Está en la página 1de 19

Valor

$ 13,200,000.00

% cuota inicial
Cuota Inicial

20%
2,640,000.00

Monto a Financiar
Cuota

$ 10,000,000.00
$ 231,646.94

Cuota
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
31
32
33
34

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Tasa de interes
Periodos de pago

Interes
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Amortizacin
115,000.00
113,658.56
112,301.69
110,929.22
109,540.97
108,136.75
106,716.38
105,279.68
103,826.46
102,356.52
100,869.68
99,365.75
97,844.51
96,305.78
94,749.36
93,175.04
91,582.61
89,971.87
88,342.61
86,694.61
85,027.66
83,341.54
81,636.02
79,910.90
78,165.93
76,400.90
74,615.57
72,809.71
70,983.08
69,135.45
67,266.57
65,376.19
63,464.08
61,529.98

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

116,646.94
117,988.37
119,345.24
120,717.71
122,105.97
123,510.18
124,930.55
126,367.25
127,820.48
129,290.41
130,777.25
132,281.19
133,802.42
135,341.15
136,897.57
138,471.90
140,064.32
141,675.06
143,304.33
144,952.33
146,619.28
148,305.40
150,010.91
151,736.04
153,481.00
155,246.03
157,031.36
158,837.22
160,663.85
162,511.48
164,380.37
166,270.74
168,182.85
170,116.96

35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94
231,646.94

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

59,573.63
57,594.79
55,593.19
53,568.57
51,520.67
49,449.22
47,353.95
45,234.58
43,090.83
40,922.44
38,729.11
36,510.55
34,266.48
31,996.61
29,700.63
27,378.25
25,029.16
22,653.05
20,249.62
17,818.55
15,359.53
12,872.22
10,356.31
7,811.47
5,237.36
2,633.65
3,898,816.10

Diferencia intereses $

1,137,073.45

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

172,073.30
174,052.15
176,053.74
178,078.36
180,126.26
182,197.72
184,292.99
186,412.36
188,556.10
190,724.50
192,917.83
195,136.38
197,380.45
199,650.33
201,946.31
204,268.69
206,617.78
208,993.88
211,397.31
213,828.38
216,287.41
218,774.71
221,290.62
223,835.46
226,409.57
229,013.28
10,000,000.00

1.15%
60

Saldo
$ 10,000,000.00
$
9,883,353.06
$
9,765,364.69
$
9,646,019.45
$
9,525,301.74
$
9,403,195.77
$
9,279,685.59
$
9,154,755.04
$
9,028,387.79
$
8,900,567.31
$
8,771,276.90
$
8,640,499.65
$
8,508,218.46
$
8,374,416.04
$
8,239,074.89
$
8,102,177.31
$
7,963,705.42
$
7,823,641.09
$
7,681,966.03
$
7,538,661.71
$
7,393,709.38
$
7,247,090.10
$
7,098,784.70
$
6,948,773.79
$
6,797,037.76
$
6,643,556.76
$
6,488,310.72
$
6,331,279.36
$
6,172,442.14
$
6,011,778.29
$
5,849,266.80
$
5,684,886.44
$
5,518,615.70
$
5,350,432.84
$
5,180,315.89

Seguro
$
Cuota mensua$
$

66,666.67
22,000.00
88,666.67

320,313.60

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

5,008,242.58
4,834,190.44
4,658,136.69
4,480,058.33
4,299,932.07
4,117,734.35
3,933,441.36
3,747,029.00
3,558,472.90
3,367,748.40
3,174,830.57
2,979,694.19
2,782,313.74
2,582,663.41
2,380,717.10
2,176,448.42
1,969,830.64
1,760,836.76
1,549,439.44
1,335,611.06
1,119,323.65
900,548.94
679,258.32
455,422.85
229,013.28
0.00

Valor

$ 13,000,000.00

% cuota inicial
Cuota Inicial

Monto a Financiar
Cuota

20%
2,600,000.00
9,000,000.00
$ 245,036.31

Cuota
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
31
32
33
34

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Tasa de interes
Periodos de pago

Interes
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Amortizacin
103,500.00
101,872.33
100,225.95
98,560.63
96,876.16
95,172.32
93,448.88
91,705.62
89,942.32
88,158.74
86,354.65
84,529.81
82,683.99
80,816.93
78,928.41
77,018.17
75,085.96
73,131.53
71,154.63
69,154.99
67,132.35
65,086.46
63,017.03
60,923.81
58,806.52
56,664.88
54,498.61
52,307.42
50,091.04
47,849.17
45,581.52
43,287.79
40,967.68
38,620.89

