Vous êtes sur la page 1sur 16

Cuadro de datos

Importe
30,000.00
Duracin en aos
30 Aos
Tipo de inters
5%
Perodo de pago
mensual
Inters del periodo
0.004074124
Total pagos
360

Numero de pagos

Cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02

Cuadro de amortizacin
Intereses
122.22
122.07
121.92
121.77
121.62
121.47
121.32
121.16
121.01
120.85
120.70
120.54
120.38
120.23
120.07
119.91
119.75
119.59
119.43
119.27
119.11
118.94
118.78
118.62
118.45
118.29
118.12
117.95
117.79
117.62
117.45
117.28
117.11
116.94
116.77
116.60
116.42
116.25
116.08
115.90
115.73
115.55
115.37
115.19
115.02

46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92

159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02

114.84
114.66
114.48
114.29
114.11
113.93
113.75
113.56
113.38
113.19
113.00
112.82
112.63
112.44
112.25
112.06
111.87
111.68
111.48
111.29
111.09
110.90
110.70
110.51
110.31
110.11
109.91
109.71
109.51
109.31
109.11
108.90
108.70
108.49
108.29
108.08
107.87
107.66
107.46
107.25
107.03
106.82
106.61
106.40
106.18
105.97
105.75

93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139

159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02

105.53
105.32
105.10
104.88
104.66
104.44
104.21
103.99
103.77
103.54
103.31
103.09
102.86
102.63
102.40
102.17
101.94
101.71
101.47
101.24
101.00
100.77
100.53
100.29
100.05
99.81
99.57
99.33
99.08
98.84
98.60
98.35
98.10
97.85
97.60
97.35
97.10
96.85
96.60
96.34
96.09
95.83
95.57
95.32
95.06
94.80
94.53

140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186

159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02

94.27
94.01
93.74
93.48
93.21
92.94
92.67
92.40
92.13
91.86
91.58
91.31
91.03
90.76
90.48
90.20
89.92
89.64
89.36
89.07
88.79
88.50
88.21
87.92
87.64
87.34
87.05
86.76
86.46
86.17
85.87
85.57
85.28
84.97
84.67
84.37
84.07
83.76
83.45
83.15
82.84
82.53
82.22
81.90
81.59
81.27
80.96

187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233

159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02

80.64
80.32
80.00
79.68
79.35
79.03
78.70
78.38
78.05
77.72
77.39
77.05
76.72
76.38
76.05
75.71
75.37
75.03
74.69
74.34
74.00
73.65
73.30
72.95
72.60
72.25
71.90
71.54
71.19
70.83
70.47
70.11
69.75
69.38
69.02
68.65
68.28
67.91
67.54
67.17
66.80
66.42
66.04
65.66
65.28
64.90
64.52

234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280

159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02

64.13
63.75
63.36
62.97
62.58
62.18
61.79
61.39
61.00
60.60
60.20
59.79
59.39
58.98
58.58
58.17
57.76
57.34
56.93
56.51
56.10
55.68
55.26
54.83
54.41
53.98
53.55
53.12
52.69
52.26
51.82
51.39
50.95
50.51
50.07
49.62
49.18
48.73
48.28
47.83
47.38
46.92
46.47
46.01
45.55
45.08
44.62

281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327

159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02

44.15
43.69
43.22
42.74
42.27
41.79
41.32
40.84
40.36
39.87
39.39
38.90
38.41
37.92
37.43
36.93
36.43
35.93
35.43
34.93
34.42
33.92
33.41
32.89
32.38
31.86
31.35
30.83
30.30
29.78
29.25
28.72
28.19
27.66
27.13
26.59
26.05
25.51
24.96
24.42
23.87
23.32
22.76
22.21
21.65
21.09
20.53

Propiedad de http://ambito-financiero.com

328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360

159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02
159.02

19.97
19.40
18.83
18.26
17.69
17.11
16.53
15.95
15.37
14.78
14.20
13.61
13.01
12.42
11.82
11.22
10.62
10.02
9.41
8.80
8.19
7.57
6.96
6.34
5.71
5.09
4.46
3.83
3.20
2.57
1.93
1.29
0.65

