Sunteți pe pagina 1din 10

CREDITO 18521184

TABLA DE AMORTIZACION

PRESTAMO 13.0% E.A 1.02%


CAPITAL INICIAL$ 169,636,000
NPER 180 MESES 15AÑOS
PAGO $ 2,067,038

Periodo Pago/Cuota Capital Interes


0 $ 2,067,038
1 $ 2,067,038 $ 330,500 $ 1,736,537
2 $ 2,067,038 $ 333,883 $ 1,733,154
3 $ 2,067,038 $ 337,301 $ 1,729,736
4 $ 2,067,038 $ 340,754 $ 1,726,283
5 $ 2,067,038 $ 344,243 $ 1,722,795
6 $ 2,067,038 $ 347,766 $ 1,719,271
7 $ 2,067,038 $ 351,327 $ 1,715,711
8 $ 2,067,038 $ 354,923 $ 1,712,115
9 $ 2,067,038 $ 358,556 $ 1,708,481
10 $ 2,067,038 $ 362,227 $ 1,704,811
11 $ 2,067,038 $ 365,935 $ 1,701,103
12 $ 2,067,038 $ 369,681 $ 1,697,357
13 $ 2,067,038 $ 373,465 $ 1,693,572
14 $ 2,067,038 $ 377,288 $ 1,689,749
15 $ 2,067,038 $ 381,151 $ 1,685,887
16 $ 2,067,038 $ 385,052 $ 1,681,985
17 $ 2,067,038 $ 388,994 $ 1,678,043
18 $ 2,067,038 $ 392,976 $ 1,674,061
19 $ 2,067,038 $ 396,999 $ 1,670,039
20 $ 2,067,038 $ 401,063 $ 1,665,975
21 $ 2,067,038 $ 405,169 $ 1,661,869
22 $ 2,067,038 $ 409,316 $ 1,657,721
23 $ 2,067,038 $ 413,506 $ 1,653,531
24 $ 2,067,038 $ 417,739 $ 1,649,298
25 $ 2,067,038 $ 422,016 $ 1,645,022
26 $ 2,067,038 $ 426,336 $ 1,640,702
27 $ 2,067,038 $ 430,700 $ 1,636,337
28 $ 2,067,038 $ 435,109 $ 1,631,928
29 $ 2,067,038 $ 439,563 $ 1,627,474
30 $ 2,067,038 $ 444,063 $ 1,622,974
31 $ 2,067,038 $ 448,609 $ 1,618,429
32 $ 2,067,038 $ 453,201 $ 1,613,836
33 $ 2,067,038 $ 457,841 $ 1,609,197
34 $ 2,067,038 $ 462,527 $ 1,604,510
35 $ 2,067,038 $ 467,262 $ 1,599,775
36 $ 2,067,038 $ 472,045 $ 1,594,992
37 $ 2,067,038 $ 476,878 $ 1,590,160
38 $ 2,067,038 $ 481,759 $ 1,585,278
39 $ 2,067,038 $ 486,691 $ 1,580,346
40 $ 2,067,038 $ 491,673 $ 1,575,364
41 $ 2,067,038 $ 496,707 $ 1,570,331
42 $ 2,067,038 $ 501,791 $ 1,565,246
43 $ 2,067,038 $ 506,928 $ 1,560,110
44 $ 2,067,038 $ 512,117 $ 1,554,920
45 $ 2,067,038 $ 517,360 $ 1,549,678
46 $ 2,067,038 $ 522,656 $ 1,544,382
47 $ 2,067,038 $ 528,006 $ 1,539,031
48 $ 2,067,038 $ 533,411 $ 1,533,626
49 $ 2,067,038 $ 538,872 $ 1,528,166
50 $ 2,067,038 $ 544,388 $ 1,522,649
51 $ 2,067,038 $ 549,961 $ 1,517,077
52 $ 2,067,038 $ 555,591 $ 1,511,447
53 $ 2,067,038 $ 561,278 $ 1,505,759
54 $ 2,067,038 $ 567,024 $ 1,500,013
55 $ 2,067,038 $ 572,829 $ 1,494,209
56 $ 2,067,038 $ 578,693 $ 1,488,345
57 $ 2,067,038 $ 584,617 $ 1,482,421
58 $ 2,067,038 $ 590,601 $ 1,476,436
59 $ 2,067,038 $ 596,647 $ 1,470,390
