TABLA DE AMORTIZACIÓN 12 MESES

Valor total $ 1,680,000.00

30% de enganche $ 504,000.00
Restante total $ 1,176,000.00

Tasa de interes mensual 2%

Plazo 12 $111,202.09

Abono a
periodos inicial intereses cuota fija saldo final
capital
0 $ 1,176,000.00
1 $ 1,176,000.00 $ 23,520.00 $87,682.09 $111,202.09 $ 1,088,317.91
2 $ 1,088,317.91 $ 21,766.36 $89,435.73 $111,202.09 $ 998,882.19
3 $ 998,882.19 $ 19,977.64 $91,224.44 $111,202.09 $ 907,657.75
4 $ 907,657.75 $ 18,153.15 $93,048.93 $111,202.09 $ 814,608.81
5 $ 814,608.81 $ 16,292.18 $94,909.91 $111,202.09 $ 719,698.91
6 $ 719,698.91 $ 14,393.98 $96,808.11 $111,202.09 $ 622,890.80
7 $ 622,890.80 $ 12,457.82 $98,744.27 $111,202.09 $ 524,146.53
8 $ 524,146.53 $ 10,482.93 $100,719.16 $111,202.09 $ 423,427.37
9 $ 423,427.37 $ 8,468.55 $102,733.54 $111,202.09 $ 320,693.83
10 $ 320,693.83 $ 6,413.88 $104,788.21 $111,202.09 $ 215,905.63
11 $ 215,905.63 $ 4,318.11 $106,883.97 $111,202.09 $ 109,021.65
12 $ 109,021.65 $ 2,180.43 $109,021.65 $111,202.09 $ -

SUMA $ 158,425.03 $1,176,000.00 $1,334,425.03

 TABLA DE AMORTIZACIÓN 24 MESES
Valor total $ 1,680,000.00
30% de enganche $ 504,000.00
Restante total $ 1,176,000.00
Tasa de interes mensual 2%
Plazo 24 $62,176.41

Abono a
periodos inicial intereses cuota fija saldo final
capital
0 $ 1,176,000.00
1 $ 1,176,000.00 $ 23,520.00 $38,656.41 $62,176.41 $ 1,137,343.59
2 $ 1,137,343.59 $ 22,746.87 $39,429.54 $62,176.41 $ 1,097,914.05
3 $ 1,097,914.05 $ 21,958.28 $40,218.13 $62,176.41 $ 1,057,695.92
4 $ 1,057,695.92 $ 21,153.92 $41,022.49 $62,176.41 $ 1,016,673.43
5 $ 1,016,673.43 $ 20,333.47 $41,842.94 $62,176.41 $ 974,830.49
6 $ 974,830.49 $ 19,496.61 $42,679.80 $62,176.41 $ 932,150.69
7 $ 932,150.69 $ 18,643.01 $43,533.40 $62,176.41 $ 888,617.29
8 $ 888,617.29 $ 17,772.35 $44,404.06 $62,176.41 $ 844,213.23
9 $ 844,213.23 $ 16,884.26 $45,292.15 $62,176.41 $ 798,921.08
10 $ 798,921.08 $ 15,978.42 $46,197.99 $62,176.41 $ 752,723.09
11 $ 752,723.09 $ 15,054.46 $47,121.95 $62,176.41 $ 705,601.14
12 $ 705,601.14 $ 14,112.02 $48,064.39 $62,176.41 $ 657,536.76
13 $ 657,536.76 $ 13,150.74 $49,025.68 $62,176.41 $ 608,511.08
14 $ 608,511.08 $ 12,170.22 $50,006.19 $62,176.41 $ 558,504.89
15 $ 558,504.89 $ 11,170.10 $51,006.31 $62,176.41 $ 507,498.58
16 $ 507,498.58 $ 10,149.97 $52,026.44 $62,176.41 $ 455,472.14
17 $ 455,472.14 $ 9,109.44 $53,066.97 $62,176.41 $ 402,405.17
18 $ 402,405.17 $ 8,048.10 $54,128.31 $62,176.41 $ 348,276.87
19 $ 348,276.87 $ 6,965.54 $55,210.87 $62,176.41 $ 293,065.99
20 $ 293,065.99 $ 5,861.32 $56,315.09 $62,176.41 $ 236,750.90
21 $ 236,750.90 $ 4,735.02 $57,441.39 $62,176.41 $ 179,309.51
22 $ 179,309.51 $ 3,586.19 $58,590.22 $62,176.41 $ 120,719.29
23 $ 120,719.29 $ 2,414.39 $59,762.02 $62,176.41 $ 60,957.27
24 $ 60,957.27 $ 1,219.15 $60,957.27 $62,176.41 $ 0.00
SUMA $ 316,233.85 $1,176,000.00 $1,492,233.85
 TABLA DE AMORTIZACIÓN 60 MESES
Valor total $ 1,680,000.00
30% de enganche $ 504,000.00
Restante total $ 1,176,000.00
Tasa de interes mensual 2%
Plazo 60 $33,831.13

