VF $ 20,000,000.

00
g $ 15,000.00
interes 25% NASV
TASA SEMESTR 12.5%
N 20 SEMESTRES
CUOTA 1
Tabla de amortizacion
n AHORRO INTERES CAPITAL
0
1 $ 17,391.38 $ 171,522.40
2 $ 38,831.68 $ 207,962.69
3 $ 64,827.01 $ 248,958.03
4 $ 95,946.77 $ 295,077.79
5 $ 132,831.49 $ 346,962.51
6 $ 176,201.80 $ 405,332.82
7 $ 226,868.41 $ 470,999.43
8 $ 285,743.34 $ 544,874.35
9 $ 353,852.63 $ 627,983.65
10 $ 432,350.59 $ 721,481.60
11 $ 522,535.79 $ 826,666.80
12 $ 625,869.14 $ 945,000.16
13 $ 743,994.16 $ 1,078,125.17
14 $ 878,759.80 $ 1,227,890.82
15 $ 1,032,246.16 $ 1,396,377.17
16 $ 1,206,793.30 $ 1,585,924.32
17 $ 1,405,033.84 $ 1,799,164.86
18 $ 1,629,929.45 $ 2,039,060.47
19 $ 1,884,812.01 $ 2,308,943.03
20 $ 2,173,429.89 $ 2,612,560.91
 2353550
2182550
4536100

CM 5022
2030
7052

4050
1500
5550
232
 CUOTA TOTAL
$ 139,131.02 $ 139,131.02
$ 154,131.02 $ 310,653.41
$ 169,131.02 $ 518,616.11 $ 139,131.02
$ 184,131.02 $ 767,574.14 $ 50,890,282.64
$ 199,131.02 $ 1,062,651.93 $ 550,000.00
$ 214,131.02 $ 1,409,614.44 $ 51,440,282.64
$ 229,131.02 $ 1,814,947.26 $ 11,165.00
$ 244,131.02 $ 2,285,946.68 $ 51,429,117.64
$ 259,131.02 $ 2,830,821.04 $ 8,250.00
$ 274,131.02 $ 3,458,804.69 $ 51,420,867.64
$ 289,131.02 $ 4,180,286.29 $ 2,750.00
$ 304,131.02 $ 5,006,953.09 $ 51,418,117.64
$ 319,131.02 $ 5,951,953.25 $ 1,399,000.00
$ 334,131.02 $ 7,030,078.42 $ 52,817,117.64
$ 349,131.02 $ 8,257,969.24 $ 100,000.00
$ 364,131.02 $ 9,654,346.42 $ 52,917,117.64
$ 379,131.02 $ 11,240,270.74 $ 1,707,931.00
$ 394,131.02 $ 13,039,435.60 $ 51,209,186.64
$ 409,131.02 $ 15,078,496.07 $ 25,621.00
$ 424,131.02 $ 17,387,439.09 $ 51,183,565.64
$ 439,131.02 $ 20,000,000.00 $ 2,030.00
$ 51,181,535.64
$ 20,985.00
$ 51,160,550.64
$ 1,500.00
$ 51,159,050.64
$ 6,995.00
$ 51,152,055.64
$ 500.00
$ 51,151,555.64
$ 7,134.78
$ 51,144,420.86
$ 400,000.00
$ 51,544,420.86
$ 50,192.00
$ 51,494,228.86
$ 7,440.00
$ 51,486,788.86
$ 6,000.00
$ 51,480,788.86
$ 2,000.00
$ 51,478,788.86
$ 278.65
$ 51,478,510.21
$ 4,600,000.00
$ 56,078,510.21
$ 2,080,006.00
$ 58,158,516.21
$ 85,560.00
$ 58,072,956.21
$ 69,000.00
$ 58,003,956.21
$ 31,200.00
$ 57,972,756.21
$ 36,134.24
$ 57,936,621.97
$ 1,700,000.00
$ 59,636,621.97
$ 370,000.00
$ 60,006,621.97
$ 861,400.00
$ 59,145,221.97
$ 31,540.00
$ 59,113,681.97
$ 8,500.00
$ 59,105,181.97
$ 1,850.00
