TABLA DE AMORTIZACION 1

MONTO
PLAZO/ MESES
INTERES ANUAL
INTERES MENSUAL
CUOTA
CUOTA
0
1
48,000.00
2
47,294.18
3
46,585.42
4
45,873.71
5
45,159.03
6
44,441.37
7
43,720.73
8
42,997.08
9
42,270.41
10
41,540.72
11
40,807.99
12
40,072.20
13
39,333.35
14
38,591.42
15
37,846.40
16
37,098.27
17
36,347.03
18
35,592.65
19
34,835.14
20
34,074.46
21
33,310.62
22
32,543.60
23
31,773.38
24
30,999.95
25
30,223.29
26
29,443.40
27
28,660.27
28
27,873.86
29
27,084.19
30
26,291.22
31
25,494.95
32
24,695.36
33
23,892.43
34
23,086.17
35
22,276.54
36
21,463.54
37
20,647.15
38
19,827.36
39
19,004.16
40
18,177.52
41
17,347.44
42
16,513.90
43
15,676.89
44
14,836.39
45
13,992.39
46
13,144.87
47
12,293.83
48
11,439.23
49
10,581.08
50
9,719.34
51
8,854.02
52
7,985.09
53
7,112.55
54
6,236.36
55
5,356.53
56
4,473.03
57
3,585.85
58
2,694.97
59
1,800.38
60
902.06

TOTAL

48,000.00
60
5.00%
0.42%
905.82
CAPITAL

INTERES

TOTAL

705.82
708.76
711.71
714.68
717.66
720.65
723.65
726.66
729.69
732.73
735.79
738.85
741.93
745.02
748.13
751.24
754.37
757.52
760.67
763.84
767.02
770.22
773.43
776.65
779.89
783.14
786.40
789.68
792.97
796.27
799.59
802.92
806.27
809.63
813.00
816.39
819.79
823.21
826.64
830.08
833.54
837.01
840.50
844.00
847.52
851.05
854.59
858.16
861.73
865.32
868.93
872.55
876.18
879.83
883.50
887.18
890.88
894.59
898.32
902.06

200.00
197.06
194.11
191.14
188.16
185.17
182.17
179.15
176.13
173.09
170.03
166.97
163.89
160.80
157.69
154.58
151.45
148.30
145.15
141.98
138.79
135.60
132.39
129.17
125.93
122.68
119.42
116.14
112.85
109.55
106.23
102.90
99.55
96.19
92.82
89.43
86.03
82.61
79.18
75.74
72.28
68.81
65.32
61.82
58.30
54.77
51.22
47.66
44.09
40.50
36.89
33.27
29.64
25.98
22.32
18.64
14.94
11.23
7.50
3.76

905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82
905.82

48,000.00

6,349.15

54,349.15

SALDO
48,000.00
47,294.18
46,585.42
45,873.71
45,159.03
44,441.37
43,720.73
42,997.08
42,270.41
41,540.72
40,807.99
40,072.20
39,333.35
38,591.42
37,846.40
37,098.27
36,347.03
35,592.65
34,835.14
34,074.46
33,310.62
32,543.60
31,773.38
30,999.95
30,223.29
29,443.40
28,660.27
27,873.86
27,084.19
26,291.22
25,494.95
24,695.36
23,892.43
23,086.17
22,276.54
21,463.54
20,647.15
19,827.36
19,004.16
18,177.52
17,347.44
16,513.90
15,676.89
14,836.39
13,992.39
13,144.87
12,293.83
11,439.23
10,581.08
9,719.34
8,854.02
7,985.09
7,112.55
6,236.36
5,356.53
4,473.03
3,585.85
2,694.97
1,800.38
902.06
0.00

TABLA DE AMORTIZACION
MONTO
PLAZO/ MESES
INTERES ANUAL
INTERES MENSUAL
CUOTA MENSUAL
CUOTA
0
1
48,000.00
2
39,333.35
3
30,223.29
4
20,647.15
5
10,581.08
TOTAL

