Vous êtes sur la page 1sur 6

tabla de amortizacion credito hipotecario cuota en pe

TASA E.A 10.45%


TASA E.M 0.83%

CAPITAL 80,000,000
TASA 0.83%
PLAZO 180

ABONO A CAPITAL O
MES SALDO CAPITAL INTERESES AMORTIZACION CUOTA
0 80,000,000 1,108,444.44
1 79,555,556 664,000.00 444,444 1,104,755.56
2 79,111,111 660,311.11 444,444 1,101,066.67
3 78,666,667 656,622.22 444,444 1,097,377.78
4 78,222,222 652,933.33 444,444 1,093,688.89
5 77,777,778 649,244.44 444,444 1,090,000.00
6 77,333,333 645,555.56 444,444 1,086,311.11
7 76,888,889 641,866.67 444,444 1,082,622.22
8 76,444,444 638,177.78 444,444 1,078,933.33
9 76,000,000 634,488.89 444,444 1,075,244.44
10 75,555,556 630,800.00 444,444 1,071,555.56
11 75,111,111 627,111.11 444,444 1,067,866.67
12 74,666,667 623,422.22 444,444 1,064,177.78
13 74,222,222 619,733.33 444,444 1,060,488.89
14 73,777,778 616,044.44 444,444 1,056,800.00
15 73,333,333 612,355.56 444,444 1,053,111.11
16 72,888,889 608,666.67 444,444 1,049,422.22
17 72,444,444 604,977.78 444,444 1,045,733.33
18 72,000,000 601,288.89 444,444 1,042,044.44
19 71,555,556 597,600.00 444,444 1,038,355.56
20 71,111,111 593,911.11 444,444 1,034,666.67
21 70,666,667 590,222.22 444,444 1,030,977.78
22 70,222,222 586,533.33 444,444 1,027,288.89
23 69,777,778 582,844.44 444,444 1,023,600.00
24 69,333,333 579,155.56 444,444 1,019,911.11
25 68,888,889 575,466.67 444,444 1,016,222.22
26 68,444,444 571,777.78 444,444 1,012,533.33
27 68,000,000 568,088.89 444,444 1,008,844.44
28 67,555,556 564,400.00 444,444 1,005,155.56
29 67,111,111 560,711.11 444,444 1,001,466.67
30 66,666,667 557,022.22 444,444 997,777.78
31 66,222,222 553,333.33 444,444 994,088.89
32 65,777,778 549,644.44 444,444 990,400.00
33 65,333,333 545,955.56 444,444 986,711.11
34 64,888,889 542,266.67 444,444 983,022.22
35 64,444,444 538,577.78 444,444 979,333.33
36 64,000,000 534,888.89 444,444 975,644.44
37 63,555,556 531,200.00 444,444 971,955.56
38 63,111,111 527,511.11 444,444 968,266.67
39 62,666,667 523,822.22 444,444 964,577.78
40 62,222,222 520,133.33 444,444 960,888.89
41 61,777,778 516,444.44 444,444 957,200.00
42 61,333,333 512,755.56 444,444 953,511.11
43 60,888,889 509,066.67 444,444 949,822.22
44 60,444,444 505,377.78 444,444 946,133.33
45 60,000,000 501,688.89 444,444 942,444.44
46 59,555,556 498,000.00 444,444 938,755.56
47 59,111,111 494,311.11 444,444 935,066.67
48 58,666,667 490,622.22 444,444 931,377.78
49 58,222,222 486,933.33 444,444 927,688.89
50 57,777,778 483,244.44 444,444 924,000.00
51 57,333,333 479,555.56 444,444 920,311.11
52 56,888,889 475,866.67 444,444 916,622.22
53 56,444,444 472,177.78 444,444 912,933.33
54 56,000,000 468,488.89 444,444 909,244.44
55 55,555,556 464,800.00 444,444 905,555.56
56 55,111,111 461,111.11 444,444 901,866.67
57 54,666,667 457,422.22 444,444 898,177.78
58 54,222,222 453,733.33 444,444 894,488.89
59 53,777,778 450,044.44 444,444 890,800.00
60 53,333,333 446,355.56 444,444 887,111.11
61 52,888,889 442,666.67 444,444 883,422.22
62 52,444,444 438,977.78 444,444 879,733.33
63 52,000,000 435,288.89 444,444 876,044.44
64 51,555,556 431,600.00 444,444 872,355.56
65 51,111,111 427,911.11 444,444 868,666.67
66 50,666,667 424,222.22 444,444 864,977.78
67 50,222,222 420,533.33 444,444 861,288.89
68 49,777,778 416,844.44 444,444 857,600.00
69 49,333,333 413,155.56 444,444 853,911.11
70 48,888,889 409,466.67 444,444 850,222.22
71 48,444,444 405,777.78 444,444 846,533.33
72 48,000,000 402,088.89 444,444 842,844.44
73 47,555,556 398,400.00 444,444 839,155.56
74 47,111,111 394,711.11 444,444 835,466.67
75 46,666,667 391,022.22 444,444 831,777.78
76 46,222,222 387,333.33 444,444 828,088.89
77 45,777,778 383,644.44 444,444 824,400.00
78 45,333,333 379,955.56 444,444 820,711.11
79 44,888,889 376,266.67 444,444 817,022.22
80 44,444,444 372,577.78 444,444 813,333.33
81 44,000,000 368,888.89 444,444 809,644.44
82 43,555,556 365,200.00 444,444 805,955.56
83 43,111,111 361,511.11 444,444 802,266.67
84 42,666,667 357,822.22 444,444 798,577.78
85 42,222,222 354,133.33 444,444 794,888.89
86 41,777,778 350,444.44 444,444 791,200.00
87 41,333,333 346,755.56 444,444 787,511.11
88 40,888,889 343,066.67 444,444 783,822.22