Cuadro de amortizacin
Amortizacin Capital Vivo Capital Amortizado
30,000.00
36.79 29,963.21
36.79
36.94 29,926.26
73.74
37.09 29,889.17
110.83
37.24 29,851.93
148.07
37.40 29,814.53
185.47
37.55 29,776.98
223.02
37.70 29,739.28
260.72
37.86 29,701.43
298.57
38.01 29,663.42
336.58
38.16 29,625.25
374.75
38.32 29,586.93
413.07
38.48 29,548.46
451.54
38.63 29,509.82
490.18
38.79 29,471.03
528.97
38.95 29,432.09
567.91
39.11 29,392.98
607.02
39.27 29,353.71
646.29
39.43 29,314.29
685.71
39.59 29,274.70
725.30
39.75 29,234.95
765.05
39.91 29,195.04
804.96
40.07 29,154.97
845.03
40.24 29,114.74
885.26
40.40 29,074.34
925.66
40.56 29,033.77
966.23
40.73 28,993.04
1,006.96
40.90 28,952.15
1,047.85
41.06 28,911.09
1,088.91
41.23 28,869.86
1,130.14
41.40 28,828.46
1,171.54
41.57 28,786.89
1,213.11
41.74 28,745.16
1,254.84
41.91 28,703.25
1,296.75
42.08 28,661.18
1,338.82
42.25 28,618.93
1,381.07
42.42 28,576.51
1,423.49
42.59 28,533.92
1,466.08
42.77 28,491.15
1,508.85
42.94 28,448.21
1,551.79
43.12 28,405.10
1,594.90
43.29 28,361.81
1,638.19
43.47 28,318.34
1,681.66
43.64 28,274.70
1,725.30
43.82 28,230.87
1,769.13
44.00 28,186.87
1,813.13

44.18
44.36
44.54
44.72
44.90
45.09
45.27
45.46
45.64
45.83
46.01
46.20
46.39
46.58
46.77
46.96
47.15
47.34
47.53
47.73
47.92
48.12
48.31
48.51
48.71
48.91
49.11
49.31
49.51
49.71
49.91
50.11
50.32
50.52
50.73
50.94
51.14
51.35
51.56
51.77
51.98
52.19
52.41
52.62
52.83
53.05
53.27

28,142.69
28,098.33
28,053.79
28,009.07
27,964.17
27,919.08
27,873.81
27,828.35
27,782.71
27,736.89
27,690.87
27,644.67
27,598.28
27,551.71
27,504.94
27,457.98
27,410.83
27,363.49
27,315.96
27,268.23
27,220.31
27,172.19
27,123.87
27,075.36
27,026.66
26,977.75
26,928.64
26,879.34
26,829.83
26,780.12
26,730.21
26,680.10
26,629.78
26,579.25
26,528.53
26,477.59
26,426.45
26,375.09
26,323.53
26,271.76
26,219.78
26,167.59
26,115.18
26,062.56
26,009.72
25,956.67
25,903.41

1,857.31
1,901.67
1,946.21
1,990.93
2,035.83
2,080.92
2,126.19
2,171.65
2,217.29
2,263.11
2,309.13
2,355.33
2,401.72
2,448.29
2,495.06
2,542.02
2,589.17
2,636.51
2,684.04
2,731.77
2,779.69
2,827.81
2,876.13
2,924.64
2,973.34
3,022.25
3,071.36
3,120.66
3,170.17
3,219.88
3,269.79
3,319.90
3,370.22
3,420.75
3,471.47
3,522.41
3,573.55
3,624.91
3,676.47
3,728.24
3,780.22
3,832.41
3,884.82
3,937.44
3,990.28
4,043.33
4,096.59

53.48
53.70
53.92
54.14
54.36
54.58
54.80
55.03
55.25
55.48
55.70
55.93
56.16
56.39
56.62
56.85
57.08
57.31
57.54
57.78
58.01
58.25
58.49
58.73
58.96
59.21
59.45
59.69
59.93
60.18
60.42
60.67
60.91
61.16
61.41
61.66
61.91
62.17
62.42
62.67
62.93
63.18
63.44
63.70
63.96
64.22
64.48

25,849.93
25,796.22
25,742.31
25,688.17
25,633.81
25,579.23
25,524.42
25,469.39
25,414.14
25,358.67
25,302.97
25,247.04
25,190.88
25,134.49
25,077.88
25,021.03
24,963.95
24,906.64
24,849.10
24,791.32
24,733.31
24,675.06
24,616.57
24,557.84
24,498.88
24,439.67
24,380.23
24,320.54
24,260.61
24,200.43
24,140.01
24,079.34
24,018.43
23,957.27
23,895.86
23,834.19
23,772.28
23,710.12
23,647.70
23,585.02
23,522.10
23,458.91
23,395.47
23,331.77
23,267.81
23,203.59
23,139.11

4,150.07
4,203.78
4,257.69
4,311.83
4,366.19
4,420.77
4,475.58
4,530.61
4,585.86
4,641.33
4,697.03
4,752.96
4,809.12
4,865.51
4,922.12
4,978.97
5,036.05
5,093.36
5,150.90
5,208.68
5,266.69
5,324.94
5,383.43
5,442.16
5,501.12
5,560.33
5,619.77
5,679.46
5,739.39
5,799.57
5,859.99
5,920.66
5,981.57
6,042.73
6,104.14
6,165.81
6,227.72
6,289.88
6,352.30
6,414.98
6,477.90
6,541.09
6,604.53
6,668.23
6,732.19
6,796.41
6,860.89

64.74
65.01
65.27
65.54
65.81
66.07
66.34
66.61
66.89
67.16
67.43
67.71
67.98
68.26
68.54
68.82
69.10
69.38
69.66
69.94
70.23
70.52
70.80
71.09
71.38
71.67
71.96
72.26
72.55
72.85
73.14
73.44
73.74
74.04
74.34
74.65
74.95
75.26
75.56
75.87
76.18
76.49
76.80
77.11
77.43
77.74
78.06

23,074.36
23,009.35
22,944.08
22,878.54
22,812.73
22,746.66
22,680.31
22,613.70
22,546.81
22,479.66
22,412.22
22,344.52
22,276.54
22,208.28
22,139.74
22,070.92
22,001.83
21,932.45
21,862.79
21,792.84
21,722.61
21,652.10
21,581.29
21,510.20
21,438.82
21,367.15
21,295.18
21,222.93
21,150.37
21,077.53
21,004.38
20,930.94
20,857.20
20,783.16
20,708.81
20,634.17
20,559.22
20,483.96
20,408.40
20,332.53
20,256.35
20,179.86
20,103.06
20,025.94
19,948.52
19,870.77
19,792.71

6,925.64
6,990.65
7,055.92
7,121.46
7,187.27
7,253.34
7,319.69
7,386.30
7,453.19
7,520.34
7,587.78
7,655.48
7,723.46
7,791.72
7,860.26
7,929.08
7,998.17
8,067.55
8,137.21
8,207.16
8,277.39
8,347.90
8,418.71
8,489.80
8,561.18
8,632.85
8,704.82
8,777.07
8,849.63
8,922.47
8,995.62
9,069.06
9,142.80
9,216.84
9,291.19
9,365.83
9,440.78
9,516.04
9,591.60
9,667.47
9,743.65
9,820.14
9,896.94
9,974.06
10,051.48
10,129.23
10,207.29

78.38
78.70
79.02
79.34
79.66
79.99
80.31
80.64
80.97
81.30
81.63
81.96
82.30
82.63
82.97
83.31
83.65
83.99
84.33
84.67
85.02
85.36
85.71
86.06
86.41
86.76
87.12
87.47
87.83
88.19
88.55
88.91
89.27
89.63
90.00
90.36
90.73
91.10
91.47
91.85
92.22
92.60
92.97
93.35
93.73
94.11
94.50

19,714.33
19,635.64
19,556.62
19,477.28
19,397.61
19,317.62
19,237.31
19,156.67
19,075.70
18,994.40
18,912.77
18,830.80
18,748.51
18,665.87
18,582.90
18,499.60
18,415.95
18,331.96
18,247.63
18,162.96
18,077.94
17,992.58
17,906.86
17,820.80
17,734.39
17,647.62
17,560.51
17,473.03
17,385.20
17,297.02
17,208.47
17,119.56
17,030.29
16,940.66
16,850.66
16,760.30
16,669.57
16,578.46
16,486.99
16,395.14
16,302.92
16,210.32
16,117.35
16,024.00
15,930.27
15,836.15
15,741.65

10,285.67
10,364.36
10,443.38
10,522.72
10,602.39
10,682.38
10,762.69
10,843.33
10,924.30
11,005.60
11,087.23
11,169.20
11,251.49
11,334.13
11,417.10
11,500.40
11,584.05
11,668.04
11,752.37
11,837.04
11,922.06
12,007.42
12,093.14
12,179.20
12,265.61
12,352.38
12,439.49
12,526.97
12,614.80
12,702.98
12,791.53
12,880.44
12,969.71
13,059.34
13,149.34
13,239.70
13,330.43
13,421.54
13,513.01
13,604.86
13,697.08
13,789.68
13,882.65
13,976.00
14,069.73
14,163.85
14,258.35

94.88
95.27
95.66
96.05
96.44
96.83
97.23
97.62
98.02
98.42
98.82
99.22
99.63
100.03
100.44
100.85
101.26
101.67
102.09
102.50
102.92
103.34
103.76
104.18
104.61
105.03
105.46
105.89
106.32
106.76
107.19
107.63
108.07
108.51
108.95
109.39
109.84
110.29
110.74
111.19
111.64
112.09
112.55
113.01
113.47
113.93
114.40

15,646.77
15,551.50
15,455.84
15,359.80
15,263.36
15,166.52
15,069.30
14,971.68
14,873.66
14,775.24
14,676.42
14,577.19
14,477.57
14,377.53
14,277.09
14,176.24
14,074.98
13,973.31
13,871.22
13,768.72
13,665.80
13,562.45
13,458.69
13,354.51
13,249.90
13,144.87
13,039.40
12,933.51
12,827.19
12,720.43
12,613.24
12,505.61
12,397.54
12,289.03
12,180.09
12,070.69
11,960.85
11,850.57
11,739.83
11,628.64
11,517.00
11,404.91
11,292.36
11,179.35
11,065.88
10,951.94
10,837.55

14,353.23
14,448.50
14,544.16
14,640.20
14,736.64
14,833.48
14,930.70
15,028.32
15,126.34
15,224.76
15,323.58
15,422.81
15,522.43
15,622.47
15,722.91
15,823.76
15,925.02
16,026.69
16,128.78
16,231.28
16,334.20
16,437.55
16,541.31
16,645.49
16,750.10
16,855.13
16,960.60
17,066.49
17,172.81
17,279.57
17,386.76
17,494.39
17,602.46
17,710.97
17,819.91
17,929.31
18,039.15
18,149.43
18,260.17
18,371.36
18,483.00
18,595.09
18,707.64
18,820.65
18,934.12
19,048.06
19,162.45

114.86
115.33
115.80
116.27
116.75
117.22
117.70
118.18
118.66
119.14
119.63
120.12
120.61
121.10
121.59
122.09
122.58
123.08
123.58
124.09
124.59
125.10
125.61
126.12
126.64
127.15
127.67
128.19
128.71
129.24
129.76
130.29
130.82
131.36
131.89
132.43
132.97
133.51
134.05
134.60
135.15
135.70
136.25
136.81
137.36
137.92
138.49

10,722.68
10,607.35
10,491.55
10,375.28
10,258.53
10,141.31
10,023.61
9,905.43
9,786.77
9,667.63
9,548.00
9,427.88
9,307.27
9,186.18
9,064.59
8,942.50
8,819.92
8,696.83
8,573.25
8,449.16
8,324.57
8,199.47
8,073.85
7,947.73
7,821.10
7,693.94
7,566.27
7,438.08
7,309.37
7,180.13
7,050.37
6,920.08
6,789.25
6,657.90
6,526.00
6,393.58
6,260.61
6,127.10
5,993.04
5,858.44
5,723.29
5,587.59
5,451.34
5,314.54
5,177.17
5,039.25
4,900.76

19,277.32
19,392.65
19,508.45
19,624.72
19,741.47
19,858.69
19,976.39
20,094.57
20,213.23
20,332.37
20,452.00
20,572.12
20,692.73
20,813.82
20,935.41
21,057.50
21,180.08
21,303.17
21,426.75
21,550.84
21,675.43
21,800.53
21,926.15
22,052.27
22,178.90
22,306.06
22,433.73
22,561.92
22,690.63
22,819.87
22,949.63
23,079.92
23,210.75
23,342.10
23,474.00
23,606.42
23,739.39
23,872.90
24,006.96
24,141.56
24,276.71
24,412.41
24,548.66
24,685.46
24,822.83
24,960.75
25,099.24

139.05
139.62
140.19
140.76
141.33
141.91
142.48
143.06
143.65
144.23
144.82
145.41
146.00
146.60
147.19
147.79
148.40
149.00
149.61
150.22
150.83
151.44
152.06
152.68
153.30
153.93
154.55
155.18
155.82
156.45
157.09
157.73
158.37

4,761.71
4,622.09
4,481.91
4,341.15
4,199.82
4,057.92
3,915.43
3,772.37
3,628.72
3,484.49
3,339.67
3,194.26
3,048.25
2,901.66
2,754.46
2,606.67
2,458.27
2,309.27
2,159.66
2,009.44
1,858.61
1,707.17
1,555.11
1,402.43
1,249.12
1,095.20
940.64
785.46
629.64
473.19
316.10
158.37
0.00

25,238.29
25,377.91
25,518.09
25,658.85
25,800.18
25,942.08
26,084.57
26,227.63
26,371.28
26,515.51
26,660.33
26,805.74
26,951.75
27,098.34
27,245.54
27,393.33
27,541.73
27,690.73
27,840.34
27,990.56
28,141.39
28,292.83
28,444.89
28,597.57
28,750.88
28,904.80
29,059.36
29,214.54
29,370.36
29,526.81
29,683.90
29,841.63
30,000.00