Principal 150000

Tasa de interes 9.00% anual 0.720732%

Plazo 4 años
12 48
Seguro 0.090% mensual

Cuota P * FRC

Tasa de interés para el calculo 0.811%

Saldo Capital Amortización

0 150000
1 147431.218 2,568.78
2 144841.611 2,589.61
3 142231.008 2,610.60
4 139599.241 2,631.77
5 136946.137 2,653.10
6 134271.524 2,674.61
7 131575.226 2,696.30
8 128857.069 2,718.16
9 126116.875 2,740.19
10 123354.465 2,762.41
11 120569.659 2,784.81
12 117762.277 2,807.38
13 114932.133 2,830.14
14 112079.045 2,853.09
15 109202.826 2,876.22
16 106303.289 2,899.54
17 103380.244 2,923.04
18 100433.501 2,946.74
19 97462.8673 2,970.63
20 94468.1501 2,994.72
21 91449.1539 3,019.00
22 88405.6816 3,043.47
23 85337.5349 3,068.15
24 82244.5138 3,093.02
25 79126.4166 3,118.10
26 75983.0399 3,143.38
27 72814.1789 3,168.86
28 69619.6268 3,194.55
29 66399.1755 3,220.45
30 63152.615 3,246.56
31 59879.7336 3,272.88
32 56580.3178 3,299.42
33 53254.1526 3,326.17
34 49901.0211 3,353.13
35 46520.7047 3,380.32
36 43112.983 3,407.72
37 39677.6338 3,435.35
38 36214.4331 3,463.20
39 32723.1551 3,491.28
40 29203.5722 3,519.58
41 25655.4549 3,548.12
42 22078.5718 3,576.88
43 18472.6898 3,605.88
44 14837.5738 3,635.12
45 11172.9867 3,664.59
46 7478.6896 3,694.30
47 3754.44164 3,724.25
48 0 3,754.44
 0.02177818

4 16

2.268%

Interes Seguro cuota Saldo Capital Amortización

0 150000
1,081.10 135 3,784.88 1 142118.463 7,881.54
1,062.58 132.688097 3,784.88 2 134058.188 8,060.28
1,043.92 130.35745 3,784.88 3 125815.12 8,243.07
1,025.10 128.007908 3,784.88 4 117385.115 8,430.01
1,006.14 125.639317 3,784.88 5 108763.932 8,621.18
987.02 123.251523 3,784.88 6 99947.2363 8,816.70
967.74 120.844371 3,784.88 7 90930.5942 9,016.64
948.31 118.417704 3,784.88 8 81709.471 9,221.12
928.71 115.971362 3,784.88 9 72279.2295 9,430.24
908.97 113.505187 3,784.88 10 62635.1273 9,644.10
889.06 111.019019 3,784.88 11 52772.3144 9,862.81
868.98 108.512693 3,784.88 12 42685.8309 10,086.48
848.75 105.986049 3,784.88 13 32370.6042 10,315.23
828.35 103.43892 3,784.88 14 21821.447 10,549.16
807.79 100.871141 3,784.88 15 11033.0541 10,788.39
787.06 98.2825435 3,784.88 16 0 11,033.05
766.16 95.6729597 3,784.88
745.09 93.0422192 3,784.88
723.86 90.3901505 3,784.88
702.45 87.7165805 3,784.88
680.86 85.0213351 3,784.88
659.10 82.3042385 3,784.88
637.17 79.5651134 3,784.88
615.06 76.8037814 3,784.88
592.76 74.0200624 3,784.88
570.29 71.2137749 3,784.88
547.63 68.3847359 3,784.88
524.80 65.532761 3,784.88
501.77 62.6576641 3,784.88
478.56 59.759258 3,784.88
455.16 56.8373535 3,784.88
431.57 53.8917602 3,784.88
 407.79 50.922286 3,784.88
383.82 47.9287374 3,784.88
359.65 44.910919 3,784.88
335.29 41.8686343 3,784.88
310.73 38.8016847 3,784.88
285.97 35.7098704 3,784.88
261.01 32.5929898 3,784.88
235.85 29.4508396 3,784.88
210.48 26.283215 3,784.88
184.91 23.0899094 3,784.88
159.13 19.8707147 3,784.88
133.14 16.6254209 3,784.88
106.94 13.3538164 3,784.88
80.53 10.055688 3,784.88
53.90 6.73082064 3,784.88
27.06 3.37899748 3,784.88
28,158.06 3,516.18

31,674.25
Interes Seguro cuota

3,266.73 135 11,283.26

3,095.08 127.906617 11,283.26
2,919.54 120.652369 11,283.26
2,740.02 113.233608 11,283.26
2,556.43 105.646603 11,283.26
2,368.68 97.8875387 11,283.26
2,176.67 89.9525127 11,283.26
1,980.30 81.8375348 11,283.26
1,779.48 73.5385239 11,283.26
1,574.11 65.0513066 11,283.26
1,364.08 56.3716146 11,283.26
1,149.29 47.495083 11,283.26
929.62 38.4172478 11,283.26
704.97 29.1335438 11,283.26
475.23 19.6393023 11,283.26
240.28 9.92974865 11,283.26

29,320.53 1211.69315

30,532.22