MarchaSistema Francs - Marcha ProgresivaSistema Alemn - Marcha ProgresivaTasa directa cargada - Marcha ProgresivaPV$62,000.00PV$62,000.00PV$100,000.00n120cuotas mensualesn120cuotas mensualesn12cuotas mensualesi0.99%efectivo mensualT.N.A.12.00%i1.06%efectivo mensualT.N.A.12.90%r0.05%efectivo mensualPV=PMT*a(1;n;i)PMTPV/n[1+i(n-p+1)]PMT=$8,383.33PV/n+PV*rPMT=$883.64CuotaInters perodicoAmortizacin peridicaInters acumuladoAmortizacin acumuladaSaldo de deudaCuotaInters perodicoAmortizacin peridicaInters acumuladoAmortizacin acumuladaSaldo de deudaCuotaInters perodicoAmortizacin peridicaInters acumuladoAmortizacin acumuladaSaldo de deudapPMTI(p-1;p)cpI(0;p)CpPVppPMTI(p-1;p)cpI(0;p)CpPVppPMTI(p-1;p)cpI(0;p)CpPVp0-----$62,000.000$62,000.000$100,000.001$883.64$611.51$272.13$611.51$272.13$61,727.871$1,174.04$657.37$516.67$657.37$516.67$61,483.331$8,383.33$50.00$8,333.33$50.00$8,333.33$91,666.672$883.64$608.82$274.82$1,220.33$546.95$61,453.052$1,168.56$651.89$516.67$1,309.26$1,033.33$60,966.672$8,383.33$50.00$8,333.33$100.00$16,666.67$83,333.333$883.64$606.11$277.53$1,826.44$824.47$61,175.533$1,163.08$646.41$516.67$1,955.68$1,550.00$60,450.003$8,383.33$50.00$8,333.33$150.00$25,000.00$75,000.004$883.64$603.38$280.26$2,429.82$1,104.74$60,895.264$1,157.60$640.94$516.67$2,596.61$2,066.67$59,933.334$8,383.33$50.00$8,333.33$200.00$33,333.33$66,666.675$883.64$600.61$283.03$3,030.43$1,387.76$60,612.245$1,152.12$635.46$516.67$3,232.07$2,583.33$59,416.675$8,383.33$50.00$8,333.33$250.00$41,666.67$58,333.336$883.64$597.82$285.82$3,628.25$1,673.58$60,326.426$1,146.65$629.98$516.67$3,862.05$3,100.00$58,900.006$8,383.33$50.00$8,333.33$300.00$50,000.00$50,000.007$883.64$595.00$288.64$4,223.25$1,962.22$60,037.787$1,141.17$624.50$516.67$4,486.55$3,616.67$58,383.337$8,383.33$50.00$8,333.33$350.00$58,333.33$41,666.678$883.64$592.15$291.48$4,815.40$2,253.70$59,746.308$1,135.69$619.02$516.67$5,105.57$4,133.33$57,866.678$8,383.33$50.00$8,333.33$400.00$66,666.67$33,333.339$883.64$589.28$294.36$5,404.68$2,548.06$59,451.949$1,130.21$613.55$516.67$5,719.12$4,650.00$57,350.009$8,383.33$50.00$8,333.33$450.00$75,000.00$25,000.0010$883.64$586.38$297.26$5,991.05$2,845.33$59,154.6710$1,124.73$608.07$516.67$6,327.18$5,166.67$56,833.3310$8,383.33$50.00$8,333.33$500.00$83,333.33$16,666.6711$883.64$583.44$300.19$6,574.50$3,145.52$58,854.4811$1,119.26$602.59$516.67$6,929.77$5,683.33$56,316.6711$8,383.33$50.00$8,333.33$550.00$91,666.67$8,333.3312$883.64$580.48$303.16$7,154.98$3,448.68$58,551.3212$1,113.78$597.11$516.67$7,526.88$6,200.00$55,800.0012$8,383.33$50.00$8,333.33$600.00$100,000.000.013$883.64$577.49$306.15$7,732.47$3,754.82$58,245.1813$1,108.30$591.63$516.67$8,118.52$6,716.67$55,283.3314$883.64$574.47$309.17$8,306.95$4,063.99$57,936.0114$1,102.82$586.15$516.67$8,704.67$7,233.33$54,766.6715$883.64