P $ 2,500,000

i 0.34%
A $ 200,000
n 12

n cuota interés abono saldo

0 $ 2,500,000
1 $ 200,000 $ 8,500 $ 208,500 $ 2,708,500
2 $ 250,000 $ 9,209 $ 259,209 $ 2,967,709
3 $ 300,000 $ 10,090 $ 310,090 $ 3,277,799
4 $ 350,000 $ 11,145 $ 361,145 $ 3,638,944
5 $ 400,000 $ 12,372 $ 412,372 $ 4,051,316
6 $ 450,000 $ 13,774 $ 463,774 $ 4,515,091
7 $ 500,000 $ 15,351 $ 515,351 $ 5,030,442
8 $ 550,000 $ 17,104 $ 567,104 $ 5,597,545
9 $ 600,000 $ 19,032 $ 619,032 $ 6,216,577
10 $ 650,000 $ 21,136 $ 671,136 $ 6,887,713
11 $ 700,000 $ 23,418 $ 723,418 $ 7,611,132
12 $ 750,000 $ 25,878 $ 775,878 $ 8,387,009
P $ 2,500,000
i 0.34% 0.35% 0.36% 0.37% 0.38% 0.39%
A $ 200,000
n 12

n cuota interés abono saldo

0 $ 2,500,000
1 $ 200,000 $ 8,500 $ 208,500 $ 2,708,500
2 $ 250,000 $ 9,480 $ 259,480 $ 2,967,980
3 $ 300,000 $ 10,685 $ 310,685 $ 3,278,664
4 $ 350,000 $ 12,131 $ 362,131 $ 3,640,796
5 $ 400,000 $ 13,835 $ 413,835 $ 4,054,631
6 $ 450,000 $ 15,813 $ 465,813 $ 4,520,444
7 $ 500,000 $ 18,082 $ 518,082 $ 5,038,525
8 $ 550,000 $ 20,658 $ 570,658 $ 5,609,183
9 $ 600,000 $ 23,559 $ 623,559 $ 6,232,742
10 $ 650,000 $ 26,801 $ 676,801 $ 6,909,543
11 $ 700,000 $ 30,402 $ 730,402 $ 7,639,945
12 $ 750,000 $ 34,380 $ 784,380 $ 8,424,324
0.40% 0.41% 0.42% 0.43% 0.44% 0.45%
AHORRO 20%
SALARIO $ 1,500,000
$ 300,000
AJUSTE 4% $ 60,000
N.SALARIO $ 1,560,000
$ 312,000
i 0.25%

