MONTO A PEDIR $ 150,000,000 PAGO CAPITAL

PLAZO EN AÑOS 20
PLAZO EN MESES 240 PAGO INTERESES
TASA DE INTERÉS (E.A) 15.00%
TASA DE INTERÉS (E.M) 1.17% PAGO TOTAL
PAGO MENSUAL $ 1,871,592

2.99
CRONOGRAMA
# Cuota Cuota Interés % Abono a capital
1 $ 1,871,592 $ 1,757,238 94% $ 114,355
2 $ 1,871,592 $ 1,755,898 94% $ 115,694
3 $ 1,871,592 $ 1,754,543 94% $ 117,050
4 $ 1,871,592 $ 1,753,171 94% $ 118,421
5 $ 1,871,592 $ 1,751,784 94% $ 119,808
6 $ 1,871,592 $ 1,750,380 94% $ 121,212
7 $ 1,871,592 $ 1,748,960 93% $ 122,632
8 $ 1,871,592 $ 1,747,524 93% $ 124,068
9 $ 1,871,592 $ 1,746,070 93% $ 125,522
10 $ 1,871,592 $ 1,744,600 93% $ 126,992
11 $ 1,871,592 $ 1,743,112 93% $ 128,480
12 $ 1,871,592 $ 1,741,607 93% $ 129,985
13 $ 1,871,592 $ 1,740,084 93% $ 131,508
14 $ 1,871,592 $ 1,738,544 93% $ 133,049
15 $ 1,871,592 $ 1,736,985 93% $ 134,607
16 $ 1,871,592 $ 1,735,408 93% $ 136,184
17 $ 1,871,592 $ 1,733,813 93% $ 137,780
18 $ 1,871,592 $ 1,732,199 93% $ 139,394
19 $ 1,871,592 $ 1,730,566 92% $ 141,027
20 $ 1,871,592 $ 1,728,914 92% $ 142,679
21 $ 1,871,592 $ 1,727,242 92% $ 144,350
22 $ 1,871,592 $ 1,725,551 92% $ 146,041
23 $ 1,871,592 $ 1,723,840 92% $ 147,752
24 $ 1,871,592 $ 1,722,109 92% $ 149,483
25 $ 1,871,592 $ 1,720,358 92% $ 151,234
26 $ 1,871,592 $ 1,718,586 92% $ 153,006
27 $ 1,871,592 $ 1,716,794 92% $ 154,798
28 $ 1,871,592 $ 1,714,981 92% $ 156,612
29 $ 1,871,592 $ 1,713,146 92% $ 158,447
30 $ 1,871,592 $ 1,711,290 91% $ 160,303
31 $ 1,871,592 $ 1,709,412 91% $ 162,181
32 $ 1,871,592 $ 1,707,512 91% $ 164,081
33 $ 1,871,592 $ 1,705,590 91% $ 166,003
34 $ 1,871,592 $ 1,703,645 91% $ 167,947
35 $ 1,871,592 $ 1,701,677 91% $ 169,915
36 $ 1,871,592 $ 1,699,687 91% $ 171,906
37 $ 1,871,592 $ 1,697,673 91% $ 173,919
38 $ 1,871,592 $ 1,695,636 91% $ 175,957
39 $ 1,871,592 $ 1,693,574 90% $ 178,018
40 $ 1,871,592 $ 1,691,489 90% $ 180,104
41 $ 1,871,592 $ 1,689,379 90% $ 182,214
42 $ 1,871,592 $ 1,687,244 90% $ 184,348
43 $ 1,871,592 $ 1,685,085 90% $ 186,508
44 $ 1,871,592 $ 1,682,900 90% $ 188,693
45 $ 1,871,592 $ 1,680,689 90% $ 190,903
46 $ 1,871,592 $ 1,678,453 90% $ 193,140
47 $ 1,871,592 $ 1,676,190 90% $ 195,402
48 $ 1,871,592 $ 1,673,901 89% $ 197,691
49 $ 1,871,592 $ 1,671,585 89% $ 200,007
50 $ 1,871,592 $ 1,669,242 89% $ 202,350
51 $ 1,871,592 $ 1,666,871 89% $ 204,721
52 $ 1,871,592 $ 1,664,473 89% $ 207,119
53 $ 1,871,592 $ 1,662,047 89% $ 209,546
54 $ 1,871,592 $ 1,659,592 89% $ 212,000
