TABLA DE AMORTIZACION

PRESTAMO 13.0% E.A 1.02%

CAPITAL INICIAL $ 80,000,000,000
NPER 240 MESES 20 AÑOS
PAGO $ 896,771,431

Periodo Pago/Cuota Capital Interes

0 $ 896,771,431
1 $ 896,771,431 $ 77,823,883 $ 818,947,549
2 $ 896,771,431 $ 78,620,554 $ 818,150,878
3 $ 896,771,431 $ 79,425,380 $ 817,346,051
4 $ 896,771,431 $ 80,238,445 $ 816,532,986
5 $ 896,771,431 $ 81,059,834 $ 815,711,598
6 $ 896,771,431 $ 81,889,631 $ 814,881,801
7 $ 896,771,431 $ 82,727,922 $ 814,043,509
8 $ 896,771,431 $ 83,574,795 $ 813,196,636
9 $ 896,771,431 $ 84,430,337 $ 812,341,094
10 $ 896,771,431 $ 85,294,637 $ 811,476,794
11 $ 896,771,431 $ 86,167,785 $ 810,603,646
12 $ 896,771,431 $ 87,049,872 $ 809,721,560
13 $ 896,771,431 $ 87,940,988 $ 808,830,444
14 $ 896,771,431 $ 88,841,226 $ 807,930,206
15 $ 896,771,431 $ 89,750,680 $ 807,020,752
16 $ 896,771,431 $ 90,669,443 $ 806,101,988
17 $ 896,771,431 $ 91,597,612 $ 805,173,819
18 $ 896,771,431 $ 92,535,283 $ 804,236,149
19 $ 896,771,431 $ 93,482,552 $ 803,288,879
20 $ 896,771,431 $ 94,439,518 $ 802,331,913
21 $ 896,771,431 $ 95,406,281 $ 801,365,150
22 $ 896,771,431 $ 96,382,940 $ 800,388,491
23 $ 896,771,431 $ 97,369,597 $ 799,401,834
24 $ 896,771,431 $ 98,366,355 $ 798,405,077
25 $ 896,771,431 $ 99,373,316 $ 797,398,116
26 $ 896,771,431 $ 100,390,585 $ 796,380,846
27 $ 896,771,431 $ 101,418,268 $ 795,353,164
28 $ 896,771,431 $ 102,456,471 $ 794,314,961
29 $ 896,771,431 $ 103,505,302 $ 793,266,130
30 $ 896,771,431 $ 104,564,870 $ 792,206,562
31 $ 896,771,431 $ 105,635,284 $ 791,136,148
32 $ 896,771,431 $ 106,716,656 $ 790,054,776
33 $ 896,771,431 $ 107,809,098 $ 788,962,334
34 $ 896,771,431 $ 108,912,723 $ 787,858,709
35 $ 896,771,431 $ 110,027,645 $ 786,743,786
36 $ 896,771,431 $ 111,153,981 $ 785,617,450
37 $ 896,771,431 $ 112,291,847 $ 784,479,584
38 $ 896,771,431 $ 113,441,361 $ 783,330,070
39 $ 896,771,431 $ 114,602,643 $ 782,168,789
40 $ 896,771,431 $ 115,775,812 $ 780,995,619
41 $ 896,771,431 $ 116,960,991 $ 779,810,440
42 $ 896,771,431 $ 118,158,303 $ 778,613,129
43 $ 896,771,431 $ 119,367,871 $ 777,403,561
44 $ 896,771,431 $ 120,589,821 $ 776,181,610
45 $ 896,771,431 $ 121,824,280 $ 774,947,151
46 $ 896,771,431 $ 123,071,376 $ 773,700,055
47 $ 896,771,431 $ 124,331,239 $ 772,440,192
48 $ 896,771,431 $ 125,603,999 $ 771,167,433
49 $ 896,771,431 $ 126,889,787 $ 769,881,644
50 $ 896,771,431 $ 128,188,738 $ 768,582,693
51 $ 896,771,431 $ 129,500,986 $ 767,270,445
52 $ 896,771,431 $ 130,826,668 $ 765,944,764
53 $ 896,771,431 $ 132,165,920 $ 764,605,511
