Amortización credito financiero

| |TABLA DE AMORTIZACION |
|[pic][pic] | |
| ||
|[pic] | |

[pic]

|PERIODO |SALDO |INTERES |CUOTA |AMORTIZACION |
|0 | 5.000.000,00 |  |  | |
|1 | 4.903.835,74 | 100.000,00 | 196.164,26 | 96.164,26 |
|2 | 4.805.748,19 | 98.076,71 | 196.164,26 | 98.087,55 |
|3 | 4.705.698,89 | 96.114,96 | 196.164,26 | 100.049,30 |
|4 |4.603.648,60 | 94.113,98 | 196.164,26 | 102.050,29 |
|5 | 4.499.557,31 | 92.072,97 | 196.164,26 | 104.091,29 |
|6 | 4.393.384,20 | 89.991,15 | 196.164,26 | 106.173,12 |
|7 | 4.285.087,62 | 87.867,68 |196.164,26 | 108.296,58 |
|8 | 4.174.625,11 | 85.701,75 | 196.164,26 | 110.462,51 |
|9 | 4.061.953,35 | 83.492,50 | 196.164,26 | 112.671,76 |
|10 | 3.947.028,15 | 81.239,07 | 196.164,26 |114.925,20 |
|11 | 3.829.804,45 | 78.940,56 | 196.164,26 | 117.223,70 |
|12 | 3.710.236,28 | 76.596,09 | 196.164,26 | 119.568,17 |
|13 | 3.588.276,74 | 74.204,73 | 196.164,26 | 121.959,54 |
|14 |3.463.878,01 | 71.765,53 | 196.164,26 | 124.398,73 |
|15 | 3.336.991,31 | 69.277,56 | 196.164,26 | 126.886,70 |
|16 | 3.207.566,87 | 66.739,83 | 196.164,26 | 129.424,44 |
|17 | 3.075.553,95 | 64.151,34 |196.164,26 | 132.012,93 |
|18 | 2.940.900,76 | 61.511,08 | 196.164,26 | 134.653,18 |
|19 | 2.803.554,51 | 58.818,02 | 196.164,26 | 137.346,25 |
|20 | 2.663.461,34 | 56.071,09 | 196.164,26 |140.093,17 |
|21 | 2.520.566,30 | 53.269,23 | 196.164,26 | 142.895,04 |
|22 | 2.374.813,37 | 50.411,33 | 196.164,26 | 145.752,94 |
|23 | 2.226.145,37 | 47.496,27 | 196.164,26 | 148.668,00 |
|24 |2.074.504,02 | 44.522,91 | 196.164,26 | 151.641,36 |
|25 | 1.919.829,83 | 41.490,08 | 196.164,26 | 154.674,18 |
|26 | 1.762.062,17 | 38.396,60 | 196.164,26 | 157.767,67 |
|27 | 1.601.139,15 | 35.241,24 |...