Abono a
periodos inicial intereses cuota fija saldo final
capital
0 $ 1,176,000.00
1 $ 1,176,000.00 $ 23,520.00 $10,311.13 $33,831.13 $ 1,165,688.87
2 $ 1,165,688.87 $ 23,313.78 $10,517.35 $33,831.13 $ 1,155,171.52
3 $ 1,155,171.52 $ 23,103.43 $10,727.70 $33,831.13 $ 1,144,443.82
4 $ 1,144,443.82 $ 22,888.88 $10,942.25 $33,831.13 $ 1,133,501.57
5 $ 1,133,501.57 $ 22,670.03 $11,161.10 $33,831.13 $ 1,122,340.48
6 $ 1,122,340.48 $ 22,446.81 $11,384.32 $33,831.13 $ 1,110,956.16
7 $ 1,110,956.16 $ 22,219.12 $11,612.00 $33,831.13 $ 1,099,344.15
8 $ 1,099,344.15 $ 21,986.88 $11,844.24 $33,831.13 $ 1,087,499.91
9 $ 1,087,499.91 $ 21,750.00 $12,081.13 $33,831.13 $ 1,075,418.78
10 $ 1,075,418.78 $ 21,508.38 $12,322.75 $33,831.13 $ 1,063,096.03
11 $ 1,063,096.03 $ 21,261.92 $12,569.21 $33,831.13 $ 1,050,526.82
12 $ 1,050,526.82 $ 21,010.54 $12,820.59 $33,831.13 $ 1,037,706.23
13 $ 1,037,706.23 $ 20,754.12 $13,077.00 $33,831.13 $ 1,024,629.23
14 $ 1,024,629.23 $ 20,492.58 $13,338.54 $33,831.13 $ 1,011,290.68
15 $ 1,011,290.68 $ 20,225.81 $13,605.31 $33,831.13 $ 997,685.37
16 $ 997,685.37 $ 19,953.71 $13,877.42 $33,831.13 $ 983,807.95
17 $ 983,807.95 $ 19,676.16 $14,154.97 $33,831.13 $ 969,652.98
18 $ 969,652.98 $ 19,393.06 $14,438.07 $33,831.13 $ 955,214.91
19 $ 955,214.91 $ 19,104.30 $14,726.83 $33,831.13 $ 940,488.08
20 $ 940,488.08 $ 18,809.76 $15,021.37 $33,831.13 $ 925,466.71
21 $ 925,466.71 $ 18,509.33 $15,321.79 $33,831.13 $ 910,144.92
22 $ 910,144.92 $ 18,202.90 $15,628.23 $33,831.13 $ 894,516.69
23 $ 894,516.69 $ 17,890.33 $15,940.79 $33,831.13 $ 878,575.90
24 $ 878,575.90 $ 17,571.52 $16,259.61 $33,831.13 $ 862,316.29
25 $ 862,316.29 $ 17,246.33 $16,584.80 $33,831.13 $ 845,731.49
26 $ 845,731.49 $ 16,914.63 $16,916.50 $33,831.13 $ 828,814.99
27 $ 828,814.99 $ 16,576.30 $17,254.83 $33,831.13 $ 811,560.16
28 $ 811,560.16 $ 16,231.20 $17,599.92 $33,831.13 $ 793,960.23
29 $ 793,960.23 $ 15,879.20 $17,951.92 $33,831.13 $ 776,008.31
