PRESTAMO A 10 AÑOS POR UN VALOR DE 100000, A UNA TASA DEL 14% DE INTERES SIMPLE MENSUAL

TABLA DE AMORTIZACION FRANCES MATE.FIN

PRESTAMO $ 100,000.00 14% 10 MESES

$1,552.66
PERIODO INTERES CAPITAL ANUALIDAD SALDO
0 $ 100,000.00
1 $ 1,166.67 $386.00 $1,552.66 $ 99,614.00
2 $ 1,162.16 $390.50 $1,552.66 $ 99,223.50
3 $ 1,157.61 $395.06 $1,552.66 $ 98,828.44
4 $ 1,153.00 $399.67 $1,552.66 $ 98,428.78
5 $ 1,148.34 $404.33 $1,552.66 $ 98,024.45
6 $ 1,143.62 $409.05 $1,552.66 $ 97,615.40
7 $ 1,138.85 $413.82 $1,552.66 $ 97,201.59
8 $ 1,134.02 $418.65 $1,552.66 $ 96,782.94
9 $ 1,129.13 $423.53 $1,552.66 $ 96,359.41
10 $ 1,124.19 $428.47 $1,552.66 $ 95,930.94
11 $ 1,119.19 $433.47 $1,552.66 $ 95,497.47
12 $ 1,114.14 $438.53 $1,552.66 $ 95,058.94
13 $ 1,109.02 $443.64 $1,552.66 $ 94,615.30
14 $ 1,103.85 $448.82 $1,552.66 $ 94,166.48
15 $ 1,098.61 $454.06 $1,552.66 $ 93,712.42
16 $ 1,093.31 $459.35 $1,552.66 $ 93,253.07
17 $ 1,087.95 $464.71 $1,552.66 $ 92,788.36
18 $ 1,082.53 $470.13 $1,552.66 $ 92,318.23
19 $ 1,077.05 $475.62 $1,552.66 $ 91,842.61
20 $ 1,071.50 $481.17 $1,552.66 $ 91,361.44
21 $ 1,065.88 $486.78 $1,552.66 $ 90,874.66
22 $ 1,060.20 $492.46 $1,552.66 $ 90,382.20
23 $ 1,054.46 $498.21 $1,552.66 $ 89,883.99
24 $ 1,048.65 $504.02 $1,552.66 $ 89,379.98
25 $ 1,042.77 $509.90 $1,552.66 $ 88,870.08
26 $ 1,036.82 $515.85 $1,552.66 $ 88,354.23
27 $ 1,030.80 $521.86 $1,552.66 $ 87,832.37
28 $ 1,024.71 $527.95 $1,552.66 $ 87,304.41
29 $ 1,018.55 $534.11 $1,552.66 $ 86,770.30
30 $ 1,012.32 $540.34 $1,552.66 $ 86,229.96
31 $ 1,006.02 $546.65 $1,552.66 $ 85,683.31
32 $ 999.64 $553.03 $1,552.66 $ 85,130.28
33 $ 993.19 $559.48 $1,552.66 $ 84,570.80
34 $ 986.66 $566.00 $1,552.66 $ 84,004.80
35 $ 980.06 $572.61 $1,552.66 $ 83,432.19
36 $ 973.38 $579.29 $1,552.66 $ 82,852.90
37 $ 966.62 $586.05 $1,552.66 $ 82,266.86
38 $ 959.78 $592.88 $1,552.66 $ 81,673.97
39 $ 952.86 $599.80 $1,552.66 $ 81,074.17
40 $ 945.87 $606.80 $1,552.66 $ 80,467.37
41 $ 938.79 $613.88 $1,552.66 $ 79,853.49
42 $ 931.62 $621.04 $1,552.66 $ 79,232.45
43 $ 924.38 $628.29 $1,552.66 $ 78,604.17
44 $ 917.05 $635.62 $1,552.66 $ 77,968.55
45 $ 909.63 $643.03 $1,552.66 $ 77,325.52
46 $ 902.13 $650.53 $1,552.66 $ 76,674.99
47 $ 894.54 $658.12 $1,552.66 $ 76,016.86
48 $ 886.86 $665.80 $1,552.66 $ 75,351.06
49 $ 879.10 $673.57 $1,552.66 $ 74,677.49
50 $ 871.24 $681.43 $1,552.66 $ 73,996.07
51 $ 863.29 $689.38 $1,552.66 $ 73,306.69
52 $ 855.24 $697.42 $1,552.66 $ 72,609.27
53 $ 847.11 $705.56 $1,552.66 $ 71,903.71
54 $ 838.88 $713.79 $1,552.66 $ 71,189.93
55 $ 830.55 $722.12 $1,552.66 $ 70,467.81
56 $ 822.12 $730.54 $1,552.66 $ 69,737.27
57 $ 813.60 $739.06 $1,552.66 $ 68,998.21
58 $ 804.98 $747.69 $1,552.66 $ 68,250.52
