AMORTIZACION

Monto Solicitado $ 6,000,000

Taza de interes 3.6% Efectiva Anual

periodo 18 Meses

Valor Cuota $ 458,680 Mensual

Periodo Valor Cuota Intereses Abono a Capital Saldo

- - - - $ 6,000,000
1 $ 458,680 $ 216,000 $ 242,680 $ 5,757,320
2 $ 458,680 $ 207,264 $ 251,417 $ 5,505,903
3 $ 458,680 $ 198,213 $ 260,468 $ 5,245,435
4 $ 458,680 $ 188,836 $ 269,845 $ 4,975,591
5 $ 458,680 $ 179,121 $ 279,559 $ 4,696,032
6 $ 458,680 $ 169,057 $ 289,623 $ 4,406,409
7 $ 458,680 $ 158,631 $ 300,050 $ 4,106,359
8 $ 458,680 $ 147,829 $ 310,851 $ 3,795,508
9 $ 458,680 $ 136,638 $ 322,042 $ 3,473,466
10 $ 458,680 $ 125,045 $ 333,635 $ 3,139,830
11 $ 458,680 $ 113,034 $ 345,646 $ 2,794,184
12 $ 458,680 $ 100,591 $ 358,090 $ 2,436,094
13 $ 458,680 $ 87,699 $ 370,981 $ 2,065,113
14 $ 458,680 $ 74,344 $ 384,336 $ 1,680,777
15 $ 458,680 $ 60,508 $ 398,172 $ 1,282,605
16 $ 458,680 $ 46,174 $ 412,506 $ 870,098
17 $ 458,680 $ 31,324 $ 427,357 $ 442,742
18 $ 458,680 $ 15,939 $ 442,742 $ 0
19 $ 458,680 $ 0 $ 458,680 $ (458,680)
20 $ 458,680 $ (16,512) $ 475,193 $ (933,873)
21 $ 458,680 $ (33,619) $ 492,300 $ (1,426,173)
22 $ 458,680 $ (51,342) $ 510,022 $ (1,936,195)
23 $ 458,680 $ (69,703) $ 528,383 $ (2,464,578)
24 $ 458,680 $ (88,725) $ 547,405 $ (3,011,984)
25 $ 458,680 $ (108,431) $ 567,112 $ (3,579,095)
26 $ 458,680 $ (128,847) $ 587,528 $ (4,166,623)
27 $ 458,680 $ (149,998) $ 608,679 $ (4,775,302)
28 $ 458,680 $ (171,911) $ 630,591 $ (5,405,893)
29 $ 458,680 $ (194,612) $ 653,292 $ (6,059,185)
30 $ 458,680 $ (218,131) $ 676,811 $ (6,735,996)
31 $ 458,680 $ (242,496) $ 701,176 $ (7,437,172)
32 $ 458,680 $ (267,738) $ 726,418 $ (8,163,591)
33 $ 458,680 $ (293,889) $ 752,570 $ (8,916,160)
34 $ 458,680 $ (320,982) $ 779,662 $ (9,695,822)
35 $ 458,680 $ (349,050) $ 807,730 $ (10,503,552)
35 $ 458,680 $ (378,128) $ 836,808 $ (11,340,360)
36 $ 458,680 $ (408,253) $ 866,933 $ (12,207,293)
37 $ 458,680 $ (439,463) $ 898,143 $ (13,105,436)
38 $ 458,680 $ (471,796) $ 930,476 $ (14,035,912)
39 $ 458,680 $ (505,293) $ 963,973 $ (14,999,885)
40 $ 458,680 $ (539,996) $ 998,676 $ (15,998,561)
41 $ 458,680 $ (575,948) $ 1,034,628 $ (17,033,190)
42 $ 458,680 $ (613,195) $ 1,071,875 $ (18,105,065)
43 $ 458,680 $ (651,782) $ 1,110,463 $ (19,215,528)
44 $ 458,680 $ (691,759) $ 1,150,439 $ (20,365,967)
45 $ 458,680 $ (733,175) $ 1,191,855 $ (21,557,822)
46 $ 458,680 $ (776,082) $ 1,234,762 $ (22,792,584)
47 $ 458,680 $ (820,533) $ 1,279,213 $ (24,071,797)
48 $ 458,680 $ (866,585) $ 1,325,265 $ (25,397,062)
49 $ 458,680 $ (914,294) $ 1,372,974 $ (26,770,036)
50 $ 458,680 $ (963,721) $ 1,422,402 $ (28,192,438)
51 $ 458,680 $ (1,014,928) $ 1,473,608 $ (29,666,046)
52 $ 458,680 $ (1,067,978) $ 1,526,658 $ (31,192,704)
53 $ 458,680 $ (1,122,937) $ 1,581,618 $ (32,774,322)
54 $ 458,680 $ (1,179,876) $ 1,638,556 $ (34,412,877)
55 $ 458,680 $ (1,238,864) $ 1,697,544 $ (36,110,421)
56 $ 458,680 $ (1,299,975) $ 1,758,655 $ (37,869,077)
57 $ 458,680 $ (1,363,287) $ 1,821,967 $ (39,691,044)
58 $ 458,680 $ (1,428,878) $ 1,887,558 $ (41,578,602)
59 $ 458,680 $ (1,496,830) $ 1,955,510 $ (43,534,112)
60 $ 458,680 $ (1,567,228) $ 2,025,908 $ (45,560,020)