VALOR PRESTAMO $ 20,000,000

INTERES EA 12.50%
INTERES NOMINAL 11.84% C. MENSUAL
INTERES PERIODICO 0.99% MENSUAL
PLAZO 96 MESES
ABONO CAPITAL $ 208,333

PERIODOS ABONO A CAPITAL INTERES ABONO A SEGUROS VALOR CUOTA

0
1 $ 208,333 $ 197,272 $ 17,000 $ 405,605
2 $ 208,333 $ 195,217 $ 403,550
3 $ 208,333 $ 193,162 $ 17,000 $ 401,495
4 $ 208,333 $ 191,107 $ 17,000 $ 399,440
5 $ 208,333 $ 189,052 $ 17,000 $ 397,385
6 $ 208,333 $ 186,997 $ 17,000 $ 395,330
7 $ 208,333 $ 184,942 $ 17,000 $ 393,275
8 $ 208,333 $ 182,887 $ 17,000 $ 391,221
9 $ 208,333 $ 180,832 $ 17,000 $ 389,166
10 $ 208,333 $ 178,777 $ 17,000 $ 387,111
11 $ 208,333 $ 176,722 $ 17,000 $ 385,056
12 $ 208,333 $ 174,668 $ 17,000 $ 383,001
13 $ 208,333 $ 172,613 $ 17,000 $ 380,946
14 $ 208,333 $ 170,558 $ 17,000 $ 378,891
15 $ 208,333 $ 168,503 $ 17,000 $ 376,836
16 $ 208,333 $ 166,448 $ 17,000 $ 374,781
17 $ 208,333 $ 164,393 $ 17,000 $ 372,726
18 $ 208,333 $ 162,338 $ 17,000 $ 370,671
19 $ 208,333 $ 160,283 $ 17,000 $ 368,617
20 $ 208,333 $ 158,228 $ 17,000 $ 366,562
21 $ 208,333 $ 156,173 $ 17,000 $ 364,507
22 $ 208,333 $ 154,118 $ 17,000 $ 362,452
23 $ 208,333 $ 152,064 $ 17,000 $ 360,397
24 $ 208,333 $ 150,009 $ 17,000 $ 358,342
25 $ 208,333 $ 147,954 $ 17,000 $ 356,287
26 $ 208,333 $ 145,899 $ 17,000 $ 354,232
27 $ 208,333 $ 143,844 $ 17,000 $ 352,177
28 $ 208,333 $ 141,789 $ 17,000 $ 350,122
29 $ 208,333 $ 139,734 $ 17,000 $ 348,067
30 $ 208,333 $ 137,679 $ 17,000 $ 346,012
31 $ 208,333 $ 135,624 $ 17,000 $ 343,958
32 $ 208,333 $ 133,569 $ 17,000 $ 341,903
33 $ 208,333 $ 131,514 $ 17,000 $ 339,848
34 $ 208,333 $ 129,459 $ 17,000 $ 337,793
35 $ 208,333 $ 127,405 $ 17,000 $ 335,738
36 $ 208,333 $ 125,350 $ 17,000 $ 333,683
37 $ 208,333 $ 123,295 $ 17,000 $ 331,628
38 $ 208,333 $ 121,240 $ 17,000 $ 329,573
39 $ 208,333 $ 119,185 $ 17,000 $ 327,518
40 $ 208,333 $ 117,130 $ 17,000 $ 325,463
41 $ 208,333 $ 115,075 $ 17,000 $ 323,408
42 $ 208,333 $ 113,020 $ 17,000 $ 321,354
43 $ 208,333 $ 110,965 $ 17,000 $ 319,299
44 $ 208,333 $ 108,910 $ 17,000 $ 317,244
45 $ 208,333 $ 106,855 $ 17,000 $ 315,189
46 $ 208,333 $ 104,801 $ 17,000 $ 313,134
47 $ 208,333 $ 102,746 $ 17,000 $ 311,079
48 $ 208,333 $ 100,691 $ 17,000 $ 309,024
49 $ 208,333 $ 98,636 $ 17,000 $ 306,969
50 $ 208,333 $ 96,581 $ 17,000 $ 304,914
51 $ 208,333 $ 94,526 $ 17,000 $ 302,859
52 $ 208,333 $ 92,471 $ 17,000 $ 300,804
53 $ 208,333 $ 90,416 $ 17,000 $ 298,749
54 $ 208,333 $ 88,361 $ 17,000 $ 296,695
55 $ 208,333 $ 86,306 $ 17,000 $ 294,640
56 $ 208,333 $ 84,251 $ 17,000 $ 292,585
57 $ 208,333 $ 82,197 $ 17,000 $ 290,530
58 $ 208,333 $ 80,142 $ 17,000 $ 288,475
59 $ 208,333 $ 78,087 $ 17,000 $ 286,420
60 $ 208,333 $ 76,032 $ 17,000 $ 284,365
61 $ 208,333 $ 73,977 $ 282,310
62 $ 208,333 $ 71,922 $ 280,255
63 $ 208,333 $ 69,867 $ 278,200
64 $ 208,333 $ 67,812 $ 276,145
65 $ 208,333 $ 65,757 $ 274,091
66 $ 208,333 $ 63,702 $ 272,036
67 $ 208,333 $ 61,647 $ 269,981
68 $ 208,333 $ 59,592 $ 267,926
69 $ 208,333 $ 57,538 $ 265,871
70 $ 208,333 $ 55,483 $ 263,816
71 $ 208,333 $ 53,428 $ 261,761
72 $ 208,333 $ 51,373 $ 259,706
73 $ 208,333 $ 49,318 $ 257,651
74 $ 208,333 $ 47,263 $ 255,596
75 $ 208,333 $ 45,208 $ 253,541
76 $ 208,333 $ 43,153 $ 251,486
77 $ 208,333 $ 41,098 $ 249,432
78 $ 208,333 $ 39,043 $ 247,377
79 $ 208,333 $ 36,988 $ 245,322
80 $ 208,333 $ 34,934 $ 243,267
81 $ 208,333 $ 32,879 $ 241,212
82 $ 208,333 $ 30,824 $ 239,157
 83 $ 208,333 $ 28,769 $ 237,102
