TABLA DE AMORTIZACION Terreno Fraccionamiento García La Presa Ejemplo ilustrativo en dólares. $55,000.00
Valor de terreno Enganche Saldo a Financiar Tasa de Interés Plazo a Financiar
50%
Dls
$27,500.00 $27,500.00
6.0% 60 SALDO A FINANCIAR $27,500.00
PLAZO 60 Pagos
INTERES ANUAL 6.0% S.S.I
No. Dcto.
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58
Día
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Fecha Vencim.
ene-18 feb-18 mar-18 abr-18 may-18 jun-18 jul-18 ago-18 sep-18 oct-18 nov-18 dic-18 ene-19 feb-19 mar-19 abr-19 may-19 jun-19 jul-19 ago-19 sep-19 oct-19 nov-19 dic-19 ene-20 feb-20 mar-20 abr-20 may-20 jun-20 jul-20 ago-20 sep-20 oct-20 nov-20 dic-20 ene-21 feb-21 mar-21 abr-21 may-21 jun-21 jul-21 ago-21 sep-21 oct-21 nov-21 dic-21 ene-22 feb-22 mar-22 abr-22 may-22 jun-22 jul-22 ago-22 sep-22 oct-22
Mensualidad $531.65
Pago Mensual
$531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65 $531.65
Intereses
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
137.50 135.53 133.55 131.56 129.56 127.55 125.53 123.50 121.46 119.40 117.34 115.27 113.19 111.10 108.99 106.88 104.76 102.62 100.48 98.32 96.16 93.98 91.79 89.59 87.38 85.16 82.93 80.68 78.43 76.16 73.88 71.60 69.30 66.98 64.66 62.33 59.98 57.62 55.25 52.87 50.47 48.07 45.65 43.22 40.78 38.32 35.86 33.38 30.89 28.38 25.87 23.34 20.80 18.24 15.67 13.10 10.50 7.90
Amortización a capital
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
394.15 396.12 398.10 400.09 402.09 404.10 406.12 408.15 410.19 412.25 414.31 416.38 418.46 420.55 422.66 424.77 426.89 429.03 431.17 433.33 435.49 437.67 439.86 442.06 444.27 446.49 448.72 450.97 453.22 455.49 457.77 460.05 462.35 464.67 466.99 469.32 471.67 474.03 476.40 478.78 481.18 483.58 486.00 488.43 490.87 493.33 495.79 498.27 500.76 503.27 505.78 508.31 510.85 513.41 515.98 518.55 521.15 523.75
Anticipos
Saldo
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
$27,500.00 27,105.85 26,709.73 26,311.63 25,911.54 25,509.45 25,105.35 24,699.23 24,291.08 23,880.89 23,468.64 23,054.33 22,637.95 22,219.49 21,798.94 21,376.28 20,951.51 20,524.62 20,095.59 19,664.42 19,231.09 18,795.60 18,357.93 17,918.07 17,476.01 17,031.74 16,585.25 16,136.53 15,685.56 15,232.34 14,776.85 14,319.08 13,859.03 13,396.68 12,932.01 12,465.02 11,995.70 11,524.03 11,050.00 10,573.60 10,094.82 9,613.64 9,130.06 8,644.06 8,155.63 7,664.76 7,171.43 6,675.64 6,177.37 5,676.61 5,173.34 4,667.56 4,159.25 3,648.40 3,134.99 2,619.01 2,100.46 1,579.31 1,055.56
59 60
1 1
nov-22 dic-22
$531.65 $531.65
$ $
5.28 2.65
$ $
526.37 529.00
$ $
529.19 0.19
