Вы находитесь на странице: 1из 5

SISTEMA ALEMN O DE CUOTA DE AMORTIZACIN CONSTANTE

Capital inicial 60000


REDITO % 20% ATENCION: Las casillas sombreadas contienen
Perodos 30 frmulas no escribir.
Aos 2.5
Pagos/ao 12
REDITO % 0

Capital pte. de Intereses del Cuota de Capital


Ao amortizacin perodo amortiz. amortizado
1 60000 1000.00 2000 2000
2 58000 966.67 2000 4000
3 56000 933.33 2000 6000
4 54000 900.00 2000 8000
5 52000 866.67 2000 10000
6 50000 833.33 2000 12000
7 48000 800.00 2000 14000
8 46000 766.67 2000 16000
9 44000 733.33 2000 18000
10 42000 700.00 2000 20000
11 40000 666.67 2000 22000
12 38000 633.33 2000 24000
13 36000 600.00 2000 26000
14 34000 566.67 2000 28000
15 32000 533.33 2000 30000
16 30000 500.00 2000 32000
17 28000 466.67 2000 34000
18 26000 433.33 2000 36000
19 24000 400.00 2000 38000
20 22000 366.67 2000 40000
21 20000 333.33 2000 42000
22 18000 300.00 2000 44000
23 16000 266.67 2000 46000
24 14000 233.33 2000 48000
25 12000 200.00 2000 50000
26 10000 166.67 2000 52000
27 8000 133.33 2000 54000
28 6000 100.00 2000 56000
29 4000 66.67 2000 58000
30 2000 33.33 2000 60000
IN CONSTANTE

das contienen

Anualidad
3000.00 Apr-17
2966.67 May-17
2933.33 Jun-17
2900.00 Jul-17
2866.67 Aug-17
2833.33 Sep-17
2800.00 Oct-17
2766.67 Nov-17
2733.33 Dec-17
2700.00 Jan-18
2666.67 Feb-18
2633.33 Mar-18
2600.00 Apr-18
2566.67 May-18
2533.33 Jun-18
2500.00 Jul-18
2466.67 Aug-18
2433.33 Sep-18
2400.00 Oct-18
2366.67 Nov-18
2333.33 Dec-18
2300.00 Jan-19
2266.67 Feb-19
2233.33 Mar-19
2200.00 Apr-19
2166.67 May-19
2133.33 Jun-19
2100.00 Jul-19
2066.67 Aug-19
2033.33 Sep-19
75500.00
Importe Seguro Total Vto.
1 11,111.11 pta - pta $ 11,111.11 May-17 Pagada
2 11,111.11 pta 5,915.16 pta $ 17,026.27 Jun-17 Pagada
3 11,111.11 pta 2,772.68 pta $ 13,883.79 Jul-17
4 11,111.11 pta 2,772.68 pta $ 13,883.79 Aug-17
5 11,111.11 pta 2,772.68 pta $ 13,883.79 Sep-17
6 11,111.11 pta 2,772.68 pta $ 13,883.79 Oct-17
7 11,111.11 pta 2,772.68 pta $ 13,883.79 Nov-17
8 11,111.11 pta 2,772.68 pta $ 13,883.79 Dec-17
9 11,111.11 pta 2,772.68 pta $ 13,883.79 Jan-18
10 11,111.11 pta 2,772.68 pta $ 13,883.79 Feb-18
11 11,111.11 pta 2,772.68 pta $ 13,883.79 Mar-18
12 11,111.11 pta 2,772.68 pta $ 13,883.79 Apr-18
13 11,111.11 pta 2,772.68 pta $ 13,883.79 May-18
14 11,111.11 pta 2,772.68 pta $ 13,883.79 Jun-18
15 11,111.11 pta 2,772.68 pta $ 13,883.79 Jul-18
16 11,111.11 pta 2,772.68 pta $ 13,883.79 Aug-18
17 11,111.11 pta 2,772.68 pta $ 13,883.79 Sep-18
18 11,111.11 pta 2,772.68 pta $ 13,883.79 Oct-18
$ 199,999.98 $ 50,278.04 $ 250,278.02

0-810-333-7777