Professional Documents
Culture Documents
BANCOMER
TABLA DE
AMORTIZACIN
BANAMEX
01/05/2010
INTERS
PLAZO
CAPITAL
12% anual
36 Meses
18.5%
anual
36 Meses
TOTAL
PESOS TOTAL
DLAR
1 2
01/05/2010
F. DE
PAGO
01/05/2010
01/06/2010
$7,751.22
INTERS
$11,949.79
$7,751.22
$64,593.47
CAPITAL
$64,593.47
$64,593.47
$72,344.69
PESOS
$76,543.26
$72,344.69
$5,769.11
DLAR
$6,103.93
$5,769.11
2 3
01/06/2010
01/07/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
3 4
01/07/2010
01/08/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
4 5
01/08/2010
01/09/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
5 6
01/09/2010
01/10/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
6 7
01/10/2010
01/11/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
7 8
01/11/2010
01/05/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
8 9
01/05/2010
01/06/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
9 10
01/06/2010
01/07/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1011
01/07/2010
01/08/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1112
01/08/2010
01/09/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1213
01/09/2010
01/10/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1314
01/10/2010
01/11/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1415
01/11/2010
01/05/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1516
01/05/2010
01/06/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1617
01/06/2010
01/07/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1718
01/07/2010
01/08/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1819
01/08/2010
01/09/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
1920
01/09/2010
01/10/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2021
01/10/2010
01/11/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2122
01/11/2010
01/05/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2223
01/05/2010
01/06/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2324
01/06/2010
01/07/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2425
01/07/2010
01/08/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2526
01/08/2010
01/09/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2627
01/09/2010
01/10/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2728
01/10/2010
01/11/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2829
01/11/2010
01/10/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
2930
01/10/2010
01/11/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
3031
01/11/2010
01/05/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
3132
01/05/2010
01/06/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
3233
01/06/2010
01/07/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
3334
01/07/2010
01/08/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
3435
01/08/2010
01/09/2010
$11,949.79
$7,751.22
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$6,103.93
$5,769.11
3536
36
01/09/2010
01/10/2010
01/10/2010
$11,949.79
$7,751.22
$11,949.79
$64,593.47
$64,593.47
$64,593.47
$76,543.26
$72,344.69
$76,543.26
$2,604,408.84
$6,103.93
$5,769.11
$6,103.93
$207,688.11
$2,755,557.36
$219,741.42
TABLA DE AMORTIZACIN
HSBC
FORMULA INTERS COMPUESTO
M = C ( ( ti / 100 ) / ( 12 ) ) + 1 n
M = 2325,365.06 ( 28% / 100 ) / ( 12 ) + 1 ( 7 ) =18,086.17
MONTO
FECHA DE INICIO
$2,325,365.06
01/05/2010
TASA
PLAZO
28% anual
36 Meses
TOTAL
F. DE PAGO
INTERS
CAPITAL
PESOS
DLAR
01/05/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
01/06/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
01/07/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
01/08/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
01/09/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
01/10/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
01/11/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
01/05/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
01/06/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
10
01/07/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
11
01/08/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
12
01/09/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
13
01/10/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
14
01/11/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
15
01/05/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
16
01/06/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
17
01/07/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
18
01/08/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
19
01/09/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
20
01/10/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
21
01/11/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
22
01/05/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
23
01/06/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
24
01/07/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
25
01/08/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
26
01/09/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
27
01/10/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
28
01/11/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
29
01/10/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
30
01/11/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
31
01/05/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
32
01/06/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
33
01/07/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
34
01/08/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
35
01/09/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
36
01/10/2010
$18,086.17
$64,593.47
$82,679.64
$6,593.27
$2,976,467.04
$237,357.82
TABLA DE AMORTIZACIN
CITIBANK
FORMULA INTERS COMPUESTO
M = C ( ( ti / 100 ) / ( 12 ) ) + 1 n
M = 2325,365.06 ( 16.5% / 100 ) / ( 12 ) + 1 ( 7 )=10,657.92
MONTO
FECHA DE INICIO
$2,325,365.06
01/05/2010
TASA
PLAZO
16.5% anual
36 Meses
TOTAL
F. DE PAGO
INTERS
CAPITAL
PESOS
DLAR
01/05/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
01/06/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
01/07/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
01/08/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
01/09/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
01/10/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
01/11/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
01/05/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
01/06/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
10
01/07/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
11
01/08/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
12
01/09/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
13
01/10/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
14
01/11/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
15
01/05/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
16
01/06/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
17
01/07/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
18
01/08/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
19
01/09/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
20
01/10/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
21
01/11/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
22
01/05/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
23
01/06/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
24
01/07/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
25
01/08/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
26
01/09/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
27
01/10/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
28
01/11/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
29
01/10/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
30
01/11/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
31
01/05/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
32
01/06/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
33
01/07/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
34
01/08/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
35
01/09/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
36
01/10/2010
$10,657.92
$64,593.47
$75,251.39
$6,000.91
$2,709,050.04
$216,032.70
TABLA DE AMORTIZACIN
CITIBANK
FORMULA INTERS COMPUESTO
M = C ( ( ti / 100 ) / ( 12 ) ) + 1 n
M = 2325,365.06 ( 22.5% / 100 ) / ( 12 ) + 1 ( 7 )=14,553.53
MONTO
FECHA DE INICIO
$2,325,365.06
01/05/2010
TASA
PLAZO
22.5% anual
36 Meses
TOTAL
F. DE PAGO
INTERS
CAPITAL
PESOS
DLAR
01/05/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
01/06/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
01/07/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
01/08/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
01/09/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
01/10/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
01/11/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
01/05/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
01/06/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
10
01/07/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
11
01/08/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
12
01/09/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
13
01/10/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
14
01/11/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
15
01/05/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
16
01/06/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
17
01/07/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
18
01/08/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
19
01/09/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
20
01/10/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
21
01/11/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
22
01/05/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
23
01/06/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
24
01/07/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
25
01/08/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
26
01/09/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
27
01/10/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
28
01/11/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
29
01/10/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
30
01/11/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
31
01/05/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
32
01/06/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
33
01/07/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
34
01/08/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
35
01/09/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
36
01/10/2010
$14,553.53
$64,593.47
$79,147.00
$6,311.56
$2,849,292.00
$227,216.27