Tabla de Amortizacion

Monto Prestamos 20,000,000

Interes mensual 2%
Periodos mensuales 12
Cuota fija mensual $1,868,040

Sistema Frances

# Periodos Saldo Inicial Cuota Fija Interes

1 20,000,000 $1,868,040 360,000

2 18,491,960 $1,868,040 332,855
3 16,956,776 $1,868,040 305,222
4 15,393,959 $1,868,040 277,091
7 10,534,687 $1,868,040 189,624
5 13,803,010 $1,868,040 248,454
6 12,183,425 $1,868,040 219,302
8 8,856,272 $1,868,040 159,413
9 7,147,645 $1,868,040 128,658
10 5,408,263 $1,868,040 97,349
11 3,637,573 $1,868,040 65,476
12 1,835,009 $1,868,040 33,030
 Tabla de Amortizacion

Monto Prestamos 20,000,000

Interes mensual 2%
Periodos mensuales 12
Cuota fija mensual $1,666,667

s Sistema Italiano

Abono Capital Saldo Final # Periodos Saldo Inicial Cuota Fija

20,000,000
$1,508,040 $18,491,960 1 20,000,000 $1,666,667
$1,535,184 $16,956,776 2 18,333,333 $1,666,667
$1,562,818 $15,393,959 3 16,666,667 $1,666,667
$1,590,948 $13,803,010 4 15,000,000 $1,666,667
$1,678,415 $8,856,272 7 10,000,000 $1,666,667
$1,619,585 $12,183,425 5 13,333,333 $1,666,667
$1,648,738 $10,534,687 6 11,666,667 $1,666,667
$1,708,627 $7,147,645 8 8,333,333 $1,666,667
$1,739,382 $5,408,263 9 6,666,667 $1,666,667
$1,770,691 $3,637,573 10 5,000,000 $1,666,667
$1,802,563 $1,835,009 11 3,333,333 $1,666,667
$1,835,009 $0 12 1,666,667 $1,666,667
Sistema Italiano

Interes Abono Capital Saldo Final

20,000,000
400,000 $1,666,667 $18,333,333
366,667 $1,666,667 $16,666,667
333,333 $1,666,667 $15,000,000
300,000 $1,666,667 $13,333,333
200,000 $1,666,667 $8,333,333
266,667 $1,666,667 $11,666,667
233,333 $1,666,667 $10,000,000
166,667 $1,666,667 $6,666,667
133,333 $1,666,667 $5,000,000
100,000 $1,666,667 $3,333,333
66,667 $1,666,667 $1,666,667
33,333 $1,666,667 $0