Vous êtes sur la page 1sur 2

TABLA AMORTIZACION

Monto $ 60,000,000
Taza anual 36%
Periodo 60
Cuota $ 2,167,980

VR
# PERIODO VR CUOTA INTERES AMORTIZAR SALDO
0 0 0 0 $ 60,000,000
1 $ 2,167,980 $ 1,800,000 $ 367,980 $ 59,632,020
2 $ 2,167,980 $ 1,788,961 $ 379,019 $ 59,253,001
3 $ 2,167,980 $ 1,777,590 $ 390,390 $ 58,862,611
4 $ 2,167,980 $ 1,765,878 $ 402,102 $ 58,460,509
5 $ 2,167,980 $ 1,753,815 $ 414,165 $ 58,046,344
6 $ 2,167,980 $ 1,741,390 $ 426,590 $ 57,619,755
7 $ 2,167,980 $ 1,728,593 $ 439,387 $ 57,180,367
8 $ 2,167,980 $ 1,715,411 $ 452,569 $ 56,727,798
9 $ 2,167,980 $ 1,701,834 $ 466,146 $ 56,261,652
10 $ 2,167,980 $ 1,687,850 $ 480,130 $ 55,781,522
11 $ 2,167,980 $ 1,673,446 $ 494,534 $ 55,286,987
12 $ 2,167,980 $ 1,658,610 $ 509,370 $ 54,777,617
13 $ 2,167,980 $ 1,643,329 $ 524,651 $ 54,252,965
14 $ 2,167,980 $ 1,627,589 $ 540,391 $ 53,712,574
15 $ 2,167,980 $ 1,611,377 $ 556,603 $ 53,155,972
16 $ 2,167,980 $ 1,594,679 $ 573,301 $ 52,582,671
17 $ 2,167,980 $ 1,577,480 $ 590,500 $ 51,992,171
18 $ 2,167,980 $ 1,559,765 $ 608,215 $ 51,383,956
19 $ 2,167,980 $ 1,541,519 $ 626,461 $ 50,757,495
20 $ 2,167,980 $ 1,522,725 $ 645,255 $ 50,112,240
21 $ 2,167,980 $ 1,503,367 $ 664,613 $ 49,447,627
22 $ 2,167,980 $ 1,483,429 $ 684,551 $ 48,763,076
23 $ 2,167,980 $ 1,462,892 $ 705,088 $ 48,057,988
24 $ 2,167,980 $ 1,441,740 $ 726,240 $ 47,331,747
25 $ 2,167,980 $ 1,419,952 $ 748,028 $ 46,583,720
26 $ 2,167,980 $ 1,397,512 $ 770,468 $ 45,813,252
27 $ 2,167,980 $ 1,374,398 $ 793,582 $ 45,019,669
28 $ 2,167,980 $ 1,350,590 $ 817,390 $ 44,202,279
29 $ 2,167,980 $ 1,326,068 $ 841,912 $ 43,360,368
30 $ 2,167,980 $ 1,300,811 $ 867,169 $ 42,493,199
31 $ 2,167,980 $ 1,274,796 $ 893,184 $ 41,600,014
32 $ 2,167,980 $ 1,248,000 $ 919,980 $ 40,680,035
33 $ 2,167,980 $ 1,220,401 $ 947,579 $ 39,732,456
34 $ 2,167,980 $ 1,191,974 $ 976,006 $ 38,756,450
35 $ 2,167,980 $ 1,162,693 $ 1,005,287 $ 37,751,163
36 $ 2,167,980 $ 1,132,535 $ 1,035,445 $ 36,715,718
37 $ 2,167,980 $ 1,101,472 $ 1,066,508 $ 35,649,210
38 $ 2,167,980 $ 1,069,476 $ 1,098,504 $ 34,550,706
39 $ 2,167,980 $ 1,036,521 $ 1,131,459 $ 33,419,247
40 $ 2,167,980 $ 1,002,577 $ 1,165,403 $ 32,253,844
41 $ 2,167,980 $ 967,615 $ 1,200,365 $ 31,053,480
42 $ 2,167,980 $ 931,604 $ 1,236,376 $ 29,817,104
43 $ 2,167,980 $ 894,513 $ 1,273,467 $ 28,543,637
44 $ 2,167,980 $ 856,309 $ 1,311,671 $ 27,231,966
45 $ 2,167,980 $ 816,959 $ 1,351,021 $ 25,880,945
46 $ 2,167,980 $ 776,428 $ 1,391,552 $ 24,489,394
47 $ 2,167,980 $ 734,682 $ 1,433,298 $ 23,056,096
48 $ 2,167,980 $ 691,683 $ 1,476,297 $ 21,579,798
49 $ 2,167,980 $ 647,394 $ 1,520,586 $ 20,059,212
50 $ 2,167,980 $ 601,776 $ 1,566,204 $ 18,493,009
51 $ 2,167,980 $ 554,790 $ 1,613,190 $ 16,879,819
52 $ 2,167,980 $ 506,395 $ 1,661,585 $ 15,218,234
53 $ 2,167,980 $ 456,547 $ 1,711,433 $ 13,506,801
54 $ 2,167,980 $ 405,204 $ 1,762,776 $ 11,744,025
55 $ 2,167,980 $ 352,321 $ 1,815,659 $ 9,928,365
56 $ 2,167,980 $ 297,851 $ 1,870,129 $ 8,058,236
57 $ 2,167,980 $ 241,747 $ 1,926,233 $ 6,132,003
58 $ 2,167,980 $ 183,960 $ 1,984,020 $ 4,147,984
59 $ 2,167,980 $ 124,440 $ 2,043,540 $ 2,104,443
60 $ 2,167,980 $ 63,133 $ 2,104,847 -$ 404