Vous êtes sur la page 1sur 4

Leyva Estrada Adis Roxana 2

c 60000
n 3.00
interes 0.15 anual
cuota 2079.91

VPN 1.3%
MENSUAL 36.00 Mensual
VPN VPN
9000.00 750.00

R: 0.34 26278.62 0.36

PERIODO CUOTAS AMORTIZACION CAPITAL


2001 26278.62 17278.62 $ 60,000.00
2002 26278.62 19870.41 42721.38
2003 26278.62 22850.97 22850.97

PERIODO CUOTAS AMORTIZACION CAPITAL


1 2079.92 1329.92 60000.00
2 2079.92 1346.54 58670.08
3 2079.92 1363.38 57323.54
4 2079.92 1380.42 55960.16
5 2079.92 1397.67 54579.74
6 2079.92 1415.14 53182.07
7 2079.92 1432.83 51766.93
8 2079.92 1450.74 50334.09
9 2079.92 1468.88 48883.35
10 2079.92 1487.24 47414.47
11 2079.92 1505.83 45927.23
12 2079.92 1524.65 44421.40
13 2079.92 1543.71 42896.75
14 2079.92 1563.01 41353.04
15 2079.92 1582.54 39790.03
16 2079.92 1602.33 38207.49
17 2079.92 1622.36 36605.16
18 2079.92 1642.63 34982.81
19 2079.92 1663.17 33340.17
20 2079.92 1683.96 31677.01
21 2079.92 1705.01 29993.05
22 2079.92 1726.32 28288.04
23 2079.92 1747.90 26561.72
24 2079.92 1769.75 24813.83
25 2079.92 1791.87 23044.08
26 2079.92 1814.27 21252.21
27 2079.92 1836.95 19437.94
28 2079.92 1859.91 17601.00
29 2079.92 1883.16 15741.09
30 2079.92 1906.70 13857.93
31 2079.92 1930.53 11951.24
32 2079.92 1954.66 10020.71
33 2079.92 1979.09 8066.05
34 2079.92 2003.83 6086.96
35 2079.92 2028.88 4083.12
36 2079.92 2054.24 2054.24
Leyva Estrada Adis Roxana 20211511

Mensual
VPN

2079.92

SALDO
15% PRINCIPAL $ 60,000.00
9000.00 42721.38
6408.207 22850.97
3427.64505 -0.0079

SALDO
1.3% PRINCIPAL 0.0125
750.00 58670.08
733.38 57323.54
716.54 55960.16
699.50 54579.74
682.25 53182.07
664.78 51766.93
647.09 50334.09
629.18 48883.35
611.04 47414.47
592.68 45927.23
574.09 44421.40
555.27 42896.75
536.21 41353.04
516.91 39790.03
497.38 38207.49
477.59 36605.16
457.56 34982.81
437.29 33340.17
416.75 31677.01
395.96 29993.05
374.91 28288.04
353.60 26561.72
332.02 24813.83
310.17 23044.08
288.05 21252.21
265.65 19437.94
242.97 17601.00
220.01 15741.09
196.76 13857.93
173.22 11951.24
149.39 10020.71
125.26 8066.05
100.83 6086.96
76.09 4083.12
51.04 2054.24
25.68 0.00

Vous aimerez peut-être aussi