59 $ 796.26 $756.41 $1,552.66 $ 67,494.11
60 $ 787.43 $765.23 $1,552.66 $ 66,728.88
61 $ 778.50 $774.16 $1,552.66 $ 65,954.72
62 $ 769.47 $783.19 $1,552.66 $ 65,171.53
63 $ 760.33 $792.33 $1,552.66 $ 64,379.20
64 $ 751.09 $801.57 $1,552.66 $ 63,577.62
65 $ 741.74 $810.93 $1,552.66 $ 62,766.70
66 $ 732.28 $820.39 $1,552.66 $ 61,946.31
67 $ 722.71 $829.96 $1,552.66 $ 61,116.36
68 $ 713.02 $839.64 $1,552.66 $ 60,276.72
69 $ 703.23 $849.44 $1,552.66 $ 59,427.28
70 $ 693.32 $859.35 $1,552.66 $ 58,567.93
71 $ 683.29 $869.37 $1,552.66 $ 57,698.56
72 $ 673.15 $879.51 $1,552.66 $ 56,819.05
73 $ 662.89 $889.78 $1,552.66 $ 55,929.27
74 $ 652.51 $900.16 $1,552.66 $ 55,029.12
75 $ 642.01 $910.66 $1,552.66 $ 54,118.46
76 $ 631.38 $921.28 $1,552.66 $ 53,197.17
77 $ 620.63 $932.03 $1,552.66 $ 52,265.14
78 $ 609.76 $942.90 $1,552.66 $ 51,322.24
79 $ 598.76 $953.90 $1,552.66 $ 50,368.34
80 $ 587.63 $965.03 $1,552.66 $ 49,403.30
81 $ 576.37 $976.29 $1,552.66 $ 48,427.01
82 $ 564.98 $987.68 $1,552.66 $ 47,439.33
83 $ 553.46 $999.21 $1,552.66 $ 46,440.12
84 $ 541.80 $1,010.86 $1,552.66 $ 45,429.26
85 $ 530.01 $1,022.66 $1,552.66 $ 44,406.60
86 $ 518.08 $1,034.59 $1,552.66 $ 43,372.01
87 $ 506.01 $1,046.66 $1,552.66 $ 42,325.36
 88 $ 493.80 $1,058.87 $1,552.66 $ 41,266.49
89 $ 481.44 $1,071.22 $1,552.66 $ 40,195.27
90 $ 468.94 $1,083.72 $1,552.66 $ 39,111.55
91 $ 456.30 $1,096.36 $1,552.66 $ 38,015.18
92 $ 443.51 $1,109.15 $1,552.66 $ 36,906.03
93 $ 430.57 $1,122.09 $1,552.66 $ 35,783.94
94 $ 417.48 $1,135.19 $1,552.66 $ 34,648.75
95 $ 404.24 $1,148.43 $1,552.66 $ 33,500.32
96 $ 390.84 $1,161.83 $1,552.66 $ 32,338.49
97 $ 377.28 $1,175.38 $1,552.66 $ 31,163.11
98 $ 363.57 $1,189.09 $1,552.66 $ 29,974.02
99 $ 349.70 $1,202.97 $1,552.66 $ 28,771.05
100 $ 335.66 $1,217.00 $1,552.66 $ 27,554.05
101 $ 321.46 $1,231.20 $1,552.66 $ 26,322.85
102 $ 307.10 $1,245.56 $1,552.66 $ 25,077.28
103 $ 292.57 $1,260.10 $1,552.66 $ 23,817.19
104 $ 277.87 $1,274.80 $1,552.66 $ 22,542.39
105 $ 262.99 $1,289.67 $1,552.66 $ 21,252.72
106 $ 247.95 $1,304.72 $1,552.66 $ 19,948.00
107 $ 232.73 $1,319.94 $1,552.66 $ 18,628.07
108 $ 217.33 $1,335.34 $1,552.66 $ 17,292.73
109 $ 201.75 $1,350.92 $1,552.66 $ 15,941.81
110 $ 185.99 $1,366.68 $1,552.66 $ 14,575.14
111 $ 170.04 $1,382.62 $1,552.66 $ 13,192.52
112 $ 153.91 $1,398.75 $1,552.66 $ 11,793.76
113 $ 137.59 $1,415.07 $1,552.66 $ 10,378.69
114 $ 121.08 $1,431.58 $1,552.66 $ 8,947.11
115 $ 104.38 $1,448.28 $1,552.66 $ 7,498.83
116 $ 87.49 $1,465.18 $1,552.66 $ 6,033.66
117 $ 70.39 $1,482.27 $1,552.66 $ 4,551.38
118 $ 53.10 $1,499.56 $1,552.66 $ 3,051.82
119 $ 35.60 $1,517.06 $1,552.66 $ 1,534.76
120 $ 17.91 $1,534.76 $1,552.66 $ 0.00