$571.42$312.21$8,878.37$4,376.20$57,623.8015$1,097.34$580.68$516.67$9,285.35$7,750.00$54,250.0016$883.64$568.34$315.29$9,446.71$4,691.50$57,308.5016$1,091.87$575.20$516.67$9,860.55$8,266.67$53,733.3317$883.64$565.23$318.40$10,011.95$5,009.90$56,990.1017$1,086.39$569.72$516.67$10,430.27$8,783.33$53,216.6718$883.64$562.09$321.54$10,574.04$5,331.44$56,668.5618$1,080.91$564.24$516.67$10,994.51$9,300.00$52,700.0019$883.64$558.92$324.72$11,132.97$5,656.16$56,343.8419$1,075.43$558.76$516.67$11,553.28$9,816.67$52,183.3320$883.64$555.72$327.92$11,688.69$5,984.08$56,015.9220$1,069.95$553.29$516.67$12,106.56$10,333.33$51,666.6721$883.64$552.49$331.15$12,241.17$6,315.23$55,684.7721$1,064.47$547.81$516.67$12,654.37$10,850.00$51,150.0022$883.64$549.22$334.42$12,790.39$6,649.65$55,350.3522$1,059.00$542.33$516.67$13,196.70$11,366.67$50,633.3323$883.64$545.92$337.72$13,336.31$6,987.36$55,012.6423$1,053.52$536.85$516.67$13,733.55$11,883.33$50,116.6724$883.64$542.59$341.05$13,878.90$7,328.41$54,671.5924$1,048.04$531.37$516.67$14,264.93$12,400.00$49,600.0025$883.64$539.23$344.41$14,418.13$7,672.82$54,327.1825$1,042.56$525.90$516.67$14,790.82$12,916.67$49,083.3326$883.64$535.83$347.81$14,953.96$8,020.63$53,979.3726$1,037.08$520.42$516.67$15,311.24$13,433.33$48,566.6727$883.64$532.40$351.24$15,486.36$8,371.87$53,628.1327$1,031.61$514.94$516.67$15,826.18$13,950.00$48,050.0028$883.64$528.93$354.70$16,015.29$8,726.57$53,273.4328$1,026.13$509.46$516.67$16,335.64$14,466.67$47,533.3329$883.64$525.44$358.20$16,540.73$9,084.78$52,915.2229$1,020.65$503.98$516.67$16,839.62$14,983.33$47,016.6730$883.64$521.90$361.73$17,062.63$9,446.51$52,553.4930$1,015.17$498.51$516.67$17,338.13$15,500.00$46,500.0031$883.64$518.34$365.30$17,580.97$9,811.81$52,188.1931$1,009.69$493.03$516.67$17,831.16$16,016.67$45,983.3332$883.64$514.73$368.91$18,095.70$10,180.72$51,819.2832$1,004.22$487.55$516.67$18,318.71$16,533.33$45,466.6733$883.64$511.09$372.54$18,606.80$10,553.26$51,446.7433$998.74$482.07$516.67$18,800.78$17,050.00$44,950.0034$883.64$507.42$376.22$19,114.22$10,929.48$51,070.5234$993.26$476.59$516.67$19,277.37$17,566.67$44,433.3335$883.64$503.71$379.93$19,617.93$11,309.41$50,690.5935$987.78$471.12$516.67$19,748.49$18,083.33$43,916.6736$883.64$499.96$383.68$20,117.89$11,693.09$50,306.9136$982.30$465.64$516.67$20,214.12$18,600.00$43,400.0037$883.64$496.18$387.46$20,614.07$12,080.55$49,919.4537$976.83$460.16$516.67$20,674.28$19,116.67$42,883.3338$883.64$492.36$391.28$21,106.42$12,471.83$49,528.1738$971.35$454.68$516.67$21,128.96$19,633.33$42,366.6739$883.64$488.50$395.14$21,594.92$12,866.97$49,133.0339$965.87$449.20$516.67$21,578.17$20,150.00$41,850.0040$883.64$484.60$399.04$22,079.52$13,266.01$48,733.9940$960.39$443.72$516.67$22,021.89$20,666.67$41,333.3341$883.64$480.66$402.97$22,560.18$13,668.98$48,