Vous êtes sur la page 1sur 4

interes anual 12.

00%
PRESTAMO 100,000.00 meses 6.00
TASA 2.0000% Tasa a usar 0.02
PLAZO 48.00 meses
PAGO $ 3,260.18

METODO
FRANCES
PAGO CUOTA FIJA, ANUALIDAD

PERIODOS PAGO INTERESPAGO CAPITACUOTA SALDO PERIODOS


0 100,000.00 0
1 2,000.00 $ 1,260.18 $ 3,260.18 98,739.82 1
2 1,974.80 $ 1,285.39 $ 3,260.18 97,454.43 2
3 1,949.09 $ 1,311.09 $ 3,260.18 96,143.33 3
4 1,922.87 $ 1,337.32 $ 3,260.18 94,806.02 4
5 1,896.12 $ 1,364.06 $ 3,260.18 93,441.95 5
6 1,868.84 $ 1,391.34 $ 3,260.18 92,050.61 6
7 1,841.01 $ 1,419.17 $ 3,260.18 90,631.44 7
8 1,812.63 $ 1,447.55 $ 3,260.18 89,183.88 8
9 1,783.68 $ 1,476.51 $ 3,260.18 87,707.38 9
10 1,754.15 $ 1,506.04 $ 3,260.18 86,201.34 10
11 1,724.03 $ 1,536.16 $ 3,260.18 84,665.18 11
12 1,693.30 $ 1,566.88 $ 3,260.18 83,098.31 12
13 1,661.97 $ 1,598.22 $ 3,260.18 81,500.09 13
14 1,630.00 $ 1,630.18 $ 3,260.18 79,869.91 14
15 1,597.40 $ 1,662.79 $ 3,260.18 78,207.12 15
16 1,564.14 $ 1,696.04 $ 3,260.18 76,511.08 16
17 1,530.22 $ 1,729.96 $ 3,260.18 74,781.12 17
18 1,495.62 $ 1,764.56 $ 3,260.18 73,016.56 18
19 1,460.33 $ 1,799.85 $ 3,260.18 71,216.70 19
20 1,424.33 $ 1,835.85 $ 3,260.18 69,380.85 20
21 1,387.62 $ 1,872.57 $ 3,260.18 67,508.29 21
22 1,350.17 $ 1,910.02 $ 3,260.18 65,598.27 22
23 1,311.97 $ 1,948.22 $ 3,260.18 63,650.05 23
24 1,273.00 $ 1,987.18 $ 3,260.18 61,662.87 24
25 1,233.26 $ 2,026.93 $ 3,260.18 59,635.94 25
26 1,192.72 $ 2,067.46 $ 3,260.18 57,568.48 26
27 1,151.37 $ 2,108.81 $ 3,260.18 55,459.66 27
28 1,109.19 $ 2,150.99 $ 3,260.18 53,308.67 28
29 1,066.17 $ 2,194.01 $ 3,260.18 51,114.66 29
30 1,022.29 $ 2,237.89 $ 3,260.18 48,876.77 30
31 977.54 $ 2,282.65 $ 3,260.18 46,594.13 31
32 931.88 $ 2,328.30 $ 3,260.18 44,265.82 32
33 885.32 $ 2,374.87 $ 3,260.18 41,890.96 33
34 837.82 $ 2,422.36 $ 3,260.18 39,468.59 34
35 789.37 $ 2,470.81 $ 3,260.18 36,997.78 35
36 739.96 $ 2,520.23 $ 3,260.18 34,477.55 36
37 689.55 $ 2,570.63 $ 3,260.18 31,906.92 37
38 638.14 $ 2,622.05 $ 3,260.18 29,284.88 38
39 585.70 $ 2,674.49 $ 3,260.18 26,610.39 39
40 532.21 $ 2,727.98 $ 3,260.18 23,882.41 40
41 477.65 $ 2,782.54 $ 3,260.18 21,099.88 41
42 422.00 $ 2,838.19 $ 3,260.18 18,261.69 42
43 365.23 $ 2,894.95 $ 3,260.18 15,366.74 43
44 307.33 $ 2,952.85 $ 3,260.18 12,413.89 44
45 248.28 $ 3,011.91 $ 3,260.18 9,401.99 45
46 188.04 $ 3,072.14 $ 3,260.18 6,329.85 46
47 126.60 $ 3,133.59 $ 3,260.18 3,196.26 47
48 63.93 $ 3,196.26 $ 3,260.18 0.00 48
$ 39,907.27 $ 38,337.13 $ 78,244.41

$ 61,662.87 VALOR DE DINERO EN EL TIEMPO DA EXACTAMENTE IGUAL.


