IMPORTADORA MARINOS LTDA

NIT: 900.450.304-3

Calle67 N°. 5-67

Tabla de Amortización Crédito Bancario

3.50% Tasa De Interés Mensual Monto $ 62,750,000

N= 24

Periodos Inicial Interés Amortización Cuota Saldo Final

0 62,750,000
1 62,750,000 2,196,250 1,711,370 3,907,620 61,038,630
2 61,038,630 2,136,352 1,771,268 3,907,620 59,267,362
3 59,267,362 2,074,358 1,833,262 3,907,620 57,434,099
4 57,434,099 2,010,193 1,897,427 3,907,620 55,536,673
5 55,536,673 1,943,784 1,963,837 3,907,620 53,572,836
6 53,572,836 1,875,049 2,032,571 3,907,620 51,540,265
7 51,540,265 1,803,909 2,103,711 3,907,620 49,436,555
8 49,436,555 1,730,279 2,177,341 3,907,620 47,259,214
9 47,259,214 1,654,072 2,253,548 3,907,620 45,005,666
10 45,005,666 1,575,198 2,332,422 3,907,620 42,673,245
11 42,673,245 1,493,564 2,414,057 3,907,620 40,259,188
12 40,259,188 1,409,072 2,498,549 3,907,620 37,760,639
13 37,760,639 1,321,622 2,585,998 3,907,620 35,174,642
14 35,174,642 1,231,112 2,676,508 3,907,620 32,498,134
15 32,498,134 1,137,435 2,770,185 3,907,620 29,727,949
16 29,727,949 1,040,478 2,867,142 3,907,620 26,860,807
17 26,860,807 940,128 2,967,492 3,907,620 23,893,315
18 23,893,315 836,266 3,071,354 3,907,620 20,821,961
19 20,821,961 728,769 3,178,851 3,907,620 17,643,109
20 17,643,109 617,509 3,290,111 3,907,620 14,352,998
21 14,352,998 502,355 3,405,265 3,907,620 10,947,733
22 10,947,733 383,171 3,524,449 3,907,620 7,423,284
23 7,423,284 259,815 3,647,805 3,907,620 3,775,478
24 3,775,478 132,142 3,775,478 3,907,620 0