TABLA DE AMORTIZACION

PERIDO VALOR DE COUTA ABONO DE INTERES ABONO A KAPITAL

0 0 0 0
1 $ 6,526,480 $ 6,344,924 $ 181,555
2 $ 6,526,480 $ 6,287,327 $ 239,153
3 $ 6,526,480 $ 6,211,456 $ 315,023
4 $ 6,526,480 $ 6,111,517 $ 414,963
$ 6,526,480 $ 5,979,871 $ 546,608
5 $ 6,526,480 $ 5,806,462 $ 720,018
6 $ 6,526,480 $ 5,578,039 $ 948,441
7 $ 6,526,480 $ 5,277,149 $ 1,249,330
8 $ 6,526,480 $ 4,880,804 $ 1,645,675
9 $ 6,526,480 $ 4,358,720 $ 2,167,760
10 $ 6,526,480 $ 3,671,006 $ 2,855,473
11 $ 6,526,480 $ 2,765,118 $ 3,761,361
12 $ 6,526,480 $ 1,571,841 $ 4,954,639
SALDO MONTO DEL PRESTAMO
$ 20,000,000 $ 20,000,000
$ 19,818,445
$ 19,579,292
$ 19,264,269
$ 18,849,306
$ 18,302,698
$ 17,582,680
$ 16,634,239
$ 15,384,909
$ 13,739,233 n 12 meses
$ 11,571,474 i 26,29%Anual
$ 8,716,000
$ 4,954,639 (1+i)^(1/2)-1
-$ 0 0.317246221