Capital requerido 5,474,604.

38
Tasa de interés 9% anual 0.75% mensual
Tiempo 4 años
Pagos mensuales 48 meses
Cuota fija método fránces $136,235.76
MÉTODO FRANCÉS M
NRO. CUOTA FIJA C.CAPITAL C.INTERÉS SALDO NRO.
0 5,474,604.38 0
1 $136,235.76 $95,176.23 41,059.53 $5,379,428.15 1
2 $136,235.76 $95,890.05 40,345.71 $5,283,538.10 2
3 $136,235.76 $96,609.23 39,626.54 $5,186,928.87 3
4 $136,235.76 $97,333.80 38,901.97 $5,089,595.07 4
5 $136,235.76 $98,063.80 38,171.96 $4,991,531.27 5
6 $136,235.76 $98,799.28 37,436.48 $4,892,732.00 6
7 $136,235.76 $99,540.27 36,695.49 $4,793,191.73 7
8 $136,235.76 $100,286.82 35,948.94 $4,692,904.90 8
9 $136,235.76 $101,038.98 35,196.79 $4,591,865.93 9
10 $136,235.76 $101,796.77 34,438.99 $4,490,069.16 10
11 $136,235.76 $102,560.24 33,675.52 $4,387,508.92 11
12 $136,235.76 $103,329.44 32,906.32 $4,284,179.47 12
13 $136,235.76 $104,104.42 32,131.35 $4,180,075.06 13
14 $136,235.76 $104,885.20 31,350.56 $4,075,189.86 14
15 $136,235.76 $105,671.84 30,563.92 $3,969,518.02 15
16 $136,235.76 $106,464.38 29,771.39 $3,863,053.64 16
17 $136,235.76 $107,262.86 28,972.90 $3,755,790.78 17
18 $136,235.76 $108,067.33 28,168.43 $3,647,723.45 18
19 $136,235.76 $108,877.84 27,357.93 $3,538,845.62 19
20 $136,235.76 $109,694.42 26,541.34 $3,429,151.20 20
21 $136,235.76 $110,517.13 25,718.63 $3,318,634.07 21
22 $136,235.76 $111,346.01 24,889.76 $3,207,288.06 22
23 $136,235.76 $112,181.10 24,054.66 $3,095,106.96 23
24 $136,235.76 $113,022.46 23,213.30 $2,982,084.50 24
25 $136,235.76 $113,870.13 22,365.63 $2,868,214.37 25
26 $136,235.76 $114,724.15 21,511.61 $2,753,490.22 26
27 $136,235.76 $115,584.59 20,651.18 $2,637,905.63 27
28 $136,235.76 $116,451.47 19,784.29 $2,521,454.16 28
29 $136,235.76 $117,324.86 18,910.91 $2,404,129.31 29
30 $136,235.76 $118,204.79 18,030.97 $2,285,924.52 30
31 $136,235.76 $119,091.33 17,144.43 $2,166,833.19 31
32 $136,235.76 $119,984.51 16,251.25 $2,046,848.67 32
33 $136,235.76 $120,884.40 15,351.37 $1,925,964.28 33
34 $136,235.76 $121,791.03 14,444.73 $1,804,173.25 34
35 $136,235.76 $122,704.46 13,531.30 $1,681,468.79 35
36 $136,235.76 $123,624.75 12,611.02 $1,557,844.04 36
37 $136,235.76 $124,551.93 11,683.83 $1,433,292.11 37
38 $136,235.76 $125,486.07 10,749.69 $1,307,806.04 38
39 $136,235.76 $126,427.22 9,808.55 $1,181,378.82 39
40 $136,235.76 $127,375.42 8,860.34 $1,054,003.40 40
41 $136,235.76 $128,330.74 7,905.03 $925,672.66 41
42 $136,235.76 $129,293.22 6,942.54 $796,379.45 42
43 $136,235.76 $130,262.92 5,972.85 $666,116.53 43
44 $136,235.76 $131,239.89 4,995.87 $534,876.64 44
45 $136,235.76 $132,224.19 4,011.57 $402,652.46 45
46 $136,235.76 $133,215.87 3,019.89 $269,436.59 46
47 $136,235.76 $134,214.99 2,020.77 $135,221.60 47
48 $136,235.76 $135,221.60 1,014.16 $0.00 48
$6,539,316.57 $5,474,604.38 1,064,712.19
 MÉTODO ALEMÁN
CUOTA C.CAPITAL C.INTERÉS SALDO
5,474,604.38
155,113.79 114,054.26 41,059.53 5,360,550.12
154,258.38 114,054.26 40,204.13 5,246,495.86
153,402.98 114,054.26 39,348.72 5,132,441.60
152,547.57 114,054.26 38,493.31 5,018,387.34
151,692.16 114,054.26 37,637.91 4,904,333.09
150,836.76 114,054.26 36,782.50 4,790,278.83
149,981.35 114,054.26 35,927.09 4,676,224.57
149,125.94 114,054.26 35,071.68 4,562,170.31
148,270.54 114,054.26 34,216.28 4,448,116.05
147,415.13 114,054.26 33,360.87 4,334,061.80
146,559.72 114,054.26 32,505.46 4,220,007.54
145,704.31 114,054.26 31,650.06 4,105,953.28
144,848.91 114,054.26 30,794.65 3,991,899.02
143,993.50 114,054.26 29,939.24 3,877,844.77
143,138.09 114,054.26 29,083.84 3,763,790.51
142,282.69 114,054.26 28,228.43 3,649,736.25
141,427.28 114,054.26 27,373.02 3,535,681.99
140,571.87 114,054.26 26,517.61 3,421,627.73
139,716.47 114,054.26 25,662.21 3,307,573.48
138,861.06 114,054.26 24,806.80 3,193,519.22
138,005.65 114,054.26 23,951.39 3,079,464.96
137,150.25 114,054.26 23,095.99 2,965,410.70
136,294.84 114,054.26 22,240.58 2,851,356.45
135,439.43 114,054.26 21,385.17 2,737,302.19
134,584.02 114,054.26 20,529.77 2,623,247.93
133,728.62 114,054.26 19,674.36 2,509,193.67
132,873.21 114,054.26 18,818.95 2,395,139.41
132,017.80 114,054.26 17,963.55 2,281,085.16
131,162.40 114,054.26 17,108.14 2,167,030.90
130,306.99 114,054.26 16,252.73 2,052,976.64
129,451.58 114,054.26 15,397.32 1,938,922.38
128,596.18 114,054.26 14,541.92 1,824,868.13
127,740.77 114,054.26 13,686.51 1,710,813.87
126,885.36 114,054.26 12,831.10 1,596,759.61
126,029.95 114,054.26 11,975.70 1,482,705.35
125,174.55 114,054.26 11,120.29 1,368,651.09
124,319.14 114,054.26 10,264.88 1,254,596.84
123,463.73 114,054.26 9,409.48 1,140,542.58
122,608.33 114,054.26 8,554.07 1,026,488.32
 121,752.92 114,054.26 7,698.66 912,434.06
120,897.51 114,054.26 6,843.26 798,379.80
120,042.11 114,054.26 5,987.85 684,325.55
119,186.70 114,054.26 5,132.44 570,271.29
118,331.29 114,054.26 4,277.03 456,217.03
117,475.89 114,054.26 3,421.63 342,162.77
116,620.48 114,054.26 2,566.22 228,108.52
115,765.07 114,054.26 1,710.81 114,054.26
114,909.66 114,054.26 855.41 -
6,480,562.93 5,474,604.38 1,005,958.55