Amortizacion.xlsx

55 1142474 349982 792492 10515475 6 829955 1142474

This preview shows page 13 - 18 out of 18 pages.

$8,299.55 $11,424.74 $ 3,499.82 $7,924.92 $ 105,154.75 6 $8,299.55 $11,424.74 $ 3,254.54 $8,170.20 $ 96,984.55 7 $8,299.55 $11,424.74 $ 3,001.67 $8,423.07 $ 88,561.48 8 $8,299.55 $11,424.74 $ 2,740.98 $8,683.76 $ 79,877.72 9 $8,299.55 $11,424.74 $ 2,472.22 $8,952.52 $ 70,925.20 10 $8,299.55 $11,424.74 $ 2,195.13 $9,229.60 $ 61,695.60 11 $8,299.55 $11,424.74 $ 1,909.48 $9,515.26 $ 52,180.34 12 $8,299.55 $11,424.74 $ 1,614.98 $9,809.76 $ 42,370.58 13 $8,299.55 $11,424.74 $ 1,311.37 $10,113.37 $ 32,257.21 14 $8,299.55 $11,424.74 $ 998.36 $10,426.38 $ 21,830.83 15 $8,299.55 $11,424.74 $ 675.66 $10,749.07 $ 11,081.76 16 $8,299.55 $11,424.74 $ 342.98 $11,081.76 $ 0.00 17 $8,299.55 $11,424.74 $ 0.00 $11,424.74 -$ 11,424.74 18 $8,299.55 19 $8,299.55 20 $8,299.55 21 $8,299.55 22 $8,299.55 23 $8,299.55 24 $8,299.55 25 $8,299.55 26 $8,299.55 27 $8,299.55 28 $8,299.55 29 $8,299.55 30 $8,299.55 31 $8,299.55 32 $8,299.55 33 $8,299.55 34 $8,299.55 35 $8,299.55 36 $8,299.55 37 $8,299.55
Image of page 13

Subscribe to view the full document.

38 $8,299.55 39 $8,299.55 40 $8,299.55 41 $8,299.55 42 $8,299.55 43 $8,299.55 44 $8,299.55 45 $8,299.55 46 $8,299.55 47 $8,299.55 48 $8,299.55 49 $8,299.55 50 $8,299.55 51 $8,299.55 52 $8,299.55 53 $8,299.55 54 $8,299.55 55 $8,299.55 56 $8,299.55 57 $8,299.55 58 $8,299.55 59 $8,299.55 60 $8,299.55 61 $8,299.55 62 $8,299.55 63 $8,299.55 64 $8,299.55 65 $8,299.55 66 $8,299.55 67 $8,299.55 68 $8,299.55 69 $8,299.55 70 $8,299.55 71 $8,299.55 72 $8,299.55 73 $8,299.55 74 $8,299.55 75 $8,299.55 76 $8,299.55 77 $8,299.55 78 $8,299.55 79 $8,299.55 80 $8,299.55 81 $8,299.55 82 $8,299.55 83 $8,299.55 84 $8,299.55 85 $8,299.55
Image of page 14
86 $8,299.55 87 $8,299.55 88 $8,299.55 89 $8,299.55 90 $8,299.55 91 $8,299.55 92 $8,299.55 93 $8,299.55 94 $8,299.55 95 $8,299.55 96 $8,299.55 97 $8,299.55 98 $8,299.55 99 $8,299.55 100 $8,299.55 101 $8,299.55 102 $8,299.55 103 $8,299.55 104 $8,299.55 105 $8,299.55 106 $8,299.55 107 $8,299.55 108 $8,299.55 109 $8,299.55 110 $8,299.55 111 $8,299.55 112 $8,299.55 113 $8,299.55 114 $8,299.55 115 $8,299.55 116 $8,299.55 117 $8,299.55 118 $8,299.55 119 $8,299.55 120 $8,299.55
Image of page 15

Subscribe to view the full document.

