Vous êtes sur la page 1sur 17

c= 95000 Periodo Pago Interés Amortización Saldo

i= 0.105 0 $ - $95,000.00
n= 16 1 $12,506.22 $ 9,975.00 $ 2,531.22 $92,468.78
r= -$12,506.22 2 $12,506.22 $ 9,709.22 $ 2,797.00 $89,671.78
3 $12,506.22 $ 9,415.54 $ 3,090.68 $86,581.10
-12506.218 4 $12,506.22 $ 9,091.02 $ 3,415.20 $83,165.89
5 $12,506.22 $ 8,732.42 $ 3,773.80 $79,392.09
6 $12,506.22 $ 8,336.17 $ 4,170.05 $75,222.04
7 $12,506.22 $ 7,898.31 $ 4,607.91 $70,614.14
8 $12,506.22 $ 7,414.48 $ 5,091.74 $65,522.40
9 $12,506.22 $ 6,879.85 $ 5,626.37 $59,896.03
10 $12,506.22 $ 6,289.08 $ 6,217.14 $53,678.90
11 $12,506.22 $ 5,636.28 $ 6,869.94 $46,808.96
12 $12,506.22 $ 4,914.94 $ 7,591.28 $39,217.68
13 $12,506.22 $ 4,117.86 $ 8,388.36 $30,829.32
14 $12,506.22 $ 3,237.08 $ 9,269.14 $21,560.18
15 $12,506.22 $ 2,263.82 $10,242.40 $11,317.78
16 $12,506.22 $ 1,188.37 $11,317.85 -$ 0.08

c
c= 18990 Periodo Pago Interés Amortización Saldo
i= 0.03 0 $ - $18,990.00
n= 12 1 $ 1,907.78 $ 569.70 $ 1,338.08 $17,651.92
r= -$ 1,907.78 2 $ 1,907.78 $ 529.56 $ 1,378.22 $16,273.70
3 $ 1,907.78 $ 488.21 $ 1,419.57 $14,854.13
-12506.218 4 $ 1,907.78 $ 445.62 $ 1,462.16 $13,391.97
5 $ 1,907.78 $ 401.76 $ 1,506.02 $11,885.95
6 $ 1,907.78 $ 356.58 $ 1,551.20 $10,334.75
7 $ 1,907.78 $ 310.04 $ 1,597.74 $ 8,737.01
8 $ 1,907.78 $ 262.11 $ 1,645.67 $ 7,091.34
9 $ 1,907.78 $ 212.74 $ 1,695.04 $ 5,396.30
10 $ 1,907.78 $ 161.89 $ 1,745.89 $ 3,650.41
11 $ 1,907.78 $ 109.51 $ 1,798.27 $ 1,852.14
12 $ 1,907.78 $ 55.56 $ 1,852.22 -$ 0.07
c= 12000 Periodo Pago Interés Amortización Saldo
i= 0.02333333 0 $ - $12,000.00
n= 12 1 $ 1,500.00 $ 280.00 $ 1,220.00 $10,780.00
r= -$ 1,158.07 2 $ 1,500.00 $ 251.53 $ 1,248.47 $ 9,531.53
3 $ 2,000.00 $ 222.40 $ 1,777.60 $ 7,753.94
-12506.218 4 $ 2,000.00 $ 180.93 $ 1,819.07 $ 5,934.86
5 $ 6,073.34 $ 138.48 $ 5,934.86 $ -
-240000 0.700% 8.40%
2349.33
2349.33 c= 240000 Periodo Pago
2349.33 i= 6.50% 0 $ -
2349.33 n= 180 1 $ 15,600.19
2349.33 r= -$ 15,600.19 2 $ 15,600.19
2349.33 3 $ 15,600.19
2349.33 4 $ 15,600.19
2349.33 102.156785 5 $ 15,600.19
2349.33 6 $ 15,600.19
2349.33 7 $ 15,600.19
2349.33 8 $ 15,600.19
2349.33 9 $ 15,600.19
2349.33 10 $ 15,600.19
2349.33 11 $ 15,600.19
2349.33 12 $ 15,600.19
2349.33 13 $ 15,600.19
