Calculo de Prestamos

CAPITAL INICIAL 2,000,000.00 2,000,000.
00
SALDO INSOLUTO
TIEMPO 20 9.65% 240
SALDO PAGO MENSUAL TASA 9.65% IMPUESTO 16% TOTAL
2,000,000.00 8,333.33 16,083.33 2,573.33 26,990.00

1,991,666.67 8,333.33 16,016.32 2,562.61 26,912.26
1,983,333.33 8,333.33 15,949.31 2,551.89 26,834.53
1,975,000.00 8,333.33 15,882.29 2,541.17 26,756.79
1,966,666.67 8,333.33 15,815.28 2,530.44 26,679.06
1,958,333.33 8,333.33 15,748.26 2,519.72 26,601.32
1,950,000.00 8,333.33 15,681.25 2,509.00 26,523.58
1,941,666.67 8,333.33 15,614.24 2,498.28 26,445.85
1,933,333.33 8,333.33 15,547.22 2,487.56 26,368.11
1,925,000.00 8,333.33 15,480.21 2,476.83 26,290.38
1,916,666.67 8,333.33 15,413.19 2,466.11 26,212.64
1,908,333.33 8,333.33 15,346.18 2,455.39 26,134.90
1,900,000.00 8,333.33 15,279.17 2,444.67 26,057.17
1,891,666.67 8,333.33 15,212.15 2,433.94 25,979.43
1,883,333.33 8,333.33 15,145.14 2,423.22 25,901.69
1,875,000.00 8,333.33 15,078.13 2,412.50 25,823.96
1,866,666.67 8,333.33 15,011.11 2,401.78 25,746.22
1,858,333.33 8,333.33 14,944.10 2,391.06 25,668.49
1,850,000.00 8,333.33 14,877.08 2,380.33 25,590.75
1,841,666.67 8,333.33 14,810.07 2,369.61 25,513.01
1,833,333.33 8,333.33 14,743.06 2,358.89 25,435.28
1,825,000.00 8,333.33 14,676.04 2,348.17 25,357.54
1,816,666.67 8,333.33 14,609.03 2,337.44 25,279.81
1,808,333.33 8,333.33 14,542.01 2,326.72 25,202.07
1,800,000.00 8,333.33 14,475.00 2,316.00 25,124.33
1,791,666.67 8,333.33 14,407.99 2,305.28 25,046.60
1,783,333.33 8,333.33 14,340.97 2,294.56 24,968.86
1,775,000.00 8,333.33 14,273.96 2,283.83 24,891.13
1,766,666.67 8,333.33 14,206.94 2,273.11 24,813.39
1,758,333.33 8,333.33 14,139.93 2,262.39 24,735.65
1,750,000.00 8,333.33 14,072.92 2,251.67 24,657.92
1,741,666.67 8,333.33 14,005.90 2,240.94 24,580.18
1,733,333.33 8,333.33 13,938.89 2,230.22 24,502.44
1,725,000.00 8,333.33 13,871.88 2,219.50 24,424.71
1,716,666.67 8,333.33 13,804.86 2,208.78 24,346.97
1,708,333.33 8,333.33 13,737.85 2,198.06 24,269.24
1,700,000.00 8,333.33 13,670.83 2,187.33 24,191.50
1,691,666.67 8,333.33 13,603.82 2,176.61 24,113.76
1,683,333.33 8,333.33 13,536.81 2,165.89 24,036.03
1,675,000.00 8,333.33 13,469.79 2,155.17 23,958.29
1,666,666.67 8,333.33 13,402.78 2,144.44 23,880.56
1,658,333.33 8,333.33 13,335.76 2,133.72 23,802.82
1,650,000.00 8,333.33 13,268.75 2,123.00 23,725.08
1,641,666.67 8,333.33 13,201.74 2,112.28 23,647.35
1,633,333.33 8,333.33 13,134.72 2,101.56 23,569.61
1,625,000.00 8,333.33 13,067.71 2,090.83 23,491.88
1,616,666.67 8,333.33 13,000.69 2,080.11 23,414.14
1,608,333.33 8,333.33 12,933.68 2,069.39 23,336.40
1,600,000.00 8,333.33 12,866.67 2,058.67 23,258.67
1,591,666.67 8,333.33 12,799.65 2,047.94 23,180.93
1,583,333.33 8,333.33 12,732.64 2,037.22 23,103.19
1,575,000.00 8,333.33 12,665.63 2,026.50 23,025.46
1,566,666.67 8,333.33 12,598.61 2,015.78 22,947.72
1,558,333.33 8,333.33 12,531.60 2,005.06 22,869.99
1,550,000.00 8,333.33 12,464.58 1,994.33 22,792.25
1,541,666.67 8,333.33 12,397.57 1,983.61 22,714.51
1,533,333.33 8,333.33 12,330.56 1,972.89 22,636.78
1,525,000.00 8,333.33 12,263.54 1,962.17 22,559.04
1,516,666.67 8,333.33 12,196.53 1,951.44 22,481.31
1,508,333.33 8,333.33 12,129.51 1,940.72 22,403.57
1,500,000.00 8,333.33 12,062.50 1,930.00 22,325.83
1,491,666.67 8,333.33 11,995.49 1,919.28 22,248.10
1,483,333.33 8,333.33 11,928.47 1,908.56 22,170.36
1,475,000.00 8,333.33 11,861.46 1,897.83 22,092.63
1,466,666.67 8,333.33 11,794.44 1,887.11 22,014.89
1,458,333.33 8,333.33 11,727.43 1,876.39 21,937.15
1,450,000.00 8,333.33 11,660.42 1,865.67 21,859.42
1,441,666.67 8,333.33 11,593.40 1,854.94 21,781.68
1,433,333.33 8,333.33 11,526.39 1,844.22 21,703.94
1,425,000.00 8,333.33 11,459.38 1,833.50 21,626.21
1,416,666.67 8,333.33 11,392.36 1,822.78 21,548.47
1,408,333.33 8,333.33 11,325.35 1,812.06 21,470.74
1,400,000.00 8,333.33 11,258.33 1,801.33 21,393.00
1,391,666.67 8,333.33 11,191.32 1,790.61 21,315.26
1,383,333.33 8,333.33 11,124.31 1,779.89 21,237.53
1,375,000.00 8,333.33 11,057.29 1,769.17 21,159.79
1,366,666.67 8,333.33 10,990.28 1,758.44 21,082.06
1,358,333.33 8,333.33 10,923.26 1,747.72 21,004.32
1,350,000.00 8,333.33 10,856.25 1,737.00 20,926.58
1,341,666.67 8,333.33 10,789.24 1,726.28 20,848.85
1,333,333.33 8,333.33 10,722.22 1,715.56 20,771.11
1,325,000.00 8,333.33 10,655.21 1,704.83 20,693.38
1,316,666.67 8,333.33 10,588.19 1,694.11 20,615.64
1,308,333.33 8,333.33 10,521.18 1,683.39 20,537.90
1,300,000.00 8,333.33 10,454.17 1,672.67 20,460.17
1,291,666.67 8,333.33 10,387.15 1,661.94 20,382.43
1,283,333.33 8,333.33 10,320.14 1,651.22 20,304.69
1,275,000.00 8,333.33 10,253.13 1,640.50 20,226.96
1,266,666.67 8,333.33 10,186.11 1,629.78 20,149.22
1,258,333.33 8,333.33 10,119.10 1,619.06 20,071.49
1,250,000.00 8,333.33 10,052.08 1,608.33 19,993.75
1,241,666.67 8,333.33 9,985.07 1,597.61 19,916.01
1,233,333.33 8,333.33 9,918.06 1,586.89 19,838.28
1,225,000.00 8,333.33 9,851.04 1,576.17 19,760.54
1,216,666.67 8,333.33 9,784.03 1,565.44 19,682.81
1,208,333.33 8,333.33 9,717.01 1,554.72 19,605.07
1,200,000.00 8,333.33 9,650.00 1,544.00 19,527.33
1,191,666.67 8,333.33 9,582.99 1,533.28 19,449.60
1,183,333.33 8,333.33 9,515.97 1,522.56 19,371.86
1,175,000.00 8,333.33 9,448.96 1,511.83 19,294.13
1,166,666.67 8,333.33 9,381.94 1,501.11 19,216.39
1,158,333.33 8,333.33 9,314.93 1,490.39 19,138.65
1,150,000.00 8,333.33 9,247.92 1,479.67 19,060.92
1,141,666.67 8,333.33 9,180.90 1,468.94 18,983.18
1,133,333.33 8,333.33 9,113.89 1,458.22 18,905.44
1,125,000.00 8,333.33 9,046.88 1,447.50 18,827.71
1,116,666.67 8,333.33 8,979.86 1,436.78 18,749.97
1,108,333.33 8,333.33 8,912.85 1,426.06 18,672.24
1,100,000.00 8,333.33 8,845.83 1,415.33 18,594.50
1,091,666.67 8,333.33 8,778.82 1,404.61 18,516.76
1,083,333.33 8,333.33 8,711.81 1,393.89 18,439.03
1,075,000.00 8,333.33 8,644.79 1,383.17 18,361.29
1,066,666.67 8,333.33 8,577.78 1,372.44 18,283.56
1,058,333.33 8,333.33 8,510.76 1,361.72 18,205.82
1,050,000.00 8,333.33 8,443.75 1,351.00 18,128.08
1,041,666.67 8,333.33 8,376.74 1,340.28 18,050.35
1,033,333.33 8,333.33 8,309.72 1,329.56 17,972.61
1,025,000.00 8,333.33 8,242.71 1,318.83 17,894.88
1,016,666.67 8,333.33 8,175.69 1,308.11 17,817.14
1,008,333.33 8,333.33 8,108.68 1,297.39 17,739.40
1,000,000.00 8,333.33 8,041.67 1,286.67 17,661.67
991,666.67 8,333.33 7,974.65 1,275.94 17,583.93
983,333.33 8,333.33 7,907.64 1,265.22 17,506.19
975,000.00 8,333.33 7,840.63 1,254.50 17,428.46
966,666.67 8,333.33 7,773.61 1,243.78 17,350.72
958,333.33 8,333.33 7,706.60 1,233.06 17,272.99
950,000.00 8,333.33 7,639.58 1,222.33 17,195.25
941,666.67 8,333.33 7,572.57 1,211.61 17,117.51
933,333.33 8,333.33 7,505.56 1,200.89 17,039.78
925,000.00 8,333.33 7,438.54 1,190.17 16,962.04
916,666.67 8,333.33 7,371.53 1,179.44 16,884.31
908,333.33 8,333.33 7,304.51 1,168.72 16,806.57
900,000.00 8,333.33 7,237.50 1,158.00 16,728.83
891,666.67 8,333.33 7,170.49 1,147.28 16,651.10
883,333.33 8,333.33 7,103.47 1,136.56 16,573.36
875,000.00 8,333.33 7,036.46 1,125.83 16,495.63
866,666.67 8,333.33 6,969.44 1,115.11 16,417.89
858,333.33 8,333.33 6,902.43 1,104.39 16,340.15
850,000.00 8,333.33 6,835.42 1,093.67 16,262.42
841,666.67 8,333.33 6,768.40 1,082.94 16,184.68
833,333.33 8,333.33 6,701.39 1,072.22 16,106.94
825,000.00 8,333.33 6,634.38 1,061.50 16,029.21
816,666.67 8,333.33 6,567.36 1,050.78 15,951.47
808,333.33 8,333.33 6,500.35 1,040.06 15,873.74
800,000.00 8,333.33 6,433.33 1,029.33 15,796.00
791,666.67 8,333.33 6,366.32 1,018.61 15,718.26
783,333.33 8,333.33 6,299.31 1,007.89 15,640.53
775,000.00 8,333.33 6,232.29 997.17 15,562.79
766,666.67 8,333.33 6,165.28 986.44 15,485.06
758,333.33 8,333.33 6,098.26 975.72 15,407.32
750,000.00 8,333.33 6,031.25 965.00 15,329.58
741,666.67 8,333.33 5,964.24 954.28 15,251.85
733,333.33 8,333.33 5,897.22 943.56 15,174.11
725,000.00 8,333.33 5,830.21 932.83 15,096.38
716,666.67 8,333.33 5,763.19 922.11 15,018.64
708,333.33 8,333.33 5,696.18 911.39 14,940.90
700,000.00 8,333.33 5,629.17 900.67 14,863.17
691,666.67 8,333.33 5,562.15 889.94 14,785.43
683,333.33 8,333.33 5,495.14 879.22 14,707.69
675,000.00 8,333.33 5,428.13 868.50 14,629.96
666,666.67 8,333.33 5,361.11 857.78 14,552.22
658,333.33 8,333.33 5,294.10 847.06 14,474.49
650,000.00 8,333.33 5,227.08 836.33 14,396.75
641,666.67 8,333.33 5,160.07 825.61 14,319.01
633,333.33 8,333.33 5,093.06 814.89 14,241.28
625,000.00 8,333.33 5,026.04 804.17 14,163.54
616,666.67 8,333.33 4,959.03 793.44 14,085.81
608,333.33 8,333.33 4,892.01 782.72 14,008.07
600,000.00 8,333.33 4,825.00 772.00 13,930.33
591,666.67 8,333.33 4,757.99 761.28 13,852.60
583,333.33 8,333.33 4,690.97 750.56 13,774.86
575,000.00 8,333.33 4,623.96 739.83 13,697.13
566,666.67 8,333.33 4,556.94 729.11 13,619.39
558,333.33 8,333.33 4,489.93 718.39 13,541.65
550,000.00 8,333.33 4,422.92 707.67 13,463.92
541,666.67 8,333.33 4,355.90 696.94 13,386.18
533,333.33 8,333.33 4,288.89 686.22 13,308.44
525,000.00 8,333.33 4,221.88 675.50 13,230.71
516,666.67 8,333.33 4,154.86 664.78 13,152.97
508,333.33 8,333.33 4,087.85 654.06 13,075.24
500,000.00 8,333.33 4,020.83 643.33 12,997.50
491,666.67 8,333.33 3,953.82 632.61 12,919.76
483,333.33 8,333.33 3,886.81 621.89 12,842.03
475,000.00 8,333.33 3,819.79 611.17 12,764.29
466,666.67 8,333.33 3,752.78 600.44 12,686.56
458,333.33 8,333.33 3,685.76 589.72 12,608.82
450,000.00 8,333.33 3,618.75 579.00 12,531.08
441,666.67 8,333.33 3,551.74 568.28 12,453.35
433,333.33 8,333.33 3,484.72 557.56 12,375.61
425,000.00 8,333.33 3,417.71 546.83 12,297.88
416,666.67 8,333.33 3,350.69 536.11 12,220.14
408,333.33 8,333.33 3,283.68 525.39 12,142.40
400,000.00 8,333.33 3,216.67 514.67 12,064.67
391,666.67 8,333.33 3,149.65 503.94 11,986.93
383,333.33 8,333.33 3,082.64 493.22 11,909.19
375,000.00 8,333.33 3,015.63 482.50 11,831.46
366,666.67 8,333.33 2,948.61 471.78 11,753.72
358,333.33 8,333.33 2,881.60 461.06 11,675.99
350,000.00 8,333.33 2,814.58 450.33 11,598.25
341,666.67 8,333.33 2,747.57 439.61 11,520.51
333,333.33 8,333.33 2,680.56 428.89 11,442.78
325,000.00 8,333.33 2,613.54 418.17 11,365.04
316,666.67 8,333.33 2,546.53 407.44 11,287.31
308,333.33 8,333.33 2,479.51 396.72 11,209.57
300,000.00 8,333.33 2,412.50 386.00 11,131.83
291,666.67 8,333.33 2,345.49 375.28 11,054.10
283,333.33 8,333.33 2,278.47 364.56 10,976.36
275,000.00 8,333.33 2,211.46 353.83 10,898.63
266,666.67 8,333.33 2,144.44 343.11 10,820.89
258,333.33 8,333.33 2,077.43 332.39 10,743.15
250,000.00 8,333.33 2,010.42 321.67 10,665.42
241,666.67 8,333.33 1,943.40 310.94 10,587.68
233,333.33 8,333.33 1,876.39 300.22 10,509.94
225,000.00 8,333.33 1,809.38 289.50 10,432.21
216,666.67 8,333.33 1,742.36 278.78 10,354.47
208,333.33 8,333.33 1,675.35 268.06 10,276.74
200,000.00 8,333.33 1,608.33 257.33 10,199.00
191,666.67 8,333.33 1,541.32 246.61 10,121.26
183,333.33 8,333.33 1,474.31 235.89 10,043.53
175,000.00 8,333.33 1,407.29 225.17 9,965.79
166,666.67 8,333.33 1,340.28 214.44 9,888.06
158,333.33 8,333.33 1,273.26 203.72 9,810.32
150,000.00 8,333.33 1,206.25 193.00 9,732.58
141,666.67 8,333.33 1,139.24 182.28 9,654.85
133,333.33 8,333.33 1,072.22 171.56 9,577.11
125,000.00 8,333.33 1,005.21 160.83 9,499.38
116,666.67 8,333.33 938.19 150.11 9,421.64
108,333.33 8,333.33 871.18 139.39 9,343.90
100,000.00 8,333.33 804.17 128.67 9,266.17
91,666.67 8,333.33 737.15 117.94 9,188.43
83,333.33 8,333.33 670.14 107.22 9,110.69
75,000.00 8,333.33 603.13 96.50 9,032.96
66,666.67 8,333.33 536.11 85.78 8,955.22
58,333.33 8,333.33 469.10 75.06 8,877.49
50,000.00 8,333.33 402.08 64.33 8,799.75
41,666.67 8,333.33 335.07 53.61 8,722.01
33,333.33 8,333.33 268.06 42.89 8,644.28
25,000.00 8,333.33 201.04 32.17 8,566.54
16,666.67 8,333.33 134.03 21.44 8,488.81
8,333.33 8,333.33 67.01 10.72 8,411.07
241,000,000.00 2,000,000.00 1,938,041.67 310,086.67 4,248,128.33
I=CIT
CAPITAL TASA TIEMPO
2,000,000.00 9.65% 20 3,860,000.00 240

240 5,860,000.00
24,416.67 PAGO MESNSUAL
3,906.67 IVA 16%
28,323.33
6,797,600.00
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
CUOTA: $19,168.11 FIJA Y ANUAL: 9.90%
0.00825
COMISION POR CONTRATACION
O APERTURA: 1.00% CAT: 12.00%
0.0008333333
*CAT 12.0 % Sin IVA, para fines informativos y de comparación. Fecha de cálculo 25 de octubre del 2019. Vig
la oferta hasta el 25 de diciembre del 2019.
AURELIO FABIAN GONZALEZ PEREZ 4TO CUATRIMESTRE CONTABILIDAD FINANZAS II ARACELI MAZARIEGOS BAUTIST
MENSUALIDAD SEGUROS DE
PAGO SALDO INSOLUTO INTERES AMORTIZACION (S/ACCESORIOS) VIDA Y DAÑOS
1 2,000,000.00 $ 16,500.00 $2,668.11 $ 19,168.11 0

2 $1,997,331.89 $ 16,477.99 $2,690.12 $ 19,168.11 0
3 $1,994,641.77 $ 16,455.79 $2,712.32 $ 19,168.11 0
4 $1,991,929.45 $ 16,433.42 $2,734.69 $ 19,168.11 0
5 $1,989,194.75 $ 16,410.86 $2,757.25 $ 19,168.11 0
6 $1,986,437.50 $ 16,388.11 $2,780.00 $ 19,168.11 0
7 $1,983,657.50 $ 16,365.17 $2,802.94 $ 19,168.11 0
8 $1,980,854.56 $ 16,342.05 $2,826.06 $ 19,168.11 0
9 $1,978,028.50 $ 16,318.74 $2,849.38 $ 19,168.11 0
10 $1,975,179.12 $ 16,295.23 $2,872.88 $ 19,168.11 0
11 $1,972,306.24 $ 16,271.53 $2,896.58 $ 19,168.11 0
12 $1,969,409.65 $ 16,247.63 $2,920.48 $ 19,168.11 0
13 $1,966,489.17 $ 16,223.54 $2,944.58 $ 19,168.11 0
14 $1,963,544.60 $ 16,199.24 $2,968.87 $ 19,168.11 0
15 $1,960,575.73 $ 16,174.75 $2,993.36 $ 19,168.11 0
16 $1,957,582.37 $ 16,150.05 $3,018.06 $ 19,168.11 0
17 $1,954,564.31 $ 16,125.16 $3,042.96 $ 19,168.11 0
18 $1,951,521.35 $ 16,100.05 $3,068.06 $ 19,168.11 0
19 $1,948,453.29 $ 16,074.74 $3,093.37 $ 19,168.11 0
20 $1,945,359.92 $ 16,049.22 $3,118.89 $ 19,168.11 0
21 $1,942,241.03 $ 16,023.49 $3,144.62 $ 19,168.11 0
22 $1,939,096.41 $ 15,997.55 $3,170.57 $ 19,168.11 0
23 $1,935,925.84 $ 15,971.39 $3,196.72 $ 19,168.11 0
24 $1,932,729.12 $ 15,945.02 $3,223.10 $ 19,168.11 0
25 $1,929,506.02 $ 15,918.42 $3,249.69 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
26 $1,926,256.34 $ 15,891.61 $3,276.50 $ 19,168.11 0
27 $1,922,979.84 $ 15,864.58 $3,303.53 $ 19,168.11 0
28 $1,919,676.31 $ 15,837.33 $3,330.78 $ 19,168.11 0
29 $1,916,345.53 $ 15,809.85 $3,358.26 $ 19,168.11 0
30 $1,912,987.27 $ 15,782.14 $3,385.97 $ 19,168.11 0
31 $1,909,601.30 $ 15,754.21 $3,413.90 $ 19,168.11 0
32 $1,906,187.40 $ 15,726.05 $3,442.07 $ 19,168.11 0
33 $1,902,745.34 $ 15,697.65 $3,470.46 $ 19,168.11 0
34 $1,899,274.87 $ 15,669.02 $3,499.09 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
35 $1,895,775.78 $ 15,640.15 $3,527.96 $ 19,168.11 0
36 $1,892,247.82 $ 15,611.04 $3,557.07 $ 19,168.11 0
37 $1,888,690.75 $ 15,581.70 $3,586.41 $ 19,168.11 0
38 $1,885,104.34 $ 15,552.11 $3,616.00 $ 19,168.11 0
39 $1,881,488.34 $ 15,522.28 $3,645.83 $ 19,168.11 0
40 $1,877,842.51 $ 15,492.20 $3,675.91 $ 19,168.11 0
41 $1,874,166.59 $ 15,461.87 $3,706.24 $ 19,168.11 0
42 $1,870,460.36 $ 15,431.30 $3,736.81 $ 19,168.11 0
43 $1,866,723.54 $ 15,400.47 $3,767.64 $ 19,168.11 0
44 $1,862,955.90 $ 15,369.39 $3,798.73 $ 19,168.11 0
45 $1,859,157.18 $ 15,338.05 $3,830.06 $ 19,168.11 0
46 $1,855,327.11 $ 15,306.45 $3,861.66 $ 19,168.11 0
47 $1,851,465.45 $ 15,274.59 $3,893.52 $ 19,168.11 0
48 $1,847,571.93 $ 15,242.47 $3,925.64 $ 19,168.11 0
49 $1,843,646.28 $ 15,210.08 $3,958.03 $ 19,168.11 0
50 $1,839,688.26 $ 15,177.43 $3,990.68 $ 19,168.11 0
51 $1,835,697.57 $ 15,144.50 $4,023.61 $ 19,168.11 0
52 $1,831,673.97 $ 15,111.31 $4,056.80 $ 19,168.11 0
53 $1,827,617.16 $ 15,077.84 $4,090.27 $ 19,168.11 0
54 $1,823,526.89 $ 15,044.10 $4,124.01 $ 19,168.11 0
55 $1,819,402.88 $ 15,010.07 $4,158.04 $ 19,168.11 0
56 $1,815,244.84 $ 14,975.77 $4,192.34 $ 19,168.11 0
57 $1,811,052.50 $ 14,941.18 $4,226.93 $ 19,168.11 0
58 $1,806,825.57 $ 14,906.31 $4,261.80 $ 19,168.11 0
59 $1,802,563.77 $ 14,871.15 $4,296.96 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
60 $1,798,266.81 $ 14,835.70 $4,332.41 $ 19,168.11 0
61 $1,793,934.40 $ 14,799.96 $4,368.15 $ 19,168.11 0
62 $1,789,566.25 $ 14,763.92 $4,404.19 $ 19,168.11 0
63 $1,785,162.06 $ 14,727.59 $4,440.52 $ 19,168.11 0
64 $1,780,721.53 $ 14,690.95 $4,477.16 $ 19,168.11 0
65 $1,776,244.38 $ 14,654.02 $4,514.10 $ 19,168.11 0
66 $1,771,730.28 $ 14,616.77 $4,551.34 $ 19,168.11 0
67 $1,767,178.94 $ 14,579.23 $4,588.89 $ 19,168.11 0
68 $1,762,590.06 $ 14,541.37 $4,626.74 $ 19,168.11 0
69 $1,757,963.32 $ 14,503.20 $4,664.91 $ 19,168.11 0
70 $1,753,298.40 $ 14,464.71 $4,703.40 $ 19,168.11 0
71 $1,748,595.00 $ 14,425.91 $4,742.20 $ 19,168.11 0
72 $1,743,852.80 $ 14,386.79 $4,781.33 $ 19,168.11 0
73 $1,739,071.47 $ 14,347.34 $4,820.77 $ 19,168.11 0
74 $1,734,250.70 $ 14,307.57 $4,860.54 $ 19,168.11 0
75 $1,729,390.16 $ 14,267.47 $4,900.64 $ 19,168.11 0
76 $1,724,489.52 $ 14,227.04 $4,941.07 $ 19,168.11 0
77 $1,719,548.44 $ 14,186.27 $4,981.84 $ 19,168.11 0
78 $1,714,566.61 $ 14,145.17 $5,022.94 $ 19,168.11 0
79 $1,709,543.67 $ 14,103.74 $5,064.38 $ 19,168.11 0
80 $1,704,479.29 $ 14,061.95 $5,106.16 $ 19,168.11 0
81 $1,699,373.14 $ 14,019.83 $5,148.28 $ 19,168.11 0
82 $1,694,224.85 $ 13,977.36 $5,190.76 $ 19,168.11 0
83 $1,689,034.10 $ 13,934.53 $5,233.58 $ 19,168.11 0
84 $1,683,800.52 $ 13,891.35 $5,276.76 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
85 $1,678,523.76 $ 13,847.82 $5,320.29 $ 19,168.11 0
86 $1,673,203.47 $ 13,803.93 $5,364.18 $ 19,168.11 0
87 $1,667,839.29 $ 13,759.67 $5,408.44 $ 19,168.11 0
88 $1,662,430.85 $ 13,715.05 $5,453.06 $ 19,168.11 0
89 $1,656,977.79 $ 13,670.07 $5,498.04 $ 19,168.11 0
90 $1,651,479.75 $ 13,624.71 $5,543.40 $ 19,168.11 0
91 $1,645,936.34 $ 13,578.97 $5,589.14 $ 19,168.11 0
92 $1,640,347.21 $ 13,532.86 $5,635.25 $ 19,168.11 0
93 $1,634,711.96 $ 13,486.37 $5,681.74 $ 19,168.11 0
94 $1,629,030.22 $ 13,439.50 $5,728.61 $ 19,168.11 0
95 $1,623,301.61 $ 13,392.24 $5,775.87 $ 19,168.11 0
96 $1,617,525.74 $ 13,344.59 $5,823.52 $ 19,168.11 0
97 $1,611,702.21 $ 13,296.54 $5,871.57 $ 19,168.11 0
98 $1,605,830.64 $ 13,248.10 $5,920.01 $ 19,168.11 0
99 $1,599,910.64 $ 13,199.26 $5,968.85 $ 19,168.11 0
100 $1,593,941.79 $ 13,150.02 $6,018.09 $ 19,168.11 0
101 $1,587,923.70 $ 13,100.37 $6,067.74 $ 19,168.11 0
102 $1,581,855.95 $ 13,050.31 $6,117.80 $ 19,168.11 0
103 $1,575,738.15 $ 12,999.84 $6,168.27 $ 19,168.11 0
104 $1,569,569.88 $ 12,948.95 $6,219.16 $ 19,168.11 0
105 $1,563,350.72 $ 12,897.64 $6,270.47 $ 19,168.11 0
106 $1,557,080.26 $ 12,845.91 $6,322.20 $ 19,168.11 0
107 $1,550,758.06 $ 12,793.75 $6,374.36 $ 19,168.11 0
108 $1,544,383.70 $ 12,741.17 $6,426.95 $ 19,168.11 0
109 $1,537,956.75 $ 12,688.14 $6,479.97 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
110 $1,531,476.78 $ 12,634.68 $6,533.43 $ 19,168.11 0
111 $1,524,943.36 $ 12,580.78 $6,587.33 $ 19,168.11 0
112 $1,518,356.03 $ 12,526.44 $6,641.67 $ 19,168.11 0
113 $1,511,714.35 $ 12,471.64 $6,696.47 $ 19,168.11 0
114 $1,505,017.89 $ 12,416.40 $6,751.71 $ 19,168.11 0
115 $1,498,266.17 $ 12,360.70 $6,807.42 $ 19,168.11 0
116 $1,491,458.76 $ 12,304.53 $6,863.58 $ 19,168.11 0
117 $1,484,595.18 $ 12,247.91 $6,920.20 $ 19,168.11 0
118 $1,477,674.98 $ 12,190.82 $6,977.29 $ 19,168.11 0
119 $1,470,697.69 $ 12,133.26 $7,034.86 $ 19,168.11 0
120 $1,463,662.83 $ 12,075.22 $7,092.89 $ 19,168.11 0
121 $1,456,569.94 $ 12,016.70 $7,151.41 $ 19,168.11 0
122 $1,449,418.53 $ 11,957.70 $7,210.41 $ 19,168.11 0
123 $1,442,208.12 $ 11,898.22 $7,269.89 $ 19,168.11 0
124 $1,434,938.22 $ 11,838.24 $7,329.87 $ 19,168.11 0
125 $1,427,608.35 $ 11,777.77 $7,390.34 $ 19,168.11 0
126 $1,420,218.01 $ 11,716.80 $7,451.31 $ 19,168.11 0
127 $1,412,766.70 $ 11,655.33 $7,512.79 $ 19,168.11 0
128 $1,405,253.91 $ 11,593.34 $7,574.77 $ 19,168.11 0
129 $1,397,679.15 $ 11,530.85 $7,637.26 $ 19,168.11 0
130 $1,390,041.89 $ 11,467.85 $7,700.27 $ 19,168.11 0
131 $1,382,341.62 $ 11,404.32 $7,763.79 $ 19,168.11 0
132 $1,374,577.83 $ 11,340.27 $7,827.84 $ 19,168.11 0
133 $1,366,749.98 $ 11,275.69 $7,892.42 $ 19,168.11 0
134 $1,358,857.56 $ 11,210.57 $7,957.54 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
135 $1,350,900.02 $ 11,144.93 $8,023.19 $ 19,168.11 0
136 $1,342,876.84 $ 11,078.73 $8,089.38 $ 19,168.11 0
137 $1,334,787.46 $ 11,012.00 $8,156.11 $ 19,168.11 0
138 $1,326,631.34 $ 10,944.71 $8,223.40 $ 19,168.11 0
139 $1,318,407.94 $ 10,876.87 $8,291.25 $ 19,168.11 0
140 $1,310,116.70 $ 10,808.46 $8,359.65 $ 19,168.11 0
141 $1,301,757.05 $ 10,739.50 $8,428.62 $ 19,168.11 0
142 $1,293,328.43 $ 10,669.96 $8,498.15 $ 19,168.11 0
143 $1,284,830.28 $ 10,599.85 $8,568.26 $ 19,168.11 0
144 $1,276,262.02 $ 10,529.16 $8,638.95 $ 19,168.11 0
145 $1,267,623.07 $ 10,457.89 $8,710.22 $ 19,168.11 0
146 $1,258,912.85 $ 10,386.03 $8,782.08 $ 19,168.11 0
147 $1,250,130.77 $ 10,313.58 $8,854.53 $ 19,168.11 0
148 $1,241,276.23 $ 10,240.53 $8,927.58 $ 19,168.11 0
149 $1,232,348.65 $ 10,166.88 $9,001.24 $ 19,168.11 0
150 $1,223,347.42 $ 10,092.62 $9,075.50 $ 19,168.11 0
151 $1,214,271.92 $ 10,017.74 $9,150.37 $ 19,168.11 0
152 $1,205,121.55 $ 9,942.25 $9,225.86 $ 19,168.11 0
153 $1,195,895.69 $ 9,866.14 $9,301.97 $ 19,168.11 0
154 $1,186,593.72 $ 9,789.40 $9,378.71 $ 19,168.11 0
155 $1,177,215.01 $ 9,712.02 $9,456.09 $ 19,168.11 0
156 $1,167,758.92 $ 9,634.01 $9,534.10 $ 19,168.11 0
157 $1,158,224.82 $ 9,555.35 $9,612.76 $ 19,168.11 0
158 $1,148,612.06 $ 9,476.05 $9,692.06 $ 19,168.11 0
159 $1,138,920.00 $ 9,396.09 $9,772.02 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
160 $1,129,147.98 $ 9,315.47 $9,852.64 $ 19,168.11 0
161 $1,119,295.34 $ 9,234.19 $9,933.92 $ 19,168.11 0
162 $1,109,361.42 $ 9,152.23 $10,015.88 $ 19,168.11 0
163 $1,099,345.54 $ 9,069.60 $10,098.51 $ 19,168.11 0
164 $1,089,247.03 $ 8,986.29 $10,181.82 $ 19,168.11 0
165 $1,079,065.20 $ 8,902.29 $10,265.82 $ 19,168.11 0
166 $1,068,799.38 $ 8,817.59 $10,350.52 $ 19,168.11 0
167 $1,058,448.86 $ 8,732.20 $10,435.91 $ 19,168.11 0
168 $1,048,012.95 $ 8,646.11 $10,522.00 $ 19,168.11 0
169 $1,037,490.95 $ 8,559.30 $10,608.81 $ 19,168.11 0
170 $1,026,882.14 $ 8,471.78 $10,696.33 $ 19,168.11 0
171 $1,016,185.80 $ 8,383.53 $10,784.58 $ 19,168.11 0
172 $1,005,401.23 $ 8,294.56 $10,873.55 $ 19,168.11 0
173 $994,527.67 $ 8,204.85 $10,963.26 $ 19,168.11 0
174 $983,564.42 $ 8,114.41 $11,053.70 $ 19,168.11 0
175 $972,510.71 $ 8,023.21 $11,144.90 $ 19,168.11 0
176 $961,365.81 $ 7,931.27 $11,236.84 $ 19,168.11 0
177 $950,128.97 $ 7,838.56 $11,329.55 $ 19,168.11 0
178 $938,799.42 $ 7,745.10 $11,423.02 $ 19,168.11 0
179 $927,376.41 $ 7,650.86 $11,517.26 $ 19,168.11 0
180 $915,859.15 $ 7,555.84 $11,612.27 $ 19,168.11 0
181 $904,246.88 $ 7,460.04 $11,708.07 $ 19,168.11 0
182 $892,538.80 $ 7,363.45 $11,804.67 $ 19,168.11 0
183 $880,734.14 $ 7,266.06 $11,902.05 $ 19,168.11 0
184 $868,832.08 $ 7,167.86 $12,000.25 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
185 $856,831.83 $ 7,068.86 $12,099.25 $ 19,168.11 0
186 $844,732.58 $ 6,969.04 $12,199.07 $ 19,168.11 0
187 $832,533.52 $ 6,868.40 $12,299.71 $ 19,168.11 0
188 $820,233.81 $ 6,766.93 $12,401.18 $ 19,168.11 0
189 $807,832.62 $ 6,664.62 $12,503.49 $ 19,168.11 0
190 $795,329.13 $ 6,561.47 $12,606.65 $ 19,168.11 0
191 $782,722.49 $ 6,457.46 $12,710.65 $ 19,168.11 0
192 $770,011.84 $ 6,352.60 $12,815.51 $ 19,168.11 0
193 $757,196.32 $ 6,246.87 $12,921.24 $ 19,168.11 0
194 $744,275.08 $ 6,140.27 $13,027.84 $ 19,168.11 0
195 $731,247.24 $ 6,032.79 $13,135.32 $ 19,168.11 0
196 $718,111.92 $ 5,924.42 $13,243.69 $ 19,168.11 0
197 $704,868.23 $ 5,815.16 $13,352.95 $ 19,168.11 0
198 $691,515.28 $ 5,705.00 $13,463.11 $ 19,168.11 0
199 $678,052.17 $ 5,593.93 $13,574.18 $ 19,168.11 0
200 $664,477.99 $ 5,481.94 $13,686.17 $ 19,168.11 0
201 $650,791.82 $ 5,369.03 $13,799.08 $ 19,168.11 0
202 $636,992.74 $ 5,255.19 $13,912.92 $ 19,168.11 0
203 $623,079.82 $ 5,140.41 $14,027.70 $ 19,168.11 0
204 $609,052.12 $ 5,024.68 $14,143.43 $ 19,168.11 0
205 $594,908.69 $ 4,908.00 $14,260.11 $ 19,168.11 0
206 $580,648.57 $ 4,790.35 $14,377.76 $ 19,168.11 0
207 $566,270.81 $ 4,671.73 $14,496.38 $ 19,168.11 0
208 $551,774.43 $ 4,552.14 $14,615.97 $ 19,168.11 0
209 $537,158.46 $ 4,431.56 $14,736.55 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
210 $522,421.91 $ 4,309.98 $14,858.13 $ 19,168.11 0
211 $507,563.78 $ 4,187.40 $14,980.71 $ 19,168.11 0
212 $492,583.07 $ 4,063.81 $15,104.30 $ 19,168.11 0
213 $477,478.76 $ 3,939.20 $15,228.91 $ 19,168.11 0
214 $462,249.85 $ 3,813.56 $15,354.55 $ 19,168.11 0
215 $446,895.30 $ 3,686.89 $15,481.23 $ 19,168.11 0
216 $431,414.08 $ 3,559.17 $15,608.95 $ 19,168.11 0
217 $415,805.13 $ 3,430.39 $15,737.72 $ 19,168.11 0
218 $400,067.41 $ 3,300.56 $15,867.56 $ 19,168.11 0
219 $384,199.86 $ 3,169.65 $15,998.46 $ 19,168.11 0
220 $368,201.40 $ 3,037.66 $16,130.45 $ 19,168.11 0
221 $352,070.95 $ 2,904.59 $16,263.53 $ 19,168.11 0
222 $335,807.42 $ 2,770.41 $16,397.70 $ 19,168.11 0
223 $319,409.72 $ 2,635.13 $16,532.98 $ 19,168.11 0
224 $302,876.74 $ 2,498.73 $16,669.38 $ 19,168.11 0
225 $286,207.36 $ 2,361.21 $16,806.90 $ 19,168.11 0
226 $269,400.46 $ 2,222.55 $16,945.56 $ 19,168.11 0
227 $252,454.90 $ 2,082.75 $17,085.36 $ 19,168.11 0
228 $235,369.54 $ 1,941.80 $17,226.31 $ 19,168.11 0
229 $218,143.23 $ 1,799.68 $17,368.43 $ 19,168.11 0
230 $200,774.80 $ 1,656.39 $17,511.72 $ 19,168.11 0
231 $183,263.08 $ 1,511.92 $17,656.19 $ 19,168.11 0
232 $165,606.89 $ 1,366.26 $17,801.85 $ 19,168.11 0
233 $147,805.04 $ 1,219.39 $17,948.72 $ 19,168.11 0
234 $129,856.32 $ 1,071.31 $18,096.80 $ 19,168.11 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.00825
0.0008333333
235 $111,759.52 $ 922.02 $18,246.10 $ 19,168.11 0
236 $93,513.42 $ 771.49 $18,396.63 $ 19,168.11 0
237 $75,116.80 $ 619.71 $18,548.40 $ 19,168.11 0
238 $56,568.40 $ 466.69 $18,701.42 $ 19,168.11 0
239 $37,866.98 $ 312.40 $18,855.71 $ 19,168.11 0
240 $19,011.27 $ 156.84 $19,011.27 $ 19,168.11 0
$0.00 2,600,346.74 2,000,000.00 4,600,346.74 -
OS DE CREDITO
CAPITAL crédito diferida:
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125
culo 25 de octubre del 2019. Vigencia de

.
S II ARACELI MAZARIEGOS BAUTISTA
COM. AUT. MENSUALIDAD

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.015%
0.0000125

.

