Tabla de Amortizacion

interes
no. pendiente interes amort capital pagare pendiente mensual
0 380,000.00 - - 380,000.00 5%
1 19,000.00 1,000.00 20,000.00 379,000.00 5%
2 18,950.00 1,050.00 20,000.00 377,950.00 5%
3 18,897.50 1,102.50 20,000.00 376,847.50 5%
4 18,842.38 1,157.63 20,000.00 375,689.88 5%
5 18,784.49 1,215.51 20,000.00 374,474.37 5%
6 18,723.72 1,276.28 20,000.00 373,198.09 5%
7 18,659.90 1,340.10 20,000.00 371,857.99 5%
8 18,592.90 1,407.10 20,000.00 370,450.89 5%
9 18,522.54 1,477.46 20,000.00 368,973.44 5%
10 18,448.67 1,551.33 20,000.00 367,422.11 5%
11 18,371.11 1,628.89 20,000.00 365,793.21 5%
12 18,289.66 1,710.34 20,000.00 364,082.87 5%
13 18,204.14 1,795.86 20,000.00 362,287.02 5%
14 18,114.35 1,885.65 20,000.00 360,401.37 5%
15 18,020.07 1,979.93 20,000.00 358,421.44 5%
16 17,921.07 2,078.93 20,000.00 356,342.51 5%
17 17,817.13 2,182.87 20,000.00 354,159.63 5%
18 17,707.98 2,292.02 20,000.00 351,867.62 5%
19 17,593.38 2,406.62 20,000.00 349,461.00 5%
20 17,473.05 2,526.95 20,000.00 346,934.05 5%
21 17,346.70 2,653.30 20,000.00 344,280.75 5%
22 17,214.04 2,785.96 20,000.00 341,494.79 5%
23 17,074.74 2,925.26 20,000.00 338,569.52 5%
24 16,928.48 3,071.52 20,000.00 335,498.00 5%
25 16,774.90 3,225.10 20,000.00 332,272.90 5%
26 16,613.65 3,386.35 20,000.00 328,886.55 5%
27 16,444.33 3,555.67 20,000.00 325,330.87 5%
28 16,266.54 3,733.46 20,000.00 321,597.42 5%
29 16,079.87 3,920.13 20,000.00 317,677.29 5%
30 15,883.86 4,116.14 20,000.00 313,561.15 5%
31 15,678.06 4,321.94 20,000.00 309,239.21 5%
32 15,461.96 4,538.04 20,000.00 304,701.17 5%
33 15,235.06 4,764.94 20,000.00 299,936.23 5%
34 14,996.81 5,003.19 20,000.00 294,933.04 5%
35 14,746.65 5,253.35 20,000.00 289,679.69 5%
36 14,483.98 5,516.02 20,000.00 284,163.68 5%
37 14,208.18 5,791.82 20,000.00 278,371.86 5%
38 13,918.59 6,081.41 20,000.00 272,290.45 5%
39 13,614.52 6,385.48 20,000.00 265,904.98 5%
40 13,295.25 6,704.75 20,000.00 259,200.23 5%
41 12,960.01 7,039.99 20,000.00 252,160.24 5%
42 12,608.01 7,391.99 20,000.00 244,768.25 5%
43 12,238.41 7,761.59 20,000.00 237,006.66 5%
44 11,850.33 8,149.67 20,000.00 228,856.99 5%
45 11,442.85 8,557.15 20,000.00 220,299.84 5%
46 11,014.99 8,985.01 20,000.00 211,314.84 5%
47 10,565.74 9,434.26 20,000.00 201,880.58 5%
48 10,094.03 9,905.97 20,000.00 191,974.61 5%
49 9,598.73 10,401.27 20,000.00 181,573.34 5%
50 9,078.67 10,921.33 20,000.00 170,652.00 5%
51 8,532.60 11,467.40 20,000.00 159,184.60 5%
52 7,959.23 12,040.77 20,000.00 147,143.83 5%
53 7,357.19 12,642.81 20,000.00 134,501.03 5%
54 6,725.05 13,274.95 20,000.00 121,226.08 5%
55 6,061.30 13,938.70 20,000.00 107,287.38 5%
56 5,364.37 14,635.63 20,000.00 92,651.75 5%
57 4,632.59 15,367.41 20,000.00 77,284.34 5%
58 3,864.22 16,135.78 20,000.00 61,148.56 5%
59 3,057.43 16,942.57 20,000.00 44,205.98 5%
60 2,210.30 17,789.70 20,000.00 26,416.28 5%
61 1,320.81 18,679.19 20,000.00 7,737.10 5%
62 386.85 7,737.10 8,123.95 0.00 5%
1,000.00 20000
1,050.00 20000
1,102.50 20000
1,157.63 20000
1,215.51 20000
1,276.28 20000
1,340.10 20000
1,407.10 20000
