tabla amortizacion cuotas iguales
DESCRIPTION
Permite calcular tabla de amortización para cuotas igualesTRANSCRIPT
TABLA DE AMORTIZACIONBENEFICIARIO
INSTIT. FINANCIERA CFN
MONTO EN USD 27,000.00
TASA DE INTERES 6.00%
PLAZO 5 años
GRACIA 0 años
FECHA DE INICIO 3/14/2016
MONEDA DOLARES
AMORTIZACION CADA 30 días
Número de períodos 60 para amortizar capital
No. VENCIMIENTO SALDO INTERES
0 27,000.00
1 13-Apr-2016 26,613.01 135.00
2 13-May-2016 26,224.09 133.07
3 12-Jun-2016 25,833.23 131.12
4 12-Jul-2016 25,440.41 129.17
5 11-Aug-2016 25,045.63 127.20
6 10-Sep-2016 24,648.87 125.23
7 10-Oct-2016 24,250.13 123.24
8 09-Nov-2016 23,849.39 121.25
9 09-Dec-2016 23,446.65 119.25
10 08-Jan-2017 23,041.90 117.23
11 07-Feb-2017 22,635.12 115.21
12 09-Mar-2017 22,226.31 113.18
13 08-Apr-2017 21,815.46 111.13
14 08-May-2017 21,402.55 109.08
15 07-Jun-2017 20,987.58 107.01
16 07-Jul-2017 20,570.53 104.94
17 06-Aug-2017 20,151.40 102.85
18 05-Sep-2017 19,730.17 100.76
19 05-Oct-2017 19,306.84 98.65
20 04-Nov-2017 18,881.38 96.53
21 04-Dec-2017 18,453.80 94.41
22 03-Jan-2018 18,024.09 92.27
23 02-Feb-2018 17,592.22 90.12
24 04-Mar-2018 17,158.20 87.96
25 03-Apr-2018 16,722.00 85.79
26 03-May-2018 16,283.63 83.61
27 02-Jun-2018 15,843.06 81.42
28 02-Jul-2018 15,400.29 79.22
29 01-Aug-2018 14,955.31 77.00
30 31-Aug-2018 14,508.10 74.78
31 30-Sep-2018 14,058.65 72.54
32 30-Oct-2018 13,606.96 70.29
33 29-Nov-2018 13,153.01 68.03
34 29-Dec-2018 12,696.79 65.77
35 28-Jan-2019 12,238.29 63.48
36 27-Feb-2019 11,777.49 61.19
37 29-Mar-2019 11,314.39 58.89
38 28-Apr-2019 10,848.98 56.57
39 28-May-2019 10,381.24 54.24
40 27-Jun-2019 9,911.16 51.91
41 27-Jul-2019 9,438.73 49.56
42 26-Aug-2019 8,963.94 47.19
43 25-Sep-2019 8,486.77 44.82
44 25-Oct-2019 8,007.22 42.43
45 24-Nov-2019 7,525.27 40.04
46 24-Dec-2019 7,040.91 37.63
47 23-Jan-2020 6,554.13 35.20
48 22-Feb-2020 6,064.92 32.77
49 23-Mar-2020 5,573.25 30.32
50 22-Apr-2020 5,079.14 27.87
51 22-May-2020 4,582.55 25.40
52 21-Jun-2020 4,083.47 22.91
53 21-Jul-2020 3,581.90 20.42
54 20-Aug-2020 3,077.83 17.91
55 19-Sep-2020 2,571.23 15.39
56 19-Oct-2020 2,062.10 12.86
57 18-Nov-2020 1,550.43 10.31
58 18-Dec-2020 1,038.75 7.75
59 17-Jan-2021 524.52 5.19
60 16-Feb-2021 7.73 2.62
18-Mar-2021 (511.64) 0.04
TABLA DE AMORTIZACION 521.99
T. EFECTIVA 6.1678%
PRINCIPAL DIVIDENDO
386.99 521.99 582.01
388.92 521.99
390.87 521.99
392.82 521.99
394.78 521.99
396.76 521.99
398.74 521.99
400.74 521.99
402.74 521.99
404.75 521.99
406.78 521.99
408.81 521.99
410.85 521.99
412.91 521.99
414.97 521.99
417.05 521.99
419.13 521.99
421.23 521.99
423.33 521.99
425.45 521.99
427.58 521.99
429.72 521.99
431.87 521.99
434.02 521.99
436.19 521.99
438.38 521.99
440.57 521.99
442.77 521.99
444.98 521.99
447.21 521.99
449.45 521.99
451.69 521.99
453.95 521.99
456.22 521.99
458.50 521.99
460.79 521.99
463.10 521.99
465.41 521.99
467.74 521.99
470.08 521.99
472.43 521.99
474.79 521.99
477.17 521.99
479.55 521.99
481.95 521.99
484.36 521.99
486.78 521.99
489.21 521.99
491.66 521.99
494.12 521.99
496.59 521.99
499.07 521.99
501.57 521.99
504.08 521.99
506.60 521.99
509.13 521.99
511.68 521.99
514.23 521.99
516.79 521.99
519.36 521.99
521.95 521.99
122710.67 73080.03
122739.42 59444.19
13635.84