Está en la página 1de 4

Credito

Tasa de interes anual


Periodos
Renta

Periodo
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

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

160,000.00
2%
60
$4,602.87

Saldo inicial
160,000.00
158,597.13
157,166.19
155,706.64
154,217.90
152,699.38
151,150.50
149,570.63
147,959.17
146,315.48
144,638.92
142,928.82
141,184.52
139,405.34
137,590.57
135,739.51
133,851.42
131,925.58
129,961.21
127,957.56
125,913.84
123,829.24
121,702.95
119,534.14
117,321.94
115,065.51
112,763.94
110,416.35
108,021.80
105,579.36
103,088.07
100,546.96
97,955.03
95,311.25
92,614.60
89,864.02
87,058.43
84,196.72
81,277.78
78,300.46

Renta
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87

41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

75,263.60
72,165.99
69,006.44
65,783.69
62,496.49
59,143.55
55,723.54
52,235.14
48,676.97
45,047.63
41,345.71
37,569.75
33,718.27
29,789.76
25,782.68
21,695.46
17,526.50
13,274.15
8,936.76
4,512.62

$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87
$4,602.87

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Intereses
3,200.00
3,171.94
3,143.32
3,114.13
3,084.36
3,053.99
3,023.01
2,991.41
2,959.18
2,926.31
2,892.78
2,858.58
2,823.69
2,788.11
2,751.81
2,714.79
2,677.03
2,638.51
2,599.22
2,559.15
2,518.28
2,476.58
2,434.06
2,390.68
2,346.44
2,301.31
2,255.28
2,208.33
2,160.44
2,111.59
2,061.76
2,010.94
1,959.10
1,906.23
1,852.29
1,797.28
1,741.17
1,683.93
1,625.56
1,566.01

Amortizacin
$1,402.87
$1,430.93
$1,459.55
$1,488.74
$1,518.52
$1,548.89
$1,579.86
$1,611.46
$1,643.69
$1,676.56
$1,710.10
$1,744.30
$1,779.18
$1,814.77
$1,851.06
$1,888.08
$1,925.85
$1,964.36
$2,003.65
$2,043.72
$2,084.60
$2,126.29
$2,168.82
$2,212.19
$2,256.44
$2,301.56
$2,347.60
$2,394.55
$2,442.44
$2,491.29
$2,541.11
$2,591.94
$2,643.77
$2,696.65
$2,750.58
$2,805.59
$2,861.71
$2,918.94
$2,977.32
$3,036.87

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Saldo final
158,597.13
157,166.19
155,706.64
154,217.90
152,699.38
151,150.50
149,570.63
147,959.17
146,315.48
144,638.92
142,928.82
141,184.52
139,405.34
137,590.57
135,739.51
133,851.42
131,925.58
129,961.21
127,957.56
125,913.84
123,829.24
121,702.95
119,534.14
117,321.94
115,065.51
112,763.94
110,416.35
108,021.80
105,579.36
103,088.07
100,546.96
97,955.03
95,311.25
92,614.60
89,864.02
87,058.43
84,196.72
81,277.78
78,300.46
75,263.60

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,505.27
1,443.32
1,380.13
1,315.67
1,249.93
1,182.87
1,114.47
1,044.70
973.54
900.95
826.91
751.40
674.37
595.80
515.65
433.91
350.53
265.48
178.74
90.25

$3,097.60
$3,159.55
$3,222.75
$3,287.20
$3,352.94
$3,420.00
$3,488.40
$3,558.17
$3,629.34
$3,701.92
$3,775.96
$3,851.48
$3,928.51
$4,007.08
$4,087.22
$4,168.97
$4,252.34
$4,337.39
$4,424.14
$4,512.62

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

72,165.99
69,006.44
65,783.69
62,496.49
59,143.55
55,723.54
52,235.14
48,676.97
45,047.63
41,345.71
37,569.75
33,718.27
29,789.76
25,782.68
21,695.46
17,526.50
13,274.15
8,936.76
4,512.62
0.00

También podría gustarte