84 $ 208,333 $ 26,714 $ 235,047
85 $ 208,333 $ 24,659 $ 232,992
86 $ 208,333 $ 22,604 $ 230,937
87 $ 208,333 $ 20,549 $ 228,882
88 $ 208,333 $ 18,494 $ 226,828
89 $ 208,333 $ 16,439 $ 224,773
90 $ 208,333 $ 14,384 $ 222,718
91 $ 208,333 $ 12,329 $ 220,663
92 $ 208,333 $ 10,275 $ 218,608
93 $ 208,333 $ 8,220 $ 216,553
94 $ 208,333 $ 6,165 $ 214,498
95 $ 208,333 $ 4,110 $ 212,443
96 $ 208,333 $ 2,055 $ 210,388
97 $ 208,333 $ (0) $ 208,333
98 $ 208,333 $ (2,055) $ 206,278
99 $ 208,333 $ (4,110) $ 204,224
100 $ 208,333 $ (6,165) $ 202,169
101 $ 208,333 $ (8,220) $ 200,114
102 $ 208,333 $ (10,275) $ 198,059
103 $ 208,333 $ (12,329) $ 196,004
104 $ 208,333 $ (14,384) $ 193,949
105 $ 208,333 $ (16,439) $ 191,894
106 $ 208,333 $ (18,494) $ 189,839
107 $ 208,333 $ (20,549) $ 187,784
108 $ 208,333 $ (22,604) $ 185,729
109 $ 208,333 $ (24,659) $ 183,674
110 $ 208,333 $ (26,714) $ 181,619
111 $ 208,333 $ (28,769) $ 179,565
112 $ 208,333 $ (30,824) $ 177,510
113 $ 208,333 $ (32,879) $ 175,455
114 $ 208,333 $ (34,934) $ 173,400
115 $ 208,333 $ (36,988) $ 171,345
116 $ 208,333 $ (39,043) $ 169,290
117 $ 208,333 $ (41,098) $ 167,235
118 $ 208,333 $ (43,153) $ 165,180
119 $ 208,333 $ (45,208) $ 163,125
120 $ 208,333 $ (47,263) $ 161,070
121 $ 208,333 $ (49,318) $ 159,015
122 $ 208,333 $ (51,373) $ 156,961
123 $ 208,333 $ (53,428) $ 154,906
124 $ 208,333 $ (55,483) $ 152,851
125 $ 208,333 $ (57,538) $ 150,796
126 $ 208,333 $ (59,592) $ 148,741
127 $ 208,333 $ (61,647) $ 146,686
128 $ 208,333 $ (63,702) $ 144,631
129 $ 208,333 $ (65,757) $ 142,576
130 $ 208,333 $ (67,812) $ 140,521
131 $ 208,333 $ (69,867) $ 138,466
132 $ 208,333 $ (71,922) $ 136,411
133 $ 208,333 $ (73,977) $ 134,356
134 $ 208,333 $ (76,032) $ 132,302
135 $ 208,333 $ (78,087) $ 130,247
136 $ 208,333 $ (80,142) $ 128,192
137 $ 208,333 $ (82,197) $ 126,137
138 $ 208,333 $ (84,251) $ 124,082
139 $ 208,333 $ (86,306) $ 122,027
140 $ 208,333 $ (88,361) $ 119,972
141 $ 208,333 $ (90,416) $ 117,917
142 $ 208,333 $ (92,471) $ 115,862
143 $ 208,333 $ (94,526) $ 113,807
144 $ 208,333 $ (96,581) $ 111,752
145 $ 208,333 $ (98,636) $ 109,698
146 $ 208,333 $ (100,691) $ 107,643
147 $ 208,333 $ (102,746) $ 105,588
148 $ 208,333 $ (104,801) $ 103,533
149 $ 208,333 $ (106,855) $ 101,478
150 $ 208,333 $ (108,910) $ 99,423
151 $ 208,333 $ (110,965) $ 97,368
152 $ 208,333 $ (113,020) $ 95,313
153 $ 208,333 $ (115,075) $ 93,258
154 $ 208,333 $ (117,130) $ 91,203
155 $ 208,333 $ (119,185) $ 89,148
156 $ 208,333 $ (121,240) $ 87,093
157 $ 208,333 $ (123,295) $ 85,039
158 $ 208,333 $ (125,350) $ 82,984
159 $ 208,333 $ (127,405) $ 80,929
160 $ 208,333 $ (129,459) $ 78,874
161 $ 208,333 $ (131,514) $ 76,819
162 $ 208,333 $ (133,569) $ 74,764
163 $ 208,333 $ (135,624) $ 72,709
164 $ 208,333 $ (137,679) $ 70,654
165 $ 208,333 $ (139,734) $ 68,599
166 $ 208,333 $ (141,789) $ 66,544
167 $ 208,333 $ (143,844) $ 64,489
168 $ 208,333 $ (145,899) $ 62,435
169 $ 208,333 $ (147,954) $ 60,380
170 $ 208,333 $ (150,009) $ 58,325
171 $ 208,333 $ (152,064) $ 56,270
172 $ 208,333 $ (154,118) $ 54,215
173 $ 208,333 $ (156,173) $ 52,160
174 $ 208,333 $ (158,228) $ 50,105
175 $ 208,333 $ (160,283) $ 48,050
176 $ 208,333 $ (162,338) $ 45,995
177 $ 208,333 $ (164,393) $ 43,940
178 $ 208,333 $ (166,448) $ 41,885
179 $ 208,333 $ (168,503) $ 39,830
180 $ 208,333 $ (170,558) $ 37,776
COSTO DEL PRESTAMO
$ 8,199,101

SALDO INSOLUTO
$ 20,000,000
$ 19,791,667
$ 19,583,333
$ 19,375,000
$ 19,166,667
$ 18,958,333
