Pago unico- Pagos anuales

periodo capital renta interes abono saldo

0 60000000
1 15748617.6 75748617.6
2 19882266.9 95630884.5
3 25100903.8 120731788
4 152421101 31689312.8 120731788 0

Pago unico- Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 3600000 63600000
2 3816000 67416000
3 4044960 71460960
4 4287657.6 75748617.6
5 4544917.06 80293534.7
6 4817612.08 85111146.7
7 5106668.8 90217815.5
8 5413068.93 95630884.5
9 5737853.07 101368738
10 6082124.25 107450862
11 6447051.71 113897914
12 6833874.81 120731788
13 7243907.3 127975696
14 7678541.74 135654237
15 8139254.24 143793492
16 152421101 8627609.5 143793492 0

Pago unico- Pagos semestral

periodo capital renta interes abono saldo
0 60000000
1 7416000 67416000
2 8332617.6 75748617.6
3 9362529.14 85111146.7
4 10519737.7 95630884.5
5 11819977.3 107450862
6 13280926.5 120731788
7 14922449 135654237
8 152421101 16766863.7 135654237 0

Pago unico- Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 3600000 63600000
2 3816000 67416000
3 5000000 4044960 955040 68371040
4 4102262.4 72473302.4
5 4348398.14 76821700.5
6 4609302.03 81431002.6
7 4885860.15 86316862.7
8 5179011.76 91495874.5
9 5489752.47 96985627
10 5819137.62 102804765
11 6168285.87 108973050
12 6538383.03 115511433
13 6930686.01 122442119
14 7346527.17 129788647
15 7787318.8 137575965
16 145830523 8254557.93 137575965 0
j 24% NATV
itrimestral 0.06
m 4
isemestral 0.124
ianual 0.262
Tiempo 4 años
 Cuota fija- Pagos anuales
periodo capital renta interes abono saldo
0 60000000
1 25972657.835 15748617.6 10224040.2 49775959.7652
2 25972657.835 13065042.6 12907615.2 36868344.5306
3 25972657.835 9677090.99 16295566.8 20572777.6884
4 25972657.835 5399880.15 20572777.7 0

Cuota fija- Pagos semestral

periodo capital renta interes abono saldo
0 60000000
1 12230484.948 7416000 4814484.95 55185515.0524
2 12230484.948 6820929.66 5409555.29 49775959.7652
3 12230484.948 6152308.63 6078176.32 43697783.4445
4 12230484.948 5401046.03 6829438.91 36868344.5306
5 12230484.948 4556927.38 7673557.56 29194786.9669
6 12230484.948 3608475.67 8622009.28 20572777.6884
7 12230484.948 2542795.32 9687689.63 10885088.0631
8 12230484.948 1345396.88 10885088.1 0

Cuota fija- Pagos Trimestral

periodo capital renta interes abono saldo
0 60000000
1 5937128.6154 3600000 2337128.62 57662871.3846
2 5937128.6154 3459772.28 2477356.33 55185515.0524
3 5937128.6154 3311130.9 2625997.71 52559517.3401
4 5937128.6154 3153571.04 2783557.57 49775959.7652
5 5937128.6154 2986557.59 2950571.03 46825388.7357
6 5937128.6154 2809523.32 3127605.29 43697783.4445
7 5937128.6154 2621867.01 3315261.61 40382521.8358
8 5937128.6154 2422951.31 3514177.31 36868345
9 5937128.6154 2212100.67 3725027.94 33143317
10 5937128.6154 1988599 3948529.62 29194787
11 5937128.6154 1751687.22 4185441.4 25009346
12 5937128.6154 1500560.73 4436567.88 20572778
13 5937128.6154 1234366.66 4702761.95 15870016
14 5937128.6154 952200.944 4984927.67 10885088
15 5937128.6154 653105.284 5284023.33 5601065
16 5937128.6154 336063.884 5601064.73 0

