Amortizacin

R=C/n
Aos (n)
0
1
2
3
4
5
Suma

Saldo Insoluto
(C)
$1,000,000.00
$800,000.00
$600,000.00
$400,000.00
$200,000.00
$0.00

$200,000.00

i= $0.24

Abono anual
Intereses sobre
(R)
saldo (I=Ci)
$0.00
$0.00
$200,000.00
$240,000.00
$200,000.00
$192,000.00
$200,000.00
$144,000.00
$200,000.00
$96,000.00
$200,000.00
$48,000.00
$1,000,000.00
$720,000.00

IVA a intereses
(0.15)
$0.00
$36,000.00
$28,800.00
$21,600.00
$14,400.00
$7,200.00
$108,000.00

IVA= 0.15
Pago Anual
(R+I+IVA)
$0.00
$476,000.00
$420,800.00
$365,600.00
$310,400.00
$255,200.00
$1,828,000.00

Acumulado
$0.00
$476,000.00
$896,800.00
$1,262,400.00
$1,572,800.00
$1,828,000.00