CUOTAS DE PRÉSTAMO

PERIODO CAPITAL AMORTIZACIÓN INTERES CUOTA

0 660000 0 0 0
1 651379,4486 8620,5514 5262,9324 13883,4838
2 642690,1557 8689,292884 5194,190916 13883,4838
3 633931,58 8758,582522 5124,901278 13883,4838
4 625103,1554 8828,424631 5055,059169 13883,4838
5 616204,3316 8898,823725 4984,660075 13883,4838
6 607234,5475 8969,784191 4913,699609 13883,4838
7 598193,2369 9041,310506 4842,173294 13883,4838
8 589079,8298 9113,407182 4770,076618 13883,4838
9 579893,751 9186,078766 4697,405034 13883,4838
10 570634,4212 9259,329844 4624,153956 13883,4838
11 561301,2561 9333,165037 4550,318763 13883,4838
12 551893,6671 9407,589002 4475,894798 13883,4838
13 542411,0607 9482,606433 4400,877367 13883,4838
14 532852,8386 9558,222065 4325,261735 13883,4838
15 523218,398 9634,440665 4249,043135 13883,4838
16 513507,1309 9711,267044 4172,216756 13883,4838
17 503718,4249 9788,706047 4094,777753 13883,4838
18 493851,6623 9866,76256 4016,72124 13883,4838
19 483906,2208 9945,441506 3938,042294 13883,4838
20 473881,4729 10024,74785 3858,735952 13883,4838
21 463776,7864 10104,68659 3778,797209 13883,4838
22 453591,5236 10185,26278 3698,221023 13883,4838
23 443325,0421 10266,48149 3617,002312 13883,4838
24 432976,6942 10348,34785 3535,135951 13883,4838
25 422545,8272 10430,86702 3452,616777 13883,4838
26 412031,783 10514,04422 3369,439583 13883,4838
27 401433,8983 10597,88468 3285,599122 13883,4838
28 390751,5046 10682,39369 3201,090106 13883,4838
29 379983,928 10767,5766 3115,907203 13883,4838
30 369130,4893 10853,43876 3030,04504 13883,4838
31 358190,5037 10939,9856 2943,4982 13883,4838
32 347163,2811 11027,22258 2856,261223 13883,4838
33 336048,1259 11115,15519 2768,328606 13883,4838
34 324844,3369 11203,789 2679,694803 13883,4838
35 313551,2073 11293,12958 2590,354221 13883,4838
36 302168,0248 11383,18258 2500,301224 13883,4838
37 290694,0711 11473,95367 2409,530133 13883,4838
38 279128,6225 11565,44858 2318,03522 13883,4838
39 267470,9494 11657,67309 2225,810714 13883,4838
40 255720,3164 11750,633 2132,850797 13883,4838
41 243875,9822 11844,3342 2039,149604 13883,4838
42 231937,1996 11938,78258 1944,701225 13883,4838
 43 219903,2155 12033,9841 1849,499701 13883,4838
44 207773,2708 12129,94477 1753,539027 13883,4838
45 195546,6001 12226,67065 1656,813149 13883,4838
46 183222,4323 12324,16783 1559,315966 13883,4838
47 170799,9898 12422,44247 1461,041326 13883,4838
48 158278,489 12521,50077 1361,983031 13883,4838
49 145657,1401 12621,34897 1262,134831 13883,4838
50 132935,1467 12721,99337 1161,490427 13883,4838
51 120111,7064 12823,44033 1060,043471 13883,4838
52 107186,0101 12925,69624 957,7875623 13883,4838
53 94157,24259 13028,76755 854,7162509 13883,4838
54 81024,58182 13132,66077 750,8230344 13883,4838
55 67787,19938 13237,38244 646,1013589 13883,4838
56 54444,2602 13342,93918 540,5446181 13883,4838
57 40994,92255 13449,33765 434,146153 13883,4838
58 27438,338 13556,58455 326,8992517 13883,4838
59 13773,65135 13664,68665 218,7971486 13883,4838
60 0,000574447 13773,65078 109,8330242 13883,4838

CONCLUSIÓN:
Llegamos a la conclusión que, si amortizamos un préstamo en forma
mensual, podemos llegar al punto de que ya no pagamos más intereses
como en este caso se nota en el mes nº 32, y solo nos quedemos pagando
el capital inicial. De esta forma nos podemos dar cuenta que esta forma de
pago es muy recomendable al momento de sacar préstamos.