You are on page 1of 4

$ 20,000,000 32%

No cuota interes abono saldo


1 $ 6,534,012 $ 20,000,000
2 $ 6,534,012 $ 6,400,000 $ 134,012.4 $ 19,865,988
3 $ 6,534,012 $ 6,357,116 $ 176,896.3 $ 19,689,091
4 $ 6,534,012 $ 6,300,509 $ 233,503.2 $ 19,455,588
5 $ 6,534,012 $ 6,225,788 $ 308,224.2 $ 19,147,364
6 $ 6,534,012 $ 6,127,156 $ 406,855.9 $ 18,740,508
7 $ 6,534,012 $ 5,996,963 $ 537,049.8 $ 18,203,458
8 $ 6,534,012 $ 5,825,107 $ 708,905.8 $ 17,494,552
9 $ 6,534,012 $ 5,598,257 $ 935,755.6 $ 16,558,797
10 $ 6,534,012 $ 5,298,815 $ 1,235,197.4 $ 15,323,599
11 $ 6,534,012 $ 4,903,552 $ 1,630,460.6 $ 13,693,139
12 $ 6,534,012 $ 4,381,804 $ 2,152,207.9 $ 11,540,931
13 $ 6,534,012 $ 3,693,098 $ 2,840,914.5 $ 8,700,016
14 $ 6,534,012 $ 2,784,005 $ 3,750,007.1 $ 4,950,009
15 $ 6,534,012 $ 1,584,003 $ 4,950,009.4 $ 0
$ 30,000,000 16%

No cuota interes abono saldo


1 $ 9,162,281 $ 30,000,000
2 $ 9,162,281 $ 4,800,000 $ 4,362,281.4 $ 25,637,719
3 $ 9,162,281 $ 4,102,035 $ 5,060,246.5 $ 20,577,472
4 $ 9,162,281 $ 3,292,396 $ 5,869,885.9 $ 14,707,586
5 $ 9,162,281 $ 2,353,214 $ 6,809,067.7 $ 7,898,518
6 $ 9,162,281 $ 1,263,763 $ 7,898,518.5 $ -
$ 40,000,000.00 36%

No cuota interes abono saldo


1 $ - $ 40,000,000
2 $ - $ - $ - $ 40,000,000
3 $ 20,347,906 $ 14,400,000 $ 5,947,905.9 $ 34,052,094
4 $ 20,347,906 $ 12,258,754 $ 8,089,152.0 $ 25,962,942
5 $ 20,347,906 $ 9,346,659 $ 11,001,246.7 $ 14,961,695
6 $ 20,347,906 $ 5,386,210 $ 14,961,695.5 $ -
$ 200,000,000.00 12.70%

No cuota interes abono saldo


1 $ 25,792,791 $ 200,000,000
2 $ 25,792,791 $ 25,400,000 $ 392,790.8 $ 199,607,209
3 $ 25,792,791 $ 25,350,116 $ 442,675.2 $ 199,164,534
4 $ 25,792,791 $ 25,293,896 $ 498,894.9 $ 198,665,639
5 $ 25,792,791 $ 25,230,536 $ 562,254.6 $ 198,103,384
6 $ 25,792,791 $ 25,159,130 $ 633,660.9 $ 197,469,724
7 $ 25,792,791 $ 25,078,655 $ 714,135.9 $ 196,755,588
8 $ 25,792,791 $ 24,987,960 $ 804,831.1 $ 195,950,757
9 $ 25,792,791 $ 24,885,746 $ 907,044.7 $ 195,043,712
10 $ 25,792,791 $ 24,770,551 $ 1,022,239.4 $ 194,021,472
11 $ 25,792,791 $ 24,640,727 $ 1,152,063.8 $ 192,869,409
12 $ 25,792,791 $ 24,494,415 $ 1,298,375.9 $ 191,571,033
13 $ 25,792,791 $ 24,329,521 $ 1,463,269.6 $ 190,107,763
14 $ 25,792,791 $ 24,143,686 $ 1,649,104.8 $ 188,458,658
15 $ 25,792,791 $ 23,934,250 $ 1,858,541.2 $ 186,600,117
16 $ 25,792,791 $ 23,698,215 $ 2,094,575.9 $ 184,505,541
17 $ 25,792,791 $ 23,432,204 $ 2,360,587.0 $ 182,144,954
18 $ 25,792,791 $ 23,132,409 $ 2,660,381.6 $ 179,484,573
19 $ 25,792,791 $ 22,794,541 $ 2,998,250.0 $ 176,486,323
20 $ 25,792,791 $ 22,413,763 $ 3,379,027.8 $ 173,107,295
21 $ 25,792,791 $ 21,984,626 $ 3,808,164.3 $ 169,299,131
22 $ 25,792,791 $ 21,500,990 $ 4,291,801.2 $ 165,007,329
23 $ 25,792,791 $ 20,955,931 $ 4,836,859.9 $ 160,170,470
24 $ 25,792,791 $ 20,341,650 $ 5,451,141.1 $ 154,719,328
25 $ 25,792,791 $ 19,649,355 $ 6,143,436.1 $ 148,575,892
26 $ 25,792,791 $ 18,869,138 $ 6,923,652.4 $ 141,652,240
27 $ 25,792,791 $ 17,989,834 $ 7,802,956.3 $ 133,849,284
28 $ 25,792,791 $ 16,998,859 $ 8,793,931.8 $ 125,055,352
29 $ 25,792,791 $ 15,882,030 $ 9,910,761.1 $ 115,144,591
30 $ 25,792,791 $ 14,623,363 $ 11,169,427.7 $ 103,975,163
31 $ 25,792,791 $ 13,204,846 $ 12,587,945.1 $ 91,387,218
32 $ 25,792,791 $ 11,606,177 $ 14,186,614.1 $ 77,200,604
33 $ 25,792,791 $ 9,804,477 $ 15,988,314.1 $ 61,212,290
34 $ 25,792,791 $ 7,773,961 $ 18,018,830.0 $ 43,193,460
35 $ 25,792,791 $ 5,485,569 $ 20,307,221.4 $ 22,886,238
36 $ 25,792,791 $ 2,906,552 $ 22,886,238.5 -$ 0

You might also like