Amortización de Crédito

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 15

CRÉDITO ENRIQUE

MONTO: Bs 100,000.00 MES DE PAGO: 60

MES CRÉDITO INTERÉS ANUAL INTERÉS MENSUAL CUOTA MENSUAL INTERÉS


0 Bs 100,000.00 24 2
1 Bs 1,666.67 Bs 2,000.00
2 Bs 1,666.67 Bs 1,966.67
3 Bs 1,666.67 Bs 1,933.33
4 Bs 1,666.67 Bs 1,900.00
5 Bs 1,666.67 Bs 1,866.67
6 Bs 1,666.67 Bs 1,833.33
7 Bs 1,666.67 Bs 1,800.00
8 Bs 1,666.67 Bs 1,766.67
9 Bs 1,666.67 Bs 1,733.33
10 Bs 1,666.67 Bs 1,700.00
11 Bs 1,666.67 Bs 1,666.67
12 Bs 1,666.67 Bs 1,633.33
13 Bs 1,666.67 Bs 1,600.00
14 Bs 1,666.67 Bs 1,566.67
15 Bs 1,666.67 Bs 1,533.33
16 Bs 1,666.67 Bs 1,500.00
17 Bs 1,666.67 Bs 1,466.67
18 Bs 1,666.67 Bs 1,433.33
19 Bs 1,666.67 Bs 1,400.00
20 Bs 1,666.67 Bs 1,366.67
21 Bs 1,666.67 Bs 1,333.33
22 Bs 1,666.67 Bs 1,300.00
23 Bs 1,666.67 Bs 1,266.67
24 Bs 1,666.67 Bs 1,233.33
25 Bs 1,666.67 Bs 1,200.00
26 Bs 1,666.67 Bs 1,166.67
27 Bs 1,666.67 Bs 1,133.33
28 Bs 1,666.67 Bs 1,100.00
29 Bs 1,666.67 Bs 1,066.67
30 Bs 1,666.67 Bs 1,033.33
31 Bs 1,666.67 Bs 1,000.00
32 Bs 1,666.67 Bs 966.67
33 Bs 1,666.67 Bs 933.33
34 Bs 1,666.67 Bs 900.00
35 Bs 1,666.67 Bs 866.67
36 Bs 1,666.67 Bs 833.33
37 Bs 1,666.67 Bs 800.00
38 Bs 1,666.67 Bs 766.67
39 Bs 1,666.67 Bs 733.33
40 Bs 1,666.67 Bs 700.00
41 Bs 1,666.67 Bs 666.67
42 Bs 1,666.67 Bs 633.33
43 Bs 1,666.67 Bs 600.00
44 Bs 1,666.67 Bs 566.67
45 Bs 1,666.67 Bs 533.33
46 Bs 1,666.67 Bs 500.00
47 Bs 1,666.67 Bs 466.67
48 Bs 1,666.67 Bs 433.33
49 Bs 1,666.67 Bs 400.00
50 Bs 1,666.67 Bs 366.67
51 Bs 1,666.67 Bs 333.33
52 Bs 1,666.67 Bs 300.00
53 Bs 1,666.67 Bs 266.67
54 Bs 1,666.67 Bs 233.33
55 Bs 1,666.67 Bs 200.00
56 Bs 1,666.67 Bs 166.67
57 Bs 1,666.67 Bs 133.33
58 Bs 1,666.67 Bs 100.00
59 Bs 1,666.67 Bs 66.67
60 Bs 1,666.67 Bs 33.33
CUOTA A PAGAR SALDO CAPITAL PAGADO

