8/16/2019 Trabajo Amortización - Frances

1/2

SOFACAMA BERLÍN $ 499,900

0.02417128P= $ 849,900 0.13480174 0N= 12 MESES 0.17930983 89,476 1I= 2.13% 2A=? 3

4CUOTA $ 81,009 5

6789

101112131415161718

PERIODOMENSUAL

8/16/2019 Trabajo Amortización - Frances

2/2

 CUOTA CAPITAL INTERESES AMORTIZACIÓN

849,900 849,90081,009.2 849,900 18,103 62,906 786,99481,009.2 786,994 16,763 64,246 722,74781,009.2 722,747 15,395 65,615 657,13381,009.2 657,133 13,997 67,012 590,12081,009.2 590,120 12,570 68,440 521,681

81,009.2 521,681 11,112 69,897 451,78381,009.2 451,783 9,623 71,386 380,39781,009.2 380,397 8,102 72,907 307,49081,009.2 307,490 6,550 74,460 233,03181,009.2 233,031 4,964 76,046 156,98581,009.2 156,985 3,344 77,665 79,32081,009.2 79,320 1,690 79,320 81,009.2 81,009 !81,009"

  81,009.2 !81,009" !1,725" 82,735 !163,744"  81,009.2 !163,744" !3,488" 84,497 !248,241"  81,009.2 !248,241" !5,288" 86,297 !334,538"  81,009.2 !334,538" !7,126" 88,135 !422,672"  81,009.2 !422,672" !9,003" 90,012 !512,685"

 SALDO ACAPITAL