331.0241$954.91$438.25$516.67$22,460.14$21,183.33$40,816.6742$883.64$476.69$406.95$23,036.87$14,075.93$47,924.0742$949.44$432.77$516.67$22,892.91$21,700.00$40,300.0043$883.64$472.68$410.96$23,509.55$14,486.89$47,513.1143$943.96$427.29$516.67$23,320.20$22,216.67$39,783.3344$883.64$468.62$415.02$23,978.17$14,901.91$47,098.0944$938.48$421.81$516.67$23,742.01$22,733.33$39,266.6745$883.64$464.53$419.11$24,442.70$15,321.02$46,678.9845$933.00$416.33$516.67$24,158.34$23,250.00$38,750.0046$883.64$460.40$423.24$24,903.09$15,744.26$46,255.7446$927.52$410.86$516.67$24,569.20$23,766.67$38,233.3347$883.64$456.22$427.42$25,359.32$16,171.68$45,828.3247$922.04$405.38$516.67$24,974.58$24,283.33$37,716.6748$883.64$452.01$431.63$25,811.32$16,603.31$45,396.6948$916.57$399.90$516.67$25,374.48$24,800.00$37,200.0049$883.64$447.75$435.89$26,259.07$17,039.20$44,960.8049$911.09$394.42$516.67$25,768.90$25,316.67$36,683.3350$883.64$443.45$440.19$26,702.52$17,479.39$44,520.6150$905.61$388.94$516.67$26,157.84$25,833.33$36,166.6751$883.64$439.11$444.53$27,141.63$17,923.92$44,076.0851$900.13$383.47$516.67$26,541.31$26,350.00$35,650.0052$883.64$434.72$448.92$27,576.35$18,372.83$43,627.1752$894.65$377.99$516.67$26,919.30$26,866.67$35,133.3353$883.64$430.30$453.34$28,006.64$18,826.18$43,173.8253$889.18$372.51$516.67$27,291.81$27,383.33$34,616.6754$883.64$425.82$457.81$28,432.47$19,283.99$42,716.0154$883.70$367.03$516.67$27,658.84$27,900.00$34,100.0055$883.64$421.31$462.33$28,853.78$19,746.32$42,253.6855$878.22$361.55$516.67$28,020.39$28,416.67$33,583.3356$883.64$416.75$466.89$29,270.52$20,213.21$41,786.7956$872.74$356.08$516.67$28,376.47$28,933.33$33,066.6757$883.64$412.14$471.49$29,682.67$20,684.71$41,315.2957$867.26$350.60$516.67$28,727.06$29,450.00$32,550.0058$883.64$407.49$476.14$30,090.16$21,160.85$40,839.1558$861.79$345.12$516.67$29,072.18$29,966.67$32,033.3359$883.64$402.80$480.84$30,492.96$21,641.69$40,358.3159$856.31$339.64$516.67$29,411.82$30,483.33$31,516.6760$883.64$398.05$485.58$30,891.01$22,127.27$39,872.7360$850.83$334.16$516.67$29,745.99$31,000.00$31,000.0061$883.64$393.27$490.37$31,284.28$22,617.65$39,382.3561$845.35$328.68$516.67$30,074.67$31,516.67$30,483.3362$883.64$388.43$495.21$31,672.71$23,112.86$38,887.1462$839.87$323.21$516.67$30,397.88$32,033.33$29,966.6763$883.64$383.54$500.09$32,056.25$23,612.95$38,387.0563$834.40$317.73$516.67$30,715.61$32,550.00$29,450.0064$883.64$378.61$505.03$32,434.86$24,117.98$37,882.0264$828.92$312.25$516.67$31,027.86$33,066.67$28,933.3365$883.64$373.63$510.01$32,808.49$24,627.98$37,372.0265$823.44$306.77$516.67$31,334.63$33,583.33$28,416.6766$883.64$368.60$515.04$33,177.10$25,143.02$36,856.9866$817.96$301.29$516.67$31,635.92$34,100.00$27,900.0067$883.64$363.52$520.12$33,540.62$25,663.14$36,336.8667$812.48$295.82$516.67$31,931.74$34,616.67