54 $ 896,771,431 $ 133,518,882 $ 763,252,550
55 $ 896,771,431 $ 134,885,694 $ 761,885,738
56 $ 896,771,431 $ 136,266,498 $ 760,504,934
57 $ 896,771,431 $ 137,661,437 $ 759,109,995
58 $ 896,771,431 $ 139,070,655 $ 757,700,776
59 $ 896,771,431 $ 140,494,300 $ 756,277,131
60 $ 896,771,431 $ 141,932,518 $ 754,838,913
61 $ 896,771,431 $ 143,385,459 $ 753,385,972
62 $ 896,771,431 $ 144,853,274 $ 751,918,157
63 $ 896,771,431 $ 146,336,114 $ 750,435,317
64 $ 896,771,431 $ 147,834,134 $ 748,937,297
65 $ 896,771,431 $ 149,347,490 $ 747,423,942
66 $ 896,771,431 $ 150,876,337 $ 745,895,095
67 $ 896,771,431 $ 152,420,834 $ 744,350,597
68 $ 896,771,431 $ 153,981,142 $ 742,790,289
69 $ 896,771,431 $ 155,557,423 $ 741,214,008
70 $ 896,771,431 $ 157,149,841 $ 739,621,591
71 $ 896,771,431 $ 158,758,559 $ 738,012,872
72 $ 896,771,431 $ 160,383,746 $ 736,387,686
73 $ 896,771,431 $ 162,025,569 $ 734,745,862
74 $ 896,771,431 $ 163,684,200 $ 733,087,232
75 $ 896,771,431 $ 165,359,809 $ 731,411,622
76 $ 896,771,431 $ 167,052,572 $ 729,718,859
77 $ 896,771,431 $ 168,762,663 $ 728,008,768
78 $ 896,771,431 $ 170,490,260 $ 726,281,171
79 $ 896,771,431 $ 172,235,543 $ 724,535,889
80 $ 896,771,431 $ 173,998,691 $ 722,772,740
81 $ 896,771,431 $ 175,779,888 $ 720,991,543
82 $ 896,771,431 $ 177,579,320 $ 719,192,112
83 $ 896,771,431 $ 179,397,172 $ 717,374,260
84 $ 896,771,431 $ 181,233,633 $ 715,537,799
85 $ 896,771,431 $ 183,088,893 $ 713,682,538
86 $ 896,771,431 $ 184,963,146 $ 711,808,286
87 $ 896,771,431 $ 186,856,585 $ 709,914,847
88 $ 896,771,431 $ 188,769,406 $ 708,002,025
89 $ 896,771,431 $ 190,701,809 $ 706,069,622
90 $ 896,771,431 $ 192,653,994 $ 704,117,437
91 $ 896,771,431 $ 194,626,163 $ 702,145,268
92 $ 896,771,431 $ 196,618,521 $ 700,152,911
93 $ 896,771,431 $ 198,631,274 $ 698,140,157
94 $ 896,771,431 $ 200,664,631 $ 696,106,800
95 $ 896,771,431 $ 202,718,804 $ 694,052,627
96 $ 896,771,431 $ 204,794,005 $ 691,977,427
97 $ 896,771,431 $ 206,890,449 $ 689,880,982
98 $ 896,771,431 $ 209,008,355 $ 687,763,077
99 $ 896,771,431 $ 211,147,941 $ 685,623,491
100 $ 896,771,431 $ 213,309,429 $ 683,462,002
101 $ 896,771,431 $ 215,493,045 $ 681,278,387
102 $ 896,771,431 $ 217,699,013 $ 679,072,418
103 $ 896,771,431 $ 219,927,564 $ 676,843,867
104 $ 896,771,431 $ 222,178,929 $ 674,592,503
105 $ 896,771,431 $ 224,453,340 $ 672,318,092
106 $ 896,771,431 $ 226,751,034 $ 670,020,398
107 $ 896,771,431 $ 229,072,249 $ 667,699,183
108 $ 896,771,431 $ 231,417,226 $ 665,354,206
109 $ 896,771,431 $ 233,786,208 $ 662,985,224