$ 18,750,000
$ 18,541,667
$ 18,333,333
$ 18,125,000
$ 17,916,667
$ 17,708,333
$ 17,500,000
$ 17,291,667
$ 17,083,333
$ 16,875,000
$ 16,666,667
$ 16,458,333
$ 16,250,000
$ 16,041,667
$ 15,833,333
$ 15,625,000
$ 15,416,667
$ 15,208,333
$ 15,000,000
$ 14,791,667
$ 14,583,333
$ 14,375,000
$ 14,166,667
$ 13,958,333
$ 13,750,000
$ 13,541,667
$ 13,333,333
$ 13,125,000
$ 12,916,667
$ 12,708,333
$ 12,500,000
$ 12,291,667
$ 12,083,333
$ 11,875,000
$ 11,666,667
$ 11,458,333
$ 11,250,000
$ 11,041,667
$ 10,833,333
$ 10,625,000
$ 10,416,667
$ 10,208,333
$ 10,000,000
$ 9,791,667
$ 9,583,333
$ 9,375,000
$ 9,166,667
$ 8,958,333
$ 8,750,000
$ 8,541,667
$ 8,333,333
$ 8,125,000
$ 7,916,667
$ 7,708,333
$ 7,500,000
$ 7,291,667
$ 7,083,333
$ 6,875,000
$ 6,666,667
$ 6,458,333
$ 6,250,000
$ 6,041,667
$ 5,833,333
$ 5,625,000
$ 5,416,667
$ 5,208,333
$ 5,000,000
$ 4,791,667
$ 4,583,333
$ 4,375,000
$ 4,166,667
$ 3,958,333
$ 3,750,000
$ 3,541,667
$ 3,333,333
$ 3,125,000
$ 2,916,667
$ 2,708,333
$ 2,500,000
$ 2,291,667
$ 2,083,333
$ 1,875,000
$ 1,666,667
$ 1,458,333
$ 1,250,000
$ 1,041,667
$ 833,333
$ 625,000
$ 416,667
$ 208,333
$ (0)
$ (208,333)
$ (416,667)
$ (625,000)
$ (833,333)
$ (1,041,667)
$ (1,250,000)
$ (1,458,333)
$ (1,666,667)
$ (1,875,000)
$ (2,083,333)
$ (2,291,667)
$ (2,500,000)
$ (2,708,333)
$ (2,916,667)
$ (3,125,000)
$ (3,333,333)
$ (3,541,667)
$ (3,750,000)
$ (3,958,333)
$ (4,166,667)
$ (4,375,000)
$ (4,583,333)
$ (4,791,667)
$ (5,000,000)
$ (5,208,333)
$ (5,416,667)
$ (5,625,000)
$ (5,833,333)
$ (6,041,667)
$ (6,250,000)
$ (6,458,333)
$ (6,666,667)
$ (6,875,000)
$ (7,083,333)
$ (7,291,667)
$ (7,500,000)
$ (7,708,333)
$ (7,916,667)
$ (8,125,000)
$ (8,333,333)
$ (8,541,667)
$ (8,750,000)
$ (8,958,333)
$ (9,166,667)
$ (9,375,000)
$ (9,583,333)
$ (9,791,667)
$ (10,000,000)
$ (10,208,333)
$ (10,416,667)
$ (10,625,000)
$ (10,833,333)
$ (11,041,667)
$ (11,250,000)
$ (11,458,333)
$ (11,666,667)
$ (11,875,000)
$ (12,083,333)
$ (12,291,667)
$ (12,500,000)
$ (12,708,333)
$ (12,916,667)
$ (13,125,000)
$ (13,333,333)
$ (13,541,667)
$ (13,750,000)
$ (13,958,333)
$ (14,166,667)
$ (14,375,000)
$ (14,583,333)
$ (14,791,667)
$ (15,000,000)
$ (15,208,333)
$ (15,416,667)
$ (15,625,000)
$ (15,833,333)
$ (16,041,667)
$ (16,250,000)
$ (16,458,333)
$ (16,666,667)
$ (16,875,000)
$ (17,083,333)
$ (17,291,667)
$ (17,500,000)
VALOR PRESTAMO $ 20,000,000
INTERES EA 18.50%
INTERES NOMINAL 20.38% C. MENSUAL
INTERES PERIODICO 1.70% MENSUAL
PLAZO 96 MESES
ABONO CAPITAL $ 423,816

PERIODOS ABONO A CAPITAL INTERES ABONO A SEGUROS VALOR CUOTA

0
1 $ 74,327 $ 339,667 $ 9,822 $ 423,816
2 $ 85,411 $ 338,404 $ 423,816
3 $ 86,862 $ 336,954 $ 423,816
4 $ 88,337 $ 335,479 $ 423,816
5 $ 89,837 $ 333,978 $ 423,816
6 $ 91,363 $ 332,453 $ 423,816
7 $ 92,915 $ 330,901 $ 423,816
8 $ 94,493 $ 329,323 $ 423,816
9 $ 96,097 $ 327,718 $ 423,816
10 $ 97,730 $ 326,086 $ 423,816
11 $ 99,389 $ 324,426 $ 423,816
12 $ 101,077 $ 322,738 $ 423,816
13 $ 102,794 $ 321,022 $ 423,816
14 $ 104,540 $ 319,276 $ 423,816
15 $ 106,315 $ 317,500 $ 423,816
16 $ 108,121 $ 315,695 $ 423,816
17 $ 109,957 $ 313,859 $ 423,816
18 $ 111,824 $ 311,991 $ 423,816
19 $ 113,724 $ 310,092 $ 423,816
20 $ 115,655 $ 308,161 $ 423,816
21 $ 117,619 $ 306,196 $ 423,816
22 $ 119,617 $ 304,199 $ 423,816
23 $ 121,648 $ 302,167 $ 423,816
24 $ 123,714 $ 300,101 $ 423,816
25 $ 125,815 $ 298,000 $ 423,816
26 $ 127,952 $ 295,864 $ 423,816
27 $ 130,125 $ 293,691 $ 423,816
28 $ 132,335 $ 291,481 $ 423,816