CRED. DIF. TOTAL
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
300.00 19,468.11
72,000.00 4,672,346.74
AREA DE TRABAJO
DETERMINACION DE CUOTAS
PAGO= $ 2,000,000.00 X (1+0.00825)^240 X 0.00825
(1+0.00825)^240 - 1
PAGO= $ 2,000,000.00 X 7.184150 X 0.00825 0.05926923

= =
7.184150 - 1 6.184150
PAGO= $ 2,000,000.00 X 0.0095840557 = 19,168.11 $19,168.11 -
1.98 $ 3,960,000.00
CALCULO POR INTERES SIMPLE
CAPITAL: 2,000,000.00 TASA: 9.90% TIEMPO: 20 AÑOS
I= 2,000,000.00 X 9.90% X 20 = 3,960,000.00
I= 2,000,000.00 + 3,960,000.00 = 5,960,000.00 = 24,833.33

240
PAGO MENSUAL: = 24,833.33 X 16% = 3,973.33
IVA = 3,973.33
TOTAL = 28,806.67
TOTAL A PAGAR = $ 6,913,600.00
t= I $ 3,960,000.00
= = 20 AÑOS
C*i 198,000.00
C= I 3,960,000.00
= = $ 2,000,000.00
t*i 1.98
i= I 3,960,000.00
= = 9.90%
C*t 40,000,000.00
AREA DE TRABAJO
PAGO= $ 2,000,000.00 X (1+0.00825)^240 X 0.00825
(1+0.00825)^240 - 1
PAGO= $ 2,000,000.00 X 7.184150 X 0.00825 0.05926923

= =
7.184150 - 1 6.184150
PAGO= $ 2,000,000.00 X 0.0095840557 = 19,168.11 $19,168.11 -
1.98 $ 3,960,000.00
Cn= C+I = 2,000,000.00 + 3,960,000.00 =$ 5,960,000.00

0.0095840557
$ 16,500.00
$ 2,668.11
20 AÑOS
20
240
CAPITAL INICIAL: $ 2,000,000.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
PAGOS SALDO TASA 9.65%
MENSUAL 16%
1 $ 2,000,000.00 $ 8,333.33 16,500.00 2,640.00
2 $ 1,991,666.67 $ 8,333.33 16,431.25 2,629.00
3 $ 1,983,333.33 $ 8,333.33 16,362.50 2,618.00
4 $ 1,975,000.00 $ 8,333.33 16,293.75 2,607.00
5 $ 1,966,666.67 $ 8,333.33 16,225.00 2,596.00
6 $ 1,958,333.33 $ 8,333.33 16,156.25 2,585.00
7 $ 1,950,000.00 $ 8,333.33 16,087.50 2,574.00
8 $ 1,941,666.67 $ 8,333.33 16,018.75 2,563.00
9 $ 1,933,333.33 $ 8,333.33 15,950.00 2,552.00
10 $ 1,925,000.00 $ 8,333.33 15,881.25 2,541.00
11 $ 1,916,666.67 $ 8,333.33 15,812.50 2,530.00
12 $ 1,908,333.33 $ 8,333.33 15,743.75 2,519.00
13 $ 1,900,000.00 $ 8,333.33 15,675.00 2,508.00
14 $ 1,891,666.67 $ 8,333.33 15,606.25 2,497.00
15 $ 1,883,333.33 $ 8,333.33 15,537.50 2,486.00
16 $ 1,875,000.00 $ 8,333.33 15,468.75 2,475.00
17 $ 1,866,666.67 $ 8,333.33 15,400.00 2,464.00
18 $ 1,858,333.33 $ 8,333.33 15,331.25 2,453.00
19 $ 1,850,000.00 $ 8,333.33 15,262.50 2,442.00
20 $ 1,841,666.67 $ 8,333.33 15,193.75 2,431.00
21 $ 1,833,333.33 $ 8,333.33 15,125.00 2,420.00
22 $ 1,825,000.00 $ 8,333.33 15,056.25 2,409.00
23 $ 1,816,666.67 $ 8,333.33 14,987.50 2,398.00
24 $ 1,808,333.33 $ 8,333.33 14,918.75 2,387.00
25 $ 1,800,000.00 $ 8,333.33 14,850.00 2,376.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
26 $ 1,791,666.67 $ 8,333.33 14,781.25 2,365.00
27 $ 1,783,333.33 $ 8,333.33 14,712.50 2,354.00
28 $ 1,775,000.00 $ 8,333.33 14,643.75 2,343.00
29 $ 1,766,666.67 $ 8,333.33 14,575.00 2,332.00
30 $ 1,758,333.33 $ 8,333.33 14,506.25 2,321.00
31 $ 1,750,000.00 $ 8,333.33 14,437.50 2,310.00
32 $ 1,741,666.67 $ 8,333.33 14,368.75 2,299.00
33 $ 1,733,333.33 $ 8,333.33 14,300.00 2,288.00
34 $ 1,725,000.00 $ 8,333.33 14,231.25 2,277.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
35 $ 1,716,666.67 $ 8,333.33 14,162.50 2,266.00
36 $ 1,708,333.33 $ 8,333.33 14,093.75 2,255.00
37 $ 1,700,000.00 $ 8,333.33 14,025.00 2,244.00
38 $ 1,691,666.67 $ 8,333.33 13,956.25 2,233.00
39 $ 1,683,333.33 $ 8,333.33 13,887.50 2,222.00
40 $ 1,675,000.00 $ 8,333.33 13,818.75 2,211.00
41 $ 1,666,666.67 $ 8,333.33 13,750.00 2,200.00
42 $ 1,658,333.33 $ 8,333.33 13,681.25 2,189.00
43 $ 1,650,000.00 $ 8,333.33 13,612.50 2,178.00
44 $ 1,641,666.67 $ 8,333.33 13,543.75 2,167.00
45 $ 1,633,333.33 $ 8,333.33 13,475.00 2,156.00
46 $ 1,625,000.00 $ 8,333.33 13,406.25 2,145.00
47 $ 1,616,666.67 $ 8,333.33 13,337.50 2,134.00
48 $ 1,608,333.33 $ 8,333.33 13,268.75 2,123.00
49 $ 1,600,000.00 $ 8,333.33 13,200.00 2,112.00
50 $ 1,591,666.67 $ 8,333.33 13,131.25 2,101.00
51 $ 1,583,333.33 $ 8,333.33 13,062.50 2,090.00
52 $ 1,575,000.00 $ 8,333.33 12,993.75 2,079.00
53 $ 1,566,666.67 $ 8,333.33 12,925.00 2,068.00
54 $ 1,558,333.33 $ 8,333.33 12,856.25 2,057.00
55 $ 1,550,000.00 $ 8,333.33 12,787.50 2,046.00
56 $ 1,541,666.67 $ 8,333.33 12,718.75 2,035.00
57 $ 1,533,333.33 $ 8,333.33 12,650.00 2,024.00
58 $ 1,525,000.00 $ 8,333.33 12,581.25 2,013.00
59 $ 1,516,666.67 $ 8,333.33 12,512.50 2,002.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
60 $ 1,508,333.33 $ 8,333.33 12,443.75 1,991.00
61 $ 1,500,000.00 $ 8,333.33 12,375.00 1,980.00
62 $ 1,491,666.67 $ 8,333.33 12,306.25 1,969.00
63 $ 1,483,333.33 $ 8,333.33 12,237.50 1,958.00
64 $ 1,475,000.00 $ 8,333.33 12,168.75 1,947.00
65 $ 1,466,666.67 $ 8,333.33 12,100.00 1,936.00
66 $ 1,458,333.33 $ 8,333.33 12,031.25 1,925.00
67 $ 1,450,000.00 $ 8,333.33 11,962.50 1,914.00
68 $ 1,441,666.67 $ 8,333.33 11,893.75 1,903.00
69 $ 1,433,333.33 $ 8,333.33 11,825.00 1,892.00
70 $ 1,425,000.00 $ 8,333.33 11,756.25 1,881.00
71 $ 1,416,666.67 $ 8,333.33 11,687.50 1,870.00
72 $ 1,408,333.33 $ 8,333.33 11,618.75 1,859.00
73 $ 1,400,000.00 $ 8,333.33 11,550.00 1,848.00
74 $ 1,391,666.67 $ 8,333.33 11,481.25 1,837.00
75 $ 1,383,333.33 $ 8,333.33 11,412.50 1,826.00
76 $ 1,375,000.00 $ 8,333.33 11,343.75 1,815.00
77 $ 1,366,666.67 $ 8,333.33 11,275.00 1,804.00
78 $ 1,358,333.33 $ 8,333.33 11,206.25 1,793.00
79 $ 1,350,000.00 $ 8,333.33 11,137.50 1,782.00
80 $ 1,341,666.67 $ 8,333.33 11,068.75 1,771.00
81 $ 1,333,333.33 $ 8,333.33 11,000.00 1,760.00
82 $ 1,325,000.00 $ 8,333.33 10,931.25 1,749.00
83 $ 1,316,666.67 $ 8,333.33 10,862.50 1,738.00
84 $ 1,308,333.33 $ 8,333.33 10,793.75 1,727.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
85 $ 1,300,000.00 $ 8,333.33 10,725.00 1,716.00
86 $ 1,291,666.67 $ 8,333.33 10,656.25 1,705.00
87 $ 1,283,333.33 $ 8,333.33 10,587.50 1,694.00
88 $ 1,275,000.00 $ 8,333.33 10,518.75 1,683.00
89 $ 1,266,666.67 $ 8,333.33 10,450.00 1,672.00
90 $ 1,258,333.33 $ 8,333.33 10,381.25 1,661.00
91 $ 1,250,000.00 $ 8,333.33 10,312.50 1,650.00
92 $ 1,241,666.67 $ 8,333.33 10,243.75 1,639.00
93 $ 1,233,333.33 $ 8,333.33 10,175.00 1,628.00
94 $ 1,225,000.00 $ 8,333.33 10,106.25 1,617.00
95 $ 1,216,666.67 $ 8,333.33 10,037.50 1,606.00
96 $ 1,208,333.33 $ 8,333.33 9,968.75 1,595.00
97 $ 1,200,000.00 $ 8,333.33 9,900.00 1,584.00
98 $ 1,191,666.67 $ 8,333.33 9,831.25 1,573.00
99 $ 1,183,333.33 $ 8,333.33 9,762.50 1,562.00
100 $ 1,175,000.00 $ 8,333.33 9,693.75 1,551.00
101 $ 1,166,666.67 $ 8,333.33 9,625.00 1,540.00
102 $ 1,158,333.33 $ 8,333.33 9,556.25 1,529.00
103 $ 1,150,000.00 $ 8,333.33 9,487.50 1,518.00
104 $ 1,141,666.67 $ 8,333.33 9,418.75 1,507.00
105 $ 1,133,333.33 $ 8,333.33 9,350.00 1,496.00
106 $ 1,125,000.00 $ 8,333.33 9,281.25 1,485.00
107 $ 1,116,666.67 $ 8,333.33 9,212.50 1,474.00
108 $ 1,108,333.33 $ 8,333.33 9,143.75 1,463.00
109 $ 1,100,000.00 $ 8,333.33 9,075.00 1,452.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
110 $ 1,091,666.67 $ 8,333.33 9,006.25 1,441.00
111 $ 1,083,333.33 $ 8,333.33 8,937.50 1,430.00
112 $ 1,075,000.00 $ 8,333.33 8,868.75 1,419.00
113 $ 1,066,666.67 $ 8,333.33 8,800.00 1,408.00
114 $ 1,058,333.33 $ 8,333.33 8,731.25 1,397.00
115 $ 1,050,000.00 $ 8,333.33 8,662.50 1,386.00
116 $ 1,041,666.67 $ 8,333.33 8,593.75 1,375.00
117 $ 1,033,333.33 $ 8,333.33 8,525.00 1,364.00
118 $ 1,025,000.00 $ 8,333.33 8,456.25 1,353.00
119 $ 1,016,666.67 $ 8,333.33 8,387.50 1,342.00
120 $ 1,008,333.33 $ 8,333.33 8,318.75 1,331.00
121 $ 1,000,000.00 $ 8,333.33 8,250.00 1,320.00
122 $ 991,666.67 $ 8,333.33 8,181.25 1,309.00
123 $ 983,333.33 $ 8,333.33 8,112.50 1,298.00
124 $ 975,000.00 $ 8,333.33 8,043.75 1,287.00
125 $ 966,666.67 $ 8,333.33 7,975.00 1,276.00
126 $ 958,333.33 $ 8,333.33 7,906.25 1,265.00
127 $ 950,000.00 $ 8,333.33 7,837.50 1,254.00
128 $ 941,666.67 $ 8,333.33 7,768.75 1,243.00
129 $ 933,333.33 $ 8,333.33 7,700.00 1,232.00
130 $ 925,000.00 $ 8,333.33 7,631.25 1,221.00
131 $ 916,666.67 $ 8,333.33 7,562.50 1,210.00
132 $ 908,333.33 $ 8,333.33 7,493.75 1,199.00
133 $ 900,000.00 $ 8,333.33 7,425.00 1,188.00
134 $ 891,666.67 $ 8,333.33 7,356.25 1,177.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
135 $ 883,333.33 $ 8,333.33 7,287.50 1,166.00
136 $ 875,000.00 $ 8,333.33 7,218.75 1,155.00
137 $ 866,666.67 $ 8,333.33 7,150.00 1,144.00
138 $ 858,333.33 $ 8,333.33 7,081.25 1,133.00
139 $ 850,000.00 $ 8,333.33 7,012.50 1,122.00
140 $ 841,666.67 $ 8,333.33 6,943.75 1,111.00
141 $ 833,333.33 $ 8,333.33 6,875.00 1,100.00
142 $ 825,000.00 $ 8,333.33 6,806.25 1,089.00
143 $ 816,666.67 $ 8,333.33 6,737.50 1,078.00
144 $ 808,333.33 $ 8,333.33 6,668.75 1,067.00
145 $ 800,000.00 $ 8,333.33 6,600.00 1,056.00
146 $ 791,666.67 $ 8,333.33 6,531.25 1,045.00
147 $ 783,333.33 $ 8,333.33 6,462.50 1,034.00
148 $ 775,000.00 $ 8,333.33 6,393.75 1,023.00
149 $ 766,666.67 $ 8,333.33 6,325.00 1,012.00
150 $ 758,333.33 $ 8,333.33 6,256.25 1,001.00
151 $ 750,000.00 $ 8,333.33 6,187.50 990.00
152 $ 741,666.67 $ 8,333.33 6,118.75 979.00
153 $ 733,333.33 $ 8,333.33 6,050.00 968.00
154 $ 725,000.00 $ 8,333.33 5,981.25 957.00
155 $ 716,666.67 $ 8,333.33 5,912.50 946.00
156 $ 708,333.33 $ 8,333.33 5,843.75 935.00
157 $ 700,000.00 $ 8,333.33 5,775.00 924.00
158 $ 691,666.67 $ 8,333.33 5,706.25 913.00
159 $ 683,333.33 $ 8,333.33 5,637.50 902.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
160 $ 675,000.00 $ 8,333.33 5,568.75 891.00
161 $ 666,666.67 $ 8,333.33 5,500.00 880.00
162 $ 658,333.33 $ 8,333.33 5,431.25 869.00
163 $ 650,000.00 $ 8,333.33 5,362.50 858.00
164 $ 641,666.67 $ 8,333.33 5,293.75 847.00
165 $ 633,333.33 $ 8,333.33 5,225.00 836.00
166 $ 625,000.00 $ 8,333.33 5,156.25 825.00
167 $ 616,666.67 $ 8,333.33 5,087.50 814.00
168 $ 608,333.33 $ 8,333.33 5,018.75 803.00
169 $ 600,000.00 $ 8,333.33 4,950.00 792.00
170 $ 591,666.67 $ 8,333.33 4,881.25 781.00
171 $ 583,333.33 $ 8,333.33 4,812.50 770.00
172 $ 575,000.00 $ 8,333.33 4,743.75 759.00
173 $ 566,666.67 $ 8,333.33 4,675.00 748.00
174 $ 558,333.33 $ 8,333.33 4,606.25 737.00
175 $ 550,000.00 $ 8,333.33 4,537.50 726.00
176 $ 541,666.67 $ 8,333.33 4,468.75 715.00
177 $ 533,333.33 $ 8,333.33 4,400.00 704.00
178 $ 525,000.00 $ 8,333.33 4,331.25 693.00
179 $ 516,666.67 $ 8,333.33 4,262.50 682.00
180 $ 508,333.33 $ 8,333.33 4,193.75 671.00
181 $ 500,000.00 $ 8,333.33 4,125.00 660.00
182 $ 491,666.67 $ 8,333.33 4,056.25 649.00
183 $ 483,333.33 $ 8,333.33 3,987.50 638.00
184 $ 475,000.00 $ 8,333.33 3,918.75 627.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
185 $ 466,666.67 $ 8,333.33 3,850.00 616.00
186 $ 458,333.33 $ 8,333.33 3,781.25 605.00
187 $ 450,000.00 $ 8,333.33 3,712.50 594.00
188 $ 441,666.67 $ 8,333.33 3,643.75 583.00
189 $ 433,333.33 $ 8,333.33 3,575.00 572.00
190 $ 425,000.00 $ 8,333.33 3,506.25 561.00
191 $ 416,666.67 $ 8,333.33 3,437.50 550.00
192 $ 408,333.33 $ 8,333.33 3,368.75 539.00
193 $ 400,000.00 $ 8,333.33 3,300.00 528.00
194 $ 391,666.67 $ 8,333.33 3,231.25 517.00
195 $ 383,333.33 $ 8,333.33 3,162.50 506.00
196 $ 375,000.00 $ 8,333.33 3,093.75 495.00
197 $ 366,666.67 $ 8,333.33 3,025.00 484.00
198 $ 358,333.33 $ 8,333.33 2,956.25 473.00
199 $ 350,000.00 $ 8,333.33 2,887.50 462.00
200 $ 341,666.67 $ 8,333.33 2,818.75 451.00
201 $ 333,333.33 $ 8,333.33 2,750.00 440.00
202 $ 325,000.00 $ 8,333.33 2,681.25 429.00
203 $ 316,666.67 $ 8,333.33 2,612.50 418.00
204 $ 308,333.33 $ 8,333.33 2,543.75 407.00
205 $ 300,000.00 $ 8,333.33 2,475.00 396.00
206 $ 291,666.67 $ 8,333.33 2,406.25 385.00
207 $ 283,333.33 $ 8,333.33 2,337.50 374.00
208 $ 275,000.00 $ 8,333.33 2,268.75 363.00
209 $ 266,666.67 $ 8,333.33 2,200.00 352.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
210 $ 258,333.33 $ 8,333.33 2,131.25 341.00
211 $ 250,000.00 $ 8,333.33 2,062.50 330.00
212 $ 241,666.67 $ 8,333.33 1,993.75 319.00
213 $ 233,333.33 $ 8,333.33 1,925.00 308.00
214 $ 225,000.00 $ 8,333.33 1,856.25 297.00
215 $ 216,666.67 $ 8,333.33 1,787.50 286.00
216 $ 208,333.33 $ 8,333.33 1,718.75 275.00
217 $ 200,000.00 $ 8,333.33 1,650.00 264.00
218 $ 191,666.67 $ 8,333.33 1,581.25 253.00
219 $ 183,333.33 $ 8,333.33 1,512.50 242.00
220 $ 175,000.00 $ 8,333.33 1,443.75 231.00
221 $ 166,666.67 $ 8,333.33 1,375.00 220.00
222 $ 158,333.33 $ 8,333.33 1,306.25 209.00
223 $ 150,000.00 $ 8,333.33 1,237.50 198.00
224 $ 141,666.67 $ 8,333.33 1,168.75 187.00
225 $ 133,333.33 $ 8,333.33 1,100.00 176.00
226 $ 125,000.00 $ 8,333.33 1,031.25 165.00
227 $ 116,666.67 $ 8,333.33 962.50 154.00
228 $ 108,333.33 $ 8,333.33 893.75 143.00
229 $ 100,000.00 $ 8,333.33 825.00 132.00
230 $ 91,666.67 $ 8,333.33 756.25 121.00
231 $ 83,333.33 $ 8,333.33 687.50 110.00
232 $ 75,000.00 $ 8,333.33 618.75 99.00
233 $ 66,666.67 $ 8,333.33 550.00 88.00
234 $ 58,333.33 $ 8,333.33 481.25 77.00
TASA DE INTERES
ANUAL: 9.90%
PLAZO: 20 AÑOS
240
PAGO IMPUESTO
MENSUAL 16%
235 $ 50,000.00 $ 8,333.33 412.50 66.00
236 $ 41,666.67 $ 8,333.33 343.75 55.00
237 $ 33,333.33 $ 8,333.33 275.00 44.00
238 $ 25,000.00 $ 8,333.33 206.25 33.00
239 $ 16,666.67 $ 8,333.33 137.50 22.00
240 $ 8,333.33 $ 8,333.33 68.75 11.00
$ 241,000,000.00 $ 2,000,000.00 $ 1,988,250.00 $ 318,120.00
TOTAL
27,473.33
27,393.58
27,313.83
27,234.08
27,154.33
27,074.58
26,994.83
26,915.08
26,835.33
26,755.58
26,675.83
26,596.08
26,516.33
26,436.58
26,356.83
26,277.08
26,197.33
26,117.58
26,037.83
25,958.08
25,878.33
25,798.58
25,718.83
25,639.08
25,559.33
TOTAL
25,479.58
25,399.83
25,320.08
25,240.33
25,160.58
25,080.83
25,001.08
24,921.33
24,841.58
TOTAL
24,761.83
24,682.08
24,602.33
24,522.58
24,442.83
24,363.08
24,283.33
24,203.58
24,123.83
24,044.08
23,964.33
23,884.58
23,804.83
23,725.08
23,645.33
23,565.58
23,485.83
23,406.08
23,326.33
23,246.58
23,166.83
23,087.08
23,007.33
22,927.58
22,847.83
TOTAL
22,768.08
22,688.33
22,608.58
22,528.83
22,449.08
22,369.33
22,289.58
22,209.83
22,130.08
22,050.33
21,970.58
21,890.83
21,811.08
21,731.33
21,651.58
21,571.83
21,492.08
21,412.33
21,332.58
21,252.83
21,173.08
21,093.33
21,013.58
20,933.83
20,854.08
TOTAL
20,774.33
20,694.58
20,614.83
20,535.08
20,455.33
20,375.58
20,295.83
20,216.08
20,136.33
20,056.58
19,976.83
19,897.08
19,817.33
19,737.58
19,657.83
19,578.08
19,498.33
19,418.58
19,338.83
19,259.08
19,179.33
19,099.58
19,019.83
18,940.08
18,860.33
TOTAL
18,780.58
18,700.83
18,621.08
18,541.33
18,461.58
18,381.83
18,302.08
18,222.33
18,142.58
18,062.83
17,983.08
17,903.33
17,823.58
17,743.83
17,664.08
17,584.33
17,504.58
17,424.83
17,345.08
17,265.33
17,185.58
17,105.83
17,026.08
16,946.33
16,866.58
TOTAL
16,786.83
16,707.08
16,627.33
16,547.58
16,467.83
16,388.08
16,308.33
16,228.58
16,148.83
16,069.08
15,989.33
15,909.58
15,829.83
15,750.08
15,670.33
15,590.58
15,510.83
15,431.08
15,351.33
15,271.58
15,191.83
15,112.08
15,032.33
14,952.58
14,872.83
TOTAL
14,793.08
14,713.33
14,633.58
14,553.83
14,474.08
14,394.33
14,314.58
14,234.83
14,155.08
14,075.33
13,995.58
13,915.83
13,836.08
13,756.33
13,676.58
13,596.83
13,517.08
13,437.33
13,357.58
13,277.83
13,198.08
13,118.33
13,038.58
12,958.83
12,879.08
TOTAL
12,799.33
12,719.58
12,639.83
12,560.08
12,480.33
12,400.58
12,320.83
12,241.08
12,161.33
12,081.58
12,001.83
11,922.08
11,842.33
11,762.58
11,682.83
11,603.08
11,523.33
11,443.58
11,363.83
11,284.08
11,204.33
11,124.58
11,044.83
10,965.08
10,885.33
TOTAL
10,805.58
10,725.83
10,646.08
10,566.33
10,486.58
10,406.83
10,327.08
10,247.33
10,167.58
10,087.83
10,008.08
9,928.33
9,848.58
9,768.83
9,689.08
9,609.33
9,529.58
9,449.83
9,370.08
9,290.33
9,210.58
9,130.83
9,051.08
8,971.33
8,891.58
TOTAL
8,811.83
8,732.08
8,652.33
8,572.58
8,492.83
8,413.08
$ 4,306,370.00
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
*CAT 11.40 % Sin IVA, Aplica para Adquisición (Pagos Fijos). Informativo. Calculado en agosto de 2019
31 de enero de 2020.
AURELIO FABIAN GONZALEZ PEREZ 4TO CUATRIMESTRE CONTABILIDAD FINANZAS II ARACELI MAZARIEGOS BAU
PAGO A SEGUROS DE
PAGO SALDO INSOLUTO PAGO A CAPITAL PAGO AL CREDITO VIDA
INTERES Y DAÑOS
1 2,000,900.00 $ 16,090.57 $2,756.87 $ 18,847.44 0

2 $1,998,143.13 $ 16,068.40 $2,779.04 $ 18,847.44 0
3 $1,995,364.09 $ 16,046.05 $2,801.39 $ 18,847.44 0
4 $1,992,562.70 $ 16,023.53 $2,823.92 $ 18,847.44 0
5 $1,989,738.79 $ 16,000.82 $2,846.62 $ 18,847.44 0
6 $1,986,892.16 $ 15,977.92 $2,869.52 $ 18,847.44 0
7 $1,984,022.65 $ 15,954.85 $2,892.59 $ 18,847.44 0
8 $1,981,130.05 $ 15,931.59 $2,915.85 $ 18,847.44 0
9 $1,978,214.20 $ 15,908.14 $2,939.30 $ 18,847.44 0
10 $1,975,274.90 $ 15,884.50 $2,962.94 $ 18,847.44 0
11 $1,972,311.96 $ 15,860.68 $2,986.77 $ 18,847.44 0
12 $1,969,325.19 $ 15,836.66 $3,010.78 $ 18,847.44 0
13 $1,966,314.41 $ 15,812.45 $3,035.00 $ 18,847.44 0
14 $1,963,279.41 $ 15,788.04 $3,059.40 $ 18,847.44 0
15 $1,960,220.01 $ 15,763.44 $3,084.00 $ 18,847.44 0
16 $1,957,136.01 $ 15,738.64 $3,108.81 $ 18,847.44 0
17 $1,954,027.20 $ 15,713.64 $3,133.81 $ 18,847.44 0
18 $1,950,893.40 $ 15,688.43 $3,159.01 $ 18,847.44 0
19 $1,947,734.39 $ 15,663.03 $3,184.41 $ 18,847.44 0
20 $1,944,549.98 $ 15,637.42 $3,210.02 $ 18,847.44 0
21 $1,941,339.96 $ 15,611.61 $3,235.83 $ 18,847.44 0
22 $1,938,104.13 $ 15,585.59 $3,261.85 $ 18,847.44 0
23 $1,934,842.28 $ 15,559.36 $3,288.08 $ 18,847.44 0
24 $1,931,554.19 $ 15,532.91 $3,314.53 $ 18,847.44 0
25 $1,928,239.66 $ 15,506.26 $3,341.18 $ 18,847.44 0
26 $1,924,898.48 $ 15,479.39 $3,368.05 $ 18,847.44 0
27 $1,921,530.44 $ 15,452.31 $3,395.13 $ 18,847.44 0
28 $1,918,135.30 $ 15,425.00 $3,422.44 $ 18,847.44 0
29 $1,914,712.87 $ 15,397.48 $3,449.96 $ 18,847.44 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
30 $1,911,262.91 $ 15,369.74 $3,477.70 $ 18,847.44 0
31 $1,907,785.21 $ 15,341.77 $3,505.67 $ 18,847.44 0
32 $1,904,279.54 $ 15,313.58 $3,533.86 $ 18,847.44 0
33 $1,900,745.68 $ 15,285.16 $3,562.28 $ 18,847.44 0
34 $1,897,183.40 $ 15,256.52 $3,590.92 $ 18,847.44 0
35 $1,893,592.48 $ 15,227.64 $3,619.80 $ 18,847.44 0
36 $1,889,972.67 $ 15,198.53 $3,648.91 $ 18,847.44 0
37 $1,886,323.76 $ 15,169.19 $3,678.25 $ 18,847.44 0
38 $1,882,645.51 $ 15,139.61 $3,707.83 $ 18,847.44 0
39 $1,878,937.68 $ 15,109.79 $3,737.65 $ 18,847.44 0
40 $1,875,200.03 $ 15,079.73 $3,767.71 $ 18,847.44 0
41 $1,871,432.32 $ 15,049.43 $3,798.01 $ 18,847.44 0
42 $1,867,634.31 $ 15,018.89 $3,828.55 $ 18,847.44 0
43 $1,863,805.77 $ 14,988.10 $3,859.34 $ 18,847.44 0
44 $1,859,946.43 $ 14,957.07 $3,890.37 $ 18,847.44 0
45 $1,856,056.06 $ 14,925.78 $3,921.66 $ 18,847.44 0
46 $1,852,134.40 $ 14,894.25 $3,953.19 $ 18,847.44 0
47 $1,848,181.21 $ 14,862.46 $3,984.98 $ 18,847.44 0
48 $1,844,196.22 $ 14,830.41 $4,017.03 $ 18,847.44 0
49 $1,840,179.19 $ 14,798.11 $4,049.33 $ 18,847.44 0
50 $1,836,129.86 $ 14,765.54 $4,081.90 $ 18,847.44 0
51 $1,832,047.96 $ 14,732.72 $4,114.72 $ 18,847.44 0
52 $1,827,933.24 $ 14,699.63 $4,147.81 $ 18,847.44 0
53 $1,823,785.43 $ 14,666.27 $4,181.17 $ 18,847.44 0
54 $1,819,604.26 $ 14,632.65 $4,214.79 $ 18,847.44 0
55 $1,815,389.47 $ 14,598.76 $4,248.68 $ 18,847.44 0
56 $1,811,140.79 $ 14,564.59 $4,282.85 $ 18,847.44 0
57 $1,806,857.94 $ 14,530.15 $4,317.29 $ 18,847.44 0
58 $1,802,540.65 $ 14,495.43 $4,352.01 $ 18,847.44 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
59 $1,798,188.64 $ 14,460.43 $4,387.01 $ 18,847.44 0
60 $1,793,801.63 $ 14,425.15 $4,422.29 $ 18,847.44 0
61 $1,789,379.35 $ 14,389.59 $4,457.85 $ 18,847.44 0
62 $1,784,921.50 $ 14,353.74 $4,493.70 $ 18,847.44 0
63 $1,780,427.80 $ 14,317.61 $4,529.83 $ 18,847.44 0
64 $1,775,897.97 $ 14,281.18 $4,566.26 $ 18,847.44 0
65 $1,771,331.70 $ 14,244.46 $4,602.98 $ 18,847.44 0
66 $1,766,728.72 $ 14,207.44 $4,640.00 $ 18,847.44 0
67 $1,762,088.73 $ 14,170.13 $4,677.31 $ 18,847.44 0
68 $1,757,411.41 $ 14,132.52 $4,714.92 $ 18,847.44 0
69 $1,752,696.49 $ 14,094.60 $4,752.84 $ 18,847.44 0
70 $1,747,943.65 $ 14,056.38 $4,791.06 $ 18,847.44 0
71 $1,743,152.59 $ 14,017.85 $4,829.59 $ 18,847.44 0
72 $1,738,323.00 $ 13,979.01 $4,868.43 $ 18,847.44 0
73 $1,733,454.57 $ 13,939.86 $4,907.58 $ 18,847.44 0
74 $1,728,547.00 $ 13,900.40 $4,947.04 $ 18,847.44 0
75 $1,723,599.96 $ 13,860.62 $4,986.82 $ 18,847.44 0
76 $1,718,613.13 $ 13,820.51 $5,026.93 $ 18,847.44 0
77 $1,713,586.20 $ 13,780.09 $5,067.35 $ 18,847.44 0
78 $1,708,518.85 $ 13,739.34 $5,108.10 $ 18,847.44 0
79 $1,703,410.75 $ 13,698.26 $5,149.18 $ 18,847.44 0
80 $1,698,261.57 $ 13,656.85 $5,190.59 $ 18,847.44 0
81 $1,693,070.98 $ 13,615.11 $5,232.33 $ 18,847.44 0
82 $1,687,838.65 $ 13,573.04 $5,274.41 $ 18,847.44 0
83 $1,682,564.25 $ 13,530.62 $5,316.82 $ 18,847.44 0
84 $1,677,247.43 $ 13,487.86 $5,359.58 $ 18,847.44 0
85 $1,671,887.85 $ 13,444.76 $5,402.68 $ 18,847.44 0
86 $1,666,485.18 $ 13,401.32 $5,446.12 $ 18,847.44 0
87 $1,661,039.05 $ 13,357.52 $5,489.92 $ 18,847.44 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
88 $1,655,549.14 $ 13,313.37 $5,534.07 $ 18,847.44 0
89 $1,650,015.07 $ 13,268.87 $5,578.57 $ 18,847.44 0
90 $1,644,436.50 $ 13,224.01 $5,623.43 $ 18,847.44 0
91 $1,638,813.07 $ 13,178.79 $5,668.65 $ 18,847.44 0
92 $1,633,144.42 $ 13,133.20 $5,714.24 $ 18,847.44 0
93 $1,627,430.18 $ 13,087.25 $5,760.19 $ 18,847.44 0
94 $1,621,669.99 $ 13,040.93 $5,806.51 $ 18,847.44 0
95 $1,615,863.48 $ 12,994.24 $5,853.21 $ 18,847.44 0
96 $1,610,010.27 $ 12,947.17 $5,900.27 $ 18,847.44 0
97 $1,604,110.00 $ 12,899.72 $5,947.72 $ 18,847.44 0
98 $1,598,162.27 $ 12,851.89 $5,995.55 $ 18,847.44 0
99 $1,592,166.72 $ 12,803.67 $6,043.77 $ 18,847.44 0
100 $1,586,122.96 $ 12,755.07 $6,092.37 $ 18,847.44 0
101 $1,580,030.59 $ 12,706.08 $6,141.36 $ 18,847.44 0
102 $1,573,889.22 $ 12,656.69 $6,190.75 $ 18,847.44 0
103 $1,567,698.48 $ 12,606.91 $6,240.53 $ 18,847.44 0
104 $1,561,457.94 $ 12,556.72 $6,290.72 $ 18,847.44 0
105 $1,555,167.23 $ 12,506.14 $6,341.30 $ 18,847.44 0
106 $1,548,825.92 $ 12,455.14 $6,392.30 $ 18,847.44 0
107 $1,542,433.62 $ 12,403.74 $6,443.70 $ 18,847.44 0
108 $1,535,989.92 $ 12,351.92 $6,495.52 $ 18,847.44 0
109 $1,529,494.40 $ 12,299.68 $6,547.76 $ 18,847.44 0
110 $1,522,946.64 $ 12,247.03 $6,600.41 $ 18,847.44 0
111 $1,516,346.23 $ 12,193.95 $6,653.49 $ 18,847.44 0
112 $1,509,692.74 $ 12,140.45 $6,707.00 $ 18,847.44 0
113 $1,502,985.74 $ 12,086.51 $6,760.93 $ 18,847.44 0
114 $1,496,224.81 $ 12,032.14 $6,815.30 $ 18,847.44 0
115 $1,489,409.51 $ 11,977.33 $6,870.11 $ 18,847.44 0
116 $1,482,539.41 $ 11,922.09 $6,925.35 $ 18,847.44 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
117 $1,475,614.06 $ 11,866.40 $6,981.04 $ 18,847.44 0
118 $1,468,633.01 $ 11,810.26 $7,037.18 $ 18,847.44 0
119 $1,461,595.83 $ 11,753.67 $7,093.77 $ 18,847.44 0
120 $1,454,502.05 $ 11,696.62 $7,150.82 $ 18,847.44 0
121 $1,447,351.23 $ 11,639.12 $7,208.32 $ 18,847.44 0
122 $1,440,142.91 $ 11,581.15 $7,266.29 $ 18,847.44 0
123 $1,432,876.62 $ 11,522.72 $7,324.72 $ 18,847.44 0
124 $1,425,551.89 $ 11,463.81 $7,383.63 $ 18,847.44 0
125 $1,418,168.26 $ 11,404.44 $7,443.00 $ 18,847.44 0
126 $1,410,725.26 $ 11,344.58 $7,502.86 $ 18,847.44 0
127 $1,403,222.40 $ 11,284.25 $7,563.19 $ 18,847.44 0
128 $1,395,659.21 $ 11,223.43 $7,624.01 $ 18,847.44 0
129 $1,388,035.19 $ 11,162.12 $7,685.32 $ 18,847.44 0
130 $1,380,349.87 $ 11,100.31 $7,747.13 $ 18,847.44 0
131 $1,372,602.74 $ 11,038.01 $7,809.43 $ 18,847.44 0
132 $1,364,793.31 $ 10,975.21 $7,872.23 $ 18,847.44 0
133 $1,356,921.08 $ 10,911.91 $7,935.53 $ 18,847.44 0
134 $1,348,985.55 $ 10,848.09 $7,999.35 $ 18,847.44 0
135 $1,340,986.20 $ 10,783.76 $8,063.68 $ 18,847.44 0
136 $1,332,922.53 $ 10,718.92 $8,128.52 $ 18,847.44 0
137 $1,324,794.00 $ 10,653.55 $8,193.89 $ 18,847.44 0
138 $1,316,600.11 $ 10,587.66 $8,259.78 $ 18,847.44 0
139 $1,308,340.33 $ 10,521.24 $8,326.20 $ 18,847.44 0
140 $1,300,014.13 $ 10,454.28 $8,393.16 $ 18,847.44 0
141 $1,291,620.97 $ 10,386.79 $8,460.66 $ 18,847.44 0
142 $1,283,160.31 $ 10,318.75 $8,528.69 $ 18,847.44 0
143 $1,274,631.62 $ 10,250.16 $8,597.28 $ 18,847.44 0
144 $1,266,034.34 $ 10,181.03 $8,666.41 $ 18,847.44 0
145 $1,257,367.93 $ 10,111.33 $8,736.11 $ 18,847.44 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
146 $1,248,631.82 $ 10,041.08 $8,806.36 $ 18,847.44 0
147 $1,239,825.46 $ 9,970.26 $8,877.18 $ 18,847.44 0
148 $1,230,948.28 $ 9,898.88 $8,948.57 $ 18,847.44 0
149 $1,221,999.72 $ 9,826.91 $9,020.53 $ 18,847.44 0
150 $1,212,979.19 $ 9,754.37 $9,093.07 $ 18,847.44 0
151 $1,203,886.12 $ 9,681.25 $9,166.19 $ 18,847.44 0
152 $1,194,719.93 $ 9,607.54 $9,239.90 $ 18,847.44 0
153 $1,185,480.03 $ 9,533.24 $9,314.21 $ 18,847.44 0
154 $1,176,165.83 $ 9,458.33 $9,389.11 $ 18,847.44 0
155 $1,166,776.72 $ 9,382.83 $9,464.61 $ 18,847.44 0
156 $1,157,312.11 $ 9,306.72 $9,540.72 $ 18,847.44 0
157 $1,147,771.38 $ 9,229.99 $9,617.45 $ 18,847.44 0
158 $1,138,153.94 $ 9,152.65 $9,694.79 $ 18,847.44 0
159 $1,128,459.15 $ 9,074.69 $9,772.75 $ 18,847.44 0
160 $1,118,686.40 $ 8,996.10 $9,851.34 $ 18,847.44 0
161 $1,108,835.07 $ 8,916.88 $9,930.56 $ 18,847.44 0
162 $1,098,904.51 $ 8,837.02 $10,010.42 $ 18,847.44 0
163 $1,088,894.09 $ 8,756.52 $10,090.92 $ 18,847.44 0
164 $1,078,803.17 $ 8,675.38 $10,172.07 $ 18,847.44 0
165 $1,068,631.11 $ 8,593.58 $10,253.87 $ 18,847.44 0
166 $1,058,377.24 $ 8,511.12 $10,336.32 $ 18,847.44 0
167 $1,048,040.92 $ 8,428.00 $10,419.45 $ 18,847.44 0
168 $1,037,621.47 $ 8,344.21 $10,503.23 $ 18,847.44 0
169 $1,027,118.24 $ 8,259.74 $10,587.70 $ 18,847.44 0
170 $1,016,530.54 $ 8,174.60 $10,672.84 $ 18,847.44 0
171 $1,005,857.70 $ 8,088.77 $10,758.67 $ 18,847.44 0
172 $995,099.03 $ 8,002.25 $10,845.19 $ 18,847.44 0
173 $984,253.84 $ 7,915.04 $10,932.40 $ 18,847.44 0
174 $973,321.44 $ 7,827.13 $11,020.31 $ 18,847.44 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
175 $962,301.13 $ 7,738.50 $11,108.94 $ 18,847.44 0
176 $951,192.19 $ 7,649.17 $11,198.27 $ 18,847.44 0
177 $939,993.92 $ 7,559.12 $11,288.32 $ 18,847.44 0
178 $928,705.60 $ 7,468.34 $11,379.10 $ 18,847.44 0
179 $917,326.50 $ 7,376.83 $11,470.61 $ 18,847.44 0
180 $905,855.89 $ 7,284.59 $11,562.85 $ 18,847.44 0
181 $894,293.04 $ 7,191.61 $11,655.83 $ 18,847.44 0
182 $882,637.21 $ 7,097.87 $11,749.57 $ 18,847.44 0
183 $870,887.64 $ 7,003.39 $11,844.05 $ 18,847.44 0
184 $859,043.59 $ 6,908.14 $11,939.30 $ 18,847.44 0
185 $847,104.29 $ 6,812.13 $12,035.31 $ 18,847.44 0
186 $835,068.98 $ 6,715.35 $12,132.09 $ 18,847.44 0
187 $822,936.88 $ 6,617.78 $12,229.66 $ 18,847.44 0
188 $810,707.23 $ 6,519.44 $12,328.00 $ 18,847.44 0
189 $798,379.22 $ 6,420.30 $12,427.14 $ 18,847.44 0
190 $785,952.08 $ 6,320.36 $12,527.08 $ 18,847.44 0
191 $773,425.01 $ 6,219.63 $12,627.81 $ 18,847.44 0
192 $760,797.19 $ 6,118.08 $12,729.36 $ 18,847.44 0
193 $748,067.83 $ 6,015.71 $12,831.73 $ 18,847.44 0
194 $735,236.10 $ 5,912.52 $12,934.92 $ 18,847.44 0
195 $722,301.18 $ 5,808.51 $13,038.94 $ 18,847.44 0
196 $709,262.25 $ 5,703.65 $13,143.79 $ 18,847.44 0
197 $696,118.46 $ 5,597.95 $13,249.49 $ 18,847.44 0
198 $682,868.97 $ 5,491.40 $13,356.04 $ 18,847.44 0
199 $669,512.93 $ 5,384.00 $13,463.44 $ 18,847.44 0
200 $656,049.49 $ 5,275.73 $13,571.71 $ 18,847.44 0
201 $642,477.78 $ 5,166.59 $13,680.85 $ 18,847.44 0
202 $628,796.93 $ 5,056.58 $13,790.87 $ 18,847.44 0
203 $615,006.07 $ 4,945.67 $13,901.77 $ 18,847.44 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
204 $601,104.30 $ 4,833.88 $14,013.56 $ 18,847.44 0
205 $587,090.74 $ 4,721.19 $14,126.25 $ 18,847.44 0
206 $572,964.49 $ 4,607.59 $14,239.85 $ 18,847.44 0
207 $558,724.64 $ 4,493.08 $14,354.36 $ 18,847.44 0
208 $544,370.27 $ 4,377.64 $14,469.80 $ 18,847.44 0
209 $529,900.48 $ 4,261.28 $14,586.16 $ 18,847.44 0
210 $515,314.32 $ 4,143.99 $14,703.45 $ 18,847.44 0
211 $500,610.86 $ 4,025.75 $14,821.70 $ 18,847.44 0
212 $485,789.17 $ 3,906.55 $14,940.89 $ 18,847.44 0
213 $470,848.28 $ 3,786.40 $15,061.04 $ 18,847.44 0
214 $455,787.24 $ 3,665.29 $15,182.15 $ 18,847.44 0
215 $440,605.09 $ 3,543.20 $15,304.24 $ 18,847.44 0
216 $425,300.85 $ 3,420.13 $15,427.31 $ 18,847.44 0
217 $409,873.54 $ 3,296.07 $15,551.37 $ 18,847.44 0
218 $394,322.16 $ 3,171.01 $15,676.43 $ 18,847.44 0
219 $378,645.73 $ 3,044.94 $15,802.50 $ 18,847.44 0
220 $362,843.23 $ 2,917.86 $15,929.58 $ 18,847.44 0
221 $346,913.66 $ 2,789.76 $16,057.68 $ 18,847.44 0
222 $330,855.98 $ 2,660.63 $16,186.81 $ 18,847.44 0
223 $314,669.17 $ 2,530.46 $16,316.98 $ 18,847.44 0
224 $298,352.19 $ 2,399.25 $16,448.19 $ 18,847.44 0
225 $281,904.00 $ 2,266.98 $16,580.46 $ 18,847.44 0
226 $265,323.54 $ 2,133.64 $16,713.80 $ 18,847.44 0
227 $248,609.74 $ 1,999.24 $16,848.20 $ 18,847.44 0
228 $231,761.54 $ 1,863.75 $16,983.69 $ 18,847.44 0
229 $214,777.85 $ 1,727.17 $17,120.27 $ 18,847.44 0
230 $197,657.58 $ 1,589.50 $17,257.94 $ 18,847.44 0
231 $180,399.63 $ 1,450.71 $17,396.73 $ 18,847.44 0
232 $163,002.91 $ 1,310.82 $17,536.63 $ 18,847.44 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0080416667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
233 $145,466.28 $ 1,169.79 $17,677.65 $ 18,847.44 0
234 $127,788.63 $ 1,027.63 $17,819.81 $ 18,847.44 0
235 $109,968.82 $ 884.33 $17,963.11 $ 18,847.44 0
236 $92,005.71 $ 739.88 $18,107.56 $ 18,847.44 0
237 $73,898.15 $ 594.26 $18,253.18 $ 18,847.44 0
238 $55,644.98 $ 447.48 $18,399.96 $ 18,847.44 0
239 $37,245.01 $ 299.51 $18,547.93 $ 18,847.44 0
240 $18,697.09 $ 150.36 $18,697.09 $ 18,847.44 0
$0.00 2,522,485.81 2,000,900.00 4,523,385.81 -
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0
ulado en agosto de 2019, vigente al
COM. AUT. PAGO TOTAL

