Capital 14,000,000.

00
tasa MV 1.50%

Capital intereses Pago Saldo

1 14,000,000.00 210,000.00 $ 319,309.08 13,890,690.92
2 13,890,690.92 208,360.36 $ 319,309.08 13,779,742.21
3 13,779,742.21 206,696.13 $ 319,309.08 13,667,129.27
4 13,667,129.27 205,006.94 $ 319,309.08 13,552,827.14
5 13,552,827.14 203,292.41 $ 319,309.08 13,436,810.47
6 13,436,810.47 201,552.16 $ 319,309.08 13,319,053.55
7 13,319,053.55 199,785.80 $ 319,309.08 13,199,530.28
8 13,199,530.28 197,992.95 $ 319,309.08 13,078,214.16
9 13,078,214.16 196,173.21 $ 319,309.08 12,955,078.29
10 12,955,078.29 194,326.17 $ 319,309.08 12,830,095.39
11 12,830,095.39 192,451.43 $ 319,309.08 12,703,237.75
12 12,703,237.75 190,548.57 $ 319,309.08 12,574,477.24
13 12,574,477.24 188,617.16 $ 319,309.08 12,443,785.32
14 12,443,785.32 186,656.78 $ 319,309.08 12,311,133.03
15 12,311,133.03 184,667.00 $ 319,309.08 12,176,490.95
16 12,176,490.95 182,647.36 $ 319,309.08 12,039,829.24
17 12,039,829.24 180,597.44 $ 319,309.08 11,901,117.60
18 11,901,117.60 178,516.76 $ 319,309.08 11,760,325.29
19 11,760,325.29 176,404.88 $ 319,309.08 11,617,421.09
20 11,617,421.09 174,261.32 $ 319,309.08 11,472,373.33
21 11,472,373.33 172,085.60 $ 319,309.08 11,325,149.86
22 11,325,149.86 169,877.25 $ 319,309.08 11,175,718.03
23 11,175,718.03 167,635.77 $ 319,309.08 11,024,044.73
24 11,024,044.73 165,360.67 $ 319,309.08 10,870,096.32
25 10,870,096.32 163,051.44 $ 319,309.08 10,713,838.69
26 10,713,838.69 160,707.58 $ 319,309.08 10,555,237.20
27 10,555,237.20 158,328.56 $ 319,309.08 10,394,256.68
28 10,394,256.68 155,913.85 $ 319,309.08 10,230,861.45
29 10,230,861.45 153,462.92 $ 319,309.08 10,065,015.30
30 10,065,015.30 150,975.23 $ 319,309.08 9,896,681.46
31 9,896,681.46 148,450.22 $ 319,309.08 9,725,822.60
32 9,725,822.60 145,887.34 $ 319,309.08 9,552,400.87
33 9,552,400.87 143,286.01 $ 319,309.08 9,376,377.80
34 9,376,377.80 140,645.67 $ 319,309.08 9,197,714.40
35 9,197,714.40 137,965.72 $ 319,309.08 9,016,371.04
36 9,016,371.04 135,245.57 $ 319,309.08 8,832,307.53
37 8,832,307.53 132,484.61 $ 319,309.08 8,645,483.06
38 8,645,483.06 129,682.25 $ 319,309.08 8,455,856.24
39 8,455,856.24 126,837.84 $ 319,309.08 8,263,385.00
40 8,263,385.00 123,950.78 $ 319,309.08 8,068,026.70
41 8,068,026.70 121,020.40 $ 319,309.08 7,869,738.03
42 7,869,738.03 118,046.07 $ 319,309.08 7,668,475.02
43 7,668,475.02 115,027.13 $ 319,309.08 7,464,193.07
44 7,464,193.07 111,962.90 $ 319,309.08 7,256,846.90
45 7,256,846.90 108,852.70 $ 319,309.08 7,046,390.52
46 7,046,390.52 105,695.86 $ 319,309.08 6,832,777.31
47 6,832,777.31 102,491.66 $ 319,309.08 6,615,959.89
48 6,615,959.89 99,239.40 $ 319,309.08 6,395,890.21
49 6,395,890.21 95,938.35 $ 319,309.08 6,172,519.49
50 6,172,519.49 92,587.79 $ 319,309.08 5,945,798.21
51 5,945,798.21 89,186.97 $ 319,309.08 5,715,676.11
52 5,715,676.11 85,735.14 $ 319,309.08 5,482,102.17
53 5,482,102.17 82,231.53 $ 319,309.08 5,245,024.63
54 5,245,024.63 78,675.37 $ 319,309.08 5,004,390.92
55 5,004,390.92 75,065.86 $ 319,309.08 4,760,147.71
56 4,760,147.71 71,402.22 $ 319,309.08 4,512,240.85
57 4,512,240.85 67,683.61 $ 319,309.08 4,260,615.39
58 4,260,615.39 63,909.23 $ 319,309.08 4,005,215.55
59 4,005,215.55 60,078.23 $ 319,309.08 3,745,984.71
60 3,745,984.71 56,189.77 $ 319,309.08 3,482,865.40
61 3,482,865.40 52,242.98 $ 319,309.08 3,215,799.31
62 3,215,799.31 48,236.99 $ 319,309.08 2,944,727.22
63 2,944,727.22 44,170.91 $ 319,309.08 2,669,589.05
64 2,669,589.05 40,043.84 $ 319,309.08 2,390,323.81
65 2,390,323.81 35,854.86 $ 319,309.08 2,106,869.60
66 2,106,869.60 31,603.04 $ 319,309.08 1,819,163.57
67 1,819,163.57 27,287.45 $ 319,309.08 1,527,141.94
68 1,527,141.94 22,907.13 $ 319,309.08 1,230,740.00
69 1,230,740.00 18,461.10 $ 319,309.08 929,892.02
70 929,892.02 13,948.38 $ 319,309.08 624,531.33
71 624,531.33 9,367.97 $ 319,309.08 314,590.22
72 314,590.22 4,718.85 $ 319,309.08 0.00
8,990,253.41 $ 22,990,253.41

$ 22,990,253.41
14,000,000.00
$ 8,990,253.41
$ 506,133.54

6,327,434.23
Pago Anual
$ 3,831,708.90