$ 86,319.72 $ 100,000.00 $ 186,319.72 $ 7,398,833.32

TABLA DE AMORTIZACION ALEMAN MATE.FIN

PRESTAMO $ 100,000.00 14% 10 MESES

$1,552.66
PERIODO INTERES CAPITAL CUOTA SALDO
0 $ 100,000.00
1 $ 1,166.67 $ 833.33 $ 2,000.00 $ 99,166.67
2 $ 1,156.94 $ 833.33 $ 1,990.28 $ 98,333.33
3 $ 1,147.22 $ 833.33 $ 1,980.56 $ 97,500.00
4 $ 1,137.50 $ 833.33 $ 1,970.83 $ 96,666.67
5 $ 1,127.78 $ 833.33 $ 1,961.11 $ 95,833.33
6 $ 1,118.06 $ 833.33 $ 1,951.39 $ 95,000.00
 7 $ 1,108.33 $ 833.33 $ 1,941.67 $ 94,166.67
8 $ 1,098.61 $ 833.33 $ 1,931.94 $ 93,333.33
9 $ 1,088.89 $ 833.33 $ 1,922.22 $ 92,500.00
10 $ 1,079.17 $ 833.33 $ 1,912.50 $ 91,666.67
11 $ 1,069.44 $ 833.33 $ 1,902.78 $ 90,833.33
12 $ 1,059.72 $ 833.33 $ 1,893.06 $ 90,000.00
13 $ 1,050.00 $ 833.33 $ 1,883.33 $ 89,166.67
14 $ 1,040.28 $ 833.33 $ 1,873.61 $ 88,333.33
15 $ 1,030.56 $ 833.33 $ 1,863.89 $ 87,500.00
16 $ 1,020.83 $ 833.33 $ 1,854.17 $ 86,666.67
17 $ 1,011.11 $ 833.33 $ 1,844.44 $ 85,833.33
18 $ 1,001.39 $ 833.33 $ 1,834.72 $ 85,000.00
19 $ 991.67 $ 833.33 $ 1,825.00 $ 84,166.67
20 $ 981.94 $ 833.33 $ 1,815.28 $ 83,333.33
21 $ 972.22 $ 833.33 $ 1,805.56 $ 82,500.00
22 $ 962.50 $ 833.33 $ 1,795.83 $ 81,666.67
23 $ 952.78 $ 833.33 $ 1,786.11 $ 80,833.33
24 $ 943.06 $ 833.33 $ 1,776.39 $ 80,000.00
25 $ 933.33 $ 833.33 $ 1,766.67 $ 79,166.67
26 $ 923.61 $ 833.33 $ 1,756.94 $ 78,333.33
27 $ 913.89 $ 833.33 $ 1,747.22 $ 77,500.00
28 $ 904.17 $ 833.33 $ 1,737.50 $ 76,666.67
29 $ 894.44 $ 833.33 $ 1,727.78 $ 75,833.33
30 $ 884.72 $ 833.33 $ 1,718.06 $ 75,000.00
31 $ 875.00 $ 833.33 $ 1,708.33 $ 74,166.67
32 $ 865.28 $ 833.33 $ 1,698.61 $ 73,333.33
33 $ 855.56 $ 833.33 $ 1,688.89 $ 72,500.00
34 $ 845.83 $ 833.33 $ 1,679.17 $ 71,666.67
35 $ 836.11 $ 833.33 $ 1,669.44 $ 70,833.33
36 $ 826.39 $ 833.33 $ 1,659.72 $ 70,000.00