2349.33 14 $ 15,600.19
2349.33 15 $ 15,600.19
2349.33 16 $ 15,600.19
2349.33 17 $ 15,600.19
2349.33 18 $ 15,600.19
2349.33 19 $ 15,600.19
2349.33 20 $ 15,600.19
2349.33 21 $ 15,600.19
2349.33 22 $ 15,600.19
2349.33 23 $ 15,600.19
2349.33 24 $ 15,600.19
2349.33 25 $ 15,600.19
2349.33 26 $ 15,600.19
2349.33 27 $ 15,600.19
2349.33 28 $ 15,600.19
2349.33 29 $ 15,600.19
2349.33 30 $ 15,600.19
2349.33 31 $ 15,600.19
2349.33 32 $ 15,600.19
2349.33 33 $ 15,600.19
2349.33 34 $ 15,600.19
2349.33 35 $ 15,600.19
2349.33 36 $ 15,600.19
2349.33 37 $ 15,600.19
2349.33 38 $ 15,600.19
2349.33 39 $ 15,600.19
2349.33 40 $ 15,600.19
2349.33 41 $ 15,600.19
2349.33 42 $ 15,600.19
2349.33 43 $ 15,600.19
2349.33 44 $ 15,600.19
2349.33 45 $ 15,600.19
2349.33 46 $ 15,600.19
2349.33 47 $ 15,600.19
2349.33 48 $ 15,600.19
2349.33 49 $ 15,600.19
2349.33 50 $ 15,600.19
2349.33 51 $ 15,600.19
2349.33 52 $ 15,600.19
2349.33 53 $ 15,600.19
2349.33 54 $ 15,600.19
2349.33 55 $ 15,600.19
2349.33 56 $ 15,600.19
2349.33 57 $ 15,600.19
2349.33 58 $ 15,600.19
2349.33 59 $ 15,600.19
2349.33 60 $ 15,600.19
2349.33 61 $ 15,600.19
2349.33 62 $ 15,600.19
2349.33 63 $ 15,600.19
2349.33 64 $ 15,600.19
2349.33 65 $ 15,600.19
2349.33 66 $ 15,600.19
2349.33 67 $ 15,600.19
2349.33 68 $ 15,600.19
2349.33 69 $ 15,600.19
2349.33 70 $ 15,600.19
2349.33 71 $ 15,600.19
2349.33 72 $ 15,600.19
2349.33 73 $ 15,600.19
2349.33 74 $ 15,600.19
2349.33 75 $ 15,600.19
2349.33 76 $ 15,600.19
2349.33 77 $ 15,600.19
2349.33 78 $ 15,600.19
2349.33 79 $ 15,600.19
2349.33 80 $ 15,600.19
2349.33 81 $ 15,600.19
2349.33 82 $ 15,600.19
2349.33 83 $ 15,600.19
2349.33 84 $ 15,600.19
2349.33 85 $ 15,600.19
2349.33 86 $ 15,600.19
2349.33 87 $ 15,600.19
2349.33 88 $ 15,600.19
2349.33 89 $ 15,600.19
2349.33 90 $ 15,600.19
2349.33 91 $ 15,600.19
2349.33 92 $ 15,600.19
2349.33 93 $ 15,600.19
2349.33 94 $ 15,600.19
2349.33 95 $ 15,600.19
2349.33 96 $ 15,600.19
2349.33 97 $ 15,600.19
2349.33 98 $ 15,600.19
2349.33 99 $ 15,600.19
2349.33 100 $ 15,600.19
2349.33 101 $ 15,600.19
2349.33 102 $ 15,600.19
2349.33 103 $ 15,600.19
2349.33 104 $ 15,600.19
2349.33 105 $ 15,600.19
2349.33 106 $ 15,600.19
2349.33 107 $ 15,600.19
2349.33 108 $ 15,600.19
2349.33 109 $ 15,600.19
2349.33 110 $ 15,600.19
2349.33 111 $ 15,600.19
