24% NSMV MV

Frecuencia 6 4.00%

FUNCION PAGO () Intereses

Mes Pago Intereses Abono a capital Saldo Tasa
0 $20,000,000 4.00%
1 $884,037 $800,000 $84,037 $19,915,963
2 $884,037 $796,639 $87,398 $19,828,565
3 $884,037 $793,143 $90,894 $19,737,670
4 $884,037 $789,507 $94,530 $19,643,140
5 $884,037 $785,726 $98,311 $19,544,829
6 $884,037 $781,793 $102,244 $19,442,585
7 $884,037 $777,703 $106,333 $19,336,252
8 $884,037 $773,450 $110,587 $19,225,665
9 $884,037 $769,027 $115,010 $19,110,655
10 $884,037 $764,426 $119,611 $18,991,044
11 $884,037 $759,642 $124,395 $18,866,649
12 $884,037 $754,666 $129,371 $18,737,278
13 $884,037 $749,491 $134,546 $18,602,732
14 $884,037 $744,109 $139,928 $18,462,804
15 $884,037 $738,512 $145,525 $18,317,280
16 $884,037 $732,691 $151,346 $18,165,934
17 $884,037 $726,637 $157,400 $18,008,534
18 $884,037 $720,341 $163,696 $17,844,839
19 $884,037 $713,794 $170,243 $17,674,596
20 $884,037 $706,984 $177,053 $17,497,543
21 $884,037 $699,902 $184,135 $17,313,407
22 $884,037 $692,536 $191,501 $17,121,907
23 $884,037 $684,876 $199,161 $16,922,746
24 $884,037 $676,910 $207,127 $16,715,619
25 $884,037 $668,625 $215,412 $16,500,207
26 $884,037 $660,008 $224,029 $16,276,178
27 $884,037 $651,047 $232,990 $16,043,188
28 $884,037 $641,728 $242,309 $15,800,879
29 $884,037 $632,035 $252,002 $15,548,877
30 $884,037 $621,955 $262,082 $15,286,796
31 $884,037 $611,472 $272,565 $15,014,230
32 $884,037 $600,569 $283,468 $14,730,763
33 $884,037 $589,231 $294,806 $14,435,956
34 $884,037 $577,438 $306,599 $14,129,358
35 $884,037 $565,174 $318,863 $13,810,495
36 $884,037 $552,420 $331,617 $13,478,878
37 $884,037 $539,155 $344,882 $13,133,996
38 $884,037 $525,360 $358,677 $12,775,319
39 $884,037 $511,013 $373,024 $12,402,295
40 $884,037 $496,092 $387,945 $12,014,350
41 $884,037 $480,574 $403,463 $11,610,887
42 $884,037 $464,435 $419,601 $11,191,286
43 $884,037 $447,651 $436,385 $10,754,900
44 $884,037 $430,196 $453,841 $10,301,059
45 $884,037 $412,042 $471,995 $9,829,065
46 $884,037 $393,163 $490,874 $9,338,190
47 $884,037 $373,528 $510,509 $8,827,681
48 $884,037 $353,107 $530,930 $8,296,752
49 $884,037 $331,870 $552,167 $7,744,585
50 $884,037 $309,783 $574,254 $7,170,331
51 $884,037 $286,813 $597,224 $6,573,108
52 $884,037 $262,924 $621,113 $5,951,995
53 $884,037 $238,080 $645,957 $5,306,038
54 $884,037 $212,242 $671,795 $4,634,242
55 $884,037 $185,370 $698,667 $3,935,575
56 $884,037 $157,423 $726,614 $3,208,961
57 $884,037 $128,358 $755,678 $2,453,283
58 $884,037 $98,131 $785,906 $1,667,377
59 $884,037 $66,695 $817,342 $850,035
60 $884,037 $34,001 $850,035 $0
Pago $10,608,443
 34.51% NATV TV EA
Frecuencia 4 8.63% 39.24%
 10% SA EA
Frecuencia