110 $ 896,771,431 $ 236,179,441 $ 660,591,991
111 $ 896,771,431 $ 238,597,173 $ 658,174,259
112 $ 896,771,431 $ 241,039,655 $ 655,731,776
113 $ 896,771,431 $ 243,507,140 $ 653,264,291
114 $ 896,771,431 $ 245,999,885 $ 650,771,546
115 $ 896,771,431 $ 248,518,148 $ 648,253,284
116 $ 896,771,431 $ 251,062,189 $ 645,709,242
117 $ 896,771,431 $ 253,632,274 $ 643,139,158
118 $ 896,771,431 $ 256,228,668 $ 640,542,764
119 $ 896,771,431 $ 258,851,641 $ 637,919,791
120 $ 896,771,431 $ 261,501,465 $ 635,269,967
121 $ 896,771,431 $ 264,178,415 $ 632,593,017
122 $ 896,771,431 $ 266,882,768 $ 629,888,663
123 $ 896,771,431 $ 269,614,805 $ 627,156,626
124 $ 896,771,431 $ 272,374,810 $ 624,396,621
125 $ 896,771,431 $ 275,163,069 $ 621,608,363
126 $ 896,771,431 $ 277,979,870 $ 618,791,561
127 $ 896,771,431 $ 280,825,507 $ 615,945,925
128 $ 896,771,431 $ 283,700,274 $ 613,071,158
129 $ 896,771,431 $ 286,604,469 $ 610,166,962
130 $ 896,771,431 $ 289,538,395 $ 607,233,037
131 $ 896,771,431 $ 292,502,354 $ 604,269,077
132 $ 896,771,431 $ 295,496,655 $ 601,274,776
133 $ 896,771,431 $ 298,521,609 $ 598,249,823
134 $ 896,771,431 $ 301,577,528 $ 595,193,904
135 $ 896,771,431 $ 304,664,730 $ 592,106,701
136 $ 896,771,431 $ 307,783,535 $ 588,987,896
137 $ 896,771,431 $ 310,934,268 $ 585,837,164
138 $ 896,771,431 $ 314,117,253 $ 582,654,178
139 $ 896,771,431 $ 317,332,823 $ 579,438,609
140 $ 896,771,431 $ 320,581,309 $ 576,190,122
141 $ 896,771,431 $ 323,863,050 $ 572,908,381
142 $ 896,771,431 $ 327,178,386 $ 569,593,045
143 $ 896,771,431 $ 330,527,660 $ 566,243,771
144 $ 896,771,431 $ 333,911,220 $ 562,860,211
145 $ 896,771,431 $ 337,329,418 $ 559,442,014
146 $ 896,771,431 $ 340,782,606 $ 555,988,825
147 $ 896,771,431 $ 344,271,145 $ 552,500,287
148 $ 896,771,431 $ 347,795,395 $ 548,976,036
149 $ 896,771,431 $ 351,355,722 $ 545,415,709
150 $ 896,771,431 $ 354,952,496 $ 541,818,935
151 $ 896,771,431 $ 358,586,090 $ 538,185,342
152 $ 896,771,431 $ 362,256,880 $ 534,514,552
153 $ 896,771,431 $ 365,965,247 $ 530,806,185
154 $ 896,771,431 $ 369,711,576 $ 527,059,855
155 $ 896,771,431 $ 373,496,256 $ 523,275,175
156 $ 896,771,431 $ 377,319,679 $ 519,451,752
157 $ 896,771,431 $ 381,182,242 $ 515,589,189
158 $ 896,771,431 $ 385,084,345 $ 511,687,086
159 $ 896,771,431 $ 389,026,394 $ 507,745,038
160 $ 896,771,431 $ 393,008,796 $ 503,762,635
161 $ 896,771,431 $ 397,031,966 $ 499,739,465
162 $ 896,771,431 $ 401,096,321 $ 495,675,111
163 $ 896,771,431 $ 405,202,281 $ 491,569,150
164 $ 896,771,431 $ 409,350,274 $ 487,421,157
