Vous êtes sur la page 1sur 12

Vr prestamo 12000000

Tasa 24% TV 26.25% EA 24.72% SV 12.36%


Frec Pago Semestral
N 6 Semestre
Cuota $ 2,948,528

n Cuota Intereses Abono K Abono Ext Saldo


0 $ 12,000,000
1 $ 2,948,528 $ 1,483,200 $ 1,465,328 $ 10,534,672 n
2 $ 2,948,528 $ 1,302,085 $ 1,646,443 $ 8,888,229 Cuota
3 $ 2,948,528 $ 1,098,585 $ 1,849,943 $ 3,000,000 $ 4,038,286 VP
4 $ 2,948,528 $ 499,132 $ 2,449,396 $ 1,588,890 Tasa
5 $ 1,785,277 $ 196,387 $ 1,588,890 $0
6
Semestral V

1.59
$ 2,948,528.00 2948528.17
$ 4,038,286
12.36%
Vr prestamo 12000000
Tasa 24% TV 26.25% EA 24.72% SV 12.36%
Frec Pago Semestral
N 6 Semestre
Cuota $ 2,948,528

n Cuota Intereses Abono K Abono Ext Saldo


0 $ 12,000,000
1 $ 2,948,528 $ 1,483,200 $ 1,465,328 $ 10,534,672
2 $ 2,948,528 $ 1,302,085 $ 1,646,443 $ 8,888,229
3 $ 2,948,528 $ 1,098,585 $ 1,849,943 $ 3,000,000 $ 4,038,286
4 $ 1,691,747 $ 499,132 $ 1,192,615 $ 2,845,671
5 $ 1,691,747 $ 351,725 $ 1,340,022 $ 1,505,649
6 $ 1,691,747 $ 186,098 $ 1,505,649 $0
Semestral V
Vr prestamo 20,000,000
Tasa 24% TV 26.25% EA 23.54% MV 1.96%
Frec Pago Semestral
N 180 Semestre
Cuota $ 404,519