Bs 3,666.67 Bs 98,333.33 Bs 3,666.67


Bs 3,633.33 Bs 96,666.67 Bs 7,300.00
Bs 3,600.00 Bs 95,000.00 Bs 10,900.00
Bs 3,566.67 Bs 93,333.33 Bs 14,466.67
Bs 3,533.33 Bs 91,666.67 Bs 18,000.00
Bs 3,500.00 Bs 90,000.00 Bs 21,500.00
Bs 3,466.67 Bs 88,333.33 Bs 24,966.67
Bs 3,433.33 Bs 86,666.67 Bs 28,400.00
Bs 3,400.00 Bs 85,000.00 Bs 31,800.00
Bs 3,366.67 Bs 83,333.33 Bs 35,166.67
Bs 3,333.33 Bs 81,666.67 Bs 38,500.00
Bs 3,300.00 Bs 80,000.00 Bs 41,800.00
Bs 3,266.67 Bs 78,333.33 Bs 45,066.67
Bs 3,233.33 Bs 76,666.67 Bs 48,300.00
Bs 3,200.00 Bs 75,000.00 Bs 51,500.00
Bs 3,166.67 Bs 73,333.33 Bs 54,666.67
Bs 3,133.33 Bs 71,666.67 Bs 57,800.00
Bs 3,100.00 Bs 70,000.00 Bs 60,900.00
Bs 3,066.67 Bs 68,333.33 Bs 63,966.67
Bs 3,033.33 Bs 66,666.67 Bs 67,000.00
Bs 3,000.00 Bs 65,000.00 Bs 70,000.00
Bs 2,966.67 Bs 63,333.33 Bs 72,966.67
Bs 2,933.33 Bs 61,666.67 Bs 75,900.00
Bs 2,900.00 Bs 60,000.00 Bs 78,800.00
Bs 2,866.67 Bs 58,333.33 Bs 81,666.67
Bs 2,833.33 Bs 56,666.67 Bs 84,500.00
Bs 2,800.00 Bs 55,000.00 Bs 87,300.00
Bs 2,766.67 Bs 53,333.33 Bs 90,066.67
Bs 2,733.33 Bs 51,666.67 Bs 92,800.00
Bs 2,700.00 Bs 50,000.00 Bs 95,500.00
Bs 2,666.67 Bs 48,333.33 Bs 98,166.67
Bs 2,633.33 Bs 46,666.67 Bs 100,800.00
Bs 2,600.00 Bs 45,000.00 Bs 103,400.00
Bs 2,566.67 Bs 43,333.33 Bs 105,966.67
Bs 2,533.33 Bs 41,666.67 Bs 108,500.00
Bs 2,500.00 Bs 40,000.00 Bs 111,000.00
Bs 2,466.67 Bs 38,333.33 Bs 113,466.67
Bs 2,433.33 Bs 36,666.67 Bs 115,900.00
Bs 2,400.00 Bs 35,000.00 Bs 118,300.00
Bs 2,366.67 Bs 33,333.33 Bs 120,666.67
Bs 2,333.33 Bs 31,666.67 Bs 123,000.00
Bs 2,300.00 Bs 30,000.00 Bs 125,300.00
Bs 2,266.67 Bs 28,333.33 Bs 127,566.67
Bs 2,233.33 Bs 26,666.67 Bs 129,800.00
Bs 2,200.00 Bs 25,000.00 Bs 132,000.00
Bs 2,166.67 Bs 23,333.33 Bs 134,166.67
Bs 2,133.33 Bs 21,666.67 Bs 136,300.00
Bs 2,100.00 Bs 20,000.00 Bs 138,400.00
Bs 2,066.67 Bs 18,333.33 Bs 140,466.67
Bs 2,033.33 Bs 16,666.67 Bs 142,500.00
Bs 2,000.00 Bs 15,000.00 Bs 144,500.00
Bs 1,966.67 Bs 13,333.33 Bs 146,466.67
Bs 1,933.33 Bs 11,666.67 Bs 148,400.00
Bs 1,900.00 Bs 10,000.00 Bs 150,300.00
Bs 1,866.67 Bs 8,333.33 Bs 152,166.67
Bs 1,833.33 Bs 6,666.67 Bs 154,000.00
Bs 1,800.00 Bs 5,000.00 Bs 155,800.00
Bs 1,766.67 Bs 3,333.33 Bs 157,566.67
Bs 1,733.33 Bs 1,666.67 Bs 159,300.00
Bs 1,700.00 Bs -0.00 Bs 161,000.00
CRÉDITO ENRIQUE