165 $ 896,771,431 $ 413,540,729 $ 483,230,702
166 $ 896,771,431 $ 417,774,081 $ 478,997,350
167 $ 896,771,431 $ 422,050,769 $ 474,720,662
168 $ 896,771,431 $ 426,371,237 $ 470,400,194
169 $ 896,771,431 $ 430,735,933 $ 466,035,498
170 $ 896,771,431 $ 435,145,310 $ 461,626,121
171 $ 896,771,431 $ 439,599,825 $ 457,171,607
172 $ 896,771,431 $ 444,099,940 $ 452,671,492
173 $ 896,771,431 $ 448,646,122 $ 448,125,310
174 $ 896,771,431 $ 453,238,842 $ 443,532,589
175 $ 896,771,431 $ 457,878,578 $ 438,892,854
176 $ 896,771,431 $ 462,565,810 $ 434,205,622
177 $ 896,771,431 $ 467,301,024 $ 429,470,408
178 $ 896,771,431 $ 472,084,712 $ 424,686,720
179 $ 896,771,431 $ 476,917,369 $ 419,854,062
180 $ 896,771,431 $ 481,799,498 $ 414,971,933
181 $ 896,771,431 $ 486,731,605 $ 410,039,827
182 $ 896,771,431 $ 491,714,200 $ 405,057,231
183 $ 896,771,431 $ 496,747,802 $ 400,023,629
184 $ 896,771,431 $ 501,832,932 $ 394,938,499
185 $ 896,771,431 $ 506,970,118 $ 389,801,314
186 $ 896,771,431 $ 512,159,892 $ 384,611,540
187 $ 896,771,431 $ 517,402,793 $ 379,368,638
188 $ 896,771,431 $ 522,699,365 $ 374,072,067
189 $ 896,771,431 $ 528,050,157 $ 368,721,275
190 $ 896,771,431 $ 533,455,724 $ 363,315,707
191 $ 896,771,431 $ 538,916,627 $ 357,854,804
192 $ 896,771,431 $ 544,433,433 $ 352,337,998
193 $ 896,771,431 $ 550,006,713 $ 346,764,718
194 $ 896,771,431 $ 555,637,046 $ 341,134,385
195 $ 896,771,431 $ 561,325,016 $ 335,446,415
196 $ 896,771,431 $ 567,071,213 $ 329,700,218
197 $ 896,771,431 $ 572,876,233 $ 323,895,198
198 $ 896,771,431 $ 578,740,678 $ 318,030,754
199 $ 896,771,431 $ 584,665,156 $ 312,106,275
200 $ 896,771,431 $ 590,650,282 $ 306,121,149
201 $ 896,771,431 $ 596,696,677 $ 300,074,754
202 $ 896,771,431 $ 602,804,968 $ 293,966,463
203 $ 896,771,431 $ 608,975,789 $ 287,795,642
204 $ 896,771,431 $ 615,209,779 $ 281,561,652
205 $ 896,771,431 $ 621,507,586 $ 275,263,845
206 $ 896,771,431 $ 627,869,863 $ 268,901,569
207 $ 896,771,431 $ 634,297,269 $ 262,474,163
208 $ 896,771,431 $ 640,790,471 $ 255,980,960
209 $ 896,771,431 $ 647,350,143 $ 249,421,288
210 $ 896,771,431 $ 653,976,966 $ 242,794,465
211 $ 896,771,431 $ 660,671,626 $ 236,099,805
212 $ 896,771,431 $ 667,434,819 $ 229,336,612
213 $ 896,771,431 $ 674,267,245 $ 222,504,186
214 $ 896,771,431 $ 681,169,614 $ 215,601,817
215 $ 896,771,431
216 $ 896,771,431
217 $ 896,771,431
218 $ 896,771,431
219 $ 896,771,431
220 $ 896,771,431
221 $ 896,771,431
222 $ 896,771,431
223 $ 896,771,431
224 $ 896,771,431
225 $ 896,771,431
226 $ 896,771,431
227 $ 896,771,431
228 $ 896,771,431
