tabla Amort

TABLA DE AMORTIZACION

PRESTAMO 80,000,000
PERIODO 8
INTERES 8%
CUOTA $ -13,921,181

PERIODO CUOTA INTERES AMORTIZACION

1 13,921,181 6,400,000 7,521,181

2 13,921,181 5,798,306 8,122,875
3 13,921,181 5,148,476 8,772,705
4 13,921,181 4,446,659 9,474,522
5 13,921,181 3,688,697 10,232,484
6 13,921,181 2,870,099 11,051,082
7 13,921,181 1,986,012 11,935,169
8 13,921,181 1,031,199 12,889,982
9 13,921,181 0 13,921,181
10 13,921,181 -1,113,694 15,034,875
11 13,921,181 -2,316,484 16,237,665
12 13,921,181 -3,615,498 17,536,679
13 13,921,181 -5,018,432 18,939,613
14 13,921,181 -6,533,601 20,454,782
15 13,921,181 -8,169,984 22,091,164
16 13,921,181 -9,937,277 23,858,458
17 13,921,181 -11,845,953 25,767,134
18 13,921,181 -13,907,324 27,828,505
19 13,921,181 -16,133,604 30,054,785
20 13,921,181 -18,537,987 32,459,168
21 13,921,181 -21,134,721 35,055,902
22 13,921,181 -23,939,193 37,860,374
23 13,921,181 -26,968,023 40,889,204
24 13,921,181 -30,239,159 44,160,340

Página 1
 tabla Amort

SALDO
80,000,000
72,478,819
64,355,944
55,583,238
46,108,717
35,876,233
24,825,151
12,889,982
0
-13,921,181
-28,956,056
-45,193,722
-62,730,400
-81,670,013
-102,124,795
-124,215,959
-148,074,417
-173,841,551
-201,670,056
-231,724,841
-264,184,009
-299,239,911
-337,100,285
-377,989,488
-422,149,828

Página 2