MONTO: Bs 198,000.00 MES DE PAGO: 48

MES CRÉDITO INTERÉS ANUAL INTERÉS MENSUAL CUOTA MENSUAL INTERÉS


0 Bs 198,000.00 12 1
1 Bs 4,125.00 Bs 1,980.00
2 Bs 4,125.00 Bs 1,938.75
3 Bs 4,125.00 Bs 1,897.50
4 Bs 4,125.00 Bs 1,856.25
5 Bs 4,125.00 Bs 1,815.00
6 Bs 4,125.00 Bs 1,773.75
7 Bs 4,125.00 Bs 1,732.50
8 Bs 4,125.00 Bs 1,691.25
9 Bs 4,125.00 Bs 1,650.00
10 Bs 4,125.00 Bs 1,608.75
11 Bs 4,125.00 Bs 1,567.50
12 Bs 4,125.00 Bs 1,526.25
13 Bs 4,125.00 Bs 1,485.00
14 Bs 4,125.00 Bs 1,443.75
15 Bs 4,125.00 Bs 1,402.50
16 Bs 4,125.00 Bs 1,361.25
17 Bs 4,125.00 Bs 1,320.00
18 Bs 4,125.00 Bs 1,278.75
19 Bs 4,125.00 Bs 1,237.50
20 Bs 4,125.00 Bs 1,196.25
21 Bs 4,125.00 Bs 1,155.00
22 Bs 4,125.00 Bs 1,113.75
23 Bs 4,125.00 Bs 1,072.50
24 Bs 4,125.00 Bs 1,031.25
25 Bs 4,125.00 Bs 990.00
26 Bs 4,125.00 Bs 948.75
27 Bs 4,125.00 Bs 907.50
28 Bs 4,125.00 Bs 866.25
29 Bs 4,125.00 Bs 825.00
30 Bs 4,125.00 Bs 783.75
31 Bs 4,125.00 Bs 742.50
32 Bs 4,125.00 Bs 701.25
33 Bs 4,125.00 Bs 660.00
34 Bs 4,125.00 Bs 618.75
35 Bs 4,125.00 Bs 577.50
36 Bs 4,125.00 Bs 536.25
37 Bs 4,125.00 Bs 495.00
38 Bs 4,125.00 Bs 453.75
39 Bs 4,125.00 Bs 412.50
40 Bs 4,125.00 Bs 371.25
41 Bs 4,125.00 Bs 330.00
42 Bs 4,125.00 Bs 288.75
43 Bs 4,125.00 Bs 247.50
44 Bs 4,125.00 Bs 206.25
45 Bs 4,125.00 Bs 165.00
46 Bs 4,125.00 Bs 123.75
47 Bs 4,125.00 Bs 82.50
48 Bs 4,125.00 Bs 41.25
CUOTA A PAGAR SALDO CAPITAL PAGADO

