EJERCICIO 1
VA 32000
NPER 18
I 28% 2.33%
R $2,196.90
TABLA DE AMOTRTIZACION
NPER PAGO INTERES AL SALDO AMORTIZACION SALDO
0 32000
1 $2,196.90 745.6 $1,451.30 $30,548.70
2 $2,196.90 711.78481110382 $1,485.11 $29,063.59
3 $2,196.90 677.18172830636 $1,519.71 $27,543.88
4 $2,196.90 641.772393679718 $1,555.12 $25,988.76
5 $2,196.90 605.538021556276 $1,591.36 $24,397.40
6 $2,196.90 568.459388562358 $1,628.44 $22,768.96
7 $2,196.90 530.516823419681 $1,666.38 $21,102.58
8 $2,196.90 491.69019650918 $1,705.21 $19,397.38
9 $2,196.90 451.958909191664 $1,744.94 $17,652.44
10 $2,196.90 411.30188287965 $1,785.59 $15,866.85
11 $2,196.90 369.697547854567 $1,827.20 $14,039.65
12 $2,196.90 327.123831823398 $1,869.77 $12,169.88
13 $2,196.90 283.558148208704 $1,913.34 $10,256.54
14 $2,196.90 238.977384165787 $1,957.92 $8,298.62
15 $2,196.90 193.35788832067 $2,003.54 $6,295.08
16 $2,196.90 146.675458222362 $2,050.22 $4,244.86
17 $2,196.90 98.9053275027637 $2,097.99 $2,146.87
18 $2,196.90 50.0221527373984 $2,146.87 $0.00
TOTAL $39,544.12 $7,544.12 $32,000.00
EJERCICIO 2
VA 4000000
NPER 6
I 6% 6
R $813,450.51
TABLA DE MORTIZACION
