Amortizacion Prestamos

CUADRO DE AMORTIZACIN DE PRSTAMOS
Cantidad
1,400,000
Aos
20
Comisin de Apertura
0.00%
Inters Nominal
14.00%
Meses
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
Periodo de Pago
12
Tipo Amortizacin
Cuotas Constantes
Costo Efectivo
14.93%
Cuota
Intereses
PAGOS TOTALES
PRINCIPAL
1,400,000.00
INTERESES
1,968,166.67
COMISIN
TOTAL
Amortizacin
0.00
3,368,166.67
Amortizado
Pendiente
1,400,000.00
22,166.67
16,333.33
5833.33
5,833.33
1,394,166.67
22,098.61
16,265.28
5833.33
11,666.67
1,388,333.33
22,030.56
16,197.22
5833.33
17,500.00
1,382,500.00
21,962.50
16,129.17
5833.33
23,333.33
1,376,666.67
21,894.44
16,061.11
5833.33
29,166.67
1,370,833.33
21,826.39
15,993.06
5833.33
35,000.00
1,365,000.00
21,758.33
15,925.00
5833.33
40,833.33
1,359,166.67
21,690.28
15,856.94
5833.33
46,666.67
1,353,333.33
21,622.22
15,788.89
5833.33
52,500.00
1,347,500.00
21,554.17
15,720.83
5833.33
58,333.33
1,341,666.67
21,486.11
15,652.78
5833.33
64,166.67
1,335,833.33
21,418.06
15,584.72
5833.33
70,000.00
1,330,000.00
21,350.00
15,516.67
5833.33
75,833.33
1,324,166.67
21,281.94
15,448.61
5833.33
81,666.67
1,318,333.33
21,213.89
15,380.56
5833.33
87,500.00
1,312,500.00
21,145.83
15,312.50
5833.33
93,333.33
1,306,666.67
21,077.78
15,244.44
5833.33
99,166.67
1,300,833.33
21,009.72
15,176.39
5833.33
105,000.00
1,295,000.00
20,941.67
15,108.33
5833.33
110,833.33
1,289,166.67
20,873.61
15,040.28
5833.33
116,666.67
1,283,333.33
20,805.56
14,972.22
5833.33
122,500.00
1,277,500.00
20,737.50
14,904.17
5833.33
128,333.33
1,271,666.67
20,669.44
14,836.11
5833.33
134,166.67
1,265,833.33
20,601.39
14,768.06
5833.33
140,000.00
1,260,000.00
20,533.33
14,700.00
5833.33
145,833.33
1,254,166.67
20,465.28
14,631.94
5833.33
151,666.67
1,248,333.33
20,397.22
14,563.89
5833.33
157,500.00
1,242,500.00
20,329.17
14,495.83
5833.33
163,333.33
1,236,666.67
20,261.11
14,427.78
5833.33
169,166.67
1,230,833.33
20,193.06
14,359.72
5833.33
175,000.00
1,225,000.00
20,125.00
14,291.67
5833.33
180,833.33
1,219,166.67
20,056.94
14,223.61
5833.33
186,666.67
1,213,333.33
19,988.89
14,155.56
5833.33
192,500.00
1,207,500.00
19,920.83
14,087.50
5833.33
198,333.33
1,201,666.67
19,852.78
14,019.44
5833.33
204,166.67
1,195,833.33
19,784.72
13,951.39
5833.33
210,000.00
1,190,000.00
19,716.67
13,883.33
5833.33
215,833.33
1,184,166.67
19,648.61
13,815.28
5833.33
221,666.67
1,178,333.33
19,580.56
13,747.22
5833.33
227,500.00
1,172,500.00
19,512.50
13,679.17
5833.33
233,333.33
1,166,666.67
19,444.44
13,611.11
5833.33
239,166.67
1,160,833.33
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
19,376.39
13,543.06
5833.33
245,000.00
1,155,000.00
19,308.33
13,475.00
5833.33
250,833.33
1,149,166.67
19,240.28
13,406.94
5833.33
256,666.67
1,143,333.33
19,172.22
13,338.89
5833.33
262,500.00
1,137,500.00
19,104.17
13,270.83
5833.33
268,333.33
1,131,666.67
19,036.11
13,202.78
5833.33
274,166.67
1,125,833.33
18,968.06
13,134.72
5833.33
280,000.00
1,120,000.00
18,900.00
13,066.67
5833.33
285,833.33
1,114,166.67
18,831.94
12,998.61
5833.33
291,666.67
1,108,333.33
18,763.89
12,930.56
5833.33
297,500.00
1,102,500.00
18,695.83
12,862.50
5833.33
303,333.33
1,096,666.67
18,627.78
12,794.44
5833.33
309,166.67
1,090,833.33
