2 TABLA DE AMORTIZACION

Nº Saldo Inicial Interes Cuota Amortizacion Saldo Final

1 105000000 12600000 12600000 0.00 105000000
2 105000000 12600000 34569615.8120974 21969615.8120974 83030384.1879026
3 83030384.1879026 9963646.10 34569615.8120974 24605969.7095491 58424414.4783534
4 58424414.4783534 7010929.74 34569615.8120974 27558686.074695 30865728.40
5 30865728.40 3703887.41 34569615.8120974 30865728.40 0.00

A= 34,569,615.81

3 TABLA DE AMORTIZACION
Nº Saldo Inicial Interes Cuota Amortizacion Saldo Final
1 2000000 160000 603841.61 443841.61 1556158.39
2 1556158.39 124492.67 603841.61 479348.94 1076809.45
3 1076809.45 86144.76 603841.61 517696.85 559112.60
4 559112.60 44729.01 603841.61 559112.60 0.00

A= 603,841.61
2 TABLA DE AMORTIZACION
Nº Saldo Inicial Interes Cuota
1 65000000 10400000 23229379.5159416
2 52170620.4840584 8347299.27744935 23229379.5159416
3 37288540.2455662 5966166.43929059 23229379.5159416
4 20025327.1689152 3204052.34702643 23229379.5159416

A= 23,229,379.52

3 TABLA DE AMORTIZACION
Nº Saldo Inicial Interes Cuota
1 1800000 216000 216000
2 1800000 216000 592621.99
3 1423378.01 170805.36 592621.99
4 1001561.39 120187.37 592621.99
5 529126.77 63495.21 592621.99

A= 592,621.99
ORTIZACION
Amortizacion Saldo Final
12829379.5159416 52170620.4840584
14882080.2384922 37288540.2455662
17263213.076651 20025327.1689152
20025327.1689152 0.00

ORTIZACION
Amortizacion Saldo Final
0.00 1800000
376621.99 1423378.01
421816.62 1001561.39
472434.62 529126.77
529126.77 0.00