55 $ 1,871,592 $ 1,657,108 89% $ 214,484
56 $ 1,871,592 $ 1,654,596 88% $ 216,997
57 $ 1,871,592 $ 1,652,054 88% $ 219,539
58 $ 1,871,592 $ 1,649,482 88% $ 222,111
59 $ 1,871,592 $ 1,646,880 88% $ 224,713
60 $ 1,871,592 $ 1,644,247 88% $ 227,345
61 $ 1,871,592 $ 1,641,584 88% $ 230,008
62 $ 1,871,592 $ 1,638,889 88% $ 232,703
63 $ 1,871,592 $ 1,636,163 87% $ 235,429
64 $ 1,871,592 $ 1,633,405 87% $ 238,187
65 $ 1,871,592 $ 1,630,615 87% $ 240,977
66 $ 1,871,592 $ 1,627,792 87% $ 243,800
67 $ 1,871,592 $ 1,624,936 87% $ 246,657
68 $ 1,871,592 $ 1,622,046 87% $ 249,546
69 $ 1,871,592 $ 1,619,123 87% $ 252,469
70 $ 1,871,592 $ 1,616,165 86% $ 255,427
71 $ 1,871,592 $ 1,613,173 86% $ 258,419
72 $ 1,871,592 $ 1,610,146 86% $ 261,447
73 $ 1,871,592 $ 1,607,083 86% $ 264,510
74 $ 1,871,592 $ 1,603,984 86% $ 267,608
75 $ 1,871,592 $ 1,600,849 86% $ 270,743
76 $ 1,871,592 $ 1,597,677 85% $ 273,915
77 $ 1,871,592 $ 1,594,468 85% $ 277,124
78 $ 1,871,592 $ 1,591,222 85% $ 280,370
79 $ 1,871,592 $ 1,587,937 85% $ 283,655
80 $ 1,871,592 $ 1,584,614 85% $ 286,978
81 $ 1,871,592 $ 1,581,252 84% $ 290,340
82 $ 1,871,592 $ 1,577,851 84% $ 293,741
83 $ 1,871,592 $ 1,574,410 84% $ 297,182
84 $ 1,871,592 $ 1,570,929 84% $ 300,664
85 $ 1,871,592 $ 1,567,406 84% $ 304,186
86 $ 1,871,592 $ 1,563,843 84% $ 307,750
87 $ 1,871,592 $ 1,560,237 83% $ 311,355
88 $ 1,871,592 $ 1,556,590 83% $ 315,002
89 $ 1,871,592 $ 1,552,900 83% $ 318,693
90 $ 1,871,592 $ 1,549,166 83% $ 322,426
91 $ 1,871,592 $ 1,545,389 83% $ 326,203
92 $ 1,871,592 $ 1,541,568 82% $ 330,025
93 $ 1,871,592 $ 1,537,701 82% $ 333,891
94 $ 1,871,592 $ 1,533,790 82% $ 337,802
95 $ 1,871,592 $ 1,529,833 82% $ 341,760
96 $ 1,871,592 $ 1,525,829 82% $ 345,763
97 $ 1,871,592 $ 1,521,778 81% $ 349,814
98 $ 1,871,592 $ 1,517,680 81% $ 353,912
99 $ 1,871,592 $ 1,513,534 81% $ 358,058
100 $ 1,871,592 $ 1,509,340 81% $ 362,253
101 $ 1,871,592 $ 1,505,096 80% $ 366,496
102 $ 1,871,592 $ 1,500,802 80% $ 370,790
103 $ 1,871,592 $ 1,496,459 80% $ 375,134
104 $ 1,871,592 $ 1,492,064 80% $ 379,528
105 $ 1,871,592 $ 1,487,618 79% $ 383,975
106 $ 1,871,592 $ 1,483,120 79% $ 388,473
107 $ 1,871,592 $ 1,478,569 79% $ 393,024
108 $ 1,871,592 $ 1,473,964 79% $ 397,628
109 $ 1,871,592 $ 1,469,306 79% $ 402,286
110 $ 1,871,592 $ 1,464,594 78% $ 406,999
111 $ 1,871,592 $ 1,459,826 78% $ 411,767
112 $ 1,871,592 $ 1,455,002 78% $ 416,591
113 $ 1,871,592 $ 1,450,121 77% $ 421,471
