Scribd Logo
Cargar

¡Te damos la bienvenida a Scribd!

  • Amortización de préstamo a 36 meses con pagos fijos mensuales

    Cargado por

    Jacob Diaz
    13 vistas4 páginas
    amortizaciones

    Título original

    Tabla de amrtizacion prestamo banamex

    Derechos de autor

    © © All Rights Reserved

    Formatos disponibles

    XLSX, PDF, TXT o lea en línea desde Scribd

    ¿Le pareció útil este documento?

    ¿Este contenido es inapropiado?

    Denunciar este documento
    amortizaciones

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Marcar por contenido inapropiado
    13 vistas4 páginas

    Amortización de préstamo a 36 meses con pagos fijos mensuales

    Cargado por

    Jacob Diaz
    amortizaciones

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Marcar por contenido inapropiado
    de 4

    SALDO DE PAGO A PAGO DE INTERESES PAG FIJO PAGO IVA

    MES
    CAPITAL CAPITAL ORDINARIOS MENSUAL INTERESES
    1 100,000.00 1,453.00 3,417 4,870.00 547
    2 98,547.00 1,503.00 3,367 4,870.00 539
    3 97,044.00 1,554.00 3,316 4,870.00 531
    4 95,490.00 1,607.00 3,263 4,870.00 522
    5 93,883.00 1,662.00 3,208 4,870.00 513
    6 92,221.00 1,719.00 3,151 4,870.00 504
    7 90,502.00 1,777.00 3,092 4,870.00 495
    8 88,725.00 1,838.00 3,031 4,870.00 485
    9 86,887.00 1,901.00 2,969 4,870.00 475
    10 84,986.00 1,966.00 2,904 4,870.00 465
    11 83,020.00 2,033.00 2,837 4,870.00 454
    12 80,987.00 2,102.00 2,767 4,870.00 443
    13 78,885.00 2,174.00 2,695 4,870.00 431
    14 76,711.00 2,249.00 2,621 4,870.00 419
    15 74,462.00 2,325.00 2,544 4,870.00 407
    16 72,137.00 2,405.00 2,465 4,870.00 394
    17 69,732.00 2,487.00 2,383 4,870.00 381
    18 67,245.00 2,572.00 2,298 4,870.00 368
    19 64,673.00 2,660.00 2,210 4,870.00 354
    20 62,013.00 2,751.00 2,119 4,870.00 339
    21 59,262.00 2,845.00 2,025 4,870.00 324
    22 56,417.00 2,942.00 1,928 4,870.00 308
    23 53,475.00 3,042.00 1,827 4,870.00 292
    24 50,433.00 3,146.00 1,723 4,870.00 276
    25 47,287.00 3,254.00 1,616 4,870.00 259
    26 44,033.00 3,365.00 1,504 4,870.00 241
    27 40,668.00 3,480.00 1,389 4,870.00 222
    28 37,188.00 3,599.00 1,271 4,870.00 203
    29 33,589.00 3,722.00 1,148 4,870.00 184
    30 29,867.00 3,849.00 1,020 4,870.00 163
    31 26,018.00 3,981.00 889 4,870.00 142
    32 22,037.00 4,117.00 753 4,870.00 120
    33 17,920.00 4,257.00 612 4,870.00 98
    34 13,663.00 4,403.00 467 4,870.00 75
    35 9,260.00 4,553.00 316 4,870.00 51
    36 4,707.00 4,709.00 161 4,870.00 26

    2,203,974.00 100,002.00 75,302 175,320.00 12,048


    PAGO MENSUAL
    TOTAL
    5,416 0.034166667
    5,409
    5,400
    5,392
    5,383
    5,374
    5,364
    5,354
    5,345
    5,334
    5,323
    5,312
    5,300
    5,289
    5,276
    5,264
    5,251
    5,237
    5,223
    5,209
    5,194
    5,178
    5,161
    5,145
    5,128
    5,110
    5,092
    5,073
    5,053
    5,033
    5,012
    4,990
    4,967
    4,945
    4,920
    4,896

    187,353 -
    SALDO DE PAGO A PAGO DE INTERESES PAG FIJO PAGO IVA
    MES
    CAPITAL CAPITAL ORDINARIOS MENSUAL INTERESES
    1 100,000.00 2,756.00 3,417 6,172.90 547
    2 97,244.00 2,850.00 3,323 6,172.90 532
    3 94,394.00 2,948.00 3,225 6,172.90 516
    4 91,446.00 3,048.00 3,124 6,172.90 500
    5 88,398.00 3,153.00 3,020 6,172.90 483
    6 85,245.00 3,260.00 2,913 6,172.90 466
    7 81,985.00 3,372.00 2,801 6,172.90 448
    8 78,613.00 3,487.00 2,686 6,172.90 430
    9 75,126.00 3,606.00 2,567 6,172.90 411
    10 71,520.00 3,729.00 2,444 6,172.90 391
    11 67,791.00 3,857.00 2,316 6,172.90 371
    12 63,934.00 3,988.00 2,184 6,172.90 350
    13 59,946.00 4,125.00 2,048 6,172.90 328
    14 55,821.00 4,266.00 1,907 6,172.90 305
    15 51,555.00 4,411.00 1,761 6,172.90 282
    16 47,144.00 4,562.00 1,611 6,172.90 258
    17 42,582.00 4,718.00 1,455 6,172.90 233
    18 37,864.00 4,879.00 1,294 6,172.90 207
    19 32,985.00 5,046.00 1,127 6,172.90 180
    20 27,939.00 5,218.00 955 6,172.90 153
    21 22,721.00 5,397.00 776 6,172.90 124
    22 17,324.00 5,581.00 592 6,172.90 95
    23 11,743.00 5,772.00 401 6,172.90 64
    24 5,971.00 5,969.00 204 6,172.90 33

    1,409,291.00 99,998.00 48,151 148,149.60 7,704


    PAGO MENSUAL
    TOTAL
    6,719 0.034166667
    6,704
    6,689
    6,672
    6,657
    6,639
    6,621
    6,603
    6,583
    6,564
    6,544
    6,522
    6,501
    6,478
    6,454
    6,430
    6,406
    6,380
    6,353
    6,325
    6,298
    6,268
    6,237
    6,206

    155,853 -

    También podría gustarte