.50 ###
2855028.23 ###
2997779.64 ###
3147668.62 ###
3305052.05 ###
3470304.65 ###
3643819.89 ###
3826010.88 ###
4017311.43 ###
4218177.00 ###
4429085.85 ###
4650540.14 ###
4883067.15 ###
5127220.50 ###
5383581.53 ###
5652760.60 ###
5935398.64 ###
6232168.57 ###
6543777.00 ###
6870965.84 ###
7214514.14 ###
7575239.84 ###
7954001.84 ###
8351701.93 ###
8769287.02 ###
9207751.38 ###
9668138.94 ###
10151545.89 ###
10659123.19 ###
11192079.35 ###
11751683.31 ###
12339267.48 ###
12956230.85 ###
13604042.40 ###
14284244.51 ###
14998456.74 ###
15748379.58 ###
16535798.56 ###
17362588.48 ###
18230717.91 ###
19142253.80 ###
20099366.49 ###
21104334.82 ###
22159551.56 ###
23267529.14 ###
24430905.59 ###
25652450.87 ###
26935073.42 ###
28281827.09 ###
29695918.44 ###
31180714.37 ###
32739750.08 ###
34376737.59 ###
36095574.47 ###
37900353.19 ###
39795370.85 ###
41785139.39 ###
43874396.36 ###
46068116.18 ###
48371521.99 ###
50790098.09 ###
53329602.99 ###
55996083.14 ###
58795887.30 ###
61735681.67 ###
64822465.75 ###
68063589.04 ###
71466768.49 ###
75040106.91 ###
78792112.26 ###
82731717.87 ###
86868303.77 ###
91211718.95 ###
95772304.90 ###
100560920.15 ###
105588966.15 ###
110868414.46 ###
116411835.18 ###
122232426.94 ###
128344048.29 ###
134761250.71 ###
141499313.24 ###
148574278.90 ###
156002992.85 ###
163803142.49 ###
171993299.61 ###
180592964.60 ###
189622612.82 ###
199103743.47 ###
209058930.64 ###
219511877.17 ###
230487471.03 ###
242011844.58 ###
254112436.81 ###
266818058.65 ###
280158961.58 ###
294166909.66 ###
308875255.15 ###
324319017.90 ###
340534968.80 ###
357561717.24 ###
375439803.10 ###
394211793.26 ###
413922382.92 ###
434618502.06 ###
456349427.17 ###
479166898.53 ###
503125243.45 ###
528281505.62 ###
554695580.91 ###
582430359.95 ###
611551877.95 ###
642129471.85 ###
674235945.44 ###
707947742.71 ###
743345129.85 ###
780512386.34 ###
 819538005.65 ###
860514905.94 ###
903540651.23 ###
948717683.80 ###
996153567.99 ###
1045961246.39 ###
1098259308.70 ###
1153172274.14 ###
1210830887.85 ###
1271372432.24 ###
1334941053.85 ###
1401688106.54 ###
1471772511.87 ###
1545361137.46 ###
1622629194.34 ###
1703760654.05 ###
1788948686.76 ###
1878396121.10 ###
1972315927.15 ###
2070931723.51 ###
2174478309.68 ###
2283202225.17 ###
2397362336.43 ###
2517230453.25 ###
2643091975.91 ###
2775246574.70 ###
2914008903.44 ###
3059709348.61 ###
3212694816.04 ###
3373329556.84 ###
3541996034.69 ###
3719095836.42 ###
3905050628.24 ###
4100303159.65 ###
4305318317.64 ###
4520584233.52 ###
4746613445.19 ###
4983944117.45 ###
5233141323.33 ###
5494798389.49 ###
5769538308.97 ###
6058015224.42 ###
6360915985.64 ###
 6678961784.92 ###
7012909874.16 ###
7363555367.87 ###
7731733136.27 ###
8118319793.08 ###
8524235782.73 ###
8950447571.87 ###
9397969950.46 ###
9867868447.99 ###
10361261870.39 ###
10879324963.91 ###
11423291212.10 ###
11994455772.71 ###
12594178561.34 ###
13223887489.41 ###
13885081863.88 ###
14579335957.07 ###
15308302754.93 ###
16073717892.67 ###
16877403787.31 ###
17721273976.67 ###
18607337675.50 ###
19537704559.28 ###
20514589787.24 ###
21540319276.61 ###
22617335240.44 ###
23748202002.46 ###
24935612102.58 ###
26182392707.71 ###
27491512343.10 ###
28866087960.25 ###
30309392358.26 ###
31824861976.18 ###
33416105074.98 ###
35086910328.73 ###
36841255845.17 ###
38683318637.43 ###
40617484569.30 ###
42648358797.77 ###
44780776737.65 ###
47019815574.54 ###
49370806353.26 ###
51839346670.93 ###
54431314004.47 ###
57152879704.70 ###
60010523689.93 ###
63011049874.43 ###
66161602368.15 ###
69469682486.56 ###
72943166610.88 ###
76590324941.43 ###
80419841188.50 ###
84440833247.93 ###
88662874910.32 ###
93096018655.84 ###
97750819588.63 ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
 14
100
12
###