37 $ 816.67 $ 833.33 $ 1,650.00 $ 69,166.67
38 $ 806.94 $ 833.33 $ 1,640.28 $ 68,333.33
39 $ 797.22 $ 833.33 $ 1,630.56 $ 67,500.00
40 $ 787.50 $ 833.33 $ 1,620.83 $ 66,666.67
41 $ 777.78 $ 833.33 $ 1,611.11 $ 65,833.33
42 $ 768.06 $ 833.33 $ 1,601.39 $ 65,000.00
43 $ 758.33 $ 833.33 $ 1,591.67 $ 64,166.67
44 $ 748.61 $ 833.33 $ 1,581.94 $ 63,333.33
45 $ 738.89 $ 833.33 $ 1,572.22 $ 62,500.00
46 $ 729.17 $ 833.33 $ 1,562.50 $ 61,666.67
47 $ 719.44 $ 833.33 $ 1,552.78 $ 60,833.33
48 $ 709.72 $ 833.33 $ 1,543.06 $ 60,000.00
49 $ 700.00 $ 833.33 $ 1,533.33 $ 59,166.67
50 $ 690.28 $ 833.33 $ 1,523.61 $ 58,333.33
51 $ 680.56 $ 833.33 $ 1,513.89 $ 57,500.00
52 $ 670.83 $ 833.33 $ 1,504.17 $ 56,666.67
53 $ 661.11 $ 833.33 $ 1,494.44 $ 55,833.33
54 $ 651.39 $ 833.33 $ 1,484.72 $ 55,000.00
 55 $ 641.67 $ 833.33 $ 1,475.00 $ 54,166.67
56 $ 631.94 $ 833.33 $ 1,465.28 $ 53,333.33
57 $ 622.22 $ 833.33 $ 1,455.56 $ 52,500.00
58 $ 612.50 $ 833.33 $ 1,445.83 $ 51,666.67
59 $ 602.78 $ 833.33 $ 1,436.11 $ 50,833.33
60 $ 593.06 $ 833.33 $ 1,426.39 $ 50,000.00
61 $ 583.33 $ 833.33 $ 1,416.67 $ 49,166.67
62 $ 573.61 $ 833.33 $ 1,406.94 $ 48,333.33
63 $ 563.89 $ 833.33 $ 1,397.22 $ 47,500.00
64 $ 554.17 $ 833.33 $ 1,387.50 $ 46,666.67
65 $ 544.44 $ 833.33 $ 1,377.78 $ 45,833.33
66 $ 534.72 $ 833.33 $ 1,368.06 $ 45,000.00
67 $ 525.00 $ 833.33 $ 1,358.33 $ 44,166.67
68 $ 515.28 $ 833.33 $ 1,348.61 $ 43,333.33
69 $ 505.56 $ 833.33 $ 1,338.89 $ 42,500.00
70 $ 495.83 $ 833.33 $ 1,329.17 $ 41,666.67
71 $ 486.11 $ 833.33 $ 1,319.44 $ 40,833.33
72 $ 476.39 $ 833.33 $ 1,309.72 $ 40,000.00
73 $ 466.67 $ 833.33 $ 1,300.00 $ 39,166.67
74 $ 456.94 $ 833.33 $ 1,290.28 $ 38,333.33
75 $ 447.22 $ 833.33 $ 1,280.56 $ 37,500.00
76 $ 437.50 $ 833.33 $ 1,270.83 $ 36,666.67
77 $ 427.78 $ 833.33 $ 1,261.11 $ 35,833.33
78 $ 418.06 $ 833.33 $ 1,251.39 $ 35,000.00