Cuota fija- Pagos semestral con abono

periodo capital renta interes abono saldo
0 60000000
1 5521717.9761 3600000 1921717.98 58078282.0239
2 5521717.9761 3484696.92 2037021.05 56041260.9693
 3 10521717.976 3362475.66 7159242.32 48882018.6513
4 5521717.9761 2932921.12 2588796.86 46293221.7943
5 5521717.9761 2777593.31 2744124.67 43549097.1259
6 5521717.9761 2612945.83 2908772.15 40640324.9774
7 5521717.9761 2438419.5 3083298.48 37557026.4999
8 5521717.9761 2253421.59 3268296.39 34288730
9 5521717.9761 2057323.81 3464394.17 30824336
10 5521717.9761 1849460.16 3672257.82 27152078
11 5521717.9761 1629124.69 3892593.29 23259485
12 5521717.9761 1395569.09 4126148.89 19133336
13 5521717.9761 1148000.16 4373717.82 14759618
14 5521717.9761 885577.088 4636140.89 10123477
15 5521717.9761 607408.635 4914309.34 5209168
16 5521717.9761 312550.074 5209167.9 0
c 60000000 A 0.6667837875
j 24% NATV B 1.5403516847
itrimestral 0.06
m 4
isemestral 0.124
ianual 0.2625
Tiempo 4 años

m 2 A 0.3139874682
B 1.5403516847

A 0.1524211011
B 1.5403516847

A 0.1524211011
B 1.5403516847
Abono 5000000
 Amortizacion constante - Pagos anual
periodo capital renta interes abono saldo
0 60000000
1 30748617.6 15748617.6 15000000 45000000
2 26811463.2 11811463.2 15000000 30000000
3 22874308.8 7874308.8 15000000 15000000
4 18937154.4 3937154.4 15000000 0

Amortizacion constante - Pagos semestral

periodo capital renta interes abono saldo
0 60000000
1 14916000 7416000 7500000 52500000
2 13989000 6489000 7500000 45000000
3 13062000 5562000 7500000 37500000
4 12135000 4635000 7500000 30000000
5 11208000 3708000 7500000 22500000
6 10281000 2781000 7500000 15000000
7 9354000 1854000 7500000 7500000
8 8427000 927000 7500000 0

Amortizacion constante - Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 7350000 3600000 3750000 56250000
2 7125000 3375000 3750000 52500000
3 6900000 3150000 3750000 48750000
4 6675000 2925000 3750000 45000000
5 6450000 2700000 3750000 41250000
6 6225000 2475000 3750000 37500000
7 6000000 2250000 3750000 33750000
8 5775000 2025000 3750000 30000000
9 5550000 1800000 3750000 26250000
10 5325000 1575000 3750000 22500000
11 5100000 1350000 3750000 18750000
12 4875000 1125000 3750000 15000000
13 4650000 900000 3750000 11250000
 14 4425000 675000 3750000 7500000
15 4200000 450000 3750000 3750000
16 3975000 225000 3750000 0

Amortizacion constante con abono - Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 7350000 3600000 3750000 56250000
2 7125000 3375000 3750000 52500000
3 11900000 3150000 8750000 43750000
4 6675000 2625000 3365384.62 40384615.4
5 6450000 2423076.92 3365384.62 37019230.8
6 6225000 2221153.85 3365384.62 33653846.2
7 6000000 2019230.77 3365384.62 30288461.5
8 5775000 1817307.69 3365384.62 26923076.9
9 5550000 1615384.62 3365384.62 23557692.3
10 5325000 1413461.54 3365384.62 20192307.7
11 5100000 1211538.46 3365384.62 16826923.1
12 4875000 1009615.38 3365384.62 13461538.5
13 4650000 807692.308 3365384.62 10096153.8
14 4425000 605769.231 3365384.62 6730769.23
15 4200000 403846.154 3365384.62 3365384.62
16 3975000 201923.077 3365384.62 0
c 60000000
j 24% NATV
itrimestral 0.06
m 4
isemestral 0.124
ianual 0.2625
Tiempo 4 años

m 8

m 16
m 16
Abono 5000000
 Gradiente Aritmetico- Pagos anual
periodo capital renta interes abono saldo
0 60000000
1 25730048.1 15748617.6 9981430.5 50018569.5
2 25930048.108 13128722.1 12801326 37217243.4
3 26130048.108 9768668.92 16361379.2 20855864.3
4 26330048.108 5474183.85 20855864.3 0

Gradiente Aritmetico- Pagos semestrales

periodo capital renta interes abono saldo
0 60000000
1 11651085.8 7416000 4235085.8 55764914.2
2 11851085.799 6892543.4 4958542.4 50806371.8
3 12051085.799 6279667.55 5771418.25 45034953.6
4 12251085.799 5566320.26 6684765.54 38350188
5 12451085.799 4740083.24 7711002.56 30639185.4
6 12651085.799 3787003.32 8864082.48 21775103
7 12851085.799 2691402.73 10159683.1 11615419.9
8 13051085.799 1435665.9 11615419.9 0