$ 59,103,331.97
$ 5,550.67
$ 59,097,781.30
$ 585,000.00
$ 59,682,781.30
$ 660,000.00
$ 60,342,781.30
$ 11,876.00
$ 60,330,905.30
$ 12,052.00
$ 60,318,853.30
$ 8,775.00
$ 60,310,078.30
$ 9,900.00
$ 60,300,178.30
$ 3,300.00
$ 60,296,878.30
$ 2,925.00
$ 60,293,953.30
$ 560,000.00
$ 60,853,953.30
$ 10,416.00
$ 60,843,537.30
$ 8,400.00
$ 60,835,137.30
$ 2,800.00
$ 60,832,337.30
$ 680,000.00
$ 61,512,337.30
$ 3,140,000.00
$ 58,372,337.30
$ 771,040.00
$ 57,601,297.30
$ 4,960.00
$ 57,596,337.30
$ 432,870.00
$ 57,163,467.30
$ 350,000.00
$ 57,513,467.30
$ 2,200,000.00
$ 59,713,467.30
$ 69,357.00
$ 59,644,110.30
$ 83,657.00
$ 59,560,453.30
$ 6,510.00
$ 59,553,943.30
$ 45,210.00
$ 59,508,733.30
$ 38,250.00
$ 59,470,483.30
$ 12,750.00
$ 59,457,733.30
$ 666.10
$ 59,457,067.20
$ 1,010,000.00
$ 60,467,067.20
$ 20,798.00
$ 60,446,269.20
$ 15,150.00
$ 60,431,119.20
$ 5,050.00
$ 60,426,069.20
$ 364.56
$ 60,425,704.64
$ 3,605,000.00
$ 64,030,704.64
$ 68,379.00
$ 63,962,325.64
$ 54,075.00
$ 63,908,250.64
$ 18,025.00
$ 63,926,275.64
$ 592.45
$ 63,925,683.19
$ 3,880,000.00
$ 67,805,683.19
$ 78,648.00
$ 67,884,331.19
$ 58,200.00
$ 67,942,531.19
$ 19,400.00
$ 67,923,131.19
$ 1,360,000.00
$ 69,283,131.19
$ 2,000,000.00
$ 67,283,131.19
$ 21,518.00
$ 67,261,613.19
$ 15,900.00
$ 67,245,713.19
$ 5,300.00
$ 67,240,413.19
$ 8,000.00
$ 67,232,413.19
$ 300,000.00
$ 67,532,413.19
$ 5,670.00
$ 67,526,743.19
$ 4,500.00
$ 67,522,243.19
$ 2,500.00
$ 67,519,743.19
$ 201.43
$ 67,519,541.76
$ 1,560,000.00
$ 69,079,541.76
$ 119,833.00
$ 68,959,708.76
$ 15,400.00
$ 68,944,308.76
$ 11,400.00
$ 68,932,908.76
$ 3,800.00
$ 68,929,108.76
$ 608.29
$ 68,928,500.47
$ 3,300,000.00
$ 72,228,500.47
$ 57,093.00
$ 72,171,407.47
$ 44,700.00
$ 72,126,707.47
$ 14,400.00
$ 72,112,307.47
$ 3,090.70
$ 72,109,216.77
$ 3,700,000.00
$ 75,809,216.77
$ 69,670.00
$ 75,739,546.77
$ 55,500.00
$ 75,684,046.77
$ 18,500.00
$ 75,665,546.77
$ 647.42
$ 75,664,899.35
$ 8,733,976.00
$ 66,930,923.35
$ 40,136.50
$ 66,890,786.85
$ 1,500,000.00
$ 68,390,786.85
$ 27,900.00
$ 68,362,886.85
$ 22,500.00
$ 68,340,386.85
$ 7,500.00
$ 68,332,886.85
$ 231.60
$ 68,332,655.25
$ 567,000.00
$ 68,899,655.25
$ 1,778,296.00
$ 67,121,359.25
$ 11,544.00
$ 67,109,815.25
$ 8,505.00
$ 67,101,310.25
$ 2,835.00
$ 67,098,475.25
$ 7,113.18
$ 67,105,588.43
$ 1,410,000.00
$ 68,515,588.43
