PERIODO SALDO INICIAL

0 $ -
Tasa i= 0.169 16.9% mensual 1 $ 3,500,000.00
Credito VA= $ 3,500,000.00 2 $ 4,092,500.00
Cuota anualidad $ 1,000.00 3 $ 4,785,132.50
Periodos NPER 36 4 $ 5,594,819.89
5 $ 6,541,344.45
6 $ 7,647,831.67
7 $ 8,941,315.22
8 $ 10,453,397.49
9 $ 12,221,021.67
10 $ 14,287,374.33
11 $ 16,702,940.59
12 $ 19,526,737.55
13 $ 22,827,756.20
14 $ 26,686,646.99
15 $ 31,197,690.33
16 $ 36,471,100.00
17 $ 42,635,715.90
18 $ 49,842,151.89
19 $ 58,266,475.56
20 $ 68,114,509.93
21 $ 79,626,862.10
22 $ 93,084,801.80
23 $ 108,817,133.30
24 $ 127,208,228.83
25 $ 148,707,419.51
26 $ 173,839,973.40
27 $ 203,219,928.91
28 $ 237,565,096.89
29 $ 277,714,598.27
30 $ 324,649,365.37
31 $ 379,516,108.12
32 $ 443,655,330.39
33 $ 518,634,081.23
34 $ 606,284,240.96
35 $ 708,747,277.68
36 $ 828,526,567.61
37 $ 968,548,557.54
38 $ 1,132,234,263.76
39 $ 1,323,582,854.33
40 $ 1,547,269,356.72
41 $ 1,808,758,878.00
42 $ 2,114,440,128.38
43 $ 2,471,781,510.08
44 $ 2,889,513,585.28
45 $ 3,377,842,381.20
46 $ 3,948,698,743.62
47 $ 4,616,029,831.29
48 $ 5,396,139,872.78
49 $ 6,308,088,511.28
50 $ 7,374,156,469.69
51 $ 8,620,389,913.06
52 $ 10,077,236,808.37
53 $ 11,780,290,828.98
54 $ 13,771,160,979.08
55 $ 16,098,488,184.55
56 $ 18,819,133,687.74
57 $ 21,999,568,280.96
58 $ 25,717,496,320.45
59 $ 30,063,754,198.60
60 $ 35,144,529,658.16
INTERESES PAGO PERIODICO SALDO FINAL
$ - $ - $ 3,500,000.00
$ 591,500.00 $ 1,000.00 $ 4,092,500.00
$ 691,632.50 $ 1,000.00 $ 4,785,132.50
$ 808,687.39 $ 1,000.00 $ 5,594,819.89
$ 945,524.56 $ 1,000.00 $ 6,541,344.45
$ 1,105,487.21 $ 1,000.00 $ 7,647,831.67
$ 1,292,483.55 $ 1,000.00 $ 8,941,315.22
$ 1,511,082.27 $ 1,000.00 $ 10,453,397.49
$ 1,766,624.18 $ 1,000.00 $ 12,221,021.67
$ 2,065,352.66 $ 1,000.00 $ 14,287,374.33
$ 2,414,566.26 $ 1,000.00 $ 16,702,940.59
$ 2,822,796.96 $ 1,000.00 $ 19,526,737.55
$ 3,300,018.65 $ 1,000.00 $ 22,827,756.20
$ 3,857,890.80 $ 1,000.00 $ 26,686,646.99
$ 4,510,043.34 $ 1,000.00 $ 31,197,690.33
$ 5,272,409.67 $ 1,000.00 $ 36,471,100.00
$ 6,163,615.90 $ 1,000.00 $ 42,635,715.90
$ 7,205,435.99 $ 1,000.00 $ 49,842,151.89
$ 8,423,323.67 $ 1,000.00 $ 58,266,475.56
$ 9,847,034.37 $ 1,000.00 $ 68,114,509.93
$ 11,511,352.18 $ 1,000.00 $ 79,626,862.10
$ 13,456,939.70 $ 1,000.00 $ 93,084,801.80
$ 15,731,331.50 $ 1,000.00 $ 108,817,133.30
$ 18,390,095.53 $ 1,000.00 $ 127,208,228.83
$ 21,498,190.67 $ 1,000.00 $ 148,707,419.51
$ 25,131,553.90 $ 1,000.00 $ 173,839,973.40
$ 29,378,955.50 $ 1,000.00 $ 203,219,928.91
$ 34,344,167.99 $ 1,000.00 $ 237,565,096.89
$ 40,148,501.37 $ 1,000.00 $ 277,714,598.27
$ 46,933,767.11 $ 1,000.00 $ 324,649,365.37
$ 54,865,742.75 $ 1,000.00 $ 379,516,108.12
$ 64,138,222.27 $ 1,000.00 $ 443,655,330.39
$ 74,977,750.84 $ 1,000.00 $ 518,634,081.23
$ 87,649,159.73 $ 1,000.00 $ 606,284,240.96
$ 102,462,036.72 $ 1,000.00 $ 708,747,277.68
$ 119,778,289.93 $ 1,000.00 $ 828,526,567.61
$ 140,020,989.93 $ 1,000.00 $ 968,548,557.54
$ 163,684,706.22 $ 1,000.00 $ 1,132,234,263.76
$ 191,347,590.58 $ 1,000.00 $ 1,323,582,854.33
$ 223,685,502.38 $ 1,000.00 $ 1,547,269,356.72
$ 261,488,521.29 $ 1,000.00 $ 1,808,758,878.00
$ 305,680,250.38 $ 1,000.00 $ 2,114,440,128.38
$ 357,340,381.70 $ 1,000.00 $ 2,471,781,510.08
$ 417,731,075.20 $ 1,000.00 $ 2,889,513,585.28
$ 488,327,795.91 $ 1,000.00 $ 3,377,842,381.20
$ 570,855,362.42 $ 1,000.00 $ 3,948,698,743.62
$ 667,330,087.67 $ 1,000.00 $ 4,616,029,831.29
$ 780,109,041.49 $ 1,000.00 $ 5,396,139,872.78
$ 911,947,638.50 $ 1,000.00 $ 6,308,088,511.28
$ 1,066,066,958.41 $ 1,000.00 $ 7,374,156,469.69
$ 1,246,232,443.38 $ 1,000.00 $ 8,620,389,913.06
$ 1,456,845,895.31 $ 1,000.00 $ 10,077,236,808.37
$ 1,703,053,020.61 $ 1,000.00 $ 11,780,290,828.98
$ 1,990,869,150.10 $ 1,000.00 $ 13,771,160,979.08
$ 2,327,326,205.46 $ 1,000.00 $ 16,098,488,184.55
$ 2,720,644,503.19 $ 1,000.00 $ 18,819,133,687.74
$ 3,180,433,593.23 $ 1,000.00 $ 21,999,568,280.96
$ 3,717,927,039.48 $ 1,000.00 $ 25,717,496,320.45
$ 4,346,256,878.16 $ 1,000.00 $ 30,063,754,198.60
$ 5,080,774,459.56 $ 1,000.00 $ 35,144,529,658.16
$ 5,939,425,512.23 $ 1,000.00 $ 41,083,956,170.39