Tabla de Amortización

No. Mes Tipo Interés (%) Cuota Amortizado Interés

0 0.00 0.00 0.00 0.00
1 6.00 165.73 115.73 50.00
2 6.00 165.73 116.31 49.42
3 6.00 165.73 116.89 48.84
4 6.00 165.73 117.47 48.26
5 6.00 165.73 118.06 47.67
6 6.00 165.73 118.65 47.08
7 6.00 165.73 119.25 46.48
8 6.00 165.73 119.84 45.89
9 6.00 165.73 120.44 45.29
10 6.00 165.73 121.04 44.69
11 6.00 165.73 121.65 44.08
12 6.00 165.73 122.26 43.47
13 6.00 165.73 122.87 42.86
14 6.00 165.73 123.48 42.25
15 6.00 165.73 124.10 41.63
16 6.00 165.73 124.72 41.01
17 6.00 165.73 125.34 40.39
18 6.00 165.73 125.97 39.76
19 6.00 165.73 126.60 39.13
20 6.00 165.73 127.23 38.50
21 6.00 165.73 127.87 37.86
22 6.00 165.73 128.51 37.22
23 6.00 165.73 129.15 36.58
24 6.00 165.73 129.80 35.93
25 6.00 165.73 130.45 35.28
26 6.00 165.73 131.10 34.63
27 6.00 165.73 131.75 33.98
28 6.00 165.73 132.41 33.32
29 6.00 165.73 133.07 32.66
30 6.00 165.73 133.74 31.99
31 6.00 165.73 134.41 31.32
32 6.00 165.73 135.08 30.65
33 6.00 165.73 135.76 29.97
34 6.00 165.73 136.43 29.30
35 6.00 165.73 137.12 28.61
36 6.00 165.73 137.80 27.93
37 6.00 165.73 138.49 27.24
38 6.00 165.73 139.18 26.55
39 6.00 165.73 139.88 25.85
40 6.00 165.73 140.58 25.15
41 6.00 165.73 141.28 24.45
42 6.00 165.73 141.99 23.74
43 6.00 165.73 142.70 23.03
44 6.00 165.73 143.41 22.32
45 6.00 165.73 144.13 21.60
46 6.00 165.73 144.85 20.88
47 6.00 165.73 145.57 20.16
48 6.00 165.73 146.30 19.43
49 6.00 165.73 147.03 18.70
50 6.00 165.73 147.77 17.96
51 6.00 165.73 148.51 17.22
52 6.00 165.73 149.25 16.48
53 6.00 165.73 150.00 15.73
54 6.00 165.73 150.75 14.98
55 6.00 165.73 151.50 14.23
56 6.00 165.73 152.26 13.47
57 6.00 165.73 153.02 12.71
58 6.00 165.73 153.78 11.95
59 6.00 165.73 154.55 11.18
60 6.00 165.73 155.33 10.40
61 6.00 165.73 156.10 9.63
62 6.00 165.73 156.88 8.85
63 6.00 165.73 157.67 8.06
64 6.00 165.73 158.46 7.27
65 6.00 165.73 159.25 6.48
66 6.00 165.73 160.04 5.69
67 6.00 165.73 160.84 4.89
68 6.00 165.73 161.65 4.08
69 6.00 165.73 162.46 3.27
70 6.00 165.73 163.27 2.46
71 6.00 165.73 164.09 1.64
72 6.00 165.65 164.83 0.82
 Capital
Pendiente
10000.00
9884.27
9767.96
9651.07
9533.60
9415.54
9296.89
9177.64
9057.80
8937.36
8816.32
8694.67
8572.41
8449.54
8326.06
8201.96
8077.24
7951.90
7825.93
7699.33
7572.10
7444.23
7315.72
7186.57
7056.77
6926.32
6795.22
6663.47
6531.06
6397.99
6264.25
6129.84
5994.76
5859.00
5722.57
5585.45
5447.65
5309.16
5169.98
5030.10
4889.52
4748.24
4606.25
4463.55
4320.14
4176.01
4031.16
3885.59
3739.29
3592.26
3444.49
3295.98
3146.73
2996.73
2845.98
2694.48
2542.22
2389.20
2235.42
2080.87
1925.54
1769.44
1612.56
1454.89
1296.43
1137.18
977.14
816.30
654.65
492.19
328.92
164.83
0.00