Está en la página 1de 2

AOS

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

CUOTA
15736389.31
15925225.99
16116328.70
16309724.64
16505441.34
16703506.63
16903948.71
17106796.10
17312077.65
17519822.58
17730060.45
17942821.18
18158135.03
18376032.65
18596545.05
18819703.59
19045540.03
19274086.51
19505375.55
19739440.06
19976313.34
20216029.10
20458621.45
20704124.90
20952574.40
21204005.29
21458453.36
21715954.80
21976546.26
22240264.81

INTERES
16200000.00
16241724.96
16270209.87
16284059.17
16281749.28
16261617.00
16221846.93
16160457.77
16075287.32
15963976.19
15823950.01
15652400.08
15446262.18
15202193.62
14916548.11
14585348.38
14204256.41
13768540.89
13273041.78
12712131.74
12079673.99
11368976.45
10572741.71
9683012.54
8691112.42
7587580.85
6362102.65
5003431.08
3499303.95
1836352.14

AMORTIZACION
-463610.69
-316498.97
-153881.17
25665.47
223692.06
441889.64
682101.78
946338.33
1236790.33
1555846.39
1906110.44
2290421.11
2711872.86
3173839.04
3679996.94
4234355.21
4841283.62
5505545.62
6232333.77
7027308.31
7896639.34
8847052.64
9885879.73
11021112.37
12261461.98
13616424.45
15096350.71
16712523.72
18477242.31
20403912.67

SALDO
180000000.00
180463610.69
180780109.66
180933990.83
180908325.36
180684633.31
180242743.67
179560641.89
178614303.56
177377513.22
175821666.83
173915556.39
171625135.29
168913262.43
165739423.39
162059426.45
157825071.24
152983787.62
147478242.00
141245908.23
134218599.92
126321960.57
117474907.93
107589028.19
96567915.83
84306453.85
70690029.41
55593678.69
38881154.98
20403912.67
0.00

P
i
g
n

180000000
9%
1.20%
30