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
OS DE CREDITO
INICIAL: $ 2,000,900.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 18,847.44
- 4,523,385.81
AREA DE TRABAJO
PAGO= $ 2,000,900.00 X (1+0.00825)^240 X 0.00804167
(1+0.00825)^240 - 1
PAGO= $ 2,000,900.00 X 6.836536 X 0.00804167 0.05497714

= =
6.836536 - 1 5.836536
PAGO= $ 2,000,900.00 X 0.0094194817 = 18,847.44 $18,847.44 -
1.93 $ 3,861,737.00
I= 2,000,900.00 X 9.65% X 20 = 3,861,737.00
I= 2,000,900.00 + 3,861,737.00 = 5,862,637.00 = 24,427.65

240
PAGO MENSUAL: = 24,427.65 X 16% = 3,908.42
IVA = 3,908.42
TOTAL = 28,336.08
TOTAL A PAGAR = $ 6,800,658.92
t= I $ 3,861,737.00
= = 20 AÑOS
C*i 193,086.85
C= I 3,861,737.00
= = $ 2,000,900.00
t*i 1.93
i= I 3,861,737.00
= = 9.65%
C*t 40,018,000.00
Cn= C+I = 2,000,900.00 + 3,861,737.00 =$ 5,862,637.00

0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

$ 2,756.87 TASA DE INTERES
ANUAL:
PLAZO: 20 AÑOS
240
PAGOS SALDO PAGO TASA 9.65%

MENSUAL
1 $ 2,000,900.00 $ 8,337.08 16,090.57
2 $ 1,992,562.92 $ 8,337.08 16,023.53
3 $ 1,984,225.83 $ 8,337.08 15,956.48
20 AÑOS 4 $ 1,975,888.75 $ 8,337.08 15,889.44
20 5 $ 1,967,551.67 $ 8,337.08 15,822.39
240 6 $ 1,959,214.58 $ 8,337.08 15,755.35
7 $ 1,950,877.50 $ 8,337.08 15,688.31
8 $ 1,942,540.42 $ 8,337.08 15,621.26
9 $ 1,934,203.33 $ 8,337.08 15,554.22
10 $ 1,925,866.25 $ 8,337.08 15,487.17
11 $ 1,917,529.17 $ 8,337.08 15,420.13
12 $ 1,909,192.08 $ 8,337.08 15,353.09
13 $ 1,900,855.00 $ 8,337.08 15,286.04
14 $ 1,892,517.92 $ 8,337.08 15,219.00
15 $ 1,884,180.83 $ 8,337.08 15,151.95
16 $ 1,875,843.75 $ 8,337.08 15,084.91
17 $ 1,867,506.67 $ 8,337.08 15,017.87
18 $ 1,859,169.58 $ 8,337.08 14,950.82
19 $ 1,850,832.50 $ 8,337.08 14,883.78
20 $ 1,842,495.42 $ 8,337.08 14,816.73
21 $ 1,834,158.33 $ 8,337.08 14,749.69
22 $ 1,825,821.25 $ 8,337.08 14,682.65
23 $ 1,817,484.17 $ 8,337.08 14,615.60
24 $ 1,809,147.08 $ 8,337.08 14,548.56
25 $ 1,800,810.00 $ 8,337.08 14,481.51
26 $ 1,792,472.92 $ 8,337.08 14,414.47
27 $ 1,784,135.83 $ 8,337.08 14,347.43
28 $ 1,775,798.75 $ 8,337.08 14,280.38
29 $ 1,767,461.67 $ 8,337.08 14,213.34
0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
30 $ 1,759,124.58 $ 8,337.08 14,146.29
31 $ 1,750,787.50 $ 8,337.08 14,079.25
32 $ 1,742,450.42 $ 8,337.08 14,012.21
33 $ 1,734,113.33 $ 8,337.08 13,945.16
34 $ 1,725,776.25 $ 8,337.08 13,878.12
35 $ 1,717,439.17 $ 8,337.08 13,811.07
36 $ 1,709,102.08 $ 8,337.08 13,744.03
37 $ 1,700,765.00 $ 8,337.08 13,676.99
38 $ 1,692,427.92 $ 8,337.08 13,609.94
39 $ 1,684,090.83 $ 8,337.08 13,542.90
40 $ 1,675,753.75 $ 8,337.08 13,475.85
41 $ 1,667,416.67 $ 8,337.08 13,408.81
42 $ 1,659,079.58 $ 8,337.08 13,341.76
43 $ 1,650,742.50 $ 8,337.08 13,274.72
44 $ 1,642,405.42 $ 8,337.08 13,207.68
45 $ 1,634,068.33 $ 8,337.08 13,140.63
46 $ 1,625,731.25 $ 8,337.08 13,073.59
47 $ 1,617,394.17 $ 8,337.08 13,006.54
48 $ 1,609,057.08 $ 8,337.08 12,939.50
49 $ 1,600,720.00 $ 8,337.08 12,872.46
50 $ 1,592,382.92 $ 8,337.08 12,805.41
51 $ 1,584,045.83 $ 8,337.08 12,738.37
52 $ 1,575,708.75 $ 8,337.08 12,671.32
53 $ 1,567,371.67 $ 8,337.08 12,604.28
54 $ 1,559,034.58 $ 8,337.08 12,537.24
55 $ 1,550,697.50 $ 8,337.08 12,470.19
56 $ 1,542,360.42 $ 8,337.08 12,403.15
57 $ 1,534,023.33 $ 8,337.08 12,336.10
58 $ 1,525,686.25 $ 8,337.08 12,269.06
0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
59 $ 1,517,349.17 $ 8,337.08 12,202.02
60 $ 1,509,012.08 $ 8,337.08 12,134.97
61 $ 1,500,675.00 $ 8,337.08 12,067.93
62 $ 1,492,337.92 $ 8,337.08 12,000.88
63 $ 1,484,000.83 $ 8,337.08 11,933.84
64 $ 1,475,663.75 $ 8,337.08 11,866.80
65 $ 1,467,326.67 $ 8,337.08 11,799.75
66 $ 1,458,989.58 $ 8,337.08 11,732.71
67 $ 1,450,652.50 $ 8,337.08 11,665.66
68 $ 1,442,315.42 $ 8,337.08 11,598.62
69 $ 1,433,978.33 $ 8,337.08 11,531.58
70 $ 1,425,641.25 $ 8,337.08 11,464.53
71 $ 1,417,304.17 $ 8,337.08 11,397.49
72 $ 1,408,967.08 $ 8,337.08 11,330.44
73 $ 1,400,630.00 $ 8,337.08 11,263.40
74 $ 1,392,292.92 $ 8,337.08 11,196.36
75 $ 1,383,955.83 $ 8,337.08 11,129.31
76 $ 1,375,618.75 $ 8,337.08 11,062.27
77 $ 1,367,281.67 $ 8,337.08 10,995.22
78 $ 1,358,944.58 $ 8,337.08 10,928.18
79 $ 1,350,607.50 $ 8,337.08 10,861.14
80 $ 1,342,270.42 $ 8,337.08 10,794.09
81 $ 1,333,933.33 $ 8,337.08 10,727.05
82 $ 1,325,596.25 $ 8,337.08 10,660.00
83 $ 1,317,259.17 $ 8,337.08 10,592.96
84 $ 1,308,922.08 $ 8,337.08 10,525.92
85 $ 1,300,585.00 $ 8,337.08 10,458.87
86 $ 1,292,247.92 $ 8,337.08 10,391.83
87 $ 1,283,910.83 $ 8,337.08 10,324.78
0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
88 $ 1,275,573.75 $ 8,337.08 10,257.74
89 $ 1,267,236.67 $ 8,337.08 10,190.69
90 $ 1,258,899.58 $ 8,337.08 10,123.65
91 $ 1,250,562.50 $ 8,337.08 10,056.61
92 $ 1,242,225.42 $ 8,337.08 9,989.56
93 $ 1,233,888.33 $ 8,337.08 9,922.52
94 $ 1,225,551.25 $ 8,337.08 9,855.47
95 $ 1,217,214.17 $ 8,337.08 9,788.43
96 $ 1,208,877.08 $ 8,337.08 9,721.39
97 $ 1,200,540.00 $ 8,337.08 9,654.34
98 $ 1,192,202.92 $ 8,337.08 9,587.30
99 $ 1,183,865.83 $ 8,337.08 9,520.25
100 $ 1,175,528.75 $ 8,337.08 9,453.21
101 $ 1,167,191.67 $ 8,337.08 9,386.17
102 $ 1,158,854.58 $ 8,337.08 9,319.12
103 $ 1,150,517.50 $ 8,337.08 9,252.08
104 $ 1,142,180.42 $ 8,337.08 9,185.03
105 $ 1,133,843.33 $ 8,337.08 9,117.99
106 $ 1,125,506.25 $ 8,337.08 9,050.95
107 $ 1,117,169.17 $ 8,337.08 8,983.90
108 $ 1,108,832.08 $ 8,337.08 8,916.86
109 $ 1,100,495.00 $ 8,337.08 8,849.81
110 $ 1,092,157.92 $ 8,337.08 8,782.77
111 $ 1,083,820.83 $ 8,337.08 8,715.73
112 $ 1,075,483.75 $ 8,337.08 8,648.68
113 $ 1,067,146.67 $ 8,337.08 8,581.64
114 $ 1,058,809.58 $ 8,337.08 8,514.59
115 $ 1,050,472.50 $ 8,337.08 8,447.55
116 $ 1,042,135.42 $ 8,337.08 8,380.51
0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
117 $ 1,033,798.33 $ 8,337.08 8,313.46
118 $ 1,025,461.25 $ 8,337.08 8,246.42
119 $ 1,017,124.17 $ 8,337.08 8,179.37
120 $ 1,008,787.08 $ 8,337.08 8,112.33
121 $ 1,000,450.00 $ 8,337.08 8,045.29
122 $ 992,112.92 $ 8,337.08 7,978.24
123 $ 983,775.83 $ 8,337.08 7,911.20
124 $ 975,438.75 $ 8,337.08 7,844.15
125 $ 967,101.67 $ 8,337.08 7,777.11
126 $ 958,764.58 $ 8,337.08 7,710.07
127 $ 950,427.50 $ 8,337.08 7,643.02
128 $ 942,090.42 $ 8,337.08 7,575.98
129 $ 933,753.33 $ 8,337.08 7,508.93
130 $ 925,416.25 $ 8,337.08 7,441.89
131 $ 917,079.17 $ 8,337.08 7,374.84
132 $ 908,742.08 $ 8,337.08 7,307.80
133 $ 900,405.00 $ 8,337.08 7,240.76
134 $ 892,067.92 $ 8,337.08 7,173.71
135 $ 883,730.83 $ 8,337.08 7,106.67
136 $ 875,393.75 $ 8,337.08 7,039.62
137 $ 867,056.67 $ 8,337.08 6,972.58
138 $ 858,719.58 $ 8,337.08 6,905.54
139 $ 850,382.50 $ 8,337.08 6,838.49
140 $ 842,045.42 $ 8,337.08 6,771.45
141 $ 833,708.33 $ 8,337.08 6,704.40
142 $ 825,371.25 $ 8,337.08 6,637.36
143 $ 817,034.17 $ 8,337.08 6,570.32
144 $ 808,697.08 $ 8,337.08 6,503.27
145 $ 800,360.00 $ 8,337.08 6,436.23
0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
146 $ 792,022.92 $ 8,337.08 6,369.18
147 $ 783,685.83 $ 8,337.08 6,302.14
148 $ 775,348.75 $ 8,337.08 6,235.10
149 $ 767,011.67 $ 8,337.08 6,168.05
150 $ 758,674.58 $ 8,337.08 6,101.01
151 $ 750,337.50 $ 8,337.08 6,033.96
152 $ 742,000.42 $ 8,337.08 5,966.92
153 $ 733,663.33 $ 8,337.08 5,899.88
154 $ 725,326.25 $ 8,337.08 5,832.83
155 $ 716,989.17 $ 8,337.08 5,765.79
156 $ 708,652.08 $ 8,337.08 5,698.74
157 $ 700,315.00 $ 8,337.08 5,631.70
158 $ 691,977.92 $ 8,337.08 5,564.66
159 $ 683,640.83 $ 8,337.08 5,497.61
160 $ 675,303.75 $ 8,337.08 5,430.57
161 $ 666,966.67 $ 8,337.08 5,363.52
162 $ 658,629.58 $ 8,337.08 5,296.48
163 $ 650,292.50 $ 8,337.08 5,229.44
164 $ 641,955.42 $ 8,337.08 5,162.39
165 $ 633,618.33 $ 8,337.08 5,095.35
166 $ 625,281.25 $ 8,337.08 5,028.30
167 $ 616,944.17 $ 8,337.08 4,961.26
168 $ 608,607.08 $ 8,337.08 4,894.22
169 $ 600,270.00 $ 8,337.08 4,827.17
170 $ 591,932.92 $ 8,337.08 4,760.13
171 $ 583,595.83 $ 8,337.08 4,693.08
172 $ 575,258.75 $ 8,337.08 4,626.04
173 $ 566,921.67 $ 8,337.08 4,559.00
174 $ 558,584.58 $ 8,337.08 4,491.95
0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
175 $ 550,247.50 $ 8,337.08 4,424.91
176 $ 541,910.42 $ 8,337.08 4,357.86
177 $ 533,573.33 $ 8,337.08 4,290.82
178 $ 525,236.25 $ 8,337.08 4,223.77
179 $ 516,899.17 $ 8,337.08 4,156.73
180 $ 508,562.08 $ 8,337.08 4,089.69
181 $ 500,225.00 $ 8,337.08 4,022.64
182 $ 491,887.92 $ 8,337.08 3,955.60
183 $ 483,550.83 $ 8,337.08 3,888.55
184 $ 475,213.75 $ 8,337.08 3,821.51
185 $ 466,876.67 $ 8,337.08 3,754.47
186 $ 458,539.58 $ 8,337.08 3,687.42
187 $ 450,202.50 $ 8,337.08 3,620.38
188 $ 441,865.42 $ 8,337.08 3,553.33
189 $ 433,528.33 $ 8,337.08 3,486.29
190 $ 425,191.25 $ 8,337.08 3,419.25
191 $ 416,854.17 $ 8,337.08 3,352.20
192 $ 408,517.08 $ 8,337.08 3,285.16
193 $ 400,180.00 $ 8,337.08 3,218.11
194 $ 391,842.92 $ 8,337.08 3,151.07
195 $ 383,505.83 $ 8,337.08 3,084.03
196 $ 375,168.75 $ 8,337.08 3,016.98
197 $ 366,831.67 $ 8,337.08 2,949.94
198 $ 358,494.58 $ 8,337.08 2,882.89
199 $ 350,157.50 $ 8,337.08 2,815.85
200 $ 341,820.42 $ 8,337.08 2,748.81
201 $ 333,483.33 $ 8,337.08 2,681.76
202 $ 325,146.25 $ 8,337.08 2,614.72
203 $ 316,809.17 $ 8,337.08 2,547.67
0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
204 $ 308,472.08 $ 8,337.08 2,480.63
205 $ 300,135.00 $ 8,337.08 2,413.59
206 $ 291,797.92 $ 8,337.08 2,346.54
207 $ 283,460.83 $ 8,337.08 2,279.50
208 $ 275,123.75 $ 8,337.08 2,212.45
209 $ 266,786.67 $ 8,337.08 2,145.41
210 $ 258,449.58 $ 8,337.08 2,078.37
211 $ 250,112.50 $ 8,337.08 2,011.32
212 $ 241,775.42 $ 8,337.08 1,944.28
213 $ 233,438.33 $ 8,337.08 1,877.23
214 $ 225,101.25 $ 8,337.08 1,810.19
215 $ 216,764.17 $ 8,337.08 1,743.15
216 $ 208,427.08 $ 8,337.08 1,676.10
217 $ 200,090.00 $ 8,337.08 1,609.06
218 $ 191,752.92 $ 8,337.08 1,542.01
219 $ 183,415.83 $ 8,337.08 1,474.97
220 $ 175,078.75 $ 8,337.08 1,407.92
221 $ 166,741.67 $ 8,337.08 1,340.88
222 $ 158,404.58 $ 8,337.08 1,273.84
223 $ 150,067.50 $ 8,337.08 1,206.79
224 $ 141,730.42 $ 8,337.08 1,139.75
225 $ 133,393.33 $ 8,337.08 1,072.70
226 $ 125,056.25 $ 8,337.08 1,005.66
227 $ 116,719.17 $ 8,337.08 938.62
228 $ 108,382.08 $ 8,337.08 871.57
229 $ 100,045.00 $ 8,337.08 804.53
230 $ 91,707.92 $ 8,337.08 737.48
231 $ 83,370.83 $ 8,337.08 670.44
232 $ 75,033.75 $ 8,337.08 603.40
0.0094194817
$ 16,090.57 CAPITAL INICIAL: $ 2,000,900.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
233 $ 66,696.67 $ 8,337.08 536.35
234 $ 58,359.58 $ 8,337.08 469.31
235 $ 50,022.50 $ 8,337.08 402.26
236 $ 41,685.42 $ 8,337.08 335.22
237 $ 33,348.33 $ 8,337.08 268.18
238 $ 25,011.25 $ 8,337.08 201.13
239 $ 16,674.17 $ 8,337.08 134.09
240 $ 8,337.08 $ 8,337.08 67.04
$ 241,108,450.00 $ 2,000,900.00 $ 1,938,913.79
9.65%
IMPUESTO TOTAL
16%
2,574.49 27,002.15
2,563.76 26,924.37
2,553.04 26,846.60
2,542.31 26,768.83
2,531.58 26,691.06
2,520.86 26,613.29
2,510.13 26,535.52
2,499.40 26,457.75
2,488.67 26,379.98
2,477.95 26,302.21
2,467.22 26,224.43
2,456.49 26,146.66
2,445.77 26,068.89
2,435.04 25,991.12
2,424.31 25,913.35
2,413.59 25,835.58
2,402.86 25,757.81
2,392.13 25,680.04
2,381.40 25,602.27
2,370.68 25,524.49
2,359.95 25,446.72
2,349.22 25,368.95
2,338.50 25,291.18
2,327.77 25,213.41
2,317.04 25,135.64
2,306.32 25,057.87
2,295.59 24,980.10
2,284.86 24,902.33
2,274.13 24,824.55
9.65%
IMPUESTO TOTAL
16%
2,263.41 24,746.78
2,252.68 24,669.01
2,241.95 24,591.24
2,231.23 24,513.47
2,220.50 24,435.70
2,209.77 24,357.93
2,199.04 24,280.16
2,188.32 24,202.39
2,177.59 24,124.62
2,166.86 24,046.84
2,156.14 23,969.07
2,145.41 23,891.30
2,134.68 23,813.53
2,123.96 23,735.76
2,113.23 23,657.99
2,102.50 23,580.22
2,091.77 23,502.45
2,081.05 23,424.68
2,070.32 23,346.90
2,059.59 23,269.13
2,048.87 23,191.36
2,038.14 23,113.59
2,027.41 23,035.82
2,016.68 22,958.05
2,005.96 22,880.28
1,995.23 22,802.51
1,984.50 22,724.74
1,973.78 22,646.96
1,963.05 22,569.19
9.65%
IMPUESTO TOTAL
16%
1,952.32 22,491.42
1,941.60 22,413.65
1,930.87 22,335.88
1,920.14 22,258.11
1,909.41 22,180.34
1,898.69 22,102.57
1,887.96 22,024.80
1,877.23 21,947.02
1,866.51 21,869.25
1,855.78 21,791.48
1,845.05 21,713.71
1,834.33 21,635.94
1,823.60 21,558.17
1,812.87 21,480.40
1,802.14 21,402.63
1,791.42 21,324.86
1,780.69 21,247.08
1,769.96 21,169.31
1,759.24 21,091.54
1,748.51 21,013.77
1,737.78 20,936.00
1,727.05 20,858.23
1,716.33 20,780.46
1,705.60 20,702.69
1,694.87 20,624.92
1,684.15 20,547.14
1,673.42 20,469.37
1,662.69 20,391.60
1,651.97 20,313.83
9.65%
IMPUESTO TOTAL
16%
1,641.24 20,236.06
1,630.51 20,158.29
1,619.78 20,080.52
1,609.06 20,002.75
1,598.33 19,924.98
1,587.60 19,847.21
1,576.88 19,769.43
1,566.15 19,691.66
1,555.42 19,613.89
1,544.69 19,536.12
1,533.97 19,458.35
1,523.24 19,380.58
1,512.51 19,302.81
1,501.79 19,225.04
1,491.06 19,147.27
1,480.33 19,069.49
1,469.61 18,991.72
1,458.88 18,913.95
1,448.15 18,836.18
1,437.42 18,758.41
1,426.70 18,680.64
1,415.97 18,602.87
1,405.24 18,525.10
1,394.52 18,447.33
1,383.79 18,369.55
1,373.06 18,291.78
1,362.33 18,214.01
1,351.61 18,136.24
1,340.88 18,058.47
9.65%
IMPUESTO TOTAL
16%
1,330.15 17,980.70
1,319.43 17,902.93
1,308.70 17,825.16
1,297.97 17,747.39
1,287.25 17,669.61
1,276.52 17,591.84
1,265.79 17,514.07
1,255.06 17,436.30
1,244.34 17,358.53
1,233.61 17,280.76
1,222.88 17,202.99
1,212.16 17,125.22
1,201.43 17,047.45
1,190.70 16,969.67
1,179.98 16,891.90
1,169.25 16,814.13
1,158.52 16,736.36
1,147.79 16,658.59
1,137.07 16,580.82
1,126.34 16,503.05
1,115.61 16,425.28
1,104.89 16,347.51
1,094.16 16,269.73
1,083.43 16,191.96
1,072.70 16,114.19
1,061.98 16,036.42
1,051.25 15,958.65
1,040.52 15,880.88
1,029.80 15,803.11
9.65%
IMPUESTO TOTAL
16%
1,019.07 15,725.34
1,008.34 15,647.57
997.62 15,569.79
986.89 15,492.02
976.16 15,414.25
965.43 15,336.48
954.71 15,258.71
943.98 15,180.94
933.25 15,103.17
922.53 15,025.40
911.80 14,947.63
901.07 14,869.86
890.34 14,792.08
879.62 14,714.31
868.89 14,636.54
858.16 14,558.77
847.44 14,481.00
836.71 14,403.23
825.98 14,325.46
815.26 14,247.69
804.53 14,169.92
793.80 14,092.14
783.07 14,014.37
772.35 13,936.60
761.62 13,858.83
750.89 13,781.06
740.17 13,703.29
729.44 13,625.52
718.71 13,547.75
9.65%
IMPUESTO TOTAL
16%
707.99 13,469.98
697.26 13,392.20
686.53 13,314.43
675.80 13,236.66
665.08 13,158.89
654.35 13,081.12
643.62 13,003.35
632.90 12,925.58
622.17 12,847.81
611.44 12,770.04
600.71 12,692.26
589.99 12,614.49
579.26 12,536.72
568.53 12,458.95
557.81 12,381.18
547.08 12,303.41
536.35 12,225.64
525.63 12,147.87
514.90 12,070.10
504.17 11,992.32
493.44 11,914.55
482.72 11,836.78
471.99 11,759.01
461.26 11,681.24
450.54 11,603.47
439.81 11,525.70
429.08 11,447.93
418.35 11,370.16
407.63 11,292.38
9.65%
IMPUESTO TOTAL
16%
396.90 11,214.61
386.17 11,136.84
375.45 11,059.07
364.72 10,981.30
353.99 10,903.53
343.27 10,825.76
332.54 10,747.99
321.81 10,670.22
311.08 10,592.45
300.36 10,514.67
289.63 10,436.90
278.90 10,359.13
268.18 10,281.36
257.45 10,203.59
246.72 10,125.82
236.00 10,048.05
225.27 9,970.28
214.54 9,892.51
203.81 9,814.73
193.09 9,736.96
182.36 9,659.19
171.63 9,581.42
160.91 9,503.65
150.18 9,425.88
139.45 9,348.11
128.72 9,270.34
118.00 9,192.57
107.27 9,114.79
96.54 9,037.02
9.65%
IMPUESTO TOTAL
16%
85.82 8,959.25
75.09 8,881.48
64.36 8,803.71
53.64 8,725.94
42.91 8,648.17
32.18 8,570.40
21.45 8,492.63
10.73 8,414.85
$ 310,226.21 $ 4,250,039.99
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
*CAT13.10 % Sin IVA, Aplica para Adquisición (Pagos Fijos). Informativo. Calculado en agosto de 2019
PAGO A SEGUROS DE
INTERES Y DAÑOS
1 2,000,000.00 $ 20,277.83 $1,976.76 $ 22,254.60 0

2 $1,998,023.24 $ 20,257.79 $1,996.81 $ 22,254.60 0
3 $1,996,026.43 $ 20,237.55 $2,017.05 $ 22,254.60 0
4 $1,994,009.38 $ 20,217.09 $2,037.50 $ 22,254.60 0
5 $1,991,971.87 $ 20,196.44 $2,058.16 $ 22,254.60 0
6 $1,989,913.71 $ 20,175.57 $2,079.03 $ 22,254.60 0
7 $1,987,834.68 $ 20,154.49 $2,100.11 $ 22,254.60 0
8 $1,985,734.57 $ 20,133.20 $2,121.40 $ 22,254.60 0
9 $1,983,613.17 $ 20,111.69 $2,142.91 $ 22,254.60 0
10 $1,981,470.26 $ 20,089.96 $2,164.64 $ 22,254.60 0
11 $1,979,305.63 $ 20,068.01 $2,186.58 $ 22,254.60 0
12 $1,977,119.04 $ 20,045.85 $2,208.75 $ 22,254.60 0
13 $1,974,910.29 $ 20,023.45 $2,231.15 $ 22,254.60 0
14 $1,972,679.14 $ 20,000.83 $2,253.77 $ 22,254.60 0
15 $1,970,425.37 $ 19,977.98 $2,276.62 $ 22,254.60 0
16 $1,968,148.75 $ 19,954.90 $2,299.70 $ 22,254.60 0
17 $1,965,849.05 $ 19,931.58 $2,323.02 $ 22,254.60 0
18 $1,963,526.03 $ 19,908.03 $2,346.57 $ 22,254.60 0
19 $1,961,179.46 $ 19,884.24 $2,370.36 $ 22,254.60 0
20 $1,958,809.10 $ 19,860.20 $2,394.40 $ 22,254.60 0
21 $1,956,414.70 $ 19,835.93 $2,418.67 $ 22,254.60 0
22 $1,953,996.03 $ 19,811.40 $2,443.20 $ 22,254.60 0
23 $1,951,552.84 $ 19,786.63 $2,467.97 $ 22,254.60 0
24 $1,949,084.87 $ 19,761.61 $2,492.99 $ 22,254.60 0
25 $1,946,591.88 $ 19,736.33 $2,518.27 $ 22,254.60 0
26 $1,944,073.61 $ 19,710.80 $2,543.80 $ 22,254.60 0
27 $1,941,529.82 $ 19,685.01 $2,569.59 $ 22,254.60 0
28 $1,938,960.23 $ 19,658.96 $2,595.64 $ 22,254.60 0
29 $1,936,364.59 $ 19,632.64 $2,621.96 $ 22,254.60 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
30 $1,933,742.63 $ 19,606.06 $2,648.54 $ 22,254.60 0
31 $1,931,094.08 $ 19,579.20 $2,675.40 $ 22,254.60 0
32 $1,928,418.69 $ 19,552.08 $2,702.52 $ 22,254.60 0
33 $1,925,716.17 $ 19,524.68 $2,729.92 $ 22,254.60 0
34 $1,922,986.24 $ 19,497.00 $2,757.60 $ 22,254.60 0
35 $1,920,228.64 $ 19,469.04 $2,785.56 $ 22,254.60 0
36 $1,917,443.08 $ 19,440.80 $2,813.80 $ 22,254.60 0
37 $1,914,629.28 $ 19,412.27 $2,842.33 $ 22,254.60 0
38 $1,911,786.95 $ 19,383.45 $2,871.15 $ 22,254.60 0
39 $1,908,915.80 $ 19,354.34 $2,900.26 $ 22,254.60 0
40 $1,906,015.54 $ 19,324.93 $2,929.67 $ 22,254.60 0
41 $1,903,085.87 $ 19,295.23 $2,959.37 $ 22,254.60 0
42 $1,900,126.50 $ 19,265.22 $2,989.37 $ 22,254.60 0
43 $1,897,137.13 $ 19,234.92 $3,019.68 $ 22,254.60 0
44 $1,894,117.45 $ 19,204.30 $3,050.30 $ 22,254.60 0
45 $1,891,067.15 $ 19,173.37 $3,081.23 $ 22,254.60 0
46 $1,887,985.92 $ 19,142.13 $3,112.47 $ 22,254.60 0
47 $1,884,873.46 $ 19,110.57 $3,144.02 $ 22,254.60 0
48 $1,881,729.43 $ 19,078.70 $3,175.90 $ 22,254.60 0
49 $1,878,553.53 $ 19,046.50 $3,208.10 $ 22,254.60 0
50 $1,875,345.43 $ 19,013.97 $3,240.63 $ 22,254.60 0
51 $1,872,104.80 $ 18,981.11 $3,273.48 $ 22,254.60 0
52 $1,868,831.32 $ 18,947.93 $3,306.67 $ 22,254.60 0
53 $1,865,524.65 $ 18,914.40 $3,340.20 $ 22,254.60 0
54 $1,862,184.45 $ 18,880.53 $3,374.07 $ 22,254.60 0
55 $1,858,810.38 $ 18,846.32 $3,408.27 $ 22,254.60 0
56 $1,855,402.11 $ 18,811.77 $3,442.83 $ 22,254.60 0
57 $1,851,959.28 $ 18,776.86 $3,477.74 $ 22,254.60 0
58 $1,848,481.54 $ 18,741.60 $3,513.00 $ 22,254.60 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
59 $1,844,968.54 $ 18,705.98 $3,548.62 $ 22,254.60 0
60 $1,841,419.93 $ 18,670.00 $3,584.60 $ 22,254.60 0
61 $1,837,835.33 $ 18,633.66 $3,620.94 $ 22,254.60 0
62 $1,834,214.39 $ 18,596.95 $3,657.65 $ 22,254.60 0
63 $1,830,556.74 $ 18,559.86 $3,694.74 $ 22,254.60 0
64 $1,826,862.00 $ 18,522.40 $3,732.20 $ 22,254.60 0
65 $1,823,129.81 $ 18,484.56 $3,770.04 $ 22,254.60 0
66 $1,819,359.77 $ 18,446.34 $3,808.26 $ 22,254.60 0
67 $1,815,551.51 $ 18,407.73 $3,846.87 $ 22,254.60 0
68 $1,811,704.64 $ 18,368.72 $3,885.88 $ 22,254.60 0
69 $1,807,818.76 $ 18,329.32 $3,925.27 $ 22,254.60 0
70 $1,803,893.49 $ 18,289.53 $3,965.07 $ 22,254.60 0
71 $1,799,928.41 $ 18,249.32 $4,005.27 $ 22,254.60 0
72 $1,795,923.14 $ 18,208.72 $4,045.88 $ 22,254.60 0
73 $1,791,877.26 $ 18,167.69 $4,086.90 $ 22,254.60 0
74 $1,787,790.35 $ 18,126.26 $4,128.34 $ 22,254.60 0
75 $1,783,662.01 $ 18,084.40 $4,170.20 $ 22,254.60 0
76 $1,779,491.81 $ 18,042.12 $4,212.48 $ 22,254.60 0
77 $1,775,279.34 $ 17,999.41 $4,255.19 $ 22,254.60 0
78 $1,771,024.15 $ 17,956.27 $4,298.33 $ 22,254.60 0
79 $1,766,725.81 $ 17,912.69 $4,341.91 $ 22,254.60 0
80 $1,762,383.90 $ 17,868.66 $4,385.93 $ 22,254.60 0
81 $1,757,997.97 $ 17,824.19 $4,430.40 $ 22,254.60 0
82 $1,753,567.56 $ 17,779.28 $4,475.32 $ 22,254.60 0
83 $1,749,092.24 $ 17,733.90 $4,520.70 $ 22,254.60 0
84 $1,744,571.54 $ 17,688.07 $4,566.53 $ 22,254.60 0
85 $1,740,005.01 $ 17,641.77 $4,612.83 $ 22,254.60 0
86 $1,735,392.18 $ 17,595.00 $4,659.60 $ 22,254.60 0
87 $1,730,732.58 $ 17,547.75 $4,706.84 $ 22,254.60 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
88 $1,726,025.73 $ 17,500.03 $4,754.57 $ 22,254.60 0
89 $1,721,271.16 $ 17,451.82 $4,802.77 $ 22,254.60 0
90 $1,716,468.39 $ 17,403.13 $4,851.47 $ 22,254.60 0
91 $1,711,616.92 $ 17,353.94 $4,900.66 $ 22,254.60 0
92 $1,706,716.27 $ 17,304.25 $4,950.34 $ 22,254.60 0
93 $1,701,765.92 $ 17,254.06 $5,000.54 $ 22,254.60 0
94 $1,696,765.39 $ 17,203.36 $5,051.24 $ 22,254.60 0
95 $1,691,714.15 $ 17,152.15 $5,102.45 $ 22,254.60 0
96 $1,686,611.70 $ 17,100.42 $5,154.18 $ 22,254.60 0
97 $1,681,457.52 $ 17,048.16 $5,206.44 $ 22,254.60 0
98 $1,676,251.08 $ 16,995.37 $5,259.23 $ 22,254.60 0
99 $1,670,991.85 $ 16,942.05 $5,312.55 $ 22,254.60 0
100 $1,665,679.30 $ 16,888.18 $5,366.41 $ 22,254.60 0
101 $1,660,312.88 $ 16,833.77 $5,420.82 $ 22,254.60 0
102 $1,654,892.06 $ 16,778.81 $5,475.79 $ 22,254.60 0
103 $1,649,416.27 $ 16,723.29 $5,531.30 $ 22,254.60 0
104 $1,643,884.97 $ 16,667.21 $5,587.39 $ 22,254.60 0
105 $1,638,297.59 $ 16,610.56 $5,644.04 $ 22,254.60 0
106 $1,632,653.55 $ 16,553.34 $5,701.26 $ 22,254.60 0
107 $1,626,952.29 $ 16,495.53 $5,759.06 $ 22,254.60 0
108 $1,621,193.23 $ 16,437.14 $5,817.46 $ 22,254.60 0
109 $1,615,375.77 $ 16,378.16 $5,876.44 $ 22,254.60 0
110 $1,609,499.33 $ 16,318.58 $5,936.02 $ 22,254.60 0
111 $1,603,563.31 $ 16,258.39 $5,996.20 $ 22,254.60 0
112 $1,597,567.11 $ 16,197.60 $6,057.00 $ 22,254.60 0
113 $1,591,510.11 $ 16,136.19 $6,118.41 $ 22,254.60 0
114 $1,585,391.70 $ 16,074.15 $6,180.44 $ 22,254.60 0
115 $1,579,211.26 $ 16,011.49 $6,243.11 $ 22,254.60 0
116 $1,572,968.15 $ 15,948.19 $6,306.41 $ 22,254.60 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
117 $1,566,661.75 $ 15,884.25 $6,370.35 $ 22,254.60 0
118 $1,560,291.40 $ 15,819.66 $6,434.93 $ 22,254.60 0
119 $1,553,856.47 $ 15,754.42 $6,500.18 $ 22,254.60 0
120 $1,547,356.29 $ 15,688.52 $6,566.08 $ 22,254.60 0
121 $1,540,790.21 $ 15,621.94 $6,632.65 $ 22,254.60 0
122 $1,534,157.55 $ 15,554.70 $6,699.90 $ 22,254.60 0
123 $1,527,457.65 $ 15,486.77 $6,767.83 $ 22,254.60 0
124 $1,520,689.82 $ 15,418.15 $6,836.45 $ 22,254.60 0
125 $1,513,853.37 $ 15,348.83 $6,905.77 $ 22,254.60 0
126 $1,506,947.60 $ 15,278.82 $6,975.78 $ 22,254.60 0
127 $1,499,971.82 $ 15,208.09 $7,046.51 $ 22,254.60 0
128 $1,492,925.31 $ 15,136.65 $7,117.95 $ 22,254.60 0
129 $1,485,807.36 $ 15,064.48 $7,190.12 $ 22,254.60 0
130 $1,478,617.24 $ 14,991.58 $7,263.02 $ 22,254.60 0
131 $1,471,354.22 $ 14,917.94 $7,336.66 $ 22,254.60 0
132 $1,464,017.56 $ 14,843.55 $7,411.05 $ 22,254.60 0
133 $1,456,606.51 $ 14,768.41 $7,486.19 $ 22,254.60 0
134 $1,449,120.32 $ 14,692.51 $7,562.09 $ 22,254.60 0
135 $1,441,558.24 $ 14,615.84 $7,638.76 $ 22,254.60 0
136 $1,433,919.48 $ 14,538.39 $7,716.21 $ 22,254.60 0
137 $1,426,203.27 $ 14,460.16 $7,794.44 $ 22,254.60 0
138 $1,418,408.83 $ 14,381.13 $7,873.47 $ 22,254.60 0
139 $1,410,535.36 $ 14,301.30 $7,953.30 $ 22,254.60 0
140 $1,402,582.06 $ 14,220.66 $8,033.94 $ 22,254.60 0
141 $1,394,548.12 $ 14,139.21 $8,115.39 $ 22,254.60 0
142 $1,386,432.73 $ 14,056.93 $8,197.67 $ 22,254.60 0
143 $1,378,235.06 $ 13,973.81 $8,280.79 $ 22,254.60 0
144 $1,369,954.27 $ 13,889.85 $8,364.75 $ 22,254.60 0
145 $1,361,589.53 $ 13,805.04 $8,449.56 $ 22,254.60 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
146 $1,353,139.97 $ 13,719.37 $8,535.22 $ 22,254.60 0
147 $1,344,604.75 $ 13,632.84 $8,621.76 $ 22,254.60 0
148 $1,335,982.98 $ 13,545.42 $8,709.18 $ 22,254.60 0
149 $1,327,273.80 $ 13,457.12 $8,797.48 $ 22,254.60 0
150 $1,318,476.32 $ 13,367.92 $8,886.68 $ 22,254.60 0
151 $1,309,589.65 $ 13,277.82 $8,976.78 $ 22,254.60 0
152 $1,300,612.87 $ 13,186.81 $9,067.79 $ 22,254.60 0
153 $1,291,545.08 $ 13,094.87 $9,159.73 $ 22,254.60 0
154 $1,282,385.35 $ 13,002.00 $9,252.60 $ 22,254.60 0
155 $1,273,132.75 $ 12,908.19 $9,346.41 $ 22,254.60 0
156 $1,263,786.34 $ 12,813.42 $9,441.17 $ 22,254.60 0
157 $1,254,345.16 $ 12,717.70 $9,536.90 $ 22,254.60 0
158 $1,244,808.26 $ 12,621.01 $9,633.59 $ 22,254.60 0
159 $1,235,174.67 $ 12,523.33 $9,731.27 $ 22,254.60 0
160 $1,225,443.41 $ 12,424.67 $9,829.93 $ 22,254.60 0
161 $1,215,613.48 $ 12,325.00 $9,929.59 $ 22,254.60 0
162 $1,205,683.88 $ 12,224.33 $10,030.27 $ 22,254.60 0
163 $1,195,653.61 $ 12,122.63 $10,131.97 $ 22,254.60 0
164 $1,185,521.65 $ 12,019.91 $10,234.69 $ 22,254.60 0
165 $1,175,286.96 $ 11,916.14 $10,338.46 $ 22,254.60 0
166 $1,164,948.49 $ 11,811.32 $10,443.28 $ 22,254.60 0
167 $1,154,505.21 $ 11,705.43 $10,549.17 $ 22,254.60 0
168 $1,143,956.05 $ 11,598.48 $10,656.12 $ 22,254.60 0
169 $1,133,299.92 $ 11,490.43 $10,764.16 $ 22,254.60 0
170 $1,122,535.76 $ 11,381.30 $10,873.30 $ 22,254.60 0
171 $1,111,662.46 $ 11,271.05 $10,983.55 $ 22,254.60 0
172 $1,100,678.91 $ 11,159.69 $11,094.91 $ 22,254.60 0
173 $1,089,584.00 $ 11,047.20 $11,207.40 $ 22,254.60 0
174 $1,078,376.61 $ 10,933.57 $11,321.03 $ 22,254.60 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
175 $1,067,055.58 $ 10,818.79 $11,435.81 $ 22,254.60 0
176 $1,055,619.77 $ 10,702.84 $11,551.76 $ 22,254.60 0
177 $1,044,068.01 $ 10,585.72 $11,668.88 $ 22,254.60 0
178 $1,032,399.13 $ 10,467.41 $11,787.19 $ 22,254.60 0
179 $1,020,611.94 $ 10,347.90 $11,906.70 $ 22,254.60 0
180 $1,008,705.24 $ 10,227.18 $12,027.42 $ 22,254.60 0
181 $996,677.82 $ 10,105.23 $12,149.36 $ 22,254.60 0
182 $984,528.46 $ 9,982.05 $12,272.55 $ 22,254.60 0
183 $972,255.91 $ 9,857.62 $12,396.98 $ 22,254.60 0
184 $959,858.94 $ 9,731.93 $12,522.67 $ 22,254.60 0
185 $947,336.27 $ 9,604.96 $12,649.63 $ 22,254.60 0
186 $934,686.63 $ 9,476.71 $12,777.89 $ 22,254.60 0
187 $921,908.75 $ 9,347.16 $12,907.44 $ 22,254.60 0
188 $909,001.30 $ 9,216.29 $13,038.31 $ 22,254.60 0
189 $895,962.99 $ 9,084.09 $13,170.50 $ 22,254.60 0
190 $882,792.49 $ 8,950.56 $13,304.04 $ 22,254.60 0
191 $869,488.45 $ 8,815.67 $13,438.93 $ 22,254.60 0
192 $856,049.52 $ 8,679.41 $13,575.18 $ 22,254.60 0
193 $842,474.34 $ 8,541.78 $13,712.82 $ 22,254.60 0
194 $828,761.52 $ 8,402.74 $13,851.85 $ 22,254.60 0
195 $814,909.66 $ 8,262.30 $13,992.30 $ 22,254.60 0
196 $800,917.37 $ 8,120.43 $14,134.16 $ 22,254.60 0
197 $786,783.20 $ 7,977.13 $14,277.47 $ 22,254.60 0
198 $772,505.73 $ 7,832.37 $14,422.23 $ 22,254.60 0
199 $758,083.51 $ 7,686.15 $14,568.45 $ 22,254.60 0
200 $743,515.05 $ 7,538.44 $14,716.16 $ 22,254.60 0
201 $728,798.89 $ 7,389.23 $14,865.37 $ 22,254.60 0
202 $713,933.53 $ 7,238.51 $15,016.09 $ 22,254.60 0
203 $698,917.44 $ 7,086.27 $15,168.33 $ 22,254.60 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
204 $683,749.11 $ 6,932.48 $15,322.12 $ 22,254.60 0
205 $668,426.99 $ 6,777.13 $15,477.47 $ 22,254.60 0
206 $652,949.51 $ 6,620.20 $15,634.40 $ 22,254.60 0
207 $637,315.12 $ 6,461.68 $15,792.91 $ 22,254.60 0
208 $621,522.20 $ 6,301.56 $15,953.04 $ 22,254.60 0
209 $605,569.17 $ 6,139.82 $16,114.78 $ 22,254.60 0
210 $589,454.38 $ 5,976.43 $16,278.17 $ 22,254.60 0
211 $573,176.21 $ 5,811.39 $16,443.21 $ 22,254.60 0
212 $556,733.00 $ 5,644.67 $16,609.93 $ 22,254.60 0
213 $540,123.07 $ 5,476.26 $16,778.34 $ 22,254.60 0
214 $523,344.74 $ 5,306.15 $16,948.45 $ 22,254.60 0
215 $506,396.29 $ 5,134.31 $17,120.29 $ 22,254.60 0
216 $489,276.00 $ 4,960.73 $17,293.87 $ 22,254.60 0
217 $471,982.13 $ 4,785.39 $17,469.21 $ 22,254.60 0
218 $454,512.92 $ 4,608.27 $17,646.33 $ 22,254.60 0
219 $436,866.59 $ 4,429.35 $17,825.24 $ 22,254.60 0
220 $419,041.34 $ 4,248.63 $18,005.97 $ 22,254.60 0
221 $401,035.37 $ 4,066.06 $18,188.53 $ 22,254.60 0
222 $382,846.84 $ 3,881.65 $18,372.95 $ 22,254.60 0
223 $364,473.89 $ 3,695.37 $18,559.23 $ 22,254.60 0
224 $345,914.66 $ 3,507.20 $18,747.40 $ 22,254.60 0
225 $327,167.27 $ 3,317.12 $18,937.48 $ 22,254.60 0
226 $308,229.79 $ 3,125.12 $19,129.48 $ 22,254.60 0
227 $289,100.31 $ 2,931.16 $19,323.43 $ 22,254.60 0
228 $269,776.87 $ 2,735.25 $19,519.35 $ 22,254.60 0
229 $250,257.52 $ 2,537.34 $19,717.26 $ 22,254.60 0
230 $230,540.26 $ 2,337.43 $19,917.17 $ 22,254.60 0
231 $210,623.09 $ 2,135.49 $20,119.11 $ 22,254.60 0
232 $190,503.98 $ 1,931.50 $20,323.09 $ 22,254.60 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0101389167
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
233 $170,180.89 $ 1,725.45 $20,529.15 $ 22,254.60 0
234 $149,651.74 $ 1,517.31 $20,737.29 $ 22,254.60 0
235 $128,914.45 $ 1,307.05 $20,947.55 $ 22,254.60 0
236 $107,966.90 $ 1,094.67 $21,159.93 $ 22,254.60 0
237 $86,806.97 $ 880.13 $21,374.47 $ 22,254.60 0
238 $65,432.50 $ 663.41 $21,591.18 $ 22,254.60 0
239 $43,841.32 $ 444.50 $21,810.09 $ 22,254.60 0
240 $22,031.23 $ 223.37 $22,031.23 $ 22,254.60 0
-$0.00 3,341,103.57 2,000,000.00 5,341,103.57 -
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 22,254.60
- 5,341,103.57
AREA DE TRABAJO
PAGO= $ 2,000,000.00 X (1+0.00825)^240 X 0.01013892
(1+0.00825)^240 - 1
PAGO= $ 2,000,000.00 X 11.258091 X 0.01013892 0.11414484

