DECRECIENTE

1 p = 18500
c=14 meses
i = 7.2%

N° de cuotas saldo Amortizacion Interes Cuota

0 18500
1 17178.57 1321.43 1332 2653.43
2 15857.14 1321.43 1236.86 2558.29
3 14535.71 1321.43 1141.71 2463.14
4 13214.29 1321.43 1046.57 2368.00
5 11892.86 1321.43 951.43 2272.86
6 10571.43 1321.43 856.29 2177.71
7 9250.00 1321.43 761.14 2082.57
8 7928.57 1321.43 666 1987.43
9 6607.14 1321.43 570.86 1892.29
10 5285.71 1321.43 475.71 1797.14
11 3964.29 1321.43 380.57 1702.00
12 2642.86 1321.43 285.43 1606.86
13 1321.43 1321.43 190.29 1511.71
14 0.00 1321.43 95.14 1416.57

2 p = 2500
c=11 meses
i = 7.8%

N° de cuotas saldo Amortizacion Interes Cuota

0 2500
1 2272.73 227.27 195 422.27
2 2045.45 227.27 177.27 404.55
3 1818.18 227.27 159.55 386.82
4 1590.91 227.27 141.82 369.09
5 1363.64 227.27 124.09 351.36
6 1136.36 227.27 106.36 333.64
7 909.09 227.27 88.64 315.91
8 681.82 227.27 70.91 298.18
9 454.55 227.27 53.18 280.45
10 227.27 227.27 35.45 262.73
11 0.00 227.27 17.73 245.00
 CRECIENTE

1 p = 22500
c=16 meses
i = 8.2%

Tiempo Factor saldo Amortizacion

0 22500
1 1/136 22334.56 165.44
2 2/136 22003.68 330.88
3 3/136 21507.35 496.32
4 4/136 20845.59 661.76
5 5/136 20018.38 827.21
6 6/136 19025.74 992.65
7 7/136 17867.65 1158.09
8 8/136 16544.12 1323.53
9 9/136 15055.15 1488.97
10 10/136 13400.74 1654.41
11 11/136 11580.88 1819.85
12 12/136 9595.59 1985.29
13 13/136 7444.85 2150.74
14 14/136 5128.68 2316.18
15 15/136 2647.06 2481.62
16 16/136 0.00 2647.06

2 p = 19000
c=17 meses
i = 7.8%

Tiempo Factor saldo Amortizacion

0 19000
1 1/136 18875.82 124.18
2 2/136 18627.45 248.37
3 3/136 18254.90 372.55
4 4/136 17758.17 496.73
5 5/136 17137.25 620.92
6 6/136 16392.16 745.10
7 7/136 15522.88 869.28
8 8/136 14529.41 993.46
9 9/136 13411.76 1117.65
10 10/136 12169.93 1241.83
11 11/136 10803.92 1366.01
12 12/136 9313.73 1490.20
13 13/136 7699.35 1614.38
14 14/136 5960.78 1738.56
15 15/136 4098.04 1862.75
16 16/136 2111.11 1986.93
17 17/136 0.00 2111.11
 272
136

Interes Cuota

1845 2010.44
1831.43 2162.32
1804.30 2300.63
1763.60 2425.37
1709.34 2536.54
1641.51 2634.15
1560.11 2718.20
1465.15 2788.68
1356.62 2845.59
1234.52 2888.93
1098.86 2918.71
949.63 2934.93
786.84 2937.57
610.48 2926.65
420.55 2902.17
217.06 2864.12

153

Interes Cuota

1482 1606.18
1472.31373 1720.68
1452.94118 1825.49
1423.88235 1920.61
1385.13725 2006.05
1336.70588 2081.80
1278.58824 2147.87
1210.78431 2204.25
1133.29412 2250.94
1046.11765 2287.95
949.254902 2315.27
842.705882 2332.90
726.470588 2340.85
600.54902 2339.11
464.941176 2327.69
319.647059 2306.58
164.666667 2275.78