60 $ 2,067,038 $ 602,755 $ 1,464,283
61 $ 2,067,038 $ 608,925 $ 1,458,112
62 $ 2,067,038 $ 615,159 $ 1,451,879
63 $ 2,067,038 $ 621,456 $ 1,445,582
64 $ 2,067,038 $ 627,818 $ 1,439,220
65 $ 2,067,038 $ 634,245 $ 1,432,793
66 $ 2,067,038 $ 640,737 $ 1,426,300
67 $ 2,067,038 $ 647,296 $ 1,419,741
68 $ 2,067,038 $ 653,923 $ 1,413,115
69 $ 2,067,038 $ 660,617 $ 1,406,421
70 $ 2,067,038 $ 667,379 $ 1,399,658
71 $ 2,067,038 $ 674,211 $ 1,392,826
72 $ 2,067,038 $ 681,113 $ 1,385,925
73 $ 2,067,038 $ 688,085 $ 1,378,952
74 $ 2,067,038 $ 695,129 $ 1,371,908
75 $ 2,067,038 $ 702,245 $ 1,364,792
76 $ 2,067,038 $ 709,434 $ 1,357,604
77 $ 2,067,038 $ 716,696 $ 1,350,341
78 $ 2,067,038 $ 724,033 $ 1,343,004
79 $ 2,067,038 $ 731,445 $ 1,335,593
80 $ 2,067,038 $ 738,933 $ 1,328,105
81 $ 2,067,038 $ 746,497 $ 1,320,541
82 $ 2,067,038 $ 754,139 $ 1,312,899
83 $ 2,067,038 $ 761,859 $ 1,305,179
84 $ 2,067,038 $ 769,658 $ 1,297,380
85 $ 2,067,038 $ 777,537 $ 1,289,501
86 $ 2,067,038 $ 785,496 $ 1,281,541
87 $ 2,067,038 $ 793,537 $ 1,273,500
88 $ 2,067,038 $ 801,660 $ 1,265,377
89 $ 2,067,038 $ 809,867 $ 1,257,171
90 $ 2,067,038 $ 818,157 $ 1,248,880
91 $ 2,067,038 $ 826,533 $ 1,240,505
92 $ 2,067,038 $ 834,994 $ 1,232,044
93 $ 2,067,038 $ 843,541 $ 1,223,496
94 $ 2,067,038 $ 852,177 $ 1,214,861
95 $ 2,067,038 $ 860,900 $ 1,206,137
96 $ 2,067,038 $ 869,713 $ 1,197,324
97 $ 2,067,038 $ 878,616 $ 1,188,421
98 $ 2,067,038 $ 887,611 $ 1,179,427
99 $ 2,067,038 $ 896,697 $ 1,170,341
100 $ 2,067,038 $ 905,876 $ 1,161,161
101 $ 2,067,038 $ 915,150 $ 1,151,888
102 $ 2,067,038 $ 924,518 $ 1,142,520
103 $ 2,067,038 $ 933,982 $ 1,133,056
104 $ 2,067,038 $ 943,543 $ 1,123,495
105 $ 2,067,038 $ 953,202 $ 1,113,836
106 $ 2,067,038 $ 962,960 $ 1,104,078
107 $ 2,067,038 $ 972,817 $ 1,094,220
108 $ 2,067,038 $ 982,776 $ 1,084,262
109 $ 2,067,038 $ 992,836 $ 1,074,201
110 $ 2,067,038 $ 1,003,000 $ 1,064,038
111 $ 2,067,038 $ 1,013,267 $ 1,053,770
112 $ 2,067,038 $ 1,023,640 $ 1,043,397
113 $ 2,067,038 $ 1,034,119 $ 1,032,919
114 $ 2,067,038 $ 1,044,705 $ 1,022,332
115 $ 2,067,038 $ 1,055,400 $ 1,011,638
116 $ 2,067,038 $ 1,066,204 $ 1,000,834
117 $ 2,067,038 $ 1,077,118 $ 989,919
118 $ 2,067,038 $ 1,088,144 $ 978,893
119 $ 2,067,038 $ 1,099,284 $ 967,754
120 $ 2,067,038 $ 1,110,537 $ 956,501
121 $ 2,067,038 $ 1,121,905 $ 945,132
122 $ 2,067,038 $ 1,133,390 $ 933,648
