Valor Acutal $4,563,486.

00
Tasa de interes 15.20% 1.27% pago. princ.
Periodos 60
pago fijo $693,792.46 cuota fija de pago $109,044.69
tasa de interes efectiva 1.19%

Periodo Capital Cuota Interes Amortización

0 $4,563,486.00
1 $4,512,245.47 $109,044.69 $57,804.16 $51,240.53
2 $4,460,355.89 $109,044.69 $57,155.11 $51,889.58
3 $4,407,809.05 $109,044.69 $56,497.84 $52,546.85
4 $4,354,596.61 $109,044.69 $55,832.25 $53,212.44
5 $4,300,710.14 $109,044.69 $55,158.22 $53,886.46
6 $4,246,141.12 $109,044.69 $54,475.66 $54,569.03
7 $4,190,880.88 $109,044.69 $53,784.45 $55,260.23
8 $4,134,920.69 $109,044.69 $53,084.49 $55,960.20
9 $4,078,251.66 $109,044.69 $52,375.66 $56,669.02
10 $4,020,864.83 $109,044.69 $51,657.85 $57,386.83
11 $3,962,751.10 $109,044.69 $50,930.95 $58,113.73
12 $3,903,901.26 $109,044.69 $50,194.85 $58,849.84
13 $3,844,305.99 $109,044.69 $49,449.42 $59,595.27
14 $3,783,955.84 $109,044.69 $48,694.54 $60,350.14
15 $3,722,841.26 $109,044.69 $47,930.11 $61,114.58
16 $3,660,952.57 $109,044.69 $47,155.99 $61,888.70
17 $3,598,279.94 $109,044.69 $46,372.07 $62,672.62
18 $3,534,813.47 $109,044.69 $45,578.21 $63,466.47
19 $3,470,543.09 $109,044.69 $44,774.30 $64,270.38
20 $3,405,458.61 $109,044.69 $43,960.21 $65,084.47
21 $3,339,549.73 $109,044.69 $43,135.81 $65,908.88
22 $3,272,806.01 $109,044.69 $42,300.96 $66,743.72
23 $3,205,216.87 $109,044.69 $41,455.54 $67,589.14
24 $3,136,771.59 $109,044.69 $40,599.41 $68,445.27
25 $3,067,459.35 $109,044.69 $39,732.44 $69,312.25
26 $2,997,269.14 $109,044.69 $38,854.49 $70,190.20
27 $2,926,189.87 $109,044.69 $37,965.41 $71,079.28
28 $2,854,210.25 $109,044.69 $37,065.07 $71,979.62
29 $2,781,318.89 $109,044.69 $36,153.33 $72,891.36
30 $2,707,504.25 $109,044.69 $35,230.04 $73,814.65
31 $2,632,754.61 $109,044.69 $34,295.05 $74,749.63
32 $2,557,058.15 $109,044.69 $33,348.23 $75,696.46
33 $2,480,402.87 $109,044.69 $32,389.40 $76,655.28
34 $2,402,776.62 $109,044.69 $31,418.44 $77,626.25
35 $2,324,167.10 $109,044.69 $30,435.17 $78,609.52
36 $2,244,561.86 $109,044.69 $29,439.45 $79,605.24
37 $2,163,948.29 $109,044.69 $28,431.12 $80,613.57
38 $2,082,313.62 $109,044.69 $27,410.01 $81,634.68
39 $1,999,644.90 $109,044.69 $26,375.97 $82,668.71
40 $1,915,929.05 $109,044.69 $25,328.84 $83,715.85
41 $1,831,152.80 $109,044.69 $24,268.43 $84,776.25
42 $1,745,302.71 $109,044.69 $23,194.60 $85,850.08
43 $1,658,365.20 $109,044.69 $22,107.17 $86,937.52
44 $1,570,326.47 $109,044.69 $21,005.96 $88,038.73
45 $1,481,172.58 $109,044.69 $19,890.80 $89,153.89
46 $1,390,889.41 $109,044.69 $18,761.52 $90,283.17
47 $1,299,462.66 $109,044.69 $17,617.93 $91,426.75
48 $1,206,877.83 $109,044.69 $16,459.86 $92,584.83
49 $1,113,120.27 $109,044.69 $15,287.12 $93,757.57
50 $1,018,175.10 $109,044.69 $14,099.52 $94,945.16
51 $922,027.30 $109,044.69 $12,896.88 $96,147.80
52 $824,661.62 $109,044.69 $11,679.01 $97,365.67
53 $726,062.65 $109,044.69 $10,445.71 $98,598.97
54 $626,214.76 $109,044.69 $9,196.79 $99,847.89
55 $525,102.12 $109,044.69 $7,932.05 $101,112.63
56 $422,708.73 $109,044.69 $6,651.29 $102,393.39
57 $319,018.35 $109,044.69 $5,354.31 $103,690.38
58 $214,014.57 $109,044.69 $4,040.90 $105,003.79
59 $107,680.73 $109,044.69 $2,710.85 $106,333.84
60 $0.00 $109,044.69 $1,363.96 $107,680.73
715747.8598