0 1 2 3 4 5

8000 800 792 784.08 776.2392 768.476808

tea 5%

4,501.31 3,498.69 5169.1525

periodo principal amortizacion interes cuota

0 50
1 50 16.7326576012 2.5 19.2326576
2 33.2673424 0 1.66336712 0
3 34.9307095 17.4861221253 1.74653548 19.2326576
4 17.4445874 0 0.87222937 0
5 18.3168168 18.3168167631 0.91584084 19.2326576

periodo principal amortizacion interes cuota

0 50
1 50 9.05 2.5 11.55
2 40.95 9.50 2.047563 11.55
3 31.45 9.98 1.57250416 11.55
4 21.47 10.48 1.07369237 11.55 fcn
5 11.00 11.00 0.54994 11.55
0
 6 7 8
760.7920399 753.18412 x

19.2326576

0 1 2 3 4 5
-100 50 80 -50 120 180
50 -19.232658 -19.232658 -19.232658
-50 30.7673424 80 -69.232658 120 160.767342
173.86