amortizacion 2016

Download amortizacion 2016

Post on 26-Feb-2018

218 views

Category:

Documents

0 download

Embed Size (px)

TRANSCRIPT

  • 7/25/2019 amortizacion 2016

    1/24

    CAPITAL 21,550.00

    PLAZO 12 meses

    TASA 7% anual

    FACTOR 0.0058333333

    CUOTA ( 1,8!".!5#

    $e&'' )a$&*al *asa &n*ees am'*&+a)&' ))u'*a

    1 21,550.00 0.58% 125.71 1,738." 1,8!".!52 1,811.0! 0.58% 115.5! 1,7".0 1,8!".!5

    3 18,0!1.7 0.58% 105.3! 1,75.2 1,8!".!5

    " 1!,302.!8 0.58% 5.10 1,7!.55 1,8!".!5

    5 1",533.13 0.58% 8".78 1,77.87 1,8!".!5

    ! 12,753.25 0.58% 7".3 1,70.2! 1,8!".!5

    7 10,!3.00 0.58% !3.5 1,800.70 1,8!".!5

    8 ,1!2.30 0.58% 53."5 1,811.20 1,8!".!5

    7,351.0 0.58% "2.88 1,821.77 1,8!".!5

    10 5,52.32 0.58% 32.25 1,832."0 1,8!".!5

    11 3,!!.2 0.58% 21.57 1,8"3.0 1,8!".!512 1,853.8" 0.58% 10.81 1,853.8" 1,8!".!5

    825.82 21,550.00 22,375.82

    CAPITAL 21,550.00

    PLAZO 2" meses

    TASA 7% anual

    FACTOR 0.0058333333

    CUOTA ( !".85#

    $e&'' )a$&*al *asa &n*ees am'*&+a)&' ))u'*a

    1 21,550.00 0.58% 125.71 83.1" !".85

    2 20,710.8! 0.58% 120.81 8"".0" !".85

    3 1,8!!.82 0.58% 115.8 8"8.! !".85

    " 1,017.8! 0.58% 110." 853.1 !".85

    5 18,1!3.5 0.58% 105.! 858.8 !".85

    ! 17,305.0! 0.58% 100.5 8!3.0 !".85

    7 1!,""1.1! 0.58% 5.1 8!8." !".85

    8 15,572.21 0.58% 0.8" 87".01 !".85

    1",!8.20 0.58% 85.7" 87.11 !".85

    10 13,81.0 0.58% 80.!1 88".2" !".85

    11 12,3".8! 0.58% 75."5 88."0 !".85

    12 12,0"5."! 0.58% 70.27 8".58 !".85

    13 11,150.88 0.58% !5.05 8.80 !".85

    1" 10,251.07 0.58% 5.80 05.05 !".85

    15 ,3"!.02 0.58% 5".52 10.33 !".85

    1! 8,"35.! 0.58% ".21 15.!" !".85

    17 7,520.05 0.58% "3.87 20.8 !".85

    18 !,5.07 0.58% 38." 2!.35 !".85

    1 5,!72.72 0.58% 33.0 31.7! !".85

  • 7/25/2019 amortizacion 2016

    2/24

    20 ",7"0.! 0.58% 27.!! 37.1 !".85

    21 3,803.7! 0.58% 22.1 "2.!! !".85

    22 2,8!1.10 0.58% 1!.! "8.1! !".85

    23 1,12." 0.58% 11.1! 53.! !".85

    2" 5.25 0.58% 5.!0 5.25 !".85

    1,!0!.38 21,550.00 23,15!.38

    CAPITAL 21,550.00

    PLAZO 3! meses

    TASA 7% anual

    FACTOR 0.0058333333

    CUOTA ( !!5."0#

    $e&'' )a$&*al *asa &n*ees am'*&+a)&' ))u'*a