123 $ 2,067,038 $ 1,144,992 $ 922,045
124 $ 2,067,038 $ 1,156,713 $ 910,324
125 $ 2,067,038 $ 1,168,554 $ 898,483
126 $ 2,067,038 $ 1,180,517 $ 886,521
127 $ 2,067,038 $ 1,192,602 $ 874,436
128 $ 2,067,038 $ 1,204,810 $ 862,228
129 $ 2,067,038 $ 1,217,143 $ 849,894
130 $ 2,067,038 $ 1,229,603 $ 837,434
131 $ 2,067,038 $ 1,242,190 $ 824,847
132 $ 2,067,038 $ 1,254,907 $ 812,131
133 $ 2,067,038 $ 1,267,753 $ 799,285
134 $ 2,067,038 $ 1,280,731 $ 786,307
135 $ 2,067,038 $ 1,293,841 $ 773,196
136 $ 2,067,038 $ 1,307,086 $ 759,951
137 $ 2,067,038 $ 1,320,467 $ 746,571
138 $ 2,067,038 $ 1,333,984 $ 733,054
139 $ 2,067,038 $ 1,347,640 $ 719,398
140 $ 2,067,038 $ 1,361,435 $ 705,602
141 $ 2,067,038 $ 1,375,372 $ 691,665
142 $ 2,067,038 $ 1,389,452 $ 677,586
143 $ 2,067,038 $ 1,403,675 $ 663,362
144 $ 2,067,038 $ 1,418,044 $ 648,993
145 $ 2,067,038 $ 1,432,561 $ 634,477
146 $ 2,067,038 $ 1,447,226 $ 619,812
147 $ 2,067,038 $ 1,462,041 $ 604,997
148 $ 2,067,038 $ 1,477,007 $ 590,030
149 $ 2,067,038 $ 1,492,127 $ 574,910
150 $ 2,067,038 $ 1,507,402 $ 559,636
151 $ 2,067,038 $ 1,522,833 $ 544,205
152 $ 2,067,038 $ 1,538,422 $ 528,616
153 $ 2,067,038 $ 1,554,170 $ 512,867
154 $ 2,067,038 $ 1,570,080 $ 496,957
155 $ 2,067,038 $ 1,586,153 $ 480,885
156 $ 2,067,038 $ 1,602,390 $ 464,647
157 $ 2,067,038 $ 1,618,794 $ 448,244
158 $ 2,067,038 $ 1,635,365 $ 431,673
159 $ 2,067,038 $ 1,652,106 $ 414,932
160 $ 2,067,038 $ 1,669,018 $ 398,019
161 $ 2,067,038 $ 1,686,104 $ 380,934
162 $ 2,067,038 $ 1,703,364 $ 363,673
163 $ 2,067,038 $ 1,720,801 $ 346,236
164 $ 2,067,038 $ 1,738,417 $ 328,621
165 $ 2,067,038 $ 1,756,213 $ 310,825
166 $ 2,067,038 $ 1,774,191 $ 292,847
167 $ 2,067,038 $ 1,792,353 $ 274,685
168 $ 2,067,038 $ 1,810,701 $ 256,337
169 $ 2,067,038 $ 1,829,237 $ 237,801
170 $ 2,067,038 $ 1,847,962 $ 219,075
171 $ 2,067,038 $ 1,866,880 $ 200,158
172 $ 2,067,038 $ 1,885,991 $ 181,047
173 $ 2,067,038 $ 1,905,297 $ 161,740
174 $ 2,067,038 $ 1,924,801 $ 142,236
175 $ 2,067,038 $ 1,944,505 $ 122,532
176 $ 2,067,038 $ 1,964,411 $ 102,627
177 $ 2,067,038 $ 1,984,520 $ 82,517
178 $ 2,067,038 $ 2,004,836 $ 62,202
179 $ 2,067,038 $ 2,025,359 $ 41,679
180 $ 2,067,038 $ 2,046,092 $ 20,946
$ 169,636,000 $ 202,430,753
TOTAL CAPITAL MAS INTERESES $ 372,066,753
Saldo
$ 169,636,000
$ 169,305,500
$ 168,971,616
$ 168,634,315
$ 168,293,561
$ 167,949,318
$ 167,601,552