= =
11.258091 - 1 10.258091
PAGO= $ 2,000,000.00 X 0.0111272991 = 22,254.60 $22,254.60 -
2.43334 $ 4,866,680.00
I= 2,000,000.00 X 12.17% X 20 = 4,866,680.00
I= 2,000,000.00 + 4,866,680.00 = 6,866,680.00 = 28,611.17

240
PAGO MENSUAL: = 28,611.17 X 16% = 4,577.79
IVA = 4,577.79
TOTAL = 33,188.95
TOTAL A PAGAR = $ 7,965,348.80
t= I $ 4,866,680.00
= = 20 AÑOS
C*i 243,334.00
C= I 4,866,680.00
= = $ 2,000,000.00
t*i 2.43334
i= I 4,866,680.00
= = 12.17%
C*t 40,000,000.00
Cn= C+I = 2,000,000.00 + 4,866,680.00 =$ 6,866,680.00

0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
1 $ 2,000,000.00 $ 8,333.33 20,277.83
2 $ 1,991,666.67 $ 8,333.33 20,193.34
3 $ 1,983,333.33 $ 8,333.33 20,108.85
20 AÑOS 4 $ 1,975,000.00 $ 8,333.33 20,024.36
20 5 $ 1,966,666.67 $ 8,333.33 19,939.87
240 6 $ 1,958,333.33 $ 8,333.33 19,855.38
7 $ 1,950,000.00 $ 8,333.33 19,770.89
8 $ 1,941,666.67 $ 8,333.33 19,686.40
9 $ 1,933,333.33 $ 8,333.33 19,601.91
10 $ 1,925,000.00 $ 8,333.33 19,517.41
11 $ 1,916,666.67 $ 8,333.33 19,432.92
12 $ 1,908,333.33 $ 8,333.33 19,348.43
13 $ 1,900,000.00 $ 8,333.33 19,263.94
14 $ 1,891,666.67 $ 8,333.33 19,179.45
15 $ 1,883,333.33 $ 8,333.33 19,094.96
16 $ 1,875,000.00 $ 8,333.33 19,010.47
17 $ 1,866,666.67 $ 8,333.33 18,925.98
18 $ 1,858,333.33 $ 8,333.33 18,841.49
19 $ 1,850,000.00 $ 8,333.33 18,757.00
20 $ 1,841,666.67 $ 8,333.33 18,672.50
21 $ 1,833,333.33 $ 8,333.33 18,588.01
22 $ 1,825,000.00 $ 8,333.33 18,503.52
23 $ 1,816,666.67 $ 8,333.33 18,419.03
24 $ 1,808,333.33 $ 8,333.33 18,334.54
25 $ 1,800,000.00 $ 8,333.33 18,250.05
26 $ 1,791,666.67 $ 8,333.33 18,165.56
27 $ 1,783,333.33 $ 8,333.33 18,081.07
28 $ 1,775,000.00 $ 8,333.33 17,996.58
29 $ 1,766,666.67 $ 8,333.33 17,912.09
0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
30 $ 1,758,333.33 $ 8,333.33 17,827.60
31 $ 1,750,000.00 $ 8,333.33 17,743.10
32 $ 1,741,666.67 $ 8,333.33 17,658.61
33 $ 1,733,333.33 $ 8,333.33 17,574.12
34 $ 1,725,000.00 $ 8,333.33 17,489.63
35 $ 1,716,666.67 $ 8,333.33 17,405.14
36 $ 1,708,333.33 $ 8,333.33 17,320.65
37 $ 1,700,000.00 $ 8,333.33 17,236.16
38 $ 1,691,666.67 $ 8,333.33 17,151.67
39 $ 1,683,333.33 $ 8,333.33 17,067.18
40 $ 1,675,000.00 $ 8,333.33 16,982.69
41 $ 1,666,666.67 $ 8,333.33 16,898.19
42 $ 1,658,333.33 $ 8,333.33 16,813.70
43 $ 1,650,000.00 $ 8,333.33 16,729.21
44 $ 1,641,666.67 $ 8,333.33 16,644.72
45 $ 1,633,333.33 $ 8,333.33 16,560.23
46 $ 1,625,000.00 $ 8,333.33 16,475.74
47 $ 1,616,666.67 $ 8,333.33 16,391.25
48 $ 1,608,333.33 $ 8,333.33 16,306.76
49 $ 1,600,000.00 $ 8,333.33 16,222.27
50 $ 1,591,666.67 $ 8,333.33 16,137.78
51 $ 1,583,333.33 $ 8,333.33 16,053.28
52 $ 1,575,000.00 $ 8,333.33 15,968.79
53 $ 1,566,666.67 $ 8,333.33 15,884.30
54 $ 1,558,333.33 $ 8,333.33 15,799.81
55 $ 1,550,000.00 $ 8,333.33 15,715.32
56 $ 1,541,666.67 $ 8,333.33 15,630.83
57 $ 1,533,333.33 $ 8,333.33 15,546.34
58 $ 1,525,000.00 $ 8,333.33 15,461.85
0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
59 $ 1,516,666.67 $ 8,333.33 15,377.36
60 $ 1,508,333.33 $ 8,333.33 15,292.87
61 $ 1,500,000.00 $ 8,333.33 15,208.38
62 $ 1,491,666.67 $ 8,333.33 15,123.88
63 $ 1,483,333.33 $ 8,333.33 15,039.39
64 $ 1,475,000.00 $ 8,333.33 14,954.90
65 $ 1,466,666.67 $ 8,333.33 14,870.41
66 $ 1,458,333.33 $ 8,333.33 14,785.92
67 $ 1,450,000.00 $ 8,333.33 14,701.43
68 $ 1,441,666.67 $ 8,333.33 14,616.94
69 $ 1,433,333.33 $ 8,333.33 14,532.45
70 $ 1,425,000.00 $ 8,333.33 14,447.96
71 $ 1,416,666.67 $ 8,333.33 14,363.47
72 $ 1,408,333.33 $ 8,333.33 14,278.97
73 $ 1,400,000.00 $ 8,333.33 14,194.48
74 $ 1,391,666.67 $ 8,333.33 14,109.99
75 $ 1,383,333.33 $ 8,333.33 14,025.50
76 $ 1,375,000.00 $ 8,333.33 13,941.01
77 $ 1,366,666.67 $ 8,333.33 13,856.52
78 $ 1,358,333.33 $ 8,333.33 13,772.03
79 $ 1,350,000.00 $ 8,333.33 13,687.54
80 $ 1,341,666.67 $ 8,333.33 13,603.05
81 $ 1,333,333.33 $ 8,333.33 13,518.56
82 $ 1,325,000.00 $ 8,333.33 13,434.06
83 $ 1,316,666.67 $ 8,333.33 13,349.57
84 $ 1,308,333.33 $ 8,333.33 13,265.08
85 $ 1,300,000.00 $ 8,333.33 13,180.59
86 $ 1,291,666.67 $ 8,333.33 13,096.10
87 $ 1,283,333.33 $ 8,333.33 13,011.61
0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
88 $ 1,275,000.00 $ 8,333.33 12,927.12
89 $ 1,266,666.67 $ 8,333.33 12,842.63
90 $ 1,258,333.33 $ 8,333.33 12,758.14
91 $ 1,250,000.00 $ 8,333.33 12,673.65
92 $ 1,241,666.67 $ 8,333.33 12,589.15
93 $ 1,233,333.33 $ 8,333.33 12,504.66
94 $ 1,225,000.00 $ 8,333.33 12,420.17
95 $ 1,216,666.67 $ 8,333.33 12,335.68
96 $ 1,208,333.33 $ 8,333.33 12,251.19
97 $ 1,200,000.00 $ 8,333.33 12,166.70
98 $ 1,191,666.67 $ 8,333.33 12,082.21
99 $ 1,183,333.33 $ 8,333.33 11,997.72
100 $ 1,175,000.00 $ 8,333.33 11,913.23
101 $ 1,166,666.67 $ 8,333.33 11,828.74
102 $ 1,158,333.33 $ 8,333.33 11,744.25
103 $ 1,150,000.00 $ 8,333.33 11,659.75
104 $ 1,141,666.67 $ 8,333.33 11,575.26
105 $ 1,133,333.33 $ 8,333.33 11,490.77
106 $ 1,125,000.00 $ 8,333.33 11,406.28
107 $ 1,116,666.67 $ 8,333.33 11,321.79
108 $ 1,108,333.33 $ 8,333.33 11,237.30
109 $ 1,100,000.00 $ 8,333.33 11,152.81
110 $ 1,091,666.67 $ 8,333.33 11,068.32
111 $ 1,083,333.33 $ 8,333.33 10,983.83
112 $ 1,075,000.00 $ 8,333.33 10,899.34
113 $ 1,066,666.67 $ 8,333.33 10,814.84
114 $ 1,058,333.33 $ 8,333.33 10,730.35
115 $ 1,050,000.00 $ 8,333.33 10,645.86
116 $ 1,041,666.67 $ 8,333.33 10,561.37
0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
117 $ 1,033,333.33 $ 8,333.33 10,476.88
118 $ 1,025,000.00 $ 8,333.33 10,392.39
119 $ 1,016,666.67 $ 8,333.33 10,307.90
120 $ 1,008,333.33 $ 8,333.33 10,223.41
121 $ 1,000,000.00 $ 8,333.33 10,138.92
122 $ 991,666.67 $ 8,333.33 10,054.43
123 $ 983,333.33 $ 8,333.33 9,969.93
124 $ 975,000.00 $ 8,333.33 9,885.44
125 $ 966,666.67 $ 8,333.33 9,800.95
126 $ 958,333.33 $ 8,333.33 9,716.46
127 $ 950,000.00 $ 8,333.33 9,631.97
128 $ 941,666.67 $ 8,333.33 9,547.48
129 $ 933,333.33 $ 8,333.33 9,462.99
130 $ 925,000.00 $ 8,333.33 9,378.50
131 $ 916,666.67 $ 8,333.33 9,294.01
132 $ 908,333.33 $ 8,333.33 9,209.52
133 $ 900,000.00 $ 8,333.33 9,125.03
134 $ 891,666.67 $ 8,333.33 9,040.53
135 $ 883,333.33 $ 8,333.33 8,956.04
136 $ 875,000.00 $ 8,333.33 8,871.55
137 $ 866,666.67 $ 8,333.33 8,787.06
138 $ 858,333.33 $ 8,333.33 8,702.57
139 $ 850,000.00 $ 8,333.33 8,618.08
140 $ 841,666.67 $ 8,333.33 8,533.59
141 $ 833,333.33 $ 8,333.33 8,449.10
142 $ 825,000.00 $ 8,333.33 8,364.61
143 $ 816,666.67 $ 8,333.33 8,280.12
144 $ 808,333.33 $ 8,333.33 8,195.62
145 $ 800,000.00 $ 8,333.33 8,111.13
0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
146 $ 791,666.67 $ 8,333.33 8,026.64
147 $ 783,333.33 $ 8,333.33 7,942.15
148 $ 775,000.00 $ 8,333.33 7,857.66
149 $ 766,666.67 $ 8,333.33 7,773.17
150 $ 758,333.33 $ 8,333.33 7,688.68
151 $ 750,000.00 $ 8,333.33 7,604.19
152 $ 741,666.67 $ 8,333.33 7,519.70
153 $ 733,333.33 $ 8,333.33 7,435.21
154 $ 725,000.00 $ 8,333.33 7,350.71
155 $ 716,666.67 $ 8,333.33 7,266.22
156 $ 708,333.33 $ 8,333.33 7,181.73
157 $ 700,000.00 $ 8,333.33 7,097.24
158 $ 691,666.67 $ 8,333.33 7,012.75
159 $ 683,333.33 $ 8,333.33 6,928.26
160 $ 675,000.00 $ 8,333.33 6,843.77
161 $ 666,666.67 $ 8,333.33 6,759.28
162 $ 658,333.33 $ 8,333.33 6,674.79
163 $ 650,000.00 $ 8,333.33 6,590.30
164 $ 641,666.67 $ 8,333.33 6,505.80
165 $ 633,333.33 $ 8,333.33 6,421.31
166 $ 625,000.00 $ 8,333.33 6,336.82
167 $ 616,666.67 $ 8,333.33 6,252.33
168 $ 608,333.33 $ 8,333.33 6,167.84
169 $ 600,000.00 $ 8,333.33 6,083.35
170 $ 591,666.67 $ 8,333.33 5,998.86
171 $ 583,333.33 $ 8,333.33 5,914.37
172 $ 575,000.00 $ 8,333.33 5,829.88
173 $ 566,666.67 $ 8,333.33 5,745.39
174 $ 558,333.33 $ 8,333.33 5,660.90
0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
175 $ 550,000.00 $ 8,333.33 5,576.40
176 $ 541,666.67 $ 8,333.33 5,491.91
177 $ 533,333.33 $ 8,333.33 5,407.42
178 $ 525,000.00 $ 8,333.33 5,322.93
179 $ 516,666.67 $ 8,333.33 5,238.44
180 $ 508,333.33 $ 8,333.33 5,153.95
181 $ 500,000.00 $ 8,333.33 5,069.46
182 $ 491,666.67 $ 8,333.33 4,984.97
183 $ 483,333.33 $ 8,333.33 4,900.48
184 $ 475,000.00 $ 8,333.33 4,815.99
185 $ 466,666.67 $ 8,333.33 4,731.49
186 $ 458,333.33 $ 8,333.33 4,647.00
187 $ 450,000.00 $ 8,333.33 4,562.51
188 $ 441,666.67 $ 8,333.33 4,478.02
189 $ 433,333.33 $ 8,333.33 4,393.53
190 $ 425,000.00 $ 8,333.33 4,309.04
191 $ 416,666.67 $ 8,333.33 4,224.55
192 $ 408,333.33 $ 8,333.33 4,140.06
193 $ 400,000.00 $ 8,333.33 4,055.57
194 $ 391,666.67 $ 8,333.33 3,971.08
195 $ 383,333.33 $ 8,333.33 3,886.58
196 $ 375,000.00 $ 8,333.33 3,802.09
197 $ 366,666.67 $ 8,333.33 3,717.60
198 $ 358,333.33 $ 8,333.33 3,633.11
199 $ 350,000.00 $ 8,333.33 3,548.62
200 $ 341,666.67 $ 8,333.33 3,464.13
201 $ 333,333.33 $ 8,333.33 3,379.64
202 $ 325,000.00 $ 8,333.33 3,295.15
203 $ 316,666.67 $ 8,333.33 3,210.66
0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
204 $ 308,333.33 $ 8,333.33 3,126.17
205 $ 300,000.00 $ 8,333.33 3,041.68
206 $ 291,666.67 $ 8,333.33 2,957.18
207 $ 283,333.33 $ 8,333.33 2,872.69
208 $ 275,000.00 $ 8,333.33 2,788.20
209 $ 266,666.67 $ 8,333.33 2,703.71
210 $ 258,333.33 $ 8,333.33 2,619.22
211 $ 250,000.00 $ 8,333.33 2,534.73
212 $ 241,666.67 $ 8,333.33 2,450.24
213 $ 233,333.33 $ 8,333.33 2,365.75
214 $ 225,000.00 $ 8,333.33 2,281.26
215 $ 216,666.67 $ 8,333.33 2,196.77
216 $ 208,333.33 $ 8,333.33 2,112.27
217 $ 200,000.00 $ 8,333.33 2,027.78
218 $ 191,666.67 $ 8,333.33 1,943.29
219 $ 183,333.33 $ 8,333.33 1,858.80
220 $ 175,000.00 $ 8,333.33 1,774.31
221 $ 166,666.67 $ 8,333.33 1,689.82
222 $ 158,333.33 $ 8,333.33 1,605.33
223 $ 150,000.00 $ 8,333.33 1,520.84
224 $ 141,666.67 $ 8,333.33 1,436.35
225 $ 133,333.33 $ 8,333.33 1,351.86
226 $ 125,000.00 $ 8,333.33 1,267.36
227 $ 116,666.67 $ 8,333.33 1,182.87
228 $ 108,333.33 $ 8,333.33 1,098.38
229 $ 100,000.00 $ 8,333.33 1,013.89
230 $ 91,666.67 $ 8,333.33 929.40
231 $ 83,333.33 $ 8,333.33 844.91
232 $ 75,000.00 $ 8,333.33 760.42
0.0111272991
$ 20,277.83 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
233 $ 66,666.67 $ 8,333.33 675.93
234 $ 58,333.33 $ 8,333.33 591.44
235 $ 50,000.00 $ 8,333.33 506.95
236 $ 41,666.67 $ 8,333.33 422.45
237 $ 33,333.33 $ 8,333.33 337.96
238 $ 25,000.00 $ 8,333.33 253.47
239 $ 16,666.67 $ 8,333.33 168.98
240 $ 8,333.33 $ 8,333.33 84.49
$ 241,000,000.00 $ 2,000,000.00 $ 2,443,478.92
12.1667%
IMPUESTO TOTAL
16%
3,244.45 31,855.62
3,230.93 31,757.61
3,217.42 31,659.60
3,203.90 31,561.59
3,190.38 31,463.58
3,176.86 31,365.57
3,163.34 31,267.56
3,149.82 31,169.55
3,136.30 31,071.54
3,122.79 30,973.53
3,109.27 30,875.52
3,095.75 30,777.52
3,082.23 30,679.51
3,068.71 30,581.50
3,055.19 30,483.49
3,041.68 30,385.48
3,028.16 30,287.47
3,014.64 30,189.46
3,001.12 30,091.45
2,987.60 29,993.44
2,974.08 29,895.43
2,960.56 29,797.42
2,947.05 29,699.41
2,933.53 29,601.40
2,920.01 29,503.39
2,906.49 29,405.38
2,892.97 29,307.37
2,879.45 29,209.36
2,865.93 29,111.35
12.1667%
IMPUESTO TOTAL
16%
2,852.42 29,013.34
2,838.90 28,915.33
2,825.38 28,817.32
2,811.86 28,719.32
2,798.34 28,621.31
2,784.82 28,523.30
2,771.30 28,425.29
2,757.79 28,327.28
2,744.27 28,229.27
2,730.75 28,131.26
2,717.23 28,033.25
2,703.71 27,935.24
2,690.19 27,837.23
2,676.67 27,739.22
2,663.16 27,641.21
2,649.64 27,543.20
2,636.12 27,445.19
2,622.60 27,347.18
2,609.08 27,249.17
2,595.56 27,151.16
2,582.04 27,053.15
2,568.53 26,955.14
2,555.01 26,857.13
2,541.49 26,759.12
2,527.97 26,661.12
2,514.45 26,563.11
2,500.93 26,465.10
2,487.41 26,367.09
2,473.90 26,269.08
12.1667%
IMPUESTO TOTAL
16%
2,460.38 26,171.07
2,446.86 26,073.06
2,433.34 25,975.05
2,419.82 25,877.04
2,406.30 25,779.03
2,392.78 25,681.02
2,379.27 25,583.01
2,365.75 25,485.00
2,352.23 25,386.99
2,338.71 25,288.98
2,325.19 25,190.97
2,311.67 25,092.96
2,298.15 24,994.95
2,284.64 24,896.94
2,271.12 24,798.93
2,257.60 24,700.92
2,244.08 24,602.91
2,230.56 24,504.91
2,217.04 24,406.90
2,203.52 24,308.89
2,190.01 24,210.88
2,176.49 24,112.87
2,162.97 24,014.86
2,149.45 23,916.85
2,135.93 23,818.84
2,122.41 23,720.83
2,108.89 23,622.82
2,095.38 23,524.81
2,081.86 23,426.80
12.1667%
IMPUESTO TOTAL
16%
2,068.34 23,328.79
2,054.82 23,230.78
2,041.30 23,132.77
2,027.78 23,034.76
2,014.26 22,936.75
2,000.75 22,838.74
1,987.23 22,740.73
1,973.71 22,642.72
1,960.19 22,544.71
1,946.67 22,446.71
1,933.15 22,348.70
1,919.63 22,250.69
1,906.12 22,152.68
1,892.60 22,054.67
1,879.08 21,956.66
1,865.56 21,858.65
1,852.04 21,760.64
1,838.52 21,662.63
1,825.01 21,564.62
1,811.49 21,466.61
1,797.97 21,368.60
1,784.45 21,270.59
1,770.93 21,172.58
1,757.41 21,074.57
1,743.89 20,976.56
1,730.38 20,878.55
1,716.86 20,780.54
1,703.34 20,682.53
1,689.82 20,584.52
12.1667%
IMPUESTO TOTAL
16%
1,676.30 20,486.51
1,662.78 20,388.51
1,649.26 20,290.50
1,635.75 20,192.49
1,622.23 20,094.48
1,608.71 19,996.47
1,595.19 19,898.46
1,581.67 19,800.45
1,568.15 19,702.44
1,554.63 19,604.43
1,541.12 19,506.42
1,527.60 19,408.41
1,514.08 19,310.40
1,500.56 19,212.39
1,487.04 19,114.38
1,473.52 19,016.37
1,460.00 18,918.36
1,446.49 18,820.35
1,432.97 18,722.34
1,419.45 18,624.33
1,405.93 18,526.32
1,392.41 18,428.31
1,378.89 18,330.31
1,365.37 18,232.30
1,351.86 18,134.29
1,338.34 18,036.28
1,324.82 17,938.27
1,311.30 17,840.26
1,297.78 17,742.25
12.1667%
IMPUESTO TOTAL
16%
1,284.26 17,644.24
1,270.74 17,546.23
1,257.23 17,448.22
1,243.71 17,350.21
1,230.19 17,252.20
1,216.67 17,154.19
1,203.15 17,056.18
1,189.63 16,958.17
1,176.11 16,860.16
1,162.60 16,762.15
1,149.08 16,664.14
1,135.56 16,566.13
1,122.04 16,468.12
1,108.52 16,370.11
1,095.00 16,272.11
1,081.48 16,174.10
1,067.97 16,076.09
1,054.45 15,978.08
1,040.93 15,880.07
1,027.41 15,782.06
1,013.89 15,684.05
1,000.37 15,586.04
986.85 15,488.03
973.34 15,390.02
959.82 15,292.01
946.30 15,194.00
932.78 15,095.99
919.26 14,997.98
905.74 14,899.97
12.1667%
IMPUESTO TOTAL
16%
892.22 14,801.96
878.71 14,703.95
865.19 14,605.94
851.67 14,507.93
838.15 14,409.92
824.63 14,311.91
811.11 14,213.91
797.59 14,115.90
784.08 14,017.89
770.56 13,919.88
757.04 13,821.87
743.52 13,723.86
730.00 13,625.85
716.48 13,527.84
702.96 13,429.83
689.45 13,331.82
675.93 13,233.81
662.41 13,135.80
648.89 13,037.79
635.37 12,939.78
621.85 12,841.77
608.34 12,743.76
594.82 12,645.75
581.30 12,547.74
567.78 12,449.73
554.26 12,351.72
540.74 12,253.71
527.22 12,155.70
513.71 12,057.70
12.1667%
IMPUESTO TOTAL
16%
500.19 11,959.69
486.67 11,861.68
473.15 11,763.67
459.63 11,665.66
446.11 11,567.65
432.59 11,469.64
419.08 11,371.63
405.56 11,273.62
392.04 11,175.61
378.52 11,077.60
365.00 10,979.59
351.48 10,881.58
337.96 10,783.57
324.45 10,685.56
310.93 10,587.55
297.41 10,489.54
283.89 10,391.53
270.37 10,293.52
256.85 10,195.51
243.33 10,097.50
229.82 9,999.50
216.30 9,901.49
202.78 9,803.48
189.26 9,705.47
175.74 9,607.46
162.22 9,509.45
148.70 9,411.44
135.19 9,313.43
121.67 9,215.42
12.1667%
IMPUESTO TOTAL
16%
108.15 9,117.41
94.63 9,019.40
81.11 8,921.39
67.59 8,823.38
54.07 8,725.37
40.56 8,627.36
27.04 8,529.35
13.52 8,431.34
$ 390,956.63 $ 4,834,435.54
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES 9.90%
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
1 2,000,000.00 $ 19,166.67 $2,161.93 $ 21,328.59 0

2 $1,997,838.07 $ 19,145.95 $2,182.64 $ 21,328.59 0
3 $1,995,655.43 $ 19,125.03 $2,203.56 $ 21,328.59 0
4 $1,993,451.87 $ 19,103.91 $2,224.68 $ 21,328.59 0
5 $1,991,227.19 $ 19,082.59 $2,246.00 $ 21,328.59 0
6 $1,988,981.19 $ 19,061.07 $2,267.52 $ 21,328.59 0
7 $1,986,713.67 $ 19,039.34 $2,289.25 $ 21,328.59 0
8 $1,984,424.41 $ 19,017.40 $2,311.19 $ 21,328.59 0
9 $1,982,113.22 $ 18,995.25 $2,333.34 $ 21,328.59 0
10 $1,979,779.88 $ 18,972.89 $2,355.70 $ 21,328.59 0
11 $1,977,424.18 $ 18,950.32 $2,378.28 $ 21,328.59 0
12 $1,975,045.90 $ 18,927.52 $2,401.07 $ 21,328.59 0
13 $1,972,644.83 $ 18,904.51 $2,424.08 $ 21,328.59 0
14 $1,970,220.75 $ 18,881.28 $2,447.31 $ 21,328.59 0
15 $1,967,773.44 $ 18,857.83 $2,470.76 $ 21,328.59 0
16 $1,965,302.68 $ 18,834.15 $2,494.44 $ 21,328.59 0
17 $1,962,808.24 $ 18,810.25 $2,518.35 $ 21,328.59 0
18 $1,960,289.89 $ 18,786.11 $2,542.48 $ 21,328.59 0
19 $1,957,747.41 $ 18,761.75 $2,566.85 $ 21,328.59 0
20 $1,955,180.56 $ 18,737.15 $2,591.45 $ 21,328.59 0
21 $1,952,589.12 $ 18,712.31 $2,616.28 $ 21,328.59 0
22 $1,949,972.84 $ 18,687.24 $2,641.35 $ 21,328.59 0
23 $1,947,331.48 $ 18,661.93 $2,666.67 $ 21,328.59 0
24 $1,944,664.82 $ 18,636.37 $2,692.22 $ 21,328.59 0
25 $1,941,972.60 $ 18,610.57 $2,718.02 $ 21,328.59 0
26 $1,939,254.57 $ 18,584.52 $2,744.07 $ 21,328.59 0
27 $1,936,510.50 $ 18,558.23 $2,770.37 $ 21,328.59 0
28 $1,933,740.14 $ 18,531.68 $2,796.92 $ 21,328.59 0
29 $1,930,943.22 $ 18,504.87 $2,823.72 $ 21,328.59 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
30 $1,928,119.50 $ 18,477.81 $2,850.78 $ 21,328.59 0
31 $1,925,268.72 $ 18,450.49 $2,878.10 $ 21,328.59 0
32 $1,922,390.62 $ 18,422.91 $2,905.68 $ 21,328.59 0
33 $1,919,484.94 $ 18,395.06 $2,933.53 $ 21,328.59 0
34 $1,916,551.41 $ 18,366.95 $2,961.64 $ 21,328.59 0
35 $1,913,589.77 $ 18,338.57 $2,990.02 $ 21,328.59 0
36 $1,910,599.74 $ 18,309.91 $3,018.68 $ 21,328.59 0
37 $1,907,581.06 $ 18,280.99 $3,047.61 $ 21,328.59 0
38 $1,904,533.46 $ 18,251.78 $3,076.81 $ 21,328.59 0
39 $1,901,456.64 $ 18,222.29 $3,106.30 $ 21,328.59 0
40 $1,898,350.34 $ 18,192.52 $3,136.07 $ 21,328.59 0
41 $1,895,214.27 $ 18,162.47 $3,166.12 $ 21,328.59 0
42 $1,892,048.15 $ 18,132.13 $3,196.46 $ 21,328.59 0
43 $1,888,851.69 $ 18,101.50 $3,227.10 $ 21,328.59 0
44 $1,885,624.59 $ 18,070.57 $3,258.02 $ 21,328.59 0
45 $1,882,366.57 $ 18,039.35 $3,289.25 $ 21,328.59 0
46 $1,879,077.32 $ 18,007.82 $3,320.77 $ 21,328.59 0
47 $1,875,756.55 $ 17,976.00 $3,352.59 $ 21,328.59 0
48 $1,872,403.96 $ 17,943.87 $3,384.72 $ 21,328.59 0
49 $1,869,019.24 $ 17,911.43 $3,417.16 $ 21,328.59 0
50 $1,865,602.08 $ 17,878.69 $3,449.91 $ 21,328.59 0
51 $1,862,152.17 $ 17,845.62 $3,482.97 $ 21,328.59 0
52 $1,858,669.21 $ 17,812.25 $3,516.35 $ 21,328.59 0
53 $1,855,152.86 $ 17,778.55 $3,550.04 $ 21,328.59 0
54 $1,851,602.82 $ 17,744.53 $3,584.07 $ 21,328.59 0
55 $1,848,018.75 $ 17,710.18 $3,618.41 $ 21,328.59 0
56 $1,844,400.34 $ 17,675.50 $3,653.09 $ 21,328.59 0
57 $1,840,747.25 $ 17,640.49 $3,688.10 $ 21,328.59 0
58 $1,837,059.15 $ 17,605.15 $3,723.44 $ 21,328.59 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
59 $1,833,335.71 $ 17,569.47 $3,759.13 $ 21,328.59 0
60 $1,829,576.58 $ 17,533.44 $3,795.15 $ 21,328.59 0
61 $1,825,781.43 $ 17,497.07 $3,831.52 $ 21,328.59 0
62 $1,821,949.91 $ 17,460.35 $3,868.24 $ 21,328.59 0
63 $1,818,081.67 $ 17,423.28 $3,905.31 $ 21,328.59 0
64 $1,814,176.36 $ 17,385.86 $3,942.74 $ 21,328.59 0
65 $1,810,233.63 $ 17,348.07 $3,980.52 $ 21,328.59 0
66 $1,806,253.11 $ 17,309.93 $4,018.67 $ 21,328.59 0
67 $1,802,234.44 $ 17,271.41 $4,057.18 $ 21,328.59 0
68 $1,798,177.26 $ 17,232.53 $4,096.06 $ 21,328.59 0
69 $1,794,081.20 $ 17,193.28 $4,135.31 $ 21,328.59 0
70 $1,789,945.88 $ 17,153.65 $4,174.94 $ 21,328.59 0
71 $1,785,770.94 $ 17,113.64 $4,214.95 $ 21,328.59 0
72 $1,781,555.98 $ 17,073.24 $4,255.35 $ 21,328.59 0
73 $1,777,300.64 $ 17,032.46 $4,296.13 $ 21,328.59 0
74 $1,773,004.51 $ 16,991.29 $4,337.30 $ 21,328.59 0
75 $1,768,667.21 $ 16,949.73 $4,378.87 $ 21,328.59 0
76 $1,764,288.34 $ 16,907.76 $4,420.83 $ 21,328.59 0
77 $1,759,867.51 $ 16,865.40 $4,463.20 $ 21,328.59 0
78 $1,755,404.32 $ 16,822.62 $4,505.97 $ 21,328.59 0
79 $1,750,898.35 $ 16,779.44 $4,549.15 $ 21,328.59 0
80 $1,746,349.20 $ 16,735.85 $4,592.75 $ 21,328.59 0
81 $1,741,756.46 $ 16,691.83 $4,636.76 $ 21,328.59 0
82 $1,737,119.70 $ 16,647.40 $4,681.20 $ 21,328.59 0
83 $1,732,438.50 $ 16,602.54 $4,726.06 $ 21,328.59 0
84 $1,727,712.44 $ 16,557.24 $4,771.35 $ 21,328.59 0
85 $1,722,941.09 $ 16,511.52 $4,817.07 $ 21,328.59 0
86 $1,718,124.02 $ 16,465.36 $4,863.24 $ 21,328.59 0
87 $1,713,260.78 $ 16,418.75 $4,909.84 $ 21,328.59 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
88 $1,708,350.94 $ 16,371.70 $4,956.90 $ 21,328.59 0
89 $1,703,394.04 $ 16,324.19 $5,004.40 $ 21,328.59 0
90 $1,698,389.64 $ 16,276.23 $5,052.36 $ 21,328.59 0
91 $1,693,337.29 $ 16,227.82 $5,100.78 $ 21,328.59 0
92 $1,688,236.51 $ 16,178.93 $5,149.66 $ 21,328.59 0
93 $1,683,086.85 $ 16,129.58 $5,199.01 $ 21,328.59 0
94 $1,677,887.84 $ 16,079.76 $5,248.83 $ 21,328.59 0
95 $1,672,639.00 $ 16,029.46 $5,299.14 $ 21,328.59 0
96 $1,667,339.87 $ 15,978.67 $5,349.92 $ 21,328.59 0
97 $1,661,989.95 $ 15,927.40 $5,401.19 $ 21,328.59 0
98 $1,656,588.76 $ 15,875.64 $5,452.95 $ 21,328.59 0
99 $1,651,135.81 $ 15,823.38 $5,505.21 $ 21,328.59 0
100 $1,645,630.60 $ 15,770.63 $5,557.97 $ 21,328.59 0
101 $1,640,072.64 $ 15,717.36 $5,611.23 $ 21,328.59 0
102 $1,634,461.41 $ 15,663.59 $5,665.00 $ 21,328.59 0
103 $1,628,796.40 $ 15,609.30 $5,719.29 $ 21,328.59 0
104 $1,623,077.11 $ 15,554.49 $5,774.10 $ 21,328.59 0
105 $1,617,303.01 $ 15,499.15 $5,829.44 $ 21,328.59 0
106 $1,611,473.57 $ 15,443.29 $5,885.30 $ 21,328.59 0
107 $1,605,588.26 $ 15,386.89 $5,941.71 $ 21,328.59 0
108 $1,599,646.56 $ 15,329.95 $5,998.65 $ 21,328.59 0
109 $1,593,647.91 $ 15,272.46 $6,056.13 $ 21,328.59 0
110 $1,587,591.78 $ 15,214.42 $6,114.17 $ 21,328.59 0
111 $1,581,477.61 $ 15,155.83 $6,172.77 $ 21,328.59 0
112 $1,575,304.84 $ 15,096.67 $6,231.92 $ 21,328.59 0
113 $1,569,072.92 $ 15,036.95 $6,291.64 $ 21,328.59 0
114 $1,562,781.27 $ 14,976.65 $6,351.94 $ 21,328.59 0
115 $1,556,429.34 $ 14,915.78 $6,412.81 $ 21,328.59 0
116 $1,550,016.52 $ 14,854.33 $6,474.27 $ 21,328.59 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
117 $1,543,542.26 $ 14,792.28 $6,536.31 $ 21,328.59 0
118 $1,537,005.94 $ 14,729.64 $6,598.95 $ 21,328.59 0
119 $1,530,406.99 $ 14,666.40 $6,662.19 $ 21,328.59 0
120 $1,523,744.80 $ 14,602.55 $6,726.04 $ 21,328.59 0
121 $1,517,018.76 $ 14,538.10 $6,790.50 $ 21,328.59 0
122 $1,510,228.27 $ 14,473.02 $6,855.57 $ 21,328.59 0
123 $1,503,372.69 $ 14,407.32 $6,921.27 $ 21,328.59 0
124 $1,496,451.42 $ 14,340.99 $6,987.60 $ 21,328.59 0
125 $1,489,463.82 $ 14,274.03 $7,054.56 $ 21,328.59 0
126 $1,482,409.26 $ 14,206.42 $7,122.17 $ 21,328.59 0
127 $1,475,287.09 $ 14,138.17 $7,190.42 $ 21,328.59 0
128 $1,468,096.66 $ 14,069.26 $7,259.33 $ 21,328.59 0
129 $1,460,837.33 $ 13,999.69 $7,328.90 $ 21,328.59 0
130 $1,453,508.43 $ 13,929.46 $7,399.14 $ 21,328.59 0
131 $1,446,109.29 $ 13,858.55 $7,470.05 $ 21,328.59 0
132 $1,438,639.25 $ 13,786.96 $7,541.63 $ 21,328.59 0
133 $1,431,097.61 $ 13,714.69 $7,613.91 $ 21,328.59 0
134 $1,423,483.71 $ 13,641.72 $7,686.87 $ 21,328.59 0
135 $1,415,796.83 $ 13,568.05 $7,760.54 $ 21,328.59 0
136 $1,408,036.29 $ 13,493.68 $7,834.91 $ 21,328.59 0
137 $1,400,201.38 $ 13,418.60 $7,910.00 $ 21,328.59 0
138 $1,392,291.39 $ 13,342.79 $7,985.80 $ 21,328.59 0
139 $1,384,305.59 $ 13,266.26 $8,062.33 $ 21,328.59 0
140 $1,376,243.25 $ 13,189.00 $8,139.59 $ 21,328.59 0
141 $1,368,103.66 $ 13,110.99 $8,217.60 $ 21,328.59 0
142 $1,359,886.06 $ 13,032.24 $8,296.35 $ 21,328.59 0
143 $1,351,589.71 $ 12,952.73 $8,375.86 $ 21,328.59 0
144 $1,343,213.85 $ 12,872.47 $8,456.13 $ 21,328.59 0
145 $1,334,757.72 $ 12,791.43 $8,537.16 $ 21,328.59 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
146 $1,326,220.56 $ 12,709.61 $8,618.98 $ 21,328.59 0
147 $1,317,601.58 $ 12,627.02 $8,701.58 $ 21,328.59 0
148 $1,308,900.00 $ 12,543.63 $8,784.97 $ 21,328.59 0
149 $1,300,115.04 $ 12,459.44 $8,869.16 $ 21,328.59 0
150 $1,291,245.88 $ 12,374.44 $8,954.15 $ 21,328.59 0
151 $1,282,291.73 $ 12,288.63 $9,039.96 $ 21,328.59 0
152 $1,273,251.76 $ 12,202.00 $9,126.60 $ 21,328.59 0
153 $1,264,125.17 $ 12,114.53 $9,214.06 $ 21,328.59 0
154 $1,254,911.11 $ 12,026.23 $9,302.36 $ 21,328.59 0
155 $1,245,608.75 $ 11,937.08 $9,391.51 $ 21,328.59 0
156 $1,236,217.24 $ 11,847.08 $9,481.51 $ 21,328.59 0
157 $1,226,735.73 $ 11,756.22 $9,572.38 $ 21,328.59 0
158 $1,217,163.35 $ 11,664.48 $9,664.11 $ 21,328.59 0
159 $1,207,499.24 $ 11,571.87 $9,756.72 $ 21,328.59 0
160 $1,197,742.51 $ 11,478.37 $9,850.23 $ 21,328.59 0
161 $1,187,892.29 $ 11,383.97 $9,944.62 $ 21,328.59 0
162 $1,177,947.66 $ 11,288.67 $10,039.93 $ 21,328.59 0
163 $1,167,907.74 $ 11,192.45 $10,136.14 $ 21,328.59 0
164 $1,157,771.59 $ 11,095.31 $10,233.28 $ 21,328.59 0
165 $1,147,538.31 $ 10,997.24 $10,331.35 $ 21,328.59 0
166 $1,137,206.96 $ 10,898.23 $10,430.36 $ 21,328.59 0
167 $1,126,776.60 $ 10,798.28 $10,530.32 $ 21,328.59 0
168 $1,116,246.28 $ 10,697.36 $10,631.23 $ 21,328.59 0
169 $1,105,615.05 $ 10,595.48 $10,733.12 $ 21,328.59 0
170 $1,094,881.94 $ 10,492.62 $10,835.97 $ 21,328.59 0
171 $1,084,045.96 $ 10,388.77 $10,939.82 $ 21,328.59 0
172 $1,073,106.14 $ 10,283.93 $11,044.66 $ 21,328.59 0
173 $1,062,061.48 $ 10,178.09 $11,150.50 $ 21,328.59 0
174 $1,050,910.98 $ 10,071.23 $11,257.36 $ 21,328.59 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
175 $1,039,653.62 $ 9,963.35 $11,365.25 $ 21,328.59 0
176 $1,028,288.37 $ 9,854.43 $11,474.16 $ 21,328.59 0
177 $1,016,814.21 $ 9,744.47 $11,584.12 $ 21,328.59 0
178 $1,005,230.09 $ 9,633.46 $11,695.14 $ 21,328.59 0
179 $993,534.95 $ 9,521.38 $11,807.22 $ 21,328.59 0
180 $981,727.73 $ 9,408.22 $11,920.37 $ 21,328.59 0
181 $969,807.37 $ 9,293.99 $12,034.61 $ 21,328.59 0
182 $957,772.76 $ 9,178.66 $12,149.94 $ 21,328.59 0
183 $945,622.82 $ 9,062.22 $12,266.37 $ 21,328.59 0
184 $933,356.45 $ 8,944.67 $12,383.93 $ 21,328.59 0
185 $920,972.52 $ 8,825.99 $12,502.61 $ 21,328.59 0
186 $908,469.92 $ 8,706.17 $12,622.42 $ 21,328.59 0
187 $895,847.49 $ 8,585.21 $12,743.39 $ 21,328.59 0
188 $883,104.11 $ 8,463.08 $12,865.51 $ 21,328.59 0
189 $870,238.60 $ 8,339.79 $12,988.81 $ 21,328.59 0
190 $857,249.79 $ 8,215.31 $13,113.28 $ 21,328.59 0
191 $844,136.51 $ 8,089.64 $13,238.95 $ 21,328.59 0
192 $830,897.56 $ 7,962.77 $13,365.82 $ 21,328.59 0
193 $817,531.73 $ 7,834.68 $13,493.91 $ 21,328.59 0
194 $804,037.82 $ 7,705.36 $13,623.23 $ 21,328.59 0
195 $790,414.59 $ 7,574.81 $13,753.79 $ 21,328.59 0
196 $776,660.80 $ 7,443.00 $13,885.59 $ 21,328.59 0
197 $762,775.21 $ 7,309.93 $14,018.66 $ 21,328.59 0
198 $748,756.55 $ 7,175.58 $14,153.01 $ 21,328.59 0
199 $734,603.54 $ 7,039.95 $14,288.64 $ 21,328.59 0
200 $720,314.89 $ 6,903.02 $14,425.57 $ 21,328.59 0
201 $705,889.32 $ 6,764.77 $14,563.82 $ 21,328.59 0
202 $691,325.50 $ 6,625.20 $14,703.39 $ 21,328.59 0
203 $676,622.11 $ 6,484.30 $14,844.30 $ 21,328.59 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
204 $661,777.81 $ 6,342.04 $14,986.56 $ 21,328.59 0
205 $646,791.26 $ 6,198.42 $15,130.18 $ 21,328.59 0
206 $631,661.08 $ 6,053.42 $15,275.17 $ 21,328.59 0
207 $616,385.91 $ 5,907.03 $15,421.56 $ 21,328.59 0
208 $600,964.34 $ 5,759.24 $15,569.35 $ 21,328.59 0
209 $585,394.99 $ 5,610.04 $15,718.56 $ 21,328.59 0
210 $569,676.44 $ 5,459.40 $15,869.19 $ 21,328.59 0
211 $553,807.24 $ 5,307.32 $16,021.27 $ 21,328.59 0
212 $537,785.97 $ 5,153.78 $16,174.81 $ 21,328.59 0
213 $521,611.16 $ 4,998.77 $16,329.82 $ 21,328.59 0
214 $505,281.34 $ 4,842.28 $16,486.31 $ 21,328.59 0
215 $488,795.03 $ 4,684.29 $16,644.31 $ 21,328.59 0
216 $472,150.72 $ 4,524.78 $16,803.81 $ 21,328.59 0
217 $455,346.91 $ 4,363.74 $16,964.85 $ 21,328.59 0
218 $438,382.05 $ 4,201.16 $17,127.43 $ 21,328.59 0
219 $421,254.62 $ 4,037.02 $17,291.57 $ 21,328.59 0
220 $403,963.05 $ 3,871.31 $17,457.28 $ 21,328.59 0
221 $386,505.77 $ 3,704.01 $17,624.58 $ 21,328.59 0
222 $368,881.19 $ 3,535.11 $17,793.48 $ 21,328.59 0
223 $351,087.71 $ 3,364.59 $17,964.00 $ 21,328.59 0
224 $333,123.71 $ 3,192.44 $18,136.16 $ 21,328.59 0
225 $314,987.55 $ 3,018.63 $18,309.96 $ 21,328.59 0
226 $296,677.59 $ 2,843.16 $18,485.43 $ 21,328.59 0
227 $278,192.16 $ 2,666.01 $18,662.58 $ 21,328.59 0
228 $259,529.58 $ 2,487.16 $18,841.43 $ 21,328.59 0
229 $240,688.14 $ 2,306.59 $19,022.00 $ 21,328.59 0
230 $221,666.14 $ 2,124.30 $19,204.29 $ 21,328.59 0
231 $202,461.85 $ 1,940.26 $19,388.33 $ 21,328.59 0
232 $183,073.52 $ 1,754.45 $19,574.14 $ 21,328.59 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
0.0095833333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
233 $163,499.38 $ 1,566.87 $19,761.72 $ 21,328.59 0
234 $143,737.66 $ 1,377.49 $19,951.11 $ 21,328.59 0
235 $123,786.55 $ 1,186.29 $20,142.30 $ 21,328.59 0
236 $103,644.25 $ 993.26 $20,335.34 $ 21,328.59 0
237 $83,308.91 $ 798.38 $20,530.22 $ 21,328.59 0
238 $62,778.69 $ 601.63 $20,726.96 $ 21,328.59 0
239 $42,051.73 $ 403.00 $20,925.60 $ 21,328.59 0
240 $21,126.13 $ 202.46 $21,126.13 $ 21,328.59 0
$0.00 3,118,862.23 2,000,000.00 5,118,862.23 -
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 21,328.59
- 5,118,862.23
AREA DE TRABAJO
PAGO= $ 2,000,000.00 X (1+0.00825)^240 X 0.00958333
(1+0.00825)^240 - 1
PAGO= $ 2,000,000.00 X 9.865552 X 0.00958333 0.09454487