$27,383.3368$883.64$358.39$525.25$33,899.01$26,188.39$35,811.6168$807.01$290.34$516.67$32,222.08$35,133.33$26,866.6769$883.64$353.21$530.43$34,252.22$26,718.81$35,281.1969$801.53$284.86$516.67$32,506.94$35,650.00$26,350.0070$883.64$347.98$535.66$34,600.20$27,254.47$34,745.5370$796.05$279.38$516.67$32,786.32$36,166.67$25,833.3371$883.64$342.70$540.94$34,942.89$27,795.42$34,204.5871$790.57$273.90$516.67$33,060.23$36,683.33$25,316.6772$883.64$337.36$546.28$35,280.25$28,341.69$33,658.3172$785.09$268.43$516.67$33,328.65$37,200.00$24,800.0073$883.64$331.97$551.67$35,612.22$28,893.36$33,106.6473$779.61$262.95$516.67$33,591.60$37,716.67$24,283.3374$883.64$326.53$557.11$35,938.76$29,450.47$32,549.5374$774.14$257.47$516.67$33,849.07$38,233.33$23,766.6775$883.64$321.04$562.60$36,259.79$30,013.07$31,986.9375$768.66$251.99$516.67$34,101.06$38,750.00$23,250.0076$883.64$315.49$568.15$36,575.28$30,581.22$31,418.7876$763.18$246.51$516.67$34,347.58$39,266.67$22,733.3377$883.64$309.88$573.75$36,885.16$31,154.97$30,845.0377$757.70$241.04$516.67$34,588.61$39,783.33$22,216.6778$883.64$304.22$579.41$37,189.39$31,734.39$30,265.6178$752.22$235.56$516.67$34,824.17$40,300.00$21,700.0079$883.64$298.51$585.13$37,487.90$32,319.51$29,680.4979$746.75$230.08$516.67$35,054.25$40,816.67$21,183.3380$883.64$292.74$590.90$37,780.64$32,910.41$29,089.5980$741.27$224.60$516.67$35,278.85$41,333.33$20,666.6781$883.64$286.91$596.73$38,067.55$33,507.14$28,492.8681$735.79$219.12$516.67$35,497.97$41,850.00$20,150.0082$883.64$281.03$602.61$38,348.57$34,109.75$27,890.2582$730.31$213.65$516.67$35,711.62$42,366.67$19,633.3383$883.64$275.08$608.56$38,623.66$34,718.31$27,281.6983$724.83$208.17$516.67$35,919.78$42,883.33$19,116.6784$883.64$269.08$614.56$38,892.74$35,332.87$26,667.1384$719.36$202.69$516.67$36,122.47$43,400.00$18,600.0085$883.64$263.02$620.62$39,155.75$35,953.49$26,046.5185$713.88$197.21$516.67$36,319.68$43,916.67$18,083.3386$883.64$256.90$626.74$39,412.65$36,580.23$25,419.7786$708.40$191.73$516.67$36,511.42$44,433.33$17,566.6787$883.64$250.72$632.92$39,663.37$37,213.15$24,786.8587$702.92$186.25$516.67$36,697.67$44,950.00$17,050.0088$883.64$244.47$639.17$39,907.84$37,852.32$24,147.6888$697.44$180.78$516.67$36,878.45$45,466.67$16,533.3389$883.64$238.17$645.47$40,146.01$38,497.79$23,502.2189$691.97$175.30$516.67$37,053.75$45,983.33$16,016.6790$883.64$231.80$651.84$40,377.81$39,149.62$22,850.3890$686.49$169.82$516.67$37,223.57$46,500.00$15,500.0091$883.64$225.37$658.26$40,603.19$39,807.89$22,192.1191$681.01$164.34$516.67$37,387.91$47,016.67$14,983.3392$883.64$218.88$664.76$40,822.07$40,472.64$21,527.3692$675.53$158.86$516.67$37,546.78$47,533.33$14,466.6793$883.64$212.32$671.31$41,034.39$41,143.96$20,856.0493$670.05$153.39$516.67$37,700.16$48,050.00$13,950.0094$883.64$205.70$677.93$41,240.09$41,821