Bs 6,105.00 Bs 193,875.00 Bs 6,105.00


Bs 6,063.75 Bs 189,750.00 Bs 12,168.75
Bs 6,022.50 Bs 185,625.00 Bs 18,191.25
Bs 5,981.25 Bs 181,500.00 Bs 24,172.50
Bs 5,940.00 Bs 177,375.00 Bs 30,112.50
Bs 5,898.75 Bs 173,250.00 Bs 36,011.25
Bs 5,857.50 Bs 169,125.00 Bs 41,868.75
Bs 5,816.25 Bs 165,000.00 Bs 47,685.00
Bs 5,775.00 Bs 160,875.00 Bs 53,460.00
Bs 5,733.75 Bs 156,750.00 Bs 59,193.75
Bs 5,692.50 Bs 152,625.00 Bs 64,886.25
Bs 5,651.25 Bs 148,500.00 Bs 70,537.50
Bs 5,610.00 Bs 144,375.00 Bs 76,147.50
Bs 5,568.75 Bs 140,250.00 Bs 81,716.25
Bs 5,527.50 Bs 136,125.00 Bs 87,243.75
Bs 5,486.25 Bs 132,000.00 Bs 92,730.00
Bs 5,445.00 Bs 127,875.00 Bs 98,175.00
Bs 5,403.75 Bs 123,750.00 Bs 103,578.75
Bs 5,362.50 Bs 119,625.00 Bs 108,941.25
Bs 5,321.25 Bs 115,500.00 Bs 114,262.50
Bs 5,280.00 Bs 111,375.00 Bs 119,542.50
Bs 5,238.75 Bs 107,250.00 Bs 124,781.25
Bs 5,197.50 Bs 103,125.00 Bs 129,978.75
Bs 5,156.25 Bs 99,000.00 Bs 135,135.00
Bs 5,115.00 Bs 94,875.00 Bs 140,250.00
Bs 5,073.75 Bs 90,750.00 Bs 145,323.75
Bs 5,032.50 Bs 86,625.00 Bs 150,356.25
Bs 4,991.25 Bs 82,500.00 Bs 155,347.50
Bs 4,950.00 Bs 78,375.00 Bs 160,297.50
Bs 4,908.75 Bs 74,250.00 Bs 165,206.25
Bs 4,867.50 Bs 70,125.00 Bs 170,073.75
Bs 4,826.25 Bs 66,000.00 Bs 174,900.00
Bs 4,785.00 Bs 61,875.00 Bs 179,685.00
Bs 4,743.75 Bs 57,750.00 Bs 184,428.75
Bs 4,702.50 Bs 53,625.00 Bs 189,131.25
Bs 4,661.25 Bs 49,500.00 Bs 193,792.50
Bs 4,620.00 Bs 45,375.00 Bs 198,412.50
Bs 4,578.75 Bs 41,250.00 Bs 202,991.25
Bs 4,537.50 Bs 37,125.00 Bs 207,528.75
Bs 4,496.25 Bs 33,000.00 Bs 212,025.00
Bs 4,455.00 Bs 28,875.00 Bs 216,480.00
Bs 4,413.75 Bs 24,750.00 Bs 220,893.75
Bs 4,372.50 Bs 20,625.00 Bs 225,266.25
Bs 4,331.25 Bs 16,500.00 Bs 229,597.50
Bs 4,290.00 Bs 12,375.00 Bs 233,887.50
Bs 4,248.75 Bs 8,250.00 Bs 238,136.25
Bs 4,207.50 Bs 4,125.00 Bs 242,343.75
Bs 4,166.25 Bs - Bs 246,510.00
CRÉDITO COMERCIAL INVERSIONES REISAN
MONTO: Bs 300,000.00 MES DE PAGO: 36

INTERÉS CUOTA CUOTA A SALDO


MES CRÉDITO INTERÉS ANUAL MENSUAL MENSUAL INTERÉS PAGAR CAPITAL PAGADO
0 Bs 300,000.00 18 1.5
1 Bs 16,666.67 Bs 4,500.00 Bs 21,166.67 Bs 283,333.33 Bs 21,166.67
2 Bs 16,666.67 Bs 4,250.00 Bs 20,916.67 Bs 266,666.67 Bs 42,083.33
3 Bs 16,666.67 Bs 4,000.00 Bs 20,666.67 Bs 250,000.00 Bs 62,750.00
4 Bs 16,666.67 Bs 3,750.00 Bs 20,416.67 Bs 233,333.33 Bs 83,166.67
5 Bs 16,666.67 Bs 3,500.00 Bs 20,166.67 Bs 216,666.67 Bs 103,333.33
6 Bs 16,666.67 Bs 3,250.00 Bs 19,916.67 Bs 200,000.00 Bs 123,250.00
7 Bs 16,666.67 Bs 3,000.00 Bs 19,666.67 Bs 183,333.33 Bs 142,916.67
8 Bs 16,666.67 Bs 2,750.00 Bs 19,416.67 Bs 166,666.67 Bs 162,333.33
9 Bs 16,666.67 Bs 2,500.00 Bs 19,166.67 Bs 150,000.00 Bs 181,500.00
10 Bs 16,666.67 Bs 2,250.00 Bs 18,916.67 Bs 133,333.33 Bs 200,416.67
11 Bs 16,666.67 Bs 2,000.00 Bs 18,666.67 Bs 116,666.67 Bs 219,083.33
12 Bs 16,666.67 Bs 1,750.00 Bs 18,416.67 Bs 100,000.00 Bs 237,500.00
13 Bs 16,666.67 Bs 1,500.00 Bs 18,166.67 Bs 83,333.33 Bs 255,666.67
14 Bs 16,666.67 Bs 1,250.00 Bs 17,916.67 Bs 66,666.67 Bs 273,583.33
15 Bs 16,666.67 Bs 1,000.00 Bs 17,666.67 Bs 50,000.00 Bs 291,250.00
16 Bs 16,666.67 Bs 750.00 Bs 17,416.67 Bs 33,333.33 Bs 308,666.67
17 Bs 16,666.67 Bs 500.00 Bs 17,166.67 Bs 16,666.67 Bs 325,833.33
18 Bs 16,666.67 Bs 250.00 Bs 16,916.67 Bs - Bs 342,750.00
CRÉDITO ENRIQUE