79 $ 408.33 $ 833.33 $ 1,241.67 $ 34,166.67
80 $ 398.61 $ 833.33 $ 1,231.94 $ 33,333.33
81 $ 388.89 $ 833.33 $ 1,222.22 $ 32,500.00
82 $ 379.17 $ 833.33 $ 1,212.50 $ 31,666.67
83 $ 369.44 $ 833.33 $ 1,202.78 $ 30,833.33
84 $ 359.72 $ 833.33 $ 1,193.06 $ 30,000.00
85 $ 350.00 $ 833.33 $ 1,183.33 $ 29,166.67
86 $ 340.28 $ 833.33 $ 1,173.61 $ 28,333.33
87 $ 330.56 $ 833.33 $ 1,163.89 $ 27,500.00
88 $ 320.83 $ 833.33 $ 1,154.17 $ 26,666.67
89 $ 311.11 $ 833.33 $ 1,144.44 $ 25,833.33
90 $ 301.39 $ 833.33 $ 1,134.72 $ 25,000.00
91 $ 291.67 $ 833.33 $ 1,125.00 $ 24,166.67
92 $ 281.94 $ 833.33 $ 1,115.28 $ 23,333.33
93 $ 272.22 $ 833.33 $ 1,105.56 $ 22,500.00
94 $ 262.50 $ 833.33 $ 1,095.83 $ 21,666.67
95 $ 252.78 $ 833.33 $ 1,086.11 $ 20,833.33
96 $ 243.06 $ 833.33 $ 1,076.39 $ 20,000.00
97 $ 233.33 $ 833.33 $ 1,066.67 $ 19,166.67
98 $ 223.61 $ 833.33 $ 1,056.94 $ 18,333.33
99 $ 213.89 $ 833.33 $ 1,047.22 $ 17,500.00
100 $ 204.17 $ 833.33 $ 1,037.50 $ 16,666.67
101 $ 194.44 $ 833.33 $ 1,027.78 $ 15,833.33
102 $ 184.72 $ 833.33 $ 1,018.06 $ 15,000.00
103 $ 175.00 $ 833.33 $ 1,008.33 $ 14,166.67
104 $ 165.28 $ 833.33 $ 998.61 $ 13,333.33
105 $ 155.56 $ 833.33 $ 988.89 $ 12,500.00
106 $ 145.83 $ 833.33 $ 979.17 $ 11,666.67
107 $ 136.11 $ 833.33 $ 969.44 $ 10,833.33
108 $ 126.39 $ 833.33 $ 959.72 $ 10,000.00
109 $ 116.67 $ 833.33 $ 950.00 $ 9,166.67
110 $ 106.94 $ 833.33 $ 940.28 $ 8,333.33
111 $ 97.22 $ 833.33 $ 930.56 $ 7,500.00
112 $ 87.50 $ 833.33 $ 920.83 $ 6,666.67
113 $ 77.78 $ 833.33 $ 911.11 $ 5,833.33
114 $ 68.06 $ 833.33 $ 901.39 $ 5,000.00
115 $ 58.33 $ 833.33 $ 891.67 $ 4,166.67
116 $ 48.61 $ 833.33 $ 881.94 $ 3,333.33
117 $ 38.89 $ 833.33 $ 872.22 $ 2,500.00
118 $ 29.17 $ 833.33 $ 862.50 $ 1,666.67
119 $ 19.44 $ 833.33 $ 852.78 $ 833.33
120 $ 9.72 $ 833.33 $ 843.06 $ 0.00