2349.33 112 $ 15,600.19
2349.33 113 $ 15,600.19
2349.33 114 $ 15,600.19
2349.33 115 $ 15,600.19
2349.33 116 $ 15,600.19
2349.33 117 $ 15,600.19
2349.33 118 $ 15,600.19
2349.33 119 $ 15,600.19
2349.33 120 $ 15,600.19
2349.33 121 $ 15,600.19
2349.33 122 $ 15,600.19
2349.33 123 $ 15,600.19
2349.33 124 $ 15,600.19
2349.33 125 $ 15,600.19
2349.33 126 $ 15,600.19
2349.33 127 $ 15,600.19
2349.33 128 $ 15,600.19
2349.33 129 $ 15,600.19
2349.33 130 $ 15,600.19
2349.33 131 $ 15,600.19
2349.33 132 $ 15,600.19
2349.33 133 $ 15,600.19
2349.33 134 $ 15,600.19
2349.33 135 $ 15,600.19
2349.33 136 $ 15,600.19
2349.33 137 $ 15,600.19
2349.33 138 $ 15,600.19
2349.33 139 $ 15,600.19
2349.33 140 $ 15,600.19
2349.33 141 $ 15,600.19
2349.33 142 $ 15,600.19
2349.33 143 $ 15,600.19
2349.33 144 $ 15,600.19
2349.33 145 $ 15,600.19
2349.33 146 $ 15,600.19
2349.33 147 $ 15,600.19
2349.33 148 $ 15,600.19
2349.33 149 $ 15,600.19
2349.33 150 $ 15,600.19
2349.33 151 $ 15,600.19
2349.33 152 $ 15,600.19
2349.33 153 $ 15,600.19
2349.33 154 $ 15,600.19
2349.33 155 $ 15,600.19
2349.33 156 $ 15,600.19
2349.33 157 $ 15,600.19
2349.33 158 $ 15,600.19
2349.33 159 $ 15,600.19
2349.33 160 $ 15,600.19
2349.33 161 $ 15,600.19
2349.33 162 $ 15,600.19
2349.33 163 $ 15,600.19
2349.33 164 $ 15,600.19
2349.33 165 $ 15,600.19
2349.33 166 $ 15,600.19
2349.33 167 $ 15,600.19
2349.33 168 $ 15,600.19
2349.33 169 $ 15,600.19
2349.33 170 $ 15,600.19
2349.33 171 $ 15,600.19
2349.33 172 $ 15,600.19
2349.33 173 $ 15,600.19
2349.33 174 $ 15,600.19
2349.33 175 $ 15,600.19
2349.33 176 $ 15,600.19
2349.33 177 $ 15,600.19
178 $ 15,600.19
179 $ 15,600.19
180 $ 15,600.19
Interés Amortización Saldo
$ 240,000.00
$ 15,600.00 $ 0.19 $ 239,999.81
$ 15,599.99 $ 0.20 $ 239,999.62
$ 15,599.97 $ 0.21 $ 239,999.40
$ 15,599.96 $ 0.23 $ 239,999.18
$ 15,599.95 $ 0.24 $ 239,998.94
$ 15,599.93 $ 0.26 $ 239,998.68
$ 15,599.91 $ 0.27 $ 239,998.41
$ 15,599.90 $ 0.29 $ 239,998.12
$ 15,599.88 $ 0.31 $ 239,997.81
$ 15,599.86 $ 0.33 $ 239,997.49
$ 15,599.84 $ 0.35 $ 239,997.14
$ 15,599.81 $ 0.37 $ 239,996.76
$ 15,599.79 $ 0.40 $ 239,996.37
$ 15,599.76 $ 0.42 $ 239,995.94
$ 15,599.74 $ 0.45 $ 239,995.49
$ 15,599.71 $ 0.48 $ 239,995.02
$ 15,599.68 $ 0.51 $ 239,994.51
$ 15,599.64 $ 0.54 $ 239,993.96
