Banco BHD Leon

Tabla de amortization
Fecha: 14/02/2019 No. de prestamo: 3411546

Nombre del cliente: PEDRO MERCEDES

Monto total de prestamo: RD$ 400,000.00

Plazo: 48 Meses

Tasa de interes: 22.15 %

Cuota Valor cuota Interes Capital Saldo capital

1 RD$ 11,949.91 RD$ 6,444.44 RD$ 5,505.47

2 RD$ 12,172.14 RD$ 6,574.91 RD$ 5,597.23

3 RD$ 12,172.14 RD$ 6,481.62 RD$ 5,690.52
4 RD$ 12,172.14 RD$ 6,386.78 RD$ 5,785.36
5 RD$ 12,172.14 RD$ 6,290.36 RD$ 5,881.78
6 RD$ 12,172.14 RD$ 6,192.33 RD$ 5,979.81
7 RD$ 12,172.14 RD$ 6,092.66 RD$ 6,079.48

8 RD$ 12,172.14 RD$ 5,991.34 RD$ 6,180.80

9 RD$ 12,172.14 RD$ 5,888.33 RD$ 6,283.81

10 RD$ 12,172.14 RD$ 5,783.60 RD$ 6,388.54

11 RD$ 12,172.14 RD$ 5,677.12 RD$ 6,495.02

12 RD$ 12,211.68 RD$ 5,568.87 RD$ 6,642.81

13 RD$ 12,211.68 RD$ 5,640.09 RD$ 6,571.59

14 RD$ 12,211.68 RD$ 4,992.05 RD$ 7,219.63
15 RD$ 12,211.68 RD$ 5,402.58 RD$ 6,809.10
16 RD$ 12,211.68 RD$ 5,114.82 RD$ 7,096.86
17 RD$ 12,211.68 RD$ 5,163.09 RD$ 7,048.59
18 RD$ 12,334.06 RD$ 5,001.44 RD$ 7,332.62

19 RD$ 12,525.33 RD$ 5,443.82 RD$ 7,081.51

20 RD$ 12,525.33 RD$ 5,308.75 RD$ 7,216.58

21 RD$ 12,525.33 RD$ 5,004.29 RD$ 7,521.04

22 RD$ 12,525.33 RD$ 5,027.65 RD$ 7,497.68
23 RD$ 12,525.33 RD$ 4,727.07 RD$ 7,798.26

24 RD$ 12,525.33 RD$ 4,735.90 RD$ 7,789.43

25 RD$ 12,525.33 RD$ 4,587.33 RD$ 7,938.00
26 RD$ 12,525.33 RD$ 4,006.64 RD$ 8,518.69
27 RD$ 12,525.33 RD$ 4,273.44 RD$ 8,251.89

Cuota Valor cuota Interes Capital Saldo capital

28 RD$ 12,525.33 RD$ 3,983.27 RD$ 8,542.06

29 RD$ 12,525.33 RD$ 3,953.12 RD$ 8,572.21

30 RD$ 12,525.33 RD$ 3,667.37 RD$ 8,857.96

31 RD$ 12,525.33 RD$ 3,620.66 RD$ 8,904.67
32 RD$ 12,525.33 RD$ 3,450.82 RD$ 9,074.51
33 RD$ 12,525.33 RD$ 3,172.00 RD$ 9,353.33
34 RD$ 12,525.33 RD$ 3,099.33 RD$ 9,426.00
35 RD$ 12,525.33 RD$ 2,825.36 RD$ 9,699.97

36 RD$ 12,525.33 RD$ 2,734.53 RD$ 9,790.80

37 RD$ 12,525.33 RD$ 2,547.78 RD$ 9,977.55

38 RD$ 12,525.33 RD$ 2,129.33 RD$ 10,396.00

39 RD$ 12,525.33 RD$ 2,159.19 RD$ 10,366.14

40 RD$ 12,525.33 RD$ 1,898.19 RD$ 10,627.14

41 RD$ 12,525.33 RD$ 1,758.77 RD$ 10,766.56

42 RD$ 12,525.33 RD$ 1,503.30 RD$ 11,022.03
43 RD$ 12,525.33 RD$ 1,343.18 RD$ 11,182.15
44 RD$ 12,525.33 RD$ 1,129.90 RD$ 11,395.43
45 RD$ 12,525.33 RD$ 883.11 RD$ 11,642.22
 46 RD$ 12,525.33 RD$ 690.49 RD$ 11,834.84
47 RD$ 12,525.33 RD$ 449.76 RD$ 12,075.57
48 RD$ 12,525.19 RD$ 234.43 RD$ 12,290.76

RD$ 595,035.21 RD$ 195,035.21 RD$ 400,000.00 RD$ 10,697,651.49

RD$ 394,494.53

RD$ 388,897.30

RD$ 383,206.78

RD$ 377,421.42

RD$ 371,539.64

RD$ 365,559.83

RD$ 359,480.35

RD$ 353,299.55

RD$ 347,015.74

RD$ 340,627.20

RD$ 334,132.18

RD$ 327,489.37

RD$ 320,917.78

RD$ 313,698.15

RD$ 306,889.05

RD$ 299,792.19

RD$ 292,743.60

RD$ 285,410.98

RD$ 278,329.47

RD$ 271,112.89

RD$ 263,591.85

RD$ 256,094.17

RD$ 248,295.91

RD$ 240,506.48

RD$ 232,568.48

RD$ 224,049.79

RD$ 215,797.90

RD$ 207,255.84

RD$ 198,683.63

RD$ 189,825.67

RD$ 180,921.00

RD$ 171,846.49

RD$ 162,493.16

RD$ 153,067.16

RD$ 143,367.19

RD$ 133,576.39

RD$ 123,598.84

RD$ 113,202.84

RD$ 102,836.70

RD$ 92,209.56

RD$ 81,443.00

RD$ 70,420.97

RD$ 59,238.82

RD$ 47,843.39

RD$ 36,201.17
RD$ 24,366.33

RD$ 12,290.76

RD$ 0.00