n Cuota Intereses Abono K Saldo


0 $ 20,000,000
1 $ 404,519 $ 392,256 $ 12,263 $ 19,987,737
2 $ 404,519 $ 392,016 $ 12,503 $ 19,975,234
3 $ 404,519 $ 391,771 $ 12,748 $ 19,962,486
4 $ 404,519 $ 391,521 $ 12,998 $ 19,949,487
5 $ 404,519 $ 391,266 $ 13,253 $ 19,936,234
6 $ 404,519 $ 391,006 $ 13,513 $ 19,922,720
7 $ 404,519 $ 390,741 $ 13,778 $ 19,908,942
8 $ 404,519 $ 390,471 $ 14,049 $ 19,894,893
9 $ 404,519 $ 390,195 $ 14,324 $ 19,880,569
10 $ 404,519 $ 389,914 $ 14,605 $ 19,865,964
11 $ 404,519 $ 389,628 $ 14,892 $ 19,851,072
12 $ 404,519 $ 389,336 $ 15,184 $ 19,835,889
13 $ 404,519 $ 389,038 $ 15,481 $ 19,820,407
14 $ 404,519 $ 388,734 $ 15,785 $ 19,804,622
15 $ 404,519 $ 388,425 $ 16,095 $ 19,788,528
16 $ 404,519 $ 388,109 $ 16,410 $ 19,772,117
17 $ 404,519 $ 387,787 $ 16,732 $ 19,755,385
18 $ 404,519 $ 387,459 $ 17,060 $ 19,738,325
19 $ 404,519 $ 387,124 $ 17,395 $ 19,720,930
20 $ 404,519 $ 386,783 $ 17,736 $ 19,703,194
21 $ 404,519 $ 386,435 $ 18,084 $ 19,685,110
22 $ 404,519 $ 386,081 $ 18,439 $ 19,666,671
23 $ 404,519 $ 385,719 $ 18,800 $ 19,647,871
24 $ 404,519 $ 385,350 $ 19,169 $ 19,628,702
25 $ 404,519 $ 384,974 $ 19,545 $ 19,609,157
26 $ 404,519 $ 384,591 $ 19,928 $ 19,589,229
27 $ 404,519 $ 384,200 $ 20,319 $ 19,568,910
28 $ 404,519 $ 383,802 $ 20,718 $ 19,548,192
29 $ 404,519 $ 383,395 $ 21,124 $ 19,527,068
30 $ 404,519 $ 382,981 $ 21,538 $ 19,505,530
31 $ 404,519 $ 382,558 $ 21,961 $ 19,483,569
32 $ 404,519 $ 382,128 $ 22,391 $ 19,461,178
33 $ 404,519 $ 381,689 $ 22,831 $ 19,438,347
34 $ 404,519 $ 381,241 $ 23,278 $ 19,415,069
35 $ 404,519 $ 380,784 $ 23,735 $ 19,391,334
36 $ 404,519 $ 380,319 $ 24,200 $ 19,367,134
37 $ 404,519 $ 379,844 $ 24,675 $ 19,342,459
38 $ 404,519 $ 379,360 $ 25,159 $ 19,317,300
39 $ 404,519 $ 378,867 $ 25,652 $ 19,291,647
40 $ 404,519 $ 378,364 $ 26,156 $ 19,265,492
41 $ 404,519 $ 377,851 $ 26,669 $ 19,238,823
42 $ 404,519 $ 377,328 $ 27,192 $ 19,211,632
43 $ 404,519 $ 376,794 $ 27,725 $ 19,183,907
44 $ 404,519 $ 376,251 $ 28,269 $ 19,155,638
45 $ 404,519 $ 375,696 $ 28,823 $ 19,126,815
46 $ 404,519 $ 375,131 $ 29,388 $ 19,097,427
47 $ 404,519 $ 374,554 $ 29,965 $ 19,067,462
48 $ 404,519 $ 373,967 $ 30,552 $ 19,036,910
49 $ 404,519 $ 373,368 $ 31,152 $ 19,005,758
50 $ 404,519 $ 372,757 $ 31,763 $ 18,973,995
51 $ 404,519 $ 372,134 $ 32,386 $ 18,941,610
52 $ 404,519 $ 371,498 $ 33,021 $ 18,908,589
53 $ 404,519 $ 370,851 $ 33,668 $ 18,874,921
54 $ 404,519 $ 370,190 $ 34,329 $ 18,840,592
55 $ 404,519 $ 369,517 $ 35,002 $ 18,805,590
56 $ 404,519 $ 368,831 $ 35,688 $ 18,769,902
57 $ 404,519 $ 368,131 $ 36,388 $ 18,733,513
58 $ 404,519 $ 367,417 $ 37,102 $ 18,696,411
59 $ 404,519 $ 366,689 $ 37,830 $ 18,658,581
60 $ 404,519 $ 365,947 $ 38,572 $ 18,620,010
61 $ 404,519 $ 365,191 $ 39,328 $ 18,580,681
62 $ 404,519 $ 364,420 $ 40,100 $ 18,540,582
63 $ 404,519 $ 363,633 $ 40,886 $ 18,499,696
64 $ 404,519 $ 362,831 $ 41,688 $ 18,458,008
65 $ 404,519 $ 362,014 $ 42,506 $ 18,415,502
66 $ 404,519 $ 361,180 $ 43,339 $ 18,372,163
67 $ 404,519 $ 360,330 $ 44,189 $ 18,327,974
68 $ 404,519 $ 359,463 $ 45,056 $ 18,282,918
69 $ 404,519 $ 358,580 $ 45,940 $ 18,236,978
70 $ 404,519 $ 357,679 $ 46,841 $ 18,190,138
71 $ 404,519 $ 356,760 $ 47,759 $ 18,142,378
72 $ 404,519 $ 355,823 $ 48,696 $ 18,093,683
73 $ 404,519 $ 354,868 $ 49,651 $ 18,044,032
74 $ 404,519 $ 353,894 $ 50,625 $ 17,993,407
75 $ 404,519 $ 352,901 $ 51,618 $ 17,941,789
76 $ 404,519 $ 351,889 $ 52,630 $ 17,889,159
77 $ 404,519 $ 350,857 $ 53,662 $ 17,835,497
78 $ 404,519 $ 349,804 $ 54,715 $ 17,780,782
79 $ 404,519 $ 348,731 $ 55,788 $ 17,724,994
80 $ 404,519 $ 347,637 $ 56,882 $ 17,668,112
81 $ 404,519 $ 346,522 $ 57,998 $ 17,610,114
82 $ 404,519 $ 345,384 $ 59,135 $ 17,550,979
83 $ 404,519 $ 344,224 $ 60,295 $ 17,490,684
84 $ 404,519 $ 343,042 $ 61,477 $ 17,429,207
85 $ 404,519 $ 341,836 $ 62,683 $ 17,366,524
86 $ 404,519 $ 340,607 $ 63,913 $ 17,302,611
87 $ 404,519 $ 339,353 $ 65,166 $ 17,237,445
88 $ 404,519 $ 338,075 $ 66,444 $ 17,171,001
89 $ 404,519 $ 336,772 $ 67,747 $ 17,103,253
90 $ 404,519 $ 335,443 $ 69,076 $ 17,034,177
91 $ 404,519 $ 334,088 $ 70,431 $ 16,963,746
92 $ 404,519 $ 332,707 $ 71,812 $ 16,891,934
93 $ 404,519 $ 331,299 $ 73,221 $ 16,818,713
94 $ 404,519 $ 329,862 $ 74,657 $ 16,744,057
95 $ 404,519 $ 328,398 $ 76,121 $ 16,667,936
96 $ 404,519 $ 326,905 $ 77,614 $ 16,590,322
97 $ 404,519 $ 325,383 $ 79,136 $ 16,511,186
98 $ 404,519 $ 323,831 $ 80,688 $ 16,430,497
99 $ 404,519 $ 322,248 $ 82,271 $ 16,348,227
100 $ 404,519 $ 320,635 $ 83,884 $ 16,264,342
101 $ 404,519 $ 318,990 $ 85,530 $ 16,178,813
102 $ 404,519 $ 317,312 $ 87,207 $ 16,091,606
103 $ 404,519 $ 315,602 $ 88,917 $ 16,002,688
104 $ 404,519 $ 313,858 $ 90,661 $ 15,912,027
105 $ 404,519 $ 312,080 $ 92,439 $ 15,819,588
106 $ 404,519 $ 310,267 $ 94,252 $ 15,725,335
107 $ 404,519 $ 308,418 $ 96,101 $ 15,629,234
108 $ 404,519 $ 306,533 $ 97,986 $ 15,531,249
109 $ 404,519 $ 304,612 $ 99,908 $ 15,431,341
110 $ 404,519 $ 302,652 $ 101,867 $ 15,329,474
111 $ 404,519 $ 300,654 $ 103,865 $ 15,225,609
112 $ 404,519 $ 298,617 $ 105,902 $ 15,119,707
113 $ 404,519 $ 296,540 $ 107,979 $ 15,011,728
114 $ 404,519 $ 294,422 $ 110,097 $ 14,901,631
115 $ 404,519 $ 292,263 $ 112,256 $ 14,789,375
116 $ 404,519 $ 290,061 $ 114,458 $ 14,674,917
117 $ 404,519 $ 287,817 $ 116,703 $ 14,558,215
118 $ 404,519 $ 285,528 $ 118,992 $ 14,439,223
119 $ 404,519 $ 283,194 $ 121,325 $ 14,317,898
120 $ 404,519 $ 280,814 $ 123,705 $ 14,194,193
121 $ 404,519 $ 278,388 $ 126,131 $ 14,068,062
122 $ 404,519 $ 275,914 $ 128,605 $ 13,939,457
123 $ 404,519 $ 273,392 $ 131,127 $ 13,808,330
124 $ 404,519 $ 270,820 $ 133,699 $ 13,674,631
125 $ 404,519 $ 268,198 $ 136,321 $ 13,538,310
126 $ 404,519 $ 265,524 $ 138,995 $ 13,399,316
127 $ 404,519 $ 262,798 $ 141,721 $ 13,257,595
