monto o capita -8500000

plazo(n) 48
taza de intere 2.50%
cuota o pago $ 306,050.95

numero de periodo cuota interes capital (abono) saldo

0 8500000
1 $ 306,050.95 $ 212,500 $ 93,550.95 $ 8,406,449.05
2 $ 306,050.95 $ 210,161 $ 95,889.72 $ 8,310,559.33
3 $ 306,050.95 $ 207,764 $ 98,286.96 $ 8,212,272.37
4 $ 306,050.95 $ 205,307 $ 100,744.14 $ 8,111,528.23
5 $ 306,050.95 $ 202,788 $ 103,262.74 $ 8,008,265.49
6 $ 306,050.95 $ 200,207 $ 105,844.31 $ 7,902,421.18
7 $ 306,050.95 $ 197,561 $ 108,490.42 $ 7,793,930.76
8 $ 306,050.95 $ 194,848 $ 111,202.68 $ 7,682,728.08
9 $ 306,050.95 $ 192,068 $ 113,982.75 $ 7,568,745.34
10 $ 306,050.95 $ 189,219 $ 116,832.31 $ 7,451,913.02
11 $ 306,050.95 $ 186,298 $ 119,753.12 $ 7,332,159.90
12 $ 306,050.95 $ 183,304 $ 122,746.95 $ 7,209,412.95
13 $ 306,050.95 $ 180,235 $ 125,815.62 $ 7,083,597.33
14 $ 306,050.95 $ 177,090 $ 128,961.01 $ 6,954,636.31
15 $ 306,050.95 $ 173,866 $ 132,185.04 $ 6,822,451.28
16 $ 306,050.95 $ 170,561 $ 135,489.67 $ 6,686,961.61
17 $ 306,050.95 $ 167,174 $ 138,876.91 $ 6,548,084.70
18 $ 306,050.95 $ 163,702 $ 142,348.83 $ 6,405,735.87
19 $ 306,050.95 $ 160,143 $ 145,907.55 $ 6,259,828.32
20 $ 306,050.95 $ 156,496 $ 149,555.24 $ 6,110,273.08
21 $ 306,050.95 $ 152,757 $ 153,294.12 $ 5,956,978.96
22 $ 306,050.95 $ 148,924 $ 157,126.47 $ 5,799,852.49
23 $ 306,050.95 $ 144,996 $ 161,054.63 $ 5,638,797.86
24 $ 306,050.95 $ 140,970 $ 165,081.00 $ 5,473,716.86
25 $ 306,050.95 $ 136,843 $ 169,208.03 $ 5,304,508.83
26 $ 306,050.95 $ 132,613 $ 173,438.23 $ 5,131,070.60
27 $ 306,050.95 $ 128,277 $ 177,774.18 $ 4,953,296.42
28 $ 306,050.95 $ 123,832 $ 182,218.54 $ 4,771,077.88
29 $ 306,050.95 $ 119,277 $ 186,774.00 $ 4,584,303.88
30 $ 306,050.95 $ 114,608 $ 191,443.35 $ 4,392,860.53
31 $ 306,050.95 $ 109,822 $ 196,229.43 $ 4,196,631.10
32 $ 306,050.95 $ 104,916 $ 201,135.17 $ 3,995,495.93
33 $ 306,050.95 $ 99,887 $ 206,163.55 $ 3,789,332.38
34 $ 306,050.95 $ 94,733 $ 211,317.64 $ 3,578,014.74
35 $ 306,050.95 $ 89,450 $ 216,600.58 $ 3,361,414.16
36 $ 306,050.95 $ 84,035 $ 222,015.59 $ 3,139,398.57
37 $ 306,050.95 $ 78,485 $ 227,565.98 $ 2,911,832.59
38 $ 306,050.95 $ 72,796 $ 233,255.13 $ 2,678,577.46
 39 $ 306,050.95 $ 66,964 $ 239,086.51 $ 2,439,490.95
40 $ 306,050.95 $ 60,987 $ 245,063.67 $ 2,194,427.27
41 $ 306,050.95 $ 54,861 $ 251,190.27 $ 1,943,237.01
42 $ 306,050.95 $ 48,581 $ 257,470.02 $ 1,685,766.98
43 $ 306,050.95 $ 42,144 $ 263,906.77 $ 1,421,860.21
44 $ 306,050.95 $ 35,547 $ 270,504.44 $ 1,151,355.77
45 $ 306,050.95 $ 28,784 $ 277,267.05 $ 874,088.72
46 $ 306,050.95 $ 21,852 $ 284,198.73 $ 589,889.99
47 $ 306,050.95 $ 14,747 $ 291,303.70 $ 298,586.29
48 $ 306,050.95 $ 7,465 $ 298,586.29 -$ 0.00
$ 14,690,445.47 $ 6,190,445 $ 8,500,000.00