Gradiente Aritmetico- Pagos Trimestrales

periodo capital renta interes abono saldo
0 60000000
1 4681242.9 3600000 1081242.9 58918757.1
2 4881242.9401 3535125.42 1346117.52 57572639.5
3 5081242.9401 3454358.37 1626884.57 55945755
4 5281242.9401 3356745.3 1924497.64 54021257.3
5 5481242.9401 3241275.44 2239967.5 51781289.8
6 5681242.9401 3106877.39 2574365.55 49206924.3
7 5881242.9401 2952415.46 2928827.48 46278096.8
8 6081242.9401 2776685.81 3304557.13 42973539.7
9 6281242.9401 2578412.38 3702830.56 39270709.1
10 6481242.9401 2356242.55 4125000.39 35145708.7
11 6681242.9401 2108742.52 4572500.42 30573208.3
12 6881242.9401 1834392.5 5046850.44 25526357.9
13 7081242.9401 1531581.47 5549661.47 19976696.4
14 7281242.9401 1198601.78 6082641.16 13894055.2
15 7481242.9401 833643.314 6647599.63 7246455.6
16 7681242.9401 434787.336 7246455.6 0

Gradiente Aritmetico- Pagos Trimestrales

periodo capital renta interes abono saldo
0 60000000
1 4681242.9 3600000 1081242.9 58918757.1
2 4881242.9401 3535125.42 1346117.52 57572639.5
3 5081242.9401 3454358.37 1626884.57 55945755
4 5281242.9401 3356745.3 1924497.64 54021257.3
5 5481242.9401 3241275.44 2239967.5 51781289.8
6 5681242.9401 3106877.39 2574365.55 49206924.3
7 5881242.9401 2952415.46 2928827.48 46278096.8
8 6081242.9401 2776685.81 3304557.13 42973539.7
9 6281242.9401 2578412.38 3702830.56 39270709.1
10 6481242.9401 2356242.55 4125000.39 35145708.7
11 6681242.9401 2108742.52 4572500.42 30573208.3
12 6881242.9401 1834392.5 5046850.44 25526357.9
13 7081242.9401 1531581.47 5549661.47 19976696.4
14 7281242.9401 1198601.78 6082641.16 13894055.2
15 7481242.9401 833643.314 6647599.63 7246455.6
16 7681242.9401 434787.336 7246455.6 0
c 60000000
j 24% NATV
itrimestral 0.06
m 4
isemestral 0.124
ianual 0.2625 0.26247
Tiempo 4 años
g 200000

5000000
 Gradiente Aritmetico- Pagos Trimest
periodo capital renta
0
1 4681242.9
2 4881242.94
3 5081242.94
4 5281242.94
5 5481242.94
6 5681242.94
7 5881242.94
8 6081242.94
9 6281242.94
10 6481242.94
11 6681242.94
12 6881242.94
13 7081242.94
14 7281242.94
15 7481242.94
16 7681242.94
e Aritmetico- Pagos Trimestrales
interes abono saldo
60000000
3600000 1081242.9 58918757.1
3535125.42 1346117.52 57572639.5
3454358.37 1626884.57 55945755
3356745.3 1924497.64 54021257.3
3241275.44 2239967.5 51781289.8
3106877.39 2574365.55 49206924.3
2952415.46 2928827.48 46278096.8
2776685.81 3304557.13 42973539.7
2578412.38 3702830.56 39270709.1
2356242.55 4125000.39 35145708.7
2108742.52 4572500.42 30573208.3
1834392.5 5046850.44 25526357.9
1531581.47 5549661.47 19976696.4
1198601.78 6082641.16 13894055.2
833643.314 6647599.63 7246455.6
434787.336 7246455.6 0
 Gradiente geometrico- Pagos anual
periodo capital renta interes abono saldo
0 60000000
1 24445094.8 15748617.6 8696477.2 51303522.8
2 25667349.5014 13465992.7 12201356.8 39102166
3 26950716.9765 10263417.7 16687299.3 22414866.7
4 28298252.8253 5883386.08 22414866.7 0

Gradiente geometrico- Pagos semestral

periodo capital renta interes abono saldo
0 60000000
1 10554363.3 7416000 3138363.3 56861636.7
2 11082081.4 7028098.3 4053983.1 52807653.6
3 11636185.5 6527025.99 5109159.5 47698494.1
4 12217994.8 5895533.87 6322460.9 41376033.2
5 12828894.5 5114077.7 7714816.8 33661216.4
6 13470339.2 4160526.34 9309812.9 24351403.5
7 14143856.2 3009833.47 11134022.7 13217380.8
8 14851049.0 1633668.26 13217380.8 0