= =
9.865552 - 1 8.865552
PAGO= $ 2,000,000.00 X 0.0106642963 = 21,328.59 $21,328.59 -
2.3 $ 4,600,000.00
I= 2,000,000.00 X 11.50% X 20 = 4,600,000.00
I= 2,000,000.00 + 4,600,000.00 = 6,600,000.00 = 27,500.00

240
PAGO MENSUAL: = 27,500.00 X 16% = 4,400.00
IVA = 4,400.00
TOTAL = 31,900.00
TOTAL A PAGAR = $ 7,656,000.00
t= I $ 4,600,000.00
= = 20 AÑOS
C*i 230,000.00
C= I 4,600,000.00
= = $ 2,000,000.00
t*i 2.3
i= I 4,600,000.00
= = 11.50%
C*t 40,000,000.00
Cn= C+I = 2,000,000.00 + 4,600,000.00 =$ 6,600,000.00

0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
1 $ 2,000,000.00 $ 8,333.33 19,166.67
2 $ 1,991,666.67 $ 8,333.33 19,086.81
3 $ 1,983,333.33 $ 8,333.33 19,006.94
20 AÑOS 4 $ 1,975,000.00 $ 8,333.33 18,927.08
20 5 $ 1,966,666.67 $ 8,333.33 18,847.22
240 6 $ 1,958,333.33 $ 8,333.33 18,767.36
7 $ 1,950,000.00 $ 8,333.33 18,687.50
8 $ 1,941,666.67 $ 8,333.33 18,607.64
9 $ 1,933,333.33 $ 8,333.33 18,527.78
10 $ 1,925,000.00 $ 8,333.33 18,447.92
11 $ 1,916,666.67 $ 8,333.33 18,368.06
12 $ 1,908,333.33 $ 8,333.33 18,288.19
13 $ 1,900,000.00 $ 8,333.33 18,208.33
14 $ 1,891,666.67 $ 8,333.33 18,128.47
15 $ 1,883,333.33 $ 8,333.33 18,048.61
16 $ 1,875,000.00 $ 8,333.33 17,968.75
17 $ 1,866,666.67 $ 8,333.33 17,888.89
18 $ 1,858,333.33 $ 8,333.33 17,809.03
19 $ 1,850,000.00 $ 8,333.33 17,729.17
20 $ 1,841,666.67 $ 8,333.33 17,649.31
21 $ 1,833,333.33 $ 8,333.33 17,569.44
22 $ 1,825,000.00 $ 8,333.33 17,489.58
23 $ 1,816,666.67 $ 8,333.33 17,409.72
24 $ 1,808,333.33 $ 8,333.33 17,329.86
25 $ 1,800,000.00 $ 8,333.33 17,250.00
26 $ 1,791,666.67 $ 8,333.33 17,170.14
27 $ 1,783,333.33 $ 8,333.33 17,090.28
28 $ 1,775,000.00 $ 8,333.33 17,010.42
29 $ 1,766,666.67 $ 8,333.33 16,930.56
0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
30 $ 1,758,333.33 $ 8,333.33 16,850.69
31 $ 1,750,000.00 $ 8,333.33 16,770.83
32 $ 1,741,666.67 $ 8,333.33 16,690.97
33 $ 1,733,333.33 $ 8,333.33 16,611.11
34 $ 1,725,000.00 $ 8,333.33 16,531.25
35 $ 1,716,666.67 $ 8,333.33 16,451.39
36 $ 1,708,333.33 $ 8,333.33 16,371.53
37 $ 1,700,000.00 $ 8,333.33 16,291.67
38 $ 1,691,666.67 $ 8,333.33 16,211.81
39 $ 1,683,333.33 $ 8,333.33 16,131.94
40 $ 1,675,000.00 $ 8,333.33 16,052.08
41 $ 1,666,666.67 $ 8,333.33 15,972.22
42 $ 1,658,333.33 $ 8,333.33 15,892.36
43 $ 1,650,000.00 $ 8,333.33 15,812.50
44 $ 1,641,666.67 $ 8,333.33 15,732.64
45 $ 1,633,333.33 $ 8,333.33 15,652.78
46 $ 1,625,000.00 $ 8,333.33 15,572.92
47 $ 1,616,666.67 $ 8,333.33 15,493.06
48 $ 1,608,333.33 $ 8,333.33 15,413.19
49 $ 1,600,000.00 $ 8,333.33 15,333.33
50 $ 1,591,666.67 $ 8,333.33 15,253.47
51 $ 1,583,333.33 $ 8,333.33 15,173.61
52 $ 1,575,000.00 $ 8,333.33 15,093.75
53 $ 1,566,666.67 $ 8,333.33 15,013.89
54 $ 1,558,333.33 $ 8,333.33 14,934.03
55 $ 1,550,000.00 $ 8,333.33 14,854.17
56 $ 1,541,666.67 $ 8,333.33 14,774.31
57 $ 1,533,333.33 $ 8,333.33 14,694.44
58 $ 1,525,000.00 $ 8,333.33 14,614.58
0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
59 $ 1,516,666.67 $ 8,333.33 14,534.72
60 $ 1,508,333.33 $ 8,333.33 14,454.86
61 $ 1,500,000.00 $ 8,333.33 14,375.00
62 $ 1,491,666.67 $ 8,333.33 14,295.14
63 $ 1,483,333.33 $ 8,333.33 14,215.28
64 $ 1,475,000.00 $ 8,333.33 14,135.42
65 $ 1,466,666.67 $ 8,333.33 14,055.56
66 $ 1,458,333.33 $ 8,333.33 13,975.69
67 $ 1,450,000.00 $ 8,333.33 13,895.83
68 $ 1,441,666.67 $ 8,333.33 13,815.97
69 $ 1,433,333.33 $ 8,333.33 13,736.11
70 $ 1,425,000.00 $ 8,333.33 13,656.25
71 $ 1,416,666.67 $ 8,333.33 13,576.39
72 $ 1,408,333.33 $ 8,333.33 13,496.53
73 $ 1,400,000.00 $ 8,333.33 13,416.67
74 $ 1,391,666.67 $ 8,333.33 13,336.81
75 $ 1,383,333.33 $ 8,333.33 13,256.94
76 $ 1,375,000.00 $ 8,333.33 13,177.08
77 $ 1,366,666.67 $ 8,333.33 13,097.22
78 $ 1,358,333.33 $ 8,333.33 13,017.36
79 $ 1,350,000.00 $ 8,333.33 12,937.50
80 $ 1,341,666.67 $ 8,333.33 12,857.64
81 $ 1,333,333.33 $ 8,333.33 12,777.78
82 $ 1,325,000.00 $ 8,333.33 12,697.92
83 $ 1,316,666.67 $ 8,333.33 12,618.06
84 $ 1,308,333.33 $ 8,333.33 12,538.19
85 $ 1,300,000.00 $ 8,333.33 12,458.33
86 $ 1,291,666.67 $ 8,333.33 12,378.47
87 $ 1,283,333.33 $ 8,333.33 12,298.61
0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
88 $ 1,275,000.00 $ 8,333.33 12,218.75
89 $ 1,266,666.67 $ 8,333.33 12,138.89
90 $ 1,258,333.33 $ 8,333.33 12,059.03
91 $ 1,250,000.00 $ 8,333.33 11,979.17
92 $ 1,241,666.67 $ 8,333.33 11,899.31
93 $ 1,233,333.33 $ 8,333.33 11,819.44
94 $ 1,225,000.00 $ 8,333.33 11,739.58
95 $ 1,216,666.67 $ 8,333.33 11,659.72
96 $ 1,208,333.33 $ 8,333.33 11,579.86
97 $ 1,200,000.00 $ 8,333.33 11,500.00
98 $ 1,191,666.67 $ 8,333.33 11,420.14
99 $ 1,183,333.33 $ 8,333.33 11,340.28
100 $ 1,175,000.00 $ 8,333.33 11,260.42
101 $ 1,166,666.67 $ 8,333.33 11,180.56
102 $ 1,158,333.33 $ 8,333.33 11,100.69
103 $ 1,150,000.00 $ 8,333.33 11,020.83
104 $ 1,141,666.67 $ 8,333.33 10,940.97
105 $ 1,133,333.33 $ 8,333.33 10,861.11
106 $ 1,125,000.00 $ 8,333.33 10,781.25
107 $ 1,116,666.67 $ 8,333.33 10,701.39
108 $ 1,108,333.33 $ 8,333.33 10,621.53
109 $ 1,100,000.00 $ 8,333.33 10,541.67
110 $ 1,091,666.67 $ 8,333.33 10,461.81
111 $ 1,083,333.33 $ 8,333.33 10,381.94
112 $ 1,075,000.00 $ 8,333.33 10,302.08
113 $ 1,066,666.67 $ 8,333.33 10,222.22
114 $ 1,058,333.33 $ 8,333.33 10,142.36
115 $ 1,050,000.00 $ 8,333.33 10,062.50
116 $ 1,041,666.67 $ 8,333.33 9,982.64
0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
117 $ 1,033,333.33 $ 8,333.33 9,902.78
118 $ 1,025,000.00 $ 8,333.33 9,822.92
119 $ 1,016,666.67 $ 8,333.33 9,743.06
120 $ 1,008,333.33 $ 8,333.33 9,663.19
121 $ 1,000,000.00 $ 8,333.33 9,583.33
122 $ 991,666.67 $ 8,333.33 9,503.47
123 $ 983,333.33 $ 8,333.33 9,423.61
124 $ 975,000.00 $ 8,333.33 9,343.75
125 $ 966,666.67 $ 8,333.33 9,263.89
126 $ 958,333.33 $ 8,333.33 9,184.03
127 $ 950,000.00 $ 8,333.33 9,104.17
128 $ 941,666.67 $ 8,333.33 9,024.31
129 $ 933,333.33 $ 8,333.33 8,944.44
130 $ 925,000.00 $ 8,333.33 8,864.58
131 $ 916,666.67 $ 8,333.33 8,784.72
132 $ 908,333.33 $ 8,333.33 8,704.86
133 $ 900,000.00 $ 8,333.33 8,625.00
134 $ 891,666.67 $ 8,333.33 8,545.14
135 $ 883,333.33 $ 8,333.33 8,465.28
136 $ 875,000.00 $ 8,333.33 8,385.42
137 $ 866,666.67 $ 8,333.33 8,305.56
138 $ 858,333.33 $ 8,333.33 8,225.69
139 $ 850,000.00 $ 8,333.33 8,145.83
140 $ 841,666.67 $ 8,333.33 8,065.97
141 $ 833,333.33 $ 8,333.33 7,986.11
142 $ 825,000.00 $ 8,333.33 7,906.25
143 $ 816,666.67 $ 8,333.33 7,826.39
144 $ 808,333.33 $ 8,333.33 7,746.53
145 $ 800,000.00 $ 8,333.33 7,666.67
0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
146 $ 791,666.67 $ 8,333.33 7,586.81
147 $ 783,333.33 $ 8,333.33 7,506.94
148 $ 775,000.00 $ 8,333.33 7,427.08
149 $ 766,666.67 $ 8,333.33 7,347.22
150 $ 758,333.33 $ 8,333.33 7,267.36
151 $ 750,000.00 $ 8,333.33 7,187.50
152 $ 741,666.67 $ 8,333.33 7,107.64
153 $ 733,333.33 $ 8,333.33 7,027.78
154 $ 725,000.00 $ 8,333.33 6,947.92
155 $ 716,666.67 $ 8,333.33 6,868.06
156 $ 708,333.33 $ 8,333.33 6,788.19
157 $ 700,000.00 $ 8,333.33 6,708.33
158 $ 691,666.67 $ 8,333.33 6,628.47
159 $ 683,333.33 $ 8,333.33 6,548.61
160 $ 675,000.00 $ 8,333.33 6,468.75
161 $ 666,666.67 $ 8,333.33 6,388.89
162 $ 658,333.33 $ 8,333.33 6,309.03
163 $ 650,000.00 $ 8,333.33 6,229.17
164 $ 641,666.67 $ 8,333.33 6,149.31
165 $ 633,333.33 $ 8,333.33 6,069.44
166 $ 625,000.00 $ 8,333.33 5,989.58
167 $ 616,666.67 $ 8,333.33 5,909.72
168 $ 608,333.33 $ 8,333.33 5,829.86
169 $ 600,000.00 $ 8,333.33 5,750.00
170 $ 591,666.67 $ 8,333.33 5,670.14
171 $ 583,333.33 $ 8,333.33 5,590.28
172 $ 575,000.00 $ 8,333.33 5,510.42
173 $ 566,666.67 $ 8,333.33 5,430.56
174 $ 558,333.33 $ 8,333.33 5,350.69
0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
175 $ 550,000.00 $ 8,333.33 5,270.83
176 $ 541,666.67 $ 8,333.33 5,190.97
177 $ 533,333.33 $ 8,333.33 5,111.11
178 $ 525,000.00 $ 8,333.33 5,031.25
179 $ 516,666.67 $ 8,333.33 4,951.39
180 $ 508,333.33 $ 8,333.33 4,871.53
181 $ 500,000.00 $ 8,333.33 4,791.67
182 $ 491,666.67 $ 8,333.33 4,711.81
183 $ 483,333.33 $ 8,333.33 4,631.94
184 $ 475,000.00 $ 8,333.33 4,552.08
185 $ 466,666.67 $ 8,333.33 4,472.22
186 $ 458,333.33 $ 8,333.33 4,392.36
187 $ 450,000.00 $ 8,333.33 4,312.50
188 $ 441,666.67 $ 8,333.33 4,232.64
189 $ 433,333.33 $ 8,333.33 4,152.78
190 $ 425,000.00 $ 8,333.33 4,072.92
191 $ 416,666.67 $ 8,333.33 3,993.06
192 $ 408,333.33 $ 8,333.33 3,913.19
193 $ 400,000.00 $ 8,333.33 3,833.33
194 $ 391,666.67 $ 8,333.33 3,753.47
195 $ 383,333.33 $ 8,333.33 3,673.61
196 $ 375,000.00 $ 8,333.33 3,593.75
197 $ 366,666.67 $ 8,333.33 3,513.89
198 $ 358,333.33 $ 8,333.33 3,434.03
199 $ 350,000.00 $ 8,333.33 3,354.17
200 $ 341,666.67 $ 8,333.33 3,274.31
201 $ 333,333.33 $ 8,333.33 3,194.44
202 $ 325,000.00 $ 8,333.33 3,114.58
203 $ 316,666.67 $ 8,333.33 3,034.72
0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
204 $ 308,333.33 $ 8,333.33 2,954.86
205 $ 300,000.00 $ 8,333.33 2,875.00
206 $ 291,666.67 $ 8,333.33 2,795.14
207 $ 283,333.33 $ 8,333.33 2,715.28
208 $ 275,000.00 $ 8,333.33 2,635.42
209 $ 266,666.67 $ 8,333.33 2,555.56
210 $ 258,333.33 $ 8,333.33 2,475.69
211 $ 250,000.00 $ 8,333.33 2,395.83
212 $ 241,666.67 $ 8,333.33 2,315.97
213 $ 233,333.33 $ 8,333.33 2,236.11
214 $ 225,000.00 $ 8,333.33 2,156.25
215 $ 216,666.67 $ 8,333.33 2,076.39
216 $ 208,333.33 $ 8,333.33 1,996.53
217 $ 200,000.00 $ 8,333.33 1,916.67
218 $ 191,666.67 $ 8,333.33 1,836.81
219 $ 183,333.33 $ 8,333.33 1,756.94
220 $ 175,000.00 $ 8,333.33 1,677.08
221 $ 166,666.67 $ 8,333.33 1,597.22
222 $ 158,333.33 $ 8,333.33 1,517.36
223 $ 150,000.00 $ 8,333.33 1,437.50
224 $ 141,666.67 $ 8,333.33 1,357.64
225 $ 133,333.33 $ 8,333.33 1,277.78
226 $ 125,000.00 $ 8,333.33 1,197.92
227 $ 116,666.67 $ 8,333.33 1,118.06
228 $ 108,333.33 $ 8,333.33 1,038.19
229 $ 100,000.00 $ 8,333.33 958.33
230 $ 91,666.67 $ 8,333.33 878.47
231 $ 83,333.33 $ 8,333.33 798.61
232 $ 75,000.00 $ 8,333.33 718.75
0.0106642963
$ 19,166.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
233 $ 66,666.67 $ 8,333.33 638.89
234 $ 58,333.33 $ 8,333.33 559.03
235 $ 50,000.00 $ 8,333.33 479.17
236 $ 41,666.67 $ 8,333.33 399.31
237 $ 33,333.33 $ 8,333.33 319.44
238 $ 25,000.00 $ 8,333.33 239.58
239 $ 16,666.67 $ 8,333.33 159.72
240 $ 8,333.33 $ 8,333.33 79.86
$ 241,000,000.00 $ 2,000,000.00 $ 2,309,583.33
11.5000%
IMPUESTO TOTAL
16%
3,066.67 30,566.67
3,053.89 30,474.03
3,041.11 30,381.39
3,028.33 30,288.75
3,015.56 30,196.11
3,002.78 30,103.47
2,990.00 30,010.83
2,977.22 29,918.19
2,964.44 29,825.56
2,951.67 29,732.92
2,938.89 29,640.28
2,926.11 29,547.64
2,913.33 29,455.00
2,900.56 29,362.36
2,887.78 29,269.72
2,875.00 29,177.08
2,862.22 29,084.44
2,849.44 28,991.81
2,836.67 28,899.17
2,823.89 28,806.53
2,811.11 28,713.89
2,798.33 28,621.25
2,785.56 28,528.61
2,772.78 28,435.97
2,760.00 28,343.33
2,747.22 28,250.69
2,734.44 28,158.06
2,721.67 28,065.42
2,708.89 27,972.78
11.5000%
IMPUESTO TOTAL
16%
2,696.11 27,880.14
2,683.33 27,787.50
2,670.56 27,694.86
2,657.78 27,602.22
2,645.00 27,509.58
2,632.22 27,416.94
2,619.44 27,324.31
2,606.67 27,231.67
2,593.89 27,139.03
2,581.11 27,046.39
2,568.33 26,953.75
2,555.56 26,861.11
2,542.78 26,768.47
2,530.00 26,675.83
2,517.22 26,583.19
2,504.44 26,490.56
2,491.67 26,397.92
2,478.89 26,305.28
2,466.11 26,212.64
2,453.33 26,120.00
2,440.56 26,027.36
2,427.78 25,934.72
2,415.00 25,842.08
2,402.22 25,749.44
2,389.44 25,656.81
2,376.67 25,564.17
2,363.89 25,471.53
2,351.11 25,378.89
2,338.33 25,286.25
11.5000%
IMPUESTO TOTAL
16%
2,325.56 25,193.61
2,312.78 25,100.97
2,300.00 25,008.33
2,287.22 24,915.69
2,274.44 24,823.06
2,261.67 24,730.42
2,248.89 24,637.78
2,236.11 24,545.14
2,223.33 24,452.50
2,210.56 24,359.86
2,197.78 24,267.22
2,185.00 24,174.58
2,172.22 24,081.94
2,159.44 23,989.31
2,146.67 23,896.67
2,133.89 23,804.03
2,121.11 23,711.39
2,108.33 23,618.75
2,095.56 23,526.11
2,082.78 23,433.47
2,070.00 23,340.83
2,057.22 23,248.19
2,044.44 23,155.56
2,031.67 23,062.92
2,018.89 22,970.28
2,006.11 22,877.64
1,993.33 22,785.00
1,980.56 22,692.36
1,967.78 22,599.72
11.5000%
IMPUESTO TOTAL
16%
1,955.00 22,507.08
1,942.22 22,414.44
1,929.44 22,321.81
1,916.67 22,229.17
1,903.89 22,136.53
1,891.11 22,043.89
1,878.33 21,951.25
1,865.56 21,858.61
1,852.78 21,765.97
1,840.00 21,673.33
1,827.22 21,580.69
1,814.44 21,488.06
1,801.67 21,395.42
1,788.89 21,302.78
1,776.11 21,210.14
1,763.33 21,117.50
1,750.56 21,024.86
1,737.78 20,932.22
1,725.00 20,839.58
1,712.22 20,746.94
1,699.44 20,654.31
1,686.67 20,561.67
1,673.89 20,469.03
1,661.11 20,376.39
1,648.33 20,283.75
1,635.56 20,191.11
1,622.78 20,098.47
1,610.00 20,005.83
1,597.22 19,913.19
11.5000%
IMPUESTO TOTAL
16%
1,584.44 19,820.56
1,571.67 19,727.92
1,558.89 19,635.28
1,546.11 19,542.64
1,533.33 19,450.00
1,520.56 19,357.36
1,507.78 19,264.72
1,495.00 19,172.08
1,482.22 19,079.44
1,469.44 18,986.81
1,456.67 18,894.17
1,443.89 18,801.53
1,431.11 18,708.89
1,418.33 18,616.25
1,405.56 18,523.61
1,392.78 18,430.97
1,380.00 18,338.33
1,367.22 18,245.69
1,354.44 18,153.06
1,341.67 18,060.42
1,328.89 17,967.78
1,316.11 17,875.14
1,303.33 17,782.50
1,290.56 17,689.86
1,277.78 17,597.22
1,265.00 17,504.58
1,252.22 17,411.94
1,239.44 17,319.31
1,226.67 17,226.67
11.5000%
IMPUESTO TOTAL
16%
1,213.89 17,134.03
1,201.11 17,041.39
1,188.33 16,948.75
1,175.56 16,856.11
1,162.78 16,763.47
1,150.00 16,670.83
1,137.22 16,578.19
1,124.44 16,485.56
1,111.67 16,392.92
1,098.89 16,300.28
1,086.11 16,207.64
1,073.33 16,115.00
1,060.56 16,022.36
1,047.78 15,929.72
1,035.00 15,837.08
1,022.22 15,744.44
1,009.44 15,651.81
996.67 15,559.17
983.89 15,466.53
971.11 15,373.89
958.33 15,281.25
945.56 15,188.61
932.78 15,095.97
920.00 15,003.33
907.22 14,910.69
894.44 14,818.06
881.67 14,725.42
868.89 14,632.78
856.11 14,540.14
11.5000%
IMPUESTO TOTAL
16%
843.33 14,447.50
830.56 14,354.86
817.78 14,262.22
805.00 14,169.58
792.22 14,076.94
779.44 13,984.31
766.67 13,891.67
753.89 13,799.03
741.11 13,706.39
728.33 13,613.75
715.56 13,521.11
702.78 13,428.47
690.00 13,335.83
677.22 13,243.19
664.44 13,150.56
651.67 13,057.92
638.89 12,965.28
626.11 12,872.64
613.33 12,780.00
600.56 12,687.36
587.78 12,594.72
575.00 12,502.08
562.22 12,409.44
549.44 12,316.81
536.67 12,224.17
523.89 12,131.53
511.11 12,038.89
498.33 11,946.25
485.56 11,853.61
11.5000%
IMPUESTO TOTAL
16%
472.78 11,760.97
460.00 11,668.33
447.22 11,575.69
434.44 11,483.06
421.67 11,390.42
408.89 11,297.78
396.11 11,205.14
383.33 11,112.50
370.56 11,019.86
357.78 10,927.22
345.00 10,834.58
332.22 10,741.94
319.44 10,649.31
306.67 10,556.67
293.89 10,464.03
281.11 10,371.39
268.33 10,278.75
255.56 10,186.11
242.78 10,093.47
230.00 10,000.83
217.22 9,908.19
204.44 9,815.56
191.67 9,722.92
178.89 9,630.28
166.11 9,537.64
153.33 9,445.00
140.56 9,352.36
127.78 9,259.72
115.00 9,167.08
11.5000%
IMPUESTO TOTAL
16%
102.22 9,074.44
89.44 8,981.81
76.67 8,889.17
63.89 8,796.53
51.11 8,703.89
38.33 8,611.25
25.56 8,518.61
12.78 8,425.97
$ 369,533.33 $ 4,679,116.67
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
1 2,000,000.00 $ 15,416.67 $2,900.67 $ 18,317.34 0

2 $1,997,099.33 $ 15,394.31 $2,923.03 $ 18,317.34 0
3 $1,994,176.30 $ 15,371.78 $2,945.56 $ 18,317.34 0
4 $1,991,230.74 $ 15,349.07 $2,968.27 $ 18,317.34 0
5 $1,988,262.47 $ 15,326.19 $2,991.15 $ 18,317.34 0
6 $1,985,271.33 $ 15,303.13 $3,014.20 $ 18,317.34 0
7 $1,982,257.12 $ 15,279.90 $3,037.44 $ 18,317.34 0
8 $1,979,219.68 $ 15,256.49 $3,060.85 $ 18,317.34 0
9 $1,976,158.83 $ 15,232.89 $3,084.45 $ 18,317.34 0
10 $1,973,074.39 $ 15,209.12 $3,108.22 $ 18,317.34 0
11 $1,969,966.17 $ 15,185.16 $3,132.18 $ 18,317.34 0
12 $1,966,833.99 $ 15,161.01 $3,156.32 $ 18,317.34 0
13 $1,963,677.66 $ 15,136.68 $3,180.65 $ 18,317.34 0
14 $1,960,497.01 $ 15,112.16 $3,205.17 $ 18,317.34 0
15 $1,957,291.83 $ 15,087.46 $3,229.88 $ 18,317.34 0
16 $1,954,061.95 $ 15,062.56 $3,254.78 $ 18,317.34 0
17 $1,950,807.18 $ 15,037.47 $3,279.86 $ 18,317.34 0
18 $1,947,527.31 $ 15,012.19 $3,305.15 $ 18,317.34 0
19 $1,944,222.17 $ 14,986.71 $3,330.62 $ 18,317.34 0
20 $1,940,891.54 $ 14,961.04 $3,356.30 $ 18,317.34 0
21 $1,937,535.25 $ 14,935.17 $3,382.17 $ 18,317.34 0
22 $1,934,153.08 $ 14,909.10 $3,408.24 $ 18,317.34 0
23 $1,930,744.84 $ 14,882.82 $3,434.51 $ 18,317.34 0
24 $1,927,310.32 $ 14,856.35 $3,460.99 $ 18,317.34 0
25 $1,923,849.34 $ 14,829.67 $3,487.66 $ 18,317.34 0
26 $1,920,361.67 $ 14,802.79 $3,514.55 $ 18,317.34 0
27 $1,916,847.12 $ 14,775.70 $3,541.64 $ 18,317.34 0
28 $1,913,305.48 $ 14,748.40 $3,568.94 $ 18,317.34 0
29 $1,909,736.54 $ 14,720.89 $3,596.45 $ 18,317.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
30 $1,906,140.09 $ 14,693.16 $3,624.17 $ 18,317.34 0
31 $1,902,515.92 $ 14,665.23 $3,652.11 $ 18,317.34 0
32 $1,898,863.81 $ 14,637.08 $3,680.26 $ 18,317.34 0
33 $1,895,183.55 $ 14,608.71 $3,708.63 $ 18,317.34 0
34 $1,891,474.92 $ 14,580.12 $3,737.22 $ 18,317.34 0
35 $1,887,737.70 $ 14,551.31 $3,766.03 $ 18,317.34 0
36 $1,883,971.68 $ 14,522.28 $3,795.06 $ 18,317.34 0
37 $1,880,176.62 $ 14,493.03 $3,824.31 $ 18,317.34 0
38 $1,876,352.31 $ 14,463.55 $3,853.79 $ 18,317.34 0
39 $1,872,498.52 $ 14,433.84 $3,883.49 $ 18,317.34 0
40 $1,868,615.03 $ 14,403.91 $3,913.43 $ 18,317.34 0
41 $1,864,701.60 $ 14,373.74 $3,943.60 $ 18,317.34 0
42 $1,860,758.01 $ 14,343.34 $3,973.99 $ 18,317.34 0
43 $1,856,784.01 $ 14,312.71 $4,004.63 $ 18,317.34 0
44 $1,852,779.39 $ 14,281.84 $4,035.50 $ 18,317.34 0
45 $1,848,743.89 $ 14,250.73 $4,066.60 $ 18,317.34 0
46 $1,844,677.29 $ 14,219.39 $4,097.95 $ 18,317.34 0
47 $1,840,579.34 $ 14,187.80 $4,129.54 $ 18,317.34 0
48 $1,836,449.80 $ 14,155.97 $4,161.37 $ 18,317.34 0
49 $1,832,288.43 $ 14,123.89 $4,193.45 $ 18,317.34 0
50 $1,828,094.99 $ 14,091.57 $4,225.77 $ 18,317.34 0
51 $1,823,869.21 $ 14,058.99 $4,258.34 $ 18,317.34 0
52 $1,819,610.87 $ 14,026.17 $4,291.17 $ 18,317.34 0
53 $1,815,319.70 $ 13,993.09 $4,324.25 $ 18,317.34 0
54 $1,810,995.45 $ 13,959.76 $4,357.58 $ 18,317.34 0
55 $1,806,637.87 $ 13,926.17 $4,391.17 $ 18,317.34 0
56 $1,802,246.70 $ 13,892.32 $4,425.02 $ 18,317.34 0
57 $1,797,821.68 $ 13,858.21 $4,459.13 $ 18,317.34 0
58 $1,793,362.56 $ 13,823.84 $4,493.50 $ 18,317.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
59 $1,788,869.06 $ 13,789.20 $4,528.14 $ 18,317.34 0
60 $1,784,340.92 $ 13,754.29 $4,563.04 $ 18,317.34 0
61 $1,779,777.88 $ 13,719.12 $4,598.22 $ 18,317.34 0
62 $1,775,179.66 $ 13,683.68 $4,633.66 $ 18,317.34 0
63 $1,770,546.00 $ 13,647.96 $4,669.38 $ 18,317.34 0
64 $1,765,876.62 $ 13,611.97 $4,705.37 $ 18,317.34 0
65 $1,761,171.25 $ 13,575.70 $4,741.64 $ 18,317.34 0
66 $1,756,429.61 $ 13,539.14 $4,778.19 $ 18,317.34 0
67 $1,751,651.42 $ 13,502.31 $4,815.02 $ 18,317.34 0
68 $1,746,836.39 $ 13,465.20 $4,852.14 $ 18,317.34 0
69 $1,741,984.26 $ 13,427.80 $4,889.54 $ 18,317.34 0
70 $1,737,094.71 $ 13,390.11 $4,927.23 $ 18,317.34 0
71 $1,732,167.48 $ 13,352.12 $4,965.21 $ 18,317.34 0
72 $1,727,202.27 $ 13,313.85 $5,003.49 $ 18,317.34 0
73 $1,722,198.78 $ 13,275.28 $5,042.05 $ 18,317.34 0
74 $1,717,156.73 $ 13,236.42 $5,080.92 $ 18,317.34 0
75 $1,712,075.81 $ 13,197.25 $5,120.09 $ 18,317.34 0
76 $1,706,955.72 $ 13,157.78 $5,159.55 $ 18,317.34 0
77 $1,701,796.17 $ 13,118.01 $5,199.32 $ 18,317.34 0
78 $1,696,596.85 $ 13,077.93 $5,239.40 $ 18,317.34 0
79 $1,691,357.44 $ 13,037.55 $5,279.79 $ 18,317.34 0
80 $1,686,077.65 $ 12,996.85 $5,320.49 $ 18,317.34 0
81 $1,680,757.17 $ 12,955.84 $5,361.50 $ 18,317.34 0
82 $1,675,395.67 $ 12,914.51 $5,402.83 $ 18,317.34 0
83 $1,669,992.84 $ 12,872.86 $5,444.48 $ 18,317.34 0
84 $1,664,548.36 $ 12,830.89 $5,486.44 $ 18,317.34 0
85 $1,659,061.92 $ 12,788.60 $5,528.73 $ 18,317.34 0
86 $1,653,533.18 $ 12,745.98 $5,571.35 $ 18,317.34 0
87 $1,647,961.83 $ 12,703.04 $5,614.30 $ 18,317.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
88 $1,642,347.54 $ 12,659.76 $5,657.57 $ 18,317.34 0
89 $1,636,689.96 $ 12,616.15 $5,701.18 $ 18,317.34 0
90 $1,630,988.78 $ 12,572.21 $5,745.13 $ 18,317.34 0
91 $1,625,243.64 $ 12,527.92 $5,789.42 $ 18,317.34 0
92 $1,619,454.23 $ 12,483.29 $5,834.04 $ 18,317.34 0
93 $1,613,620.18 $ 12,438.32 $5,879.01 $ 18,317.34 0
94 $1,607,741.17 $ 12,393.00 $5,924.33 $ 18,317.34 0
95 $1,601,816.84 $ 12,347.34 $5,970.00 $ 18,317.34 0
96 $1,595,846.84 $ 12,301.32 $6,016.02 $ 18,317.34 0
97 $1,589,830.82 $ 12,254.95 $6,062.39 $ 18,317.34 0
98 $1,583,768.43 $ 12,208.21 $6,109.12 $ 18,317.34 0
99 $1,577,659.31 $ 12,161.12 $6,156.21 $ 18,317.34 0
100 $1,571,503.10 $ 12,113.67 $6,203.67 $ 18,317.34 0
101 $1,565,299.43 $ 12,065.85 $6,251.49 $ 18,317.34 0
102 $1,559,047.94 $ 12,017.66 $6,299.68 $ 18,317.34 0
103 $1,552,748.27 $ 11,969.10 $6,348.24 $ 18,317.34 0
104 $1,546,400.03 $ 11,920.17 $6,397.17 $ 18,317.34 0
105 $1,540,002.86 $ 11,870.86 $6,446.48 $ 18,317.34 0
106 $1,533,556.38 $ 11,821.16 $6,496.17 $ 18,317.34 0
107 $1,527,060.21 $ 11,771.09 $6,546.25 $ 18,317.34 0
108 $1,520,513.96 $ 11,720.63 $6,596.71 $ 18,317.34 0
109 $1,513,917.25 $ 11,669.78 $6,647.56 $ 18,317.34 0
110 $1,507,269.69 $ 11,618.54 $6,698.80 $ 18,317.34 0
111 $1,500,570.89 $ 11,566.90 $6,750.44 $ 18,317.34 0
112 $1,493,820.46 $ 11,514.87 $6,802.47 $ 18,317.34 0
113 $1,487,017.99 $ 11,462.43 $6,854.91 $ 18,317.34 0
114 $1,480,163.08 $ 11,409.59 $6,907.75 $ 18,317.34 0
115 $1,473,255.34 $ 11,356.34 $6,960.99 $ 18,317.34 0
116 $1,466,294.34 $ 11,302.69 $7,014.65 $ 18,317.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
117 $1,459,279.69 $ 11,248.61 $7,068.72 $ 18,317.34 0
118 $1,452,210.97 $ 11,194.13 $7,123.21 $ 18,317.34 0
119 $1,445,087.76 $ 11,139.22 $7,178.12 $ 18,317.34 0
120 $1,437,909.64 $ 11,083.89 $7,233.45 $ 18,317.34 0
121 $1,430,676.19 $ 11,028.13 $7,289.21 $ 18,317.34 0
122 $1,423,386.98 $ 10,971.94 $7,345.40 $ 18,317.34 0
123 $1,416,041.59 $ 10,915.32 $7,402.02 $ 18,317.34 0
124 $1,408,639.57 $ 10,858.26 $7,459.07 $ 18,317.34 0
125 $1,401,180.50 $ 10,800.77 $7,516.57 $ 18,317.34 0
126 $1,393,663.93 $ 10,742.83 $7,574.51 $ 18,317.34 0
127 $1,386,089.42 $ 10,684.44 $7,632.90 $ 18,317.34 0
128 $1,378,456.52 $ 10,625.60 $7,691.73 $ 18,317.34 0
129 $1,370,764.78 $ 10,566.31 $7,751.02 $ 18,317.34 0
130 $1,363,013.76 $ 10,506.56 $7,810.77 $ 18,317.34 0
131 $1,355,202.99 $ 10,446.36 $7,870.98 $ 18,317.34 0
132 $1,347,332.01 $ 10,385.68 $7,931.65 $ 18,317.34 0
133 $1,339,400.35 $ 10,324.54 $7,992.79 $ 18,317.34 0
134 $1,331,407.56 $ 10,262.93 $8,054.40 $ 18,317.34 0
135 $1,323,353.16 $ 10,200.85 $8,116.49 $ 18,317.34 0
136 $1,315,236.67 $ 10,138.28 $8,179.05 $ 18,317.34 0
137 $1,307,057.61 $ 10,075.24 $8,242.10 $ 18,317.34 0
138 $1,298,815.51 $ 10,011.70 $8,305.63 $ 18,317.34 0
139 $1,290,509.88 $ 9,947.68 $8,369.66 $ 18,317.34 0
140 $1,282,140.22 $ 9,883.16 $8,434.17 $ 18,317.34 0
141 $1,273,706.05 $ 9,818.15 $8,499.19 $ 18,317.34 0
142 $1,265,206.87 $ 9,752.64 $8,564.70 $ 18,317.34 0
143 $1,256,642.17 $ 9,686.62 $8,630.72 $ 18,317.34 0
144 $1,248,011.45 $ 9,620.09 $8,697.25 $ 18,317.34 0
145 $1,239,314.20 $ 9,553.05 $8,764.29 $ 18,317.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
146 $1,230,549.91 $ 9,485.49 $8,831.85 $ 18,317.34 0
147 $1,221,718.06 $ 9,417.41 $8,899.93 $ 18,317.34 0
148 $1,212,818.13 $ 9,348.81 $8,968.53 $ 18,317.34 0
149 $1,203,849.60 $ 9,279.67 $9,037.66 $ 18,317.34 0
150 $1,194,811.94 $ 9,210.01 $9,107.33 $ 18,317.34 0
151 $1,185,704.61 $ 9,139.81 $9,177.53 $ 18,317.34 0
152 $1,176,527.08 $ 9,069.06 $9,248.27 $ 18,317.34 0
153 $1,167,278.81 $ 8,997.77 $9,319.56 $ 18,317.34 0
154 $1,157,959.25 $ 8,925.94 $9,391.40 $ 18,317.34 0
155 $1,148,567.84 $ 8,853.54 $9,463.79 $ 18,317.34 0
156 $1,139,104.05 $ 8,780.59 $9,536.74 $ 18,317.34 0
157 $1,129,567.31 $ 8,707.08 $9,610.26 $ 18,317.34 0
158 $1,119,957.05 $ 8,633.00 $9,684.33 $ 18,317.34 0
159 $1,110,272.72 $ 8,558.35 $9,758.98 $ 18,317.34 0
160 $1,100,513.73 $ 8,483.13 $9,834.21 $ 18,317.34 0
161 $1,090,679.52 $ 8,407.32 $9,910.02 $ 18,317.34 0
162 $1,080,769.51 $ 8,330.93 $9,986.41 $ 18,317.34 0
163 $1,070,783.10 $ 8,253.95 $10,063.38 $ 18,317.34 0
164 $1,060,719.72 $ 8,176.38 $10,140.96 $ 18,317.34 0
165 $1,050,578.76 $ 8,098.21 $10,219.13 $ 18,317.34 0
166 $1,040,359.64 $ 8,019.44 $10,297.90 $ 18,317.34 0
167 $1,030,061.74 $ 7,940.06 $10,377.28 $ 18,317.34 0
168 $1,019,684.46 $ 7,860.07 $10,457.27 $ 18,317.34 0
169 $1,009,227.20 $ 7,779.46 $10,537.88 $ 18,317.34 0
170 $998,689.32 $ 7,698.23 $10,619.11 $ 18,317.34 0
171 $988,070.21 $ 7,616.37 $10,700.96 $ 18,317.34 0
172 $977,369.25 $ 7,533.89 $10,783.45 $ 18,317.34 0
173 $966,585.80 $ 7,450.77 $10,866.57 $ 18,317.34 0
174 $955,719.23 $ 7,367.00 $10,950.33 $ 18,317.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
175 $944,768.90 $ 7,282.59 $11,034.74 $ 18,317.34 0
176 $933,734.15 $ 7,197.53 $11,119.80 $ 18,317.34 0
177 $922,614.35 $ 7,111.82 $11,205.52 $ 18,317.34 0
178 $911,408.83 $ 7,025.44 $11,291.89 $ 18,317.34 0
179 $900,116.94 $ 6,938.40 $11,378.94 $ 18,317.34 0
180 $888,738.00 $ 6,850.69 $11,466.65 $ 18,317.34 0
181 $877,271.36 $ 6,762.30 $11,555.04 $ 18,317.34 0
182 $865,716.32 $ 6,673.23 $11,644.11 $ 18,317.34 0
183 $854,072.21 $ 6,583.47 $11,733.86 $ 18,317.34 0
184 $842,338.35 $ 6,493.02 $11,824.31 $ 18,317.34 0
185 $830,514.04 $ 6,401.88 $11,915.46 $ 18,317.34 0
186 $818,598.58 $ 6,310.03 $12,007.31 $ 18,317.34 0
187 $806,591.27 $ 6,217.47 $12,099.86 $ 18,317.34 0
188 $794,491.41 $ 6,124.20 $12,193.13 $ 18,317.34 0
189 $782,298.28 $ 6,030.22 $12,287.12 $ 18,317.34 0
190 $770,011.16 $ 5,935.50 $12,381.83 $ 18,317.34 0
191 $757,629.32 $ 5,840.06 $12,477.28 $ 18,317.34 0
192 $745,152.05 $ 5,743.88 $12,573.46 $ 18,317.34 0
193 $732,578.59 $ 5,646.96 $12,670.38 $ 18,317.34 0
194 $719,908.21 $ 5,549.29 $12,768.04 $ 18,317.34 0
195 $707,140.17 $ 5,450.87 $12,866.46 $ 18,317.34 0
196 $694,273.70 $ 5,351.69 $12,965.64 $ 18,317.34 0
197 $681,308.06 $ 5,251.75 $13,065.59 $ 18,317.34 0
198 $668,242.47 $ 5,151.04 $13,166.30 $ 18,317.34 0
199 $655,076.17 $ 5,049.55 $13,267.79 $ 18,317.34 0
200 $641,808.38 $ 4,947.27 $13,370.06 $ 18,317.34 0
201 $628,438.32 $ 4,844.21 $13,473.12 $ 18,317.34 0
202 $614,965.19 $ 4,740.36 $13,576.98 $ 18,317.34 0
203 $601,388.21 $ 4,635.70 $13,681.64 $ 18,317.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
204 $587,706.58 $ 4,530.24 $13,787.10 $ 18,317.34 0
205 $573,919.48 $ 4,423.96 $13,893.37 $ 18,317.34 0
206 $560,026.11 $ 4,316.87 $14,000.47 $ 18,317.34 0
207 $546,025.64 $ 4,208.95 $14,108.39 $ 18,317.34 0
208 $531,917.25 $ 4,100.20 $14,217.14 $ 18,317.34 0
209 $517,700.11 $ 3,990.60 $14,326.73 $ 18,317.34 0
210 $503,373.37 $ 3,880.17 $14,437.17 $ 18,317.34 0
211 $488,936.21 $ 3,768.88 $14,548.45 $ 18,317.34 0
212 $474,387.75 $ 3,656.74 $14,660.60 $ 18,317.34 0
213 $459,727.16 $ 3,543.73 $14,773.61 $ 18,317.34 0
214 $444,953.55 $ 3,429.85 $14,887.49 $ 18,317.34 0
215 $430,066.06 $ 3,315.09 $15,002.24 $ 18,317.34 0
216 $415,063.82 $ 3,199.45 $15,117.89 $ 18,317.34 0
217 $399,945.93 $ 3,082.92 $15,234.42 $ 18,317.34 0
218 $384,711.51 $ 2,965.48 $15,351.85 $ 18,317.34 0
219 $369,359.66 $ 2,847.15 $15,470.19 $ 18,317.34 0
220 $353,889.47 $ 2,727.90 $15,589.44 $ 18,317.34 0
221 $338,300.03 $ 2,607.73 $15,709.61 $ 18,317.34 0
222 $322,590.43 $ 2,486.63 $15,830.70 $ 18,317.34 0
223 $306,759.72 $ 2,364.61 $15,952.73 $ 18,317.34 0
224 $290,806.99 $ 2,241.64 $16,075.70 $ 18,317.34 0
225 $274,731.29 $ 2,117.72 $16,199.62 $ 18,317.34 0
226 $258,531.68 $ 1,992.85 $16,324.49 $ 18,317.34 0
227 $242,207.19 $ 1,867.01 $16,450.32 $ 18,317.34 0
228 $225,756.87 $ 1,740.21 $16,577.13 $ 18,317.34 0
229 $209,179.74 $ 1,612.43 $16,704.91 $ 18,317.34 0
230 $192,474.83 $ 1,483.66 $16,833.68 $ 18,317.34 0
231 $175,641.15 $ 1,353.90 $16,963.44 $ 18,317.34 0
232 $158,677.72 $ 1,223.14 $17,094.20 $ 18,317.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0077083333
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
233 $141,583.52 $ 1,091.37 $17,225.96 $ 18,317.34 0
234 $124,357.56 $ 958.59 $17,358.75 $ 18,317.34 0
235 $106,998.81 $ 824.78 $17,492.55 $ 18,317.34 0
236 $89,506.26 $ 689.94 $17,627.39 $ 18,317.34 0
237 $71,878.86 $ 554.07 $17,763.27 $ 18,317.34 0
238 $54,115.59 $ 417.14 $17,900.20 $ 18,317.34 0
239 $36,215.40 $ 279.16 $18,038.18 $ 18,317.34 0
240 $18,177.22 $ 140.12 $18,177.22 $ 18,317.34 0
$0.00 2,396,160.80 2,000,000.00 4,396,160.80 -
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 18,317.34
- 4,396,160.80
AREA DE TRABAJO
PAGO= $ 2,000,000.00 X (1+0.00825)^240 X 0.00770833
(1+0.00825)^240 - 1
PAGO= $ 2,000,000.00 X 6.314864 X 0.00770833 0.04867708