13.- años 12 Tasa Equi 0.017925 0.5940% mensual 7.1276% Anual Intereses Amort Saldo Ins $8,299.55 $ 706,700.45 $ 4,197.55 $4,102.00 $ 702,598.45 $ 4,173.19 $4,126.36 $ 698,472.09 $ 4,148.68 $4,150.87 $ 694,321.22 $ 4,124.03 $4,175.52 $ 690,145.70 $ 4,099.22 $4,200.33 $ 685,945.37 $ 4,074.28 $4,225.27 $ 681,720.10 $ 4,049.18 $4,250.37 $ 677,469.73 $ 4,023.93 $4,275.62 $ 673,194.11 $ 3,998.54 $4,301.01 $ 668,893.10 $ 3,972.99 $4,326.56 $ 664,566.54 $ 3,947.29 $4,352.26 $ 660,214.29 $ 3,921.44 $4,378.11 $ 655,836.18 $ 3,895.44 $4,404.11 $ 651,432.07 $ 3,869.28 $4,430.27 $ 647,001.80 $ 3,842.96 $4,456.59 $ 642,545.21 $ 3,816.49 $4,483.06 $ 638,062.15 $ 3,789.87 $4,509.68 $ 633,552.47 $ 3,763.08 $4,536.47 $ 629,016.00 $ 3,736.14 $4,563.41 $ 624,452.59 $ 3,709.03 $4,590.52 $ 619,862.07 $ 3,681.76 $4,617.79 $ 615,244.28 $ 3,654.34 $4,645.21 $ 610,599.07 $ 3,626.75 $4,672.80 $ 605,926.26 $ 3,598.99 $4,700.56 $ 601,225.70 $ 3,571.07 $4,728.48 $ 596,497.22 $ 3,542.99 $4,756.56 $ 591,740.66 $ 3,514.73 $4,784.82 $ 586,955.84 $ 3,486.31 $4,813.24 $ 582,142.60 $ 3,457.72 $4,841.83 $ 577,300.78 $ 3,428.96 $4,870.58 $ 572,430.19 $ 3,400.04 $4,899.51 $ 567,530.68 $ 3,370.93 $4,928.62 $ 562,602.06 $ 3,341.66 $4,957.89 $ 557,644.17 $ 3,312.21 $4,987.34 $ 552,656.83 $ 3,282.59 $5,016.96 $ 547,639.87 $ 3,252.79 $5,046.76 $ 542,593.11 $ 3,222.81 $5,076.74 $ 537,516.38
Image of page 16
$ 3,192.66 $5,106.89 $ 532,409.49 $ 3,162.33 $5,137.22 $ 527,272.26 $ 3,131.81 $5,167.74 $ 522,104.53 $ 3,101.12 $5,198.43 $ 516,906.09 $ 3,070.24 $5,229.31 $ 511,676.79 $ 3,039.18 $5,260.37 $ 506,416.42 $ 3,007.94 $5,291.61 $ 501,124.80 $ 2,976.51 $5,323.04 $ 495,801.76 $ 2,944.89 $5,354.66 $ 490,447.10 $ 2,913.08 $5,386.47 $ 485,060.63 $ 2,881.09 $5,418.46 $ 479,642.18 $ 2,848.91 $5,450.64 $ 474,191.53 $ 2,816.53 $5,483.02 $ 468,708.51 $ 2,783.96 $5,515.59 $ 463,192.93 $ 2,751.20 $5,548.35 $ 457,644.58 $ 2,718.25 $5,581.30 $ 452,063.28 $ 2,685.10 $5,614.45 $ 446,448.83 $ 2,651.75 $5,647.80 $ 440,801.03 $ 2,618.20 $5,681.35 $ 435,119.69 $ 2,584.46 $5,715.09 $ 429,404.59 $ 2,550.51 $5,749.04 $ 423,655.56 $ 2,516.37 $5,783.18 $ 417,872.37 $ 2,482.02 $5,817.53 $ 412,054.84 $ 2,447.46 $5,852.09 $ 406,202.75 $ 2,412.70 $5,886.85 $ 400,315.90 $ 2,377.74 $5,921.81 $ 394,394.09 $ 2,342.56 $5,956.99 $ 388,437.10 $ 2,307.18 $5,992.37 $ 382,444.74 $ 2,271.59 $6,027.96 $ 376,416.77 $ 2,235.78 $6,063.77 $ 370,353.01 $ 2,199.77 $6,099.78 $ 364,253.23 $ 2,163.54 $6,136.01 $ 358,117.21 $ 2,127.09 $6,172.46 $ 351,944.75 $ 2,090.43 $6,209.12 $ 345,735.63 $ 2,053.55 $6,246.00 $ 339,489.63 $ 2,016.45 $6,283.10 $ 333,206.53 $ 1,979.13 $6,320.42 $ 326,886.11 $ 1,941.59 $6,357.96 $ 320,528.15 $ 1,903.83 $6,395.72 $ 314,132.43 $ 1,865.84 $6,433.71 $ 307,698.71 $ 1,827.62 $6,471.93 $ 301,226.79 $ 1,789.18 $6,510.37 $ 294,716.42 $ 1,750.51 $6,549.04 $ 288,167.38 $ 1,711.61 $6,587.94 $ 281,579.45 $ 1,672.48 $6,627.07 $ 274,952.38 $ 1,633.12 $6,666.43 $ 268,285.95 $ 1,593.52 $6,706.03 $ 261,579.93 $ 1,553.69 $6,745.86 $ 254,834.07
Image of page 17