29 $ 134,583 $ 289,233 $ 423,816
30 $ 136,868 $ 286,947 $ 423,816
31 $ 139,193 $ 284,623 $ 423,816
32 $ 141,557 $ 282,259 $ 423,816
33 $ 143,961 $ 279,855 $ 423,816
34 $ 146,406 $ 277,410 $ 423,816
35 $ 148,892 $ 274,923 $ 423,816
36 $ 151,421 $ 272,395 $ 423,816
37 $ 153,992 $ 269,823 $ 423,816
38 $ 156,608 $ 267,208 $ 423,816
39 $ 159,267 $ 264,548 $ 423,816
40 $ 161,972 $ 261,843 $ 423,816
41 $ 164,723 $ 259,092 $ 423,816
42 $ 167,521 $ 256,295 $ 423,816
43 $ 170,366 $ 253,450 $ 423,816
44 $ 173,259 $ 250,556 $ 423,816
45 $ 176,202 $ 247,614 $ 423,816
46 $ 179,194 $ 244,621 $ 423,816
47 $ 182,238 $ 241,578 $ 423,816
48 $ 185,333 $ 238,483 $ 423,816
49 $ 188,480 $ 235,336 $ 423,816
50 $ 191,681 $ 232,135 $ 423,816
51 $ 194,937 $ 228,879 $ 423,816
52 $ 198,247 $ 225,568 $ 423,816
53 $ 201,614 $ 222,202 $ 423,816
54 $ 205,038 $ 218,777 $ 423,816
55 $ 208,520 $ 215,295 $ 423,816
56 $ 212,062 $ 211,754 $ 423,816
57 $ 215,663 $ 208,152 $ 423,816
58 $ 219,326 $ 204,490 $ 423,816
59 $ 223,051 $ 200,765 $ 423,816
60 $ 226,839 $ 196,977 $ 423,816
61 $ 230,691 $ 193,124 $ 423,816
62 $ 234,609 $ 189,206 $ 423,816
63 $ 238,594 $ 185,222 $ 423,816
64 $ 242,646 $ 181,170 $ 423,816
65 $ 246,767 $ 177,049 $ 423,816
66 $ 250,958 $ 172,858 $ 423,816
67 $ 255,220 $ 168,596 $ 423,816
68 $ 259,554 $ 164,261 $ 423,816
69 $ 263,962 $ 159,853 $ 423,816
70 $ 268,445 $ 155,370 $ 423,816
71 $ 273,005 $ 150,811 $ 423,816
72 $ 277,641 $ 146,175 $ 423,816
73 $ 282,356 $ 141,459 $ 423,816
74 $ 287,152 $ 136,664 $ 423,816
75 $ 292,028 $ 131,787 $ 423,816
76 $ 296,988 $ 126,828 $ 423,816
77 $ 302,032 $ 121,784 $ 423,816
78 $ 307,161 $ 116,654 $ 423,816
79 $ 312,378 $ 111,438 $ 423,816
80 $ 317,683 $ 106,132 $ 423,816
81 $ 323,079 $ 100,737 $ 423,816
82 $ 328,566 $ 95,250 $ 423,816
 83 $ 334,146 $ 89,670 $ 423,816
84 $ 339,821 $ 83,995 $ 423,816
85 $ 345,592 $ 78,224 $ 423,816
86 $ 351,461 $ 72,354 $ 423,816
87 $ 357,430 $ 66,385 $ 423,816
88 $ 363,501 $ 60,315 $ 423,816
89 $ 369,674 $ 54,142 $ 423,816
90 $ 375,952 $ 47,863 $ 423,816
91 $ 382,337 $ 41,478 $ 423,816
92 $ 388,831 $ 34,985 $ 423,816
93 $ 395,434 $ 28,381 $ 423,816
94 $ 402,150 $ 21,666 $ 423,816
95 $ 408,980 $ 14,836 $ 423,816
96 $ 415,926 $ 7,890 $ 423,816
97 $ 422,990 $ 826 $ 423,816
98 $ 430,173 $ (6,358) $ 423,816
99 $ 437,479 $ (13,663) $ 423,816
100 $ 444,909 $ (21,093) $ 423,816
101 $ 452,465 $ (28,649) $ 423,816
102 $ 460,149 $ (36,334) $ 423,816
103 $ 467,964 $ (44,149) $ 423,816
104 $ 475,912 $ (52,096) $ 423,816
105 $ 483,994 $ (60,179) $ 423,816
106 $ 492,214 $ (68,399) $ 423,816
107 $ 500,574 $ (76,758) $ 423,816
108 $ 509,075 $ (85,259) $ 423,816
109 $ 517,721 $ (93,905) $ 423,816
110 $ 526,513 $ (102,698) $ 423,816
111 $ 535,455 $ (111,640) $ 423,816
112 $ 544,549 $ (120,734) $ 423,816
113 $ 553,797 $ (129,982) $ 423,816
114 $ 563,203 $ (139,387) $ 423,816
115 $ 572,768 $ (148,952) $ 423,816
116 $ 582,495 $ (158,680) $ 423,816
117 $ 592,388 $ (168,572) $ 423,816
118 $ 602,449 $ (178,633) $ 423,816
119 $ 612,680 $ (188,865) $ 423,816
120 $ 623,086 $ (199,270) $ 423,816
121 $ 633,668 $ (209,852) $ 423,816
122 $ 644,430 $ (220,614) $ 423,816
123 $ 655,374 $ (231,559) $ 423,816
124 $ 666,505 $ (242,689) $ 423,816
125 $ 677,824 $ (254,008) $ 423,816
126 $ 689,336 $ (265,520) $ 423,816
127 $ 701,043 $ (277,227) $ 423,816
128 $ 712,949 $ (289,133) $ 423,816
129 $ 725,057 $ (301,242) $ 423,816
130 $ 737,371 $ (313,556) $ 423,816
131 $ 749,894 $ (326,079) $ 423,816