$ 70,583.33 $ 100,000.00 $ 170,583.33 $ 6,050,000.00

PLE MENSUAL

TABLA DE AMORTIZACION FRANCES EXCEL. FIN

PRESTAMO $ 100,000.00 14% 10 MESES

$1,552.66
PERIODO INTERES CAPITAL ANUALIDAD SALDO
0 $ 100,000.00
1 $1,166.67 $386.00 $1,552.66 $ 99,614.00
2 $1,162.16 $390.50 $1,552.66 $ 99,223.50
3 $1,157.61 $395.06 $1,552.66 $ 98,828.44
4 $1,153.00 $399.67 $1,552.66 $ 98,428.78
5 $1,148.34 $404.33 $1,552.66 $ 98,024.45
6 $1,143.62 $409.05 $1,552.66 $ 97,615.40
7 $1,138.85 $413.82 $1,552.66 $ 97,201.59
8 $1,134.02 $418.65 $1,552.66 $ 96,782.94
9 $1,129.13 $423.53 $1,552.66 $ 96,359.41
10 $1,124.19 $428.47 $1,552.66 $ 95,930.94
11 $1,119.19 $433.47 $1,552.66 $ 95,497.47
12 $1,114.14 $438.53 $1,552.66 $ 95,058.94
13 $1,109.02 $443.64 $1,552.66 $ 94,615.30
14 $1,103.85 $448.82 $1,552.66 $ 94,166.48
15 $1,098.61 $454.06 $1,552.66 $ 93,712.42
16 $1,093.31 $459.35 $1,552.66 $ 93,253.07
17 $1,087.95 $464.71 $1,552.66 $ 92,788.36
18 $1,082.53 $470.13 $1,552.66 $ 92,318.23
19 $1,077.05 $475.62 $1,552.66 $ 91,842.61
20 $1,071.50 $481.17 $1,552.66 $ 91,361.44
21 $1,065.88 $486.78 $1,552.66 $ 90,874.66
22 $1,060.20 $492.46 $1,552.66 $ 90,382.20
23 $1,054.46 $498.21 $1,552.66 $ 89,883.99
24 $1,048.65 $504.02 $1,552.66 $ 89,379.98
25 $1,042.77 $509.90 $1,552.66 $ 88,870.08
26 $1,036.82 $515.85 $1,552.66 $ 88,354.23
27 $1,030.80 $521.86 $1,552.66 $ 87,832.37
28 $1,024.71 $527.95 $1,552.66 $ 87,304.41
29 $1,018.55 $534.11 $1,552.66 $ 86,770.30
30 $1,012.32 $540.34 $1,552.66 $ 86,229.96
31 $1,006.02 $546.65 $1,552.66 $ 85,683.31
32 $999.64 $553.03 $1,552.66 $ 85,130.28
33 $993.19 $559.48 $1,552.66 $ 84,570.80
34 $986.66 $566.00 $1,552.66 $ 84,004.80
35 $980.06 $572.61 $1,552.66 $ 83,432.19
36 $973.38 $579.29 $1,552.66 $ 82,852.90
37 $966.62 $586.05 $1,552.66 $ 82,266.86
38 $959.78 $592.88 $1,552.66 $ 81,673.97
39 $952.86 $599.80 $1,552.66 $ 81,074.17
40 $945.87 $606.80 $1,552.66 $ 80,467.37
41 $938.79 $613.88 $1,552.66 $ 79,853.49
42 $931.62 $621.04 $1,552.66 $ 79,232.45
43 $924.38 $628.29 $1,552.66 $ 78,604.17
44 $917.05 $635.62 $1,552.66 $ 77,968.55
45 $909.63 $643.03 $1,552.66 $ 77,325.52
46 $902.13 $650.53 $1,552.66 $ 76,674.99
47 $894.54 $658.12 $1,552.66 $ 76,016.86
48 $886.86 $665.80 $1,552.66 $ 75,351.06
49 $879.10 $673.57 $1,552.66 $ 74,677.49
50 $871.24 $681.43 $1,552.66 $ 73,996.07
51 $863.29 $689.38 $1,552.66 $ 73,306.69
52 $855.24 $697.42 $1,552.66 $ 72,609.27
53 $847.11 $705.56 $1,552.66 $ 71,903.71
54 $838.88 $713.79 $1,552.66 $ 71,189.93
55 $830.55 $722.12 $1,552.66 $ 70,467.81
56 $822.12 $730.54 $1,552.66 $ 69,737.27
57 $813.60 $739.06 $1,552.66 $ 68,998.21
58 $804.98 $747.69 $1,552.66 $ 68,250.52