114 $ 1,871,592 $ 1,445,184 77% $ 426,408
115 $ 1,871,592 $ 1,440,189 77% $ 431,404
116 $ 1,871,592 $ 1,435,135 77% $ 436,458
117 $ 1,871,592 $ 1,430,022 76% $ 441,571
118 $ 1,871,592 $ 1,424,849 76% $ 446,744
119 $ 1,871,592 $ 1,419,615 76% $ 451,977
120 $ 1,871,592 $ 1,414,320 76% $ 457,272
121 $ 1,871,592 $ 1,408,963 75% $ 462,629
122 $ 1,871,592 $ 1,403,544 75% $ 468,049
123 $ 1,871,592 $ 1,398,061 75% $ 473,532
124 $ 1,871,592 $ 1,392,513 74% $ 479,079
125 $ 1,871,592 $ 1,386,901 74% $ 484,692
126 $ 1,871,592 $ 1,381,223 74% $ 490,370
127 $ 1,871,592 $ 1,375,478 73% $ 496,114
128 $ 1,871,592 $ 1,369,666 73% $ 501,926
129 $ 1,871,592 $ 1,363,786 73% $ 507,806
130 $ 1,871,592 $ 1,357,837 73% $ 513,755
131 $ 1,871,592 $ 1,351,819 72% $ 519,774
132 $ 1,871,592 $ 1,345,729 72% $ 525,863
133 $ 1,871,592 $ 1,339,569 72% $ 532,023
134 $ 1,871,592 $ 1,333,336 71% $ 538,256
135 $ 1,871,592 $ 1,327,031 71% $ 544,562
136 $ 1,871,592 $ 1,320,651 71% $ 550,941
137 $ 1,871,592 $ 1,314,197 70% $ 557,395
138 $ 1,871,592 $ 1,307,667 70% $ 563,925
139 $ 1,871,592 $ 1,301,061 70% $ 570,531
140 $ 1,871,592 $ 1,294,377 69% $ 577,215
141 $ 1,871,592 $ 1,287,615 69% $ 583,977
142 $ 1,871,592 $ 1,280,774 68% $ 590,818
143 $ 1,871,592 $ 1,273,852 68% $ 597,740
144 $ 1,871,592 $ 1,266,850 68% $ 604,742
145 $ 1,871,592 $ 1,259,765 67% $ 611,827
146 $ 1,871,592 $ 1,252,598 67% $ 618,994
147 $ 1,871,592 $ 1,245,347 67% $ 626,246
148 $ 1,871,592 $ 1,238,010 66% $ 633,582
149 $ 1,871,592 $ 1,230,588 66% $ 641,005
150 $ 1,871,592 $ 1,223,078 65% $ 648,514
151 $ 1,871,592 $ 1,215,481 65% $ 656,111
152 $ 1,871,592 $ 1,207,795 65% $ 663,798
153 $ 1,871,592 $ 1,200,019 64% $ 671,574
154 $ 1,871,592 $ 1,192,151 64% $ 679,441
155 $ 1,871,592 $ 1,184,191 63% $ 687,401
156 $ 1,871,592 $ 1,176,139 63% $ 695,454
157 $ 1,871,592 $ 1,167,991 62% $ 703,601
158 $ 1,871,592 $ 1,159,749 62% $ 711,844
159 $ 1,871,592 $ 1,151,410 62% $ 720,183
160 $ 1,871,592 $ 1,142,973 61% $ 728,620
161 $ 1,871,592 $ 1,134,437 61% $ 737,155
162 $ 1,871,592 $ 1,125,801 60% $ 745,791
163 $ 1,871,592 $ 1,117,064 60% $ 754,528
164 $ 1,871,592 $ 1,108,225 59% $ 763,367
165 $ 1,871,592 $ 1,099,282 59% $ 772,310
166 $ 1,871,592 $ 1,090,235 58% $ 781,357
167 $ 1,871,592 $ 1,081,081 58% $ 790,511
168 $ 1,871,592 $ 1,071,821 57% $ 799,772
169 $ 1,871,592 $ 1,062,451 57% $ 809,141
170 $ 1,871,592 $ 1,052,972 56% $ 818,620
171 $ 1,871,592 $ 1,043,382 56% $ 828,210