$ 167,250,225
$ 166,895,302
$ 166,536,746
$ 166,174,519
$ 165,808,584
$ 165,438,903
$ 165,065,438
$ 164,688,150
$ 164,306,999
$ 163,921,947
$ 163,532,953
$ 163,139,977
$ 162,742,978
$ 162,341,915
$ 161,936,746
$ 161,527,430
$ 161,113,924
$ 160,696,184
$ 160,274,169
$ 159,847,833
$ 159,417,133
$ 158,982,024
$ 158,542,460
$ 158,098,397
$ 157,649,788
$ 157,196,587
$ 156,738,747
$ 156,276,219
$ 155,808,957
$ 155,336,912
$ 154,860,034
$ 154,378,275
$ 153,891,583
$ 153,399,910
$ 152,903,204
$ 152,401,412
$ 151,894,484
$ 151,382,367
$ 150,865,007
$ 150,342,351
$ 149,814,345
$ 149,280,934
$ 148,742,062
$ 148,197,674
$ 147,647,713
$ 147,092,122
$ 146,530,844
$ 145,963,820
$ 145,390,991
$ 144,812,298
$ 144,227,682
$ 143,637,081
$ 143,040,434
$ 142,437,679
$ 141,828,754
$ 141,213,595
$ 140,592,139
$ 139,964,321
$ 139,330,077
$ 138,689,340
$ 138,042,043
$ 137,388,121
$ 136,727,504
$ 136,060,125
$ 135,385,913
$ 134,704,800
$ 134,016,715
$ 133,321,586
$ 132,619,340
$ 131,909,907
$ 131,193,210
$ 130,469,177
$ 129,737,732
$ 128,998,800
$ 128,252,303
$ 127,498,164
$ 126,736,306
$ 125,966,648
$ 125,189,111
$ 124,403,615
$ 123,610,078
$ 122,808,418
$ 121,998,551
$ 121,180,394
$ 120,353,861
$ 119,518,867
$ 118,675,326
$ 117,823,149
$ 116,962,249
$ 116,092,536
$ 115,213,919
$ 114,326,309
$ 113,429,612
$ 112,523,736
$ 111,608,586
$ 110,684,068
$ 109,750,086
$ 108,806,543
$ 107,853,341
$ 106,890,382
$ 105,917,565
$ 104,934,789
$ 103,941,952
$ 102,938,952
$ 101,925,685
$ 100,902,045
$ 99,867,926
$ 98,823,221
$ 97,767,821
$ 96,701,617
$ 95,624,499
$ 94,536,355
$ 93,437,071
$ 92,326,535
$ 91,204,629
$ 90,071,240
$ 88,926,247
$ 87,769,534
$ 86,600,980
$ 85,420,463
$ 84,227,861
$ 83,023,051
$ 81,805,908
$ 80,576,305
$ 79,334,114
$ 78,079,208
$ 76,811,455
$ 75,530,724
$ 74,236,883
$ 72,929,797
$ 71,609,330
$ 70,275,346
$ 68,927,707
$ 67,566,271
$ 66,190,899
$ 64,801,448
$ 63,397,772
$ 61,979,728
$ 60,547,167
$ 59,099,942
$ 57,637,901
$ 56,160,894
$ 54,668,767
$ 53,161,365
$ 51,638,532
$ 50,100,110
$ 48,545,940
$ 46,975,859
$ 45,389,706
$ 43,787,316
$ 42,168,523
$ 40,533,158
$ 38,881,052
$ 37,212,034
$ 35,525,930
$ 33,822,566
$ 32,101,765
$ 30,363,348
$ 28,607,135
$ 26,832,944
$ 25,040,592
$ 23,229,891
$ 21,400,654
$ 19,552,692
$ 17,685,812
$ 15,799,821
$ 13,894,524
$ 11,969,723
$ 10,025,217
$ 8,060,807
$ 6,076,286
$ 4,071,451
$ 2,046,092
$ (0)

S-ar putea să vă placă și