= =
6.314864 - 1 5.314864
PAGO= $ 2,000,000.00 X 0.0091586683 = 18,317.34 $18,317.34 -
1.85 $ 3,700,000.00
I= 2,000,000.00 X 9.25% X 20 = 3,700,000.00
I= 2,000,000.00 + 3,700,000.00 = 5,700,000.00 = 23,750.00

240
PAGO MENSUAL: = 23,750.00 X 16% = 3,800.00
IVA = 3,800.00
TOTAL = 27,550.00
TOTAL A PAGAR = $ 6,612,000.00
t= I $ 3,700,000.00
= = 20 AÑOS
C*i 185,000.00
C= I 3,700,000.00
= = $ 2,000,000.00
t*i 1.85
i= I 3,700,000.00
= = 9.25%
C*t 40,000,000.00
Cn= C+I = 2,000,000.00 + 3,700,000.00 =$ 5,700,000.00

0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
1 $ 2,000,000.00 $ 8,333.33 15,416.67
2 $ 1,991,666.67 $ 8,333.33 15,352.43
3 $ 1,983,333.33 $ 8,333.33 15,288.19
20 AÑOS 4 $ 1,975,000.00 $ 8,333.33 15,223.96
20 5 $ 1,966,666.67 $ 8,333.33 15,159.72
240 6 $ 1,958,333.33 $ 8,333.33 15,095.49
7 $ 1,950,000.00 $ 8,333.33 15,031.25
8 $ 1,941,666.67 $ 8,333.33 14,967.01
9 $ 1,933,333.33 $ 8,333.33 14,902.78
10 $ 1,925,000.00 $ 8,333.33 14,838.54
11 $ 1,916,666.67 $ 8,333.33 14,774.31
12 $ 1,908,333.33 $ 8,333.33 14,710.07
13 $ 1,900,000.00 $ 8,333.33 14,645.83
14 $ 1,891,666.67 $ 8,333.33 14,581.60
15 $ 1,883,333.33 $ 8,333.33 14,517.36
16 $ 1,875,000.00 $ 8,333.33 14,453.13
17 $ 1,866,666.67 $ 8,333.33 14,388.89
18 $ 1,858,333.33 $ 8,333.33 14,324.65
19 $ 1,850,000.00 $ 8,333.33 14,260.42
20 $ 1,841,666.67 $ 8,333.33 14,196.18
21 $ 1,833,333.33 $ 8,333.33 14,131.94
22 $ 1,825,000.00 $ 8,333.33 14,067.71
23 $ 1,816,666.67 $ 8,333.33 14,003.47
24 $ 1,808,333.33 $ 8,333.33 13,939.24
25 $ 1,800,000.00 $ 8,333.33 13,875.00
26 $ 1,791,666.67 $ 8,333.33 13,810.76
27 $ 1,783,333.33 $ 8,333.33 13,746.53
28 $ 1,775,000.00 $ 8,333.33 13,682.29
29 $ 1,766,666.67 $ 8,333.33 13,618.06
0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
30 $ 1,758,333.33 $ 8,333.33 13,553.82
31 $ 1,750,000.00 $ 8,333.33 13,489.58
32 $ 1,741,666.67 $ 8,333.33 13,425.35
33 $ 1,733,333.33 $ 8,333.33 13,361.11
34 $ 1,725,000.00 $ 8,333.33 13,296.88
35 $ 1,716,666.67 $ 8,333.33 13,232.64
36 $ 1,708,333.33 $ 8,333.33 13,168.40
37 $ 1,700,000.00 $ 8,333.33 13,104.17
38 $ 1,691,666.67 $ 8,333.33 13,039.93
39 $ 1,683,333.33 $ 8,333.33 12,975.69
40 $ 1,675,000.00 $ 8,333.33 12,911.46
41 $ 1,666,666.67 $ 8,333.33 12,847.22
42 $ 1,658,333.33 $ 8,333.33 12,782.99
43 $ 1,650,000.00 $ 8,333.33 12,718.75
44 $ 1,641,666.67 $ 8,333.33 12,654.51
45 $ 1,633,333.33 $ 8,333.33 12,590.28
46 $ 1,625,000.00 $ 8,333.33 12,526.04
47 $ 1,616,666.67 $ 8,333.33 12,461.81
48 $ 1,608,333.33 $ 8,333.33 12,397.57
49 $ 1,600,000.00 $ 8,333.33 12,333.33
50 $ 1,591,666.67 $ 8,333.33 12,269.10
51 $ 1,583,333.33 $ 8,333.33 12,204.86
52 $ 1,575,000.00 $ 8,333.33 12,140.63
53 $ 1,566,666.67 $ 8,333.33 12,076.39
54 $ 1,558,333.33 $ 8,333.33 12,012.15
55 $ 1,550,000.00 $ 8,333.33 11,947.92
56 $ 1,541,666.67 $ 8,333.33 11,883.68
57 $ 1,533,333.33 $ 8,333.33 11,819.44
58 $ 1,525,000.00 $ 8,333.33 11,755.21
0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
59 $ 1,516,666.67 $ 8,333.33 11,690.97
60 $ 1,508,333.33 $ 8,333.33 11,626.74
61 $ 1,500,000.00 $ 8,333.33 11,562.50
62 $ 1,491,666.67 $ 8,333.33 11,498.26
63 $ 1,483,333.33 $ 8,333.33 11,434.03
64 $ 1,475,000.00 $ 8,333.33 11,369.79
65 $ 1,466,666.67 $ 8,333.33 11,305.56
66 $ 1,458,333.33 $ 8,333.33 11,241.32
67 $ 1,450,000.00 $ 8,333.33 11,177.08
68 $ 1,441,666.67 $ 8,333.33 11,112.85
69 $ 1,433,333.33 $ 8,333.33 11,048.61
70 $ 1,425,000.00 $ 8,333.33 10,984.38
71 $ 1,416,666.67 $ 8,333.33 10,920.14
72 $ 1,408,333.33 $ 8,333.33 10,855.90
73 $ 1,400,000.00 $ 8,333.33 10,791.67
74 $ 1,391,666.67 $ 8,333.33 10,727.43
75 $ 1,383,333.33 $ 8,333.33 10,663.19
76 $ 1,375,000.00 $ 8,333.33 10,598.96
77 $ 1,366,666.67 $ 8,333.33 10,534.72
78 $ 1,358,333.33 $ 8,333.33 10,470.49
79 $ 1,350,000.00 $ 8,333.33 10,406.25
80 $ 1,341,666.67 $ 8,333.33 10,342.01
81 $ 1,333,333.33 $ 8,333.33 10,277.78
82 $ 1,325,000.00 $ 8,333.33 10,213.54
83 $ 1,316,666.67 $ 8,333.33 10,149.31
84 $ 1,308,333.33 $ 8,333.33 10,085.07
85 $ 1,300,000.00 $ 8,333.33 10,020.83
86 $ 1,291,666.67 $ 8,333.33 9,956.60
87 $ 1,283,333.33 $ 8,333.33 9,892.36
0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
88 $ 1,275,000.00 $ 8,333.33 9,828.13
89 $ 1,266,666.67 $ 8,333.33 9,763.89
90 $ 1,258,333.33 $ 8,333.33 9,699.65
91 $ 1,250,000.00 $ 8,333.33 9,635.42
92 $ 1,241,666.67 $ 8,333.33 9,571.18
93 $ 1,233,333.33 $ 8,333.33 9,506.94
94 $ 1,225,000.00 $ 8,333.33 9,442.71
95 $ 1,216,666.67 $ 8,333.33 9,378.47
96 $ 1,208,333.33 $ 8,333.33 9,314.24
97 $ 1,200,000.00 $ 8,333.33 9,250.00
98 $ 1,191,666.67 $ 8,333.33 9,185.76
99 $ 1,183,333.33 $ 8,333.33 9,121.53
100 $ 1,175,000.00 $ 8,333.33 9,057.29
101 $ 1,166,666.67 $ 8,333.33 8,993.06
102 $ 1,158,333.33 $ 8,333.33 8,928.82
103 $ 1,150,000.00 $ 8,333.33 8,864.58
104 $ 1,141,666.67 $ 8,333.33 8,800.35
105 $ 1,133,333.33 $ 8,333.33 8,736.11
106 $ 1,125,000.00 $ 8,333.33 8,671.88
107 $ 1,116,666.67 $ 8,333.33 8,607.64
108 $ 1,108,333.33 $ 8,333.33 8,543.40
109 $ 1,100,000.00 $ 8,333.33 8,479.17
110 $ 1,091,666.67 $ 8,333.33 8,414.93
111 $ 1,083,333.33 $ 8,333.33 8,350.69
112 $ 1,075,000.00 $ 8,333.33 8,286.46
113 $ 1,066,666.67 $ 8,333.33 8,222.22
114 $ 1,058,333.33 $ 8,333.33 8,157.99
115 $ 1,050,000.00 $ 8,333.33 8,093.75
116 $ 1,041,666.67 $ 8,333.33 8,029.51
0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
117 $ 1,033,333.33 $ 8,333.33 7,965.28
118 $ 1,025,000.00 $ 8,333.33 7,901.04
119 $ 1,016,666.67 $ 8,333.33 7,836.81
120 $ 1,008,333.33 $ 8,333.33 7,772.57
121 $ 1,000,000.00 $ 8,333.33 7,708.33
122 $ 991,666.67 $ 8,333.33 7,644.10
123 $ 983,333.33 $ 8,333.33 7,579.86
124 $ 975,000.00 $ 8,333.33 7,515.63
125 $ 966,666.67 $ 8,333.33 7,451.39
126 $ 958,333.33 $ 8,333.33 7,387.15
127 $ 950,000.00 $ 8,333.33 7,322.92
128 $ 941,666.67 $ 8,333.33 7,258.68
129 $ 933,333.33 $ 8,333.33 7,194.44
130 $ 925,000.00 $ 8,333.33 7,130.21
131 $ 916,666.67 $ 8,333.33 7,065.97
132 $ 908,333.33 $ 8,333.33 7,001.74
133 $ 900,000.00 $ 8,333.33 6,937.50
134 $ 891,666.67 $ 8,333.33 6,873.26
135 $ 883,333.33 $ 8,333.33 6,809.03
136 $ 875,000.00 $ 8,333.33 6,744.79
137 $ 866,666.67 $ 8,333.33 6,680.56
138 $ 858,333.33 $ 8,333.33 6,616.32
139 $ 850,000.00 $ 8,333.33 6,552.08
140 $ 841,666.67 $ 8,333.33 6,487.85
141 $ 833,333.33 $ 8,333.33 6,423.61
142 $ 825,000.00 $ 8,333.33 6,359.38
143 $ 816,666.67 $ 8,333.33 6,295.14
144 $ 808,333.33 $ 8,333.33 6,230.90
145 $ 800,000.00 $ 8,333.33 6,166.67
0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
146 $ 791,666.67 $ 8,333.33 6,102.43
147 $ 783,333.33 $ 8,333.33 6,038.19
148 $ 775,000.00 $ 8,333.33 5,973.96
149 $ 766,666.67 $ 8,333.33 5,909.72
150 $ 758,333.33 $ 8,333.33 5,845.49
151 $ 750,000.00 $ 8,333.33 5,781.25
152 $ 741,666.67 $ 8,333.33 5,717.01
153 $ 733,333.33 $ 8,333.33 5,652.78
154 $ 725,000.00 $ 8,333.33 5,588.54
155 $ 716,666.67 $ 8,333.33 5,524.31
156 $ 708,333.33 $ 8,333.33 5,460.07
157 $ 700,000.00 $ 8,333.33 5,395.83
158 $ 691,666.67 $ 8,333.33 5,331.60
159 $ 683,333.33 $ 8,333.33 5,267.36
160 $ 675,000.00 $ 8,333.33 5,203.13
161 $ 666,666.67 $ 8,333.33 5,138.89
162 $ 658,333.33 $ 8,333.33 5,074.65
163 $ 650,000.00 $ 8,333.33 5,010.42
164 $ 641,666.67 $ 8,333.33 4,946.18
165 $ 633,333.33 $ 8,333.33 4,881.94
166 $ 625,000.00 $ 8,333.33 4,817.71
167 $ 616,666.67 $ 8,333.33 4,753.47
168 $ 608,333.33 $ 8,333.33 4,689.24
169 $ 600,000.00 $ 8,333.33 4,625.00
170 $ 591,666.67 $ 8,333.33 4,560.76
171 $ 583,333.33 $ 8,333.33 4,496.53
172 $ 575,000.00 $ 8,333.33 4,432.29
173 $ 566,666.67 $ 8,333.33 4,368.06
174 $ 558,333.33 $ 8,333.33 4,303.82
0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
175 $ 550,000.00 $ 8,333.33 4,239.58
176 $ 541,666.67 $ 8,333.33 4,175.35
177 $ 533,333.33 $ 8,333.33 4,111.11
178 $ 525,000.00 $ 8,333.33 4,046.88
179 $ 516,666.67 $ 8,333.33 3,982.64
180 $ 508,333.33 $ 8,333.33 3,918.40
181 $ 500,000.00 $ 8,333.33 3,854.17
182 $ 491,666.67 $ 8,333.33 3,789.93
183 $ 483,333.33 $ 8,333.33 3,725.69
184 $ 475,000.00 $ 8,333.33 3,661.46
185 $ 466,666.67 $ 8,333.33 3,597.22
186 $ 458,333.33 $ 8,333.33 3,532.99
187 $ 450,000.00 $ 8,333.33 3,468.75
188 $ 441,666.67 $ 8,333.33 3,404.51
189 $ 433,333.33 $ 8,333.33 3,340.28
190 $ 425,000.00 $ 8,333.33 3,276.04
191 $ 416,666.67 $ 8,333.33 3,211.81
192 $ 408,333.33 $ 8,333.33 3,147.57
193 $ 400,000.00 $ 8,333.33 3,083.33
194 $ 391,666.67 $ 8,333.33 3,019.10
195 $ 383,333.33 $ 8,333.33 2,954.86
196 $ 375,000.00 $ 8,333.33 2,890.63
197 $ 366,666.67 $ 8,333.33 2,826.39
198 $ 358,333.33 $ 8,333.33 2,762.15
199 $ 350,000.00 $ 8,333.33 2,697.92
200 $ 341,666.67 $ 8,333.33 2,633.68
201 $ 333,333.33 $ 8,333.33 2,569.44
202 $ 325,000.00 $ 8,333.33 2,505.21
203 $ 316,666.67 $ 8,333.33 2,440.97
0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
204 $ 308,333.33 $ 8,333.33 2,376.74
205 $ 300,000.00 $ 8,333.33 2,312.50
206 $ 291,666.67 $ 8,333.33 2,248.26
207 $ 283,333.33 $ 8,333.33 2,184.03
208 $ 275,000.00 $ 8,333.33 2,119.79
209 $ 266,666.67 $ 8,333.33 2,055.56
210 $ 258,333.33 $ 8,333.33 1,991.32
211 $ 250,000.00 $ 8,333.33 1,927.08
212 $ 241,666.67 $ 8,333.33 1,862.85
213 $ 233,333.33 $ 8,333.33 1,798.61
214 $ 225,000.00 $ 8,333.33 1,734.38
215 $ 216,666.67 $ 8,333.33 1,670.14
216 $ 208,333.33 $ 8,333.33 1,605.90
217 $ 200,000.00 $ 8,333.33 1,541.67
218 $ 191,666.67 $ 8,333.33 1,477.43
219 $ 183,333.33 $ 8,333.33 1,413.19
220 $ 175,000.00 $ 8,333.33 1,348.96
221 $ 166,666.67 $ 8,333.33 1,284.72
222 $ 158,333.33 $ 8,333.33 1,220.49
223 $ 150,000.00 $ 8,333.33 1,156.25
224 $ 141,666.67 $ 8,333.33 1,092.01
225 $ 133,333.33 $ 8,333.33 1,027.78
226 $ 125,000.00 $ 8,333.33 963.54
227 $ 116,666.67 $ 8,333.33 899.31
228 $ 108,333.33 $ 8,333.33 835.07
229 $ 100,000.00 $ 8,333.33 770.83
230 $ 91,666.67 $ 8,333.33 706.60
231 $ 83,333.33 $ 8,333.33 642.36
232 $ 75,000.00 $ 8,333.33 578.13
0.0091586683
$ 15,416.67 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
233 $ 66,666.67 $ 8,333.33 513.89
234 $ 58,333.33 $ 8,333.33 449.65
235 $ 50,000.00 $ 8,333.33 385.42
236 $ 41,666.67 $ 8,333.33 321.18
237 $ 33,333.33 $ 8,333.33 256.94
238 $ 25,000.00 $ 8,333.33 192.71
239 $ 16,666.67 $ 8,333.33 128.47
240 $ 8,333.33 $ 8,333.33 64.24
$ 241,000,000.00 $ 2,000,000.00 $ 1,857,708.33
9.2500%
IMPUESTO TOTAL
16%
2,466.67 26,216.67
2,456.39 26,142.15
2,446.11 26,067.64
2,435.83 25,993.13
2,425.56 25,918.61
2,415.28 25,844.10
2,405.00 25,769.58
2,394.72 25,695.07
2,384.44 25,620.56
2,374.17 25,546.04
2,363.89 25,471.53
2,353.61 25,397.01
2,343.33 25,322.50
2,333.06 25,247.99
2,322.78 25,173.47
2,312.50 25,098.96
2,302.22 25,024.44
2,291.94 24,949.93
2,281.67 24,875.42
2,271.39 24,800.90
2,261.11 24,726.39
2,250.83 24,651.88
2,240.56 24,577.36
2,230.28 24,502.85
2,220.00 24,428.33
2,209.72 24,353.82
2,199.44 24,279.31
2,189.17 24,204.79
2,178.89 24,130.28
9.2500%
IMPUESTO TOTAL
16%
2,168.61 24,055.76
2,158.33 23,981.25
2,148.06 23,906.74
2,137.78 23,832.22
2,127.50 23,757.71
2,117.22 23,683.19
2,106.94 23,608.68
2,096.67 23,534.17
2,086.39 23,459.65
2,076.11 23,385.14
2,065.83 23,310.63
2,055.56 23,236.11
2,045.28 23,161.60
2,035.00 23,087.08
2,024.72 23,012.57
2,014.44 22,938.06
2,004.17 22,863.54
1,993.89 22,789.03
1,983.61 22,714.51
1,973.33 22,640.00
1,963.06 22,565.49
1,952.78 22,490.97
1,942.50 22,416.46
1,932.22 22,341.94
1,921.94 22,267.43
1,911.67 22,192.92
1,901.39 22,118.40
1,891.11 22,043.89
1,880.83 21,969.38
9.2500%
IMPUESTO TOTAL
16%
1,870.56 21,894.86
1,860.28 21,820.35
1,850.00 21,745.83
1,839.72 21,671.32
1,829.44 21,596.81
1,819.17 21,522.29
1,808.89 21,447.78
1,798.61 21,373.26
1,788.33 21,298.75
1,778.06 21,224.24
1,767.78 21,149.72
1,757.50 21,075.21
1,747.22 21,000.69
1,736.94 20,926.18
1,726.67 20,851.67
1,716.39 20,777.15
1,706.11 20,702.64
1,695.83 20,628.13
1,685.56 20,553.61
1,675.28 20,479.10
1,665.00 20,404.58
1,654.72 20,330.07
1,644.44 20,255.56
1,634.17 20,181.04
1,623.89 20,106.53
1,613.61 20,032.01
1,603.33 19,957.50
1,593.06 19,882.99
1,582.78 19,808.47
9.2500%
IMPUESTO TOTAL
16%
1,572.50 19,733.96
1,562.22 19,659.44
1,551.94 19,584.93
1,541.67 19,510.42
1,531.39 19,435.90
1,521.11 19,361.39
1,510.83 19,286.88
1,500.56 19,212.36
1,490.28 19,137.85
1,480.00 19,063.33
1,469.72 18,988.82
1,459.44 18,914.31
1,449.17 18,839.79
1,438.89 18,765.28
1,428.61 18,690.76
1,418.33 18,616.25
1,408.06 18,541.74
1,397.78 18,467.22
1,387.50 18,392.71
1,377.22 18,318.19
1,366.94 18,243.68
1,356.67 18,169.17
1,346.39 18,094.65
1,336.11 18,020.14
1,325.83 17,945.63
1,315.56 17,871.11
1,305.28 17,796.60
1,295.00 17,722.08
1,284.72 17,647.57
9.2500%
IMPUESTO TOTAL
16%
1,274.44 17,573.06
1,264.17 17,498.54
1,253.89 17,424.03
1,243.61 17,349.51
1,233.33 17,275.00
1,223.06 17,200.49
1,212.78 17,125.97
1,202.50 17,051.46
1,192.22 16,976.94
1,181.94 16,902.43
1,171.67 16,827.92
1,161.39 16,753.40
1,151.11 16,678.89
1,140.83 16,604.38
1,130.56 16,529.86
1,120.28 16,455.35
1,110.00 16,380.83
1,099.72 16,306.32
1,089.44 16,231.81
1,079.17 16,157.29
1,068.89 16,082.78
1,058.61 16,008.26
1,048.33 15,933.75
1,038.06 15,859.24
1,027.78 15,784.72
1,017.50 15,710.21
1,007.22 15,635.69
996.94 15,561.18
986.67 15,486.67
9.2500%
IMPUESTO TOTAL
16%
976.39 15,412.15
966.11 15,337.64
955.83 15,263.13
945.56 15,188.61
935.28 15,114.10
925.00 15,039.58
914.72 14,965.07
904.44 14,890.56
894.17 14,816.04
883.89 14,741.53
873.61 14,667.01
863.33 14,592.50
853.06 14,517.99
842.78 14,443.47
832.50 14,368.96
822.22 14,294.44
811.94 14,219.93
801.67 14,145.42
791.39 14,070.90
781.11 13,996.39
770.83 13,921.88
760.56 13,847.36
750.28 13,772.85
740.00 13,698.33
729.72 13,623.82
719.44 13,549.31
709.17 13,474.79
698.89 13,400.28
688.61 13,325.76
9.2500%
IMPUESTO TOTAL
16%
678.33 13,251.25
668.06 13,176.74
657.78 13,102.22
647.50 13,027.71
637.22 12,953.19
626.94 12,878.68
616.67 12,804.17
606.39 12,729.65
596.11 12,655.14
585.83 12,580.63
575.56 12,506.11
565.28 12,431.60
555.00 12,357.08
544.72 12,282.57
534.44 12,208.06
524.17 12,133.54
513.89 12,059.03
503.61 11,984.51
493.33 11,910.00
483.06 11,835.49
472.78 11,760.97
462.50 11,686.46
452.22 11,611.94
441.94 11,537.43
431.67 11,462.92
421.39 11,388.40
411.11 11,313.89
400.83 11,239.38
390.56 11,164.86
9.2500%
IMPUESTO TOTAL
16%
380.28 11,090.35
370.00 11,015.83
359.72 10,941.32
349.44 10,866.81
339.17 10,792.29
328.89 10,717.78
318.61 10,643.26
308.33 10,568.75
298.06 10,494.24
287.78 10,419.72
277.50 10,345.21
267.22 10,270.69
256.94 10,196.18
246.67 10,121.67
236.39 10,047.15
226.11 9,972.64
215.83 9,898.13
205.56 9,823.61
195.28 9,749.10
185.00 9,674.58
174.72 9,600.07
164.44 9,525.56
154.17 9,451.04
143.89 9,376.53
133.61 9,302.01
123.33 9,227.50
113.06 9,152.99
102.78 9,078.47
92.50 9,003.96
9.2500%
IMPUESTO TOTAL
16%
82.22 8,929.44
71.94 8,854.93
61.67 8,780.42
51.39 8,705.90
41.11 8,631.39
30.83 8,556.88
20.56 8,482.36
10.28 8,407.85
$ 297,233.33 $ 4,154,941.67
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
1 2,000,000.00 $ 16,250.00 $2,720.34 $ 18,970.34 0

