You are on page 1of 2

COSTO DE AMORTIZACIÓN EJERCICIO 1

INICIAL INTERES AMORTIZACION CUOTA FINAL


1 1.500.000,00 90.000,00 342.887,24 432.887,24 1.157.112,76
2 1.157.112,76 69.426,77 363.460,47 432.887,24 793.652,29
3 793.652,29 47.619,14 385.268,10 432.887,24 408.384,18
4 408.384,18 24.503,05 408.384,19 432.887,24 0,00
231.548,95

0 1.439.623,22
1 -432.887,24
2 -432.887,24
3 -432.887,24
4 -472.887,24
TIR 8,72320%

INICIAL INTERES CUOTA FINAL


1 1.439.623,22 125.581,24 432.887,24 1.132.317,22
2 1.132.317,22 98.774,31 432.887,24 798.204,29
3 798.204,29 69.628,97 432.887,24 434.946,02
4 434.946,02 37.941,22 472.887,24 0,00
331.925,74
INTERES 231.548,95
COMISION INICIAL 60.376,78
COMISION FINAL 40.000,00
331.925,73

You might also like