AMORTIZACIN DE UN PRSTAMO

Capital inicial
Inters %
Cuota
C.Pendiente
12500.00
11706.88
10910.78
10111.69
9309.61
8504.52
7696.41
6885.27
6071.09
5253.86
4433.56
3610.19
2783.73
1954.17
1121.49
285.70
-553.23
-1395.30
-2240.54
-3088.94
-3940.52
-4795.30
-5653.28
-6514.48
-7378.91
-8246.58
-9117.51
-9991.70
-10869.16
-11749.92
-12633.99
-13521.36
-14412.07
-15306.11
-16203.51
-17104.28
-18008.42
-18915.95

12500
0.00375
840
Intereses
46.88
43.90
40.92
37.92
34.91
31.89
28.86
25.82
22.77
19.70
16.63
13.54
10.44
7.33
4.21
1.07
-2.07
-5.23
-8.40
-11.58
-14.78
-17.98
-21.20
-24.43
-27.67
-30.92
-34.19
-37.47
-40.76
-44.06
-47.38
-50.71
-54.05
-57.40
-60.76
-64.14
-67.53
-70.93

Amortizacin
793.13
796.10
799.08
802.08
805.09
808.11
811.14
814.18
817.23
820.30
823.37
826.46
829.56
832.67
835.79
838.93
842.07
845.23
848.40
851.58
854.78
857.98
861.20
864.43
867.67
870.92
874.19
877.47
880.76
884.06
887.38
890.71
894.05
897.40
900.76
904.14
907.53
910.93

Nuevo C.Pte.
11706.88
10910.78
10111.69
9309.61
8504.52
7696.41
6885.27
6071.09
5253.86
4433.56
3610.19
2783.73
1954.17
1121.49
285.70
-553.23
-1395.30
-2240.54
-3088.94
-3940.52
-4795.30
-5653.28
-6514.48
-7378.91
-8246.58
-9117.51
-9991.70
-10869.16
-11749.92
-12633.99
-13521.36
-14412.07
-15306.11
-16203.51
-17104.28
-18008.42
-18915.95
-19826.88