n cuota interés abono saldo

1 $ 300,000 $ 300,000
2 $ 300,000 $ 750 $ 300,750 $ 600,750
3 $ 300,000 $ 1,502 $ 301,502 $ 902,252
4 $ 300,000 $ 2,256 $ 302,256 $ 1,204,508
5 $ 300,000 $ 3,011 $ 303,011 $ 1,507,519
6 $ 300,000 $ 3,769 $ 303,769 $ 1,811,288
7 $ 300,000 $ 4,528 $ 304,528 $ 2,115,816
8 $ 300,000 $ 5,290 $ 305,290 $ 2,421,105
9 $ 300,000 $ 6,053 $ 306,053 $ 2,727,158
10 $ 300,000 $ 6,818 $ 306,818 $ 3,033,976
11 $ 300,000 $ 7,585 $ 307,585 $ 3,341,561
12 $ 300,000 $ 8,354 $ 308,354 $ 3,649,915
13 $ 312,000 $ 9,125 $ 321,125 $ 3,971,040
14 $ 312,000 $ 9,928 $ 321,928 $ 4,292,967
15 $ 312,000 $ 10,732 $ 322,732 $ 4,615,700
16 $ 312,000 $ 11,539 $ 323,539 $ 4,939,239
17 $ 312,000 $ 12,348 $ 324,348 $ 5,263,587
18 $ 312,000 $ 13,159 $ 325,159 $ 5,588,746
19 $ 312,000 $ 13,972 $ 325,972 $ 5,914,718
20 $ 312,000 $ 14,787 $ 326,787 $ 6,241,505
21 $ 312,000 $ 15,604 $ 327,604 $ 6,569,108
22 $ 312,000 $ 16,423 $ 328,423 $ 6,897,531
23 $ 312,000 $ 17,244 $ 329,244 $ 7,226,775
24 $ 312,000 $ 18,067 $ 330,067 $ 7,556,841.9
AHORRO 20%
SALARIO $ 1,500,000
$ 300,000
AJUSTE 4% $ 60,000
i1 0.45%
N.SALARIO $ 1,560,000
$ 312,000
i2 0.23%
n cuota interés abono
1 $ 300,000
2 $ 300,000 $ 1,350 $ 301,350
3 $ 300,000 $ 2,706 $ 302,706
4 $ 300,000 $ 4,068 $ 304,068
5 $ 300,000 $ 5,437 $ 305,437
6 $ 300,000 $ 6,811 $ 306,811
7 $ 300,000 $ 8,192 $ 308,192
8 $ 300,000 $ 9,579 $ 309,579
9 $ 300,000 $ 10,972 $ 310,972
10 $ 300,000 $ 12,371 $ 312,371
11 $ 300,000 $ 13,777 $ 313,777
12 $ 300,000 $ 15,189 $ 315,189
13 $ 312,000 $ 16,607 $ 328,607
14 $ 312,000 $ 9,244 $ 321,244
15 $ 312,000 $ 9,983 $ 321,983
16 $ 312,000 $ 10,723 $ 322,723
17 $ 312,000 $ 11,466 $ 323,466
18 $ 312,000 $ 12,209 $ 324,209
19 $ 312,000 $ 12,955 $ 324,955
20 $ 312,000 $ 13,703 $ 325,703
21 $ 312,000 $ 14,452 $ 326,452
22 $ 312,000 $ 15,203 $ 327,203
23 $ 312,000 $ 15,955 $ 327,955
24 $ 312,000 $ 16,709 $ 328,709
 saldo
$ 300,000
$ 601,350
$ 904,056
$ 1,208,124
$ 1,513,561
$ 1,820,372
$ 2,128,564
$ 2,438,142
$ 2,749,114
$ 3,061,485
$ 3,375,261
$ 3,690,450
$ 4,019,057
$ 4,340,301
$ 4,662,284
$ 4,985,007
$ 5,308,472
$ 5,632,682
$ 5,957,637
$ 6,283,340
$ 6,609,791
$ 6,936,994
$ 7,264,949
$ 7,593,658.3
P $ 50,000,000
EA 16% 15% 1.24%
n 12
abono $ 1,200,000
cuota 4511362.4959 2766536.59706
gradiente $ 20,000

2.
n cuota interés abono abono extra
0
1 $ 4,511,362 $ 622,257 $ 3,889,106
2 $ 4,511,362 $ 573,856 $ 3,937,506
3 $ 4,511,362 $ 524,854 $ 3,986,509
4 $ 4,511,362 $ 475,241 $ 4,036,122
5 $ 4,511,362 $ 425,011 $ 4,086,352
6 $ 4,511,362 $ 374,156 $ 4,137,207
7 $ 4,511,362 $ 322,668 $ 4,188,695
8 $ 4,511,362 $ 270,539 $ 4,240,824 $ 1,200,000
1 9 $ 2,786,537 $ 202,827 $ 2,583,710
2 10 $ 2,806,537 $ 170,672 $ 2,635,864
3 11 $ 2,826,537 $ 137,869 $ 2,688,668
4 12 $ 2,846,537 $ 104,408 $ 2,742,129
5 13 $ 2,866,537 $ 70,282 $ 2,796,255
6 14 $ 2,886,537 $ 35,482 $ 2,851,055
 1.
saldo n cuota interés abono abono extra
$ 50,000,000 0
$ 46,110,894 1 $ 4,511,362 $ 622,257 $ 3,889,106
$ 42,173,388 2 $ 4,511,362 $ 573,856 $ 3,937,506
$ 38,186,879 3 $ 4,511,362 $ 524,854 $ 3,986,509
$ 34,150,758 4 $ 4,511,362 $ 475,241 $ 4,036,122
$ 30,064,406 5 $ 4,511,362 $ 425,011 $ 4,086,352
$ 25,927,200 6 $ 4,511,362 $ 374,156 $ 4,137,207
$ 21,738,505 7 $ 4,511,362 $ 322,668 $ 4,188,695
$ 16,297,681 8 $ 4,511,362 $ 270,539 $ 4,240,824 $ -
$ 13,713,971 9 $ 4,511,362 $ 217,761 $ 4,293,601
$ 11,078,107 10 $ 4,511,362 $ 164,327 $ 4,347,036
$ 8,389,439 11 $ 4,511,362 $ 110,227 $ 4,401,135
$ 5,647,310 12 $ 4,511,362 $ 55,454 $ 4,455,908
$ 2,851,055
$ -
 saldo
$ 50,000,000
$ 46,110,894
$ 42,173,388
$ 38,186,879
$ 34,150,758
$ 30,064,406
$ 25,927,200
$ 21,738,505
$ 17,497,681
$ 13,204,079
$ 8,857,043
$ 4,455,908
$ -