$ 27,604.00
$ 68,487,984.43
$ 21,150.00
$ 68,466,834.43
$ 7,050.00
$ 68,459,784.43
$ 3,511,170.00
$ 64,948,614.43
$ 20,938.00
$ 64,927,676.43
$ 110,200.00
$ 64,817,476.43
$ 14,883.99
$ 64,802,592.44
$ 2,570,000.00
$ 67,372,592.44
$ 3,281.00
$ 67,369,311.44
$ 2,550.00
$ 67,366,761.44
$ 850.00
$ 67,365,911.44
$ 7,006.72
$ 67,358,904.72
$ 350,000.00
$ 67,708,904.72
$ 50,651.00
$ 67,658,253.72
$ 6,426.00
$ 67,651,827.72
$ 300.00
$ 67,651,527.72
$ 5,182.00
$ 67,646,345.72
$ 1,727.00
$ 67,644,618.72
$ 87,102.00
$ 67,557,516.72
$ 205,000.00
$ 67,352,516.72
$ 1,624.03
$ 67,350,892.69
$ 960,000.00
$ 68,310,892.69
$ 19,152.00
$ 68,291,740.69
$ 14,400.00
$ 68,277,340.69
$ 4,800.00
$ 68,272,540.69
$ 24.45
$ 68,272,516.24
$ 750,000.00
$ 69,022,516.24
$ 887,400.00
$ 68,135,116.24
$ 14,045.00
$ 68,121,071.24
$ 11,250.00
$ 68,109,821.24
$ 3,750.00
$ 68,106,071.24
$ 3,770.56
$ 68,102,300.68
$ 640,000.00
$ 68,742,300.68
$ 12,987.00
$ 68,729,313.68
$ 9,600.00
$ 68,719,713.68
$ 3,200.00
$ 68,716,513.68
$ 1,630,000.00
$ 70,346,513.68
$ 32,827.00
$ 70,313,686.68
$ 24,450.00
$ 70,289,236.68
$ 8,150.00
$ 70,281,086.68
$ 151.87
$ 70,280,934.81
$ 100,000.00
$ 70,380,934.81
$ 498,040.00
$ 69,882,894.81
$ 87,139.00
$ 69,795,755.81
 $ 4,980.00
$ 69,790,775.81
$ 69,251.00
$ 69,721,524.81
$ 2,030.00
$ 69,719,494.81
$ 1,500.00
$ 69,717,994.81
$ 500.00
$ 69,717,494.81
$ 2,874.80
$ 69,714,620.01
$ 2,800,000.00
$ 72,514,620.01
$ 42,000.00
$ 72,472,620.01
$ 14,000.00
$ 72,458,620.01
$ 170.52
1350 $ 72,458,449.49
500 $ 370,000.00
1850 $ 72,828,449.49
$ 5,306,360.00
$ 67,522,089.49
$ 7,052.00
$ 67,515,037.49
$ 5,550.00
$ 67,509,487.49
$ 1,850.00
$ 67,507,637.49
$ 21,557.29
$ 67,486,080.20
$ 620,000.00
$ 68,106,080.20
$ 12,246.00
$ 68,093,834.20
$ 9,300.00
$ 68,084,534.20
$ 3,100.00
$ 68,081,434.20
$ 47.00
$ 68,081,387.20
$ 1,820,000.00
$ 69,901,387.20
$ 6,416,000.00
$ 63,485,387.20
$ 14,438,000.00
$ 49,047,387.20
$ 36,885.00
$ 49,010,502.20
$ 27,300.00
$ 48,983,202.20
$ 9,100.00
$ 48,974,102.20
$ 1,030,000.00
$ 50,004,102.20
$ 5,862,000.00
$ 44,142,102.20
$ 543,000.00
$ 43,599,102.20
$ 20,200.00
$ 43,578,902.20
$ 15,450.00
$ 43,563,452.20
$ 5,150.00
$ 43,558,302.20
$ 109,453.44
$ 43,448,848.76
$ 740,000.00
$ 44,188,848.76
$ 14,204.00
$ 44,174,644.76
$ 11,100.00
$ 44,163,544.76
$ 3,700.00
$ 44,159,844.76