229 $ 896,771,431
230 $ 896,771,431
231 $ 896,771,431
232 $ 896,771,431
233 $ 896,771,431
234 $ 896,771,431
235 $ 896,771,431
236 $ 896,771,431
237 $ 896,771,431
238 $ 896,771,431
239 $ 896,771,431
240 $ 896,771,431
TOTAL CAPITAL MAS INTERESES
$ 688,142,642 $ 208,628,790
$ 695,187,051 $ 201,584,381
$ 702,303,572 $ 194,467,859
$ 709,492,945 $ 187,278,487
$ 716,755,913 $ 180,015,518
$ 724,093,232 $ 172,678,199
$ 731,505,662 $ 165,265,770
$ 738,993,972 $ 157,777,460
$ 746,558,938 $ 150,212,494
$ 754,201,345 $ 142,570,086
$ 761,921,987 $ 134,849,444
$ 769,721,664 $ 127,049,767
$ 777,601,185 $ 119,170,247
$ 785,561,367 $ 111,210,064
$ 793,603,037 $ 103,168,395
$ 801,727,027 $ 95,044,404
$ 809,934,182 $ 86,837,249
$ 818,225,352 $ 78,546,079
$ 826,601,398 $ 70,170,033
$ 835,063,188 $ 61,708,244
$ 843,611,600 $ 53,159,832
$ 852,247,520 $ 44,523,911
$ 860,971,846 $ 35,799,586
$ 869,785,480 $ 26,985,951
$ 878,689,339 $ 18,082,092
$ 887,684,345 $ 9,087,086
$ 80,000,000,000 ###
$ 215,225,143,543
 Saldo
$ 80,000,000,000
$ 79,922,176,117
$ 79,843,555,563
$ 79,764,130,183
$ 79,683,891,738
$ 79,602,831,904
$ 79,520,942,273
$ 79,438,214,351
$ 79,354,639,556
$ 79,270,209,219
$ 79,184,914,582
$ 79,098,746,796
$ 79,011,696,925
$ 78,923,755,937
$ 78,834,914,711
$ 78,745,164,032
$ 78,654,494,589
$ 78,562,896,976
$ 78,470,361,694
$ 78,376,879,141
$ 78,282,439,623
$ 78,187,033,342
$ 78,090,650,402
$ 77,993,280,804
$ 77,894,914,450
$ 77,795,541,134
$ 77,695,150,549
$ 77,593,732,281
$ 77,491,275,810
$ 77,387,770,508
$ 77,283,205,638
$ 77,177,570,355
$ 77,070,853,699
$ 76,963,044,601
$ 76,854,131,879
$ 76,744,104,234
$ 76,632,950,253
$ 76,520,658,406
$ 76,407,217,044
$ 76,292,614,402
$ 76,176,838,590
$ 76,059,877,599
$ 75,941,719,296
$ 75,822,351,425
$ 75,701,761,604
$ 75,579,937,324
$ 75,456,865,948
$ 75,332,534,709
$ 75,206,930,710
$ 75,080,040,923
$ 74,951,852,185
$ 74,822,351,199
$ 74,691,524,531
$ 74,559,358,611
$ 74,425,839,729
$ 74,290,954,035
$ 74,154,687,537
$ 74,017,026,101
$ 73,877,955,445
$ 73,737,461,145
$ 73,595,528,627
$ 73,452,143,168
$ 73,307,289,894
$ 73,160,953,779
$ 73,013,119,645
$ 72,863,772,155
$ 72,712,895,819
$ 72,560,474,984
$ 72,406,493,842
$ 72,250,936,419
$ 72,093,786,578
$ 71,935,028,019
$ 71,774,644,273
$ 71,612,618,704
$ 71,448,934,504
$ 71,283,574,695
$ 71,116,522,123
$ 70,947,759,460
$ 70,777,269,200
$ 70,605,033,657
$ 70,431,034,966
$ 70,255,255,078
$ 70,077,675,758
$ 69,898,278,586
$ 69,717,044,953
$ 69,533,956,060
$ 69,348,992,915
$ 69,162,136,330
$ 68,973,366,924
$ 68,782,665,114