59 $796.26 $756.41 $1,552.66 $ 67,494.11
60 $787.43 $765.23 $1,552.66 $ 66,728.88
61 $778.50 $774.16 $1,552.66 $ 65,954.72
62 $769.47 $783.19 $1,552.66 $ 65,171.53
63 $760.33 $792.33 $1,552.66 $ 64,379.20
64 $751.09 $801.57 $1,552.66 $ 63,577.62
65 $741.74 $810.93 $1,552.66 $ 62,766.70
66 $732.28 $820.39 $1,552.66 $ 61,946.31
67 $722.71 $829.96 $1,552.66 $ 61,116.36
68 $713.02 $839.64 $1,552.66 $ 60,276.72
69 $703.23 $849.44 $1,552.66 $ 59,427.28
70 $693.32 $859.35 $1,552.66 $ 58,567.93
71 $683.29 $869.37 $1,552.66 $ 57,698.56
72 $673.15 $879.51 $1,552.66 $ 56,819.05
73 $662.89 $889.78 $1,552.66 $ 55,929.27
74 $652.51 $900.16 $1,552.66 $ 55,029.12
75 $642.01 $910.66 $1,552.66 $ 54,118.46
76 $631.38 $921.28 $1,552.66 $ 53,197.17
77 $620.63 $932.03 $1,552.66 $ 52,265.14
78 $609.76 $942.90 $1,552.66 $ 51,322.24
79 $598.76 $953.90 $1,552.66 $ 50,368.34
80 $587.63 $965.03 $1,552.66 $ 49,403.30
81 $576.37 $976.29 $1,552.66 $ 48,427.01
82 $564.98 $987.68 $1,552.66 $ 47,439.33
83 $553.46 $999.21 $1,552.66 $ 46,440.12
84 $541.80 $1,010.86 $1,552.66 $ 45,429.26
85 $530.01 $1,022.66 $1,552.66 $ 44,406.60
86 $518.08 $1,034.59 $1,552.66 $ 43,372.01
87 $506.01 $1,046.66 $1,552.66 $ 42,325.36
 88 $493.80 $1,058.87 $1,552.66 $ 41,266.49
89 $481.44 $1,071.22 $1,552.66 $ 40,195.27
90 $468.94 $1,083.72 $1,552.66 $ 39,111.55
91 $456.30 $1,096.36 $1,552.66 $ 38,015.18
92 $443.51 $1,109.15 $1,552.66 $ 36,906.03
93 $430.57 $1,122.09 $1,552.66 $ 35,783.94
94 $417.48 $1,135.19 $1,552.66 $ 34,648.75
95 $404.24 $1,148.43 $1,552.66 $ 33,500.32
96 $390.84 $1,161.83 $1,552.66 $ 32,338.49
97 $377.28 $1,175.38 $1,552.66 $ 31,163.11
98 $363.57 $1,189.09 $1,552.66 $ 29,974.02
99 $349.70 $1,202.97 $1,552.66 $ 28,771.05
100 $335.66 $1,217.00 $1,552.66 $ 27,554.05
101 $321.46 $1,231.20 $1,552.66 $ 26,322.85
102 $307.10 $1,245.56 $1,552.66 $ 25,077.28
103 $292.57 $1,260.10 $1,552.66 $ 23,817.19
104 $277.87 $1,274.80 $1,552.66 $ 22,542.39
105 $262.99 $1,289.67 $1,552.66 $ 21,252.72
106 $247.95 $1,304.72 $1,552.66 $ 19,948.00
107 $232.73 $1,319.94 $1,552.66 $ 18,628.07
108 $217.33 $1,335.34 $1,552.66 $ 17,292.73
109 $201.75 $1,350.92 $1,552.66 $ 15,941.81
110 $185.99 $1,366.68 $1,552.66 $ 14,575.14
111 $170.04 $1,382.62 $1,552.66 $ 13,192.52
112 $153.91 $1,398.75 $1,552.66 $ 11,793.76
113 $137.59 $1,415.07 $1,552.66 $ 10,378.69
114 $121.08 $1,431.58 $1,552.66 $ 8,947.11
115 $104.38 $1,448.28 $1,552.66 $ 7,498.83
116 $87.49 $1,465.18 $1,552.66 $ 6,033.66
117 $70.39 $1,482.27 $1,552.66 $ 4,551.38
118 $53.10 $1,499.56 $1,552.66 $ 3,051.82
119 $35.60 $1,517.06 $1,552.66 $ 1,534.76
120 $17.91 $1,534.76 $1,552.66 $ -0.00

