VALOR $ 20,000,000

PERIODO 15 MESES
INTERES 2.81% EMV
CUOTA 1,652,392.29
n CUOTA INTERES
0
1 1,652,392.29 $ 562,000
2 1,652,392.29 $ 531,360
3 1,652,392.29 $ 499,859
4 1,652,392.29 $ 467,473
5 1,652,392.29 $ 434,177
6 1,652,392.29 $ 399,945
7 1,652,392.29 $ 364,751
8 1,652,392.29 $ 328,568
9 1,652,392.29 $ 291,369
10 1,652,392.29 $ 253,124
11 1,652,392.29 $ 213,805
12 1,652,392.29 $ 173,380
13 1,652,392.29 $ 131,820
14 1,652,392.29 $ 89,092
15 1,652,392.29 $ 45,163
AMORTIZACIÓN SALDO
$ 20,000,000
$ 1,090,392.29 $ 18,909,607.71
$ 1,121,032.32 $ 17,788,575.39
$ 1,152,533.33 $ 16,636,042.06
$ 1,184,919.51 $ 15,451,122.55
$ 1,218,215.75 $ 14,232,906.80
$ 1,252,447.61 $ 12,980,459.18
$ 1,287,641.39 $ 11,692,817.79
$ 1,323,824.11 $ 10,368,993.68
$ 1,361,023.57 $ 9,007,970.10
$ 1,399,268.33 $ 7,608,701.77
$ 1,438,587.78 $ 6,170,113.99
$ 1,479,012.09 $ 4,691,101.90
$ 1,520,572.33 $ 3,170,529.57
$ 1,563,300.41 $ 1,607,229.16
$ 1,607,229.16 $ -
VALOR $ 20,000,000
PERIODO 15 MESES
INTERES 1.88% EMV
CUOTA
n CUOTA INTERES
0
1 212,565.81
2 600,000.00 216,555.52
3 700,000.00 209,358.54
4 2,000,000.00 200,149.56
5 900,000.00 166,367.69
6 0.00 152,597.96
7 600,000.00 155,462.11
8 2,100,000.00 147,118.46
9 600,000.00 110,464.31
10 0.00 101,276.08
11 1,000,000.00 103,176.96
12 900,000.00 86,344.25
13 2,510,000.00 71,072.53
14 729,000.00 25,295.65
15 656,100.00 12,087.64
AMORTIZACIÓN SALDO
11,325,206.93
-212,565.81 11,537,772.75
383,444.48 11,154,328.26
490,641.46 10,663,686.81
1,799,850.44 8,863,836.37
733,632.31 8,130,204.07
-152,597.96 8,282,802.02
444,537.89 7,838,264.13
1,952,881.54 5,885,382.59
489,535.69 5,395,846.89
-101,276.08 5,497,122.97
896,823.04 4,600,299.93
813,655.75 3,786,644.18
2,438,927.47 1,347,716.71
703,704.35 644,012.36
644,012.36 0.00