Tabla de amortizacin.

N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

capital
capital acumulado
absoluto
$159,158.000
$4,477,500.00
$326,273.900
$4,318,342.00
$501,745.595
$4,151,226.10
$685,990.875
$3,975,754.41
$879,448.418
$3,791,509.13
$1,082,578.839
$3,598,051.58
$1,295,865.781
$3,394,921.16
$1,519,817.070
$3,181,634.22
$1,754,965.924
$2,957,682.93
$2,001,872.220
$2,722,534.08
$2,261,123.831
$2,475,627.78
$2,533,338.023
$2,216,376.17
$2,819,162.924
$1,944,161.98
$3,119,279.070
$1,658,337.08
$3,434,401.024
$1,358,220.93
$3,765,279.075
$1,043,098.98
$4,112,701.028
$712,220.93
$4,477,494.080
$364,798.97

capital
amortizado
$159,158.00
$167,115.90
$175,471.70
$184,245.28
$193,457.54
$203,130.42
$213,286.94
$223,951.29
$235,148.85
$246,906.30
$259,251.61
$272,214.19
$285,824.90
$300,116.15
$315,121.95
$330,878.05
$347,421.95
$364,793.05

intereses
$223,875.00
$215,917.10
$207,561.31
$198,787.72
$189,575.46
$179,902.58
$169,746.06
$159,081.71
$147,884.15
$136,126.70
$123,781.39
$110,818.81
$97,208.10
$82,916.85
$67,911.05
$52,154.95
$35,611.05
$18,239.95

inters de
cada pago
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00
$383,033.00