$ 15,599.61 $ 0.58 $ 239,993.38
$ 15,599.57 $ 0.62 $ 239,992.77
$ 15,599.53 $ 0.66 $ 239,992.11
$ 15,599.49 $ 0.70 $ 239,991.41
$ 15,599.44 $ 0.74 $ 239,990.67
$ 15,599.39 $ 0.79 $ 239,989.87
$ 15,599.34 $ 0.84 $ 239,989.03
$ 15,599.29 $ 0.90 $ 239,988.13
$ 15,599.23 $ 0.96 $ 239,987.17
$ 15,599.17 $ 1.02 $ 239,986.15
$ 15,599.10 $ 1.09 $ 239,985.07
$ 15,599.03 $ 1.16 $ 239,983.91
$ 15,598.95 $ 1.23 $ 239,982.68
$ 15,598.87 $ 1.31 $ 239,981.36
$ 15,598.79 $ 1.40 $ 239,979.97
$ 15,598.70 $ 1.49 $ 239,978.48
$ 15,598.60 $ 1.59 $ 239,976.89
$ 15,598.50 $ 1.69 $ 239,975.20
$ 15,598.39 $ 1.80 $ 239,973.41
$ 15,598.27 $ 1.91 $ 239,971.49
$ 15,598.15 $ 2.04 $ 239,969.45
$ 15,598.01 $ 2.17 $ 239,967.28
$ 15,597.87 $ 2.31 $ 239,964.97
$ 15,597.72 $ 2.46 $ 239,962.50
$ 15,597.56 $ 2.62 $ 239,959.88
$ 15,597.39 $ 2.79 $ 239,957.09
$ 15,597.21 $ 2.98 $ 239,954.11
$ 15,597.02 $ 3.17 $ 239,950.94
$ 15,596.81 $ 3.38 $ 239,947.57
$ 15,596.59 $ 3.59 $ 239,943.97
$ 15,596.36 $ 3.83 $ 239,940.14
$ 15,596.11 $ 4.08 $ 239,936.07
$ 15,595.84 $ 4.34 $ 239,931.73
$ 15,595.56 $ 4.62 $ 239,927.10
$ 15,595.26 $ 4.92 $ 239,922.18
$ 15,594.94 $ 5.24 $ 239,916.93
$ 15,594.60 $ 5.59 $ 239,911.35
$ 15,594.24 $ 5.95 $ 239,905.40
$ 15,593.85 $ 6.34 $ 239,899.06
$ 15,593.44 $ 6.75 $ 239,892.31
$ 15,593.00 $ 7.19 $ 239,885.13
$ 15,592.53 $ 7.65 $ 239,877.48
$ 15,592.04 $ 8.15 $ 239,869.33
$ 15,591.51 $ 8.68 $ 239,860.65
$ 15,590.94 $ 9.24 $ 239,851.40
$ 15,590.34 $ 9.85 $ 239,841.56
$ 15,589.70 $ 10.49 $ 239,831.07
$ 15,589.02 $ 11.17 $ 239,819.90
$ 15,588.29 $ 11.89 $ 239,808.01
$ 15,587.52 $ 12.67 $ 239,795.35
$ 15,586.70 $ 13.49 $ 239,781.86
$ 15,585.82 $ 14.37 $ 239,767.49
$ 15,584.89 $ 15.30 $ 239,752.19
$ 15,583.89 $ 16.29 $ 239,735.90
$ 15,582.83 $ 17.35 $ 239,718.55
$ 15,581.71 $ 18.48 $ 239,700.06
$ 15,580.50 $ 19.68 $ 239,680.38
$ 15,579.22 $ 20.96 $ 239,659.42
$ 15,577.86 $ 22.32 $ 239,637.10
$ 15,576.41 $ 23.77 $ 239,613.32
$ 15,574.87 $ 25.32 $ 239,588.00
$ 15,573.22 $ 26.97 $ 239,561.04
$ 15,571.47 $ 28.72 $ 239,532.32
$ 15,569.60 $ 30.59 $ 239,501.73
$ 15,567.61 $ 32.57 $ 239,469.16
$ 15,565.50 $ 34.69 $ 239,434.47
$ 15,563.24 $ 36.95 $ 239,397.52
$ 15,560.84 $ 39.35 $ 239,358.17
$ 15,558.28 $ 41.91 $ 239,316.27
$ 15,555.56 $ 44.63 $ 239,271.64