48,000.00
60.00
5.00%
0.42%
905.82
CAPITAL
INTERES
8,666.65
9,110.05
9,576.14
10,066.08
10,581.08
48,000.00

2,203.18
1,759.78
1,293.69
803.75
288.76
6,349.15

TOTAL
10,869.83
10,869.83
10,869.83
10,869.83
10,869.83
54,349.15

SALDO
48,000.00
39,333.35
30,223.29
20,647.15
10,581.08
0.00

TABLA DE AMORTIZACION 2
MONTO
PLAZO/ MESES
INTERES ANUAL
INTERES MENSUAL
CUOTA
CUOTA
0
1
48,000.00
2
47,200.00
3
46,400.00
4
45,600.00
5
44,800.00
6
44,000.00
7
43,200.00
8
42,400.00
9
41,600.00
10
40,800.00
11
40,000.00
12
39,200.00
13
38,400.00
14
37,600.00
15
36,800.00
16
36,000.00
17
35,200.00
18
34,400.00
19
33,600.00
20
32,800.00
21
32,000.00
22
31,200.00
23
30,400.00
24
29,600.00
25
28,800.00
26
28,000.00
27
27,200.00
28
26,400.00
29
25,600.00
30
24,800.00
31
24,000.00
32
23,200.00
33
22,400.00
34
21,600.00
35
20,800.00
36
20,000.00
37
19,200.00
38
18,400.00
39
17,600.00
40
16,800.00
41
16,000.00
42
15,200.00
43
14,400.00
44
13,600.00
45
12,800.00
46
12,000.00
47
11,200.00
48
10,400.00
49
9,600.00
50
8,800.00
51
8,000.00
52
7,200.00
53
6,400.00
54
5,600.00
55
4,800.00
56
4,000.00
57
3,200.00
58
2,400.00
59
1,600.00
60
800.00

TOTAL

48,000.00
60
5.00%
0.42%
0.00
CAPITAL

INTERES

TOTAL

800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00
800.00

200.00
196.67
193.33
190.00
186.67
183.33
180.00
176.67
173.33
170.00
166.67
163.33
160.00
156.67
153.33
150.00
146.67
143.33
140.00
136.67
133.33
130.00
126.67
123.33
120.00
116.67
113.33
110.00
106.67
103.33
100.00
96.67
93.33
90.00
86.67
83.33
80.00
76.67
73.33
70.00
66.67
63.33
60.00
56.67
53.33
50.00
46.67
43.33
40.00
36.67
33.33
30.00
26.67
23.33
20.00
16.67
13.33
10.00
6.67
3.33

1,000.00
996.67
993.33
990.00
986.67
983.33
980.00
976.67
973.33
970.00
966.67
963.33
960.00
956.67
953.33
950.00
946.67
943.33
940.00
936.67
933.33
930.00
926.67
923.33
920.00
916.67
913.33
910.00
906.67
903.33
900.00
896.67
893.33
890.00
886.67
883.33
880.00
876.67
873.33
870.00
866.67
863.33
860.00
856.67
853.33
850.00
846.67
843.33
840.00
836.67
833.33
830.00
826.67
823.33
820.00
816.67
813.33
810.00
806.67
803.33

48,000.00

6,100.00

54,100.00

SALDO
48,000.00
47,200.00
46,400.00
45,600.00
44,800.00
44,000.00
43,200.00
42,400.00
41,600.00
40,800.00
40,000.00
39,200.00
38,400.00
37,600.00
36,800.00
36,000.00
35,200.00
34,400.00
33,600.00
32,800.00
32,000.00
31,200.00
30,400.00
29,600.00
28,800.00
28,000.00
27,200.00
26,400.00
25,600.00
24,800.00
24,000.00
23,200.00
22,400.00
21,600.00
20,800.00
20,000.00
19,200.00
18,400.00
17,600.00
16,800.00
16,000.00
15,200.00
14,400.00
13,600.00
12,800.00
12,000.00
11,200.00
10,400.00
9,600.00
8,800.00
8,000.00
7,200.00
6,400.00
5,600.00
4,800.00
4,000.00
3,200.00
2,400.00
1,600.00
800.00
0.00

TABLA DE AMORTIZACION
MONTO
PLAZO/ MESES
INTERES ANUAL
INTERES MENSUAL
CUOTA MENSUAL
CUOTA
0
1
48,000.00
2
38,400.00
3
28,800.00
4
19,200.00
5
9,600.00
TOTAL

48,000.00
60.00
5.00%
0.42%
905.82
CAPITAL
INTERES
9,600.00
9,600.00
9,600.00
9,600.00
9,600.00
48,000.00

2,180.00
1,700.00
1,220.00
740.00
260.00
6,100.00

TOTAL
11,780.00
11,300.00
10,820.00
10,340.00
9,860.00
54,100.00

SALDO
48,000.00
38,400.00
28,800.00
19,200.00
9,600.00
0.00