    1 21,550.00 0.58% 125.71 53.! !!5."0

    2 21,010.31 0.58% 122.5! 5"2.8" !!5."0

    3 20,"!7."7 0.58% 11.3 5"!.01 !!5."0

    " 1,21."! 0.58% 11!.21 5".1 !!5."05 1,372.2! 0.58% 113.00 552."0 !!5."0

    ! 18,81.87 0.58% 10.78 555.!2 !!5."0

    7 18,2!".25 0.58% 10!.5" 558.8! !!5."0

    8 17,705.3 0.58% 103.28 5!2.12 !!5."0

    17,1"3.27 0.58% 100.00 5!5."0 !!5."0

    10 1!,577.87 0.58% !.70 5!8.70 !!5."0

    11 1!,00.17 0.58% 3.3 572.01 !!5."0

    12 15,"37.1! 0.58% 0.05 575.35 !!5."0

    13 1",8!1.81 0.58% 8!.! 578.71 !!5."0

    1" 1",283.10 0.58% 83.32 582.08 !!5."0

    15 13,701.02 0.58% 7.2 585."8 !!5."0

    1! 13,115.5" 0.58% 7!.51 588.8 !!5."0

    17 12,52!.!" 0.58% 73.07 52.33 !!5."0

    18 11,3".31 0.58% !.!2 55.78 !!5."0

    1 11,338.53 0.58% !!.1" 5.2! !!5."0

    20 10,73.27 0.58% !2.!5 !02.7! !!5."0

    21 10,13!.51 0.58% 5.13 !0!.27 !!5."0

    22 ,530.2" 0.58% 55.5 !0.81 !!5."0

    23 8,20."3 0.58% 52.0" !13.37 !!5."0

    2" 8,307.07 0.58% "8."! !1!." !!5."0

    25 7,!0.12 0.58% "".8! !20.5" !!5."0

    2! 7,0!.58 0.58% "1.2" !2".1! !!5."0

    27 !,""5."2 0.58% 37.!0 !27.80 !!5."0

    28 5,817.!2 0.58% 33." !31."7 !!5."0

    2 5,18!.15 0.58% 30.25 !35.15 !!5."0

    30 ",551.00 0.58% 2!.55 !38.85 !!5."0

    31 3,12.15 0.58% 22.82 !"2.58 !!5."0

    32 3,2!.57 0.58% 1.07 !"!.33 !!5."0

  • 7/25/2019 amortizacion 2016

    3/24

    33 2,!23.2" 0.58% 15.30 !50.10 !!5."0

    3" 1,73.1" 0.58% 11.51 !53.8 !!5."0

    35 1,31.25 0.58% 7.70 !57.71 !!5."0

    3! !!1.5" 0.58% 3.8! !!1.5" !!5."0

    2,"0"."5 21,550.00 23,5"."5

    CAPITAL 20,000.00PLAZO "8 meses

    TASA 7% anual

    FACTOR 0.0058333333

    CUOTA ( "78.2#

    $e&'' )a$&*al *asa &n*ees am'*&+a)&' ))u'*a

    1 20,000.00 0.58% 11!.!7 3!2.2! "78.2

    2 1,!37.7" 0.58% 11".55 3!".37 "78.2

    3 1,273.37 0.58% 112."3 3!!.50 "78.2

    " 18,0!.87 0.58% 110.2 3!8.!3 "78.2

    5 18,538.2" 0.58% 108.1" 370.7 "78.2! 18,1!7."5 0.58% 105.8 372.5 "78.2

    7 17,7".51 0.58% 103.80 375.12 "78.2

    8 17,"1.38 0.58% 101.!1 377.31 "78.2

    17,0"2.07 0.58% ."1 37.51 "78.2

    10 1!,!!2.5! 0.58% 7.20 381.73 "78.2

    11 1!,280.83 0.58% ".7 383.5 "78.2

    12 15,8!.88 0.58% 2.73 38!.1 "78.2