$ 15,552.66 $ 47.53 $ 239,224.11
$ 15,549.57 $ 50.62 $ 239,173.49
$ 15,546.28 $ 53.91 $ 239,119.58
$ 15,542.77 $ 57.41 $ 239,062.17
$ 15,539.04 $ 61.15 $ 239,001.02
$ 15,535.07 $ 65.12 $ 238,935.90
$ 15,530.83 $ 69.35 $ 238,866.55
$ 15,526.33 $ 73.86 $ 238,792.69
$ 15,521.52 $ 78.66 $ 238,714.03
$ 15,516.41 $ 83.77 $ 238,630.25
$ 15,510.97 $ 89.22 $ 238,541.03
$ 15,505.17 $ 95.02 $ 238,446.01
$ 15,498.99 $ 101.20 $ 238,344.82
$ 15,492.41 $ 107.77 $ 238,237.04
$ 15,485.41 $ 114.78 $ 238,122.27
$ 15,477.95 $ 122.24 $ 238,000.03
$ 15,470.00 $ 130.18 $ 237,869.84
$ 15,461.54 $ 138.65 $ 237,731.19
$ 15,452.53 $ 147.66 $ 237,583.54
$ 15,442.93 $ 157.26 $ 237,426.28
$ 15,432.71 $ 167.48 $ 237,258.80
$ 15,421.82 $ 178.36 $ 237,080.44
$ 15,410.23 $ 189.96 $ 236,890.48
$ 15,397.88 $ 202.31 $ 236,688.17
$ 15,384.73 $ 215.45 $ 236,472.72
$ 15,370.73 $ 229.46 $ 236,243.26
$ 15,355.81 $ 244.37 $ 235,998.89
$ 15,339.93 $ 260.26 $ 235,738.63
$ 15,323.01 $ 277.18 $ 235,461.45
$ 15,304.99 $ 295.19 $ 235,166.26
$ 15,285.81 $ 314.38 $ 234,851.88
$ 15,265.37 $ 334.81 $ 234,517.07
$ 15,243.61 $ 356.58 $ 234,160.49
$ 15,220.43 $ 379.75 $ 233,780.73
$ 15,195.75 $ 404.44 $ 233,376.30
$ 15,169.46 $ 430.73 $ 232,945.57
$ 15,141.46 $ 458.72 $ 232,486.84
$ 15,111.64 $ 488.54 $ 231,998.30
$ 15,079.89 $ 520.30 $ 231,478.01
$ 15,046.07 $ 554.12 $ 230,923.89
$ 15,010.05 $ 590.13 $ 230,333.76
$ 14,971.69 $ 628.49 $ 229,705.27
$ 14,930.84 $ 669.34 $ 229,035.92
$ 14,887.33 $ 712.85 $ 228,323.07
$ 14,841.00 $ 759.19 $ 227,563.88
$ 14,791.65 $ 808.53 $ 226,755.35
$ 14,739.10 $ 861.09 $ 225,894.26
$ 14,683.13 $ 917.06 $ 224,977.20
$ 14,623.52 $ 976.67 $ 224,000.53
$ 14,560.03 $ 1,040.15 $ 222,960.38
$ 14,492.42 $ 1,107.76 $ 221,852.62
$ 14,420.42 $ 1,179.77 $ 220,672.85
$ 14,343.74 $ 1,256.45 $ 219,416.40
$ 14,262.07 $ 1,338.12 $ 218,078.28
$ 14,175.09 $ 1,425.10 $ 216,653.19
$ 14,082.46 $ 1,517.73 $ 215,135.46
$ 13,983.80 $ 1,616.38 $ 213,519.07
$ 13,878.74 $ 1,721.45 $ 211,797.63
$ 13,766.85 $ 1,833.34 $ 209,964.29
$ 13,647.68 $ 1,952.51 $ 208,011.78
$ 13,520.77 $ 2,079.42 $ 205,932.36
$ 13,385.60 $ 2,214.58 $ 203,717.78
$ 13,241.66 $ 2,358.53 $ 201,359.25
$ 13,088.35 $ 2,511.84 $ 198,847.41
$ 12,925.08 $ 2,675.10 $ 196,172.31
$ 12,751.20 $ 2,848.99 $ 193,323.32
