You are on page 1of 2

Años Saldo Inicial Amortizacion interes cuota Saldo

0 43,500.00
1 43,500.00 3,625.00 3,915.00 7,540.00 39,875.00
2 39,875.00 3,625.00 3,588.75 7,213.75 36,250.00
3 36,250.00 3,625.00 3,262.50 6,887.50 32,625.00
4 32,625.00 3,625.00 2,936.25 6,561.25 29,000.00
5 29,000.00 3,625.00 2,610.00 6,235.00 25,375.00
6 25,375.00 3,625.00 2,283.75 5,908.75 21,750.00
7 21,750.00 3,625.00 1,957.50 5,582.50 18,125.00
8 18,125.00 3,625.00 1,631.25 5,256.25 14,500.00
9 14,500.00 3,625.00 1,305.00 4,930.00 10,875.00
10 10,875.00 3,625.00 978.75 4,603.75 7,250.00
11 7,250.00 3,625.00 652.50 4,277.50 3,625.00
12 3,625.00 3,625.00 326.25 3,951.25 0.00
13 0.00 3,625.00 0.00 3,625.00 -3,625.00
14 -3,625.00 3,625.00 -326.25 3,298.75 -7,250.00
15 -7,250.00 3,625.00 -652.50 2,972.50 -10,875.00
16 -10,875.00 3,625.00 -978.75 2,646.25 -14,500.00
17 -14,500.00 3,625.00 -1,305.00 2,320.00 -18,125.00
18 -18,125.00 3,625.00 -1,631.25 1,993.75 -21,750.00
19 -21,750.00 3,625.00 -1,957.50 1,667.50 -25,375.00
20 -25,375.00 3,625.00 -2,283.75 1,341.25 -29,000.00
21 -29,000.00 3,625.00 -2,610.00 1,015.00 -32,625.00
22 -32,625.00 3,625.00 -2,936.25 688.75 -36,250.00
23 -36,250.00 3,625.00 -3,262.50 362.50 -39,875.00
24 -39,875.00 3,625.00 -3,588.75 36.25 -43,500.00
25 -43,500.00 3,625.00 -3,915.00 -290.00 -47,125.00
26 -47,125.00 3,625.00 -4,241.25 -616.25 -50,750.00
27 -50,750.00 3,625.00 -4,567.50 -942.50 -54,375.00
28 -54,375.00 3,625.00 -4,893.75 -1,268.75 -58,000.00
29 -58,000.00 3,625.00 -5,220.00 -1,595.00 -61,625.00
30 -61,625.00 3,625.00 -5,546.25 -1,921.25 -65,250.00
31 -65,250.00 3,625.00 -5,872.50 -2,247.50 -68,875.00
32 -68,875.00 3,625.00 -6,198.75 -2,573.75 -72,500.00
33 -72,500.00 3,625.00 -6,525.00 -2,900.00 -76,125.00
34 -76,125.00 3,625.00 -6,851.25 -3,226.25 -79,750.00
35 -79,750.00 3,625.00 -7,177.50 -3,552.50 -83,375.00
36 -83,375.00 3,625.00 -7,503.75 -3,878.75 -87,000.00
MONTO 43500
TASA ANUAL 18.00
TASA DE INTERES BIMESTRAL 0.09
TIEMPO 12
AMORTIZACION Bs3,625.00

You might also like