Page 16 - PROYECTO DE NUTRICIÓN GLOBAL Versión Español-ALEX

Proyectos Humanitarios Sustentables, A.C.

PLAZO (meses) 120 ** son 180 meses con 24 meses de
Propuesta de retorno de Inversión MONTO DEL 483,883,483.38 € INTERES TOTAL 37,296,407.76 €
gracia
PRESTAMO 2.00% CAPITAL TOTAL 229,846,335.62 €
INTERES ANUAL
0.17%
INTERES MENSUAL % 4,452,379.06 €
PAGO MENSUAL
MES SALDO INSOLUTO PAGO MENSUAL CAPITAL INTERES MES SALDO INSOLUTO PAGO MENSUAL CAPITAL INTERES
25 480,237,576.80 € 4,452,379.06 € 3,645,906.58 € 806,472.47 € 85 250,391,241.17 € 4,452,379.06 € 4,028,357.54 € 424,021.51 €
26 476,591,670.21 € 4,452,379.06 € 3,651,983.10 € 800,395.96 € 86 246,362,883.63 € 4,452,379.06 € 4,035,060.32 € 417,318.74 €
27 472,939,687.12 € 4,452,379.06 € 3,658,059.61 € 794,319.45 € 87 242,327,823.31 € 4,452,379.06 € 4,041,774.25 € 410,604.81 €
28 469,281,627.51 € 4,452,379.06 € 3,664,146.24 € 788,232.81 € 88 238,286,049.06 € 4,452,379.06 € 4,048,499.35 € 403,879.71 €
29 465,617,481.27 € 4,452,379.06 € 3,670,243.01 € 782,136.05 € 89 234,237,549.71 € 4,452,379.06 € 4,055,235.64 € 397,143.42 €
30 461,947,238.26 € 4,452,379.06 € 3,676,349.92 € 776,029.14 € 90 230,182,314.07 € 4,452,379.06 € 4,061,983.14 € 390,395.92 €
31 458,270,888.34 € 4,452,379.06 € 3,682,466.99 € 769,912.06 € 91 226,120,330.93 € 4,452,379.06 € 4,068,741.87 € 383,637.19 €
32 454,588,421.34 € 4,452,379.06 € 3,688,594.24 € 763,784.81 € 92 222,051,589.06 € 4,452,379.06 € 4,075,511.84 € 376,867.22 €
33 450,899,827.10 € 4,452,379.06 € 3,694,731.69 € 757,647.37 € 93 217,976,077.22 € 4,452,379.06 € 4,082,293.07 € 370,085.98 €
34 447,205,095.41 € 4,452,379.06 € 3,700,879.34 € 751,499.71 € 94 213,893,784.15 € 4,452,379.06 € 4,089,085.59 € 363,293.46 €
35 443,504,216.07 € 4,452,379.06 € 3,707,037.23 € 745,341.83 € 95 209,804,698.55 € 4,452,379.06 € 4,095,889.42 € 356,489.64 €
36 439,797,178.84 € 4,452,379.06 € 3,713,205.36 € 739,173.69 € 96 205,708,809.14 € 4,452,379.06 € 4,102,704.56 € 349,674.50 €
37 436,083,973.48 € 4,452,379.06 € 3,719,383.76 € 732,995.30 € 97 201,606,104.58 € 4,452,379.06 € 4,109,531.04 € 342,848.02 €
38 432,364,589.72 € 4,452,379.06 € 3,725,572.43 € 726,806.62 € 98 197,496,573.54 € 4,452,379.06 € 4,116,368.88 € 336,010.17 €
39 428,639,017.28 € 4,452,379.06 € 3,731,771.41 € 720,607.65 € 99 193,380,204.65 € 4,452,379.06 € 4,123,218.10 € 329,160.96 €
40 424,907,245.88 € 4,452,379.06 € 3,737,980.69 € 714,398.36 € 100 189,256,986.55 € 4,452,379.06 € 4,130,078.72 € 322,300.34 €
41 421,169,265.18 € 4,452,379.06 € 3,744,200.31 € 708,178.74 € 101 185,126,907.84 € 4,452,379.06 € 4,136,950.75 € 315,428.31 €
42 417,425,064.87 € 4,452,379.06 € 3,750,430.28 € 701,948.78 € 102 180,989,957.09 € 4,452,379.06 € 4,143,834.21 € 308,544.85 €
43 413,674,634.59 € 4,452,379.06 € 3,756,670.61 € 695,708.44 € 103 176,846,122.88 € 4,452,379.06 € 4,150,729.13 € 301,649.93 €
44 409,917,963.97 € 4,452,379.06 € 3,762,921.33 € 689,457.72 € 104 172,695,393.76 € 4,452,379.06 € 4,157,635.52 € 294,743.54 €
45 406,155,042.64 € 4,452,379.06 € 3,769,182.45 € 683,196.61 € 105 168,537,758.24 € 4,452,379.06 € 4,164,553.40 € 287,825.66 €
46 402,385,860.19 € 4,452,379.06 € 3,775,453.99 € 676,925.07 € 106 164,373,204.84 € 4,452,379.06 € 4,171,482.79 € 280,896.26 €
47 398,610,406.21 € 4,452,379.06 € 3,781,735.96 € 670,643.10 € 107 160,201,722.05 € 4,452,379.06 € 4,178,423.71 € 273,955.34 €
48 394,828,670.25 € 4,452,379.06 € 3,788,028.38 € 664,350.68 € 108 156,023,298.33 € 4,452,379.06 € 4,185,376.19 € 267,002.87 €
49 391,040,641.87 € 4,452,379.06 € 3,794,331.27 € 658,047.78 € 109 151,837,922.14 € 4,452,379.06 € 4,192,340.23 € 260,038.83 €