132 $ 762,630 $ (338,814) $ 423,816
133 $ 775,582 $ (351,766) $ 423,816
134 $ 788,754 $ (364,938) $ 423,816
135 $ 802,150 $ (378,334) $ 423,816
136 $ 815,773 $ (391,957) $ 423,816
137 $ 829,627 $ (405,812) $ 423,816
138 $ 843,717 $ (419,901) $ 423,816
139 $ 858,046 $ (434,231) $ 423,816
140 $ 872,619 $ (448,803) $ 423,816
141 $ 887,439 $ (463,623) $ 423,816
142 $ 902,510 $ (478,695) $ 423,816
143 $ 917,838 $ (494,022) $ 423,816
144 $ 933,426 $ (509,610) $ 423,816
145 $ 949,279 $ (525,463) $ 423,816
146 $ 965,401 $ (541,585) $ 423,816
147 $ 981,796 $ (557,981) $ 423,816
148 $ 998,470 $ (574,655) $ 423,816
149 $ 1,015,428 $ (591,612) $ 423,816
150 $ 1,032,673 $ (608,858) $ 423,816
151 $ 1,050,211 $ (626,396) $ 423,816
152 $ 1,068,047 $ (644,232) $ 423,816
153 $ 1,086,186 $ (662,371) $ 423,816
154 $ 1,104,634 $ (680,818) $ 423,816
155 $ 1,123,394 $ (699,578) $ 423,816
156 $ 1,142,473 $ (718,657) $ 423,816
157 $ 1,161,876 $ (738,060) $ 423,816
158 $ 1,181,608 $ (757,793) $ 423,816
159 $ 1,201,676 $ (777,860) $ 423,816
160 $ 1,222,085 $ (798,269) $ 423,816
161 $ 1,242,840 $ (819,024) $ 423,816
162 $ 1,263,947 $ (840,132) $ 423,816
163 $ 1,285,413 $ (861,598) $ 423,816
164 $ 1,307,244 $ (883,428) $ 423,816
165 $ 1,329,445 $ (905,630) $ 423,816
166 $ 1,352,024 $ (928,208) $ 423,816
167 $ 1,374,985 $ (951,170) $ 423,816
168 $ 1,398,337 $ (974,522) $ 423,816
169 $ 1,422,086 $ (998,270) $ 423,816
170 $ 1,446,237 $ (1,022,422) $ 423,816
171 $ 1,470,799 $ (1,046,984) $ 423,816
172 $ 1,495,778 $ (1,071,963) $ 423,816
173 $ 1,521,182 $ (1,097,366) $ 423,816
174 $ 1,547,017 $ (1,123,201) $ 423,816
175 $ 1,573,290 $ (1,149,474) $ 423,816
176 $ 1,600,010 $ (1,176,194) $ 423,816
177 $ 1,627,183 $ (1,203,368) $ 423,816
178 $ 1,654,818 $ (1,231,003) $ 423,816
179 $ 1,682,923 $ (1,259,107) $ 423,816
180 $ 1,711,504 $ (1,287,689) $ 423,816
COSTO DEL PRESTAMO
$ 16,790,509

SALDO INSOLUTO
$ 20,000,000
$ 19,925,673
$ 19,840,262
$ 19,753,400
$ 19,665,063
$ 19,575,226
$ 19,483,863
$ 19,390,948
$ 19,296,455
$ 19,200,358
$ 19,102,628
$ 19,003,239
$ 18,902,161
$ 18,799,368
$ 18,694,828
$ 18,588,513
$ 18,480,392
$ 18,370,435
$ 18,258,611
$ 18,144,887
$ 18,029,232
$ 17,911,613
$ 17,791,996
$ 17,670,348
$ 17,546,634
$ 17,420,818
$ 17,292,866
$ 17,162,741
$ 17,030,406
$ 16,895,824
$ 16,758,955
$ 16,619,763
$ 16,478,206
$ 16,334,245
$ 16,187,840
$ 16,038,948
$ 15,887,527
$ 15,733,534
$ 15,576,926
$ 15,417,659
$ 15,255,687
$ 15,090,963
$ 14,923,443
$ 14,753,077
$ 14,579,818
$ 14,403,616
$ 14,224,422
$ 14,042,184
$ 13,856,852
$ 13,668,371
$ 13,476,690
$ 13,281,754
$ 13,083,507
$ 12,881,893
$ 12,676,854
$ 12,468,334
$ 12,256,272
$ 12,040,609
$ 11,821,283
$ 11,598,232
$ 11,371,393
$ 11,140,702
$ 10,906,092
$ 10,667,499
$ 10,424,853
$ 10,178,086
$ 9,927,128
$ 9,671,908
$ 9,412,354
$ 9,148,391
$ 8,879,946
$ 8,606,941
$ 8,329,300
$ 8,046,944
$ 7,759,792
$ 7,467,764
$ 7,170,776
$ 6,868,744
$ 6,561,582
$ 6,249,204
$ 5,931,521
$ 5,608,442
$ 5,279,877
$ 4,945,731
$ 4,605,910
$ 4,260,318
$ 3,908,857
$ 3,551,427
$ 3,187,926
$ 2,818,252
$ 2,442,300
$ 2,059,963
$ 1,671,132
$ 1,275,698
$ 873,548
$ 464,568
$ 48,642
$ (374,347)
$ (804,520)
$ (1,242,000)
$ (1,686,908)
$ (2,139,373)
$ (2,599,523)
$ (3,067,487)
$ (3,543,399)
$ (4,027,393)
$ (4,519,607)
$ (5,020,181)
$ (5,529,256)
$ (6,046,977)
$ (6,573,490)
$ (7,108,946)
$ (7,653,495)
$ (8,207,292)
$ (8,770,495)
$ (9,343,263)
$ (9,925,758)
$ (10,518,146)
$ (11,120,595)
$ (11,733,276)