172 $ 1,871,592 $ 1,033,680 55% $ 837,913
173 $ 1,871,592 $ 1,023,864 55% $ 847,729
174 $ 1,871,592 $ 1,013,933 54% $ 857,660
175 $ 1,871,592 $ 1,003,885 54% $ 867,707
176 $ 1,871,592 $ 993,720 53% $ 877,872
177 $ 1,871,592 $ 983,436 53% $ 888,156
178 $ 1,871,592 $ 973,031 52% $ 898,561
179 $ 1,871,592 $ 962,505 51% $ 909,088
180 $ 1,871,592 $ 951,855 51% $ 919,738
181 $ 1,871,592 $ 941,080 50% $ 930,512
182 $ 1,871,592 $ 930,179 50% $ 941,413
183 $ 1,871,592 $ 919,151 49% $ 952,442
184 $ 1,871,592 $ 907,993 49% $ 963,599
185 $ 1,871,592 $ 896,704 48% $ 974,888
186 $ 1,871,592 $ 885,284 47% $ 986,309
187 $ 1,871,592 $ 873,729 47% $ 997,863
188 $ 1,871,592 $ 862,039 46% $ 1,009,553
189 $ 1,871,592 $ 850,212 45% $ 1,021,380
190 $ 1,871,592 $ 838,247 45% $ 1,033,345
191 $ 1,871,592 $ 826,142 44% $ 1,045,451
192 $ 1,871,592 $ 813,894 43% $ 1,057,698
193 $ 1,871,592 $ 801,503 43% $ 1,070,089
194 $ 1,871,592 $ 788,967 42% $ 1,082,625
195 $ 1,871,592 $ 776,284 41% $ 1,095,308
196 $ 1,871,592 $ 763,453 41% $ 1,108,139
197 $ 1,871,592 $ 750,471 40% $ 1,121,121
198 $ 1,871,592 $ 737,337 39% $ 1,134,255
199 $ 1,871,592 $ 724,050 39% $ 1,147,543
200 $ 1,871,592 $ 710,606 38% $ 1,160,986
201 $ 1,871,592 $ 697,006 37% $ 1,174,587
202 $ 1,871,592 $ 683,245 37% $ 1,188,347
203 $ 1,871,592 $ 669,324 36% $ 1,202,268
204 $ 1,871,592 $ 655,239 35% $ 1,216,353
205 $ 1,871,592 $ 640,990 34% $ 1,230,602
206 $ 1,871,592 $ 626,574 33% $ 1,245,019
207 $ 1,871,592 $ 611,988 33% $ 1,259,604
208 $ 1,871,592 $ 597,232 32% $ 1,274,360
209 $ 1,871,592 $ 582,303 31% $ 1,289,289
210 $ 1,871,592 $ 567,199 30% $ 1,304,393
211 $ 1,871,592 $ 551,918 29% $ 1,319,674
212 $ 1,871,592 $ 536,458 29% $ 1,335,134
213 $ 1,871,592 $ 520,817 28% $ 1,350,775
214 $ 1,871,592 $ 504,993 27% $ 1,366,599
215 $ 1,871,592 $ 488,984 26% $ 1,382,609
216 $ 1,871,592 $ 472,787 25% $ 1,398,806
217 $ 1,871,592 $ 456,400 24% $ 1,415,193
218 $ 1,871,592 $ 439,821 23% $ 1,431,772
219 $ 1,871,592 $ 423,048 23% $ 1,448,545
220 $ 1,871,592 $ 406,078 22% $ 1,465,514
221 $ 1,871,592 $ 388,910 21% $ 1,482,683
222 $ 1,871,592 $ 371,540 20% $ 1,500,052
223 $ 1,871,592 $ 353,967 19% $ 1,517,625
224 $ 1,871,592 $ 336,188 18% $ 1,535,404
225 $ 1,871,592 $ 318,201 17% $ 1,553,391
226 $ 1,871,592 $ 300,003 16% $ 1,571,589
227 $ 1,871,592 $ 281,592 15% $ 1,590,000
228 $ 1,871,592 $ 262,966 14% $ 1,608,627
229 $ 1,871,592 $ 244,121 13% $ 1,627,472
230 $ 1,871,592 $ 225,055 12% $ 1,646,537
