N 127 Muestra 44.

367 Z 2 p⋅q⋅N
ÉXITO 50% n=
FRACASO 50% Ne 2 + Z 2 p⋅q
VALOR Z 1.645
ERROR 10%
NIVEL CONFI 90%
p⋅q⋅N
+ Z 2 p⋅q
 TABLA DE AMORTIZACIÓN
VALOR PRESTAMO $ 5,000,000
TASA DE INTERES EA 33%
TASA DE INTERES MENSUAL 2.40495%
NUMERO DE PERIODOS 60
CUOTA (PAGO) $158,281.81
NUMERO DE PERIODOS VALOR INTERES VALOR CAPITAL SALDO
1 $120,247.74 $38,034.07 $4,961,965.93
2 $119,333.04 $38,948.77 $4,923,017.16
3 $118,396.34 $39,885.47 $4,883,131.69
4 $117,437.11 $40,844.70 $4,842,286.99
5 $116,454.81 $41,827.00 $4,800,459.99
6 $115,448.89 $42,832.92 $4,757,627.07
7 $114,418.78 $43,863.03 $4,713,764.04
8 $113,363.89 $44,917.91 $4,668,846.13
9 $112,283.64 $45,998.17 $4,622,847.96
10 $111,177.40 $47,104.41 $4,575,743.55
11 $110,044.56 $48,237.25 $4,527,506.31
12 $108,884.48 $49,397.33 $4,478,108.98
13 $107,696.50 $50,585.31 $4,427,523.67
14 $106,479.94 $51,801.87 $4,375,721.80
15 $105,234.13 $53,047.68 $4,322,674.12
16 $103,958.36 $54,323.45 $4,268,350.67
17 $102,651.90 $55,629.91 $4,212,720.77
18 $101,314.03 $56,967.78 $4,155,752.99
19 $99,943.98 $58,337.83 $4,097,415.16
20 $98,540.98 $59,740.83 $4,037,674.33
21 $97,104.24 $61,177.57 $3,976,496.76
22 $95,632.95 $62,648.86 $3,913,847.91
23 $94,126.27 $64,155.54 $3,849,692.37
24 $92,583.36 $65,698.45 $3,783,993.92
25 $91,003.34 $67,278.47 $3,716,715.46
26 $89,385.33 $68,896.48 $3,647,818.97
27 $87,728.40 $70,553.41 $3,577,265.56
28 $86,031.62 $72,250.19 $3,505,015.37
29 $84,294.03 $73,987.77 $3,431,027.60
30 $82,514.66 $75,767.15 $3,355,260.45
31 $80,692.50 $77,589.31 $3,277,671.14
32 $78,826.51 $79,455.30 $3,198,215.84
33 $76,915.64 $81,366.16 $3,116,849.68
34 $74,958.82 $83,322.98 $3,033,526.69
35 $72,954.94 $85,326.86 $2,948,199.83
36 $70,902.87 $87,378.94 $2,860,820.89
37 $68,801.45 $89,480.36 $2,771,340.53
38 $66,649.49 $91,632.32 $2,679,708.21
39 $64,445.77 $93,836.04 $2,585,872.17
40 $62,189.06 $96,092.75 $2,489,779.42
41 $59,878.07 $98,403.74 $2,391,375.68
42 $57,511.50 $100,770.30 $2,290,605.38
43 $55,088.02 $103,193.78 $2,187,411.59
44 $52,606.26 $105,675.55 $2,081,736.05
45 $50,064.81 $108,217.00 $1,973,519.05
46 $47,462.24 $110,819.57 $1,862,699.48
47 $44,797.08 $113,484.73 $1,749,214.75
48 $42,067.82 $116,213.98 $1,633,000.77
49 $39,272.93 $119,008.88 $1,513,991.89
50 $36,410.82 $121,870.99 $1,392,120.90
51 $33,479.88 $124,801.93 $1,267,318.97
52 $30,478.45 $127,803.36 $1,139,515.61
53 $27,404.84 $130,876.97 $1,008,638.64
54 $24,257.30 $134,024.51 $874,614.13
55 $21,034.07 $137,247.73 $737,366.40
56 $17,733.33 $140,548.48 $596,817.92
57 $14,353.20 $143,928.61 $452,889.31
58 $10,891.78 $147,390.02 $305,499.29
59 $7,347.12 $150,934.69 $154,564.60
60 $3,717.21 $154,564.60 $0.00