MONTO: Bs 100,000.00 MES DE PAGO: 24

MES CRÉDITO INTERÉS ANUAL INTERÉS MENSUAL CUOTA MENSUAL INTERÉS


0 Bs 100,000.00 24 2
1 Bs 4,166.67 Bs 2,000.00
2 Bs 4,166.67 Bs 1,916.67
3 Bs 4,166.67 Bs 1,833.33
4 Bs 4,166.67 Bs 1,750.00
5 Bs 4,166.67 Bs 1,666.67
6 Bs 4,166.67 Bs 1,583.33
7 Bs 4,166.67 Bs 1,500.00
8 Bs 4,166.67 Bs 1,416.67
9 Bs 4,166.67 Bs 1,333.33
10 Bs 4,166.67 Bs 1,250.00
11 Bs 4,166.67 Bs 1,166.67
12 Bs 4,166.67 Bs 1,083.33
13 Bs 4,166.67 Bs 1,000.00
14 Bs 4,166.67 Bs 916.67
15 Bs 4,166.67 Bs 833.33
16 Bs 4,166.67 Bs 750.00
17 Bs 4,166.67 Bs 666.67
18 Bs 4,166.67 Bs 583.33
19 Bs 4,166.67 Bs 500.00
20 Bs 4,166.67 Bs 416.67
21 Bs 4,166.67 Bs 333.33
22 Bs 4,166.67 Bs 250.00
23 Bs 4,166.67 Bs 166.67
24 Bs 4,166.67 Bs 83.33
CUOTA A PAGAR SALDO CAPITAL PAGADO

Bs 6,166.67 Bs 95,833.33 Bs 6,166.67


Bs 6,083.33 Bs 91,666.67 Bs 12,250.00
Bs 6,000.00 Bs 87,500.00 Bs 18,250.00
Bs 5,916.67 Bs 83,333.33 Bs 24,166.67
Bs 5,833.33 Bs 79,166.67 Bs 30,000.00
Bs 5,750.00 Bs 75,000.00 Bs 35,750.00
Bs 5,666.67 Bs 70,833.33 Bs 41,416.67
Bs 5,583.33 Bs 66,666.67 Bs 47,000.00
Bs 5,500.00 Bs 62,500.00 Bs 52,500.00
Bs 5,416.67 Bs 58,333.33 Bs 57,916.67
Bs 5,333.33 Bs 54,166.67 Bs 63,250.00
Bs 5,250.00 Bs 50,000.00 Bs 68,500.00
Bs 5,166.67 Bs 45,833.33 Bs 73,666.67
Bs 5,083.33 Bs 41,666.67 Bs 78,750.00
Bs 5,000.00 Bs 37,500.00 Bs 83,750.00
Bs 4,916.67 Bs 33,333.33 Bs 88,666.67
Bs 4,833.33 Bs 29,166.67 Bs 93,500.00
Bs 4,750.00 Bs 25,000.00 Bs 98,250.00
Bs 4,666.67 Bs 20,833.33 Bs 102,916.67
Bs 4,583.33 Bs 16,666.67 Bs 107,500.00
Bs 4,500.00 Bs 12,500.00 Bs 112,000.00
Bs 4,416.67 Bs 8,333.33 Bs 116,416.67
Bs 4,333.33 Bs 4,166.67 Bs 120,750.00
Bs 4,250.00 Bs -0.00 Bs 125,000.00
CRÉDITO ENRIQUE

