Flujo De Efectivo

t. interes interes amortizacion pago total

1 1,900,000 0.02679 50,901 39,583 90,484

2 1,860,417 0.02679 49,841 39,583 89,424

3 1,820,834 0.02679 48,780 39,583 88,363

4 1,781,251 0.02679 47,720 39,583 87,303

5 1,741,668 0.02679 46,659 39,583 86,242

6 1,702,085 0.02679 45,599 39,583 85,182

7 1,662,502 0.02679 44,538 39,583 84,121

8 1,622,919 0.02679 43,478 39,583 83,061

9 1,583,336 0.02679 42,418 39,583 82,001

10 1,543,753 0.02679 41,357 39,583 80,940

11 1,504,170 0.02679 40,297 39,583 79,880

12 1,464,587 0.02679 39,236 39,583 78,819

13 1,425,004 0.02679 38,176 39,583 77,759

14 1,385,421 0.02679 37,115 39,583 76,698

15 1,345,838 0.02679 36,055 39,583 75,638

16 1,306,255 0.02679 34,995 39,583 74,578

17 1,266,672 0.02679 33,934 39,583 73,517

18 1,227,089 0.02679 32,874 39,583 72,457

19 1,187,506 0.02679 31,813 39,583 71,396

20 1,147,923 0.02679 30,753 39,583 70,336

21 1,108,340 0.02679 29,692 39,583 69,275

22 1,068,757 0.02679 28,632 39,583 68,215

23 1,029,174 0.02679 27,572 39,583 67,155

24 989,591 0.02679 26,511 39,583 66,094

25 950,008 0.02679 25,451 39,583 65,034

26 910,425 0.02679 24,390 39,583 63,973

27 870,842 0.02679 23,330 39,583 62,913

28 831,259 0.02679 22,269 39,583 61,852

29 791,676 0.02679 21,209 39,583 60,792

30 752,093 0.02679 20,149 39,583 59,732

31 712,510 0.02679 19,088 39,583 58,671

32 672,927 0.02679 18,028 39,583 57,611

33 633,344 0.02679 16,967 39,583 56,550

34 593,761 0.02679 15,907 39,583 55,490

35

...