Gradiente geometrico- Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 4263800.5 3600000 663800.5 59336199.5
2 4476990.5 3560171.97 916818.5 58419381
3 4700840.0 3505162.86 1195677.2 57223703.9
4 4935882.0 3433422.23 1502459.8 55721244.1
5 5182676.1 3343274.64 1839401.5 53881842.6
6 5441809.9 3232910.56 2208899.4 51672943.2
7 5713900.4 3100376.59 2613523.8 49059419.4
8 5999595.4 2943565.16 3056030.3 46003389.1
9 6299575.2 2760203.35 3539371.9 42464017.3
10 6614554.0 2547841.04 4066712.9 38397304.3
11 6945281.7 2303838.26 4641443.4 33755860.9
12 7292545.8 2025351.65 5267194.1 28488666.8
13 7657173.0 1709320.01 5947853.0 22540813.8
14 8040031.7 1352448.83 6687582.9 15853230.9
15 8442033.3 951193.853 7490839.4 8362391.46
16 8864134.9 501743.488 8362391.5 0

Gradiente geometrico- Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 4263800.5 3600000 663800.5 59336199.5
2 4476990.5 3560171.97 916818.5 58419381
3 4700840.0 3505162.86 1195677.2 57223703.9
4 4935882.0 3433422.23 1502459.8 55721244.1
5 5182676.1 3343274.64 1839401.5 53881842.6
6 5441809.9 3232910.56 2208899.4 51672943.2
7 5713900.4 3100376.59 2613523.8 49059419.4
8 5999595.4 2943565.16 3056030.3 46003389.1
9 6299575.2 2760203.35 3539371.9 42464017.3
10 6614554.0 2547841.04 4066712.9 38397304.3
11 6945281.7 2303838.26 4641443.4 33755860.9
12 7292545.8 2025351.65 5267194.1 28488666.8
13 7657173.0 1709320.01 5947853.0 22540813.8
14 8040031.7 1352448.83 6687582.9 15853230.9
15 8442033.3 951193.853 7490839.4 8362391.46
16 8864134.9 501743.488 8362391.5 0
c 60000000
j 24% NATV
itrimestral 0.06
m 4
isemestral 0.124
ianual 0.2625 0.26247
Tiempo 4 años
ig 0.05
 periodo de gracia 2 años- Pagos anual
periodo capital renta interes abono saldo
0 60000000
1 15748617.6 75748617.6
2 19882266.9 95630884.5
3 67369128.5 25100903.8 42268224.7 53362659.8
4 67369128.5 14006468.7 53362659.8 0

periodo de gracia 2 años- Pagos semestral

periodo capital renta interes abono saldo
0 60000000
1 7416000 67416000
2 8332617.6 75748617.6
3 9362529.14 85111146.7
4 10519737.7 95630884.5
5 31724019.8 11819977.3 19904042.5 75726842
6 31724019.8 9359837.67 22364182.2 53362659.8
7 31724019.8 6595624.75 25128395.1 28234264.7
8 31724019.8 3489755.12 28234264.7 0

periodo de gracia 2 años- Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 3600000 63600000
2 3816000 67416000
3 4044960 71460960
4 4287657.6 75748617.6
5 4544917.06 80293534.7
6 4817612.08 85111146.7
7 5106668.8 90217815.5
8 5413068.93 95630884.5
9 15400009.6 5737853.07 9662156.56 85968727.9
10 15400009.6 5158123.67 10241886 75726842
11 15400009.6 4543610.52 10856399.1 64870442.9
12 15400009.6 3892226.57 11507783.1 53362659.8
13 15400009.6 3201759.59 12198250 41164409.8
14 15400009.6 2469864.59 12930145 28234264.7
15 15400009.6 1694055.88 13705953.7 14528311
16 15400009.6 871698.658 14528311 0