89 40,444,444 339,377.78 444,444 780,133.33
90 40,000,000 335,688.89 444,444 776,444.44
91 39,555,556 332,000.00 444,444 772,755.56
92 39,111,111 328,311.11 444,444 769,066.67
93 38,666,667 324,622.22 444,444 765,377.78
94 38,222,222 320,933.33 444,444 761,688.89
95 37,777,778 317,244.44 444,444 758,000.00
96 37,333,333 313,555.56 444,444 754,311.11
97 36,888,889 309,866.67 444,444 750,622.22
98 36,444,444 306,177.78 444,444 746,933.33
99 36,000,000 302,488.89 444,444 743,244.44
100 35,555,556 298,800.00 444,444 739,555.56
101 35,111,111 295,111.11 444,444 735,866.67
102 34,666,667 291,422.22 444,444 732,177.78
103 34,222,222 287,733.33 444,444 728,488.89
104 33,777,778 284,044.44 444,444 724,800.00
105 33,333,333 280,355.56 444,444 721,111.11
106 32,888,889 276,666.67 444,444 717,422.22
107 32,444,444 272,977.78 444,444 713,733.33
108 32,000,000 269,288.89 444,444 710,044.44
109 31,555,556 265,600.00 444,444 706,355.56
110 31,111,111 261,911.11 444,444 702,666.67
111 30,666,667 258,222.22 444,444 698,977.78
112 30,222,222 254,533.33 444,444 695,288.89
113 29,777,778 250,844.44 444,444 691,600.00
114 29,333,333 247,155.56 444,444 687,911.11
115 28,888,889 243,466.67 444,444 684,222.22
116 28,444,444 239,777.78 444,444 680,533.33
117 28,000,000 236,088.89 444,444 676,844.44
118 27,555,556 232,400.00 444,444 673,155.56
119 27,111,111 228,711.11 444,444 669,466.67
120 26,666,667 225,022.22 444,444 665,777.78
121 26,222,222 221,333.33 444,444 662,088.89
122 25,777,778 217,644.44 444,444 658,400.00
123 25,333,333 213,955.56 444,444 654,711.11
124 24,888,889 210,266.67 444,444 651,022.22
125 24,444,444 206,577.78 444,444 647,333.33
126 24,000,000 202,888.89 444,444 643,644.44
127 23,555,556 199,200.00 444,444 639,955.56
128 23,111,111 195,511.11 444,444 636,266.67
129 22,666,667 191,822.22 444,444 632,577.78
130 22,222,222 188,133.33 444,444 628,888.89
131 21,777,778 184,444.44 444,444 625,200.00
132 21,333,333 180,755.56 444,444 621,511.11
133 20,888,889 177,066.67 444,444 617,822.22
134 20,444,444 173,377.78 444,444 614,133.33
135 20,000,000 169,688.89 444,444 610,444.44
136 19,555,556 166,000.00 444,444 606,755.56
137 19,111,111 162,311.11 444,444 603,066.67
138 18,666,667 158,622.22 444,444 599,377.78
139 18,222,222 154,933.33 444,444 595,688.89
140 17,777,778 151,244.44 444,444 592,000.00
141 17,333,333 147,555.56 444,444 588,311.11
142 16,888,889 143,866.67 444,444 584,622.22
143 16,444,444 140,177.78 444,444 580,933.33
144 16,000,000 136,488.89 444,444 577,244.44
145 15,555,556 132,800.00 444,444 573,555.56
146 15,111,111 129,111.11 444,444 569,866.67
147 14,666,667 125,422.22 444,444 566,177.78
148 14,222,222 121,733.33 444,444 562,488.89
149 13,777,778 118,044.44 444,444 558,800.00
150 13,333,333 114,355.56 444,444 555,111.11
151 12,888,889 110,666.67 444,444 551,422.22
152 12,444,444 106,977.78 444,444 547,733.33
153 12,000,000 103,288.89 444,444 544,044.44
154 11,555,556 99,600.00 444,444 540,355.56
155 11,111,111 95,911.11 444,444 536,666.67
156 10,666,667 92,222.22 444,444 532,977.78
157 10,222,222 88,533.33 444,444 529,288.89
158 9,777,778 84,844.44 444,444 525,600.00
159 9,333,333 81,155.56 444,444 521,911.11
160 8,888,889 77,466.67 444,444 518,222.22
161 8,444,444 73,777.78 444,444 514,533.33
162 8,000,000 70,088.89 444,444 510,844.44
163 7,555,556 66,400.00 444,444 507,155.56
164 7,111,111 62,711.11 444,444 503,466.67
165 6,666,667 59,022.22 444,444 499,777.78
166 6,222,222 55,333.33 444,444 496,088.89
167 5,777,778 51,644.44 444,444 492,400.00
168 5,333,333 47,955.56 444,444 488,711.11
169 4,888,889 44,266.67 444,444 485,022.22
170 4,444,444 40,577.78 444,444 481,333.33
171 4,000,000 36,888.89 444,444 477,644.44
172 3,555,556 33,200.00 444,444 473,955.56
173 3,111,111 29,511.11 444,444 470,266.67
174 2,666,667 25,822.22 444,444 466,577.78
175 2,222,222 22,133.33 444,444 462,888.89
176 1,777,778 18,444.44 444,444 459,200.00
177 1,333,333 14,755.56 444,444 455,511.11
178 888,889 11,066.67 444,444 451,822.22
179 444,444 7,377.78 444,444 448,133.33
180 - 0 3,688.89 444,444 140,092,000.00
60,092,000.00 80,000,000
io cuota en pesos
AÑOS DE FINANCIACION 15
MESES EN EL AÑO 12

MESES DE PLAZO 180