A normal 546444.

9609
A ancipado 440681.4201 105763.5408
i 24
m 1

Periodo Cuota Insoluto Interes Pagado finaTotal añadido al fond

1 440681.4201 105763.540824 546444.960924
2 440681.4201 236910.33144576 677591.75154576
3 440681.4201 399532.35181674 840213.771916742
4 440681.4201 601183.65707676 1041865.07717676
5 440681.4201 851231.27559918 1291912.69569918
6 440681.4201 1161290.322567 1601971.74266699
440681.4201 1439999.9999831 1880681.42008306
8 440681.4201 1891363.540803 2332044.960903
9 440681.4201 2451054.3314197 2891735.75151972
10 440681.4201 3145070.9117845 3585752.33188445
11 440681.4201 4005651.4714367 4446332.89153672
12 440681.4201 5072771.3654055 5513452.78550553
13 440681.4201 6396000.0339269 6836681.45402686
14 440681.4201 8036803.5828933 8477485.00299331
15 440681.4201 10071399.983612 10512081.4037117
16 440681.4201 12594299.520503 13034980.9406025
17 440681.4201 15722694.946247 16163376.3663471
18 440681.4201 19601905.274171 20042586.6942704
19 440681.4201 24412126.080795 24852807.5008953
20 440681.4201 30376799.88101 30817481.3011102
Fondo Acumulado
546444.960924
1224036.71246976
2064250.4843865
3106115.56156326
4398028.25726245
5999999.99992943
7880681.4200125
10212726.3809155
13104462.1324352
16690214.4643197
21136547.3558564
26650000.1413619
33486681.5953888
41964166.5983821
52476248.0020938
65511228.9426963
81674605.3090434
101717192.003314
126569999.504209
157387480.805319
A 208553.8888
i 10
m 2

Periodo Cuota Insoluto Interes Pagado final periodo

1 208553.8888 0
2 208553.8888 10675.873567672
3 208553.8888 21898.2451032731
4 208553.8888 33695.0898377817
5 208553.8888 46095.8150542497
6 208553.8888 59131.3333945488
7 208553.8888 72834.1399186877
8 208553.8888 87238.3931087973
9 208553.8888 102380.000019709
10 208553.8888 118296.70578839
11 208553.8888 135028.187725369
12 208553.8888 152616.154222703
13 208553.8888 171104.448725035
14 208553.8888 190539.159022942
15 208553.8888 210968.732140998
16 208553.8888 232444.095106968
17 208553.8888 255018.781903165
18 208553.8888 278749.06691646
19 208553.8888 303694.105219586
20 208553.8888 329916.080033449
Total añadido al fondo Fondo Acumulado
208553.8888 208553.8888
219229.762367672 427783.651167672
230452.133903273 658235.785070945
242248.978637782 900484.763708727
254649.70385425 1155134.46756298
267685.222194549 1422819.68975753
281388.028718688 1704207.71847621
295792.281908797 2000000.00038501
310933.888819709 2310933.88920472
326850.59458839 2637784.48379311
343582.076525369 2981366.56031848
361170.043022703 3342536.60334118
379658.337525035 3722194.94086622
399093.047822942 4121287.98868916
419522.620940998 4540810.60963016
440997.983906968 4981808.59353712
463572.670703165 5445381.26424029
487302.95571646 5932684.21995675
512247.994019586 6444932.21397633
538469.968833449 6983402.18280978
A 1601971.743
C 6000000
i 24
m 1