Subscribe to view the full document.

$ 1,513.63 $6,785.92 $ 248,048.14 $ 1,473.32 $6,826.23 $ 241,221.91 $ 1,432.77 $6,866.78 $ 234,355.14 $ 1,391.99 $6,907.56 $ 227,447.58 $ 1,350.96 $6,948.59 $ 220,498.98 $ 1,309.69 $6,989.86 $ 213,509.12 $ 1,268.17 $7,031.38 $ 206,477.74 $ 1,226.41 $7,073.14 $ 199,404.60 $ 1,184.39 $7,115.16 $ 192,289.44 $ 1,142.13 $7,157.42 $ 185,132.02 $ 1,099.62 $7,199.93 $ 177,932.09 $ 1,056.85 $7,242.70 $ 170,689.40 $ 1,013.84 $7,285.71 $ 163,403.68 $ 970.56 $7,328.99 $ 156,074.69 $ 927.03 $7,372.52 $ 148,702.17 $ 883.24 $7,416.31 $ 141,285.86 $ 839.19 $7,460.36 $ 133,825.50 $ 794.88 $7,504.67 $ 126,320.83 $ 750.30 $7,549.25 $ 118,771.58 $ 705.46 $7,594.09 $ 111,177.49 $ 660.36 $7,639.19 $ 103,538.30 $ 614.98 $7,684.57 $ 95,853.73 $ 569.34 $7,730.21 $ 88,123.52 $ 523.42 $7,776.13 $ 80,347.39 $ 477.24 $7,822.31 $ 72,525.07 $ 430.77 $7,868.78 $ 64,656.30 $ 384.04 $7,915.51 $ 56,740.78 $ 337.02 $7,962.53 $ 48,778.25 $ 289.73 $8,009.82 $ 40,768.43 $ 242.15 $8,057.40 $ 32,711.03 $ 194.29 $8,105.26 $ 24,605.77 $ 146.15 $8,153.40 $ 16,452.37 $ 97.72 $8,201.83 $ 8,250.54 $ 49.01 $8,250.54 -$ 0.00 -$ 0.00 $8,299.55 -$ 8,299.55
Image of page 18
  • Fall '19
  • Total F, $8,299.55

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern