$ 317,115

N° periodos cuota Interes Amortizacion Saldo.

o Abono
5 0 $ 95,135 $ 317,115
C inicial 30% 1 $ 23,000 $ 8,985 $ 14,015 $ 303,100
N-Meses 15 2 $ 23,460 $ 8,588 $ 14,872 $ 288,228
G 2% 3 $ 23,929 $ 8,166 $ 15,763 $ 272,465
C1 $ 23,000 4 $ 24,408 $ 7,720 $ 16,688 $ 255,778
I-NM 34% 5 $ 24,896 $ 7,247 $ 17,649 $ 238,129
I-EM 2.8333% 6 $ 25,394 $ 6,747 $ 18,647 $ 219,482
0.02833333 7 $ 25,902 $ 6,219 $ 19,683 $ 199,799
8 $ 26,420 $ 5,661 $ 20,759 $ 179,040
9 $ 26,948 $ 5,073 $ 21,875 $ 157,164
10 $ 27,487 $ 4,453 $ 23,034 $ 134,130
11 $ 28,037 $ 3,800 $ 24,237 $ 109,894
12 $ 28,598 $ 3,114 $ 25,484 $ 84,410
13 $ 29,170 $ 2,392 $ 26,778 $ 57,632
14 $ 29,753 $ 1,633 $ 28,120 $ 29,512
15 $ 30,348 $ 836 $ 29,512 $ -

6 $ 50,000,000
Amortizacion
N° periodos cuota Interes Saldo.
o Abono
vp 50000000 0 $ 50,000,000
N-Años 4 1 $ 622,257 -$ 622,257 $ 50,622,257
G 2% 2 $ 630,001 -$ 630,001 $ 51,252,258
C1 En 4 meses 3 $ 637,841 -$ 637,841 $ 51,890,099
c1 941463.925 4 $ 941,464 $ 645,779 $ 295,684 $ 51,594,415
I-EA, 2 prime 16% 5 $ 960,293 $ 642,100 $ 318,194 $ 51,276,221
Em 1.244514% 6 $ 979,499 $ 638,140 $ 341,359 $ 50,934,862
I-NATV 7.50% 7 $ 999,089 $ 633,891 $ 365,198 $ 50,569,664
Em 0.621134% 8 $ 1,019,071 $ 629,346 $ 389,724 $ 50,179,940
0.01875 9 $ 1,039,452 $ 624,496 $ 414,956 $ 49,764,984
10 $ 1,060,241 $ 619,332 $ 440,909 $ 49,324,075
11 $ 1,081,446 $ 613,845 $ 467,601 $ 48,856,473
12 $ 1,103,075 $ 608,026 $ 495,049 $ 48,361,424
13 $ 1,125,137 $ 601,865 $ 523,272 $ 47,838,152
14 $ 1,147,639 $ 595,352 $ 552,287 $ 47,285,865
15 $ 1,170,592 $ 588,479 $ 582,113 $ 46,703,752
16 $ 1,194,004 $ 581,235 $ 612,769 $ 46,090,983
17 $ 1,217,884 $ 573,609 $ 644,275 $ 45,446,707
18 $ 1,242,242 $ 565,591 $ 676,651 $ 44,770,056
19 $ 1,267,086 $ 557,170 $ 709,917 $ 44,060,139
20 $ 1,292,428 $ 548,335 $ 744,094 $ 43,316,046
21 $ 1,318,277 $ 539,074 $ 779,203 $ 42,536,843
22 $ 1,344,642 $ 529,377 $ 815,265 $ 41,721,578
23 $ 1,371,535 $ 519,231 $ 852,304 $ 40,869,273
24 $ 1,398,966 $ 508,624 $ 890,342 $ 39,978,931
25 $ 1,426,945 $ 248,323 $ 1,178,622 $ 38,800,309
26 $ 1,455,484 $ 241,002 $ 1,214,482 $ 37,585,826
27 $ 1,484,594 $ 233,458 $ 1,251,135 $ 36,334,691
28 $ 1,514,286 $ 225,687 $ 1,288,599 $ 35,046,092
29 $ 1,544,571 $ 217,683 $ 1,326,888 $ 33,719,204
30 $ 1,575,463 $ 209,441 $ 1,366,021 $ 32,353,183
31 $ 1,606,972 $ 200,957 $ 1,406,015 $ 30,947,167
32 $ 1,639,111 $ 192,223 $ 1,446,888 $ 29,500,279
33 $ 1,671,894 $ 183,236 $ 1,488,657 $ 28,011,622
34 $ 1,705,332 $ 173,990 $ 1,531,342 $ 26,480,280
35 $ 1,739,438 $ 164,478 $ 1,574,960 $ 24,905,320
36 $ 1,774,227 $ 154,695 $ 1,619,532 $ 23,285,788
37 $ 1,809,712 $ 144,636 $ 1,665,076 $ 21,620,713
38 $ 1,845,906 $ 134,294 $ 1,711,612 $ 19,909,100
39 $ 1,882,824 $ 123,662 $ 1,759,162 $ 18,149,939
40 $ 1,920,480 $ 112,735 $ 1,807,745 $ 16,342,194
41 $ 1,958,890 $ 101,507 $ 1,857,383 $ 14,484,811
42 $ 1,998,068 $ 89,970 $ 1,908,098 $ 12,576,713
43 $ 2,038,029 $ 78,118 $ 1,959,911 $ 10,616,802
44 $ 2,078,790 $ 65,945 $ 2,012,845 $ 8,603,957
45 $ 2,120,365 $ 53,442 $ 2,066,923 $ 6,537,034
46 $ 2,162,773 $ 40,604 $ 2,122,169 $ 4,414,865
47 $ 2,206,028 $ 27,422 $ 2,178,606 $ 2,236,259
48 $ 2,250,149 $ 13,890 $ 2,236,259 $ -