Вы находитесь на странице: 1из 6

FRC 0.

051680835 C CAPITAL
INTERES MENSUAL 0.018 1 50,000.00
PRESTAMO 50,000.00 2 48,315.95825
PLAZO 24 3 46,601.60375
4 44,856.39087
5 43,079.76415
6 41,271.15816
7 39,429.99725
8 37,555.69545
9 35,647.65622
10 33,705.27228
11 31,727.92543
12 29,714.98634
13 27,665.81435
14 25,579.75726
15 23,456.15114
16 21,294.32011
17 19,093.57612
18 16,853.21874
19 14,572.53493
20 12,250.79880
21 9,887.27143
22 7,481.20057
23 5,031.82043
24 2,538.35145
TOTAL
AMORTIZACION INTERES CUOTA
1,684.04 900.00 2584.04175
1,714.35 869.69 2584.04175
1,745.21 838.83 2584.04175
1,776.63 807.42 2584.04175
1,808.61 775.44 2584.04175
1,841.16 742.88 2584.04175
1,874.30 709.74 2584.04175
1,908.04 676.00 2584.04175
1,942.38 641.66 2584.04175
1,977.35 606.69 2584.04175
2,012.94 571.10 2584.04175
2,049.17 534.87 2584.04175
2,086.06 497.98 2584.04175
2,123.61 460.44 2584.04175
2,161.83 422.21 2584.04175
2,200.74 383.30 2584.04175
2,240.36 343.68 2584.04175
2,280.68 303.36 2584.04175
2,321.74 262.31 2584.04175
2,363.53 220.51 2584.04175
2,406.07 177.97 2584.04175
2,449.38 134.66 2584.04175
2,493.47 90.57 2584.04175
2,538.35 45.69 2584.04175
50,000.00 12,017.00 62,017.00
FRC 0.051680835 C CAPITAL
INTERES MENSUAL 0.008958 1 100,000.00
PRESTAMO 100,000.00 2 98,734.03793
PLAZO 60 3 97,456.73496
0.7076304887 4 96,167.98947
5 94,867.69898
6 93,555.76005
7 92,232.06833
8 90,896.51855
9 89,549.00446
10 88,189.41889
11 86,817.65370
12 85,433.59978
13 84,037.14705
14 82,628.18442
15 81,206.59984
16 79,772.28023
17 78,325.11151
18 76,864.97856
19 75,391.76526
20 73,905.35443
21 72,405.62783
22 70,892.46618
23 69,365.74912
24 67,825.35522
25 66,271.16196
26 64,703.04572
27 63,120.88177
28 61,524.54427
29 59,913.90625
30 58,288.83959
31 56,649.21505
32 54,994.90220
33 53,325.76946
34 51,641.68408
35 49,942.51210
36 48,228.11837
37 46,498.36653
38 44,753.11900
39 42,992.23696
40 41,215.58035
41 39,423.00785
42 37,614.37690
43 35,789.54363
44 33,948.36289
45 32,090.68824
46 30,216.37192
47 28,325.26485
48 26,417.21662
49 24,492.07545
50 22,549.68823
51 20,589.90045
52 18,612.55624
53 16,617.49832
54 14,604.56801
55 12,573.60520
56 10,524.44835
57 8,456.93446
58 6,370.89910
59 4,266.17634
60 2,142.59877
TOTAL
AMORTIZACION INTERES CUOTA
1,265.96 895.83 2161.7954
1,277.30 884.49 2161.7954
1,288.75 873.05 2161.7954
1,300.29 861.50 2161.7954
1,311.94 849.86 2161.7954
1,323.69 838.10 2161.7954
1,335.55 826.25 2161.7954
1,347.51 814.28 2161.7954
1,359.59 802.21 2161.7954
1,371.77 790.03 2161.7954
1,384.05 777.74 2161.7954
1,396.45 765.34 2161.7954
1,408.96 752.83 2161.7954
1,421.58 740.21 2161.7954
1,434.32 727.48 2161.7954
1,447.17 714.63 2161.7954
1,460.13 701.66 2161.7954
1,473.21 688.58 2161.7954
1,486.41 675.38 2161.7954
1,499.73 662.07 2161.7954
1,513.16 648.63 2161.7954
1,526.72 635.08 2161.7954
1,540.39 621.40 2161.7954
1,554.19 607.60 2161.7954
1,568.12 593.68 2161.7954
1,582.16 579.63 2161.7954
1,596.34 565.46 2161.7954
1,610.64 551.16 2161.7954
1,625.07 536.73 2161.7954
1,639.62 522.17 2161.7954
1,654.31 507.48 2161.7954
1,669.13 492.66 2161.7954
1,684.09 477.71 2161.7954
1,699.17 462.62 2161.7954
1,714.39 447.40 2161.7954
1,729.75 432.04 2161.7954
1,745.25 416.55 2161.7954
1,760.88 400.91 2161.7954
1,776.66 385.14 2161.7954
1,792.57 369.22 2161.7954
1,808.63 353.16 2161.7954
1,824.83 336.96 2161.7954
1,841.18 320.61 2161.7954
1,857.67 304.12 2161.7954
1,874.32 287.48 2161.7954
1,891.11 270.69 2161.7954
1,908.05 253.75 2161.7954
1,925.14 236.65 2161.7954
1,942.39 219.41 2161.7954
1,959.79 202.01 2161.7954
1,977.34 184.45 2161.7954
1,995.06 166.74 2161.7954
2,012.93 148.87 2161.7954
2,030.96 130.83 2161.7954
2,049.16 112.64 2161.7954
2,067.51 94.28 2161.7954
2,086.04 75.76 2161.7954
2,104.72 57.07 2161.7954
2,123.58 38.22 2161.7954
2,142.60 19.19 2161.7954
100,000.00 29,707.72 129,707.72 2161.7954

Вам также может понравиться