tabla de amortizacion 3

2
TABLA DE AMORTIZACION GRADUAL FECHA DE NEGOCIACION: CAPITAL TASA(ANUAL) PLAZO(Años) PERIODO PAGO(DIAS) N° PERIODOS PAGO CUOTA VENCIMIENTO INTERES CAPITAL 1 8/26/2022 1632.25 $ 284.98 2 8/21/2023 1603.75 313.48 3 8/15/2024 1572.40 344.83 4 8/10/2025 1537.92 379.31 5 8/5/2026 1499.99 417.25 6 7/31/2027 1458.26 458.97 7 7/25/2028 1412.37 504.87 8 7/20/2029 1361.88 555.35 9 7/15/2030 1306.34 610.89 10 7/10/2031 1245.26 671.98 11 8/26/2022 1178.06 739.18 12 8/21/2023 1104.14 813.09 13 8/15/2024 1022.83 894.40 14 8/10/2025 933.39 983.84 15 8/5/2026 835.01 1082.23 16 7/31/2027 726.78 1190.45 17 7/25/2028 607.74 1309.50 18 7/20/2029 476.79 1440.45 19 7/15/2030 332.74 1584.49 20 7/10/2031 174.29 1742.94

Upload: jossiemejia

Post on 29-Jul-2015

628 views

Category:

Documents


2 download

TRANSCRIPT

Page 1: Tabla de amortizacion 3

TABLA DE AMORTIZACION GRADUALFECHA DE NEGOCIACION: 12/6/2010

CAPITAL 16,322.50TASA(ANUAL) 10.00%PLAZO(Años) 20

PERIODO PAGO(DIAS) 30N° PERIODOS 20

PAGO $ 1,917.23CUOTA VENCIMIENTO INTERES CAPITAL SALDO CAPITAL

1 4/15/2023 1632.25 $ 284.98 $ 16,037.522 4/9/2024 1603.75 313.48 15724.033 4/4/2025 1572.40 344.83 15379.204 3/30/2026 1537.92 379.31 14999.895 3/25/2027 1499.99 417.25 14582.646 3/19/2028 1458.26 458.97 14123.677 3/14/2029 1412.37 504.87 13618.808 3/9/2030 1361.88 555.35 13063.459 3/4/2031 1306.34 610.89 12452.56

10 2/27/2032 1245.26 671.98 11780.5811 4/15/2023 1178.06 739.18 11041.4012 4/9/2024 1104.14 813.09 10228.3113 4/4/2025 1022.83 894.40 9333.9014 3/30/2026 933.39 983.84 8350.0615 3/25/2027 835.01 1082.23 7267.8316 3/19/2028 726.78 1190.45 6077.3817 3/14/2029 607.74 1309.50 4767.8818 3/9/2030 476.79 1440.45 3327.4319 3/4/2031 332.74 1584.49 1742.9420 2/27/2032 174.29 1742.94 0.00