$ 68,590,011,120
$ 68,395,384,957
$ 68,198,766,436
$ 68,000,135,162
$ 67,799,470,531
$ 67,596,751,727
$ 67,391,957,722
$ 67,185,067,273
$ 66,976,058,918
$ 66,764,910,978
$ 66,551,601,548
$ 66,336,108,504
$ 66,118,409,491
$ 65,898,481,926
$ 65,676,302,998
$ 65,451,849,658
$ 65,225,098,625
$ 64,996,026,376
$ 64,764,609,151
$ 64,530,822,943
$ 64,294,643,502
$ 64,056,046,329
$ 63,815,006,674
$ 63,571,499,534
$ 63,325,499,649
$ 63,076,981,501
$ 62,825,919,312
$ 62,572,287,038
$ 62,316,058,370
$ 62,057,206,730
$ 61,795,705,265
$ 61,531,526,850
$ 61,264,644,082
$ 60,995,029,277
$ 60,722,654,467
$ 60,447,491,398
$ 60,169,511,528
$ 59,888,686,021
$ 59,604,985,747
$ 59,318,381,278
$ 59,028,842,883
$ 58,736,340,529
$ 58,440,843,874
$ 58,142,322,265
$ 57,840,744,738
$ 57,536,080,008
$ 57,228,296,472
$ 56,917,362,205
$ 56,603,244,951
$ 56,285,912,129
$ 55,965,330,819
$ 55,641,467,769
$ 55,314,289,383
$ 54,983,761,723
$ 54,649,850,502
$ 54,312,521,084
$ 53,971,738,478
$ 53,627,467,333
$ 53,279,671,938
$ 52,928,316,216
$ 52,573,363,720
$ 52,214,777,630
$ 51,852,520,750
$ 51,486,555,503
$ 51,116,843,927
$ 50,743,347,671
$ 50,366,027,992
$ 49,984,845,750
$ 49,599,761,405
$ 49,210,735,011
$ 48,817,726,215
$ 48,420,694,249
$ 48,019,597,928
$ 47,614,395,647
$ 47,205,045,373
$ 46,791,504,643
$ 46,373,730,562
$ 45,951,679,793
$ 45,525,308,556
$ 45,094,572,622
$ 44,659,427,312
$ 44,219,827,487
$ 43,775,727,547
$ 43,327,081,425
$ 42,873,842,583
$ 42,415,964,005
$ 41,953,398,196
$ 41,486,097,172
$ 41,014,012,460
$ 40,537,095,091
$ 40,055,295,593
$ 39,568,563,988
$ 39,076,849,787
$ 38,580,101,985
$ 38,078,269,053
$ 37,571,298,935
$ 37,059,139,044
$ 36,541,736,251
$ 36,019,036,886
$ 35,490,986,729
$ 34,957,531,005
$ 34,418,614,377
$ 33,874,180,944
$ 33,324,174,231
$ 32,768,537,184
$ 32,207,212,168
$ 31,640,140,955
$ 31,067,264,722
$ 30,488,524,044
$ 29,903,858,888
$ 29,313,208,605
$ 28,716,511,928
$ 28,113,706,960
$ 27,504,731,171
$ 26,889,521,392
$ 26,268,013,806
$ 25,640,143,943
$ 25,005,846,674
$ 24,365,056,203
$ 23,717,706,060
$ 23,063,729,094
$ 22,403,057,468
$ 21,735,622,649
$ 21,061,355,404
$ 20,380,185,789
$ 19,692,043,148
$ 18,996,856,097
$ 18,294,552,525
$ 17,585,059,580
$ 16,868,303,667
$ 16,144,210,435
$ 15,412,704,773
$ 14,673,710,801
$ 13,927,151,863
$ 13,172,950,518
$ 12,411,028,531
$ 11,641,306,867
$ 10,863,705,682
$ 10,078,144,314
$ 9,284,541,278
$ 8,482,814,250
$ 7,672,880,068
$ 6,854,654,716
$ 6,028,053,318
$ 5,192,990,130
$ 4,349,378,530
$ 3,497,131,010
$ 2,636,159,164
$ 1,766,373,684
$ 887,684,345
$ 0