Periodo Cuota Insoluto Interes Cuota Capital Pagado

16 6000000 0 1601971.74 1601971.743
17 4398028.257 1055526.78 1601971.74 546444.96132
18 3851583.29568 924379.991 1601971.74 677591.7520368
19 3173991.5436432 761757.97 1601971.74 840213.7725256
20 2333777.77111757 560106.665 1601971.74 1041865.077932
6 1291912.69318579 310059.046 1601971.74 1291912.696635
3611830.45 9611830.46 6000000.00345
8 -6000000.0034496 -1440000 9611830.46 11051830.45883
9 -17051830.462278 -4092439.3 9611830.46 13704269.76895
10 -30756100.231224 -7381464.1 9611830.46 16993294.51349
11 -47749394.744718 -11459855 9611830.46 21071685.19673
12 -68821079.94145 -16517059 9611830.46 26128889.64395
13 -94949969.585398 -22787993 9611830.46 32399823.1585
14 -127349792.74389 -30563950 9611830.46 40175780.71653
15 -167525573.46043 -40206138 9611830.46 49817968.0885
16 -217343541.54893 -52162450 9611830.46 61774280.42974
17 -279117821.97868 -66988277 9611830.46 76600107.73288
18 -355717929.71156 -85372303 9611830.46 94984133.58877
19 -450702063.30033 -108168495 9611830.46 117780325.6501
20 -568482388.95041 -136435773 9611830.46 146047603.8061
A 1986444.961
C 6000000
i 48
m 2

Periodo Cuota Insoluto Interes Cuota Capital Pagado

16 6000000 1440000 1986444.96 546444.961
17 5453555.039 1308853.21 1986444.96 677591.75164
18 4775963.28736 1146231.19 1986444.96 840213.7720336
19 3935749.5153264 944579.884 1986444.96 1041865.077322
20 2893884.43800474 694532.265 1986444.96 1291912.695879
6 1601971.74212587 384473.218 1986444.96 1601971.74289
24661124.021817 5918669.77 11918669.8 6000000.000764
8 18661124.0210531 4478669.77 11918669.8 7440000.000947
9 11221124.0201058 2693069.76 11918669.8 9225600.001175
10 1995524.01893123 478925.765 11918669.8 11439744.00146
11 -9444219.9825253 -2266612.8 11918669.8 14185282.56181
12 -23629502.544331 -5671080.6 11918669.8 17589750.37664
13 -41219252.920971 -9892620.7 11918669.8 21811290.46703
14 -63030543.388004 -15127330 11918669.8 27046000.17912
15 -90076543.567125 -21618370 11918669.8 33537040.22211
16 -123613583.78924 -29667260 11918669.8 41585929.87542
17 -165199513.66465 -39647883 11918669.8 51566553.04552
18 -216766066.71017 -52023856 11918669.8 63942525.77644
19 -280708592.48661 -67370062 11918669.8 79288731.96279
20 -359997324.44939 -86399358 11918669.8 98318027.63385
A 1601971.743
C 6000000
i 48
m 2

Periodo Cuota Insoluto Interes Cuota Capital Pagado

16 6000000 0 1601971.74 1601971.743
17 4398028.257 1055526.78 1601971.74 546444.96132
18 3851583.29568 924379.991 1601971.74 677591.7520368
19 3173991.5436432 761757.97 1601971.74 840213.7725256
20 2333777.77111757 560106.665 1601971.74 1041865.077932
6 1291912.69318579 310059.046 1601971.74 1291912.696635
7 -0.0034496267 -0.0008279 1601971.74 1601971.743828
8 -1601971.7472775 -384473.22 1601971.74 1986444.962347
9 -3588416.7096242 -861220.01 1601971.74 2463191.75331
10 -6051608.4629339 -1452386 1601971.74 3054357.774104
11 -9105966.2370381 -2185431.9 1601971.74 3787403.639889
12 -12893369.876927 -3094408.8 1601971.74 4696380.513463
13 -17589750.39039 -4221540.1 1601971.74 5823511.836694
14 -23413262.227083 -5619182.9 1601971.74 7221154.6775
15 -30634416.904583 -7352260.1 1601971.74 8954231.8001
16 -39588648.704683 -9501275.7 1601971.74 11103247.43212
17 -50691896.136807 -12166055 1601971.74 13768026.81583
18 -64459922.952641 -15470382 1601971.74 17072353.25163
19 -81532276.204275 -19567746 1601971.74 21169718.03203
20 -102701994.2363 -24648479 1601971.74 26250450.35971