Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 7 views

    Ejemplo Tabla de Amortización Finanaciamiento Actividad 2

    Uploaded by

    Alizz CoRa
    This document contains an amortization table for a $470,800 loan over 3 years (36 months) with a 12% interest rate and fixed monthly payments of $15,525.10. It shows the monthly breakdown of principal and interest payments, as well as the remaining balance, demonstrating how the loan balance decreases with each payment until being paid off by the final payment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Ejemplo Tabla de Amortización Finanaciamiento Actividad 2

    Uploaded by

    Alizz CoRa
    7 views2 pages
    This document contains an amortization table for a $470,800 loan over 3 years (36 months) with a 12% interest rate and fixed monthly payments of $15,525.10. It shows the monthly breakdown of principal and interest payments, as well as the remaining balance, demonstrating how the loan balance decreases with each payment until being paid off by the final payment.

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document contains an amortization table for a $470,800 loan over 3 years (36 months) with a 12% interest rate and fixed monthly payments of $15,525.10. It shows the monthly breakdown of principal and interest payments, as well as the remaining balance, demonstrating how the loan balance decreases with each payment until being paid off by the final payment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    7 views2 pages

    Ejemplo Tabla de Amortización Finanaciamiento Actividad 2

    Uploaded by

    Alizz CoRa
    This document contains an amortization table for a $470,800 loan over 3 years (36 months) with a 12% interest rate and fixed monthly payments of $15,525.10. It shows the monthly breakdown of principal and interest payments, as well as the remaining balance, demonstrating how the loan balance decreases with each payment until being paid off by the final payment.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 2

    Financiamiento_Crédito Citibanamex

    TABLA DE AMORTIZACION
    Pago
    Año N° de Meses Saldo Inicial Pago Capital Monto Pago Saldo final
    Interéses
    1 1 $470,800.00 $11,013.27 $4,511.83 $15,525.10 $459,786.73
    1 2 $459,786.73 $11,118.81 $4,406.29 $15,525.10 $448,667.92
    1 3 $448,667.92 $11,225.37 $4,299.73 $15,525.10 $437,442.55
    1 4 $437,442.55 $11,332.95 $4,192.16 $15,525.11 $426,109.60
    1 5 $426,109.60 $11,441.55 $4,083.55 $15,525.10 $414,668.05
    1 6 $414,668.05 $11,551.20 $3,973.90 $15,525.10 $403,116.85
    1 7 $403,116.85 $11,661.90 $3,863.20 $15,525.10 $391,454.95
    1 8 $391,454.95 $11,773.66 $3,751.44 $15,525.10 $379,681.29
    1 9 $379,681.29 $11,886.49 $3,638.61 $15,525.10 $367,794.80
    1 10 $367,794.80 $12,000.40 $3,524.70 $15,525.10 $355,794.40
    1 11 $355,794.40 $12,115.41 $3,409.70 $15,525.11 $343,678.99
    1 12 $343,678.99 $12,231.51 $3,293.59 $15,525.10 $331,447.48
    2 13 $331,447.48 $12,348.73 $3,176.37 $15,525.10 $319,098.75
    2 14 $319,098.75 $12,467.07 $3,058.03 $15,525.10 $306,631.68
    2 15 $306,631.68 $12,586.55 $2,938.55 $15,525.10 $294,045.13
    2 16 $294,045.13 $12,707.17 $2,817.93 $15,525.10 $281,337.96
    2 17 $281,337.96 $12,828.95 $2,696.16 $15,525.11 $268,509.01
    2 18 $268,509.01 $12,951.89 $2,573.21 $15,525.10 $255,557.12
    2 19 $255,557.12 $13,076.01 $2,449.09 $15,525.10 $242,481.11
    2 20 $242,481.11 $13,201.33 $2,323.78 $15,525.11 $229,279.78
    2 21 $229,279.78 $13,327.84 $2,197.26 $15,525.10 $215,951.94
    2 22 $215,951.94 $13,455.56 $2,069.54 $15,525.10 $202,496.38
    2 23 $202,496.38 $13,584.51 $1,940.59 $15,525.10 $188,911.87
    2 24 $188,911.87 $13,714.70 $1,810.41 $15,525.11 $175,197.17
    3 25 $175,197.17 $13,846.13 $1,678.97 $15,525.10 $161,351.04
    3 26 $161,351.04 $13,978.82 $1,546.28 $15,525.10 $147,372.22
    3 27 $147,372.22 $14,112.79 $1,412.32 $15,525.11 $133,259.43
    3 28 $133,259.43 $14,248.03 $1,277.07 $15,525.10 $119,011.40
    3 29 $119,011.40 $14,384.58 $1,140.53 $15,525.11 $104,626.82
    3 30 $104,626.82 $14,522.43 $1,002.67 $15,525.10 $90,104.39
    3 31 $90,104.39 $14,661.60 $863.50 $15,525.10 $75,442.79
    3 32 $75,442.79 $14,802.11 $722.99 $15,525.10 $60,640.68
    3 33 $60,640.68 $14,943.96 $581.14 $15,525.10 $45,696.72
    3 34 $45,696.72 $15,087.18 $437.93 $15,525.11 $30,609.54
    3 35 $30,609.54 $15,231.76 $293.34 $15,525.10 $15,377.78
    3 36 $15,377.78 $15,377.73 $147.37 $15,525.10 $0.05
    $9,193,434.32 $ 470,799.95 $ 88,103.75 $ 558,903.70
    Especificaciones

    Monto del Prestamo $670,000.00


    Plazo (Meses) 36
    Periodo de Gracia (Meses) 6
    Tasa de Interes 12%
    Tipo de Credito Pagos Fijos

    You might also like