MONTO: Bs 90,000.00 MES DE PAGO: 18

MES CRÉDITO INTERÉS ANUAL INTERÉS MENSUAL CUOTA MENSUAL INTERÉS


0 Bs 90,000.00 24 2
1 Bs 5,000.00 Bs 1,800.00
2 Bs 5,000.00 Bs 1,700.00
3 Bs 5,000.00 Bs 1,600.00
4 Bs 5,000.00 Bs 1,500.00
5 Bs 5,000.00 Bs 1,400.00
6 Bs 5,000.00 Bs 1,300.00
7 Bs 5,000.00 Bs 1,200.00
8 Bs 5,000.00 Bs 1,100.00
9 Bs 5,000.00 Bs 1,000.00
10 Bs 5,000.00 Bs 900.00
11 Bs 5,000.00 Bs 800.00
12 Bs 5,000.00 Bs 700.00
13 Bs 5,000.00 Bs 600.00
14 Bs 5,000.00 Bs 500.00
15 Bs 5,000.00 Bs 400.00
16 Bs 5,000.00 Bs 300.00
17 Bs 5,000.00 Bs 200.00
18 Bs 5,000.00 Bs 100.00
CUOTA A PAGAR SALDO CAPITAL PAGADO

Bs 6,800.00 Bs 85,000.00 Bs 6,800.00


Bs 6,700.00 Bs 80,000.00 Bs 13,500.00
Bs 6,600.00 Bs 75,000.00 Bs 20,100.00
Bs 6,500.00 Bs 70,000.00 Bs 26,600.00
Bs 6,400.00 Bs 65,000.00 Bs 33,000.00
Bs 6,300.00 Bs 60,000.00 Bs 39,300.00
Bs 6,200.00 Bs 55,000.00 Bs 45,500.00
Bs 6,100.00 Bs 50,000.00 Bs 51,600.00
Bs 6,000.00 Bs 45,000.00 Bs 57,600.00
Bs 5,900.00 Bs 40,000.00 Bs 63,500.00
Bs 5,800.00 Bs 35,000.00 Bs 69,300.00
Bs 5,700.00 Bs 30,000.00 Bs 75,000.00
Bs 5,600.00 Bs 25,000.00 Bs 80,600.00
Bs 5,500.00 Bs 20,000.00 Bs 86,100.00
Bs 5,400.00 Bs 15,000.00 Bs 91,500.00
Bs 5,300.00 Bs 10,000.00 Bs 96,800.00
Bs 5,200.00 Bs 5,000.00 Bs 102,000.00
Bs 5,100.00 Bs - Bs 107,100.00
CRÉDITO ENRIQUE

MONTO: Bs 90,000.00 MES DE PAGO: 12

MES CRÉDITO INTERÉS ANUAL INTERÉS MENSUAL CUOTA MENSUAL INTERÉS


0 Bs 90,000.00 24 2
1 Bs 7,500.00 Bs 1,800.00
2 Bs 7,500.00 Bs 1,650.00
3 Bs 7,500.00 Bs 1,500.00
4 Bs 7,500.00 Bs 1,350.00
5 Bs 7,500.00 Bs 1,200.00
6 Bs 7,500.00 Bs 1,050.00
7 Bs 7,500.00 Bs 900.00
8 Bs 7,500.00 Bs 750.00
9 Bs 7,500.00 Bs 600.00
10 Bs 7,500.00 Bs 450.00
11 Bs 7,500.00 Bs 300.00
12 Bs 7,500.00 Bs 150.00
CUOTA A PAGAR SALDO CAPITAL PAGADO

Bs 9,300.00 Bs 82,500.00 Bs 9,300.00


Bs 9,150.00 Bs 75,000.00 Bs 18,450.00
Bs 9,000.00 Bs 67,500.00 Bs 27,450.00
Bs 8,850.00 Bs 60,000.00 Bs 36,300.00
Bs 8,700.00 Bs 52,500.00 Bs 45,000.00
Bs 8,550.00 Bs 45,000.00 Bs 53,550.00
Bs 8,400.00 Bs 37,500.00 Bs 61,950.00
Bs 8,250.00 Bs 30,000.00 Bs 70,200.00
Bs 8,100.00 Bs 22,500.00 Bs 78,300.00
Bs 7,950.00 Bs 15,000.00 Bs 86,250.00
Bs 7,800.00 Bs 7,500.00 Bs 94,050.00
Bs 7,650.00 Bs - Bs 101,700.00

You might also like