1,477.46 20000
1,551.33 20000
1,628.89 20000
1,710.34 20000
1,795.86 20000
1,885.65 20000
1,979.93 20000
2,078.93 20000
2,182.87 20000
2,292.02 20000
2,406.62 20000
2,526.95 20000
2,653.30 20000
2,785.96 20000
2,925.26 20000
3,071.52 20000
3,225.10 20000
3,386.35 20000
3,555.67 20000
3,733.46 20000
3,920.13 20000
4,116.14 20000
4,321.94 20000
4,538.04 20000
4,764.94 20000
5,003.19 20000
5,253.35 20000
5,516.02 20000
5,791.82 20000
6,081.41 20000
6,385.48 20000
6,704.75 20000
7,039.99 20000
7,391.99 20000
7,761.59 20000
 8,149.67 20000
8,557.15 20000
8,985.01 20000
9,434.26 20000
9,905.97 20000
10,401.27 20000
10,921.33 20000
11,467.40 20000
12,040.77 20000
12,642.81 20000
13,274.95 20000
13,938.70 20000
14,635.63 20000
15,367.41 20000
16,135.78 20000
16,942.57 20000
17,789.70 20000
18,679.19 20000
7,737.10 8123.95
 Tabla de Amortizacion
interes
no. pendiente interes amort capital pagare pendiente mensual
0 220,000.00 - - 220,000.00 5%
1 11,000.00 9,000.00 20,000.00 211,000.00 5%
2 10,550.00 9,450.00 20,000.00 201,550.00 5%
3 10,077.50 9,922.50 20,000.00 191,627.50 5%
4 9,581.38 10,418.63 20,000.00 181,208.88 5%
5 9,060.44 10,939.56 20,000.00 170,269.32 5%
6 8,513.47 11,486.53 20,000.00 158,782.78 5%
7 7,939.14 12,060.86 20,000.00 146,721.92 5%
8 7,336.10 12,663.90 20,000.00 134,058.02 5%
9 6,702.90 13,297.10 20,000.00 120,760.92 5%
10 6,038.05 13,961.95 20,000.00 106,798.97 5%
11 5,339.95 14,660.05 20,000.00 92,138.92 5%
12 4,606.95 15,393.05 20,000.00 76,745.86 5%
13 3,837.29 16,162.71 20,000.00 60,583.15 5%
14 3,029.16 16,970.84 20,000.00 43,612.31 5%
15 2,180.62 17,819.38 20,000.00 25,792.93 5%
16 1,289.65 18,710.35 20,000.00 7,082.57 5%
17 354.13 7,082.57 7,436.70 0.00 5%
 9,000.00 20000
9,450.00 20000
9,922.50 20000
10,418.63 20000
10,939.56 20000
11,486.53 20000
12,060.86 20000
12,663.90 20000
13,297.10 20000
13,961.95 20000
14,660.05 20000
15,393.05 20000
16,162.71 20000
16,970.84 20000
17,819.38 20000
18,710.35 20000
7,082.57 7436.7
 Tabla de Amortizacion
interes
no. pendiente interes amort capital pagare pendiente mensual
0 54,486.72 - - 54,486.72 5%
1 2,724.34 2,275.66 5,000.00 52,211.06 5%
2 2,610.55 2,389.45 5,000.00 49,821.61 5%
3 2,491.08 2,508.92 5,000.00 47,312.69 5%
4 2,365.63 2,634.37 5,000.00 44,678.32 5%
5 2,233.92 2,766.08 5,000.00 41,912.24 5%
6 2,095.61 2,904.39 5,000.00 39,007.85 5%
7 1,950.39 3,049.61 5,000.00 35,958.24 5%
8 1,797.91 3,202.09 5,000.00 32,756.16 5%
9 1,637.81 3,362.19 5,000.00 29,393.96 5%
10 1,469.70 3,530.30 5,000.00 25,863.66 5%
11 1,293.18 3,706.82 5,000.00 22,156.85 5%
12 1,107.84 3,892.16 5,000.00 18,264.69 5%
13 913.23 4,086.77 5,000.00 14,177.92 5%
14 708.90 4,291.10 5,000.00 9,886.82 5%
15 494.34 4,505.66 5,000.00 5,381.16 5%
16 269.06 4,730.94 5,000.00 650.22 5%
32.51 650.22 682.73 - 0.00 5%
2,275.66 5000
2,389.45 5000
2,508.92 5000
2,634.37 5000 1995.2
2,766.08 5000 1999
2,904.39 5000 1998
3,049.61 5000 1997
3,202.09 5000 1999
3,362.19 5000 1997
3,530.30 5000 1999
3,706.82 5000 1997
3,892.16 5000 1997
4,086.77 5000 1997
4,291.10 5000
4,505.66 5000
4,730.94 5000
650.22 682.73