Primer Punto

ie 0.106102649082
ATV 0.102124616322 0.0255311541

Periodo Saldo Inicial Intereses Cuota Pago Extra Saldo Final Periodo
0 $ 10,000 0
1 $ 10,000 $ 255.3115 - - $ 10,255.3115 1
2 $ 10,255.3115 $ 261.8299 $ 261.8299 - $ 10,255.3115 2
3 $ 10,255.3115 $ 261.8299 $ 10,517.1415 3
4 $ 10,517.1415 $ 268.5148 $ 1,000 $ 9,785.6562 4
5 $ 9,785.6562 $ 249.8391 $ 10,035.4953 5
6 $ 10,035.4953 $ 256.2178 $ 1,000 $ 9,291.7131 6

Anualidad $ 2,235.8363
Saldo Inicial Intereses Cuota Pago Extra Saldo Final
$ 10,000
$ 10,000 $ 255.3115 - - $ 10,255.3115
$ 10,255.3115 $ 261.8299 $ 261.8299 $ 10,255.3115
$ 10,255.3115 $ 261.8299 $ 2,235.8363 $ 8,281.3051
$ 8,281.3051 $ 211.4313 $ 2,235.8363 $ 1,000 $ 5,256.9001
$ 5,256.9001 $ 134.2147 $ 2,235.8363 $ 3,155.2784
$ 3,155.2784 $ 80.5579 $ 2,235.8363 $ 1,000 -$ 0.00000
 ie 0.15865041503906
ABV 0.14907779152304 0.024846298587

Periodo Saldo Inicial Intereses Cuota Pago Extra Saldo Final

0 $ 200,000
1 $ 200,000 $ 4,969.2597 - - $ 204,969.2597
2 $ 204,969.2597 $ 5,092.7274 - - $ 210,061.9871
3 $ 210,061.9871 $ 5,219.2629 $ 5,219.2629 $ 210,061.9871
4 $ 210,061.9871 $ 5,219.2629 $ 5,219.2629 $ 210,061.9871
5 $ 210,061.9871 $ 5,219.2629 $ 215,281.2500
6 $ 215,281.2500 $ 5,348.9422 $ 220,630.1922
7 $ 220,630.1922 $ 5,481.8436 $ 2,000 $ 224,112.0359
8 $ 224,112.0359 $ 5,568.3546 $ 229,680.3904
9 $ 229,680.3904 $ 5,706.7076 $ 235,387.0980
10 $ 235,387.0980 $ 5,848.4981 $ 2,000 $ 239,235.5961

Anualidad $ 37,466.7728
Periodo Saldo Inicial Intereses Cuota Pago Extra Saldo Final
0 $ 200,000
1 $ 200,000 $ 4,969.2597 - - $ 204,969.2597
2 $ 204,969.2597 $ 5,092.7274 $ 210,061.9871
3 $ 210,061.9871 $ 5,219.2629 $ 5,219.2629 $ 210,061.9871
4 $ 210,061.9871 $ 5,219.2629 $ 5,219.2629 $ 210,061.9871
5 $ 210,061.9871 $ 5,219.2629 $ 37,466.7728 $ 177,814.4772
6 $ 177,814.4772 $ 4,418.0316 $ 37,466.7728 $ 144,765.73602
7 $ 144,765.7360 $ 3,596.8927 $ 37,466.7728 $ 2,000 $ 108,895.85593
8 $ 108,895.8559 $ 2,705.6590 $ 37,466.7728 $ 74,134.74209
9 $ 74,134.7421 $ 1,841.9739 $ 37,466.7728 $ 38,509.94324
10 $ 38,509.9432 $ 956.8295 $ 37,466.7728 $ 2,000 $ 0.00000
 ie 0.128868997016
ATV 0.123071610417 0.0307679026

Periodo Saldo Inicial Intereses Cuota Pago Extra Saldo Final Periodo
0 $ 30,000 0
1 $ 30,000 $ 923.0371 - - $ 30,923.0371 1
2 $ 30,923.0371 $ 951.4370 $ 951.4370 - $ 30,923.0371 2
3 $ 30,923.0371 $ 951.4370 $ 31,874.4741 3
4 $ 31,874.4741 $ 980.7107 $ 3,000 $ 29,855.1848 4
5 $ 29,855.1848 $ 918.5814 $ 30,773.7662 5
6 $ 30,773.7662 $ 946.8442 $ 3,000 $ 28,720.6104 6