18,559.72
12,726.39
5833.33
315,000.00
1,085,000.00
18,491.67
12,658.33
5833.33
320,833.33
1,079,166.67
18,423.61
12,590.28
5833.33
326,666.67
1,073,333.33
18,355.56
12,522.22
5833.33
332,500.00
1,067,500.00
18,287.50
12,454.17
5833.33
338,333.33
1,061,666.67
18,219.44
12,386.11
5833.33
344,166.67
1,055,833.33
18,151.39
12,318.06
5833.33
350,000.00
1,050,000.00
18,083.33
12,250.00
5833.33
355,833.33
1,044,166.67
18,015.28
12,181.94
5833.33
361,666.67
1,038,333.33
17,947.22
12,113.89
5833.33
367,500.00
1,032,500.00
17,879.17
12,045.83
5833.33
373,333.33
1,026,666.67
17,811.11
11,977.78
5833.33
379,166.67
1,020,833.33
17,743.06
11,909.72
5833.33
385,000.00
1,015,000.00
17,675.00
11,841.67
5833.33
390,833.33
1,009,166.67
17,606.94
11,773.61
5833.33
396,666.67
1,003,333.33
17,538.89
11,705.56
5833.33
402,500.00
997,500.00
17,470.83
11,637.50
5833.33
408,333.33
991,666.67
17,402.78
11,569.44
5833.33
414,166.67
985,833.33
17,334.72
11,501.39
5833.33
420,000.00
980,000.00
17,266.67
11,433.33
5833.33
425,833.33
974,166.67
17,198.61
11,365.28
5833.33
431,666.67
968,333.33
17,130.56
11,297.22
5833.33
437,500.00
962,500.00
17,062.50
11,229.17
5833.33
443,333.33
956,666.67
16,994.44
11,161.11
5833.33
449,166.67
950,833.33
16,926.39
11,093.06
5833.33
455,000.00
945,000.00
16,858.33
11,025.00
5833.33
460,833.33
939,166.67
16,790.28
10,956.94
5833.33
466,666.67
933,333.33
16,722.22
10,888.89
5833.33
472,500.00
927,500.00
16,654.17
10,820.83
5833.33
478,333.33
921,666.67
16,586.11
10,752.78
5833.33
484,166.67
915,833.33
16,518.06
10,684.72
5833.33
490,000.00
910,000.00
16,450.00
10,616.67
5833.33
495,833.33
904,166.67
16,381.94
10,548.61
5833.33
501,666.67
898,333.33
16,313.89
10,480.56
5833.33
507,500.00
892,500.00
16,245.83
10,412.50
5833.33
513,333.33
886,666.67
16,177.78
10,344.44
5833.33
519,166.67
880,833.33
16,109.72
10,276.39
5833.33
525,000.00
875,000.00
16,041.67
10,208.33
5833.33
530,833.33
869,166.67
15,973.61
10,140.28
5833.33
536,666.67
863,333.33
15,905.56
10,072.22
5833.33
542,500.00
857,500.00
15,837.50
10,004.17
5833.33
548,333.33
851,666.67
15,769.44
9,936.11
5833.33
554,166.67
845,833.33
15,701.39
9,868.06
5833.33
560,000.00
840,000.00
15,633.33
9,800.00
5833.33
565,833.33
834,166.67
15,565.28
9,731.94
5833.33
571,666.67
828,333.33
15,497.22
9,663.89
5833.33
577,500.00
822,500.00
15,429.17
9,595.83
5833.33
583,333.33
816,666.67
15,361.11
9,527.78
5833.33
589,166.67
810,833.33
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
15,293.06
9,459.72
5833.33
595,000.00
805,000.00
15,225.00
9,391.67
5833.33
600,833.33
799,166.67
15,156.94
9,323.61
5833.33
606,666.67
793,333.33
15,088.89
9,255.56
5833.33
612,500.00
787,500.00
15,020.83
9,187.50
5833.33
618,333.33
781,666.67
14,952.78
9,119.44
5833.33
624,166.67
775,833.33
14,884.72
9,051.39
5833.33
630,000.00
770,000.00
14,816.67
8,983.33
5833.33
635,833.33
764,166.67
14,748.61
8,915.28
5833.33
641,666.67
758,333.33
14,680.56
8,847.22
5833.33
647,500.00
752,500.00
14,612.50
8,779.17
5833.33
653,333.33
746,666.67
14,544.44
8,711.11
5833.33
659,166.67
740,833.33
14,476.39
8,643.06
5833.33
665,000.00
735,000.00
14,408.33
8,575.00
5833.33
670,833.33
729,166.67
14,340.28
8,506.94
5833.33
676,666.67
