UVRt = UVR15 (1+Inflacion)(t/d)

3,973 = 3,277 (1+274,28)(720/720)

24 MESES
3,973 = 4,17582
6
10,1758 intereses

TABLA DE AMORTIZACION DE LA ALTERNATIVA 1

NUMERO CUOTA CUOTA FIJA INTERESES ABONO CAPITAL SALDO
0 100.000.000,00 0,10175816
1 $ 11.277.739,12 10.175.815,56 1.101.923,56 98.898.076,44
2 $ 11.277.739,12 10.063.685,85 1.214.053,27 97.684.023,17
3 $ 11.277.739,12 9.940.146,03 1.337.593,09 96.346.430,08
4 $ 11.277.739,12 9.804.035,02 1.473.704,09 94.872.725,99
5 $ 11.277.739,12 9.654.073,61 1.623.665,51 93.249.060,48
6 $ 11.277.739,12 9.488.852,41 1.788.886,71 91.460.173,77
7 $ 11.277.739,12 9.306.818,59 1.970.920,52 89.489.253,25
8 $ 11.277.739,12 9.106.261,36 2.171.477,76 87.317.775,48
9 $ 11.277.739,12 8.885.295,78 2.392.443,33 84.925.332,15
10 $ 11.277.739,12 8.641.845,16 2.635.893,96 82.289.438,19
11 $ 11.277.739,12 8.373.621,46 2.904.117,66 79.385.320,53
12 $ 11.277.739,12 8.078.103,80 3.199.635,32 76.185.685,21
13 $ 11.277.739,12 7.752.514,81 3.525.224,31 72.660.460,90
14 $ 11.277.739,12 7.393.794,49 3.883.944,63 68.776.516,27
15 $ 11.277.739,12 6.998.571,44 4.279.167,67 64.497.348,60
16 $ 11.277.739,12 6.563.131,23 4.714.607,88 59.782.740,71
17 $ 11.277.739,12 6.083.381,43 5.194.357,69 54.588.383,03
18 $ 11.277.739,12 5.554.813,17 5.722.925,94 48.865.457,08
19 $ 11.277.739,12 4.972.458,79 6.305.280,33 42.560.176,75
20 $ 11.277.739,12 4.330.845,09 6.946.894,03 35.613.282,72
21 $ 11.277.739,12 3.623.941,96 7.653.797,15 27.959.485,56
22 $ 11.277.739,12 2.845.105,68 8.432.633,44 19.526.852,13
23 $ 11.277.739,12 1.987.016,46 9.290.722,66 10.236.129,46
24 $ 11.277.739,12 1.041.609,65 10.236.129,46 0,00
$ 270.665.738,85