DESEMBOLOSO DE 25.000.000, PRIMERA CUOTA $350.0000 60 MESES.

PERIODICAMENTE, ES
CUOTA DEBE IR AUMENTANDO, ENCUENTRE CUNDO VA HA AUMENTAR LA CUOTA

TASA 0.95%
TIEMPO 60 MESES
GRADIENTE 7,442
ANUALIDAD 350,000
VP 25,000,000

SALDO ABONO A
PERIODO INTERESES CUOTA ABONO
INICIAL CAPITAL
EXTRA
0 - - - -
1 25,000,000 237,500 350,000 112,500
2 24,887,500 236,431 357,442 121,011
3 24,766,489 235,282 364,885 129,603
4 24,636,885 234,050 372,327 138,277
5 24,498,608 232,737 379,770 147,033
6 24,351,575 231,340 387,212 155,873
7 24,195,703 229,859 394,655 164,796
8 24,030,907 228,294 402,097 173,804
9 23,857,103 226,642 409,540 182,898
10 23,674,205 224,905 416,982 192,078
11 23,482,128 223,080 424,425 201,345
12 23,280,783 221,167 431,867 210,700
13 23,070,083 219,166 439,310 220,144
14 22,849,939 217,074 446,752 229,678
15 22,620,261 214,892 454,195 239,303
16 22,380,958 212,619 461,637 249,018
17 22,131,940 210,253 469,080 258,827
18 21,873,113 207,795 476,522 268,728
19 21,604,385 205,242 483,965 278,723
20 21,325,662 202,594 491,407 288,814
21 21,036,848 199,850 498,850 299,000
22 20,737,849 197,010 506,292 309,283
23 20,428,566 194,071 513,735 319,664
24 20,108,902 191,035 521,177 330,143
25 19,778,759 187,898 528,620 340,722
26 19,438,037 184,661 536,062 351,401
27 19,086,636 181,323 543,505 362,182
28 18,724,454 177,882 550,947 373,065
29 18,351,389 174,338 558,390 384,052
30 17,967,337 170,690 565,832 395,143
31 17,572,195 166,936 573,275 406,339
32 17,165,856 163,076 580,717 417,642
33 16,748,214 159,108 588,160 429,052
34 16,319,162 155,032 595,602 440,570
35 15,878,591 150,847 603,045 452,198
36 15,426,393 146,551 610,487 463,937
37 14,962,456 142,143 617,930 475,787
38 14,486,670 137,623 625,372 487,749
39 13,998,921 132,990 632,815 499,825
40 13,499,096 128,241 640,257 512,016
41 12,987,080 123,377 647,700 524,323
42 12,462,757 118,396 655,142 536,746
43 11,926,011 113,297 662,585 549,288
44 11,376,723 108,079 670,027 561,949
45 10,814,774 102,740 677,470 574,730
46 10,240,045 97,280 684,912 587,632
47 9,652,413 91,698 692,355 600,657
48 9,051,756 85,992 699,797 613,806
49 8,437,950 80,161 707,240 627,079
50 7,810,870 74,203 714,682 640,479
51 7,170,391 68,119 722,125 654,006
52 6,516,385 61,906 729,567 667,662
53 5,848,723 55,563 737,010 681,447
54 5,167,276 49,089 744,452 695,363
55 4,471,913 42,483 751,895 709,412
56 3,762,501 35,744 759,337 723,594
57 3,038,908 28,870 766,780 737,910
58 2,300,997 21,859 774,222 752,363
59 1,548,634 14,712 781,665 766,953
60 781,681 7,426 789,107 781,681
IODICAMENTE, ES DECIR MENSUALMENTE LA
CUOTA

