FONDO DE EMPLEADOS DE CINE COLOMBIA

"FECINECO"
TABLA DE AMORTIZACION CREDITOS

Tasa Efectiva 18.50% 6,678,179 DEVENGADO 922,258

9,300,000.00 DEDUCCION 182,781
TASA 0.001% Intereses Periodico DED+CUOTA 415,317
PERIOCIDAD 2 PORCENTAJE 45
AÑOS .1
TIPO DE PAGO 1 APORTES 4,663,066
TOTAL DE PERIODOS 48 CUPO DE CREDITO 9,326,132
CUOTA 232,536.46 SALDO CARTERA 0
CUPO NETO 9,326,132

PERIODOS SALDO CUOTA PAGO A PAGO A SALDO

(Quincena) INICIAL (Quincenal) INTERESES CAPITAL FIINAL
1 9,300,000.00 232,536.46 -71,687.50 -160,848.96 9,139,151.04
2 9,139,151.04 232,536.46 -70,447.62 -162,088.84 8,977,062.21
3 8,977,062.21 232,536.46 -69,198.19 -163,338.27 8,813,723.93
4 8,813,723.93 232,536.46 -67,939.12 -164,597.34 8,649,126.60
5 8,649,126.60 232,536.46 -66,670.35 -165,866.11 8,483,260.49
6 8,483,260.49 232,536.46 -65,391.80 -167,144.66 8,316,115.83
7 8,316,115.83 232,536.46 -64,103.39 -168,433.07 8,147,682.77
8 8,147,682.77 232,536.46 -62,805.05 -169,731.40 7,977,951.36
9 7,977,951.36 232,536.46 -61,496.71 -171,039.75 7,806,911.61
10 7,806,911.61 232,536.46 -60,178.28 -172,358.18 7,634,553.43
11 7,634,553.43 232,536.46 -58,849.68 -173,686.78 7,460,866.65
12 7,460,866.65 232,536.46 -57,510.85 -175,025.61 7,285,841.04
13 7,285,841.04 232,536.46 -56,161.69 -176,374.77 7,109,466.27
14 7,109,466.27 232,536.46 -54,802.14 -177,734.32 6,931,731.95
15 6,931,731.95 232,536.46 -53,432.10 -179,104.36 6,752,627.59
16 6,752,627.59 232,536.46 -52,051.50 -180,484.95 6,572,142.64
17 6,572,142.64 232,536.46 -50,660.27 -181,876.19 6,390,266.45
18 6,390,266.45 232,536.46 -49,258.30 -183,278.15 6,206,988.29
19 6,206,988.29 232,536.46 -47,845.53 -184,690.92 6,022,297.37
20 6,022,297.37 232,536.46 -46,421.88 -186,114.58 5,836,182.78
21 5,836,182.78 232,536.46 -44,987.24 -187,549.22 5,648,633.57
22 5,648,633.57 232,536.46 -43,541.55 -188,994.91 5,459,638.66
23 5,459,638.66 232,536.46 -42,084.71 -190,451.74 5,269,186.92
24 5,269,186.92 232,536.46 -40,616.65 -191,919.81 5,077,267.11
25 5,077,267.11 232,536.46 -39,137.27 -193,399.19 4,883,867.92
26 4,883,867.92 232,536.46 -37,646.48 -194,889.98 4,688,977.94
27 4,688,977.94 232,536.46 -36,144.20 -196,392.25 4,492,585.68
28 4,492,585.68 232,536.46 -34,630.35 -197,906.11 4,294,679.57
29 4,294,679.57 232,536.46 -33,104.82 -199,431.64 4,095,247.94
30 4,095,247.94 232,536.46 -31,567.54 -200,968.92 3,894,279.01
31 3,894,279.01 232,536.46 -30,018.40 -202,518.06 3,691,760.96
32 3,691,760.96 232,536.46 -28,457.32 -204,079.13 3,487,681.82
33 3,487,681.82 232,536.46 -26,884.21 -205,652.24 3,282,029.58
34 3,282,029.58 232,536.46 -25,298.98 -207,237.48 3,074,792.10
35 3,074,792.10 232,536.46 -23,701.52 -208,834.94 2,865,957.16
36 2,865,957.16 232,536.46 -22,091.75 -210,444.71 2,655,512.46
37 2,655,512.46 232,536.46 -20,469.58 -212,066.88 2,443,445.57
38 2,443,445.57 232,536.46 -18,834.89 -213,701.57 2,229,744.01
39 2,229,744.01 232,536.46 -17,187.61 -215,348.85 2,014,395.16
40 2,014,395.16 232,536.46 -15,527.63 -217,008.83 1,797,386.33
41 1,797,386.33 232,536.46 -13,854.85 -218,681.61 1,578,704.72
42 1,578,704.72 232,536.46 -12,169.18 -220,367.28 1,358,337.45
43 1,358,337.45 232,536.46 -10,470.52 -222,065.94 1,136,271.51
44 1,136,271.51 232,536.46 -8,758.76 -223,777.70 912,493.81
45 912,493.81 232,536.46 -7,033.81 -225,502.65 686,991.15
46 686,991.15 232,536.46 -5,295.56 -227,240.90 459,750.25
47 459,750.25 232,536.46 -3,543.91 -228,992.55 230,757.70
48 230,757.70 232,536.46 -1,778.76 -230,757.70 0.00