$ (12,356,361)
$ (12,990,029)
$ (13,634,459)
$ (14,289,833)
$ (14,956,338)
$ (15,634,162)
$ (16,323,497)
$ (17,024,541)
$ (17,737,490)
$ (18,462,547)
$ (19,199,918)
$ (19,949,812)
$ (20,712,442)
$ (21,488,024)
$ (22,276,778)
$ (23,078,928)
$ (23,894,700)
$ (24,724,328)
$ (25,568,045)
$ (26,426,091)
$ (27,298,710)
$ (28,186,149)
$ (29,088,659)
$ (30,006,497)
$ (30,939,923)
$ (31,889,202)
$ (32,854,602)
$ (33,836,398)
$ (34,834,869)
$ (35,850,297)
$ (36,882,970)
$ (37,933,181)
$ (39,001,229)
$ (40,087,415)
$ (41,192,049)
$ (42,315,443)
$ (43,457,916)
$ (44,619,792)
$ (45,801,400)
$ (47,003,076)
$ (48,225,161)
$ (49,468,000)
$ (50,731,947)
$ (52,017,361)
$ (53,324,604)
$ (54,654,049)
$ (56,006,073)
$ (57,381,058)
$ (58,779,396)
$ (60,201,481)
$ (61,647,719)
$ (63,118,518)
$ (64,614,297)
$ (66,135,478)
$ (67,682,495)
$ (69,255,785)
$ (70,855,795)
$ (72,482,978)
$ (74,137,796)
$ (75,820,719)
$ (77,532,223)
VALOR PRESTAMO $ 37,000,000
INTERES EA 12.50%
INTERES NOMINAL 11.84% C. MENSUAL $ 12,199,222
INTERES PERIODICO 0.99% MENSUAL $ 819,987
PLAZO 60 MESES
ABONO CAPITAL $ 819,987

PERIODOS ABONO A CAPITAL INTERES ABONO A SEGUROS VALOR CUOTA

0
1 $ 455,035 $ 364,952 $ 819,987
2 $ 459,523 $ 360,464 $ 819,987
3 $ 464,055 $ 355,932 $ 819,987
4 $ 468,633 $ 351,354 $ 819,987
5 $ 473,255 $ 346,732 $ 2,500,000 $ 819,987
6 $ 502,582 $ 317,405 $ 819,987
7 $ 507,539 $ 312,448 $ 819,987
8 $ 512,545 $ 307,442 $ 819,987
9 $ 517,601 $ 302,386 $ 819,987
10 $ 522,706 $ 297,281 $ 819,987
11 $ 527,862 $ 292,125 $ 819,987
12 $ 533,069 $ 286,918 $ 819,987
13 $ 538,327 $ 281,660 $ 819,987
14 $ 543,636 $ 276,351 $ 819,987
15 $ 548,999 $ 270,988 $ 819,987
16 $ 554,414 $ 265,573 $ 819,987
17 $ 559,882 $ 260,105 $ 819,987
18 $ 565,405 $ 254,582 $ 819,987
19 $ 570,982 $ 249,005 $ 819,987
20 $ 576,614 $ 243,374 $ 819,987
21 $ 582,301 $ 237,686 $ 819,987
22 $ 588,045 $ 231,942 $ 819,987
23 $ 593,845 $ 226,142 $ 819,987
24 $ 599,702 $ 220,285 $ 819,987
25 $ 605,617 $ 214,370 $ 819,987
26 $ 611,591 $ 208,396 $ 819,987
27 $ 617,623 $ 202,364 $ 819,987
28 $ 623,715 $ 196,272 $ 819,987
29 $ 629,868 $ 190,120 $ 819,987
30 $ 636,080 $ 183,907 $ 819,987
31 $ 642,354 $ 177,633 $ 819,987
32 $ 648,690 $ 171,297 $ 819,987
33 $ 655,089 $ 164,898 $ 819,987
34 $ 661,550 $ 158,437 $ 819,987
35 $ 668,075 $ 151,912 $ 819,987
36 $ 674,665 $ 145,322 $ 819,987
37 $ 681,320 $ 138,667 $ 819,987
38 $ 688,040 $ 131,947 $ 819,987
39 $ 694,826 $ 125,161 $ 819,987
40 $ 701,680 $ 118,307 $ 819,987
41 $ 708,601 $ 111,386 $ 819,987
42 $ 715,590 $ 104,397 $ 819,987
43 $ 722,649 $ 97,338 $ 819,987
44 $ 729,776 $ 90,211 $ 819,987
45 $ 736,975 $ 83,012 $ 819,987
46 $ 744,244 $ 75,743 $ 819,987
47 $ 751,585 $ 68,402 $ 819,987
48 $ 758,998 $ 60,989 $ 819,987
49 $ 766,485 $ 53,502 $ 819,987
50 $ 774,045 $ 45,942 $ 819,987
51 $ 781,680 $ 38,307 $ 819,987
52 $ 789,390 $ 30,597 $ 819,987
53 $ 797,176 $ 22,811 $ 819,987
54 $ 805,039 $ 14,948 $ 819,987
55 $ 812,980 $ 7,007 $ 819,987
56 $ 820,999 $ (1,012) $ 819,987
57 $ 829,097 $ (9,110) $ 819,987
58 $ 837,274 $ (17,287) $ 819,987
59 $ 845,533 $ (25,546) $ 819,987
60 $ 853,873 $ (33,886) $ 819,987
61 $ 862,295 $ (42,308) $ 819,987
62 $ 870,800 $ (50,813) $ 819,987
63 $ 879,390 $ (59,403) $ 819,987
64 $ 888,064 $ (68,077) $ 819,987
65 $ 896,823 $ (76,836) $ 819,987
66 $ 905,669 $ (85,682) $ 819,987
67 $ 914,602 $ (94,615) $ 819,987
68 $ 923,623 $ (103,636) $ 819,987
69 $ 932,734 $ (112,747) $ 819,987
70 $ 941,934 $ (121,947) $ 819,987