periodo de gracia 2 años- Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 3600000 63600000
2 3816000 67416000
3 4044960 71460960
4 4287657.6 75748617.6
5 4544917.06 80293534.7
6 4817612.08 85111146.7
7 5106668.8 90217815.5
8 5413068.93 95630884.5
9 15400009.6 5737853.07 9662156.56 85968727.9
10 15400009.6 5158123.67 10241886 75726842
11 15400009.6 4543610.52 10856399.1 64870442.9
12 15400009.6 3892226.57 11507783.1 53362659.8
13 15400009.6 3201759.59 12198250 41164409.8
14 15400009.6 2469864.59 12930145 28234264.7
15 15400009.6 1694055.88 13705953.7 14528311
16 15400009.6 871698.658 14528311 0
c 60000000
j 24% NATV
itrimestral 0.06
m 4
isemestral 0.124 152421101.08
ianual 0.2625 0.26247 2.3101216819 65979685.1
Tiempo 4 años
ig 0.05
5000000
 periodo de muerto 2 años- Pagos anual
periodo capital renta interes abono saldo
0 60000000
1 60000000
2 60000000
3 42268224.7 15748617.6 26519607.1 33480392.9
4 42268224.7 8787831.75 33480392.9 0

periodo de gracia 2 años- Pagos semestral

periodo capital renta interes abono saldo
0 60000000
1 60000000
2 60000000
3 60000000
4 60000000
5 19904042.5 7416000 12488042.5 47511957.5
6 19904042.5 5872477.95 14031564.6 33480392.9
7 19904042.5 4138176.57 15765865.9 17714527
8 19904042.5 2189515.53 17714527 0

periodo de gracia 2 años- Pagos trimestral

periodo capital renta interes abono saldo
0 60000000
1 60000000
2 60000000
3 60000000
4 60000000
5 60000000
6 60000000
7 60000000
8 60000000
9 9662156.56 3600000 6062156.56 53937843.4
10 9662156.56 3236270.61 6425885.95 47511957.5
11 9662156.56 2850717.45 6811439.11 40700518.4
12 9662156.56 2442031.1 7220125.46 33480392.9
13 9662156.56 2008823.58 7653332.98 25827059.9
14 9662156.56 1549623.6 8112532.96 17714527
15 9662156.56 1062871.62 8599284.94 9115242.04
16 9662156.56 546914.522 9115242.04 0
c 60000000
j 24% NATV
itrimestral 0.06
m 4
isemestral 0.124 95630884.472
ianual 0.2625 0.26247 2.3101216819 41396470.7
Tiempo 4 años
ig 0.05
 pago periodico de intereses y capital al final - Pagos anual
periodo capital renta interes abono saldo
0 60000000
1 15748617.6 15748617.6 0 60000000
2 15748617.6 15748617.6 0 60000000
3 15748617.6 15748617.6 0 60000000
4 75748617.6 15748617.6 60000000 0

pago periodico de intereses y capital al final - Pagos semestral

periodo capital renta interes abono saldo
0 60000000
1 7416000 7416000 0 60000000
2 7416000 7416000 0 60000000
3 7416000 7416000 0 60000000
4 7416000 7416000 0 60000000
5 7416000 7416000 0 60000000
6 7416000 7416000 0 60000000
7 7416000 7416000 0 60000000
8 67416000 7416000 60000000 0

pago periodico de intereses y capital al final - Pagos Trimestral

periodo capital renta interes abono saldo
0 60000000
1 3600000 3600000 0 60000000
2 3600000 3600000 0 60000000
3 3600000 3600000 0 60000000
4 3600000 3600000 0 60000000
5 3600000 3600000 0 60000000
6 3600000 3600000 0 60000000
7 3600000 3600000 0 60000000
8 3600000 3600000 0 60000000
9 3600000 3600000 0 60000000
10 3600000 3600000 0 60000000
11 3600000 3600000 0 60000000
12 3600000 3600000 0 60000000
13 3600000 3600000 0 60000000
14 3600000 3600000 0 60000000
15 3600000 3600000 0 60000000
16 63600000 3600000 60000000 0

pago periodico de intereses y capital al final - Pagos Trimestral

periodo capital renta interes abono saldo
0 60000000
1 3600000 3600000 0 60000000
2 3600000 3600000 0 60000000
3 8600000 3600000 5000000 55000000
4 3300000 3300000 0 55000000
5 3300000 3300000 0 55000000
6 3300000 3300000 0 55000000
7 3300000 3300000 0 55000000
8 3300000 3300000 0 55000000
9 3300000 3300000 0 55000000
10 3300000 3300000 0 55000000
11 3300000 3300000 0 55000000
12 3300000 3300000 0 55000000
13 3300000 3300000 0 55000000
14 3300000 3300000 0 55000000
15 3300000 3300000 0 55000000
16 58300000 3300000 55000000 0
c 60000000
j 24% NATV
itrimestral 0.06
m 4
isemestral 0.124
ianual 0.2625 0.26247
Tiempo 4 años
ig 0.05

abono 5000000