128 $ 404,519 $ 260,019 $ 144,500 $ 13,113,094
129 $ 404,519 $ 257,185 $ 147,334 $ 12,965,760
130 $ 404,519 $ 254,295 $ 150,224 $ 12,815,536
131 $ 404,519 $ 251,349 $ 153,170 $ 12,662,366
132 $ 404,519 $ 248,345 $ 156,174 $ 12,506,191
133 $ 404,519 $ 245,282 $ 159,237 $ 12,346,954
134 $ 404,519 $ 242,159 $ 162,361 $ 12,184,593
135 $ 404,519 $ 238,974 $ 165,545 $ 12,019,048
136 $ 404,519 $ 235,727 $ 168,792 $ 11,850,257
137 $ 404,519 $ 232,417 $ 172,102 $ 11,678,154
138 $ 404,519 $ 229,042 $ 175,478 $ 11,502,677
139 $ 404,519 $ 225,600 $ 178,919 $ 11,323,758
140 $ 404,519 $ 222,091 $ 182,428 $ 11,141,329
141 $ 404,519 $ 218,513 $ 186,006 $ 10,955,323
142 $ 404,519 $ 214,865 $ 189,654 $ 10,765,669
143 $ 404,519 $ 211,145 $ 193,374 $ 10,572,295
144 $ 404,519 $ 207,353 $ 197,167 $ 10,375,128
145 $ 404,519 $ 203,486 $ 201,034 $ 10,174,094
146 $ 404,519 $ 199,543 $ 204,976 $ 9,969,118
147 $ 404,519 $ 195,523 $ 208,997 $ 9,760,121
148 $ 404,519 $ 191,424 $ 213,096 $ 9,547,025
149 $ 404,519 $ 187,244 $ 217,275 $ 9,329,750
150 $ 404,519 $ 182,983 $ 221,536 $ 9,108,214
151 $ 404,519 $ 178,638 $ 225,881 $ 8,882,333
152 $ 404,519 $ 174,208 $ 230,312 $ 8,652,021
153 $ 404,519 $ 169,691 $ 234,829 $ 8,417,192
154 $ 404,519 $ 165,085 $ 239,434 $ 8,177,758
155 $ 404,519 $ 160,389 $ 244,130 $ 7,933,628
156 $ 404,519 $ 155,601 $ 248,918 $ 7,684,709
157 $ 404,519 $ 150,719 $ 253,800 $ 7,430,909
158 $ 404,519 $ 145,741 $ 258,778 $ 7,172,131
159 $ 404,519 $ 140,666 $ 263,853 $ 6,908,278
160 $ 404,519 $ 135,491 $ 269,028 $ 6,639,249
161 $ 404,519 $ 130,214 $ 274,305 $ 6,364,944
162 $ 404,519 $ 124,835 $ 279,685 $ 6,085,260
163 $ 404,519 $ 119,349 $ 285,170 $ 5,800,090
164 $ 404,519 $ 113,756 $ 290,763 $ 5,509,327
165 $ 404,519 $ 108,053 $ 296,466 $ 5,212,861
166 $ 404,519 $ 102,239 $ 302,280 $ 4,910,581
167 $ 404,519 $ 96,310 $ 308,209 $ 4,602,372
168 $ 404,519 $ 90,266 $ 314,254 $ 4,288,118
169 $ 404,519 $ 84,102 $ 320,417 $ 3,967,701
170 $ 404,519 $ 77,818 $ 326,701 $ 3,641,000
171 $ 404,519 $ 71,410 $ 333,109 $ 3,307,891
172 $ 404,519 $ 64,877 $ 339,642 $ 2,968,249
173 $ 404,519 $ 58,216 $ 346,303 $ 2,621,945
174 $ 404,519 $ 51,424 $ 353,095 $ 2,268,850
175 $ 404,519 $ 44,499 $ 360,021 $ 1,908,829
176 $ 404,519 $ 37,438 $ 367,082 $ 1,541,748
177 $ 404,519 $ 30,238 $ 374,281 $ 1,167,466
178 $ 404,519 $ 22,897 $ 381,622 $ 785,845
179 $ 404,519 $ 15,413 $ 389,107 $ 396,738
180 $ 404,519 $ 7,781 $ 396,738 $0
Mensual V
Vr prestamo 12000000
Tasa 24% TV 26.25% EA 24.72% SV 12.36%
Frec Pago Semestral
N 6 Semestre
Cuota $ 2,948,528

n Cuota Intereses Abono K Saldo


0 $ 12,000,000
1 $ 2,948,528 $ 1,483,200 $ 1,465,328 $ 10,534,672
2 $ 2,948,528 $ 1,302,085 $ 1,646,443 $ 8,888,229
3 $ 2,948,528 $ 1,098,585 $ 1,849,943 $ 7,038,286
4 $ 2,948,528 $ 869,932 $ 2,078,596 $ 4,959,690
5 $ 2,948,528 $ 613,018 $ 2,335,510 $ 2,624,180
6 $ 2,948,528 $ 324,349 $ 2,624,180 $0
Semestral V