Monto 200,000,000 Periodo Amortización Interes Cuota Saldo

Plazo 36 1 5,555,556 3,000,000 8,555,556 194,444,444

Tasa 18% 2 5,555,556 2,916,667 8,472,222 188,888,889
3 5,555,556 2,833,333 8,388,889 183,333,333
4 5,555,556 2,750,000 8,305,556 177,777,778
5 5,555,556 2,666,667 8,222,222 172,222,222
6 5,555,556 2,583,333 8,138,889 166,666,667
7 5,555,556 2,500,000 8,055,556 161,111,111
8 5,555,556 2,416,667 7,972,222 155,555,556
9 5,555,556 2,333,333 7,888,889 150,000,000
10 5,555,556 2,250,000 7,805,556 144,444,444
11 5,555,556 2,166,667 7,722,222 138,888,889
12 5,555,556 2,083,333 7,638,889 133,333,333
13 5,555,556 2,000,000 7,555,556 127,777,778
14 5,555,556 1,916,667 7,472,222 122,222,222
15 5,555,556 1,833,333 7,388,889 116,666,667
16 5,555,556 1,750,000 7,305,556 111,111,111
17 5,555,556 1,666,667 7,222,222 105,555,556
18 5,555,556 1,583,333 7,138,889 100,000,000
19 5,555,556 1,500,000 7,055,556 94,444,444
20 5,555,556 1,416,667 6,972,222 88,888,889
21 5,555,556 1,333,333 6,888,889 83,333,333
22 5,555,556 1,250,000 6,805,556 77,777,778
23 5,555,556 1,166,667 6,722,222 72,222,222
24 5,555,556 1,083,333 6,638,889 66,666,667
25 5,555,556 1,000,000 6,555,556 61,111,111
26 5,555,556 916,667 6,472,222 55,555,556
27 5,555,556 833,333 6,388,889 50,000,000
28 5,555,556 750,000 6,305,556 44,444,444
29 5,555,556 666,667 6,222,222 38,888,889
30 5,555,556 583,333 6,138,889 33,333,333
31 5,555,556 500,000 6,055,556 27,777,778
32 5,555,556 416,667 5,972,222 22,222,222
33 5,555,556 333,333 5,888,889 16,666,667
34 5,555,556 250,000 5,805,556 11,111,111
35 5,555,556 166,667 5,722,222 5,555,556
36 5,555,556 83,333 5,638,889 0
55,500,000 255,500,000
Monto 96,265,000 Periodo Amortización Interes Cuota
Plazo 60 1 1,178,712 962,650 2,141,362
Tasa 12% 2 1,190,499 950,863 2,141,362
3 1,202,404 938,958 2,141,362
PAGOPRIN 4 1,214,428 926,934 2,141,362
PAGOINT 5 1,226,572 914,790 2,141,362
PAGO 6 1,238,838 902,524 2,141,362
7 1,251,226 890,135 2,141,362
Va Monto 8 1,263,739 877,623 2,141,362
NPER Nro. Periodos 9 1,276,376 864,986 2,141,362
Periodo Periodo 10 1,289,140 852,222 2,141,362
Tasa Tasa Interes 11 1,302,031 839,331 2,141,362
12 1,315,051 826,310 2,141,362
13 1,328,202 813,160 2,141,362
14 1,341,484 799,878 2,141,362
15 1,354,899 786,463 2,141,362
16 1,368,448 772,914 2,141,362
17 1,382,132 759,230 2,141,362
18 1,395,954 745,408 2,141,362
19 1,409,913 731,449 2,141,362
20 1,424,012 717,350 2,141,362
21 1,438,252 703,109 2,141,362
22 1,452,635 688,727 2,141,362
23 1,467,161 674,201 2,141,362
24 1,481,833 659,529 2,141,362
25 1,496,651 644,711 2,141,362
26 1,511,618 629,744 2,141,362
27 1,526,734 614,628 2,141,362
28 1,542,001 599,361 2,141,362
29 1,557,421 583,941 2,141,362
30 1,572,995 568,366 2,141,362
31 1,588,725 552,636 2,141,362
32 1,604,613 536,749 2,141,362
33 1,620,659 520,703 2,141,362
34 1,636,865 504,496 2,141,362
35 1,653,234 488,128 2,141,362
36 1,669,766 471,595 2,141,362
37 1,686,464 454,898 2,141,362
38 1,703,329 438,033 2,141,362
39 1,720,362 421,000 2,141,362
40 1,737,566 403,796 2,141,362
41 1,754,941 386,421 2,141,362
42 1,772,491 368,871 2,141,362
43 1,790,216 351,146 2,141,362
44 1,808,118 333,244 2,141,362
45 1,826,199 315,163 2,141,362
46 1,844,461 296,901 2,141,362
47 1,862,905 278,456 2,141,362
48 1,881,534 259,827 2,141,362
49 1,900,350 241,012 2,141,362
50 1,919,353 222,008 2,141,362
51 1,938,547 202,815 2,141,362
52 1,957,932 183,429 2,141,362
53 1,977,512 163,850 2,141,362
54 1,997,287 144,075 2,141,362
55 2,017,260 124,102 2,141,362
56 2,037,432 103,930 2,141,362
57 2,057,807 83,555 2,141,362
58 2,078,385 62,977 2,141,362
59 2,099,168 42,193 2,141,362
60 2,120,160 21,202 2,141,362
96,265,000 32,216,705 128,481,705
Saldo plazo tasa
95,086,288 12 18% 10,907,505
93,895,789 18 18% 15,672,561
92,693,386 24 18% 20,030,405
91,478,958 30 18% 24,015,838
90,252,385 36 20% 26,908,062
89,013,548 48 22% 31,739,908
87,762,321 60 24% 34,760,887
86,498,583
85,222,207 Capacidad Pago 1,000,000
83,933,067
82,631,036 Cooperativa Universitaria 46 Cuotas
81,315,985
79,987,783 96 meses
78,646,299 15% tasa
77,291,400
75,922,952 Requisito 35,000,000
74,540,820 1,000,000
73,144,866
71,734,953
70,310,941
68,872,689
67,420,054
65,952,893
64,471,060
62,974,409
61,462,791
59,936,057
58,394,056
56,836,635
55,263,639
53,674,914
52,070,301
50,449,643
48,812,777
47,159,543
45,489,777
43,803,313
42,099,984
40,379,623
38,642,057
36,887,116
35,114,625
33,324,410
31,516,292
29,690,093
27,845,632
25,982,727
24,101,192
22,200,843
20,281,489
18,342,942
16,385,010
14,407,498
12,410,212
10,392,952
8,355,520
6,297,713
4,219,329
2,120,160
0
###