TASA 0.95%
TIEMPO 60
GRADIENTE 40,000
ANUALIDAD - 518,613
VP 25,000,000

SALDO SALDO
PERIODO INTERESES
FINAL INICIAL

25,000,000 0 0 0
24,887,500 1 25,000,000 237,500
24,766,489 2 25,756,113 244,683
24,636,885 3 26,479,408 251,554
24,498,608 4 27,169,575 258,111
24,351,575 5 27,826,299 264,350
24,195,703 6 28,449,262 270,268
24,030,907 7 29,038,142 275,862
23,857,103 8 29,592,617 281,130
23,674,205 9 30,112,360 286,067
23,482,128 10 30,597,040 290,672
23,280,783 11 31,046,324 294,940
23,070,083 12 31,459,877 298,869
22,849,939 13 31,837,358 302,455
22,620,261 14 32,178,426 305,695
22,380,958 15 32,482,734 308,586
22,131,940 16 32,749,932 311,124
21,873,113 17 32,979,669 313,307
21,604,385 18 33,171,589 315,130
21,325,662 19 33,325,332 316,591
21,036,848 20 33,440,535 317,685
20,737,849 21 33,516,833 318,410
20,428,566 22 33,553,855 318,762
20,108,902 23 33,551,229 318,737
19,778,759 24 33,508,579 318,331
19,438,037 25 33,425,523 317,542
19,086,636 26 33,301,678 316,366
18,724,454 27 33,136,657 314,798
18,351,389 28 32,930,068 312,836
17,967,337 29 32,681,516 310,474
17,572,195 30 32,390,603 307,711
17,165,856 31 32,056,926 304,541
16,748,214 32 31,680,080 300,961
16,319,162 33 31,259,653 296,967
15,878,591 34 30,795,232 292,555
15,426,393 35 30,286,400 287,721
14,962,456 36 29,732,733 282,461
14,486,670 37 29,133,807 276,771
13,998,921 38 28,489,191 270,647
13,499,096 39 27,798,451 264,085
12,987,080 40 27,061,149 257,081
12,462,757 41 26,276,842 249,630
11,926,011 42 25,445,085 241,728
11,376,723 43 24,565,426 233,372
10,814,774 44 23,637,410 224,555
10,240,045 45 22,660,578 215,275
9,652,413 46 21,634,466 205,527
9,051,756 47 20,558,606 195,307
8,437,950 48 19,432,526 184,609
7,810,870 49 18,255,747 173,430
7,170,391 50 17,027,789 161,764
6,516,385 51 15,748,166 149,608
5,848,723 52 14,416,386 136,956
5,167,276 53 13,031,955 123,804
4,471,913 54 11,594,371 110,147
3,762,501 55 10,103,130 95,980
3,038,908 56 8,557,722 81,298
2,300,997 57 6,957,633 66,098
1,548,634 58 5,302,344 50,372
781,681 59 3,591,329 34,118
0 60 1,824,059 17,329
 TASA
TIEMPO
GRADIENTE
ANUALIDAD
VP

ABONO A SALDO
CUOTA PERIODO
CAPITAL ABONO FINAL
EXTRA
0 0 0 25,000,000 0
- 518,613 - 756,113 25,756,113 1
- 478,613 - 723,296 26,479,408 2
- 438,613 - 690,167 27,169,575 3
- 398,613 - 656,724 27,826,299 4
- 358,613 - 622,962 28,449,262 5
- 318,613 - 588,881 29,038,142 6
- 278,613 - 554,475 29,592,617 7
- 238,613 - 519,743 30,112,360 8
- 198,613 - 484,680 30,597,040 9
- 158,613 - 449,285 31,046,324 10
- 118,613 - 413,553 31,459,877 11
- 78,613 - 377,481 31,837,358 12
- 38,613 - 341,068 32,178,426 13
1,387 - 304,308 32,482,734 14
41,387 - 267,199 32,749,932 15
81,387 - 229,737 32,979,669 16
121,387 - 191,920 33,171,589 17
161,387 - 153,743 33,325,332 18
201,387 - 115,203 33,440,535 19
241,387 - 76,298 33,516,833 20
281,387 - 37,023 33,553,855 21
321,387 2,626 33,551,229 22
361,387 42,651 33,508,579 23
401,387 83,056 33,425,523 24
441,387 123,845 33,301,678 25
481,387 165,021 33,136,657 26
521,387 206,589 32,930,068 27
561,387 248,552 32,681,516 28
601,387 290,913 32,390,603 29
641,387 333,677 32,056,926 30
681,387 376,847 31,680,080 31
 721,387 420,427 31,259,653 32
761,387 464,421 30,795,232 33
801,387 508,833 30,286,400 34
841,387 553,667 29,732,733 35
881,387 598,926 29,133,807 36
921,387 644,616 28,489,191 37
961,387 690,740 27,798,451 38
1,001,387 737,302 27,061,149 39
1,041,387 784,306 26,276,842 40
1,081,387 831,757 25,445,085 41
1,121,387 879,659 24,565,426 42
1,161,387 928,016 23,637,410 43
1,201,387 976,832 22,660,578 44
1,241,387 1,026,112 21,634,466 45
1,281,387 1,075,860 20,558,606 46
1,321,387 1,126,081 19,432,526 47
1,361,387 1,176,778 18,255,747 48
1,401,387 1,227,958 17,027,789 49
1,441,387 1,279,623 15,748,166 50
1,481,387 1,331,780 14,416,386 51
1,521,387 1,384,432 13,031,955 52
1,561,387 1,437,584 11,594,371 53
1,601,387 1,491,241 10,103,130 54
1,641,387 1,545,408 8,557,722 55
1,681,387 1,600,089 6,957,633 56
1,721,387 1,655,290 5,302,344 57
1,761,387 1,711,015 3,591,329 58
1,801,387 1,767,270 1,824,059 59
1,841,387 1,824,059 0 60
 1.00%
60
40,000
100,000
52,207,750