Anualidad $ 6,857.1415
Saldo Inicial Intereses Cuota Pago Extra Saldo Final
$ 30,000
$ 30,000 $ 923.0371 - - $ 30,923.0371
$ 30,923.0371 $ 951.4370 $ 951.4370 $ 30,923.0371
$ 30,923.0371 $ 951.4370 $ 6,857.1415 $ 25,017.3326
$ 25,017.3326 $ 769.7309 $ 6,857.1415 $ 3,000 $ 15,929.9220
$ 15,929.9220 $ 490.1303 $ 6,857.1415 $ 9,562.9108
$ 9,562.9108 $ 294.2307 $ 6,857.1415 $ 3,000 $ 0.00
 ie 0.1438702851097
ABV 0.1359344784703 0.0226557464

Periodo Saldo Inicial Intereses Cuota Pago Extra Saldo Final Periodo
0 $ 40,000 0
1 $ 40,000 $ 906.2299 - - $ 40,906.2299 1
2 $ 40,906.2299 $ 926.7612 - - $ 41,832.9910 2
3 $ 41,832.9910 $ 947.7576 $ 947.7576 $ 41,832.9910 3
4 $ 41,832.9910 $ 947.7576 $ 947.7576 $ 41,832.9910 4
5 $ 41,832.9910 $ 947.7576 $ 42,780.7487 5
6 $ 42,780.7487 $ 969.2298 $ 43,749.9785 6
7 $ 43,749.9785 $ 991.1884 $ 4,000 $ 40,741.1669 7
8 $ 40,741.1669 $ 923.0215 $ 41,664.1884 8
9 $ 41,664.1884 $ 943.9333 $ 42,608.1217 9
10 $ 42,608.1217 $ 965.3188 $ 4,000 $ 39,573.4405 10

Anualidad $ 6,231.7652
 Saldo Inicial Intereses Cuota Pago Extra Saldo Final
$ 40,000
$ 40,000 $ 906.2299 - - $ 40,906.2299
$ 40,906.2299 $ 926.7612 $ 41,832.9910
$ 41,832.9910 $ 947.7576 $ 947.7576 $ 41,832.9910
$ 41,832.9910 $ 947.7576 $ 947.7576 $ 41,832.9910
$ 41,832.9910 $ 947.7576 $ 6,231.7652 $ 36,548.9835
$ 36,548.9835 $ 828.0445 $ 6,231.7652 $ 31,145.26281
$ 31,145.2628 $ 705.6192 $ 6,231.7652 $ 4,000 $ 21,619.11681
$ 21,619.1168 $ 489.7972 $ 6,231.7652 $ 15,877.14886
$ 15,877.1489 $ 359.7087 $ 6,231.7652 $ 10,005.09234
$ 10,005.0923 $ 226.6728 $ 6,231.7652 $ 4,000 $ 0.00000
 0.15 0.0375
ie 0.1586504150391
ATV 0.149077791523 0.02484629859

Periodo Saldo Inicial Intereses Cuota Pago Extra Saldo Final

0 $ 140,000
1 $ 140,000 $ 5,250.0000 - - $ 145,250.0000
2 $ 145,250.0000 $ 5,446.8750 $ 150,696.8750
3 $ 150,696.8750 $ 5,651.1328 $ 3,000 $ 153,348.0078
4 $ 153,348.0078 $ 5,750.5503 $ 159,098.5581
5 $ 159,098.5581 $ 5,966.1959 $ 3,000 $ 162,064.7540
6 $ 162,064.7540 $ 6,077.4283 $ 168,142.1823
7 $ 168,142.1823 $ 6,305.3318 $ 3,000 $ 171,447.5141

Anualidad $ 26,010.6786
Periodo Saldo Inicial Intereses Cuota Pago Extra Saldo Final
0 $ 140,000
1 $ 140,000 $ 5,250.0000 - - $ 145,250.0000
2 $ 145,250.0000 $ 5,446.8750 $ 26,010.6786 $ 124,686.1964
3 $ 124,686.1964 $ 4,675.7324 $ 26,010.6786 $ 3,000 $ 100,351.2501
4 $ 100,351.2501 $ 3,763.1719 $ 26,010.6786 $ 78,103.7434
5 $ 78,103.7434 $ 2,928.8904 $ 26,010.6786 $ 3,000 $ 52,021.9552
6 $ 52,021.9552 $ 1,950.8233 $ 26,010.6786 $ 27,962.0999
7 $ 27,962.0999 $ 1,048.5787 $ 26,010.6786 $ 3,000 $ 0.0000