    13 15,510.!8 0.58% 0."8 388."5 "78.2

    1" 15,122.2" 0.58% 88.21 30.71 "78.2

    15 1",731.53 0.58% 85.3 32. "78.2

    1! 1",338.5" 0.58% 83.!" 35.28 "78.2

    17 13,"3.25 0.58% 81.3" 37.5 "78.2

    18 13,5"5.!! 0.58% 7.02 3.1 "78.2

    1 13,1"5.75 0.58% 7!.!8 "02.2" "78.2

    20 12,7"3.51 0.58% 7".3" "0".5 "78.2

    21 12,338.3 0.58% 71.8 "0!.5 "78.2

    22 11,31.8 0.58% !.!0 "0.32 "78.2

    23 11,522.!! 0.58% !7.22 "11.71 "78.2

    2" 11,110.5 0.58% !".81 "1".11 "78.2

    25 10,!!.8" 0.58% !2."0 "1!.53 "78.2

    2! 10,280.31 0.58% 5.7 "18.! "78.2

    27 ,8!1.35 0.58% 57.52 "21."0 "78.2

    28 ,"3.5 0.58% 55.07 "23.8! "78.2

    2 ,01!.0 0.58% 52.5 "2!.33 "78.2

    30 8,58.7! 0.58% 50.11 "28.82 "78.2

    31 8,1!0." 0.58% "7.!1 "31.32 "78.2

    32 7,72.!2 0.58% "5.0 "33.8" "78.2

    33 7,25.7 0.58% "2.5! "3!.37 "78.2

  • 7/25/2019 amortizacion 2016

    4/24

    3" !,85."2 0.58% "0.01 "38.1 "78.2

    35 !,"20.51 0.58% 37."5 ""1."7 "78.2

    3! 5,7.0" 0.58% 3".88 """.05 "78.2

    37 5,53". 0.58% 32.2 ""!.!" "78.2

    38 5,088.3! 0.58% 2.!8 "".2" "78.2

    3 ",!3.11 0.58% 27.0! "51.8! "78.2

    "0 ",187.25 0.58% 2"."3 "5".50 "78.2"1 3,732.75 0.58% 21.77 "57.15 "78.2

    "2 3,275.!0 0.58% 1.11 "5.82 "78.2

    "3 2,815.78 0.58% 1!."3 "!2.50 "78.2

    "" 2,353.28 0.58% 13.73 "!5.20 "78.2

    "5 1,888.08 0.58% 11.01 "!7.1 "78.2

    "! 1,"20.17 0.58% 8.28 "70.!" "78.2

    "7 ".53 0.58% 5.5" "73.3 "78.2

    "8 "7!.15 0.58% 2.78 "7!.15 "78.2

    2,88.3 20,000.00 22,88.3

  • 7/25/2019 amortizacion 2016

    5/24

    CAPITAL 20,000.00

    PLAZO 12 meses

    TASA 7% anual

    FACTOR 0.0058333333

    CUOTA ( 1,730.53#

    $e&'' )a$&*al *asa &n*ees am'*&+a)&' ))u'*a

    1 20,000.00 0.58% 11!.!7 1,!13.87 1,730.532 18,38!.13 0.58% 107.25 1,!23.28 1,730.53

    3 1!,7!2.85 0.58% 7.78 1,!32.75 1,730.53

    " 15,130.10 0.58% 88.2! 1,!"2.28 1,730.53

    5 13,"87.82 0.58% 78.!8 1,!51.8! 1,730.53

    ! 11,835.7 0.58% !.0" 1,!!1." 1,730.53

    7 10,17"."7 0.58% 5.35 1,!71.18 1,730.53

    8 8,503.2 0.58% ".!0 1,!80.3 1,730.53

    !,822.3! 0.58% 3.80 1,!0.7" 1,730.53

    10 5,131.!2 0.58% 2.3 1,700.!0 1,730.53

    11 3,"31.02 0.58% 20.01 1,710.52 1,730.5312 1,720.50 0.58% 10.0" 1,720.50 1,730.53

