Costo original L 10,000.

00
Vida util 5
Valor residual L 1,450.00
Depreciación L 1,710.00

Precio de venta en 3 años L 8,290.00

Prestamo L 250,000.00
Periodo 5 años
interes 27%
cuota mensual L 7,633.83
cuota anual L 91,605.98

Amortización mensual
Nper Saldo inicial Cuotas Interes Capital
1 L 250,000.00 L 7,633.83 L 5,625.00 L 2,008.83
2 L 247,991.17 L 7,633.83 L 5,579.80 L 2,054.03
3 L 245,937.14 L 7,633.83 L 5,533.59 L 2,100.25
4 L 243,836.89 L 7,633.83 L 5,486.33 L 2,147.50
5 L 241,689.39 L 7,633.83 L 5,438.01 L 2,195.82
6 L 239,493.57 L 7,633.83 L 5,388.61 L 2,245.23
7 L 237,248.34 L 7,633.83 L 5,338.09 L 2,295.74
8 L 234,952.60 L 7,633.83 L 5,286.43 L 2,347.40
9 L 232,605.20 L 7,633.83 L 5,233.62 L 2,400.21
10 L 230,204.98 L 7,633.83 L 5,179.61 L 2,454.22
11 L 227,750.77 L 7,633.83 L 5,124.39 L 2,509.44
12 L 225,241.33 L 7,633.83 L 5,067.93 L 2,565.90
13 L 222,675.42 L 7,633.83 L 5,010.20 L 2,623.63
14 L 220,051.79 L 7,633.83 L 4,951.17 L 2,682.67
15 L 217,369.12 L 7,633.83 L 4,890.81 L 2,743.03
16 L 214,626.10 L 7,633.83 L 4,829.09 L 2,804.74
17 L 211,821.35 L 7,633.83 L 4,765.98 L 2,867.85
18 L 208,953.50 L 7,633.83 L 4,701.45 L 2,932.38
19 L 206,021.12 L 7,633.83 L 4,635.48 L 2,998.36
20 L 203,022.76 L 7,633.83 L 4,568.01 L 3,065.82
21 L 199,956.94 L 7,633.83 L 4,499.03 L 3,134.80
22 L 196,822.14 L 7,633.83 L 4,428.50 L 3,205.33
23 L 193,616.81 L 7,633.83 L 4,356.38 L 3,277.45
24 L 190,339.36 L 7,633.83 L 4,282.64 L 3,351.20
25 L 186,988.16 L 7,633.83 L 4,207.23 L 3,426.60
26 L 183,561.56 L 7,633.83 L 4,130.14 L 3,503.70
27 L 180,057.87 L 7,633.83 L 4,051.30 L 3,582.53
28 L 176,475.34 L 7,633.83 L 3,970.70 L 3,663.14
29 L 172,812.20 L 7,633.83 L 3,888.27 L 3,745.56
30 L 169,066.64 L 7,633.83 L 3,804.00 L 3,829.83
31 L 165,236.81 L 7,633.83 L 3,717.83 L 3,916.00
32 L 161,320.81 L 7,633.83 L 3,629.72 L 4,004.11
33 L 157,316.69 L 7,633.83 L 3,539.63 L 4,094.21
34 L 153,222.49 L 7,633.83 L 3,447.51 L 4,186.33
35 L 149,036.16 L 7,633.83 L 3,353.31 L 4,280.52
36 L 144,755.64 L 7,633.83 L 3,257.00 L 4,376.83
37 L 140,378.81 L 7,633.83 L 3,158.52 L 4,475.31
38 L 135,903.50 L 7,633.83 L 3,057.83 L 4,576.00
39 L 131,327.50 L 7,633.83 L 2,954.87 L 4,678.96
40 L 126,648.54 L 7,633.83 L 2,849.59 L 4,784.24
41 L 121,864.30 L 7,633.83 L 2,741.95 L 4,891.89
42 L 116,972.41 L 7,633.83 L 2,631.88 L 5,001.95
43 L 111,970.46 L 7,633.83 L 2,519.34 L 5,114.50
44 L 106,855.96 L 7,633.83 L 2,404.26 L 5,229.57
45 L 101,626.39 L 7,633.83 L 2,286.59 L 5,347.24
46 L 96,279.15 L 7,633.83 L 2,166.28 L 5,467.55
47 L 90,811.60 L 7,633.83 L 2,043.26 L 5,590.57
48 L 85,221.03 L 7,633.83 L 1,917.47 L 5,716.36
49 L 79,504.67 L 7,633.83 L 1,788.86 L 5,844.98
50 L 73,659.69 L 7,633.83 L 1,657.34 L 5,976.49
51 L 67,683.20 L 7,633.83 L 1,522.87 L 6,110.96
52 L 61,572.25 L 7,633.83 L 1,385.38 L 6,248.46
53 L 55,323.79 L 7,633.83 L 1,244.79 L 6,389.05
54 L 48,934.74 L 7,633.83 L 1,101.03 L 6,532.80
55 L 42,401.94 L 7,633.83 L 954.04 L 6,679.79
56 L 35,722.15 L 7,633.83 L 803.75 L 6,830.08
57 L 28,892.07 L 7,633.83 L 650.07 L 6,983.76
58 L 21,908.31 L 7,633.83 L 492.94 L 7,140.89
59 L 14,767.42 L 7,633.83 L 332.27 L 7,301.57
60 L 7,465.85 L 7,633.83 L 167.98 L 7,465.85
Saldo final
L 247,991.17
L 245,937.14
L 243,836.89
L 241,689.39
L 239,493.57
L 237,248.34
L 234,952.60
L 232,605.20
L 230,204.98
L 227,750.77
L 225,241.33
L 222,675.42
L 220,051.79
L 217,369.12
L 214,626.10
L 211,821.35
L 208,953.50
L 206,021.12
L 203,022.76
L 199,956.94
L 196,822.14
 L 193,616.81
L 190,339.36
L 186,988.16
L 183,561.56
L 180,057.87
L 176,475.34
L 172,812.20
L 169,066.64
L 165,236.81
L 161,320.81
L 157,316.69
L 153,222.49
L 149,036.16
L 144,755.64
L 140,378.81
L 135,903.50
L 131,327.50
L 126,648.54
L 121,864.30
L 116,972.41
L 111,970.46
L 106,855.96
L 101,626.39
L 96,279.15
L 90,811.60
L 85,221.03
L 79,504.67
L 73,659.69
L 67,683.20
L 61,572.25
L 55,323.79
L 48,934.74
L 42,401.94
L 35,722.15
L 28,892.07
L 21,908.31
L 14,767.42
L 7,465.85
-L 0.00
4
SLN
DDB
SYD
SLN/RENTA