Tabla de Amortización para el cliente ABC
|
Mes
|
Interés Pagado
|
Depósitos
|
Interés Ganado
|
Total Fondo
|
|
1
|
0
|
4067888
|
0.00
|
4067888
|
|
2
|
0
|
4067888
|
16573.08
|
8152350
|
|
3
|
5590556
|
-1522668
|
33213.68
|
6662895
|
|
4
|
0
|
4067888
|
27145.46
|
10757929
|
|
5
|
0
|
4067888
|
43829.14
|
14869647
|
|
6
|
5590556
|
-1522668
|
60580.78
|
13407560
|
|
7
|
0
|
4067888
|
54624.06
|
17530072
|
|
8
|
0
|
4067888
|
71419.68
|
21669380
|
|
9
|
5590556
|
-1522668
|
88283.74
|
20234996
|
|
10
|
0
|
4067888
|
82439.88
|
24385324
|
|
11
|
0
|
4067888
|
99348.83
|
28552561
|
|
12
|
5590556
|
-1522668
|
116326.67
|
27146220
|
|
13
|
0
|
4067888
|
110597.06
|
31324705
|
|
14
|
0
|
4067888
|
127620.73
|
35520214
|
|
15
|
5590556
|
-1522668
|
144713.75
|
34142260
|
|
16
|
0
|
4067888
|
139099.79
|
38349248
|
|
17
|
0
|
4067888
|
156239.58
|
42573376
|
|
18
|
5590556
|
-1522668
|
173449.20
|
41224157
|
|
19
|
0
|
4067888
|
167952.32
|
45459998
|
|
20
|
0
|
4067888
|
185209.66
|
49713096
|
|
21
|
5590556
|
-1522668
|
202537.31
|
48392965
|
|
22
|
0
|
4067888
|
197158.93
|
52658012
|
|
23
|
0
|
4067888
|
214535.26
|
56940436
|
|
24
|
5590556
|
-1522668
|
231982.38
|
55649750
|
|
25
|
0
|
4067888
|
226723.97
|
59944363
|
|
26
|
0
|
4067888
|
244220.75
|
64256472
|
|
27
|
5590556
|
-1522668
|
261788.82
|
62995593
|
|
28
|
0
|
4067888
|
256651.84
|
67320133
|
|
29
|
0
|
4067888
|
274270.55
|
71662292
|
|
30
|
5590556
|
-1522668
|
291961.05
|
70431585
|
|
31
|
0
|
4067888
|
286946.99
|
74786420
|
|
32
|
0
|
4067888
|
304689.13
|
79158998
|
|
33
|
5590556
|
-1522668
|
322503.55
|
77958833
|
|
34
|
0
|
4067888
|
317613.94
|
82344335
|
|
35
|
0
|
4067888
|
335481.02
|
86747705
|
|
36
|
5590556
|
-1522668
|
353420.89
|
85578458
|
|
37
|
0
|
4067888
|
348657.23
|
89995003
|
|
38
|
0
|
4067888
|
366650.78
|
94429542
|
|
39
|
5590556
|
-1522668
|
384717.64
|
93291592
|
|
40
|
0
|
4067888
|
380081.49
|
97739562
|
|
41
|
0
|
4067888
|
398203.07
|
102205653
|
|
42
|
5590556
|
-1522668
|
416398.48
|
101099384
|
|
43
|
0
|
4067888
|
411891.40
|
105579163
|
|
44
|
0
|
4067888
|
430142.58
|
110077194
|
|
45
|
5590556
|
-1522668
|
448468.12
|
109002995
|
|
46
|
0
|
4067888
|
444091.69
|
113514975
|
|
47
|
0
|
4067888
|
462474.06
|
118045337
|
|
48
|
5590556
|
-1522668
|
480931.31
|
117003600
|
|
49
|
0
|
4067888
|
476687.15
|
121548176
|
|
50
|
0
|
4067888
|
495202.31
|
126111266
|
|
51
|
5590556
|
-1522668
|
513792.91
|
125102391
|
|
52
|
0
|
4067888
|
509682.63
|
129679962
|
|
53
|
0
|
4067888
|
528332.22
|
134276183
|
|
54
|
5590556
|
-1522668
|
547057.79
|
133300573
|
|
55
|
0
|
4067888
|
543083.03
|
137911544
|
|
56
|
0
|
4067888
|
561868.70
|
142541301
|
|
57
|
5590556
|
-1522668
|
580730.90
|
141599364
|
|
58
|
0
|
4067888
|
576893.34
|
146244146
|
|
59
|
0
|
4067888
|
595816.75
|
150907851
|
|
60
|
5590556
|
-1522668
|
614817.26
|
150000000
|