TABLA DE AMORTIZACION

Grand Vitara STD

MES
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

MONEDA
PRECIO DE CONTADO
VALOR DE ENTRADA
NUMERO DE CUOTAS
TASA DE INTERES ANUAL (%)
VALOR DE CUOTA

USD
29636.00
8298.08
24
15.25
1037.14

CUOTA MENSUAL

INTERES

AMORTIZACION

1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
1037.14
24891.37

271.17
261.44
251.58
241.59
231.48
221.25
210.88
200.38
189.74
178.97
168.07
157.02
145.84
134.51
123.04
111.42
99.66
87.75
75.68
63.46
51.09
38.56
25.87
13.01
3553.45

765.97
775.71
785.56
795.55
805.66
815.90
826.26
836.76
847.40
858.17
869.07
880.12
891.30
902.63
914.10
925.72
937.48
949.39
961.46
973.68
986.05
998.58
1011.27
1024.13

MESES

CAPITAL
21337.92
20571.95
19796.24
19010.68
18215.13
17409.48
16593.58
15767.32
14930.55
14083.16
13224.99
12355.92
11475.80
10584.50
9681.87
8767.77
7842.05
6904.57
5955.17
4993.71
4020.04
3033.98
2035.40
1024.13
0.00

TABLA DE AMORTIZACION
DMAX CRDI

MES
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

MONEDA
PRECIO DE CONTADO
VALOR DE ENTRADA
NUMERO DE CUOTAS
TASA DE INTERES ANUAL (%)
VALOR DE CUOTA

USD
36190.00
11396.28
60
13.42
569.48

CUOTA MENSUAL

INTERES

AMORTIZACION

569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48

277.28
274.01
270.70
267.36
263.98
260.57
257.11
253.62
250.09
246.52
242.90
239.25
235.56
231.82
228.05
224.23
220.37
216.46
212.52
208.52
204.49
200.41
196.28
192.11
187.89
183.62
179.30
174.94
170.53
166.07
161.55
156.99
152.38
147.71
143.00

292.20
295.47
298.77
302.12
305.49
308.91
312.37
315.86
319.39
322.96
326.57
330.23
333.92
337.65
341.43
345.25
349.11
353.01
356.96
360.95
364.99
369.07
373.20
377.37
381.59
385.86
390.18
394.54
398.95
403.41
407.92
412.49
417.10
421.76
426.48

MESES

CAPITAL
24793.72
24501.52
24206.05
23907.27
23605.16
23299.67
22990.75
22678.39
22362.53
22043.14
21720.18
21393.60
21063.38
20729.46
20391.80
20050.37
19705.13
19356.02
19003.00
18646.04
18285.09
17920.10
17551.03
17177.83
16800.45
16418.86
16033.00
15642.82
15248.28
14849.33
14445.92
14037.99
13625.51
13208.41
12786.64
12360.16

36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48
569.48

138.23
133.40
128.53
123.60
118.61
113.57
108.47
103.31
98.10
92.83
87.50
82.11
76.66
71.15
65.57
59.94
54.24
48.48
42.65
36.76
30.80
24.78
18.69
12.53
6.30

431.25
436.07
440.95
445.88
450.87
455.91
461.01
466.16
471.38
476.65
481.98
487.37
492.82
498.33
503.90
509.54
515.24
521.00
526.83
532.72
538.68
544.70
550.79
556.95
563.18

11928.91
11492.84
11051.89
10606.01
10155.14
9699.23
9238.22
8772.06
8300.68
7824.03
7342.05
6854.68
6361.86
5863.53
5359.62
4850.08
4334.85
3813.85
3287.02
2754.30
2215.62
1670.92
1120.13
563.18
0.00

TABLA DE AMORTIZACION
LED SAMSUNG 60

MES
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

MONEDA
PRECIO DE CONTADO
VALOR DE ENTRADA
NUMERO DE CUOTAS
TASA DE INTERES ANUAL (%)
VALOR DE CUOTA

USD
1999.99
0
24
16
97.93

CUOTA MENSUAL

INTERES

AMORTIZACION

97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
97.93
2350.22

26.67
25.72
24.75
23.78
22.79
21.79
20.77
19.74
18.70
17.64
16.57
15.49
14.39
13.28
12.15
11.00
9.85
8.67
7.48
6.28
5.05
3.81
2.56
1.29
350.23

71.26
72.21
73.17
74.15
75.14
76.14
77.15
78.18
79.22
80.28
81.35
82.44
83.54
84.65
85.78
86.92
88.08
89.25
90.44
91.65
92.87
94.11
95.37
96.64
1999.99

MESES

CAPITAL
1999.99
1928.73
1856.52
1783.35
1709.20
1634.07
1557.93
1480.77
1402.59
1323.37
1243.09
1161.74
1079.30
995.76
911.12
825.34
738.42
650.34
561.08
470.64
378.99
286.11
192.00
96.64
0.00

TABLA DE AMORTIZACION
COCINA DE INDUCCION

MES
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

MONEDA
PRECIO DE CONTADO
VALOR DE ENTRADA
NUMERO DE CUOTAS
TASA DE INTERES ANUAL (%)
VALOR DE CUOTA

USD
359.99
0
24
16
17.63

CUOTA MENSUAL

INTERES

AMORTIZACION

17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
17.63
423.03

4.80
4.63
4.46
4.28
4.10
3.92
3.74
3.55
3.37
3.18
2.98
2.79
2.59
2.39
2.19
1.98
1.77
1.56
1.35
1.13
0.91
0.69
0.46
0.23
63.04

12.83
13.00
13.17
13.35
13.52
13.70
13.89
14.07
14.26
14.45
14.64
14.84
15.04
15.24
15.44
15.65
15.85
16.07
16.28
16.50
16.72
16.94
17.17
17.39
359.99

MESES

CAPITAL
359.99
347.16
334.17
321.00
307.65
294.13
280.42
266.53
252.46
238.20
223.75
209.11
194.27
179.23
164.00
148.56
132.91
117.06
100.99
84.71
68.22
51.50
34.56
17.39
0.00

TABLA DE AMORTIZACION
URBANIZACION VILLA ITALIA

MES
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

MONEDA
PRECIO DE CONTADO
VALOR DE ENTRADA
NUMERO DE CUOTAS
TASA DE INTERES ANUAL (%)
VALOR DE CUOTA

USD
50631.13
15189.34
36
11
1160.32

CUOTA MENSUAL

INTERES

AMORTIZACION

1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32
1160.32

324.88
317.22
309.50
301.70
293.83
285.88
277.87
269.78
261.62
253.38
245.06
236.67
228.21
219.66
211.04
202.34
193.56
184.70
175.75
166.73
157.62
148.43
139.15
129.79
120.34
110.81
101.19
91.48
81.68
71.80
61.82
51.75
41.59
31.33

835.44
843.09
850.82
858.62
866.49
874.43
882.45
890.54
898.70
906.94
915.25
923.64
932.11
940.66
949.28
957.98
966.76
975.62
984.57
993.59
1002.70
1011.89
1021.17
1030.53
1039.97
1049.51
1059.13
1068.84
1078.63
1088.52
1098.50
1108.57
1118.73
1128.99

MESES

CAPITAL
35441.79
34606.36
33763.26
32912.44
32053.82
31187.33
30312.89
29430.44
28539.90
27641.20
26734.26
25819.00
24895.36
23963.25
23022.59
22073.31
21115.33
20148.57
19172.95
18188.38
17194.79
16192.09
15180.20
14159.03
13128.50
12088.53
11039.02
9979.89
8911.06
7832.42
6743.90
5645.40
4536.83
3418.10
2289.11

35
36

1160.32
1160.32

20.98
10.54

1139.34
1149.78

1149.78
0.00

TABLA DE AMORTIZACION
URBANIZACION VILLA ITALIA

MES
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

MONEDA
PRECIO DE CONTADO
VALOR DE ENTRADA
NUMERO DE CUOTAS
TASA DE INTERES ANUAL (%)
VALOR DE CUOTA

USD
69992.61
20997.78
120
11
674.90

CUOTA MENSUAL

INTERES

AMORTIZACION

674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90

449.12
447.05
444.96
442.85
440.73
438.58
436.41
434.23
432.02
429.79
427.55
425.28
422.99
420.68
418.35
416.00
413.63
411.23
408.82
406.38
403.91
401.43
398.92
396.39
393.84
391.26
388.66
386.04
383.39
380.72
378.02
375.30
372.56
369.78

