VALOR TOTAL DEL PRESTAMO $ 100,000,000 CUADRO DE AMORTIZ

TASA DE INTERES ANUAL 14% N.O CUOTA

TIEMPO (AÑOS) 4 0
FRECUENCIA 12 1 $ 2,742,690.85
PERIODOS (MENSUALES) 48 2 $ 2,742,690.85
3 $ 2,742,690.85
CUOTA NIVELADA $ 2,742,690.85 4 $ 2,742,690.85
5 $ 2,742,690.85
6 $ 2,742,690.85
7 $ 2,742,690.85
8 $ 2,742,690.85
9 $ 2,742,690.85
10 $ 2,742,690.85
11 $ 2,742,690.85
12 $ 2,742,690.85
13 $ 2,742,690.85
14 $ 2,742,690.85
15 $ 2,742,690.85
16 $ 2,742,690.85
17 $ 2,742,690.85
18 $ 2,742,690.85
19 $ 2,742,690.85
20 $ 2,742,690.85
21 $ 2,742,690.85
22 $ 2,742,690.85
23 $ 2,742,690.85
24 $ 2,742,690.85
25 $ 2,742,690.85
26 $ 2,742,690.85
27 $ 2,742,690.85
28 $ 2,742,690.85
29 $ 2,742,690.85
30 $ 2,742,690.85
31 $ 2,742,690.85
32 $ 2,742,690.85
33 $ 2,742,690.85
34 $ 2,742,690.85
35 $ 2,742,690.85
36 $ 2,742,690.85
37 $ 2,742,690.85
38 $ 2,742,690.85
39 $ 2,742,690.85
40 $ 2,742,690.85
41 $ 2,742,690.85
42 $ 2,742,690.85
43 $ 2,742,690.85
44 $ 2,742,690.85
45 $ 2,742,690.85
46 $ 2,742,690.85
47 $ 2,742,690.85
48 $ 2,742,690.85
CUADRO DE AMORTIZACION AÑO-
CAPITAL INTERES SALDO
$ 100,000,000
$1,559,357.52 $ 1,183,333.33 $ 98,440,642.48
$1,577,809.91 $ 1,164,880.94 $ 96,862,832.57
$1,596,480.67 $ 1,146,210.19 $ 95,266,351.90
$1,615,372.35 $ 1,127,318.50 $ 93,650,979.55
$1,634,487.59 $ 1,108,203.26 $ 92,016,491.96
$1,653,829.03 $ 1,088,861.82 $ 90,362,662.93
$1,673,399.34 $ 1,069,291.51 $ 88,689,263.59
$1,693,201.23 $ 1,049,489.62 $ 86,996,062.36
$1,713,237.45 $ 1,029,453.40 $ 85,282,824.91
$1,733,510.76 $ 1,009,180.09 $ 83,549,314.15
$1,754,023.97 $ 988,666.88 $ 81,795,290.19
$1,774,779.92 $ 967,910.93 $ 80,020,510.27
$1,795,781.48 $ 946,909.37 $ 78,224,728.79
$1,817,031.56 $ 925,659.29 $ 76,407,697.23
$1,838,533.10 $ 904,157.75 $ 74,569,164.13
$1,860,289.08 $ 882,401.78 $ 72,708,875.05
$1,882,302.50 $ 860,388.35 $ 70,826,572.56
$1,904,576.41 $ 838,114.44 $ 68,921,996.15
$1,927,113.90 $ 815,576.95 $ 66,994,882.25
$1,949,918.08 $ 792,772.77 $ 65,044,964.18
$1,972,992.11 $ 769,698.74 $ 63,071,972.07
$1,996,339.18 $ 746,351.67 $ 61,075,632.89
$2,019,962.53 $ 722,728.32 $ 59,055,670.36
$2,043,865.42 $ 698,825.43 $ 57,011,804.94
$2,068,051.16 $ 674,639.69 $ 54,943,753.78
$2,092,523.10 $ 650,167.75 $ 52,851,230.68
$2,117,284.62 $ 625,406.23 $ 50,733,946.06
$2,142,339.16 $ 600,351.70 $ 48,591,606.91
$2,167,690.17 $ 575,000.68 $ 46,423,916.74
$2,193,341.17 $ 549,349.68 $ 44,230,575.57
$2,219,295.71 $ 523,395.14 $ 42,011,279.86
$2,245,557.37 $ 497,133.48 $ 39,765,722.49
$2,272,129.80 $ 470,561.05 $ 37,493,592.69
$2,299,016.67 $ 443,674.18 $ 35,194,576.02
$2,326,221.70 $ 416,469.15 $ 32,868,354.32
$2,353,748.66 $ 388,942.19 $ 30,514,605.66
$2,381,601.35 $ 361,089.50 $ 28,133,004.31
$2,409,783.63 $ 332,907.22 $ 25,723,220.67
$2,438,299.41 $ 304,391.44 $ 23,284,921.27
$2,467,152.62 $ 275,538.23 $ 20,817,768.65
$2,496,347.26 $ 246,343.60 $ 18,321,421.40
$2,525,887.36 $ 216,803.49 $ 15,795,534.03
$2,555,777.03 $ 186,913.82 $ 13,239,757.00
$2,586,020.39 $ 156,670.46 $ 10,653,736.61
$2,616,621.63 $ 126,069.22 $ 8,037,114.97
$2,647,584.99 $ 95,105.86 $ 5,389,529.98
$2,678,914.75 $ 63,776.10 $ 2,710,615.24
$2,710,615.24 $ 32,075.61 -$ 0.00