Capital 80,000,000

Tiempo 6 años 72 meses

1.65% Mv
Valor de cuota mensual
$ 1,906,963

Tabla de amortizacion No de cuota Valor de la cuota Abono capital Pago Intereses

0 $ 1,906,963 $ 586,963 $ 1,320,000
1 $ 1,906,963 $ 596,648 $ 1,310,315
2 $ 1,906,963 $ 606,493 $ 1,300,470
3 $ 1,906,963 $ 616,500 $ 1,290,463
4 $ 1,906,963 $ 626,672 $ 1,280,291
5 $ 1,906,963 $ 637,012 $ 1,269,951
6 $ 1,906,963 $ 647,523 $ 1,259,440
7 $ 1,906,963 $ 658,207 $ 1,248,756
8 $ 1,906,963 $ 669,067 $ 1,237,896
9 $ 1,906,963 $ 680,107 $ 1,226,856
10 $ 1,906,963 $ 691,329 $ 1,215,634
11 $ 1,906,963 $ 702,735 $ 1,204,227
12 $ 1,906,963 $ 714,331 $ 1,192,632
13 $ 1,906,963 $ 726,117 $ 1,180,846
14 $ 1,906,963 $ 738,098 $ 1,168,865
15 $ 1,906,963 $ 750,277 $ 1,156,686
16 $ 1,906,963 $ 762,656 $ 1,144,307
17 $ 1,906,963 $ 775,240 $ 1,131,723
18 $ 1,906,963 $ 788,031 $ 1,118,931
19 $ 1,906,963 $ 801,034 $ 1,105,929
20 $ 1,906,963 $ 814,251 $ 1,092,712
21 $ 1,906,963 $ 827,686 $ 1,079,277
22 $ 1,906,963 $ 841,343 $ 1,065,620
23 $ 1,906,963 $ 855,225 $ 1,051,738
24 $ 1,906,963 $ 869,336 $ 1,037,627
25 $ 1,906,963 $ 883,680 $ 1,023,282
26 $ 1,906,963 $ 898,261 $ 1,008,702
27 $ 1,906,963 $ 913,082 $ 993,880
28 $ 1,906,963 $ 928,148 $ 978,815
29 $ 1,906,963 $ 943,463 $ 963,500
30 $ 1,906,963 $ 959,030 $ 947,933
31 $ 1,906,963 $ 974,854 $ 932,109
32 $ 1,906,963 $ 990,939 $ 916,024
33 $ 1,906,963 $ 1,007,290 $ 899,673
34 $ 1,906,963 $ 1,023,910 $ 883,053
35 $ 1,906,963 $ 1,040,804 $ 866,159
36 $ 1,906,963 $ 1,057,978 $ 848,985
37 $ 1,906,963 $ 1,075,434 $ 831,529
38 $ 1,906,963 $ 1,093,179 $ 813,784
39 $ 1,906,963 $ 1,111,216 $ 795,747
40 $ 1,906,963 $ 1,129,551 $ 777,412
41 $ 1,906,963 $ 1,148,189 $ 758,774
42 $ 1,906,963 $ 1,167,134 $ 739,829
43 $ 1,906,963 $ 1,186,392 $ 720,571
44 $ 1,906,963 $ 1,205,967 $ 700,996
45 $ 1,906,963 $ 1,225,866 $ 681,097
46 $ 1,906,963 $ 1,246,093 $ 660,870
47 $ 1,906,963 $ 1,266,653 $ 640,310
48 $ 1,906,963 $ 1,287,553 $ 619,410
49 $ 1,906,963 $ 1,308,797 $ 598,165
50 $ 1,906,963 $ 1,330,393 $ 576,570
51 $ 1,906,963 $ 1,352,344 $ 554,619
52 $ 1,906,963 $ 1,374,658 $ 532,305
53 $ 1,906,963 $ 1,397,340 $ 509,623
54 $ 1,906,963 $ 1,420,396 $ 486,567
55 $ 1,906,963 $ 1,443,832 $ 463,131
56 $ 1,906,963 $ 1,467,655 $ 439,307
57 $ 1,906,963 $ 1,491,872 $ 415,091
58 $ 1,906,963 $ 1,516,488 $ 390,475
59 $ 1,906,963 $ 1,541,510 $ 365,453
60 $ 1,906,963 $ 1,566,945 $ 340,018
61 $ 1,906,963 $ 1,592,799 $ 314,164
62 $ 1,906,963 $ 1,619,080 $ 287,883
63 $ 1,906,963 $ 1,645,795 $ 261,168
64 $ 1,906,963 $ 1,672,951 $ 234,012
65 $ 1,906,963 $ 1,700,555 $ 206,408
66 $ 1,906,963 $ 1,728,614 $ 178,349
67 $ 1,906,963 $ 1,757,136 $ 149,827
68 $ 1,906,963 $ 1,786,129 $ 120,834
69 $ 1,906,963 $ 1,815,600 $ 91,363
70 $ 1,906,963 $ 1,845,557 $ 61,406
71 $ 1,906,963 $ 1,876,009 $ 30,954
72 $ 1,906,963 $ 1,906,963 -$ 0
Saldo de periodo
$ 80,000,000
$ 79,413,037
$ 78,816,389
$ 78,209,897
$ 77,593,397
$ 76,966,725
$ 76,329,713
$ 75,682,191
$ 75,023,984
$ 74,354,917
$ 73,674,810
$ 72,983,481
$ 72,280,746
$ 71,566,415
$ 70,840,298
$ 70,102,200
$ 69,351,923
$ 68,589,267
$ 67,814,027
$ 67,025,996
$ 66,224,962
$ 65,410,711
$ 64,583,024
$ 63,741,681
$ 62,886,456
$ 62,017,120
$ 61,133,439
$ 60,235,178
$ 59,322,096
$ 58,393,947
$ 57,450,484
$ 56,491,454
$ 55,516,600
$ 54,525,661
$ 53,518,372
$ 52,494,462
$ 51,453,658
$ 50,395,680
 $ 49,320,246
$ 48,227,067
$ 47,115,851
$ 45,986,299
$ 44,838,110
$ 43,670,976
$ 42,484,585
$ 41,278,617
$ 40,052,751
$ 38,806,659
$ 37,540,006
$ 36,252,453
$ 34,943,656
$ 33,613,263
$ 32,260,919
$ 30,886,261
$ 29,488,921
$ 28,068,526
$ 26,624,693
$ 25,157,038
$ 23,665,166
$ 22,148,678
$ 20,607,169
$ 19,040,224
$ 17,447,425
$ 15,828,344
$ 14,182,549
$ 12,509,598
$ 10,809,044
$ 9,080,430
$ 7,323,294
$ 5,537,166
$ 3,721,566
$ 1,876,009
-$ 0