TABLA DE AMORTIZACION Terreno Fraccionamiento García La Jolla (La Gloria) Ejemplo ilustrativo en dólares. $53,500.00
Valor de terreno Enganche Saldo a Financiar Tasa de Interés Plazo a Financiar
50%
Dls
$26,750.00 $26,750.00
6.0% 60 SALDO A FINANCIAR $26,750.00
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 $517.15
Pago Mensual
$517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15 $517.15
Intereses
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
133.75 131.83 129.91 127.97 126.02 124.07 122.10 120.13 118.14 116.15 114.14 112.13 110.10 108.07 106.02 103.97 101.90 99.82 97.74 95.64 93.53 91.41 89.29 87.15 85.00 82.84 80.66 78.48 76.29 74.08 71.87 69.64 67.41 65.16 62.90 60.63 58.34 56.05 53.74 51.43 49.10 46.76 44.41 42.04 39.67 37.28 34.88 32.47 30.04 27.61 25.16 22.70 20.23 17.74 15.25 12.74 10.22 7.68
Amortización a capital
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
383.40 385.32 387.24 389.18 391.13 393.08 395.05 397.02 399.01 401.00 403.01 405.02 407.05 409.08 411.13 413.18 415.25 417.33 419.41 421.51 423.62 425.74 427.86 430.00 432.15 434.31 436.49 438.67 440.86 443.07 445.28 447.51 449.74 451.99 454.25 456.52 458.81 461.10 463.41 465.72 468.05 470.39 472.74 475.11 477.48 479.87 482.27 484.68 487.11 489.54 491.99 494.45 496.92 499.41 501.90 504.41 506.93 509.47
Anticipos
Saldo
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
$26,750.00 26,366.60 25,981.28 25,594.04 25,204.86 24,813.73 24,420.65 24,025.60 23,628.58 23,229.57 22,828.57 22,425.56 22,020.54 21,613.49 21,204.41 20,793.28 20,380.10 19,964.85 19,547.52 19,128.11 18,706.60 18,282.98 17,857.24 17,429.38 16,999.38 16,567.23 16,132.92 15,696.43 15,257.76 14,816.90 14,373.83 13,928.55 13,481.04 13,031.30 12,579.31 12,125.06 11,668.54 11,209.73 10,748.63 10,285.22 9,819.50 9,351.45 8,881.06 8,408.32 7,933.21 7,455.73 6,975.86 6,493.59 6,008.91 5,521.80 5,032.26 4,540.27 4,045.82 3,548.90 3,049.49 2,547.59 2,043.18 1,536.25 1,026.78
59 60
1 1
nov-22 dic-22
$517.15 $517.15
$ $
5.13 2.57
$ $
512.02 514.58
$ $
514.76 0.18
