CAPITAL O INTERÉS GASTO AMORTIZACIÓN DEL

PERIODO
SALDO FINANCIERO CAPITAL
0 1200000
1 1191383.22 48000 8616.77706617434
2 1182421.77 47655.328917353 8961.44814882132
3 1173101.87 47296.8709914 9319.90607477417
4 1163409.17 46924.074748409 9692.70231776514
5 1153328.76 46536.366655699 10080.4104104757
6 1142845.13 46133.15023928 10483.6268268948
7 1131942.16 45713.805166204 10902.9718999706
8 1120603.07 45277.686290205 11339.0907759694
9 1108810.41 44824.122659166 11792.6544070082
10 1096546.05 44352.416482886 12264.3605832885
11 1083791.12 43861.842059554 12754.93500662
12 1070525.98 43351.64465929 13265.1324068848
13 1056730.25 42821.039363014 13795.7377031602
14 1042382.68 42269.209854888 14347.5672112866
15 1027461.21 41695.307166436 14921.4698997381
16 1011942.88 41098.448370447 15518.3286957276
17 995803.819 40477.715222618 16139.0618435567
18 979019.194 39832.152748875 16784.624317299
19 961563.185 39160.767776183 17456.009289991
20 943408.935 38462.527404584 18154.2496615906
21 924528.516 37736.35741812 18880.4196480542
22 904892.879 36981.140632198 19635.6364339764
23 884471.817 36195.715174839 20421.0618913355
24 863233.913 35378.872699186 21237.9043669889
25 841146.493 34529.356524506 22087.4205416684
26 818175.575 33645.859702839 22970.9173633352
27 794285.821 32727.023008306 23889.7540578686
28 769440.477 31771.432845991 24845.3442201833
29 743601.319 30777.619077184 25839.1579889907
30 716728.595 29744.052757624 26872.7243085503
31 688780.961 28669.143785282 27947.6332808923
32 659715.423 27551.238454046 29065.538612128
33 629487.263 26388.616909561 30228.1601566131
34 598049.976 25179.490503297 31437.2865628776
35 565355.198 23921.999040782 32694.7780253927
36 531352.629 22614.207919766 34002.5691464084
37 495989.957 21254.10515391 35362.6719122648
38 459212.778 19839.598277419 36777.1787887554
39 420964.512 18368.511125869 38248.2659403056
40 381186.316 16838.580488257 39778.1965779178
41 339816.991 15247.45262514 41369.3244410345
42 296792.894 13592.679647499 43024.0974186759
43 252047.832 11871.715750751 44745.061315423
44 205512.969 10081.913298135 46534.8637680399
45 157116.71 8220.5187474129 48396.2583187615
46 106784.602 6284.6684146624 50332.1086515119
47 54439.2087 4271.3840686019 52345.3929975724
48 1.43336E-09 2177.568348699 54439.2087174753
 CUESTIONARIO 09

CUOTA MENSUAL NEGOCIO 1

56616.7770661744 INTERÉS 0.04 1 1.04

56616.7770661744 ANUALIDAD
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744 n 48
56616.7770661744
56616.7770661744 Mortización
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744 NEGOCIO 2
56616.7770661744 INTERÉS 0.03 1 1.03
56616.7770661744
56616.7770661744
56616.7770661744 PREGUNTA 1
56616.7770661744 SALDO AL MES 14 2296909.26
56616.7770661744
56616.7770661744 PREGUNTA 2
56616.7770661744 CUOTA AL MES 20 115983.438
56616.7770661744
56616.7770661744 PREGUNTA 3
56616.7770661744 INTERESES AL MES 29 57274.3991
56616.7770661744
56616.7770661744 PREGUNTA 4
56616.7770661744 AMORTIZACIÓN AL MES 45 101142.767
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
56616.7770661744
 CAPITAL O INTERÉS GASTO AMORTIZACIÓN CUOTA
PERIODO
SALDO FINANCIERO DEL CAPITAL MENSUAL
0 1500000
1 1485633.34 45000 14366.660707577 59366.6607
2 1470835.68 44569.000178773 14797.660528804 59366.6607
3 1455594.09 44125.070362909 15241.590344668 59366.6607
4 1439895.25 43667.822652569 15698.838055008 59366.6607
5 1423725.45 43196.857510918 16169.803196659 59366.6607
6 1407070.55 42711.763415019 16654.897292558 59366.6607
7 1389916.01 42212.116496242 17154.544211335 59366.6607
8 1372246.83 41697.480169902 17669.180537675 59366.6607
9 1354047.57 41167.404753772 18199.255953805 59366.6607
10 1335302.34 40621.427075157 18745.233632419 59366.6607
11 1315994.74 40059.070066185 19307.590641392 59366.6607
12 1296107.93 39479.842346943 19886.818360634 59366.6607
13 1275624.5 38883.237796124 20483.422911453 59366.6607
14 1254526.58 38268.73510878 21097.925598796 59366.6607
15 1232795.71 37635.797340817 21730.86336676 59366.6607
16 1210412.93 36983.871439814 22382.789267763 59366.6607
17 1187358.65 36312.387761781 23054.272945796 59366.6607
18 1163612.75 35620.759573407 23745.90113417 59366.6607
19 1139154.47 34908.382539382 24458.278168195 59366.6607
20 1113962.45 34174.634194336 25192.026513241 59366.6607
21 1088014.66 33418.873398939 25947.787308638 59366.6607
22 1061288.44 32640.43977968 26726.220927897 59366.6607
23 1033760.43 31838.653151843 27528.007555734 59366.6607
24 1005406.58 31012.812925171 28353.847782406 59366.6607
25 976202.12 30162.197491699 29204.463215878 59366.6607
26 946121.523 29286.063595222 30080.597112355 59366.6607
27 915138.508 28383.645681852 30983.015025725 59366.6607
28 883226.002 27454.15523108 31912.505476497 59366.6607
29 850356.122 26496.780066785 32869.880640792 59366.6607
30 816500.145 25510.683647561 33855.977060016 59366.6607
31 781628.488 24495.004335761 34871.656371816 59366.6607
32 745710.682 23448.854644606 35917.806062971 59366.6607
33 708715.342 22371.320462717 36995.34024486 59366.6607
34 670610.141 21261.460255371 38105.200452206 59366.6607
35 631361.785 20118.304241805 39248.356465772 59366.6607
36 590935.978 18940.853547832 40425.807159745 59366.6607
37 549297.396 17728.07933304 41638.581374537 59366.6607
38 506409.658 16478.921891804 42887.738815773 59366.6607
39 462235.287 15192.28972733 44174.370980246 59366.6607
40 416735.684 13867.058597923 45499.602109654 59366.6607
41 369871.094 12502.070534633 46864.590172944 59366.6607
42 321600.566 11096.132829445 48270.527878132 59366.6607
43 271881.923 9648.016993101 49718.643714476 59366.6607
44 220671.72 8156.4576816667 51210.20302591 59366.6607
45 167925.211 6620.1515908894 52746.509116687 59366.6607
46 113596.306 5037.7563173888 54328.904390188 59366.6607
47 57637.5347 3407.8891856832 55958.771521894 59366.6607
48 -2.6048E-09 1729.1260400264 57637.53466755 59366.6607