Está en la página 1de 7

CUOTAS MESUALES DE PRESTAMOS ORDINARIOS

MONTO
12 MESES
18 MESES
24 MESES
1000
1500
2000
2500
3000
3500
4000
4500
5000
5500
6000
6500
7000
7500
8000
8500
9000
9500
10000

36 MESES

CAPITAL
1000
1500
2000
2500
3000
3500
4000
4500
5000
5500
6000
7000
8000
9000
10000

AMORTIZACION
36.7572181573
55.1540587715
73.526590105
91.9082376312
107.7361801798
125.6922102098
143.6482402397
161.6096675997
179.566297333
197.5163303296
215.4795567996
251.3928162662
287.3012780833
323.2193351994
359.132594666

CAPITAL
6000
7000
8000
9000
10000
11000
12000

AMORTIZACION
536.3992181971
625.7990878966
715.1989575961
804.5988272956
893.9986969951
983.3985666946
1072.7984363941

CAPITAL
13000
14000
15000
16000
17000
18000
19000
20000
21000
22000
23000
24000
25000
30000

AMORTIZACION
1167.5873295962
1257.4017395651
1347.216149534
1443.6438075987
1533.8619212183
1624.0890930547
1714.3162648911
1804.5434367275
1894.7706085638
1985.0077444352
2075.2288585879
2165.4521240729
2255.6792959093
2706.8185519178

INTERES
0.016
0.01602
0.01601
0.01601
0.0146
0.0146
0.0146
0.014602
0.014602
0.0146
0.014602
0.014602
0.014601
0.014602
0.014602

periodo
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36

CAPITAL
1000
1500
2000
2500
3000
3500
4000
4500
5000
5500
6000
7000
8000
9000
10000

AMORTIZACION
91.4517093855
137.1775640783
182.9148253926
228.6292734637
270.6815155091
315.7951014273
360.9086873455
406.0222732637
451.1386898746
496.2494451
541.3630310182
631.5902028546
721.817374691
812.0496417743
902.2717183637

INTERES
0.0146
0.0146
0.01461
0.0146
0.012445
0.012445
0.012445
0.012445
0.012446
0.012445
0.012445
0.012445
0.012445
0.012446
0.012445

INTERES
0.01098
0.01098
0.01098
0.01098
0.01098
0.01098
0.01098

periodo
12
12
12
12
12
12
12

CAPITAL
6000
7000
8000
9000
10000
11000
12000

AMORTIZACION
369.171714744
430.700333868
492.228952992
553.757572116
615.28619124
676.8160430257
738.3467912953

INTERES
0.010978
0.010978
0.010978
0.010978
0.010978
0.0109782
0.0109785

INTERES
0.011715
0.011715
0.011715
0.012446
0.012445
0.012445
0.012445
0.012445
0.012445
0.0124458
0.0124453
0.012445
0.012445
0.0124452

periodo
12
12
12
12
12
12
12
12
12
12
12
12
12
12

CAPITAL
13000
14000
15000
16000
17000
18000
19000
20000
21000
22000
23000
24000
25000
30000

AMORTIZACION
805.25062949
867.1929856047
929.12690486
997.6596836792
1060.0134139092
1122.3671441391
1184.7208743691
1247.085896489
1309.428334829
1371.7833071639
1434.1396909839
1496.4895255188
1558.8460787154
1870.6136006781

INTERES
0.011715
0.011715
0.011714
0.012445
0.012445
0.012445
0.012445
0.012446
0.012445
0.0124451
0.0124453
0.012445
0.0124452
0.0124451

periodo
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

CAPITAL
1000
1500
2000
2500
3000
3500
4000
4500
5000
5500
6000
7000
8000
9000
10000

AMORTIZACION
63.5772002344
95.37436366
127.1589674969
158.9572727667
187.0611906899
218.2380558048
249.4160501073
280.5917860348
311.7714741222
342.9455162647
374.1223813797
436.4761116097
498.8298418396
561.1835720696
623.5373022995

