MONTO DEL PRESTAMO 500000

TASA 11.99%
PERIODOS 12
CUOTA $80,681.01

PRESTAMO PARA ESTUDIOS

4000000

3500000

3000000

2500000
4000000

3500000

3000000

2500000

2000000

1500000

1000000

500000

0
mes saldo inicial cuota interes
-500000

Row 19 Row 20 Row 21 Row 22 Row 23 Row 24 Row 25 Row 26 Ro

 CUADRO DE AMORTIZACION
mes saldo inicial cuota interes capital
1 500000 $80,681.01 $59,950.00 $20,731.01
2 $479,268.99 $80,681.01 $57,464.35 $23,216.65
3 $456,052.34 $80,681.01 $54,680.68 $26,000.33
4 $430,052.01 $80,681.01 $51,563.24 $29,117.77
5 $400,934.24 $80,681.01 $48,072.02 $32,608.99
6 $368,325.25 $80,681.01 $44,162.20 $36,518.81
7 $331,806.45 $80,681.01 $39,783.59 $40,897.41
8 $290,909.03 $80,681.01 $34,879.99 $45,801.01
9 $245,108.02 $80,681.01 $29,388.45 $51,292.55
10 $193,815.47 $80,681.01 $23,238.47 $57,442.53
11 $136,372.93 $80,681.01 $16,351.11 $64,329.89
12 $72,043.04 $80,681.01 $8,637.96 $72,043.04

MO PARA ESTUDIOS
ota interes capital saldo final

Row 24 Row 25 Row 26 Row 27 Row 28 Row 29 Row 30

saldo final
$479,268.99
$456,052.34
$430,052.01
$400,934.24
$368,325.25
$331,806.45
$290,909.03
$245,108.02
$193,815.47
$136,372.93
$72,043.04
($0.00)