Finanzas Amortización

P $100.000.000,00
J 4,88%
i 1,50%
n 36 meses


t INICIO FINAL
meses SALDO INTERESES CUOTA ABONO SALDO
1 $100.000.000,00 $1.500.000,00 $1.500.000,00 $0,00$100.000.000,00
2 $100.000.000,00 $1.500.000,00 $1.573.242,34 $73.242,34 $99.926.757,66
3 $99.926.757,66 $1.498.901,36 $1.650.060,98 $151.159,61 $99.775.598,04
4 $99.775.598,04$1.496.633,97 $1.730.630,53 $233.996,56 $99.541.601,48
5 $99.541.601,48 $1.493.124,02 $1.815.134,15 $322.010,13 $99.219.591,35
6 $99.219.591,35 $1.488.293,87 $1.903.763,94 $415.470,07$98.804.121,28
7 $98.804.121,28 $1.482.061,82 $1.996.721,36 $514.659,54 $98.289.461,75
8 $98.289.461,75 $1.474.341,93 $2.094.217,72 $619.875,80 $97.669.585,95
9 $97.669.585,95$1.465.043,79 $2.196.474,66 $731.430,88 $96.938.155,07
10 $96.938.155,07 $1.454.072,33 $2.303.724,63 $849.652,30 $96.088.502,77
11 $96.088.502,77 $1.441.327,54 $2.416.211,42 $974.883,88$95.113.618,89
12 $95.113.618,89 $1.426.704,28 $2.534.190,74 $1.107.486,46 $94.006.132,43
13 $94.006.132,43 $1.410.091,99 $2.657.930,79 $1.247.838,80 $92.758.293,63
14 $92.758.293,63$1.391.374,40 $2.787.712,84 $1.396.338,43 $91.361.955,19
15 $91.361.955,19 $1.370.429,33 $2.923.831,92 $1.553.402,59 $89.808.552,60
16 $89.808.552,60 $1.347.128,29 $3.066.597,45 $1.719.469,16$88.089.083,44
17 $88.089.083,44 $1.321.336,25 $3.216.333,97 $1.894.997,72 $86.194.085,73
18 $86.194.085,73 $1.292.911,29 $3.373.381,86 $2.080.470,57 $84.113.615,16
19 $84.113.615,16$1.261.704,23 $3.538.098,11 $2.276.393,89 $81.837.221,27
20 $81.837.221,27 $1.227.558,32 $3.710.857,18 $2.483.298,86 $79.353.922,41
21 $79.353.922,41 $1.190.308,84 $3.892.051,76$2.701.742,92 $76.652.179,49
22 $76.652.179,49 $1.149.782,69 $4.082.093,75 $2.932.311,06 $73.719.868,44
23 $73.719.868,44 $1.105.798,03 $4.281.415,15 $3.175.617,13 $70.544.251,31
24...