723,333.33
14,272.22
8,438.89
5833.33
682,500.00
717,500.00
14,204.17
8,370.83
5833.33
688,333.33
711,666.67
14,136.11
8,302.78
5833.33
694,166.67
705,833.33
14,068.06
8,234.72
5833.33
700,000.00
700,000.00
14,000.00
8,166.67
5833.33
705,833.33
694,166.67
13,931.94
8,098.61
5833.33
711,666.67
688,333.33
13,863.89
8,030.56
5833.33
717,500.00
682,500.00
13,795.83
7,962.50
5833.33
723,333.33
676,666.67
13,727.78
7,894.44
5833.33
729,166.67
670,833.33
13,659.72
7,826.39
5833.33
735,000.00
665,000.00
13,591.67
7,758.33
5833.33
740,833.33
659,166.67
13,523.61
7,690.28
5833.33
746,666.67
653,333.33
13,455.56
7,622.22
5833.33
752,500.00
647,500.00
13,387.50
7,554.17
5833.33
758,333.33
641,666.67
13,319.44
7,486.11
5833.33
764,166.67
635,833.33
13,251.39
7,418.06
5833.33
770,000.00
630,000.00
13,183.33
7,350.00
5833.33
775,833.33
624,166.67
13,115.28
7,281.94
5833.33
781,666.67
618,333.33
13,047.22
7,213.89
5833.33
787,500.00
612,500.00
12,979.17
7,145.83
5833.33
793,333.33
606,666.67
12,911.11
7,077.78
5833.33
799,166.67
600,833.33
12,843.06
7,009.72
5833.33
805,000.00
595,000.00
12,775.00
6,941.67
5833.33
810,833.33
589,166.67
12,706.94
6,873.61
5833.33
816,666.67
583,333.33
12,638.89
6,805.56
5833.33
822,500.00
577,500.00
12,570.83
6,737.50
5833.33
828,333.33
571,666.67
12,502.78
6,669.44
5833.33
834,166.67
565,833.33
12,434.72
6,601.39
5833.33
840,000.00
560,000.00
12,366.67
6,533.33
5833.33
845,833.33
554,166.67
12,298.61
6,465.28
5833.33
851,666.67
548,333.33
12,230.56
6,397.22
5833.33
857,500.00
542,500.00
12,162.50
6,329.17
5833.33
863,333.33
536,666.67
12,094.44
6,261.11
5833.33
869,166.67
530,833.33
12,026.39
6,193.06
5833.33
875,000.00
525,000.00
11,958.33
6,125.00
5833.33
880,833.33
519,166.67
11,890.28
6,056.94
5833.33
886,666.67
513,333.33
11,822.22
5,988.89
5833.33
892,500.00
507,500.00
11,754.17
5,920.83
5833.33
898,333.33
501,666.67
11,686.11
5,852.78
5833.33
904,166.67
495,833.33
11,618.06
5,784.72
5833.33
910,000.00
490,000.00
11,550.00
5,716.67
5833.33
915,833.33
484,166.67
11,481.94
5,648.61
5833.33
921,666.67
478,333.33
11,413.89
5,580.56
5833.33
927,500.00
472,500.00
11,345.83
5,512.50
5833.33
933,333.33
466,666.67
11,277.78
5,444.44
5833.33
939,166.67
460,833.33
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
11,209.72
5,376.39
5833.33
945,000.00
455,000.00
11,141.67
5,308.33
5833.33
950,833.33
449,166.67
11,073.61
5,240.28
5833.33
956,666.67
443,333.33
11,005.56
5,172.22
5833.33
962,500.00
437,500.00
10,937.50
5,104.17
5833.33
968,333.33
431,666.67
10,869.44
5,036.11
5833.33
974,166.67
425,833.33
10,801.39
4,968.06
5833.33
980,000.00
420,000.00
10,733.33
4,900.00
5833.33
985,833.33
414,166.67
10,665.28
4,831.94
5833.33
991,666.67
408,333.33
10,597.22
4,763.89
5833.33
997,500.00
402,500.00
10,529.17
4,695.83
5833.33
1,003,333.33
396,666.67
10,461.11
4,627.78
5833.33
1,009,166.67
390,833.33
10,393.06
4,559.72
5833.33
1,015,000.00
385,000.00
10,325.00
4,491.67
5833.33
1,020,833.33
379,166.67
10,256.94
4,423.61
5833.33
1,026,666.67
373,333.33
10,188.89
4,355.56
5833.33
1,032,500.00
367,500.00
10,120.83
4,287.50
5833.33
1,038,333.33
361,666.67
10,052.78
4,219.44
5833.33
1,044,166.67
355,833.33
9,984.72
4,151.39
5833.33
1,050,000.00
350,000.00