    7!!."2 20,000.00 20,7!!."2

    CAPITAL 20,000.00

    PLAZO 2" meses

    TASA 7% anual

    FACTOR 0.0058333333

    CUOTA ( 85."5#

    $e&'' )a$&*al *asa &n*ees am'*&+a)&' ))u'*a

    1 20,000.00 0.58% 11!.!7 778.78 85."5

    2 1,221.22 0.58% 112.12 783.33 85."5

    3 18,"37.8 0.58% 107.55 787.0 85."5

    " 17,!". 0.58% 102.! 72." 85."5

    5 1!,857.50 0.58% 8.3" 77.12 85."5

    ! 1!,0!0.38 0.58% 3.! 801.77 85."5

    7 15,258.!1 0.58% 8.01 80!."" 85."5

    8 1","52.17 0.58% 8".30 811.15 85."5

    13,!"1.02 0.58% 7.57 815.88 85."5

    10 12,825.15 0.58% 7".81 820.!" 85."5

    11 12,00".51 0.58% 70.03 825."3 85."5

    12 11,17.08 0.58% !5.21 830.2" 85."5

    13 10,3"8.8" 0.58% !0.37 835.08 85."5

    1" ,513.7! 0.58% 55.50 83.5 85."5

    15 8,!73.80 0.58% 50.!0 8"".85 85."5

    1! 7,828.5 0.58% "5.!7 8".78 85."5

    17 !,7.17 0.58% "0.71 85".7" 85."5

    18 !,12"."3 0.58% 35.73 85.73 85."5

    1 5,2!".70 0.58% 30.71 8!".7" 85."5

  • 7/25/2019 amortizacion 2016

    6/24

    20 ",3.! 0.58% 25.!7 8!.7 85."5

    21 3,530.17 0.58% 20.5 87".8! 85."5

    22 2,!55.32 0.58% 15." 87.! 85."5

    23 1,775.35 0.58% 10.3! 885.10 85."5

    2" 80.2! 0.58% 5.1 80.2! 85."5

    1,"0.8" 20,000.00 21,"0.8"

    CAPITAL 20,000.00

    PLAZO 3! meses

    TASA 7% anual

    FACTOR 0.0058333333

    CUOTA ( !17.5"#

    $e&'' )a$&*al *asa &n*ees am'*&+a)&' ))u'*a

    1 20,000.00 0.58% 11!.!7 500.88 !17.5"

    2 1,".12 0.58% 113.7" 503.80 !17.5"

    3 18,5.33 0.58% 110.81 50!.7" !17.5"

    " 18,"88.5 0.58% 107.85 50.! !17.5"5 17,78.0 0.58% 10".88 512.!7 !17.5"

    ! 17,"!!.23 0.58% 101.8 515.!! !17.5"

    7 1!,50.58 0.58% 8.88 518.!! !17.5"

    8 1!,"31.2 0.58% 5.85 521.! !17.5"

    15,10.23 0.58% 2.81 52".73 !17.5"

    10 15,385." 0.58% 8.75 527.7 !17.5"

    11 1",857.70 0.58% 8!.!7 530.87 !17.5"

    12 1",32!.83 0.58% 83.57 533.7 !17.5"

    13 13,72.8! 0.58% 80."! 537.08 !17.5"

    1" 13,255.78 0.58% 77.33 5"0.22 !17.5"

    15 12,715.5! 0.58% 7".17 5"3.37 !17.5"

    1! 12,172.1 0.58% 71.00 5"!.5" !17.5"

    17 11,!25.!! 0.58% !7.82 5".73 !17.5"

    18 11,075.3 0.58% !".!1 552.3 !17.5"

    1 10,523.00 0.58% !1.38 55!.1! !17.5"

    20 ,!!.8" 0.58% 58.1" 55."0 !17.5"

    21 ,"07."" 0.58% 5".88 5!2.!7 !17.5"

    22 8,8"".77 0.58% 51.5 5!5.5 !17.5"

    23 8,278.82 0.58% "8.2 5!.25 !17.5"

    2" 7,70.58 0.58% "".7 572.57 !17.5"

    25 7,137.01 0.58% "1.!3 575.1 !17.5"

    2! !,5!1.10 0.58% 38.27 57.27 !17.5"

    27 5,81.83 0.58% 3".8 582.!5 !17.5"

    28 5,3.18 0.58% 31.50 58!.05 !17.5"

    2 ",813.13 0.58% 28.08 58."7 !17.5"

    30 ",223.!7 0.58% 2".!" 52.0 !17.5"

    31 3,!30.7! 0.58% 21.18 5!.3! !17.5"

    32 3,03"."0 0.58% 17.70 5.8" !17.5"

  • 7/25/2019 amortizacion 2016

    7/24

    33 2,"3".5! 0.58% 1".20 !03.3" !17.5"

    3" 1,831.22 0.58% 10.!8 !0!.8! !17.5"

    35 1,22".3! 0.58% 7.1" !10."0 !17.5"

    3! !13.! 0.58% 3.58