2 $1,997,279.66 $ 16,227.90 $2,742.44 $ 18,970.34 0
3 $1,994,537.22 $ 16,205.61 $2,764.72 $ 18,970.34 0
4 $1,991,772.50 $ 16,183.15 $2,787.19 $ 18,970.34 0
5 $1,988,985.32 $ 16,160.51 $2,809.83 $ 18,970.34 0
6 $1,986,175.48 $ 16,137.68 $2,832.66 $ 18,970.34 0
7 $1,983,342.82 $ 16,114.66 $2,855.68 $ 18,970.34 0
8 $1,980,487.15 $ 16,091.46 $2,878.88 $ 18,970.34 0
9 $1,977,608.27 $ 16,068.07 $2,902.27 $ 18,970.34 0
10 $1,974,706.00 $ 16,044.49 $2,925.85 $ 18,970.34 0
11 $1,971,780.15 $ 16,020.71 $2,949.62 $ 18,970.34 0
12 $1,968,830.52 $ 15,996.75 $2,973.59 $ 18,970.34 0
13 $1,965,856.93 $ 15,972.59 $2,997.75 $ 18,970.34 0
14 $1,962,859.19 $ 15,948.23 $3,022.11 $ 18,970.34 0
15 $1,959,837.08 $ 15,923.68 $3,046.66 $ 18,970.34 0
16 $1,956,790.42 $ 15,898.92 $3,071.41 $ 18,970.34 0
17 $1,953,719.00 $ 15,873.97 $3,096.37 $ 18,970.34 0
18 $1,950,622.63 $ 15,848.81 $3,121.53 $ 18,970.34 0
19 $1,947,501.11 $ 15,823.45 $3,146.89 $ 18,970.34 0
20 $1,944,354.21 $ 15,797.88 $3,172.46 $ 18,970.34 0
21 $1,941,181.76 $ 15,772.10 $3,198.24 $ 18,970.34 0
22 $1,937,983.52 $ 15,746.12 $3,224.22 $ 18,970.34 0
23 $1,934,759.30 $ 15,719.92 $3,250.42 $ 18,970.34 0
24 $1,931,508.88 $ 15,693.51 $3,276.83 $ 18,970.34 0
25 $1,928,232.05 $ 15,666.89 $3,303.45 $ 18,970.34 0
26 $1,924,928.60 $ 15,640.04 $3,330.29 $ 18,970.34 0
27 $1,921,598.31 $ 15,612.99 $3,357.35 $ 18,970.34 0
28 $1,918,240.96 $ 15,585.71 $3,384.63 $ 18,970.34 0
29 $1,914,856.33 $ 15,558.21 $3,412.13 $ 18,970.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
30 $1,911,444.20 $ 15,530.48 $3,439.85 $ 18,970.34 0
31 $1,908,004.35 $ 15,502.54 $3,467.80 $ 18,970.34 0
32 $1,904,536.55 $ 15,474.36 $3,495.98 $ 18,970.34 0
33 $1,901,040.57 $ 15,445.95 $3,524.38 $ 18,970.34 0
34 $1,897,516.19 $ 15,417.32 $3,553.02 $ 18,970.34 0
35 $1,893,963.17 $ 15,388.45 $3,581.89 $ 18,970.34 0
36 $1,890,381.28 $ 15,359.35 $3,610.99 $ 18,970.34 0
37 $1,886,770.29 $ 15,330.01 $3,640.33 $ 18,970.34 0
38 $1,883,129.97 $ 15,300.43 $3,669.91 $ 18,970.34 0
39 $1,879,460.06 $ 15,270.61 $3,699.72 $ 18,970.34 0
40 $1,875,760.34 $ 15,240.55 $3,729.78 $ 18,970.34 0
41 $1,872,030.55 $ 15,210.25 $3,760.09 $ 18,970.34 0
42 $1,868,270.46 $ 15,179.70 $3,790.64 $ 18,970.34 0
43 $1,864,479.82 $ 15,148.90 $3,821.44 $ 18,970.34 0
44 $1,860,658.38 $ 15,117.85 $3,852.49 $ 18,970.34 0
45 $1,856,805.90 $ 15,086.55 $3,883.79 $ 18,970.34 0
46 $1,852,922.11 $ 15,054.99 $3,915.34 $ 18,970.34 0
47 $1,849,006.76 $ 15,023.18 $3,947.16 $ 18,970.34 0
48 $1,845,059.61 $ 14,991.11 $3,979.23 $ 18,970.34 0
49 $1,841,080.38 $ 14,958.78 $4,011.56 $ 18,970.34 0
50 $1,837,068.82 $ 14,926.18 $4,044.15 $ 18,970.34 0
51 $1,833,024.67 $ 14,893.33 $4,077.01 $ 18,970.34 0
52 $1,828,947.65 $ 14,860.20 $4,110.14 $ 18,970.34 0
53 $1,824,837.52 $ 14,826.80 $4,143.53 $ 18,970.34 0
54 $1,820,693.99 $ 14,793.14 $4,177.20 $ 18,970.34 0
55 $1,816,516.79 $ 14,759.20 $4,211.14 $ 18,970.34 0
56 $1,812,305.65 $ 14,724.98 $4,245.35 $ 18,970.34 0
57 $1,808,060.29 $ 14,690.49 $4,279.85 $ 18,970.34 0
58 $1,803,780.45 $ 14,655.72 $4,314.62 $ 18,970.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
59 $1,799,465.83 $ 14,620.66 $4,349.68 $ 18,970.34 0
60 $1,795,116.15 $ 14,585.32 $4,385.02 $ 18,970.34 0
61 $1,790,731.13 $ 14,549.69 $4,420.65 $ 18,970.34 0
62 $1,786,310.48 $ 14,513.77 $4,456.56 $ 18,970.34 0
63 $1,781,853.92 $ 14,477.56 $4,492.77 $ 18,970.34 0
64 $1,777,361.15 $ 14,441.06 $4,529.28 $ 18,970.34 0
65 $1,772,831.87 $ 14,404.26 $4,566.08 $ 18,970.34 0
66 $1,768,265.79 $ 14,367.16 $4,603.18 $ 18,970.34 0
67 $1,763,662.61 $ 14,329.76 $4,640.58 $ 18,970.34 0
68 $1,759,022.04 $ 14,292.05 $4,678.28 $ 18,970.34 0
69 $1,754,343.75 $ 14,254.04 $4,716.29 $ 18,970.34 0
70 $1,749,627.46 $ 14,215.72 $4,754.61 $ 18,970.34 0
71 $1,744,872.84 $ 14,177.09 $4,793.25 $ 18,970.34 0
72 $1,740,079.60 $ 14,138.15 $4,832.19 $ 18,970.34 0
73 $1,735,247.41 $ 14,098.89 $4,871.45 $ 18,970.34 0
74 $1,730,375.96 $ 14,059.30 $4,911.03 $ 18,970.34 0
75 $1,725,464.92 $ 14,019.40 $4,950.93 $ 18,970.34 0
76 $1,720,513.99 $ 13,979.18 $4,991.16 $ 18,970.34 0
77 $1,715,522.83 $ 13,938.62 $5,031.71 $ 18,970.34 0
78 $1,710,491.12 $ 13,897.74 $5,072.60 $ 18,970.34 0
79 $1,705,418.52 $ 13,856.53 $5,113.81 $ 18,970.34 0
80 $1,700,304.71 $ 13,814.98 $5,155.36 $ 18,970.34 0
81 $1,695,149.35 $ 13,773.09 $5,197.25 $ 18,970.34 0
82 $1,689,952.10 $ 13,730.86 $5,239.48 $ 18,970.34 0
83 $1,684,712.62 $ 13,688.29 $5,282.05 $ 18,970.34 0
84 $1,679,430.57 $ 13,645.37 $5,324.96 $ 18,970.34 0
85 $1,674,105.61 $ 13,602.11 $5,368.23 $ 18,970.34 0
86 $1,668,737.38 $ 13,558.49 $5,411.85 $ 18,970.34 0
87 $1,663,325.54 $ 13,514.52 $5,455.82 $ 18,970.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
88 $1,657,869.72 $ 13,470.19 $5,500.15 $ 18,970.34 0
89 $1,652,369.57 $ 13,425.50 $5,544.83 $ 18,970.34 0
90 $1,646,824.74 $ 13,380.45 $5,589.89 $ 18,970.34 0
91 $1,641,234.85 $ 13,335.03 $5,635.30 $ 18,970.34 0
92 $1,635,599.55 $ 13,289.25 $5,681.09 $ 18,970.34 0
93 $1,629,918.46 $ 13,243.09 $5,727.25 $ 18,970.34 0
94 $1,624,191.21 $ 13,196.55 $5,773.78 $ 18,970.34 0
95 $1,618,417.43 $ 13,149.64 $5,820.70 $ 18,970.34 0
96 $1,612,596.73 $ 13,102.35 $5,867.99 $ 18,970.34 0
97 $1,606,728.74 $ 13,054.67 $5,915.67 $ 18,970.34 0
98 $1,600,813.08 $ 13,006.61 $5,963.73 $ 18,970.34 0
99 $1,594,849.34 $ 12,958.15 $6,012.19 $ 18,970.34 0
100 $1,588,837.16 $ 12,909.30 $6,061.04 $ 18,970.34 0
101 $1,582,776.12 $ 12,860.06 $6,110.28 $ 18,970.34 0
102 $1,576,665.84 $ 12,810.41 $6,159.93 $ 18,970.34 0
103 $1,570,505.92 $ 12,760.36 $6,209.98 $ 18,970.34 0
104 $1,564,295.94 $ 12,709.90 $6,260.43 $ 18,970.34 0
105 $1,558,035.51 $ 12,659.04 $6,311.30 $ 18,970.34 0
106 $1,551,724.21 $ 12,607.76 $6,362.58 $ 18,970.34 0
107 $1,545,361.63 $ 12,556.06 $6,414.27 $ 18,970.34 0
108 $1,538,947.36 $ 12,503.95 $6,466.39 $ 18,970.34 0
109 $1,532,480.97 $ 12,451.41 $6,518.93 $ 18,970.34 0
110 $1,525,962.04 $ 12,398.44 $6,571.90 $ 18,970.34 0
111 $1,519,390.14 $ 12,345.04 $6,625.29 $ 18,970.34 0
112 $1,512,764.85 $ 12,291.21 $6,679.12 $ 18,970.34 0
113 $1,506,085.73 $ 12,236.95 $6,733.39 $ 18,970.34 0
114 $1,499,352.34 $ 12,182.24 $6,788.10 $ 18,970.34 0
115 $1,492,564.24 $ 12,127.08 $6,843.25 $ 18,970.34 0
116 $1,485,720.98 $ 12,071.48 $6,898.85 $ 18,970.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
117 $1,478,822.13 $ 12,015.43 $6,954.91 $ 18,970.34 0
118 $1,471,867.22 $ 11,958.92 $7,011.42 $ 18,970.34 0
119 $1,464,855.81 $ 11,901.95 $7,068.38 $ 18,970.34 0
120 $1,457,787.42 $ 11,844.52 $7,125.81 $ 18,970.34 0
121 $1,450,661.61 $ 11,786.63 $7,183.71 $ 18,970.34 0
122 $1,443,477.90 $ 11,728.26 $7,242.08 $ 18,970.34 0
123 $1,436,235.82 $ 11,669.42 $7,300.92 $ 18,970.34 0
124 $1,428,934.90 $ 11,610.10 $7,360.24 $ 18,970.34 0
125 $1,421,574.66 $ 11,550.29 $7,420.04 $ 18,970.34 0
126 $1,414,154.61 $ 11,490.01 $7,480.33 $ 18,970.34 0
127 $1,406,674.28 $ 11,429.23 $7,541.11 $ 18,970.34 0
128 $1,399,133.18 $ 11,367.96 $7,602.38 $ 18,970.34 0
129 $1,391,530.80 $ 11,306.19 $7,664.15 $ 18,970.34 0
130 $1,383,866.65 $ 11,243.92 $7,726.42 $ 18,970.34 0
131 $1,376,140.23 $ 11,181.14 $7,789.20 $ 18,970.34 0
132 $1,368,351.03 $ 11,117.85 $7,852.48 $ 18,970.34 0
133 $1,360,498.54 $ 11,054.05 $7,916.29 $ 18,970.34 0
134 $1,352,582.26 $ 10,989.73 $7,980.61 $ 18,970.34 0
135 $1,344,601.65 $ 10,924.89 $8,045.45 $ 18,970.34 0
136 $1,336,556.20 $ 10,859.52 $8,110.82 $ 18,970.34 0
137 $1,328,445.38 $ 10,793.62 $8,176.72 $ 18,970.34 0
138 $1,320,268.67 $ 10,727.18 $8,243.15 $ 18,970.34 0
139 $1,312,025.51 $ 10,660.21 $8,310.13 $ 18,970.34 0
140 $1,303,715.38 $ 10,592.69 $8,377.65 $ 18,970.34 0
141 $1,295,337.73 $ 10,524.62 $8,445.72 $ 18,970.34 0
142 $1,286,892.01 $ 10,456.00 $8,514.34 $ 18,970.34 0
143 $1,278,377.68 $ 10,386.82 $8,583.52 $ 18,970.34 0
144 $1,269,794.16 $ 10,317.08 $8,653.26 $ 18,970.34 0
145 $1,261,140.90 $ 10,246.77 $8,723.57 $ 18,970.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
146 $1,252,417.33 $ 10,175.89 $8,794.45 $ 18,970.34 0
147 $1,243,622.88 $ 10,104.44 $8,865.90 $ 18,970.34 0
148 $1,234,756.98 $ 10,032.40 $8,937.94 $ 18,970.34 0
149 $1,225,819.05 $ 9,959.78 $9,010.56 $ 18,970.34 0
150 $1,216,808.49 $ 9,886.57 $9,083.77 $ 18,970.34 0
151 $1,207,724.72 $ 9,812.76 $9,157.57 $ 18,970.34 0
152 $1,198,567.15 $ 9,738.36 $9,231.98 $ 18,970.34 0
153 $1,189,335.17 $ 9,663.35 $9,306.99 $ 18,970.34 0
154 $1,180,028.18 $ 9,587.73 $9,382.61 $ 18,970.34 0
155 $1,170,645.57 $ 9,511.50 $9,458.84 $ 18,970.34 0
156 $1,161,186.73 $ 9,434.64 $9,535.69 $ 18,970.34 0
157 $1,151,651.04 $ 9,357.16 $9,613.17 $ 18,970.34 0
158 $1,142,037.86 $ 9,279.06 $9,691.28 $ 18,970.34 0
159 $1,132,346.58 $ 9,200.32 $9,770.02 $ 18,970.34 0
160 $1,122,576.56 $ 9,120.93 $9,849.40 $ 18,970.34 0
161 $1,112,727.16 $ 9,040.91 $9,929.43 $ 18,970.34 0
162 $1,102,797.73 $ 8,960.23 $10,010.11 $ 18,970.34 0
163 $1,092,787.63 $ 8,878.90 $10,091.44 $ 18,970.34 0
164 $1,082,696.19 $ 8,796.91 $10,173.43 $ 18,970.34 0
165 $1,072,522.76 $ 8,714.25 $10,256.09 $ 18,970.34 0
166 $1,062,266.67 $ 8,630.92 $10,339.42 $ 18,970.34 0
167 $1,051,927.25 $ 8,546.91 $10,423.43 $ 18,970.34 0
168 $1,041,503.82 $ 8,462.22 $10,508.12 $ 18,970.34 0
169 $1,030,995.70 $ 8,376.84 $10,593.50 $ 18,970.34 0
170 $1,020,402.20 $ 8,290.77 $10,679.57 $ 18,970.34 0
171 $1,009,722.63 $ 8,204.00 $10,766.34 $ 18,970.34 0
172 $998,956.29 $ 8,116.52 $10,853.82 $ 18,970.34 0
173 $988,102.48 $ 8,028.33 $10,942.00 $ 18,970.34 0
174 $977,160.47 $ 7,939.43 $11,030.91 $ 18,970.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
175 $966,129.56 $ 7,849.80 $11,120.53 $ 18,970.34 0
176 $955,009.03 $ 7,759.45 $11,210.89 $ 18,970.34 0
177 $943,798.14 $ 7,668.36 $11,301.98 $ 18,970.34 0
178 $932,496.16 $ 7,576.53 $11,393.81 $ 18,970.34 0
179 $921,102.36 $ 7,483.96 $11,486.38 $ 18,970.34 0
180 $909,615.98 $ 7,390.63 $11,579.71 $ 18,970.34 0
181 $898,036.27 $ 7,296.54 $11,673.79 $ 18,970.34 0
182 $886,362.48 $ 7,201.70 $11,768.64 $ 18,970.34 0
183 $874,593.84 $ 7,106.07 $11,864.26 $ 18,970.34 0
184 $862,729.58 $ 7,009.68 $11,960.66 $ 18,970.34 0
185 $850,768.92 $ 6,912.50 $12,057.84 $ 18,970.34 0
186 $838,711.08 $ 6,814.53 $12,155.81 $ 18,970.34 0
187 $826,555.27 $ 6,715.76 $12,254.58 $ 18,970.34 0
188 $814,300.69 $ 6,616.19 $12,354.14 $ 18,970.34 0
189 $801,946.55 $ 6,515.82 $12,454.52 $ 18,970.34 0
190 $789,492.03 $ 6,414.62 $12,555.71 $ 18,970.34 0
191 $776,936.31 $ 6,312.61 $12,657.73 $ 18,970.34 0
192 $764,278.58 $ 6,209.76 $12,760.57 $ 18,970.34 0
193 $751,518.01 $ 6,106.08 $12,864.25 $ 18,970.34 0
194 $738,653.76 $ 6,001.56 $12,968.78 $ 18,970.34 0
195 $725,684.98 $ 5,896.19 $13,074.15 $ 18,970.34 0
196 $712,610.83 $ 5,789.96 $13,180.37 $ 18,970.34 0
197 $699,430.46 $ 5,682.87 $13,287.46 $ 18,970.34 0
198 $686,143.00 $ 5,574.91 $13,395.43 $ 18,970.34 0
199 $672,747.57 $ 5,466.07 $13,504.26 $ 18,970.34 0
200 $659,243.31 $ 5,356.35 $13,613.99 $ 18,970.34 0
201 $645,629.32 $ 5,245.74 $13,724.60 $ 18,970.34 0
202 $631,904.72 $ 5,134.23 $13,836.11 $ 18,970.34 0
203 $618,068.61 $ 5,021.81 $13,948.53 $ 18,970.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
204 $604,120.08 $ 4,908.48 $14,061.86 $ 18,970.34 0
205 $590,058.22 $ 4,794.22 $14,176.11 $ 18,970.34 0
206 $575,882.11 $ 4,679.04 $14,291.29 $ 18,970.34 0
207 $561,590.81 $ 4,562.93 $14,407.41 $ 18,970.34 0
208 $547,183.40 $ 4,445.87 $14,524.47 $ 18,970.34 0
209 $532,658.93 $ 4,327.85 $14,642.48 $ 18,970.34 0
210 $518,016.45 $ 4,208.88 $14,761.45 $ 18,970.34 0
211 $503,254.99 $ 4,088.95 $14,881.39 $ 18,970.34 0
212 $488,373.60 $ 3,968.04 $15,002.30 $ 18,970.34 0
213 $473,371.30 $ 3,846.14 $15,124.20 $ 18,970.34 0
214 $458,247.11 $ 3,723.26 $15,247.08 $ 18,970.34 0
215 $443,000.03 $ 3,599.38 $15,370.96 $ 18,970.34 0
216 $427,629.06 $ 3,474.49 $15,495.85 $ 18,970.34 0
217 $412,133.21 $ 3,348.58 $15,621.75 $ 18,970.34 0
218 $396,511.46 $ 3,221.66 $15,748.68 $ 18,970.34 0
219 $380,762.78 $ 3,093.70 $15,876.64 $ 18,970.34 0
220 $364,886.14 $ 2,964.70 $16,005.64 $ 18,970.34 0
221 $348,880.50 $ 2,834.65 $16,135.68 $ 18,970.34 0
222 $332,744.82 $ 2,703.55 $16,266.79 $ 18,970.34 0
223 $316,478.03 $ 2,571.38 $16,398.95 $ 18,970.34 0
224 $300,079.08 $ 2,438.14 $16,532.19 $ 18,970.34 0
225 $283,546.89 $ 2,303.82 $16,666.52 $ 18,970.34 0
226 $266,880.37 $ 2,168.40 $16,801.93 $ 18,970.34 0
227 $250,078.43 $ 2,031.89 $16,938.45 $ 18,970.34 0
228 $233,139.98 $ 1,894.26 $17,076.07 $ 18,970.34 0
229 $216,063.91 $ 1,755.52 $17,214.82 $ 18,970.34 0
230 $198,849.09 $ 1,615.65 $17,354.69 $ 18,970.34 0
231 $181,494.40 $ 1,474.64 $17,495.69 $ 18,970.34 0
232 $163,998.71 $ 1,332.49 $17,637.85 $ 18,970.34 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.008125
0.0008333333
PAGO A SEGUROS DE
INTERES Y DAÑOS
233 $146,360.86 $ 1,189.18 $17,781.16 $ 18,970.34 0
234 $128,579.70 $ 1,044.71 $17,925.63 $ 18,970.34 0
235 $110,654.08 $ 899.06 $18,071.27 $ 18,970.34 0
236 $92,582.81 $ 752.24 $18,218.10 $ 18,970.34 0
237 $74,364.70 $ 604.21 $18,366.12 $ 18,970.34 0
238 $55,998.58 $ 454.99 $18,515.35 $ 18,970.34 0
239 $37,483.23 $ 304.55 $18,665.79 $ 18,970.34 0
240 $18,817.45 $ 152.89 $18,817.45 $ 18,970.34 0
$0.00 2,552,880.88 2,000,000.00 4,552,880.88 -
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
OS DE CREDITO
INICIAL: $ 2,000,000.00
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 18,970.34
- 4,552,880.88
AREA DE TRABAJO
PAGO= $ 2,000,000.00 X (1+0.00825)^240 X 0.008125
(1+0.00825)^240 - 1
PAGO= $ 2,000,000.00 X 6.973525 X 0.008125 0.05665989

= =
6.973525 - 1 5.973525
PAGO= $ 2,000,000.00 X 0.0094851685 = 18,970.34 $18,970.34 -
1.95 $ 3,900,000.00
I= 2,000,000.00 X 9.75% X 20 = 3,900,000.00
I= 2,000,000.00 + 3,900,000.00 = 5,900,000.00 = 24,583.33

240
PAGO MENSUAL: = 24,583.33 X 16% = 3,933.33
IVA = 3,933.33
TOTAL = 28,516.67
TOTAL A PAGAR = $ 6,844,000.00
t= I $ 3,900,000.00
= = 20 AÑOS
C*i 195,000.00
C= I 3,900,000.00
= = $ 2,000,000.00
t*i 1.95
i= I 3,900,000.00
= = 9.75%
C*t 40,000,000.00
Cn= C+I = 2,000,000.00 + 3,900,000.00 =$ 5,900,000.00

0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
1 $ 2,000,000.00 $ 8,333.33 16,250.00
2 $ 1,991,666.67 $ 8,333.33 16,182.29
3 $ 1,983,333.33 $ 8,333.33 16,114.58
20 AÑOS 4 $ 1,975,000.00 $ 8,333.33 16,046.88
20 5 $ 1,966,666.67 $ 8,333.33 15,979.17
240 6 $ 1,958,333.33 $ 8,333.33 15,911.46
7 $ 1,950,000.00 $ 8,333.33 15,843.75
8 $ 1,941,666.67 $ 8,333.33 15,776.04
9 $ 1,933,333.33 $ 8,333.33 15,708.33
10 $ 1,925,000.00 $ 8,333.33 15,640.63
11 $ 1,916,666.67 $ 8,333.33 15,572.92
12 $ 1,908,333.33 $ 8,333.33 15,505.21
13 $ 1,900,000.00 $ 8,333.33 15,437.50
14 $ 1,891,666.67 $ 8,333.33 15,369.79
15 $ 1,883,333.33 $ 8,333.33 15,302.08
16 $ 1,875,000.00 $ 8,333.33 15,234.38
17 $ 1,866,666.67 $ 8,333.33 15,166.67
18 $ 1,858,333.33 $ 8,333.33 15,098.96
19 $ 1,850,000.00 $ 8,333.33 15,031.25
20 $ 1,841,666.67 $ 8,333.33 14,963.54
21 $ 1,833,333.33 $ 8,333.33 14,895.83
22 $ 1,825,000.00 $ 8,333.33 14,828.13
23 $ 1,816,666.67 $ 8,333.33 14,760.42
24 $ 1,808,333.33 $ 8,333.33 14,692.71
25 $ 1,800,000.00 $ 8,333.33 14,625.00
26 $ 1,791,666.67 $ 8,333.33 14,557.29
27 $ 1,783,333.33 $ 8,333.33 14,489.58
28 $ 1,775,000.00 $ 8,333.33 14,421.88
29 $ 1,766,666.67 $ 8,333.33 14,354.17
0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
30 $ 1,758,333.33 $ 8,333.33 14,286.46
31 $ 1,750,000.00 $ 8,333.33 14,218.75
32 $ 1,741,666.67 $ 8,333.33 14,151.04
33 $ 1,733,333.33 $ 8,333.33 14,083.33
34 $ 1,725,000.00 $ 8,333.33 14,015.63
35 $ 1,716,666.67 $ 8,333.33 13,947.92
36 $ 1,708,333.33 $ 8,333.33 13,880.21
37 $ 1,700,000.00 $ 8,333.33 13,812.50
38 $ 1,691,666.67 $ 8,333.33 13,744.79
39 $ 1,683,333.33 $ 8,333.33 13,677.08
40 $ 1,675,000.00 $ 8,333.33 13,609.38
41 $ 1,666,666.67 $ 8,333.33 13,541.67
42 $ 1,658,333.33 $ 8,333.33 13,473.96
43 $ 1,650,000.00 $ 8,333.33 13,406.25
44 $ 1,641,666.67 $ 8,333.33 13,338.54
45 $ 1,633,333.33 $ 8,333.33 13,270.83
46 $ 1,625,000.00 $ 8,333.33 13,203.13
47 $ 1,616,666.67 $ 8,333.33 13,135.42
48 $ 1,608,333.33 $ 8,333.33 13,067.71
49 $ 1,600,000.00 $ 8,333.33 13,000.00
50 $ 1,591,666.67 $ 8,333.33 12,932.29
51 $ 1,583,333.33 $ 8,333.33 12,864.58
52 $ 1,575,000.00 $ 8,333.33 12,796.88
53 $ 1,566,666.67 $ 8,333.33 12,729.17
54 $ 1,558,333.33 $ 8,333.33 12,661.46
55 $ 1,550,000.00 $ 8,333.33 12,593.75
56 $ 1,541,666.67 $ 8,333.33 12,526.04
57 $ 1,533,333.33 $ 8,333.33 12,458.33
58 $ 1,525,000.00 $ 8,333.33 12,390.63
0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
59 $ 1,516,666.67 $ 8,333.33 12,322.92
60 $ 1,508,333.33 $ 8,333.33 12,255.21
61 $ 1,500,000.00 $ 8,333.33 12,187.50
62 $ 1,491,666.67 $ 8,333.33 12,119.79
63 $ 1,483,333.33 $ 8,333.33 12,052.08
64 $ 1,475,000.00 $ 8,333.33 11,984.38
65 $ 1,466,666.67 $ 8,333.33 11,916.67
66 $ 1,458,333.33 $ 8,333.33 11,848.96
67 $ 1,450,000.00 $ 8,333.33 11,781.25
68 $ 1,441,666.67 $ 8,333.33 11,713.54
69 $ 1,433,333.33 $ 8,333.33 11,645.83
70 $ 1,425,000.00 $ 8,333.33 11,578.13
71 $ 1,416,666.67 $ 8,333.33 11,510.42
72 $ 1,408,333.33 $ 8,333.33 11,442.71
73 $ 1,400,000.00 $ 8,333.33 11,375.00
74 $ 1,391,666.67 $ 8,333.33 11,307.29
75 $ 1,383,333.33 $ 8,333.33 11,239.58
76 $ 1,375,000.00 $ 8,333.33 11,171.88
77 $ 1,366,666.67 $ 8,333.33 11,104.17
78 $ 1,358,333.33 $ 8,333.33 11,036.46
79 $ 1,350,000.00 $ 8,333.33 10,968.75
80 $ 1,341,666.67 $ 8,333.33 10,901.04
81 $ 1,333,333.33 $ 8,333.33 10,833.33
82 $ 1,325,000.00 $ 8,333.33 10,765.63
83 $ 1,316,666.67 $ 8,333.33 10,697.92
84 $ 1,308,333.33 $ 8,333.33 10,630.21
85 $ 1,300,000.00 $ 8,333.33 10,562.50
86 $ 1,291,666.67 $ 8,333.33 10,494.79
87 $ 1,283,333.33 $ 8,333.33 10,427.08
0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
88 $ 1,275,000.00 $ 8,333.33 10,359.38
89 $ 1,266,666.67 $ 8,333.33 10,291.67
90 $ 1,258,333.33 $ 8,333.33 10,223.96
91 $ 1,250,000.00 $ 8,333.33 10,156.25
92 $ 1,241,666.67 $ 8,333.33 10,088.54
93 $ 1,233,333.33 $ 8,333.33 10,020.83
94 $ 1,225,000.00 $ 8,333.33 9,953.13
95 $ 1,216,666.67 $ 8,333.33 9,885.42
96 $ 1,208,333.33 $ 8,333.33 9,817.71
97 $ 1,200,000.00 $ 8,333.33 9,750.00
98 $ 1,191,666.67 $ 8,333.33 9,682.29
99 $ 1,183,333.33 $ 8,333.33 9,614.58
100 $ 1,175,000.00 $ 8,333.33 9,546.88
101 $ 1,166,666.67 $ 8,333.33 9,479.17
102 $ 1,158,333.33 $ 8,333.33 9,411.46
103 $ 1,150,000.00 $ 8,333.33 9,343.75
104 $ 1,141,666.67 $ 8,333.33 9,276.04
105 $ 1,133,333.33 $ 8,333.33 9,208.33
106 $ 1,125,000.00 $ 8,333.33 9,140.63
107 $ 1,116,666.67 $ 8,333.33 9,072.92
108 $ 1,108,333.33 $ 8,333.33 9,005.21
109 $ 1,100,000.00 $ 8,333.33 8,937.50
110 $ 1,091,666.67 $ 8,333.33 8,869.79
111 $ 1,083,333.33 $ 8,333.33 8,802.08
112 $ 1,075,000.00 $ 8,333.33 8,734.38
113 $ 1,066,666.67 $ 8,333.33 8,666.67
114 $ 1,058,333.33 $ 8,333.33 8,598.96
115 $ 1,050,000.00 $ 8,333.33 8,531.25
116 $ 1,041,666.67 $ 8,333.33 8,463.54
0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
117 $ 1,033,333.33 $ 8,333.33 8,395.83
118 $ 1,025,000.00 $ 8,333.33 8,328.13
119 $ 1,016,666.67 $ 8,333.33 8,260.42
120 $ 1,008,333.33 $ 8,333.33 8,192.71
121 $ 1,000,000.00 $ 8,333.33 8,125.00
122 $ 991,666.67 $ 8,333.33 8,057.29
123 $ 983,333.33 $ 8,333.33 7,989.58
124 $ 975,000.00 $ 8,333.33 7,921.88
125 $ 966,666.67 $ 8,333.33 7,854.17
126 $ 958,333.33 $ 8,333.33 7,786.46
127 $ 950,000.00 $ 8,333.33 7,718.75
128 $ 941,666.67 $ 8,333.33 7,651.04
129 $ 933,333.33 $ 8,333.33 7,583.33
130 $ 925,000.00 $ 8,333.33 7,515.63
131 $ 916,666.67 $ 8,333.33 7,447.92
132 $ 908,333.33 $ 8,333.33 7,380.21
133 $ 900,000.00 $ 8,333.33 7,312.50
134 $ 891,666.67 $ 8,333.33 7,244.79
135 $ 883,333.33 $ 8,333.33 7,177.08
136 $ 875,000.00 $ 8,333.33 7,109.38
137 $ 866,666.67 $ 8,333.33 7,041.67
138 $ 858,333.33 $ 8,333.33 6,973.96
139 $ 850,000.00 $ 8,333.33 6,906.25
140 $ 841,666.67 $ 8,333.33 6,838.54
141 $ 833,333.33 $ 8,333.33 6,770.83
142 $ 825,000.00 $ 8,333.33 6,703.13
143 $ 816,666.67 $ 8,333.33 6,635.42
144 $ 808,333.33 $ 8,333.33 6,567.71
145 $ 800,000.00 $ 8,333.33 6,500.00
0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
146 $ 791,666.67 $ 8,333.33 6,432.29
147 $ 783,333.33 $ 8,333.33 6,364.58
148 $ 775,000.00 $ 8,333.33 6,296.88
149 $ 766,666.67 $ 8,333.33 6,229.17
150 $ 758,333.33 $ 8,333.33 6,161.46
151 $ 750,000.00 $ 8,333.33 6,093.75
152 $ 741,666.67 $ 8,333.33 6,026.04
153 $ 733,333.33 $ 8,333.33 5,958.33
154 $ 725,000.00 $ 8,333.33 5,890.63
155 $ 716,666.67 $ 8,333.33 5,822.92
156 $ 708,333.33 $ 8,333.33 5,755.21
157 $ 700,000.00 $ 8,333.33 5,687.50
158 $ 691,666.67 $ 8,333.33 5,619.79
159 $ 683,333.33 $ 8,333.33 5,552.08
160 $ 675,000.00 $ 8,333.33 5,484.38
161 $ 666,666.67 $ 8,333.33 5,416.67
162 $ 658,333.33 $ 8,333.33 5,348.96
163 $ 650,000.00 $ 8,333.33 5,281.25
164 $ 641,666.67 $ 8,333.33 5,213.54
165 $ 633,333.33 $ 8,333.33 5,145.83
166 $ 625,000.00 $ 8,333.33 5,078.13
167 $ 616,666.67 $ 8,333.33 5,010.42
168 $ 608,333.33 $ 8,333.33 4,942.71
169 $ 600,000.00 $ 8,333.33 4,875.00
170 $ 591,666.67 $ 8,333.33 4,807.29
171 $ 583,333.33 $ 8,333.33 4,739.58
172 $ 575,000.00 $ 8,333.33 4,671.88
173 $ 566,666.67 $ 8,333.33 4,604.17
174 $ 558,333.33 $ 8,333.33 4,536.46
0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
175 $ 550,000.00 $ 8,333.33 4,468.75
176 $ 541,666.67 $ 8,333.33 4,401.04
177 $ 533,333.33 $ 8,333.33 4,333.33
178 $ 525,000.00 $ 8,333.33 4,265.63
179 $ 516,666.67 $ 8,333.33 4,197.92
180 $ 508,333.33 $ 8,333.33 4,130.21
181 $ 500,000.00 $ 8,333.33 4,062.50
182 $ 491,666.67 $ 8,333.33 3,994.79
183 $ 483,333.33 $ 8,333.33 3,927.08
184 $ 475,000.00 $ 8,333.33 3,859.38
185 $ 466,666.67 $ 8,333.33 3,791.67
186 $ 458,333.33 $ 8,333.33 3,723.96
187 $ 450,000.00 $ 8,333.33 3,656.25
188 $ 441,666.67 $ 8,333.33 3,588.54
189 $ 433,333.33 $ 8,333.33 3,520.83
190 $ 425,000.00 $ 8,333.33 3,453.13
191 $ 416,666.67 $ 8,333.33 3,385.42
192 $ 408,333.33 $ 8,333.33 3,317.71
193 $ 400,000.00 $ 8,333.33 3,250.00
194 $ 391,666.67 $ 8,333.33 3,182.29
195 $ 383,333.33 $ 8,333.33 3,114.58
196 $ 375,000.00 $ 8,333.33 3,046.88
197 $ 366,666.67 $ 8,333.33 2,979.17
198 $ 358,333.33 $ 8,333.33 2,911.46
199 $ 350,000.00 $ 8,333.33 2,843.75
200 $ 341,666.67 $ 8,333.33 2,776.04
201 $ 333,333.33 $ 8,333.33 2,708.33
202 $ 325,000.00 $ 8,333.33 2,640.63
203 $ 316,666.67 $ 8,333.33 2,572.92
0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
204 $ 308,333.33 $ 8,333.33 2,505.21
205 $ 300,000.00 $ 8,333.33 2,437.50
206 $ 291,666.67 $ 8,333.33 2,369.79
207 $ 283,333.33 $ 8,333.33 2,302.08
208 $ 275,000.00 $ 8,333.33 2,234.38
209 $ 266,666.67 $ 8,333.33 2,166.67
210 $ 258,333.33 $ 8,333.33 2,098.96
211 $ 250,000.00 $ 8,333.33 2,031.25
212 $ 241,666.67 $ 8,333.33 1,963.54
213 $ 233,333.33 $ 8,333.33 1,895.83
214 $ 225,000.00 $ 8,333.33 1,828.13
215 $ 216,666.67 $ 8,333.33 1,760.42
216 $ 208,333.33 $ 8,333.33 1,692.71
217 $ 200,000.00 $ 8,333.33 1,625.00
218 $ 191,666.67 $ 8,333.33 1,557.29
219 $ 183,333.33 $ 8,333.33 1,489.58
220 $ 175,000.00 $ 8,333.33 1,421.88
221 $ 166,666.67 $ 8,333.33 1,354.17
222 $ 158,333.33 $ 8,333.33 1,286.46
223 $ 150,000.00 $ 8,333.33 1,218.75
224 $ 141,666.67 $ 8,333.33 1,151.04
225 $ 133,333.33 $ 8,333.33 1,083.33
226 $ 125,000.00 $ 8,333.33 1,015.63
227 $ 116,666.67 $ 8,333.33 947.92
228 $ 108,333.33 $ 8,333.33 880.21
229 $ 100,000.00 $ 8,333.33 812.50
230 $ 91,666.67 $ 8,333.33 744.79
231 $ 83,333.33 $ 8,333.33 677.08
232 $ 75,000.00 $ 8,333.33 609.38
0.0094851685
$ 16,250.00 CAPITAL INICIAL: $ 2,000,000.00

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
233 $ 66,666.67 $ 8,333.33 541.67
234 $ 58,333.33 $ 8,333.33 473.96
235 $ 50,000.00 $ 8,333.33 406.25
236 $ 41,666.67 $ 8,333.33 338.54
237 $ 33,333.33 $ 8,333.33 270.83
238 $ 25,000.00 $ 8,333.33 203.13
239 $ 16,666.67 $ 8,333.33 135.42
240 $ 8,333.33 $ 8,333.33 67.71
$ 241,000,000.00 $ 2,000,000.00 $ 1,958,125.00
9.7500%
IMPUESTO TOTAL
16%
2,600.00 27,183.33
2,589.17 27,104.79
2,578.33 27,026.25
2,567.50 26,947.71
2,556.67 26,869.17
2,545.83 26,790.63
2,535.00 26,712.08
2,524.17 26,633.54
2,513.33 26,555.00
2,502.50 26,476.46
2,491.67 26,397.92
2,480.83 26,319.38
2,470.00 26,240.83
2,459.17 26,162.29
2,448.33 26,083.75
2,437.50 26,005.21
2,426.67 25,926.67
2,415.83 25,848.13
2,405.00 25,769.58
2,394.17 25,691.04
2,383.33 25,612.50
2,372.50 25,533.96
2,361.67 25,455.42
2,350.83 25,376.88
2,340.00 25,298.33
2,329.17 25,219.79
2,318.33 25,141.25
2,307.50 25,062.71
2,296.67 24,984.17
9.7500%
IMPUESTO TOTAL
16%
2,285.83 24,905.63
2,275.00 24,827.08
2,264.17 24,748.54
2,253.33 24,670.00
2,242.50 24,591.46
2,231.67 24,512.92
2,220.83 24,434.38
2,210.00 24,355.83
2,199.17 24,277.29
2,188.33 24,198.75
2,177.50 24,120.21
2,166.67 24,041.67
2,155.83 23,963.13
2,145.00 23,884.58
2,134.17 23,806.04
2,123.33 23,727.50
2,112.50 23,648.96
2,101.67 23,570.42
2,090.83 23,491.88
2,080.00 23,413.33
2,069.17 23,334.79
2,058.33 23,256.25
2,047.50 23,177.71
2,036.67 23,099.17
2,025.83 23,020.63
2,015.00 22,942.08
2,004.17 22,863.54
1,993.33 22,785.00
1,982.50 22,706.46
9.7500%
IMPUESTO TOTAL
16%
1,971.67 22,627.92
1,960.83 22,549.38
1,950.00 22,470.83
1,939.17 22,392.29
1,928.33 22,313.75
1,917.50 22,235.21
1,906.67 22,156.67
1,895.83 22,078.13
1,885.00 21,999.58
1,874.17 21,921.04
1,863.33 21,842.50
1,852.50 21,763.96
1,841.67 21,685.42
1,830.83 21,606.88
1,820.00 21,528.33
1,809.17 21,449.79
1,798.33 21,371.25
1,787.50 21,292.71
1,776.67 21,214.17
1,765.83 21,135.63
1,755.00 21,057.08
1,744.17 20,978.54
1,733.33 20,900.00
1,722.50 20,821.46
1,711.67 20,742.92
1,700.83 20,664.38
1,690.00 20,585.83
1,679.17 20,507.29
1,668.33 20,428.75
9.7500%
IMPUESTO TOTAL
16%
1,657.50 20,350.21
1,646.67 20,271.67
1,635.83 20,193.13
1,625.00 20,114.58
1,614.17 20,036.04
1,603.33 19,957.50
1,592.50 19,878.96
1,581.67 19,800.42
1,570.83 19,721.88
1,560.00 19,643.33
1,549.17 19,564.79
1,538.33 19,486.25
1,527.50 19,407.71
1,516.67 19,329.17
1,505.83 19,250.63
1,495.00 19,172.08
1,484.17 19,093.54
1,473.33 19,015.00
1,462.50 18,936.46
1,451.67 18,857.92
1,440.83 18,779.38
1,430.00 18,700.83
1,419.17 18,622.29
1,408.33 18,543.75
1,397.50 18,465.21
1,386.67 18,386.67
1,375.83 18,308.13
1,365.00 18,229.58
1,354.17 18,151.04
9.7500%
IMPUESTO TOTAL
16%
1,343.33 18,072.50
1,332.50 17,993.96
1,321.67 17,915.42
1,310.83 17,836.88
1,300.00 17,758.33
1,289.17 17,679.79
1,278.33 17,601.25
1,267.50 17,522.71
1,256.67 17,444.17
1,245.83 17,365.63
1,235.00 17,287.08
1,224.17 17,208.54
1,213.33 17,130.00
1,202.50 17,051.46
1,191.67 16,972.92
1,180.83 16,894.38
1,170.00 16,815.83
1,159.17 16,737.29
1,148.33 16,658.75
1,137.50 16,580.21
1,126.67 16,501.67
1,115.83 16,423.13
1,105.00 16,344.58
1,094.17 16,266.04
1,083.33 16,187.50
1,072.50 16,108.96
1,061.67 16,030.42
1,050.83 15,951.88
1,040.00 15,873.33
9.7500%
IMPUESTO TOTAL
16%
1,029.17 15,794.79
1,018.33 15,716.25
1,007.50 15,637.71
996.67 15,559.17
985.83 15,480.63
975.00 15,402.08
964.17 15,323.54
953.33 15,245.00
942.50 15,166.46
931.67 15,087.92
920.83 15,009.38
910.00 14,930.83
899.17 14,852.29
888.33 14,773.75
877.50 14,695.21
866.67 14,616.67
855.83 14,538.13
845.00 14,459.58
834.17 14,381.04
823.33 14,302.50
812.50 14,223.96
801.67 14,145.42
790.83 14,066.88
780.00 13,988.33
769.17 13,909.79
758.33 13,831.25
747.50 13,752.71
736.67 13,674.17
725.83 13,595.63
9.7500%
IMPUESTO TOTAL
16%
715.00 13,517.08
704.17 13,438.54
693.33 13,360.00
682.50 13,281.46
671.67 13,202.92
660.83 13,124.38
650.00 13,045.83
639.17 12,967.29
628.33 12,888.75
617.50 12,810.21
606.67 12,731.67
595.83 12,653.13
585.00 12,574.58
574.17 12,496.04
563.33 12,417.50
552.50 12,338.96
541.67 12,260.42
530.83 12,181.88
520.00 12,103.33
509.17 12,024.79
498.33 11,946.25
487.50 11,867.71
476.67 11,789.17
465.83 11,710.63
455.00 11,632.08
444.17 11,553.54
433.33 11,475.00
422.50 11,396.46
411.67 11,317.92
9.7500%
IMPUESTO TOTAL
16%
400.83 11,239.38
390.00 11,160.83
379.17 11,082.29
368.33 11,003.75
357.50 10,925.21
346.67 10,846.67
335.83 10,768.13
325.00 10,689.58
314.17 10,611.04
303.33 10,532.50
292.50 10,453.96
281.67 10,375.42
270.83 10,296.88
260.00 10,218.33
249.17 10,139.79
238.33 10,061.25
227.50 9,982.71
216.67 9,904.17
205.83 9,825.63
195.00 9,747.08
184.17 9,668.54
173.33 9,590.00
162.50 9,511.46
151.67 9,432.92
140.83 9,354.38
130.00 9,275.83
119.17 9,197.29
108.33 9,118.75
97.50 9,040.21
9.7500%
IMPUESTO TOTAL
16%
86.67 8,961.67
75.83 8,883.13
65.00 8,804.58
54.17 8,726.04
43.33 8,647.50
32.50 8,568.96
21.67 8,490.42
10.83 8,411.88
$ 313,300.00 $ 4,271,425.00
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
O APERTURA: CAT: 13.40%
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
1 2,000,000.80 $ 19,333.34 $2,133.23 $ 21,466.57 0