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

141,536.31
143,163.97
144,810.36
146,475.68
148,160.15
149,863.99
151,587.43
153,330.68
155,093.98
156,877.56
158,681.66
160,506.50
162,352.32
164,219.37
166,107.89
168,018.14
169,950.34
171,904.77
173,881.68
175,881.32
177,903.95
179,949.85
182,019.27
184,112.49
186,229.79
188,371.43
190,537.70
192,728.88
194,945.27
197,187.14
199,454.79
201,748.52
204,068.63
206,415.42

35
36
37
38
39
40
41
42
43
44
45
46
47
48

$
$
$
$
$
$
$
$
$
$
$
$
$
$

245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31
245,036.31

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

36,247.11
33,846.04
31,417.35
28,960.73
26,475.86
23,962.42
21,420.07
18,848.48
16,247.32
13,616.25
10,954.92
8,262.98
5,540.09
2,785.88
2,761,742.65

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

208,789.19
211,190.27
213,618.96
216,075.57
218,560.44
221,073.89
223,616.24
226,187.83
228,788.99
231,420.06
234,081.39
236,773.33
239,496.22
242,250.43
9,000,000.00

1.15%
48

Saldo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

9,000,000.00
8,858,463.69
8,715,299.72
8,570,489.36
8,424,013.69
8,275,853.54
8,125,989.55
7,974,402.12
7,821,071.44
7,665,977.46
7,509,099.89
7,350,418.24
7,189,911.74
7,027,559.42
6,863,340.05
6,697,232.16
6,529,214.02
6,359,263.68
6,187,358.90
6,013,477.23
5,837,595.91
5,659,691.96
5,479,742.11
5,297,722.84
5,113,610.35
4,927,380.56
4,739,009.13
4,548,471.43
4,355,742.55
4,160,797.28
3,963,610.14
3,764,155.36
3,562,406.84
3,358,338.21
3,151,922.79

Seguro
$
Cuota mensua$
$

66,666.67
22,000.00
88,666.67

333,702.97

13,389.37

$
$
$
$
$
$
$
$
$
$
$
$
$
$

2,943,133.60
2,731,943.33
2,518,324.38
2,302,248.80
2,083,688.36
1,862,614.47
1,638,998.23
1,412,810.40
1,184,021.42
952,601.36
718,519.97
481,746.64
242,250.43
0.00

Valor

$ 13,200,000.00

% cuota inicial
Cuota Inicial

Monto a Financiar
Cuota

30%
3,960,000.00
9,240,000.00
$ 270,267.58

Cuota
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
31
32
33
34

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Tasa de interes
Periodos de pago

Interes
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Amortizacin
136,752.00
134,775.97
132,770.69
130,735.74
128,670.67
126,575.03
124,448.38
122,290.26
120,100.20
117,877.72
115,622.35
113,333.60
111,010.98
108,653.98
106,262.10
103,834.82
101,371.61
98,871.95
96,335.30
93,761.10
91,148.80
88,497.84
85,807.65
83,077.65
80,307.24
77,495.82
74,642.80
71,747.55
68,809.46
65,827.88
62,802.17
59,731.68
56,615.75
53,453.70

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

133,515.58
135,491.61
137,496.88
139,531.84
141,596.91
143,692.54
145,819.19
147,977.32
150,167.38
152,389.86
154,645.23
156,933.98
159,256.60
161,613.60
164,005.48
166,432.76
168,895.97
171,395.63
173,932.28
176,506.48
179,118.77
181,769.73
184,459.92
187,189.93
189,960.34
192,771.76
195,624.78
198,520.02
201,458.12
204,439.70
207,465.41
210,535.90
213,651.83
216,813.87

35
36
37
38
39
40
41
42
43
44
45
46
47
48

$
$
$
$
$
$
$
$
$
$
$
$
$
$

270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58
270,267.58

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

50,244.86
46,988.52
43,683.99
40,330.55
36,927.49
33,474.05
29,969.51
26,413.10
22,804.05
19,141.59
15,424.93
11,653.25
7,825.76
3,941.62
3,732,843.72

$
220,022.72
$
223,279.06
$
226,583.59
$
229,937.02
$
233,340.09
$
236,793.52
$
240,298.07
$
243,854.48
$
247,463.53
$
251,125.99
$
254,842.65
$
258,614.32
$
262,441.81
$
266,325.95
$ 9,240,000.00