231 $ 1,871,592 $ 205,766 11% $ 1,665,826
232 $ 1,871,592 $ 186,251 10% $ 1,685,341
233 $ 1,871,592 $ 166,507 9% $ 1,705,085
234 $ 1,871,592 $ 146,532 8% $ 1,725,060
235 $ 1,871,592 $ 126,323 7% $ 1,745,269
236 $ 1,871,592 $ 105,878 6% $ 1,765,715
237 $ 1,871,592 $ 85,193 5% $ 1,786,400
238 $ 1,871,592 $ 64,265 3% $ 1,807,327
239 $ 1,871,592 $ 43,092 2% $ 1,828,500
240 $ 1,871,592 $ 21,672 1% $ 1,849,921
 $ 150,000,000

$ 299,182,165 $345,553,327

$ 449,182,165

veces lo prestado 120%

100%
% Saldo final
6% $ 149,885,645
80%
6% $ 149,769,951
6% $ 149,652,901
60%
6% $ 149,534,480
6% $ 149,414,671
40%
6% $ 149,293,460
7% $ 149,170,828
20%
7% $ 149,046,759
7% $ 148,921,237
0%
7% $ 148,794,245 1 9 17 25 33 41 49 57 65 73 81 89 97 105113121129137
7% $ 148,665,765
7% $ 148,535,779
7% $ 148,404,271
7% $ 148,271,223
7% $ 148,136,615
7% $ 148,000,431
7% $ 147,862,652
7% $ 147,723,258
8% $ 147,582,231
8% $ 147,439,553
8% $ 147,295,202
8% $ 147,149,161
8% $ 147,001,409
8% $ 146,851,926
8% $ 146,700,692
8% $ 146,547,686
8% $ 146,392,887
8% $ 146,236,275
8% $ 146,077,829
 9% $ 145,917,526
9% $ 145,755,345
9% $ 145,591,265
9% $ 145,425,262
9% $ 145,257,315
9% $ 145,087,400
9% $ 144,915,494
9% $ 144,741,575
9% $ 144,565,618
10% $ 144,387,600
10% $ 144,207,496
10% $ 144,025,283
10% $ 143,840,934
10% $ 143,654,427
10% $ 143,465,734
10% $ 143,274,831
10% $ 143,081,691
10% $ 142,886,289
11% $ 142,688,598
11% $ 142,488,590
11% $ 142,286,240
11% $ 142,081,519
11% $ 141,874,400
11% $ 141,664,854
11% $ 141,452,854
11% $ 141,238,370
12% $ 141,021,374
12% $ 140,801,835
12% $ 140,579,724
12% $ 140,355,012
12% $ 140,127,667
12% $ 139,897,658
12% $ 139,664,955
13% $ 139,429,526
13% $ 139,191,339
13% $ 138,950,362
13% $ 138,706,562
13% $ 138,459,905
13% $ 138,210,359
13% $ 137,957,890
14% $ 137,702,462
14% $ 137,444,043
14% $ 137,182,596
14% $ 136,918,087
14% $ 136,650,478
14% $ 136,379,735
15% $ 136,105,820
15% $ 135,828,696
15% $ 135,548,325
15% $ 135,264,670
15% $ 134,977,692
16% $ 134,687,352
16% $ 134,393,611
16% $ 134,096,429
16% $ 133,795,765
16% $ 133,491,579
16% $ 133,183,829
17% $ 132,872,475
17% $ 132,557,472
17% $ 132,238,780
17% $ 131,916,354
17% $ 131,590,150
18% $ 131,260,126
18% $ 130,926,235
18% $ 130,588,432
18% $ 130,246,673
18% $ 129,900,909
19% $ 129,551,095
19% $ 129,197,183
19% $ 128,839,125
19% $ 128,476,872
20% $ 128,110,376
20% $ 127,739,586
20% $ 127,364,452
20% $ 126,984,924
