PRESTAMO FRANCES

CAPITAL $ 16,000,000
MESES 8
INTERES 10%

MES TERMINO AMORTIZATIVO INTERESES CUOTA AMORTIZACION CAPITAL PENDIENTE

0 $ 16,000,000
1 $ 2,999,104.28 $ 1,600,000 $ 1,399,104.28 $ 14,600,895.72
2 $ 2,999,104.28 $ 1,460,090 $ 1,539,014.71 $ 13,061,881.01
3 $ 2,999,104.28 $ 1,306,188 $ 1,692,916.18 $ 11,368,964.83
4 $ 2,999,104.28 $ 1,136,896 $ 1,862,207.80 $ 9,506,757.03
5 $ 2,999,104.28 $ 950,676 $ 2,048,428.58 $ 7,458,328.45
6 $ 2,999,104.28 $ 745,833 $ 2,253,271.44 $ 5,205,057.02
7 $ 2,999,104.28 $ 520,506 $ 2,478,598.58 $ 2,726,458.44
8 $ 2,999,104.28 $ 272,646 $ 2,726,458.44 $ 0.00

CAPITAL $ 20,000,000
MESES 12
INTERES 8%

MES TERMINO AMORTIZATIVO INTERESES CUOTA AMORTIZACION CAPITAL PENDIENTE

0 $ 20,000,000
1 $ 2,653,900.34 $ 1,600,000 $ 1,053,900 $ 18,946,100
2 $ 2,653,900.34 $ 1,515,688 $ 1,138,212 $ 17,807,887
3 $ 2,653,900.34 $ 1,424,631 $ 1,229,269 $ 16,578,618
4 $ 2,653,900.34 $ 1,326,289 $ 1,327,611 $ 15,251,007
5 $ 2,653,900.34 $ 1,220,081 $ 1,433,820 $ 13,817,187
6 $ 2,653,900.34 $ 1,105,375 $ 1,548,525 $ 12,268,662
7 $ 2,653,900.34 $ 981,493 $ 1,672,407 $ 10,596,255
8 $ 2,653,900.34 $ 847,700 $ 1,806,200 $ 8,790,055
9 $ 2,653,900.34 $ 703,204 $ 1,950,696 $ 6,839,359
10 $ 2,653,900.34 $ 547,149 $ 2,106,752 $ 4,732,607
11 $ 2,653,900.34 $ 378,609 $ 2,275,292 $ 2,457,315
12 $ 2,653,900.34 $ 196,585 $ 2,457,315 $0