1.48%
48

Saldo
$ 9,240,000.00
$ 9,106,484.42
$ 8,970,992.81
$ 8,833,495.93
$ 8,693,964.09
$ 8,552,367.18
$ 8,408,674.64
$ 8,262,855.45
$ 8,114,878.13
$ 7,964,710.75
$ 7,812,320.89
$ 7,657,675.66
$ 7,500,741.69
$ 7,341,485.09
$ 7,179,871.49
$ 7,015,866.01
$ 6,849,433.25
$ 6,680,537.28
$ 6,509,141.66
$ 6,335,209.37
$ 6,158,702.90
$ 5,979,584.12
$ 5,797,814.39
$ 5,613,354.46
$ 5,426,164.53
$ 5,236,204.19
$ 5,043,432.44
$ 4,847,807.66
$ 4,649,287.63
$ 4,447,829.51
$ 4,243,389.81
$ 4,035,924.40
$ 3,825,388.51
$ 3,611,736.68
$ 3,394,922.81

$
$
$
$
$
$
$
$
$
$
$
$
$
$

3,174,900.09
2,951,621.03
2,725,037.44
2,495,100.42
2,261,760.33
2,024,966.80
1,784,668.74
1,540,814.25
1,293,350.73
1,042,224.74
787,382.09
528,767.77
266,325.95
(0.00)

Valor

$ 11,500,000.00

% cuota inicial
Cuota Inicial

Monto a Financiar
Cuota

$ 10,400,000.00
$ 247,415.27

30%
3,450,000.00

Cuota
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
31
32
33
34

$
11,900,000
$
2,000,000
$
9,900,000
$
11,700,000
$
1,800,000
Tasa de interes
Periodos de pago

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Interes
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

Amortizacin
130,000.00
128,532.31
127,046.27
125,541.66
124,018.24
122,475.78
120,914.03
119,332.77
117,731.74
116,110.69
114,469.38
112,807.56
111,124.96
109,421.34
107,696.41
105,949.93
104,181.61
102,391.19
100,578.39
98,742.93
96,884.52
95,002.89
93,097.73
91,168.76
89,215.68
87,238.19
85,235.97
83,208.73
81,156.15
79,077.91
76,973.69
74,843.17
72,686.02
70,501.91

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

117,415.27
118,882.96
120,369.00
121,873.61
123,397.03
124,939.50
126,501.24
128,082.51
129,683.54
131,304.58
132,945.89
134,607.71
136,290.31
137,993.94
139,718.86
141,465.35
143,233.66
145,024.08
146,836.89
148,672.35
150,530.75
152,412.39
154,317.54
156,246.51
158,199.59
160,177.09
162,179.30
164,206.54
166,259.12
168,337.36
170,441.58
172,572.10
174,729.25
176,913.37

35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

68,290.49
66,051.43
63,784.38
61,489.00
59,164.92
56,811.79
54,429.25
52,016.92
49,574.44
47,101.43
44,597.51
42,062.28
39,495.37
36,896.37
34,264.89
31,600.51
28,902.82
26,171.42
23,405.87
20,605.75
17,770.63
14,900.07
11,993.63
9,050.86
6,071.31
3,054.51
4,444,916.37

Diferencia intereses $

712,072.65

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

179,124.78
181,363.84
183,630.89
185,926.28
188,250.35
190,603.48
192,986.03
195,398.35
197,840.83
200,313.84
202,817.77
205,352.99
207,919.90
210,518.90
213,150.39
215,814.77
218,512.45
221,243.86
224,009.40
226,809.52
229,644.64
232,515.20
235,421.64
238,364.41
241,343.96
244,360.76

Valor

1.25%
60

Saldo
$ 10,400,000.00
$ 10,282,584.73
$ 10,163,701.76
$ 10,043,332.76
$
9,921,459.15
$
9,798,062.12
$
9,673,122.62
$
9,546,621.38
$
9,418,538.87
$
9,288,855.34
$
9,157,550.76
$
9,024,604.87
$
8,889,997.15
$
8,753,706.85
$
8,615,712.91
$
8,475,994.05
$
8,334,528.70
$
8,191,295.04
$
8,046,270.95
$
7,899,434.06
$
7,750,761.72
$
7,600,230.97
$
7,447,818.58
$
7,293,501.04
$
7,137,254.53
$
6,979,054.94
$
6,818,877.85
$
6,656,698.55
$
6,492,492.01
$
6,326,232.89
$
6,157,895.53
$
5,987,453.95
$
5,814,881.85
$
5,640,152.60
$
5,463,239.23