SALDO ABONO A SALDO

INTERESES CUOTA
INICIAL CAPITAL ABONO FINAL
EXTRA
0 0 0 0 52,207,750
52,207,750 522,077 100,000 - 422,077 52,629,827
52,629,827 526,298 140,000 - 386,298 53,016,125
53,016,125 530,161 180,000 - 350,161 53,366,287
53,366,287 533,663 220,000 - 313,663 53,679,950
53,679,950 536,799 260,000 - 276,799 53,956,749
53,956,749 539,567 300,000 - 239,567 54,196,317
54,196,317 541,963 340,000 - 201,963 54,398,280
54,398,280 543,983 380,000 - 163,983 54,562,262
54,562,262 545,623 420,000 - 125,623 54,687,885
54,687,885 546,879 460,000 - 86,879 54,774,764
54,774,764 547,748 500,000 - 47,748 54,822,512
54,822,512 548,225 540,000 - 8,225 54,830,737
54,830,737 548,307 580,000 31,693 54,799,044
54,799,044 547,990 620,000 72,010 54,727,035
54,727,035 547,270 660,000 112,730 54,614,305
54,614,305 546,143 700,000 153,857 54,460,448
54,460,448 544,604 740,000 195,396 54,265,052
54,265,052 542,651 780,000 237,349 54,027,703
54,027,703 540,277 820,000 279,723 53,747,980
53,747,980 537,480 860,000 322,520 53,425,460
53,425,460 534,255 900,000 365,745 53,059,714
53,059,714 530,597 940,000 409,403 52,650,311
52,650,311 526,503 980,000 453,497 52,196,815
52,196,815 521,968 1,020,000 498,032 51,698,783
51,698,783 516,988 1,060,000 543,012 51,155,771
51,155,771 511,558 1,100,000 588,442 50,567,328
50,567,328 505,673 1,140,000 634,327 49,933,002
49,933,002 499,330 1,180,000 680,670 49,252,332
49,252,332 492,523 1,220,000 727,477 48,524,855
48,524,855 485,249 1,260,000 774,751 47,750,103
47,750,103 477,501 1,300,000 822,499 46,927,604
46,927,604 469,276 1,340,000 870,724 46,056,881
46,056,881 460,569 1,380,000 919,431 45,137,449
45,137,449 451,374 1,420,000 968,626 44,168,824
44,168,824 441,688 1,460,000 1,018,312 43,150,512
43,150,512 431,505 1,500,000 1,068,495 42,082,017
42,082,017 420,820 1,540,000 1,119,180 40,962,837
40,962,837 409,628 1,580,000 1,170,372 39,792,466
39,792,466 397,925 1,620,000 1,222,075 38,570,390
38,570,390 385,704 1,660,000 1,274,296 37,296,094
37,296,094 372,961 1,700,000 1,327,039 35,969,055
35,969,055 359,691 1,740,000 1,380,309 34,588,746
34,588,746 345,887 1,780,000 1,434,113 33,154,633
33,154,633 331,546 1,820,000 1,488,454 31,666,180
31,666,180 316,662 1,860,000 1,543,338 30,122,841
30,122,841 301,228 1,900,000 1,598,772 28,524,070
28,524,070 285,241 1,940,000 1,654,759 26,869,310
26,869,310 268,693 1,980,000 1,711,307 25,158,004
25,158,004 251,580 2,020,000 1,768,420 23,389,584
23,389,584 233,896 2,060,000 1,826,104 21,563,479
21,563,479 215,635 2,100,000 1,884,365 19,679,114
19,679,114 196,791 2,140,000 1,943,209 17,735,905
17,735,905 177,359 2,180,000 2,002,641 15,733,264
15,733,264 157,333 2,220,000 2,062,667 13,670,597
13,670,597 136,706 2,260,000 2,123,294 11,547,303
11,547,303 115,473 2,300,000 2,184,527 9,362,776
9,362,776 93,628 2,340,000 2,246,372 7,116,404
7,116,404 71,164 2,380,000 2,308,836 4,807,568
4,807,568 48,076 2,420,000 2,371,924 2,435,644
2,435,644 24,356 2,460,000 2,435,644 0
TASA 3%
TIEMPO 24
GRADIENTE 10,000
ANUALIDAD 150,000
VP 1

SALDO ABONO A
PERIODO INTERESES CUOTA
INICIAL CAPITAL ABONO
EXTRA
0 - - - - -
1 1 0 150,000 150,000
2- 299,999 - 9,000 160,000 169,000
3- 628,999 - 18,870 - 18,870
4- 647,869 - 19,436 10,000 29,436
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
 SALDO
FINAL

1
- 299,999
- 628,999
- 647,869
- 687,305