Valor del bien 500,000.

00
Valor residual 5,000.00
No. de pagos 12
TIIE 4.76%
Puntos adicionales 6.00%
Total interés anual 10.76% 0.90%
capital vivo 500,000.00
intereses 0.90%
mensualidades 12
valor residual 5,000.00
% valor de compra 0.01
pagos mensuales $43,737.42
mes mensualidades intereses amortizacion capital vivo
0 500,000.00
1 $43,737.42 4481.666666667 $39,255.75 $460,744.25
2 $43,737.42 4129.804266959 $39,607.62 $421,136.63
3 $43,737.42 3774.788007276 $39,962.63 $381,174.00
4 $43,737.42 3416.589618518 $40,320.83 $340,853.17
5 $43,737.42 3055.180578202 $40,682.24 $300,170.93
6 $43,737.42 2690.532108189 $41,046.89 $259,124.04
7 $43,737.42 2322.615172389 $41,414.80 $217,709.24
8 $43,737.42 1951.400474454 $41,786.02 $175,923.22
9 $43,737.42 1576.858455444 $42,160.56 $133,762.66
10 $43,737.42 1198.95929147 $42,538.46 $91,224.20
11 $43,737.42 817.6728913228 $42,919.75 $48,304.45
12 $43,737.42 432.9688940757 $43,304.45 $5,000.00
capital amortizado

$39,255.75
$78,863.37
$118,826.00
$159,146.83
$199,829.07
$240,875.96
$282,290.76
$324,076.78
$366,237.34
$408,775.80
$451,695.55
$495,000.00