$ 189.93
$ 44,159,654.83
$ 2,880,000.00
$ 47,039,654.83
$ 55,914.00
$ 46,983,740.83
$ 43,200.00
$ 46,940,540.83
$ 14,400.00
$ 46,926,140.83
$ 264.24
$ 46,925,876.59
$ 1,330,000.00
$ 48,255,876.59
$ 9,858.00
$ 48,246,018.59
$ 7,950.00
$ 48,238,068.59
$ 2,650.00
$ 48,235,418.59
 $ 5,904.29
$ 48,229,514.30
$ 4,595,000.00
$ 52,824,514.30
92388
$ 52,732,126.30
$ 14,325.00
$ 52,717,801.30
$ 2,775.00
$ 52,715,026.30
$ 10,279.79
$ 52,704,746.51
$ 9,676,680.00
$ 43,028,066.51
$ 1,500.00
$ 43,026,566.51
$ 500.00
$ 43,026,066.51
$ 43,994.60
$ 42,982,071.91
$ 1,340,000.00
$ 44,322,071.91
$ 27,215.00
$ 44,294,856.91
$ 20,100.00
$ 44,274,756.91
$ 6,700.00
$ 44,268,056.91
$ 16.98
$ 44,268,039.93
$ 4,980,000.00
$ 49,248,039.93
$ 97,188.00
$ 49,150,851.93
$ 74,700.00
$ 49,076,151.93
$ 24,900.00
$ 49,051,251.93
$ 199.08
$ 49,051,052.85
$ 800,000.00
$ 49,851,052.85
$ 1,955,124.00
$ 51,806,176.85
$ 16,240.00
$ 51,789,936.85
$ 12,000.00
7877.32 $ 51,777,936.85
$ 4,000.00
$ 51,773,936.85
$ 7,877.32
$ 51,766,059.53
$ 100,000.00
$ 51,866,059.53
$ 3,511,170.00
$ 48,354,889.53
$ 1,860.00
$ 48,353,029.53
$ 1,500.00
$ 48,351,529.53
$ 500.00
$ 48,351,029.53
$ 17,719.61
$ 48,333,309.92
$ 410,000.00
$ 47,923,309.92
$ 7,626.00
$ 47,915,683.92
$ 6,150.00
$ 47,909,533.92
$ 2,050.00
$ 47,907,483.92
$ 20,938.00
$ 47,886,545.92
$ 110,200.00
$ 47,776,345.92
$ 3,947.85
$ 47,772,398.07 SALDO DE MARZO
$ 820,000.00
$ 48,592,398.07
$ 16,696.00
$ 48,575,702.07
$ 12,300.00
$ 48,563,402.07
$ 38.69
$ 48,563,363.38
$ 890,000.00
$ 49,453,363.38
$ 16,860.00
$ 49,436,503.38
$ 1,849,500.00
$ 47,587,003.38
$ 2,700.00
$ 47,584,303.38
$ 10,650.00
$ 47,573,653.38
$ 900.00
$ 47,572,753.38
$ 3,550.00
$ 47,569,203.38
$ 100,000.00
$ 47,669,203.38
$ 1,860.00
$ 47,667,343.38
$ 1,500.00
$ 47,665,843.38
$ 500.00
$ 47,665,343.38
$ 1,140,000.00
$ 48,805,343.38
$ 48,562.00
$ 48,756,781.38
$ 23,142.00
$ 48,733,639.38
$ 17,100.00
$ 48,716,539.38
$ 5,700.00
$ 48,710,839.38
$ 10,600.03
$ 48,700,239.35
$ 800,000.00
$ 49,500,239.35
$ 887,400.00
$ 48,612,839.35
$ 773,630.00
$ 47,839,209.35
$ 2,770.00
$ 47,836,439.35
$ 515,760.00
$ 47,320,679.35
$ 14,880.00
$ 47,305,799.35
$ 600,000.00
$ 46,705,799.35
$ 12,000.00
$ 46,693,799.35
$ 4,000.00
$ 46,689,799.35
$ 11,265.53
$ 46,678,533.82
$ 1,430,000.00
$ 48,108,533.82
ALDO DE MARZO
50890282,64

64802592,44