Deuda

i
CUOTA 1
CUOTA 2
SALDO
CUOTA 1
CUOTa 2
vf

50,000,000
2% em
28,485,124 N
28,485,124 N
500,000
1.1261624193 X
1.08243216 x
$62,912,089.73

6
8

periodo

cuota
0
1
2
3
4
5
6 28485123.7
7
8 28485123.7
9
10
11
12

interes
1,000,000
1,020,000
1,040,400
1,061,208
1,082,432
1,104,081
556,460
567,589
9,238
9,423
9,612
9,804

amortizacin
-1,000,000
-1,020,000
-1,040,400
-1,061,208
-1,082,432
27,381,043
-556,460
27,917,535
-9,238
-9,423
-9,612
-9,804

saldo
50,000,000
51,000,000
52,020,000
53,060,400
54,121,608
55,204,040
27,822,997
28,379,457
461,923
471,161
480,584
490,196
500,000