8.00 Años 24
6.00 meses a multiplicar
48.00 meses totales 8

PAGO INTEREPAGO CAPITACUOTA SALDO


100000
$ 2,000.00 $ 1,260.18 $ 3,260.18 $ 98,739.82
$ 1,974.80 $ 1,285.39 $ 3,260.18 $ 97,454.43
$ 1,949.09 $ 1,311.09 $ 3,260.18 $ 96,143.33
$ 1,922.87 $ 1,337.32 $ 3,260.18 $ 94,806.02
$ 1,896.12 $ 1,364.06 $ 3,260.18 $ 93,441.95
$ 1,868.84 $ 1,391.34 $ 3,260.18 $ 92,050.61
$ 1,841.01 $ 1,419.17 $ 3,260.18 $ 90,631.44
$ 1,812.63 $ 1,447.55 $ 3,260.18 $ 89,183.88
$ 1,783.68 $ 1,476.51 $ 3,260.18 $ 87,707.38
$ 1,754.15 $ 1,506.04 $ 3,260.18 $ 86,201.34
$ 1,724.03 $ 1,536.16 $ 3,260.18 $ 84,665.18
$ 1,693.30 $ 1,566.88 $ 3,260.18 $ 83,098.31
$ 1,661.97 $ 1,598.22 $ 3,260.18 $ 81,500.09
$ 1,630.00 $ 1,630.18 $ 3,260.18 $ 79,869.91
$ 1,597.40 $ 1,662.79 $ 3,260.18 $ 78,207.12
$ 1,564.14 $ 1,696.04 $ 3,260.18 $ 76,511.08
$ 1,530.22 $ 1,729.96 $ 3,260.18 $ 74,781.12
$ 1,495.62 $ 1,764.56 $ 3,260.18 $ 73,016.56
$ 1,460.33 $ 1,799.85 $ 3,260.18 $ 71,216.70
$ 1,424.33 $ 1,835.85 $ 3,260.18 $ 69,380.85
$ 1,387.62 $ 1,872.57 $ 3,260.18 $ 67,508.29
$ 1,350.17 $ 1,910.02 $ 3,260.18 $ 65,598.27
$ 1,311.97 $ 1,948.22 $ 3,260.18 $ 63,650.05
$ 1,273.00 $ 1,987.18 $ 3,260.18 $ 61,662.87
$ 1,233.26 $ 2,026.93 $ 3,260.18 $ 59,635.94
$ 1,192.72 $ 2,067.46 $ 3,260.18 $ 57,568.48
$ 1,151.37 $ 2,108.81 $ 3,260.18 $ 55,459.66
$ 1,109.19 $ 2,150.99 $ 3,260.18 $ 53,308.67
$ 1,066.17 $ 2,194.01 $ 3,260.18 $ 51,114.66
$ 1,022.29 $ 2,237.89 $ 3,260.18 $ 48,876.77
$ 977.54 $ 2,282.65 $ 3,260.18 $ 46,594.13
$ 931.88 $ 2,328.30 $ 3,260.18 $ 44,265.82
$ 885.32 $ 2,374.87 $ 3,260.18 $ 41,890.96
$ 837.82 $ 2,422.36 $ 3,260.18 $ 39,468.59
$ 789.37 $ 2,470.81 $ 3,260.18 $ 36,997.78
$ 739.96 $ 2,520.23 $ 3,260.18 $ 34,477.55
$ 689.55 $ 2,570.63 $ 3,260.18 $ 31,906.92
$ 638.14 $ 2,622.05 $ 3,260.18 $ 29,284.88
$ 585.70 $ 2,674.49 $ 3,260.18 $ 26,610.39
$ 532.21 $ 2,727.98 $ 3,260.18 $ 23,882.41
$ 477.65 $ 2,782.54 $ 3,260.18 $ 21,099.88
$ 422.00 $ 2,838.19 $ 3,260.18 $ 18,261.69
$ 365.23 $ 2,894.95 $ 3,260.18 $ 15,366.74
$ 307.33 $ 2,952.85 $ 3,260.18 $ 12,413.89
$ 248.28 $ 3,011.91 $ 3,260.18 $ 9,401.99
$ 188.04 $ 3,072.14 $ 3,260.18 $ 6,329.85
$ 126.60 $ 3,133.59 $ 3,260.18 $ 3,196.26
$ 63.93 $ 3,196.26 $ 3,260.18 ($ 0.00)
$ 39,907.27 $ 38,337.13 $ 78,244.41

CTAMENTE IGUAL.

Vous aimerez peut-être aussi