30 $ 776,008.31 $ 15,520.17 $18,310.96 $33,831.13 $ 757,697.35
31 $ 757,697.35 $ 15,153.95 $18,677.18 $33,831.13 $ 739,020.17
32 $ 739,020.17 $ 14,780.40 $19,050.72 $33,831.13 $ 719,969.45
33 $ 719,969.45 $ 14,399.39 $19,431.74 $33,831.13 $ 700,537.71
34 $ 700,537.71 $ 14,010.75 $19,820.37 $33,831.13 $ 680,717.33
35 $ 680,717.33 $ 13,614.35 $20,216.78 $33,831.13 $ 660,500.55
36 $ 660,500.55 $ 13,210.01 $20,621.12 $33,831.13 $ 639,879.43
37 $ 639,879.43 $ 12,797.59 $21,033.54 $33,831.13 $ 618,845.90
38 $ 618,845.90 $ 12,376.92 $21,454.21 $33,831.13 $ 597,391.69
39 $ 597,391.69 $ 11,947.83 $21,883.29 $33,831.13 $ 575,508.39
40 $ 575,508.39 $ 11,510.17 $22,320.96 $33,831.13 $ 553,187.43
41 $ 553,187.43 $ 11,063.75 $22,767.38 $33,831.13 $ 530,420.05
42 $ 530,420.05 $ 10,608.40 $23,222.73 $33,831.13 $ 507,197.33
43 $ 507,197.33 $ 10,143.95 $23,687.18 $33,831.13 $ 483,510.14
44 $ 483,510.14 $ 9,670.20 $24,160.92 $33,831.13 $ 459,349.22
45 $ 459,349.22 $ 9,186.98 $24,644.14 $33,831.13 $ 434,705.08
46 $ 434,705.08 $ 8,694.10 $25,137.03 $33,831.13 $ 409,568.05
47 $ 409,568.05 $ 8,191.36 $25,639.77 $33,831.13 $ 383,928.28
48 $ 383,928.28 $ 7,678.57 $26,152.56 $33,831.13 $ 357,775.72
49 $ 357,775.72 $ 7,155.51 $26,675.61 $33,831.13 $ 331,100.11
50 $ 331,100.11 $ 6,622.00 $27,209.13 $33,831.13 $ 303,890.98
51 $ 303,890.98 $ 6,077.82 $27,753.31 $33,831.13 $ 276,137.67
52 $ 276,137.67 $ 5,522.75 $28,308.37 $33,831.13 $ 247,829.30
53 $ 247,829.30 $ 4,956.59 $28,874.54 $33,831.13 $ 218,954.76
54 $ 218,954.76 $ 4,379.10 $29,452.03 $33,831.13 $ 189,502.72
55 $ 189,502.72 $ 3,790.05 $30,041.07 $33,831.13 $ 159,461.65
56 $ 159,461.65 $ 3,189.23 $30,641.89 $33,831.13 $ 128,819.76
57 $ 128,819.76 $ 2,576.40 $31,254.73 $33,831.13 $ 97,565.02
58 $ 97,565.02 $ 1,951.30 $31,879.83 $33,831.13 $ 65,685.20
59 $ 65,685.20 $ 1,313.70 $32,517.42 $33,831.13 $ 33,167.77
60 $ 33,167.77 $ 663.36 $33,167.77 $33,831.13 -$ 0.00
SUMA $ 853,867.67 $1,176,000.00 $2,029,867.67