11,500,000.00

% cuota inicia
Cuota Inicial $

30%
3,450,000.00

Monto a Finan $
Cuota

8,050,000.00
$ 194,053.59
$ 53,361.68

Cuota
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
31
32
33
34

Interes
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

194,053.59
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

104,650.00
99,507.46
97,658.61
95,786.65
93,891.29
91,972.24
90,029.20
88,061.88
86,069.96
84,053.14
82,011.12
79,943.57
77,850.17
75,730.61
73,584.55
71,411.66
69,211.62
66,984.07
64,728.68
62,445.10
60,132.97
57,791.94
55,421.65
53,021.73
50,591.81
48,131.52
45,640.47
43,118.29
40,564.57
37,978.94
35,360.99
32,710.31
30,026.50
27,309.14

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

5,284,114.45
5,102,750.61
4,919,119.72
4,733,193.44
4,544,943.09
4,354,339.60
4,161,353.58
3,965,955.22
3,768,114.39
3,567,800.55
3,364,982.78
3,159,629.79
2,951,709.89
2,741,190.99
2,528,040.61
2,312,225.84
2,093,713.39
1,872,469.54
1,648,460.13
1,421,650.61
1,192,005.97
959,490.77
724,069.14
485,704.73
244,360.76
(0.00)

35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27
247,415.27

Diferencia intereses

$
24,557.81
$
21,772.09
$
18,951.55
$
16,095.76
$
13,204.26
$
10,276.62
$
7,312.39
$
4,311.10
$
1,272.30
$
(1,804.48)
$
(4,919.73)
$
(8,073.92)
$
(11,267.53)
$
(14,501.07)
$
(17,775.02)
$
(21,089.90)
$
(24,446.22)
$
(27,844.49)
$
(31,285.23)
$
(34,768.99)
$
(38,296.29)
$
(41,867.69)
$
(45,483.72)
$
(49,144.96)
$
(52,851.96)
$
(56,605.30)
$ 1,909,109.78
$ (2,535,806.59)
$ 1,909,109.78

Tasa de interes
Periodos de pago

Amortizacin
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

89,403.59
147,907.82
149,756.67
151,628.62
153,523.98
155,443.03
157,386.07
159,353.40
161,345.31
163,362.13
165,404.16
167,471.71
169,565.10
171,684.67
173,830.73
176,003.61
178,203.66
180,431.20
182,686.59
184,970.17
187,282.30
189,623.33
191,993.62
194,393.54
196,823.46
199,283.75
201,774.80
204,296.99
206,850.70
209,436.33
212,054.29
214,704.96
217,388.78
220,106.14

1.30%
60

Saldo
$
8,050,000.00
$
7,960,596.41
$
7,812,688.59
$
7,662,931.93
$
7,511,303.30
$
7,357,779.32
$
7,202,336.29
$
7,044,950.22
$
6,885,596.82
$
6,724,251.51
$
6,560,889.38
$
6,395,485.23
$
6,228,013.52
$
6,058,448.42
$
5,886,763.75
$
5,712,933.02
$
5,536,929.41
$
5,358,725.76
$
5,178,294.56
$
4,995,607.97
$
4,810,637.79
$
4,623,355.49
$
4,433,732.16
$
4,241,738.54
$
4,047,345.00
$
3,850,521.54
$
3,651,237.79
$
3,449,462.99
$
3,245,166.00
$
3,038,315.30
$
2,828,878.97
$
2,616,824.68
$
2,402,119.72
$
2,184,730.94
$
1,964,624.81

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

222,857.46
225,643.18
228,463.72
231,319.52
234,211.01
237,138.65
240,102.88
243,104.17
246,142.97
249,219.76
252,335.00
255,489.19
258,682.81
261,916.34
265,190.30
268,505.17
271,861.49
275,259.76
278,700.51
282,184.26
285,711.56
289,282.96
292,899.00
296,560.23
300,267.24
304,020.58

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

1,741,767.34
1,516,124.16
1,287,660.44
1,056,340.93
822,129.91
584,991.27
344,888.38
101,784.22
(144,358.76)
(393,578.51)
(645,913.52)
(901,402.71)
(1,160,085.52)
(1,422,001.86)
(1,687,192.15)
(1,955,697.33)
(2,227,558.82)
(2,502,818.58)
(2,781,519.08)
(3,063,703.34)
(3,349,414.91)
(3,638,697.87)
(3,931,596.86)
(4,228,157.10)
(4,528,424.33)
(4,832,444.91)

Tasa de interes

Escenarios
30% y 48 meses
20% y 60 meses
30% y 60 meses
20% y 48 meses

1.48%

Cuota
$ 270,267.58
$ 231,646.94
$ 247,415.27
$ 245,036.31

Valor total intereses


$
3,732,843.72
$
3,898,816.10
$
4,444,916.37
$
2,761,742.65