71 $ 951,225 $ (131,238) $ 819,987
72 $ 960,607 $ (140,620) $ 819,987
73 $ 970,082 $ (150,095) $ 819,987
74 $ 979,651 $ (159,663) $ 819,987
75 $ 989,313 $ (169,326) $ 819,987
76 $ 999,072 $ (179,085) $ 819,987
77 $ 1,008,926 $ (188,939) $ 819,987
78 $ 1,018,878 $ (198,891) $ 819,987
79 $ 1,028,927 $ (208,940) $ 819,987
80 $ 1,039,076 $ (219,089) $ 819,987
81 $ 1,049,325 $ (229,338) $ 819,987
82 $ 1,059,675 $ (239,688) $ 819,987
 83 $ 1,070,128 $ (250,141) $ 819,987
84 $ 1,080,683 $ (260,696) $ 819,987
85 $ 1,091,342 $ (271,355) $ 819,987
86 $ 1,102,107 $ (282,120) $ 819,987
87 $ 1,112,978 $ (292,991) $ 819,987
88 $ 1,123,955 $ (303,968) $ 819,987
89 $ 1,135,042 $ (315,055) $ 819,987
90 $ 1,146,237 $ (326,250) $ 819,987
91 $ 1,157,543 $ (337,556) $ 819,987
92 $ 1,168,961 $ (348,974) $ 819,987
93 $ 1,180,491 $ (360,504) $ 819,987
94 $ 1,192,135 $ (372,148) $ 819,987
95 $ 1,203,894 $ (383,907) $ 819,987
96 $ 1,215,768 $ (395,781) $ 819,987
97 $ 1,227,760 $ (407,773) $ 819,987
98 $ 1,239,870 $ (419,883) $ 819,987
99 $ 1,252,100 $ (432,113) $ 819,987
100 $ 1,264,450 $ (444,463) $ 819,987
101 $ 1,276,922 $ (456,935) $ 819,987
102 $ 1,289,517 $ (469,530) $ 819,987
103 $ 1,302,236 $ (482,249) $ 819,987
104 $ 1,315,081 $ (495,094) $ 819,987
105 $ 1,328,052 $ (508,065) $ 819,987
106 $ 1,341,152 $ (521,165) $ 819,987
107 $ 1,354,380 $ (534,393) $ 819,987
108 $ 1,367,739 $ (547,752) $ 819,987
109 $ 1,381,230 $ (561,243) $ 819,987
110 $ 1,394,854 $ (574,867) $ 819,987
111 $ 1,408,612 $ (588,625) $ 819,987
112 $ 1,422,506 $ (602,519) $ 819,987
113 $ 1,436,537 $ (616,550) $ 819,987
114 $ 1,450,707 $ (630,720) $ 819,987
115 $ 1,465,016 $ (645,029) $ 819,987
116 $ 1,479,466 $ (659,479) $ 819,987
117 $ 1,494,059 $ (674,072) $ 819,987
118 $ 1,508,796 $ (688,809) $ 819,987
119 $ 1,523,678 $ (703,691) $ 819,987
120 $ 1,538,707 $ (718,720) $ 819,987
121 $ 1,553,884 $ (733,897) $ 819,987
122 $ 1,569,211 $ (749,224) $ 819,987
123 $ 1,584,689 $ (764,702) $ 819,987
124 $ 1,600,319 $ (780,332) $ 819,987
125 $ 1,616,104 $ (796,117) $ 819,987
126 $ 1,632,045 $ (812,058) $ 819,987
127 $ 1,648,143 $ (828,156) $ 819,987
128 $ 1,664,399 $ (844,412) $ 819,987
129 $ 1,680,816 $ (860,829) $ 819,987
130 $ 1,697,395 $ (877,408) $ 819,987
131 $ 1,714,137 $ (894,150) $ 819,987
132 $ 1,731,045 $ (911,058) $ 819,987
133 $ 1,748,119 $ (928,132) $ 819,987
134 $ 1,765,362 $ (945,375) $ 819,987
135 $ 1,782,775 $ (962,788) $ 819,987
136 $ 1,800,359 $ (980,372) $ 819,987
137 $ 1,818,117 $ (998,130) $ 819,987
138 $ 1,836,051 $ (1,016,063) $ 819,987
139 $ 1,854,161 $ (1,034,174) $ 819,987
140 $ 1,872,449 $ (1,052,462) $ 819,987
141 $ 1,890,918 $ (1,070,931) $ 819,987
142 $ 1,909,569 $ (1,089,582) $ 819,987
143 $ 1,928,405 $ (1,108,418) $ 819,987
144 $ 1,947,426 $ (1,127,439) $ 819,987
145 $ 1,966,634 $ (1,146,647) $ 819,987
146 $ 1,986,032 $ (1,166,045) $ 819,987
147 $ 2,005,622 $ (1,185,635) $ 819,987
148 $ 2,025,404 $ (1,205,417) $ 819,987
149 $ 2,045,382 $ (1,225,395) $ 819,987
150 $ 2,065,557 $ (1,245,570) $ 819,987
151 $ 2,085,931 $ (1,265,944) $ 819,987
152 $ 2,106,505 $ (1,286,518) $ 819,987
153 $ 2,127,283 $ (1,307,296) $ 819,987
154 $ 2,148,266 $ (1,328,279) $ 819,987
155 $ 2,169,455 $ (1,349,468) $ 819,987
156 $ 2,190,854 $ (1,370,867) $ 819,987
157 $ 2,212,464 $ (1,392,476) $ 819,987
158 $ 2,234,286 $ (1,414,299) $ 819,987
159 $ 2,256,324 $ (1,436,337) $ 819,987
160 $ 2,278,580 $ (1,458,593) $ 819,987
