PRESTAMO BANCARIO

valor prestamo 100000000

tasa de interes 26%
tiempo en años 5
frecuencia 12
periodos (mensualidades) 60

cuota nivelada $3,005,898.64

cuadro de amortizacion del prestamo

No cuota capital interes saldo
100000000
1 $3,005,899 $822,565 $2,183,333 $99,177,435
2 $3,005,899 $840,525 $2,165,374 $98,336,910
3 $3,005,899 $858,876 $2,147,023 $97,478,034
4 $3,005,899 $877,628 $2,128,270 $96,600,406
5 $3,005,899 $896,790 $2,109,109 $95,703,616
6 $3,005,899 $916,370 $2,089,529 $94,787,246
7 $3,005,899 $936,377 $2,069,522 $93,850,869
8 $3,005,899 $956,821 $2,049,077 $92,894,048
9 $3,005,899 $977,712 $2,028,187 $91,916,336
10 $3,005,899 $999,059 $2,006,840 $90,917,277
11 $3,005,899 $1,020,871 $1,985,027 $89,896,406
12 $3,005,899 $1,043,160 $1,962,738 $88,853,245
13 $3,005,899 $1,065,936 $1,939,963 $87,787,309
14 $3,005,899 $1,089,209 $1,916,690 $86,698,100
15 $3,005,899 $1,112,990 $1,892,909 $85,585,110
16 $3,005,899 $1,137,290 $1,868,608 $84,447,820
17 $3,005,899 $1,162,121 $1,843,777 $83,285,698
18 $3,005,899 $1,187,494 $1,818,404 $82,098,204
19 $3,005,899 $1,213,421 $1,792,477 $80,884,783
20 $3,005,899 $1,239,914 $1,765,984 $79,644,869
21 $3,005,899 $1,266,986 $1,738,913 $78,377,883
22 $3,005,899 $1,294,648 $1,711,250 $77,083,235
23 $3,005,899 $1,322,915 $1,682,984 $75,760,320
24 $3,005,899 $1,351,798 $1,654,100 $74,408,522
25 $3,005,899 $1,381,313 $1,624,586 $73,027,209
26 $3,005,899 $1,411,471 $1,594,427 $71,615,738
27 $3,005,899 $1,442,288 $1,563,610 $70,173,450
28 $3,005,899 $1,473,778 $1,532,120 $68,699,672
29 $3,005,899 $1,505,956 $1,499,943 $67,193,716
30 $3,005,899 $1,538,836 $1,467,063 $65,654,880
31 $3,005,899 $1,572,434 $1,433,465 $64,082,446
32 $3,005,899 $1,606,765 $1,399,133 $62,475,681
33 $3,005,899 $1,641,846 $1,364,052 $60,833,835
34 $3,005,899 $1,677,693 $1,328,205 $59,156,141
35 $3,005,899 $1,714,323 $1,291,576 $57,441,819
36 $3,005,899 $1,751,752 $1,254,146 $55,690,066
37 $3,005,899 $1,789,999 $1,215,900 $53,900,067
38 $3,005,899 $1,829,080 $1,176,818 $52,070,987
39 $3,005,899 $1,869,015 $1,136,883 $50,201,971
40 $3,005,899 $1,909,822 $1,096,076 $48,292,149
41 $3,005,899 $1,951,520 $1,054,379 $46,340,629
42 $3,005,899 $1,994,128 $1,011,770 $44,346,501
43 $3,005,899 $2,037,667 $968,232 $42,308,834
44 $3,005,899 $2,082,156 $923,743 $40,226,678
45 $3,005,899 $2,127,616 $878,282 $38,099,062
46 $3,005,899 $2,174,069 $831,830 $35,924,993
47 $3,005,899 $2,221,536 $784,362 $33,703,457
48 $3,005,899 $2,270,040 $735,859 $31,433,417
49 $3,005,899 $2,319,602 $686,296 $29,113,815
50 $3,005,899 $2,370,247 $635,652 $26,743,568
51 $3,005,899 $2,421,997 $583,901 $24,321,570
52 $3,005,899 $2,474,878 $531,021 $21,846,693
53 $3,005,899 $2,528,913 $476,986 $19,317,780
54 $3,005,899 $2,584,127 $421,772 $16,733,653
55 $3,005,899 $2,640,547 $365,351 $14,093,106
56 $3,005,899 $2,698,199 $307,699 $11,394,907
57 $3,005,899 $2,757,110 $248,789 $8,637,797
58 $3,005,899 $2,817,307 $188,592 $5,820,490
59 $3,005,899 $2,878,818 $127,081 $2,941,672
60 $3,005,899 $2,941,672 $64,227 -$0