Tabla De Amortizacion
Enviado por katherinebunt • 6 de Marzo de 2012 • 501 Palabras (3 Páginas) • 1.001 Visitas
Monto: 16,947.48
Tasa: 8.75% 0.00729
Plazo: 5 años 60
Mensualidad: -349.75
Otros Mens: 15.00
Total: (334.75)
MESES INTERES OTROS CAPITAL SALDO
0 - - - 16,947.48
1 123.58 15.00 226.17 16,721.31
2 121.93 15.00 227.82 16,493.48
3 120.26 15.00 229.48 16,264.00
4 118.59 15.00 231.16 16,032.84
5 116.91 15.00 232.84 15,800.00
6 115.21 15.00 234.54 15,565.46
7 113.50 15.00 236.25 15,329.21
8 111.78 15.00 237.97 15,091.23
9 110.04 15.00 239.71 14,851.52
10 108.29 15.00 241.46 14,610.07
11 106.53 15.00 243.22 14,366.85
12 104.76 15.00 244.99 14,121.86
13 102.97 15.00 246.78 13,875.08
14 101.17 15.00 248.58 13,626.51
15 99.36 15.00 250.39 13,376.12
16 97.53 15.00 252.21 13,123.90
17 95.70 15.00 254.05 12,869.85
18 93.84 15.00 255.91 12,613.94
19 91.98 15.00 257.77 12,356.17
20 90.10 15.00 259.65 12,096.52
21 88.20 15.00 261.55 11,834.97
22 86.30 15.00 263.45 11,571.52
23 84.38 15.00 265.37 11,306.15
24 82.44 15.00 267.31 11,038.84
25 80.49 15.00 269.26 10,769.58
26 78.53 15.00 271.22 10,498.36
27 76.55 15.00 273.20 10,225.16
28 74.56 15.00 275.19 9,949.97
29 72.55 15.00 277.20 9,672.77
30 70.53 15.00 279.22 9,393.55
31 68.49 15.00 281.25 9,112.30
32 66.44 15.00 283.31 8,828.99
33
...