Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CUADRO DE AMORTIZACION
tasa de interes 9% periodo
Año Deuda Interes
0 17,250,000
1 17,250,000 1,552,500
2 15,685,867 1,411,728
3 13,980,962 1,258,287
4 12,122,616 1,091,035
5 10,097,018 908,732
6 7,889,117 710,020
7 5,482,504 493,425
8 2,859,296 257,337
9 - -
10 - -
AÑO 3 AÑO 4 AÑO 5 AÑO 6 AÑO 7 AÑO 8 AÑO 9
20000 20000 28000 28000 28000 28000 30000
580 580 580 580 580 580 580
11,600,000 11,600,000 16,240,000 16,240,000 16,240,000 16,240,000 17,400,000
174,000 174,000 243,600 243,600 243,600 243,600 261,000
2,700,000 2,700,000 3,780,000 3,780,000 3,780,000 3,780,000 4,050,000
2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
800,000 800,000 800,000
1,258,287 1,091,035 908,732 710,020 493,425 257,337
2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000
9,732,287 9,565,035 10,532,332 9,533,620 9,317,025 9,080,937 9,111,000
1,867,713 2,034,965 5,707,668 6,706,380 6,922,975 7,159,063 8,289,000
186,771 203,496 570,767 670,638 692,297 715,906 828,900
1,680,942 1,831,468 5,136,902 6,035,742 6,230,677 6,443,157 7,460,100
2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000
1,858,346 2,025,598 2,207,901 2,406,613 2,623,208 2,859,296
ORTIZACION
8
Pago amortizacion Saldo
17,250,000
3,116,633 1,564,133 15,685,867
3,116,633 1,704,905 13,980,962
3,116,633 1,858,346 12,122,616
3,116,633 2,025,598 10,097,018
3,116,633 2,207,901 7,889,117
3,116,633 2,406,613 5,482,504
3,116,633 2,623,208 2,859,296
3,116,633 2,859,296 -
- -
- -
AÑO 10
30000
580
17,400,000
261,000
4,050,000
2,500,000
2,300,000
9,111,000
8,289,000
828,900
7,460,100
2,300,000
9,760,100