Cuadro de datos Cuadro de amortización

Importe $1,072,000.00 No. de Pagos Cuota Intereses

Duración en años 5 Años 0
Tipo de interés 13.5% 1 $24,243.56 $11,372.42
Período de pago mensual 2 $24,243.56 $11,235.87
Interés del periodo 0.0106085972 3 $24,243.56 $11,097.88
Total pagos 60 4 $24,243.56 $10,958.42
5 $24,243.56 $10,817.48
6 $24,243.56 $10,675.05
7 $24,243.56 $10,531.11
8 $24,243.56 $10,385.64
9 $24,243.56 $10,238.63
10 $24,243.56 $10,090.05
11 $24,243.56 $9,939.91
12 $24,243.56 $9,788.16
13 $24,243.56 $9,634.81
14 $24,243.56 $9,479.83
15 $24,243.56 $9,323.21
16 $24,243.56 $9,164.93
17 $24,243.56 $9,004.96
18 $24,243.56 $8,843.30
19 $24,243.56 $8,679.93
20 $24,243.56 $8,514.82
21 $24,243.56 $8,347.96
22 $24,243.56 $8,179.33
23 $24,243.56 $8,008.91
24 $24,243.56 $7,836.69
25 $24,243.56 $7,662.63
26 $24,243.56 $7,486.73
27 $24,243.56 $7,308.97
28 $24,243.56 $7,129.31
29 $24,243.56 $6,947.75
30 $24,243.56 $6,764.27
31 $24,243.56 $6,578.84
32 $24,243.56 $6,391.44
33 $24,243.56 $6,202.06
34 $24,243.56 $6,010.66
35 $24,243.56 $5,817.24
36 $24,243.56 $5,621.76
37 $24,243.56 $5,424.21
38 $24,243.56 $5,224.56
39 $24,243.56 $5,022.80
40 $24,243.56 $4,818.89
41 $24,243.56 $4,612.82
42 $24,243.56 $4,404.57
43 $24,243.56 $4,194.10
44 $24,243.56 $3,981.41
45 $24,243.56 $3,766.45
46 $24,243.56 $3,549.22
47 $24,243.56 $3,329.68
48 $24,243.56 $3,107.82
49 $24,243.56 $2,883.59
50 $24,243.56 $2,657.00
51 $24,243.56 $2,427.99
52 $24,243.56 $2,196.56
53 $24,243.56 $1,962.67
54 $24,243.56 $1,726.30
55 $24,243.56 $1,487.43
56 $24,243.56 $1,246.02
57 $24,243.56 $1,002.04
58 $24,243.56 $755.48
59 $24,243.56 $506.31
60 $24,243.56 $254.49
Propiedad de http://ambito-financiero.com
Cuadro de amortización
Amortización Capital Capital Amortizado
$1,072,000.00
$12,871.14 $1,059,128.86 $12,871.14
$13,007.69 $1,046,121.17 $25,878.83
$13,145.68 $1,032,975.50 $39,024.50
$13,285.14 $1,019,690.36 $52,309.64
$13,426.07 $1,006,264.29 $65,735.71
$13,568.50 $992,695.78 $79,304.22
$13,712.45 $978,983.34 $93,016.66
$13,857.92 $965,125.42 $106,874.58
$14,004.93 $951,120.49 $120,879.51
$14,153.50 $936,966.99 $135,033.01
$14,303.65 $922,663.34 $149,336.66
$14,455.39 $908,207.95 $163,792.05
$14,608.74 $893,599.20 $178,400.80
$14,763.72 $878,835.48 $193,164.52
$14,920.34 $863,915.13 $208,084.87
$15,078.63 $848,836.51 $223,163.49
$15,238.59 $833,597.91 $238,402.09
$15,400.25 $818,197.66 $253,802.34
$15,563.63 $802,634.03 $269,365.97
$15,728.74 $786,905.30 $285,094.70
$15,895.60 $771,009.70 $300,990.30
$16,064.23 $754,945.48 $317,054.52
$16,234.64 $738,710.83 $333,289.17
$16,406.87 $722,303.96 $349,696.04
$16,580.92 $705,723.04 $366,276.96
$16,756.83 $688,966.21 $383,033.79
$16,934.59 $672,031.62 $399,968.38
$17,114.24 $654,917.38 $417,082.62
$17,295.80 $637,621.58 $434,378.42
$17,479.29 $620,142.29 $451,857.71
$17,664.72 $602,477.57 $469,522.43
$17,852.11 $584,625.46 $487,374.54
$18,041.50 $566,583.96 $505,416.04
$18,232.90 $548,351.06 $523,648.94
$18,426.32 $529,924.74 $542,075.26
$18,621.80 $511,302.94 $560,697.06
$18,819.35 $492,483.60 $579,516.40
$19,019.00 $473,464.60 $598,535.40
$19,220.76 $454,243.84 $617,756.16
$19,424.67 $434,819.17 $637,180.83
$19,630.74 $415,188.44 $656,811.56
$19,838.99 $395,349.45 $676,650.55
$20,049.45 $375,299.99 $696,700.01
$20,262.15 $355,037.84 $716,962.16
$20,477.10 $334,560.74 $737,439.26
$20,694.34 $313,866.40 $758,133.60
$20,913.87 $292,952.53 $779,047.47
$21,135.74 $271,816.79 $800,183.21
$21,359.96 $250,456.83 $821,543.17
$21,586.56 $228,870.27 $843,129.73
$21,815.56 $207,054.70 $864,945.30
$22,047.00 $185,007.70 $886,992.30
$22,280.88 $162,726.82 $909,273.18
$22,517.25 $140,209.57 $931,790.43
$22,756.13 $117,453.44 $954,546.56
$22,997.54 $94,455.90 $977,544.10
$23,241.51 $71,214.39 $1,000,785.61
$23,488.07 $47,726.31 $1,024,273.69
$23,737.25 $23,989.07 $1,048,010.93
$23,989.07 -$0.00 $1,072,000.00
 DATOS
Importe $1,072,000.00
Duración en años 5 Años
Tipo de interés 13.5%
Período de pago mensual
Interés del periodo 0.0106085972
Total pagos 60