2 $1,997,867.57 $ 19,312.72 $2,153.85 $ 21,466.57 0
3 $1,995,713.71 $ 19,291.90 $2,174.67 $ 21,466.57 0
4 $1,993,539.04 $ 19,270.88 $2,195.70 $ 21,466.57 0
5 $1,991,343.34 $ 19,249.65 $2,216.92 $ 21,466.57 0
6 $1,989,126.42 $ 19,228.22 $2,238.35 $ 21,466.57 0
7 $1,986,888.07 $ 19,206.58 $2,259.99 $ 21,466.57 0
8 $1,984,628.08 $ 19,184.74 $2,281.84 $ 21,466.57 0
9 $1,982,346.24 $ 19,162.68 $2,303.89 $ 21,466.57 0
10 $1,980,042.35 $ 19,140.41 $2,326.16 $ 21,466.57 0
11 $1,977,716.18 $ 19,117.92 $2,348.65 $ 21,466.57 0
12 $1,975,367.53 $ 19,095.22 $2,371.35 $ 21,466.57 0
13 $1,972,996.18 $ 19,072.30 $2,394.28 $ 21,466.57 0
14 $1,970,601.90 $ 19,049.15 $2,417.42 $ 21,466.57 0
15 $1,968,184.48 $ 19,025.78 $2,440.79 $ 21,466.57 0
16 $1,965,743.69 $ 19,002.19 $2,464.38 $ 21,466.57 0
17 $1,963,279.30 $ 18,978.37 $2,488.21 $ 21,466.57 0
18 $1,960,791.10 $ 18,954.31 $2,512.26 $ 21,466.57 0
19 $1,958,278.84 $ 18,930.03 $2,536.55 $ 21,466.57 0
20 $1,955,742.29 $ 18,905.51 $2,561.07 $ 21,466.57 0
21 $1,953,181.23 $ 18,880.75 $2,585.82 $ 21,466.57 0
22 $1,950,595.40 $ 18,855.76 $2,610.82 $ 21,466.57 0
23 $1,947,984.59 $ 18,830.52 $2,636.06 $ 21,466.57 0
24 $1,945,348.53 $ 18,805.04 $2,661.54 $ 21,466.57 0
25 $1,942,686.99 $ 18,779.31 $2,687.27 $ 21,466.57 0
26 $1,939,999.73 $ 18,753.33 $2,713.24 $ 21,466.57 0
27 $1,937,286.48 $ 18,727.10 $2,739.47 $ 21,466.57 0
28 $1,934,547.01 $ 18,700.62 $2,765.95 $ 21,466.57 0
29 $1,931,781.06 $ 18,673.88 $2,792.69 $ 21,466.57 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
30 $1,928,988.37 $ 18,646.89 $2,819.69 $ 21,466.57 0
31 $1,926,168.68 $ 18,619.63 $2,846.94 $ 21,466.57 0
32 $1,923,321.74 $ 18,592.11 $2,874.46 $ 21,466.57 0
33 $1,920,447.27 $ 18,564.32 $2,902.25 $ 21,466.57 0
34 $1,917,545.02 $ 18,536.27 $2,930.31 $ 21,466.57 0
35 $1,914,614.72 $ 18,507.94 $2,958.63 $ 21,466.57 0
36 $1,911,656.09 $ 18,479.34 $2,987.23 $ 21,466.57 0
37 $1,908,668.85 $ 18,450.47 $3,016.11 $ 21,466.57 0
38 $1,905,652.75 $ 18,421.31 $3,045.26 $ 21,466.57 0
39 $1,902,607.48 $ 18,391.87 $3,074.70 $ 21,466.57 0
40 $1,899,532.78 $ 18,362.15 $3,104.42 $ 21,466.57 0
41 $1,896,428.36 $ 18,332.14 $3,134.43 $ 21,466.57 0
42 $1,893,293.92 $ 18,301.84 $3,164.73 $ 21,466.57 0
43 $1,890,129.19 $ 18,271.25 $3,195.33 $ 21,466.57 0
44 $1,886,933.87 $ 18,240.36 $3,226.21 $ 21,466.57 0
45 $1,883,707.65 $ 18,209.17 $3,257.40 $ 21,466.57 0
46 $1,880,450.25 $ 18,177.69 $3,288.89 $ 21,466.57 0
47 $1,877,161.36 $ 18,145.89 $3,320.68 $ 21,466.57 0
48 $1,873,840.68 $ 18,113.79 $3,352.78 $ 21,466.57 0
49 $1,870,487.90 $ 18,081.38 $3,385.19 $ 21,466.57 0
50 $1,867,102.71 $ 18,048.66 $3,417.91 $ 21,466.57 0
51 $1,863,684.80 $ 18,015.62 $3,450.95 $ 21,466.57 0
52 $1,860,233.84 $ 17,982.26 $3,484.31 $ 21,466.57 0
53 $1,856,749.53 $ 17,948.58 $3,518.00 $ 21,466.57 0
54 $1,853,231.53 $ 17,914.57 $3,552.00 $ 21,466.57 0
55 $1,849,679.53 $ 17,880.24 $3,586.34 $ 21,466.57 0
56 $1,846,093.19 $ 17,845.57 $3,621.01 $ 21,466.57 0
57 $1,842,472.19 $ 17,810.56 $3,656.01 $ 21,466.57 0
58 $1,838,816.18 $ 17,775.22 $3,691.35 $ 21,466.57 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
59 $1,835,124.83 $ 17,739.54 $3,727.03 $ 21,466.57 0
60 $1,831,397.79 $ 17,703.51 $3,763.06 $ 21,466.57 0
61 $1,827,634.73 $ 17,667.14 $3,799.44 $ 21,466.57 0
62 $1,823,835.29 $ 17,630.41 $3,836.17 $ 21,466.57 0
63 $1,819,999.13 $ 17,593.32 $3,873.25 $ 21,466.57 0
64 $1,816,125.88 $ 17,555.88 $3,910.69 $ 21,466.57 0
65 $1,812,215.19 $ 17,518.08 $3,948.49 $ 21,466.57 0
66 $1,808,266.69 $ 17,479.91 $3,986.66 $ 21,466.57 0
67 $1,804,280.03 $ 17,441.37 $4,025.20 $ 21,466.57 0
68 $1,800,254.83 $ 17,402.46 $4,064.11 $ 21,466.57 0
69 $1,796,190.72 $ 17,363.18 $4,103.40 $ 21,466.57 0
70 $1,792,087.32 $ 17,323.51 $4,143.06 $ 21,466.57 0
71 $1,787,944.26 $ 17,283.46 $4,183.11 $ 21,466.57 0
72 $1,783,761.15 $ 17,243.02 $4,223.55 $ 21,466.57 0
73 $1,779,537.60 $ 17,202.20 $4,264.38 $ 21,466.57 0
74 $1,775,273.22 $ 17,160.97 $4,305.60 $ 21,466.57 0
75 $1,770,967.62 $ 17,119.35 $4,347.22 $ 21,466.57 0
76 $1,766,620.40 $ 17,077.33 $4,389.24 $ 21,466.57 0
77 $1,762,231.16 $ 17,034.90 $4,431.67 $ 21,466.57 0
78 $1,757,799.48 $ 16,992.06 $4,474.51 $ 21,466.57 0
79 $1,753,324.97 $ 16,948.81 $4,517.77 $ 21,466.57 0
80 $1,748,807.21 $ 16,905.14 $4,561.44 $ 21,466.57 0
81 $1,744,245.77 $ 16,861.04 $4,605.53 $ 21,466.57 0
82 $1,739,640.24 $ 16,816.52 $4,650.05 $ 21,466.57 0
83 $1,734,990.19 $ 16,771.57 $4,695.00 $ 21,466.57 0
84 $1,730,295.18 $ 16,726.19 $4,740.39 $ 21,466.57 0
85 $1,725,554.80 $ 16,680.36 $4,786.21 $ 21,466.57 0
86 $1,720,768.59 $ 16,634.10 $4,832.48 $ 21,466.57 0
87 $1,715,936.11 $ 16,587.38 $4,879.19 $ 21,466.57 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
88 $1,711,056.92 $ 16,540.22 $4,926.36 $ 21,466.57 0
89 $1,706,130.56 $ 16,492.60 $4,973.98 $ 21,466.57 0
90 $1,701,156.58 $ 16,444.51 $5,022.06 $ 21,466.57 0
91 $1,696,134.52 $ 16,395.97 $5,070.61 $ 21,466.57 0
92 $1,691,063.91 $ 16,346.95 $5,119.62 $ 21,466.57 0
93 $1,685,944.29 $ 16,297.46 $5,169.11 $ 21,466.57 0
94 $1,680,775.18 $ 16,247.49 $5,219.08 $ 21,466.57 0
95 $1,675,556.10 $ 16,197.04 $5,269.53 $ 21,466.57 0
96 $1,670,286.57 $ 16,146.10 $5,320.47 $ 21,466.57 0
97 $1,664,966.10 $ 16,094.67 $5,371.90 $ 21,466.57 0
98 $1,659,594.19 $ 16,042.74 $5,423.83 $ 21,466.57 0
99 $1,654,170.36 $ 15,990.31 $5,476.26 $ 21,466.57 0
100 $1,648,694.10 $ 15,937.38 $5,529.20 $ 21,466.57 0
101 $1,643,164.91 $ 15,883.93 $5,582.65 $ 21,466.57 0
102 $1,637,582.26 $ 15,829.96 $5,636.61 $ 21,466.57 0
103 $1,631,945.65 $ 15,775.47 $5,691.10 $ 21,466.57 0
104 $1,626,254.55 $ 15,720.46 $5,746.11 $ 21,466.57 0
105 $1,620,508.43 $ 15,664.91 $5,801.66 $ 21,466.57 0
106 $1,614,706.78 $ 15,608.83 $5,857.74 $ 21,466.57 0
107 $1,608,849.03 $ 15,552.21 $5,914.37 $ 21,466.57 0
108 $1,602,934.67 $ 15,495.04 $5,971.54 $ 21,466.57 0
109 $1,596,963.13 $ 15,437.31 $6,029.26 $ 21,466.57 0
110 $1,590,933.86 $ 15,379.03 $6,087.55 $ 21,466.57 0
111 $1,584,846.32 $ 15,320.18 $6,146.39 $ 21,466.57 0
112 $1,578,699.92 $ 15,260.77 $6,205.81 $ 21,466.57 0
113 $1,572,494.12 $ 15,200.78 $6,265.80 $ 21,466.57 0
114 $1,566,228.32 $ 15,140.21 $6,326.37 $ 21,466.57 0
115 $1,559,901.95 $ 15,079.05 $6,387.52 $ 21,466.57 0
116 $1,553,514.43 $ 15,017.31 $6,449.27 $ 21,466.57 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
117 $1,547,065.16 $ 14,954.96 $6,511.61 $ 21,466.57 0
118 $1,540,553.55 $ 14,892.02 $6,574.56 $ 21,466.57 0
119 $1,533,979.00 $ 14,828.46 $6,638.11 $ 21,466.57 0
120 $1,527,340.89 $ 14,764.30 $6,702.28 $ 21,466.57 0
121 $1,520,638.61 $ 14,699.51 $6,767.07 $ 21,466.57 0
122 $1,513,871.54 $ 14,634.09 $6,832.48 $ 21,466.57 0
123 $1,507,039.06 $ 14,568.04 $6,898.53 $ 21,466.57 0
124 $1,500,140.53 $ 14,501.36 $6,965.22 $ 21,466.57 0
125 $1,493,175.31 $ 14,434.03 $7,032.55 $ 21,466.57 0
126 $1,486,142.77 $ 14,366.05 $7,100.53 $ 21,466.57 0
127 $1,479,042.24 $ 14,297.41 $7,169.17 $ 21,466.57 0
128 $1,471,873.07 $ 14,228.11 $7,238.47 $ 21,466.57 0
129 $1,464,634.61 $ 14,158.13 $7,308.44 $ 21,466.57 0
130 $1,457,326.17 $ 14,087.49 $7,379.09 $ 21,466.57 0
131 $1,449,947.08 $ 14,016.16 $7,450.42 $ 21,466.57 0
132 $1,442,496.66 $ 13,944.13 $7,522.44 $ 21,466.57 0
133 $1,434,974.22 $ 13,871.42 $7,595.16 $ 21,466.57 0
134 $1,427,379.06 $ 13,798.00 $7,668.58 $ 21,466.57 0
135 $1,419,710.49 $ 13,723.87 $7,742.71 $ 21,466.57 0
136 $1,411,967.78 $ 13,649.02 $7,817.55 $ 21,466.57 0
137 $1,404,150.23 $ 13,573.45 $7,893.12 $ 21,466.57 0
138 $1,396,257.11 $ 13,497.15 $7,969.42 $ 21,466.57 0
139 $1,388,287.69 $ 13,420.11 $8,046.46 $ 21,466.57 0
140 $1,380,241.23 $ 13,342.33 $8,124.24 $ 21,466.57 0
141 $1,372,116.98 $ 13,263.80 $8,202.78 $ 21,466.57 0
142 $1,363,914.21 $ 13,184.50 $8,282.07 $ 21,466.57 0
143 $1,355,632.14 $ 13,104.44 $8,362.13 $ 21,466.57 0
144 $1,347,270.01 $ 13,023.61 $8,442.96 $ 21,466.57 0
145 $1,338,827.04 $ 12,941.99 $8,524.58 $ 21,466.57 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
146 $1,330,302.46 $ 12,859.59 $8,606.98 $ 21,466.57 0
147 $1,321,695.48 $ 12,776.39 $8,690.18 $ 21,466.57 0
148 $1,313,005.30 $ 12,692.38 $8,774.19 $ 21,466.57 0
149 $1,304,231.11 $ 12,607.57 $8,859.01 $ 21,466.57 0
150 $1,295,372.10 $ 12,521.93 $8,944.64 $ 21,466.57 0
151 $1,286,427.46 $ 12,435.47 $9,031.11 $ 21,466.57 0
152 $1,277,396.35 $ 12,348.16 $9,118.41 $ 21,466.57 0
153 $1,268,277.94 $ 12,260.02 $9,206.55 $ 21,466.57 0
154 $1,259,071.38 $ 12,171.02 $9,295.55 $ 21,466.57 0
155 $1,249,775.83 $ 12,081.17 $9,385.41 $ 21,466.57 0
156 $1,240,390.43 $ 11,990.44 $9,476.13 $ 21,466.57 0
157 $1,230,914.29 $ 11,898.84 $9,567.74 $ 21,466.57 0
158 $1,221,346.56 $ 11,806.35 $9,660.22 $ 21,466.57 0
159 $1,211,686.33 $ 11,712.97 $9,753.61 $ 21,466.57 0
160 $1,201,932.73 $ 11,618.68 $9,847.89 $ 21,466.57 0
161 $1,192,084.84 $ 11,523.49 $9,943.09 $ 21,466.57 0
162 $1,182,141.75 $ 11,427.37 $10,039.20 $ 21,466.57 0
163 $1,172,102.55 $ 11,330.32 $10,136.25 $ 21,466.57 0
164 $1,161,966.30 $ 11,232.34 $10,234.23 $ 21,466.57 0
165 $1,151,732.06 $ 11,133.41 $10,333.16 $ 21,466.57 0
166 $1,141,398.90 $ 11,033.52 $10,433.05 $ 21,466.57 0
167 $1,130,965.85 $ 10,932.67 $10,533.90 $ 21,466.57 0
168 $1,120,431.94 $ 10,830.84 $10,635.73 $ 21,466.57 0
169 $1,109,796.21 $ 10,728.03 $10,738.54 $ 21,466.57 0
170 $1,099,057.67 $ 10,624.22 $10,842.35 $ 21,466.57 0
171 $1,088,215.32 $ 10,519.41 $10,947.16 $ 21,466.57 0
172 $1,077,268.16 $ 10,413.59 $11,052.98 $ 21,466.57 0
173 $1,066,215.18 $ 10,306.75 $11,159.83 $ 21,466.57 0
174 $1,055,055.35 $ 10,198.87 $11,267.71 $ 21,466.57 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
175 $1,043,787.65 $ 10,089.95 $11,376.63 $ 21,466.57 0
176 $1,032,411.02 $ 9,979.97 $11,486.60 $ 21,466.57 0
177 $1,020,924.42 $ 9,868.94 $11,597.64 $ 21,466.57 0
178 $1,009,326.78 $ 9,756.83 $11,709.75 $ 21,466.57 0
179 $997,617.03 $ 9,643.63 $11,822.94 $ 21,466.57 0
180 $985,794.09 $ 9,529.34 $11,937.23 $ 21,466.57 0
181 $973,856.86 $ 9,413.95 $12,052.62 $ 21,466.57 0
182 $961,804.23 $ 9,297.44 $12,169.13 $ 21,466.57 0
183 $949,635.10 $ 9,179.81 $12,286.77 $ 21,466.57 0
184 $937,348.33 $ 9,061.03 $12,405.54 $ 21,466.57 0
185 $924,942.79 $ 8,941.11 $12,525.46 $ 21,466.57 0
186 $912,417.33 $ 8,820.03 $12,646.54 $ 21,466.57 0
187 $899,770.79 $ 8,697.78 $12,768.79 $ 21,466.57 0
188 $887,002.00 $ 8,574.35 $12,892.22 $ 21,466.57 0
189 $874,109.78 $ 8,449.73 $13,016.85 $ 21,466.57 0
190 $861,092.94 $ 8,323.90 $13,142.68 $ 21,466.57 0
191 $847,950.26 $ 8,196.85 $13,269.72 $ 21,466.57 0
192 $834,680.54 $ 8,068.58 $13,398.00 $ 21,466.57 0
193 $821,282.54 $ 7,939.06 $13,527.51 $ 21,466.57 0
194 $807,755.03 $ 7,808.30 $13,658.28 $ 21,466.57 0
195 $794,096.76 $ 7,676.27 $13,790.31 $ 21,466.57 0
196 $780,306.45 $ 7,542.96 $13,923.61 $ 21,466.57 0
197 $766,382.84 $ 7,408.37 $14,058.21 $ 21,466.57 0
198 $752,324.63 $ 7,272.47 $14,194.10 $ 21,466.57 0
199 $738,130.53 $ 7,135.26 $14,331.31 $ 21,466.57 0
200 $723,799.22 $ 6,996.73 $14,469.85 $ 21,466.57 0
201 $709,329.37 $ 6,856.85 $14,609.72 $ 21,466.57 0
202 $694,719.65 $ 6,715.62 $14,750.95 $ 21,466.57 0
203 $679,968.70 $ 6,573.03 $14,893.54 $ 21,466.57 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
204 $665,075.15 $ 6,429.06 $15,037.51 $ 21,466.57 0
205 $650,037.64 $ 6,283.70 $15,182.88 $ 21,466.57 0
206 $634,854.76 $ 6,136.93 $15,329.64 $ 21,466.57 0
207 $619,525.12 $ 5,988.74 $15,477.83 $ 21,466.57 0
208 $604,047.29 $ 5,839.12 $15,627.45 $ 21,466.57 0
209 $588,419.84 $ 5,688.06 $15,778.52 $ 21,466.57 0
210 $572,641.32 $ 5,535.53 $15,931.04 $ 21,466.57 0
211 $556,710.28 $ 5,381.53 $16,085.04 $ 21,466.57 0
212 $540,625.24 $ 5,226.04 $16,240.53 $ 21,466.57 0
213 $524,384.71 $ 5,069.05 $16,397.52 $ 21,466.57 0
214 $507,987.19 $ 4,910.54 $16,556.03 $ 21,466.57 0
215 $491,431.16 $ 4,750.50 $16,716.07 $ 21,466.57 0
216 $474,715.08 $ 4,588.91 $16,877.66 $ 21,466.57 0
217 $457,837.42 $ 4,425.76 $17,040.81 $ 21,466.57 0
218 $440,796.61 $ 4,261.03 $17,205.54 $ 21,466.57 0
219 $423,591.07 $ 4,094.71 $17,371.86 $ 21,466.57 0
220 $406,219.21 $ 3,926.79 $17,539.79 $ 21,466.57 0
221 $388,679.42 $ 3,757.23 $17,709.34 $ 21,466.57 0
222 $370,970.08 $ 3,586.04 $17,880.53 $ 21,466.57 0
223 $353,089.55 $ 3,413.20 $18,053.37 $ 21,466.57 0
224 $335,036.18 $ 3,238.68 $18,227.89 $ 21,466.57 0
225 $316,808.29 $ 3,062.48 $18,404.09 $ 21,466.57 0
226 $298,404.19 $ 2,884.57 $18,582.00 $ 21,466.57 0
227 $279,822.19 $ 2,704.95 $18,761.63 $ 21,466.57 0
228 $261,060.57 $ 2,523.59 $18,942.99 $ 21,466.57 0
229 $242,117.58 $ 2,340.47 $19,126.10 $ 21,466.57 0
230 $222,991.47 $ 2,155.58 $19,310.99 $ 21,466.57 0
231 $203,680.48 $ 1,968.91 $19,497.66 $ 21,466.57 0
232 $184,182.82 $ 1,780.43 $19,686.14 $ 21,466.57 0
DATOS DE CREDITO
PLAZO: 20 AÑOS
20
240
TASA DE INTERES
0.0096666667
0
PAGO A SEGUROS DE
INTERES Y DAÑOS
233 $164,496.68 $ 1,590.13 $19,876.44 $ 21,466.57 0
234 $144,620.24 $ 1,398.00 $20,068.58 $ 21,466.57 0
235 $124,551.66 $ 1,204.00 $20,262.57 $ 21,466.57 0
236 $104,289.09 $ 1,008.13 $20,458.45 $ 21,466.57 0
237 $83,830.64 $ 810.36 $20,656.21 $ 21,466.57 0
238 $63,174.43 $ 610.69 $20,855.89 $ 21,466.57 0
239 $42,318.55 $ 409.08 $21,057.49 $ 21,466.57 0
240 $21,261.05 $ 205.52 $21,261.05 $ 21,466.57 0
-$0.00 3,151,976.95 2,000,000.80 5,151,977.75 -
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
OS DE CREDITO
INICIAL: $ 2,000,000.80
COMISIÓN POR
AUTORIZACIÓN
DE CRÉDITO
DIFERIDA: 0.000%
0

CRED. DIF.
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 21,466.57
- 5,151,977.75
AREA DE TRABAJO
PAGO= $ 2,000,000.80 X (1+0.00825)^240 X 0.00966667
(1+0.00825)^240 - 1
PAGO= $ 2,000,000.80 X 10.062930 X 0.00966667 0.09727499

= =
10.062930 - 1 9.062930
PAGO= $ 2,000,000.80 X 0.0107332827 = 21,466.57 $21,466.57 -
2.32 $ 4,640,001.86
I= 2,000,000.80 X 11.60% X 20 = 4,640,001.86
I= 2,000,000.80 + 4,640,001.86 = 6,640,002.66 = 27,666.68

240
PAGO MENSUAL: = 27,666.68 X 16% = 4,426.67
IVA = 4,426.67
TOTAL = 32,093.35
TOTAL A PAGAR = $ 7,702,403.08
t= I $ 4,640,001.86
= = 20 AÑOS
C*i 232,000.09
C= I 4,640,001.86
= = $ 2,000,000.80
t*i 2.32
i= I 4,640,001.86
= = 11.60%
C*t 40,000,016.00
Cn= C+I = 2,000,000.80 + 4,640,001.86 =$ 6,640,002.66

0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
1 $ 2,000,000.80 $ 8,333.34 19,333.34
2 $ 1,991,667.46 $ 8,333.34 19,252.79
3 $ 1,983,334.13 $ 8,333.34 19,172.23
20 AÑOS 4 $ 1,975,000.79 $ 8,333.34 19,091.67
20 5 $ 1,966,667.45 $ 8,333.34 19,011.12
240 6 $ 1,958,334.12 $ 8,333.34 18,930.56
7 $ 1,950,000.78 $ 8,333.34 18,850.01
8 $ 1,941,667.44 $ 8,333.34 18,769.45
9 $ 1,933,334.11 $ 8,333.34 18,688.90
10 $ 1,925,000.77 $ 8,333.34 18,608.34
11 $ 1,916,667.43 $ 8,333.34 18,527.79
12 $ 1,908,334.10 $ 8,333.34 18,447.23
13 $ 1,900,000.76 $ 8,333.34 18,366.67
14 $ 1,891,667.42 $ 8,333.34 18,286.12
15 $ 1,883,334.09 $ 8,333.34 18,205.56
16 $ 1,875,000.75 $ 8,333.34 18,125.01
17 $ 1,866,667.41 $ 8,333.34 18,044.45
18 $ 1,858,334.08 $ 8,333.34 17,963.90
19 $ 1,850,000.74 $ 8,333.34 17,883.34
20 $ 1,841,667.40 $ 8,333.34 17,802.78
21 $ 1,833,334.07 $ 8,333.34 17,722.23
22 $ 1,825,000.73 $ 8,333.34 17,641.67
23 $ 1,816,667.39 $ 8,333.34 17,561.12
24 $ 1,808,334.06 $ 8,333.34 17,480.56
25 $ 1,800,000.72 $ 8,333.34 17,400.01
26 $ 1,791,667.38 $ 8,333.34 17,319.45
27 $ 1,783,334.05 $ 8,333.34 17,238.90
28 $ 1,775,000.71 $ 8,333.34 17,158.34
29 $ 1,766,667.37 $ 8,333.34 17,077.78
0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
30 $ 1,758,334.04 $ 8,333.34 16,997.23
31 $ 1,750,000.70 $ 8,333.34 16,916.67
32 $ 1,741,667.36 $ 8,333.34 16,836.12
33 $ 1,733,334.03 $ 8,333.34 16,755.56
34 $ 1,725,000.69 $ 8,333.34 16,675.01
35 $ 1,716,667.35 $ 8,333.34 16,594.45
36 $ 1,708,334.02 $ 8,333.34 16,513.90
37 $ 1,700,000.68 $ 8,333.34 16,433.34
38 $ 1,691,667.34 $ 8,333.34 16,352.78
39 $ 1,683,334.01 $ 8,333.34 16,272.23
40 $ 1,675,000.67 $ 8,333.34 16,191.67
41 $ 1,666,667.33 $ 8,333.34 16,111.12
42 $ 1,658,334.00 $ 8,333.34 16,030.56
43 $ 1,650,000.66 $ 8,333.34 15,950.01
44 $ 1,641,667.32 $ 8,333.34 15,869.45
45 $ 1,633,333.99 $ 8,333.34 15,788.90
46 $ 1,625,000.65 $ 8,333.34 15,708.34
47 $ 1,616,667.31 $ 8,333.34 15,627.78
48 $ 1,608,333.98 $ 8,333.34 15,547.23
49 $ 1,600,000.64 $ 8,333.34 15,466.67
50 $ 1,591,667.30 $ 8,333.34 15,386.12
51 $ 1,583,333.97 $ 8,333.34 15,305.56
52 $ 1,575,000.63 $ 8,333.34 15,225.01
53 $ 1,566,667.29 $ 8,333.34 15,144.45
54 $ 1,558,333.96 $ 8,333.34 15,063.89
55 $ 1,550,000.62 $ 8,333.34 14,983.34
56 $ 1,541,667.28 $ 8,333.34 14,902.78
57 $ 1,533,333.95 $ 8,333.34 14,822.23
58 $ 1,525,000.61 $ 8,333.34 14,741.67
0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
59 $ 1,516,667.27 $ 8,333.34 14,661.12
60 $ 1,508,333.94 $ 8,333.34 14,580.56
61 $ 1,500,000.60 $ 8,333.34 14,500.01
62 $ 1,491,667.26 $ 8,333.34 14,419.45
63 $ 1,483,333.93 $ 8,333.34 14,338.89
64 $ 1,475,000.59 $ 8,333.34 14,258.34
65 $ 1,466,667.25 $ 8,333.34 14,177.78
66 $ 1,458,333.92 $ 8,333.34 14,097.23
67 $ 1,450,000.58 $ 8,333.34 14,016.67
68 $ 1,441,667.24 $ 8,333.34 13,936.12
69 $ 1,433,333.91 $ 8,333.34 13,855.56
70 $ 1,425,000.57 $ 8,333.34 13,775.01
71 $ 1,416,667.23 $ 8,333.34 13,694.45
72 $ 1,408,333.90 $ 8,333.34 13,613.89
73 $ 1,400,000.56 $ 8,333.34 13,533.34
74 $ 1,391,667.22 $ 8,333.34 13,452.78
75 $ 1,383,333.89 $ 8,333.34 13,372.23
76 $ 1,375,000.55 $ 8,333.34 13,291.67
77 $ 1,366,667.21 $ 8,333.34 13,211.12
78 $ 1,358,333.88 $ 8,333.34 13,130.56
79 $ 1,350,000.54 $ 8,333.34 13,050.01
80 $ 1,341,667.20 $ 8,333.34 12,969.45
81 $ 1,333,333.87 $ 8,333.34 12,888.89
82 $ 1,325,000.53 $ 8,333.34 12,808.34
83 $ 1,316,667.19 $ 8,333.34 12,727.78
84 $ 1,308,333.86 $ 8,333.34 12,647.23
85 $ 1,300,000.52 $ 8,333.34 12,566.67
86 $ 1,291,667.18 $ 8,333.34 12,486.12
87 $ 1,283,333.85 $ 8,333.34 12,405.56
0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
88 $ 1,275,000.51 $ 8,333.34 12,325.00
89 $ 1,266,667.17 $ 8,333.34 12,244.45
90 $ 1,258,333.84 $ 8,333.34 12,163.89
91 $ 1,250,000.50 $ 8,333.34 12,083.34
92 $ 1,241,667.16 $ 8,333.34 12,002.78
93 $ 1,233,333.83 $ 8,333.34 11,922.23
94 $ 1,225,000.49 $ 8,333.34 11,841.67
95 $ 1,216,667.15 $ 8,333.34 11,761.12
96 $ 1,208,333.82 $ 8,333.34 11,680.56
97 $ 1,200,000.48 $ 8,333.34 11,600.00
98 $ 1,191,667.14 $ 8,333.34 11,519.45
99 $ 1,183,333.81 $ 8,333.34 11,438.89
100 $ 1,175,000.47 $ 8,333.34 11,358.34
101 $ 1,166,667.13 $ 8,333.34 11,277.78
102 $ 1,158,333.80 $ 8,333.34 11,197.23
103 $ 1,150,000.46 $ 8,333.34 11,116.67
104 $ 1,141,667.12 $ 8,333.34 11,036.12
105 $ 1,133,333.79 $ 8,333.34 10,955.56
106 $ 1,125,000.45 $ 8,333.34 10,875.00
107 $ 1,116,667.11 $ 8,333.34 10,794.45
108 $ 1,108,333.78 $ 8,333.34 10,713.89
109 $ 1,100,000.44 $ 8,333.34 10,633.34
110 $ 1,091,667.10 $ 8,333.34 10,552.78
111 $ 1,083,333.77 $ 8,333.34 10,472.23
112 $ 1,075,000.43 $ 8,333.34 10,391.67
113 $ 1,066,667.09 $ 8,333.34 10,311.12
114 $ 1,058,333.76 $ 8,333.34 10,230.56
115 $ 1,050,000.42 $ 8,333.34 10,150.00
116 $ 1,041,667.08 $ 8,333.34 10,069.45
0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
117 $ 1,033,333.75 $ 8,333.34 9,988.89
118 $ 1,025,000.41 $ 8,333.34 9,908.34
119 $ 1,016,667.07 $ 8,333.34 9,827.78
120 $ 1,008,333.74 $ 8,333.34 9,747.23
121 $ 1,000,000.40 $ 8,333.34 9,666.67
122 $ 991,667.06 $ 8,333.34 9,586.11
123 $ 983,333.73 $ 8,333.34 9,505.56
124 $ 975,000.39 $ 8,333.34 9,425.00
125 $ 966,667.05 $ 8,333.34 9,344.45
126 $ 958,333.72 $ 8,333.34 9,263.89
127 $ 950,000.38 $ 8,333.34 9,183.34
128 $ 941,667.04 $ 8,333.34 9,102.78
129 $ 933,333.71 $ 8,333.34 9,022.23
130 $ 925,000.37 $ 8,333.34 8,941.67
131 $ 916,667.03 $ 8,333.34 8,861.11
132 $ 908,333.70 $ 8,333.34 8,780.56
133 $ 900,000.36 $ 8,333.34 8,700.00
134 $ 891,667.02 $ 8,333.34 8,619.45
135 $ 883,333.69 $ 8,333.34 8,538.89
136 $ 875,000.35 $ 8,333.34 8,458.34
137 $ 866,667.01 $ 8,333.34 8,377.78
138 $ 858,333.68 $ 8,333.34 8,297.23
139 $ 850,000.34 $ 8,333.34 8,216.67
140 $ 841,667.00 $ 8,333.34 8,136.11
141 $ 833,333.67 $ 8,333.34 8,055.56
142 $ 825,000.33 $ 8,333.34 7,975.00
143 $ 816,666.99 $ 8,333.34 7,894.45
144 $ 808,333.66 $ 8,333.34 7,813.89
145 $ 800,000.32 $ 8,333.34 7,733.34
0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
146 $ 791,666.98 $ 8,333.34 7,652.78
147 $ 783,333.65 $ 8,333.34 7,572.23
148 $ 775,000.31 $ 8,333.34 7,491.67
149 $ 766,666.97 $ 8,333.34 7,411.11
150 $ 758,333.64 $ 8,333.34 7,330.56
151 $ 750,000.30 $ 8,333.34 7,250.00
152 $ 741,666.96 $ 8,333.34 7,169.45
153 $ 733,333.63 $ 8,333.34 7,088.89
154 $ 725,000.29 $ 8,333.34 7,008.34
155 $ 716,666.95 $ 8,333.34 6,927.78
156 $ 708,333.62 $ 8,333.34 6,847.22
157 $ 700,000.28 $ 8,333.34 6,766.67
158 $ 691,666.94 $ 8,333.34 6,686.11
159 $ 683,333.61 $ 8,333.34 6,605.56
160 $ 675,000.27 $ 8,333.34 6,525.00
161 $ 666,666.93 $ 8,333.34 6,444.45
162 $ 658,333.60 $ 8,333.34 6,363.89
163 $ 650,000.26 $ 8,333.34 6,283.34
164 $ 641,666.92 $ 8,333.34 6,202.78
165 $ 633,333.59 $ 8,333.34 6,122.22
166 $ 625,000.25 $ 8,333.34 6,041.67
167 $ 616,666.91 $ 8,333.34 5,961.11
168 $ 608,333.58 $ 8,333.34 5,880.56
169 $ 600,000.24 $ 8,333.34 5,800.00
170 $ 591,666.90 $ 8,333.34 5,719.45
171 $ 583,333.57 $ 8,333.34 5,638.89
172 $ 575,000.23 $ 8,333.34 5,558.34
173 $ 566,666.89 $ 8,333.34 5,477.78
174 $ 558,333.56 $ 8,333.34 5,397.22
0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
175 $ 550,000.22 $ 8,333.34 5,316.67
176 $ 541,666.88 $ 8,333.34 5,236.11
177 $ 533,333.55 $ 8,333.34 5,155.56
178 $ 525,000.21 $ 8,333.34 5,075.00
179 $ 516,666.87 $ 8,333.34 4,994.45
180 $ 508,333.54 $ 8,333.34 4,913.89
181 $ 500,000.20 $ 8,333.34 4,833.34
182 $ 491,666.86 $ 8,333.34 4,752.78
183 $ 483,333.53 $ 8,333.34 4,672.22
184 $ 475,000.19 $ 8,333.34 4,591.67
185 $ 466,666.85 $ 8,333.34 4,511.11
186 $ 458,333.52 $ 8,333.34 4,430.56
187 $ 450,000.18 $ 8,333.34 4,350.00
188 $ 441,666.84 $ 8,333.34 4,269.45
189 $ 433,333.51 $ 8,333.34 4,188.89
190 $ 425,000.17 $ 8,333.34 4,108.33
191 $ 416,666.83 $ 8,333.34 4,027.78
192 $ 408,333.50 $ 8,333.34 3,947.22
193 $ 400,000.16 $ 8,333.34 3,866.67
194 $ 391,666.82 $ 8,333.34 3,786.11
195 $ 383,333.49 $ 8,333.34 3,705.56
196 $ 375,000.15 $ 8,333.34 3,625.00
197 $ 366,666.81 $ 8,333.34 3,544.45
198 $ 358,333.48 $ 8,333.34 3,463.89
199 $ 350,000.14 $ 8,333.34 3,383.33
200 $ 341,666.80 $ 8,333.34 3,302.78
201 $ 333,333.47 $ 8,333.34 3,222.22
202 $ 325,000.13 $ 8,333.34 3,141.67
203 $ 316,666.79 $ 8,333.34 3,061.11
0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
204 $ 308,333.46 $ 8,333.34 2,980.56
205 $ 300,000.12 $ 8,333.34 2,900.00
206 $ 291,666.78 $ 8,333.34 2,819.45
207 $ 283,333.45 $ 8,333.34 2,738.89
208 $ 275,000.11 $ 8,333.34 2,658.33
209 $ 266,666.77 $ 8,333.34 2,577.78
210 $ 258,333.44 $ 8,333.34 2,497.22
211 $ 250,000.10 $ 8,333.34 2,416.67
212 $ 241,666.76 $ 8,333.34 2,336.11
213 $ 233,333.43 $ 8,333.34 2,255.56
214 $ 225,000.09 $ 8,333.34 2,175.00
215 $ 216,666.75 $ 8,333.34 2,094.45
216 $ 208,333.42 $ 8,333.34 2,013.89
217 $ 200,000.08 $ 8,333.34 1,933.33
218 $ 191,666.74 $ 8,333.34 1,852.78
219 $ 183,333.41 $ 8,333.34 1,772.22
220 $ 175,000.07 $ 8,333.34 1,691.67
221 $ 166,666.73 $ 8,333.34 1,611.11
222 $ 158,333.40 $ 8,333.34 1,530.56
223 $ 150,000.06 $ 8,333.34 1,450.00
224 $ 141,666.72 $ 8,333.34 1,369.44
225 $ 133,333.39 $ 8,333.34 1,288.89
226 $ 125,000.05 $ 8,333.34 1,208.33
227 $ 116,666.71 $ 8,333.34 1,127.78
228 $ 108,333.38 $ 8,333.34 1,047.22
229 $ 100,000.04 $ 8,333.34 966.67
230 $ 91,666.70 $ 8,333.34 886.11
231 $ 83,333.37 $ 8,333.34 805.56
232 $ 75,000.03 $ 8,333.34 725.00
0.0107332827
$ 19,333.34 CAPITAL INICIAL: $ 2,000,000.80

ANUAL:
PLAZO: 20 AÑOS
240

MENSUAL
233 $ 66,666.69 $ 8,333.34 644.44
234 $ 58,333.36 $ 8,333.34 563.89
235 $ 50,000.02 $ 8,333.34 483.33
236 $ 41,666.68 $ 8,333.34 402.78
237 $ 33,333.35 $ 8,333.34 322.22
238 $ 25,000.01 $ 8,333.34 241.67
239 $ 16,666.67 $ 8,333.34 161.11
240 $ 8,333.34 $ 8,333.34 80.56
$ 241,000,096.40 $ 2,000,000.80 $ 2,329,667.60
11.60%
IMPUESTO TOTAL
16%
3,093.33 30,760.01
3,080.45 30,666.57
3,067.56 30,573.12
3,054.67 30,479.68
3,041.78 30,386.23
3,028.89 30,292.79
3,016.00 30,199.35
3,003.11 30,105.90
2,990.22 30,012.46
2,977.33 29,919.01
2,964.45 29,825.57
2,951.56 29,732.12
2,938.67 29,638.68
2,925.78 29,545.23
2,912.89 29,451.79
2,900.00 29,358.35
2,887.11 29,264.90
2,874.22 29,171.46
2,861.33 29,078.01
2,848.45 28,984.57
2,835.56 28,891.12
2,822.67 28,797.68
2,809.78 28,704.23
2,796.89 28,610.79
2,784.00 28,517.34
2,771.11 28,423.90
2,758.22 28,330.46
2,745.33 28,237.01
2,732.45 28,143.57
11.60%
IMPUESTO TOTAL
16%
2,719.56 28,050.12
2,706.67 27,956.68
2,693.78 27,863.23
2,680.89 27,769.79
2,668.00 27,676.34
2,655.11 27,582.90
2,642.22 27,489.46
2,629.33 27,396.01
2,616.45 27,302.57
2,603.56 27,209.12
2,590.67 27,115.68
2,577.78 27,022.23
2,564.89 26,928.79
2,552.00 26,835.34
2,539.11 26,741.90
2,526.22 26,648.46
2,513.33 26,555.01
2,500.45 26,461.57
2,487.56 26,368.12
2,474.67 26,274.68
2,461.78 26,181.23
2,448.89 26,087.79
2,436.00 25,994.34
2,423.11 25,900.90
2,410.22 25,807.45
2,397.33 25,714.01
2,384.45 25,620.57
2,371.56 25,527.12
2,358.67 25,433.68
11.60%
IMPUESTO TOTAL
16%
2,345.78 25,340.23
2,332.89 25,246.79
2,320.00 25,153.34
2,307.11 25,059.90
2,294.22 24,966.45
2,281.33 24,873.01
2,268.45 24,779.57
2,255.56 24,686.12
2,242.67 24,592.68
2,229.78 24,499.23
2,216.89 24,405.79
2,204.00 24,312.34
2,191.11 24,218.90
2,178.22 24,125.45
2,165.33 24,032.01
2,152.45 23,938.57
2,139.56 23,845.12
2,126.67 23,751.68
2,113.78 23,658.23
2,100.89 23,564.79
2,088.00 23,471.34
2,075.11 23,377.90
2,062.22 23,284.45
2,049.33 23,191.01
2,036.45 23,097.56
2,023.56 23,004.12
2,010.67 22,910.68
1,997.78 22,817.23
1,984.89 22,723.79
11.60%
IMPUESTO TOTAL
16%
1,972.00 22,630.34
1,959.11 22,536.90
1,946.22 22,443.45
1,933.33 22,350.01
1,920.45 22,256.56
1,907.56 22,163.12
1,894.67 22,069.68
1,881.78 21,976.23
1,868.89 21,882.79
1,856.00 21,789.34
1,843.11 21,695.90
1,830.22 21,602.45
1,817.33 21,509.01
1,804.45 21,415.56
1,791.56 21,322.12
1,778.67 21,228.68
1,765.78 21,135.23
1,752.89 21,041.79
1,740.00 20,948.34
1,727.11 20,854.90
1,714.22 20,761.45
1,701.33 20,668.01
1,688.45 20,574.56
1,675.56 20,481.12
1,662.67 20,387.67
1,649.78 20,294.23
1,636.89 20,200.79
1,624.00 20,107.34
1,611.11 20,013.90
11.60%
IMPUESTO TOTAL
16%
1,598.22 19,920.45
1,585.33 19,827.01
1,572.45 19,733.56
1,559.56 19,640.12
1,546.67 19,546.67
1,533.78 19,453.23
1,520.89 19,359.79
1,508.00 19,266.34
1,495.11 19,172.90
1,482.22 19,079.45
1,469.33 18,986.01
1,456.45 18,892.56
1,443.56 18,799.12
1,430.67 18,705.67
1,417.78 18,612.23
1,404.89 18,518.79
1,392.00 18,425.34
1,379.11 18,331.90
1,366.22 18,238.45
1,353.33 18,145.01
1,340.44 18,051.56
1,327.56 17,958.12
1,314.67 17,864.67
1,301.78 17,771.23
1,288.89 17,677.78
1,276.00 17,584.34
1,263.11 17,490.90
1,250.22 17,397.45
1,237.33 17,304.01
11.60%
IMPUESTO TOTAL
16%
1,224.44 17,210.56
1,211.56 17,117.12
1,198.67 17,023.67
1,185.78 16,930.23
1,172.89 16,836.78
1,160.00 16,743.34
1,147.11 16,649.90
1,134.22 16,556.45
1,121.33 16,463.01
1,108.44 16,369.56
1,095.56 16,276.12
1,082.67 16,182.67
1,069.78 16,089.23
1,056.89 15,995.78
1,044.00 15,902.34
1,031.11 15,808.90
1,018.22 15,715.45
1,005.33 15,622.01
992.44 15,528.56
979.56 15,435.12
966.67 15,341.67
953.78 15,248.23
940.89 15,154.78
928.00 15,061.34
915.11 14,967.89
902.22 14,874.45
889.33 14,781.01
876.44 14,687.56
863.56 14,594.12
11.60%
IMPUESTO TOTAL
16%
850.67 14,500.67
837.78 14,407.23
824.89 14,313.78
812.00 14,220.34
799.11 14,126.89
786.22 14,033.45
773.33 13,940.01
760.44 13,846.56
747.56 13,753.12
734.67 13,659.67
721.78 13,566.23
708.89 13,472.78
696.00 13,379.34
683.11 13,285.89
670.22 13,192.45
657.33 13,099.01
644.44 13,005.56
631.56 12,912.12
618.67 12,818.67
605.78 12,725.23
592.89 12,631.78
580.00 12,538.34
567.11 12,444.89
554.22 12,351.45
541.33 12,258.00
528.44 12,164.56
515.56 12,071.12
502.67 11,977.67
489.78 11,884.23
11.60%
IMPUESTO TOTAL
16%
476.89 11,790.78
464.00 11,697.34
451.11 11,603.89
438.22 11,510.45
425.33 11,417.00
412.44 11,323.56
399.56 11,230.12
386.67 11,136.67
373.78 11,043.23
360.89 10,949.78
348.00 10,856.34
335.11 10,762.89
322.22 10,669.45
309.33 10,576.00
296.44 10,482.56
283.56 10,389.12
270.67 10,295.67
257.78 10,202.23
244.89 10,108.78
232.00 10,015.34
219.11 9,921.89
206.22 9,828.45
193.33 9,735.00
180.44 9,641.56
167.56 9,548.11
154.67 9,454.67
141.78 9,361.23
128.89 9,267.78
116.00 9,174.34
11.60%
IMPUESTO TOTAL
16%
103.11 9,080.89
90.22 8,987.45
77.33 8,894.00
64.44 8,800.56
51.56 8,707.11
38.67 8,613.67
25.78 8,520.23
12.89 8,426.78
$ 372,746.82 $ 4,702,415.21

Calculo de Prestamos

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Calculo de Prestamos

Transféré par

Droits d'auteur :

Formats disponibles

CAPITAL INICIAL 2,000,000.00 2,000,000.

2,000,000.00 8,333.33 16,083.33 2,573.33 26,990.00

2,000,000.00 9.65% 20 3,860,000.00 240

1 2,000,000.00 $ 16,500.00 $2,668.11 $ 19,168.11 0

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

culo 25 de octubre del 2019. Vigencia de

COM. AUT. MENSUALIDAD

PAGO= $ 2,000,000.00 X 7.184150 X 0.00825 0.05926923

PAGO= $ 2,000,000.00 X 0.0095840557 = 19,168.11 $19,168.11 -

CALCULO POR INTERES SIMPLE

CAPITAL: 2,000,000.00 TASA: 9.90% TIEMPO: 20 AÑOS

I= 2,000,000.00 X 9.90% X 20 = 3,960,000.00

I= 2,000,000.00 + 3,960,000.00 = 5,960,000.00 = 24,833.33

TOTAL A PAGAR = $ 6,913,600.00

PAGO= $ 2,000,000.00 X 7.184150 X 0.00825 0.05926923

PAGO= $ 2,000,000.00 X 0.0095840557 = 19,168.11 $19,168.11 -

CALCULO POR INTERES SIMPLE

Cn= C+I = 2,000,000.00 + 3,960,000.00 =$ 5,960,000.00

1 2,000,900.00 $ 16,090.57 $2,756.87 $ 18,847.44 0

ulado en agosto de 2019, vigente al

S II ARACELI MAZARIEGOS BAUTISTA

COM. AUT. PAGO TOTAL

ulado en agosto de 2019, vigente al

S II ARACELI MAZARIEGOS BAUTISTA

COM. AUT. PAGO TOTAL

ulado en agosto de 2019, vigente al

S II ARACELI MAZARIEGOS BAUTISTA

COM. AUT. PAGO TOTAL

ulado en agosto de 2019, vigente al

S II ARACELI MAZARIEGOS BAUTISTA

COM. AUT. PAGO TOTAL

ulado en agosto de 2019, vigente al

S II ARACELI MAZARIEGOS BAUTISTA

COM. AUT. PAGO TOTAL

ulado en agosto de 2019, vigente al

S II ARACELI MAZARIEGOS BAUTISTA

COM. AUT. PAGO TOTAL

ulado en agosto de 2019, vigente al

S II ARACELI MAZARIEGOS BAUTISTA

COM. AUT. PAGO TOTAL

ulado en agosto de 2019, vigente al

S II ARACELI MAZARIEGOS BAUTISTA

COM. AUT. PAGO TOTAL

ulado en agosto de 2019, vigente al