21% $ 126,600,949
21% $ 126,212,477
21% $ 125,819,453
21% $ 125,421,825
21% $ 125,019,539
22% $ 124,612,540
22% $ 124,200,773
22% $ 123,784,183
23% $ 123,362,712
23% $ 122,936,303
23% $ 122,504,900
23% $ 122,068,442
24% $ 121,626,871
24% $ 121,180,128
24% $ 120,728,150
24% $ 120,270,878
25% $ 119,808,249
25% $ 119,340,201
25% $ 118,866,669
26% $ 118,387,590
26% $ 117,902,898
26% $ 117,412,528
27% $ 116,916,414
27% $ 116,414,488
27% $ 115,906,681
27% $ 115,392,926
28% $ 114,873,152
28% $ 114,347,289
28% $ 113,815,266
29% $ 113,277,010
29% $ 112,732,449
29% $ 112,181,507
30% $ 111,624,112
30% $ 111,060,187
30% $ 110,489,656
31% $ 109,912,440
31% $ 109,328,463
32% $ 108,737,645
32% $ 108,139,905
32% $ 107,535,162
33% $ 106,923,335
33% $ 106,304,341
33% $ 105,678,095
34% $ 105,044,513
34% $ 104,403,508
35% $ 103,754,995
35% $ 103,098,883
35% $ 102,435,086
36% $ 101,763,512
36% $ 101,084,071
37% $ 100,396,670
37% $ 99,701,216
38% $ 98,997,615
38% $ 98,285,772
38% $ 97,565,589
39% $ 96,836,969
39% $ 96,099,814
40% $ 95,354,023
40% $ 94,599,495
41% $ 93,836,128
41% $ 93,063,818
42% $ 92,282,461
42% $ 91,491,950
43% $ 90,692,178
43% $ 89,883,037
44% $ 89,064,417
44% $ 88,236,207
45% $ 87,398,294
45% $ 86,550,566
46% $ 85,692,906
46% $ 84,825,199
47% $ 83,947,327
47% $ 83,059,170
48% $ 82,160,609
49% $ 81,251,522
49% $ 80,331,784
50% $ 79,401,272
50% $ 78,459,859
51% $ 77,507,417
51% $ 76,543,818
52% $ 75,568,930
53% $ 74,582,621
53% $ 73,584,758
54% $ 72,575,205
55% $ 71,553,825
55% $ 70,520,480
56% $ 69,475,029
57% $ 68,417,331
57% $ 67,347,242
58% $ 66,264,617
59% $ 65,169,309
59% $ 64,061,170
60% $ 62,940,049
61% $ 61,805,794
61% $ 60,658,251
62% $ 59,497,265
63% $ 58,322,679
63% $ 57,134,332
64% $ 55,932,063
65% $ 54,715,710
66% $ 53,485,108
67% $ 52,240,089
67% $ 50,980,485
68% $ 49,706,125
69% $ 48,416,836
70% $ 47,112,443
71% $ 45,792,769
71% $ 44,457,635
72% $ 43,106,860
73% $ 41,740,261
74% $ 40,357,652
75% $ 38,958,846
76% $ 37,543,654
77% $ 36,111,882
77% $ 34,663,337
78% $ 33,197,823
79% $ 31,715,141
80% $ 30,215,088
81% $ 28,697,463
82% $ 27,162,059
83% $ 25,608,668
84% $ 24,037,079
85% $ 22,447,079
86% $ 20,838,453
87% $ 19,210,981
88% $ 17,564,444
89% $ 15,898,617
90% $ 14,213,276
91% $ 12,508,191
92% $ 10,783,131
93% $ 9,037,862
94% $ 7,272,148
95% $ 5,485,748
97% $ 3,678,421
98% $ 1,849,921
99% $0
 % intereses
% abono

57 65 73 81 89 97 105113121129137145153161169177185193201209217225233