$ 12,566.02 $ 3,034.17 $ 190,289.15
$ 12,368.79 $ 3,231.39 $ 187,057.76
$ 12,158.75 $ 3,441.43 $ 183,616.33
$ 11,935.06 $ 3,665.13 $ 179,951.20
$ 11,696.83 $ 3,903.36 $ 176,047.84
$ 11,443.11 $ 4,157.08 $ 171,890.77
$ 11,172.90 $ 4,427.29 $ 167,463.48
$ 10,885.13 $ 4,715.06 $ 162,748.42
$ 10,578.65 $ 5,021.54 $ 157,726.88
$ 10,252.25 $ 5,347.94 $ 152,378.94
$ 9,904.63 $ 5,695.56 $ 146,683.39
$ 9,534.42 $ 6,065.77 $ 140,617.62
$ 9,140.15 $ 6,460.04 $ 134,157.58
$ 8,720.24 $ 6,879.94 $ 127,277.63
$ 8,273.05 $ 7,327.14 $ 119,950.49
$ 7,796.78 $ 7,803.40 $ 112,147.09
$ 7,289.56 $ 8,310.63 $ 103,836.47
$ 6,749.37 $ 8,850.82 $ 94,985.65
$ 6,174.07 $ 9,426.12 $ 85,559.53
$ 5,561.37 $ 10,038.82 $ 75,520.71
$ 4,908.85 $ 10,691.34 $ 64,829.37
$ 4,213.91 $ 11,386.28 $ 53,443.10
$ 3,473.80 $ 12,126.39 $ 41,316.71
$ 2,685.59 $ 12,914.60 $ 28,402.11
$ 1,846.14 $ 13,754.05 $ 14,648.06
$ 952.12 $ 14,648.06 $ 0.00
c= 166950 Periodo Pago Interés Amortización Saldo
i= 4.50% 0 $ - $ 166,950.00
n= 18 1 $13,729.45 $ 7,512.75 $ 6,216.70 $ 160,733.30
r= -$13,729.45 2 $13,729.45 $ 7,233.00 $ 6,496.45 $ 154,236.85
3 $13,729.45 $ 6,940.66 $ 6,788.79 $ 147,448.06
-12506.218 4 $13,729.45 $ 6,635.16 $ 7,094.29 $ 140,353.77
5 $13,729.45 $ 6,315.92 $ 7,413.53 $ 132,940.24
6 $13,729.45 $ 5,982.31 $ 7,747.14 $ 125,193.10
7 $13,729.45 $ 5,633.69 $ 8,095.76 $ 117,097.34
8 $13,729.45 $ 5,269.38 $ 8,460.07 $ 108,637.27
9 $13,729.45 $ 4,888.68 $ 8,840.77 $ 99,796.50
10 $13,729.45 $ 4,490.84 $ 9,238.61 $ 90,557.89
11 $13,729.45 $ 4,075.10 $ 9,654.35 $ 80,903.54
12 $13,729.45 $ 3,640.66 $10,088.79 $ 70,814.75
13 $13,729.45 $ 3,186.66 $10,542.79 $ 60,271.97
14 $13,729.45 $ 2,712.24 $11,017.21 $ 49,254.76
15 $13,729.45 $ 2,216.46 $11,512.99 $ 37,741.77
16 $13,729.45 $ 1,698.38 $12,031.07 $ 25,710.70
17 $13,729.45 $ 1,156.98 $12,572.47 $ 13,138.23
18 $13,729.45 $ 591.22 $13,138.23 $ 0.00
c
0.69588143
c= 3700 Periodo Pago Interés Amortización Saldo
i= 5.00% 0 $ - $ 3,700.00
n= 6 1 $ 728.96 $ 185.00 $ 543.96 $ 3,156.04
r= -$ 728.96 2 $ 728.96 $ 157.80 $ 571.16 $ 2,584.88
3 $ 728.96 $ 129.24 $ 599.72 $ 1,985.17
-12506.218 4 $ 728.96 $ 99.26 $ 629.70 $ 1,355.46
5 $ 728.96 $ 67.77 $ 661.19 $ 694.28
6 $ 728.96 $ 34.71 $ 694.25 $ 0.03

$ 2,084.42
0.69588143