TABLA DE AMORTIZACION AMERICANO MATE.FIN

PRESTAMO $ 100,000.00 14% 10 MESES

$1,552.66
PERIODO INTERES CAPITAL CUOTA SALDO
0 $ 100,000.00
1 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
2 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
3 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
4 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
5 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
6 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
 7 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
8 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
9 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
10 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
11 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
12 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
13 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
14 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
15 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
16 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
17 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
18 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
19 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
20 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
21 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
22 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
23 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
24 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
25 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
26 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
27 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
28 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
29 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
30 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
31 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
32 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
33 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
34 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
35 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
36 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
37 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
38 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
39 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
40 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
41 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
42 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
43 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
44 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
45 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
46 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
47 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
48 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
49 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
50 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
51 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
52 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
53 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
54 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
 55 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
56 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
57 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
58 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
59 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
60 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
61 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
62 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
63 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
64 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
65 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
66 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
67 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
68 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
69 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
70 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
71 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
72 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
73 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
74 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
75 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
76 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
77 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
78 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
79 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
80 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
81 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
82 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
83 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
84 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
85 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
86 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
87 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
88 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
89 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
90 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
91 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
92 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
93 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
94 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
95 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
96 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
97 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
98 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
99 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
100 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
101 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
102 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
103 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
104 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
105 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
106 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
107 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
108 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
109 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
110 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
111 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
112 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
113 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
114 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
115 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
116 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
117 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
118 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
119 $ 1,166.67 $ - $ 1,166.67 $ 100,000.00
120 $ 1,166.67 $ 100,000.00 $ 101,166.67 $ -

$ 140,000.00 $ 100,000.00 $ 240,000.00 $ 12,000,000.00