225.78
227.85
229.94
232.05
234.18
236.32
238.49
240.68
242.88
245.11
247.36
249.62
251.91
254.22
256.55
258.90
261.28
263.67
266.09
268.53
270.99
273.47
275.98
278.51
281.06
283.64
286.24
288.86
291.51
294.18
296.88
299.60
302.35
305.12

MESES

CAPITAL
48994.83
48769.05
48541.19
48311.25
48079.20
47845.02
47608.70
47370.20
47129.53
46886.64
46641.53
46394.18
46144.55
45892.64
45638.42
45381.87
45122.97
44861.69
44598.02
44331.93
44063.40
43792.41
43518.94
43242.96
42964.45
42683.39
42399.75
42113.51
41824.64
41533.13
41238.95
40942.07
40642.47
40340.12
40035.00

35
36
37
38
39
40
41
42
43
44
45
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

674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90

366.99
364.16
361.32
358.44
355.54
352.61
349.66
346.68
343.67
340.63
337.57
334.48
331.36
328.21
325.03
321.82
318.58
315.32
312.02
308.70
305.34
301.95
298.53
295.08
291.60
288.09
284.54
280.96
277.35
273.71
270.03
266.32
262.57
258.79
254.98
251.13
247.25
243.33
239.37
235.38
231.35
227.28
223.18
219.04
214.86
210.64
206.39
202.09

307.92
310.74
313.59
316.46
319.36
322.29
325.24
328.23
331.23
334.27
337.34
340.43
343.55
346.70
349.88
353.08
356.32
359.59
362.88
366.21
369.56
372.95
376.37
379.82
383.30
386.82
390.36
393.94
397.55
401.20
404.87
408.59
412.33
416.11
419.92
423.77
427.66
431.58
435.53
439.53
443.56
447.62
451.73
455.87
460.04
464.26
468.52
472.81

39727.08
39416.34
39102.76
38786.29
38466.93
38144.64
37819.40
37491.17
37159.94
36825.66
36488.33
36147.90
35804.35
35457.66
35107.78
34754.70
34398.38
34038.79
33675.91
33309.70
32940.14
32567.19
32190.82
31810.99
31427.69
31040.88
30650.51
30256.57
29859.02
29457.82
29052.95
28644.36
28232.03
27815.92
27396.00
26972.23
26544.57
26112.99
25677.45
25237.93
24794.37
24346.75
23895.02
23439.16
22979.11
22514.85
22046.33
21573.52

83
84
85
86
87
88
89
90
91
92
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

674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
674.90
80988.46

197.76
193.38
188.97
184.52
180.02
175.48
170.91
166.29
161.62
156.92
152.17
147.38
142.54
137.66
132.74
127.77
122.75
117.69
112.58
107.43
102.23
96.98
91.68
86.33
80.94
75.49
70.00
64.45
58.86
53.21
47.51
41.76
35.96
30.10
24.19
18.22
12.21
6.13
31993.63

477.15
481.52
485.93
490.39
494.88
499.42
504.00
508.62
513.28
517.99
522.73
527.53
532.36
537.24
542.17
547.14
552.15
557.21
562.32
567.48
572.68
577.93
583.22
588.57
593.97
599.41
604.90
610.45
616.05
621.69
627.39
633.14
638.95
644.80
650.71
656.68
662.70
668.77
48994.83

21096.37
20614.85
20128.92
19638.53
19143.65
18644.23
18140.23
17631.61
17118.33
16600.34
16077.61
15550.08
15017.72
14480.48
13938.31
13391.18
12839.03
12281.81
11719.49
11152.02
10579.34
10001.41
9418.19
8829.62
8235.65
7636.24
7031.34
6420.89
5804.84
5183.15
4555.76
3922.62
3283.67
2638.87
1988.15
1331.47
668.77
0.00