9,916.67
4,083.33
5833.33
1,055,833.33
344,166.67
9,848.61
4,015.28
5833.33
1,061,666.67
338,333.33
9,780.56
3,947.22
5833.33
1,067,500.00
332,500.00
9,712.50
3,879.17
5833.33
1,073,333.33
326,666.67
9,644.44
3,811.11
5833.33
1,079,166.67
320,833.33
9,576.39
3,743.06
5833.33
1,085,000.00
315,000.00
9,508.33
3,675.00
5833.33
1,090,833.33
309,166.67
9,440.28
3,606.94
5833.33
1,096,666.67
303,333.33
9,372.22
3,538.89
5833.33
1,102,500.00
297,500.00
9,304.17
3,470.83
5833.33
1,108,333.33
291,666.67
9,236.11
3,402.78
5833.33
1,114,166.67
285,833.33
9,168.06
3,334.72
5833.33
1,120,000.00
280,000.00
9,100.00
3,266.67
5833.33
1,125,833.33
274,166.67
9,031.94
3,198.61
5833.33
1,131,666.67
268,333.33
8,963.89
3,130.56
5833.33
1,137,500.00
262,500.00
8,895.83
3,062.50
5833.33
1,143,333.33
256,666.67
8,827.78
2,994.44
5833.33
1,149,166.67
250,833.33
8,759.72
2,926.39
5833.33
1,155,000.00
245,000.00
8,691.67
2,858.33
5833.33
1,160,833.33
239,166.67
8,623.61
2,790.28
5833.33
1,166,666.67
233,333.33
8,555.56
2,722.22
5833.33
1,172,500.00
227,500.00
8,487.50
2,654.17
5833.33
1,178,333.33
221,666.67
8,419.44
2,586.11
5833.33
1,184,166.67
215,833.33
8,351.39
2,518.06
5833.33
1,190,000.00
210,000.00
8,283.33
2,450.00
5833.33
1,195,833.33
204,166.67
8,215.28
2,381.94
5833.33
1,201,666.67
198,333.33
8,147.22
2,313.89
5833.33
1,207,500.00
192,500.00
8,079.17
2,245.83
5833.33
1,213,333.33
186,666.67
8,011.11
2,177.78
5833.33
1,219,166.67
180,833.33
7,943.06
2,109.72
5833.33
1,225,000.00
175,000.00
7,875.00
2,041.67
5833.33
1,230,833.33
169,166.67
7,806.94
1,973.61
5833.33
1,236,666.67
163,333.33
7,738.89
1,905.56
5833.33
1,242,500.00
157,500.00
7,670.83
1,837.50
5833.33
1,248,333.33
151,666.67
7,602.78
1,769.44
5833.33
1,254,166.67
145,833.33
7,534.72
1,701.39
5833.33
1,260,000.00
140,000.00
7,466.67
1,633.33
5833.33
1,265,833.33
134,166.67
7,398.61
1,565.28
5833.33
1,271,666.67
128,333.33
7,330.56
1,497.22
5833.33
1,277,500.00
122,500.00
7,262.50
1,429.17
5833.33
1,283,333.33
116,666.67
7,194.44
1,361.11
5833.33
1,289,166.67
110,833.33
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
7,126.39
1,293.06
5833.33
1,295,000.00
105,000.00
7,058.33
1,225.00
5833.33
1,300,833.33
99,166.67
6,990.28
1,156.94
5833.33
1,306,666.67
93,333.33
6,922.22
1,088.89
5833.33
1,312,500.00
87,500.00
6,854.17
1,020.83
5833.33
1,318,333.33
81,666.67
6,786.11
952.78
5833.33
1,324,166.67
75,833.33
6,718.06
884.72
5833.33
1,330,000.00
70,000.00
6,650.00
816.67
5833.33
1,335,833.33
64,166.67
6,581.94
748.61
5833.33
1,341,666.67
58,333.33
6,513.89
680.56
5833.33
1,347,500.00
52,500.00
6,445.83
612.50
5833.33
1,353,333.33
46,666.67
6,377.78
544.44
5833.33
1,359,166.67
40,833.33
6,309.72
476.39
5833.33
1,365,000.00
35,000.00
6,241.67
408.33
5833.33
1,370,833.33
29,166.67
6,173.61
340.28
5833.33
1,376,666.67
23,333.33
6,105.56
272.22
5833.33
1,382,500.00
17,500.00
6,037.50
204.17
5833.33
1,388,333.33
11,666.67
5,969.44
136.11
5833.33
1,394,166.67
5,833.33
5,901.39
68.06
5833.33
1,400,000.00
0.00

Amortizacion Prestamos

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Amortizacion Prestamos

Cargado por

Copyright:

Formatos disponibles

CUADRO DE AMORTIZACIN DE PRSTAMOS

También podría gustarte