161 $ 2,301,055 $ (1,481,068) $ 819,987
162 $ 2,323,751 $ (1,503,764) $ 819,987
163 $ 2,346,672 $ (1,526,685) $ 819,987
164 $ 2,369,819 $ (1,549,831) $ 819,987
165 $ 2,393,193 $ (1,573,206) $ 819,987
166 $ 2,416,799 $ (1,596,812) $ 819,987
167 $ 2,440,637 $ (1,620,650) $ 819,987
168 $ 2,464,711 $ (1,644,724) $ 819,987
169 $ 2,489,021 $ (1,669,034) $ 819,987
170 $ 2,513,572 $ (1,693,585) $ 819,987
171 $ 2,538,365 $ (1,718,378) $ 819,987
172 $ 2,563,402 $ (1,743,415) $ 819,987
173 $ 2,588,687 $ (1,768,700) $ 819,987
174 $ 2,614,220 $ (1,794,233) $ 819,987
175 $ 2,640,006 $ (1,820,019) $ 819,987
176 $ 2,666,046 $ (1,846,059) $ 819,987
177 $ 2,692,343 $ (1,872,356) $ 819,987
178 $ 2,718,899 $ (1,898,912) $ 819,987
179 $ 2,745,717 $ (1,925,730) $ 819,987
180 $ 2,772,799 $ (1,952,812) $ 819,987
COSTO DEL PRESTAMO
$ 10,496,736

SALDO INSOLUTO
$ 37,000,000
$ 36,544,965
$ 36,085,443
$ 35,621,387
$ 35,152,755
$ 32,179,500
$ 31,676,918
$ 31,169,379
$ 30,656,833
$ 30,139,232
$ 29,616,526
$ 29,088,664
$ 28,555,595
$ 28,017,269
$ 27,473,632
$ 26,924,634
$ 26,370,220
$ 25,810,338
$ 25,244,933
$ 24,673,951
$ 24,097,338
$ 23,515,037
$ 22,926,992
$ 22,333,148
$ 21,733,445
$ 21,127,828
$ 20,516,237
$ 19,898,613
$ 19,274,898
$ 18,645,030
$ 18,008,950
$ 17,366,596
$ 16,717,906
$ 16,062,817
$ 15,401,267
$ 14,733,192
$ 14,058,527
$ 13,377,207
$ 12,689,167
$ 11,994,341
$ 11,292,661
$ 10,584,060
$ 9,868,470
$ 9,145,821
$ 8,416,044
$ 7,679,070
$ 6,934,826
$ 6,183,241
$ 5,424,243
$ 4,657,758
$ 3,883,714
$ 3,102,034
$ 2,312,644
$ 1,515,468
$ 710,429
$ (102,551)
$ (923,549)
$ (1,752,646)
$ (2,589,920)
$ (3,435,453)
$ (4,289,326)
$ (5,151,621)
$ (6,022,422)
$ (6,901,811)
$ (7,789,875)
$ (8,686,698)
$ (9,592,367)
$ (10,506,969)
$ (11,430,593)
$ (12,363,326)
$ (13,305,260)
$ (14,256,484)
$ (15,217,091)
$ (16,187,173)
$ (17,166,824)
$ (18,156,137)
$ (19,155,209)
$ (20,164,135)
$ (21,183,012)
$ (22,211,940)
$ (23,251,016)
$ (24,300,341)
$ (25,360,017)
$ (26,430,144)
$ (27,510,827)
$ (28,602,170)
$ (29,704,276)
$ (30,817,254)
$ (31,941,209)
$ (33,076,251)
$ (34,222,488)
$ (35,380,032)
$ (36,548,993)
$ (37,729,483)
$ (38,921,618)
$ (40,125,512)
$ (41,341,280)
$ (42,569,040)
$ (43,808,910)
$ (45,061,010)
$ (46,325,460)
$ (47,602,382)
$ (48,891,899)
$ (50,194,135)
$ (51,509,216)
$ (52,837,268)
$ (54,178,420)
$ (55,532,800)
$ (56,900,540)
$ (58,281,770)
$ (59,676,624)
$ (61,085,236)
$ (62,507,742)
$ (63,944,279)
$ (65,394,986)
$ (66,860,001)
$ (68,339,467)
$ (69,833,526)
$ (71,342,322)
$ (72,866,000)
$ (74,404,706)
$ (75,958,590)
$ (77,527,801)
$ (79,112,490)
$ (80,712,809)
$ (82,328,913)
$ (83,960,958)
$ (85,609,101)
$ (87,273,500)
$ (88,954,317)
$ (90,651,712)
$ (92,365,849)
$ (94,096,894)
$ (95,845,013)
$ (97,610,376)
$ (99,393,150)
$ (101,193,510)
$ (103,011,627)
$ (104,847,678)
$ (106,701,838)
$ (108,574,287)
$ (110,465,206)
$ (112,374,775)
$ (114,303,180)
$ (116,250,605)
$ (118,217,240)
$ (120,203,272)
$ (122,208,894)
$ (124,234,298)
$ (126,279,680)
$ (128,345,237)
$ (130,431,167)
$ (132,537,673)
$ (134,664,956)
$ (136,813,221)
$ (138,982,677)
$ (141,173,530)
$ (143,385,994)
$ (145,620,280)
$ (147,876,605)
$ (150,155,185)
$ (152,456,239)
$ (154,779,991)
$ (157,126,663)
$ (159,496,481)
$ (161,889,675)
$ (164,306,473)
$ (166,747,111)
$ (169,211,821)
$ (171,700,843)
$ (174,214,415)
$ (176,752,780)
$ (179,316,182)
$ (181,904,869)
$ (184,519,089)
$ (187,159,095)
$ (189,825,141)
$ (192,517,483)
$ (195,236,382)
$ (197,982,099)
$ (200,754,898)