.89$20,178.1194$664.57$147.91$516.67$37,848.07$48,566.67$13,433.3395$883.64$199.02$684.62$41,439.11$42,506.51$19,493.4995$659.10$142.43$516.67$37,990.50$49,083.33$12,916.6796$883.64$192.26$691.37$41,631.38$43,197.89$18,802.1196$653.62$136.95$516.67$38,127.45$49,600.00$12,400.0097$883.64$185.45$698.19$41,816.82$43,896.08$18,103.9297$648.14$131.47$516.67$38,258.93$50,116.67$11,883.3398$883.64$178.56$705.08$41,995.38$44,601.16$17,398.8498$642.66$126.00$516.67$38,384.92$50,633.33$11,366.6799$883.64$171.61$712.03$42,166.99$45,313.19$16,686.8199$637.18$120.52$516.67$38,505.44$51,150.00$10,850.00100$883.64$164.58$719.06$42,331.57$46,032.25$15,967.75100$631.71$115.04$516.67$38,620.48$51,666.67$10,333.33101$883.64$157.49$726.15$42,489.06$46,758.39$15,241.61101$626.23$109.56$516.67$38,730.04$52,183.33$9,816.67102$883.64$150.33$733.31$42,639.39$47,491.70$14,508.30102$620.75$104.08$516.67$38,834.12$52,700.00$9,300.00103$883.64$143.10$740.54$42,782.48$48,232.25$13,767.75103$615.27$98.61$516.67$38,932.73$53,216.67$8,783.33104$883.64$135.79$747.85$42,918.27$48,980.09$13,019.91104$609.79$93.13$516.67$39,025.86$53,733.33$8,266.67105$883.64$128.42$755.22$43,046.69$49,735.32$12,264.68105$604.32$87.65$516.67$39,113.51$54,250.00$7,750.00106$883.64$120.97$762.67$43,167.66$50,497.99$11,502.01106$598.84$82.17$516.67$39,195.68$54,766.67$7,233.33107$883.64$113.44$770.19$43,281.10$51,268.18$10,731.82107$593.36$76.69$516.67$39,272.37$55,283.33$6,716.67108$883.64$105.85$777.79$43,386.95$52,045.97$9,954.03108$587.88$71.22$516.67$39,343.59$55,800.00$6,200.00109$883.64$98.18$785.46$43,485.12$52,831.43$9,168.57109$582.40$65.74$516.67$39,409.32$56,316.67$5,683.33110$883.64$90.43$793.21$43,575.55$53,624.64$8,375.36110$576.93$60.26$516.67$39,469.58$56,833.33$5,166.67111$883.64$82.61$801.03$43,658.16$54,425.67$7,574.33111$571.45$54.78$516.67$39,524.36$57,350.00$4,650.00112$883.64$74.71$808.93$43,732.87$55,234.61$6,765.39112$565.97$49.30$516.67$39,573.67$57,866.67$4,133.33113$883.64$66.73$816.91$43,799.59$56,051.52$5,948.48113$560.49$43.82$516.67$39,617.49$58,383.33$3,616.67114$883.64$58.67$824.97$43,858.26$56,876.48$5,123.52114$555.01$38.35$516.67$39,655.84$58,900.00$3,100.00115$883.64$50.53$833.10$43,908.80$57,709.59$4,290.41115$549.54$32.87$516.67$39,688.71$59,416.67$2,583.33116$883.64$42.32$841.32$43,951.11$58,550.91$3,449.09116$544.06$27.39$516.67$39,716.10$59,933.33$2,066.67117$883.64$34.02$849.62$43,985.13$59,400.53$2,599.47117$538.58$21.91$516.67$39,738.01$60,450.00$1,550.00118$883.64$25.64$858.00$44,010.77$60,258.53$1,741.47118$533.10$16.43$516.67$39,754.44$60,966.67$1,033.33119$883.64$17.18$866.46$44,027.95$61,124.99$875.01119$527.62$10.96$516.67$39,765.40$61,483.33$516.67120$883.64$8.63$875.01$44,036.58$62,000.00$(0.00)120$522.14$5.48$516.67$39,770.88$62,000.00$0.00

Hoja2

Hoja3