PERIODO DEUDA INICIAL TASA DE INTERES INTERESES CUOTAS

1 $ 150,000,000 14% 1312500 9375000

2 $ 140,625,000 14% 1230469 9375000
3 $ 131,250,000 14% 1148438 9375000
4 $ 121,875,000 14% 1066406 9375000
5 $ 112,500,000 14% 984375 9375000
6 $ 103,125,000 14% 902344 9375000
7 $ 93,750,000 14% 820313 9375000
8 $ 84,375,000 14% 738281 9375000
9 $ 75,000,000 14% 656250 9375000
10 $ 65,625,000 14% 574219 9375000
11 $ 56,250,000 14% 492188 9375000
12 $ 46,875,000 14% 410156 9375000
13 $ 37,500,000 14% 328125 9375000
14 $ 28,125,000 14% 246094 9375000
15 $ 18,750,000 14% 164063 9375000
16 $ 9,375,000 14% 82031 9375000
PAGO DEUDA FINAL
10687500 140625000
10605469 131250000
10523438 121875000
10441406 112500000
10359375 103125000
10277344 93750000
10195313 84375000
10113281 75000000
10031250 65625000
9949219 56250000
9867188 46875000
9785156 37500000
9703125 28125000
9621094 18750000
9539063 9375000
9457031 0
PERIODO DEUDA INICIAL TASA DE INTERES INTERESES CUOTAS
1 $ 35,000,000 2.00% 38,889 1,944,444
2 $ 33,055,556 2.00% 36,728 1,944,444
3 $ 31,111,111 2.00% 34,568 1,944,444
4 $ 29,166,667 2.00% 32,407 1,944,444
5 $ 27,222,222 2.00% 30,247 1,944,444
6 $ 25,277,778 2.00% 28,086 1,944,444
7 $ 23,333,333 2.00% 25,926 1,944,444
8 $ 21,388,889 2.00% 23,765 1,944,444
9 $ 19,444,444 2.00% 21,605 1,944,444
10 $ 17,500,000 2.00% 19,444 1,944,444
11 $ 15,555,556 2.00% 17,284 1,944,444
12 $ 13,611,111 2.00% 15,123 1,944,444
13 $ 11,666,667 2.00% 12,963 1,944,444
14 $ 9,722,222 2.00% 10,802 1,944,444
15 $ 7,777,778 2.00% 8,642 1,944,444
16 $ 5,833,333 2.00% 6,481 1,944,444
17 $ 3,888,889 2.00% 4,321 1,944,444
18 $ 1,944,444 2.00% 2,160 1,944,444
PAGO DEUDA FINAL
1,983,333 33,055,556
1,981,173 31,111,111
1,979,012 29,166,667
1,976,852 27,222,222
1,974,691 25,277,778
1,972,531 23,333,333
1,970,370 21,388,889
1,968,210 19,444,444
1,966,049 17,500,000
1,963,889 15,555,556
1,961,728 13,611,111
1,959,568 11,666,667
1,957,407 9,722,222
1,955,247 7,777,778
1,953,086 5,833,333
1,950,926 3,888,889
1,948,765 1,944,444
1,946,605 -
PERIODO DEUDA INICIAL TASA DE INTERES INTERESES CUOTAS
1 $ 1,000,000 2.16% 1,800 83,333
2 $ 916,667 2.16% 1,650 83,333
3 $ 833,333 2.16% 1,500 83,333
4 $ 750,000 2.16% 1,350 83,333
5 $ 666,667 2.16% 1,200 83,333
6 $ 583,333 2.16% 1,050 83,333
7 $ 500,000 2.16% 900 83,333
8 $ 416,667 2.16% 750 83,333
9 $ 333,333 2.16% 600 83,333
10 $ 250,000 2.16% 450 83,333
11 $ 166,667 2.16% 300 83,333
12 $ 83,333 2.16% 150 83,333
PAGO DEUDA FINAL
85,133 916,667
84,983 833,333
84,833 750,000
84,683 666,667
84,533 583,333
84,383 500,000
84,233 416,667
84,083 333,333
83,933 250,000
83,783 166,667
83,633 83,333
83,483 -