INTERES
0.0146
0.01461
0.014604
0.01461
0.012445
0.012445
0.0124455
0.012445
0.012446
0.012445
0.012445
0.012445
0.012445
0.012445
0.012445

periodo
18
18
18
18
18
18
18
18
18
18
18
18
18
18
18

periodo
18
18
18
18
18
18
18

CAPITAL
6000
7000
8000
9000
10000
11000
12000

AMORTIZACION
285.7404268768
333.3677808564
380.9872358358
428.6106403152
476.2396869378
523.8586905422
571.4862702072

INTERES
0.010978
0.010979
0.010978
0.010978
0.010979
0.0109782
0.0109788

periodo
24
24
24
24
24
24
24

periodo
18
18
18
18
18
18
18
18
18
18
18
18
18
18

CAPITAL
13000
14000
15000
16000
17000
18000
19000
20000
21000
22000
23000
24000
25000
30000

AMORTIZACION
624.5237416056
672.5640294214
720.6043172372
775.2938604488
823.7400379863
872.2055930049
920.6506306905
969.1116262921
1017.5612233948
1066.0240427588
1114.4744377512
1162.9271124512
1211.3824088033
1453.6623101102

INTERES
0.011715
0.011715
0.011715
0.012446
0.012445
0.012446
0.012445
0.0124455
0.012445
0.0124456
0.0124452
0.012445
0.012445
0.0124452

periodo
24
24
24
24
24
24
24
24
24
24
24
24
24
24

CAPITAL
1000
1500
2000
2500
3000
3500
4000
4500
5000
5500
6000
7000
8000
9000
10000

AMORTIZACION
49.6924852187
74.538727828
99.3861269815
124.2312130467
145.3658890564
169.5935372325
193.8211854085
218.0488335846
242.2793313903
266.5041299367
290.7317781128
339.1870744649
387.6423708171
436.1027965025
484.5529635213

INTERES
0.0146
0.0146
0.014601
0.0146
0.012445
0.012445
0.012445
0.012445
0.012446
0.012445
0.012445
0.012445
0.012445
0.012446
0.012445

periodo
24
24
24
24
24
24
24
24
24
24
24
24
24
24
24

CAPITAL
6000
7000
8000
9000
10000
11000
12000

AMORTIZACION
205.3328153796
239.4447278651
273.6511175602
307.8522592507
342.0638969502
376.2638724175
410.4696790009

INTERES
0.011743
0.011716
0.011716
0.011715
0.011716
0.011715
0.011715

periodo
36
36
36
36
36
36
36

CAPITAL
13000
14000
15000
16000
17000
18000
19000
20000
21000
22000
23000
24000
25000
30000

AMORTIZACION
450.2292177599
484.8622345107
519.5040612212
554.1282680122
588.761284763
623.4048734655
658.0273182645
692.6603350152
727.3032189113
761.9263685168
796.5593852675
831.1924020183
865.8327603842
1038.9905025229

INTERES
0.012445
0.012445
0.012446
0.012445
0.012445
0.012446
0.012445
0.012445
0.0124458
0.012445
0.012445
0.012445
0.0124455
0.012445

periodo
36
36
36
36
36
36
36
36
36
36
36
36
36
36

CAPITAL
6000
7000
8000
9000
10000
11000
12000

AMORTIZACION
164.1334799992
191.4890599991
218.844639999
246.2002199988
273.5618232926
300.9113799986
328.2669599985

INTERES
0.011715
0.011715
0.011715
0.011715
0.011716
0.011715
0.011715

periodo
48
48
48
48
48
48
48

CAPITAL
13000
14000
15000
16000
17000
18000
19000
20000
21000
22000
23000
24000
25000
30000

AMORTIZACION
361.3728523287
389.1622537843
416.9595576261
444.7568614678
472.5644991991
500.3514691513
528.148772993
555.9460768348
583.7510398932
611.5406845183
639.33798836
667.1411277881
694.9325960435
833.9191152522

INTERES
0.012446
0.012445
0.012445
0.012445
0.012446
0.012445
0.012445
0.012445
0.0124456
0.012445
0.012445
0.0124454
0.012445
0.012445

periodo
48
48
48
48
48
48
48
48
48
48
48
48
48
48

CAPITAL
1000
1500
2000
2500
3000
3500
4000
4500
5000
5500
6000
7000
8000
9000
10000

AMORTIZACION
91.4517094
137.177564
182.914825
228.629273
270.681516
315.795101
360.908687
406.022273
451.13869
496.249445
541.363031
631.590203
721.817375
812.049642
902.271718

INTERES
0.0146
0.0146
0.01461
0.0146
0.012445
0.012445
0.012445
0.012445
0.012446
0.012445
0.012445
0.012445
0.012445
0.012446
0.012445

periodo
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

También podría gustarte