Años Saldo Inicial Amortizacion interes cuota Saldo

0 43,500.00
1 43,500.00 1,812.50 1,957.50 3,770.00 41,687.50
2 41,687.50 1,812.50 1,875.94 3,688.44 39,875.00
3 39,875.00 1,812.50 1,794.38 3,606.88 38,062.50
4 38,062.50 1,812.50 1,712.81 3,525.31 36,250.00
5 36,250.00 1,812.50 1,631.25 3,443.75 34,437.50
6 34,437.50 1,812.50 1,549.69 3,362.19 32,625.00
7 32,625.00 1,812.50 1,468.13 3,280.63 30,812.50
8 30,812.50 1,812.50 1,386.56 3,199.06 29,000.00
9 29,000.00 1,812.50 1,305.00 3,117.50 27,187.50
10 27,187.50 1,812.50 1,223.44 3,035.94 25,375.00
11 25,375.00 1,812.50 1,141.88 2,954.38 23,562.50
12 23,562.50 1,812.50 1,060.31 2,872.81 21,750.00
13 21,750.00 1,812.50 978.75 2,791.25 19,937.50
14 19,937.50 1,812.50 897.19 2,709.69 18,125.00
15 18,125.00 1,812.50 815.63 2,628.13 16,312.50
16 16,312.50 1,812.50 734.06 2,546.56 14,500.00
17 14,500.00 1,812.50 652.50 2,465.00 12,687.50
18 12,687.50 1,812.50 570.94 2,383.44 10,875.00
19 10,875.00 1,812.50 489.38 2,301.88 9,062.50
20 9,062.50 1,812.50 407.81 2,220.31 7,250.00
21 7,250.00 1,812.50 326.25 2,138.75 5,437.50
22 5,437.50 1,812.50 244.69 2,057.19 3,625.00
23 3,625.00 1,812.50 163.13 1,975.63 1,812.50
24 1,812.50 1,812.50 81.56 1,894.06 0.00
25 0.00 1,812.50 0.00 1,812.50 -1,812.50
26 -1,812.50 1,812.50 -81.56 1,730.94 -3,625.00
27 -3,625.00 1,812.50 -163.13 1,649.38 -5,437.50
28 -5,437.50 1,812.50 -244.69 1,567.81 -7,250.00
29 -7,250.00 1,812.50 -326.25 1,486.25 -9,062.50
30 -9,062.50 1,812.50 -407.81 1,404.69 -10,875.00
31 -10,875.00 1,812.50 -489.38 1,323.13 -12,687.50
32 -12,687.50 1,812.50 -570.94 1,241.56 -14,500.00
33 -14,500.00 1,812.50 -652.50 1,160.00 -16,312.50
34 -16,312.50 1,812.50 -734.06 1,078.44 -18,125.00
35 -18,125.00 1,812.50 -815.63 996.88 -19,937.50
36 -19,937.50 1,812.50 -897.19 915.31 -21,750.00
MONTO 43500
TASA ANUAL 18.00
TASA DE INTERES trimestral 0.045
TIEMPO 24
AMORTIZACION Bs1,812.50