50 387,246,310.60 € 4,452,379.06 € 3,800,644.65 € 651,734.40 € 110 147,645,581.92 € 4,452,379.06 € 4,199,315.85 € 253,063.20 €
51 383,445,665.95 € 4,452,379.06 € 3,806,968.54 € 645,410.52 € 111 143,446,266.07 € 4,452,379.06 € 4,206,303.09 € 246,075.97 €
52 379,638,697.41 € 4,452,379.06 € 3,813,302.95 € 639,076.11 € 112 139,239,962.98 € 4,452,379.06 € 4,213,301.95 € 239,077.11 €
53 375,825,394.46 € 4,452,379.06 € 3,819,647.89 € 632,731.16 € 113 135,026,661.03 € 4,452,379.06 € 4,220,312.45 € 232,066.60 €
54 372,005,746.57 € 4,452,379.06 € 3,826,003.40 € 626,375.66 € 114 130,806,348.58 € 4,452,379.06 € 4,227,334.62 € 225,044.44 €
55 368,179,743.17 € 4,452,379.06 € 3,832,369.48 € 620,009.58 € 115 126,579,013.96 € 4,452,379.06 € 4,234,368.48 € 218,010.58 €
56 364,347,373.69 € 4,452,379.06 € 3,838,746.15 € 613,632.91 € 116 122,344,645.48 € 4,452,379.06 € 4,241,414.03 € 210,965.02 €
57 360,508,627.54 € 4,452,379.06 € 3,845,133.43 € 607,245.62 € 117 118,103,231.45 € 4,452,379.06 € 4,248,471.31 € 203,907.74 €
58 356,663,494.11 € 4,452,379.06 € 3,851,531.34 € 600,847.71 € 118 113,854,760.14 € 4,452,379.06 € 4,255,540.34 € 196,838.72 €
59 352,811,962.76 € 4,452,379.06 € 3,857,939.90 € 594,439.16 € 119 109,599,219.80 € 4,452,379.06 € 4,262,621.12 € 189,757.93 €
60 348,954,022.86 € 4,452,379.06 € 3,864,359.12 € 588,019.94 € 120 105,336,598.68 € 4,452,379.06 € 4,269,713.69 € 182,665.37 €
61 345,089,663.74 € 4,452,379.06 € 3,870,789.02 € 581,590.04 € 121 101,066,884.99 € 4,452,379.06 € 4,276,818.06 € 175,561.00 €
62 341,218,874.73 € 4,452,379.06 € 3,877,229.62 € 575,149.44 € 122 96,790,066.93 € 4,452,379.06 € 4,283,934.25 € 168,444.81 €
63 337,341,645.11 € 4,452,379.06 € 3,883,680.93 € 568,698.12 € 123 92,506,132.68 € 4,452,379.06 € 4,291,062.28 € 161,316.78 €
64 333,457,964.18 € 4,452,379.06 € 3,890,142.98 € 562,236.08 € 124 88,215,070.40 € 4,452,379.06 € 4,298,202.17 € 154,176.89 €
65 329,567,821.20 € 4,452,379.06 € 3,896,615.78 € 555,763.27 € 125 83,916,868.23 € 4,452,379.06 € 4,305,353.94 € 147,025.12 €
66 325,671,205.41 € 4,452,379.06 € 3,903,099.35 € 549,279.70 € 126 79,611,514.30 € 4,452,379.06 € 4,312,517.61 € 139,861.45 €
67 321,768,106.06 € 4,452,379.06 € 3,909,593.71 € 542,785.34 € 127 75,298,996.69 € 4,452,379.06 € 4,319,693.20 € 132,685.86 €
68 317,858,512.34 € 4,452,379.06 € 3,916,098.88 € 536,280.18 € 128 70,979,303.49 € 4,452,379.06 € 4,326,880.73 € 125,498.33 €
69 313,942,413.46 € 4,452,379.06 € 3,922,614.87 € 529,764.19 € 129 66,652,422.76 € 4,452,379.06 € 4,334,080.22 € 118,298.84 €
70 310,019,798.60 € 4,452,379.06 € 3,929,141.70 € 523,237.36 € 130 62,318,342.54 € 4,452,379.06 € 4,341,291.69 € 111,087.37 €
71 306,090,656.90 € 4,452,379.06 € 3,935,679.39 € 516,699.66 € 131 57,977,050.86 € 4,452,379.06 € 4,348,515.15 € 103,863.90 €
72 302,154,977.50 € 4,452,379.06 € 3,942,227.96 € 510,151.09 € 132 53,628,535.70 € 4,452,379.06 € 4,355,750.64 € 96,628.42 €
73 298,212,749.54 € 4,452,379.06 € 3,948,787.43 € 503,591.63 € 133 49,272,785.07 € 4,452,379.06 € 4,362,998.16 € 89,380.89 €
74 294,263,962.11 € 4,452,379.06 € 3,955,357.81 € 497,021.25 € 134 44,909,786.90 € 4,452,379.06 € 4,370,257.75 € 82,121.31 €
75 290,308,604.31 € 4,452,379.06 € 3,961,939.12 € 490,439.94 € 135 40,539,529.15 € 4,452,379.06 € 4,377,529.41 € 74,849.64 €
76 286,346,665.19 € 4,452,379.06 € 3,968,531.38 € 483,847.67 € 136 36,161,999.74 € 4,452,379.06 € 4,384,813.17 € 67,565.88 €
77 282,378,133.81 € 4,452,379.06 € 3,975,134.61 € 477,244.44 € 137 31,777,186.57 € 4,452,379.06 € 4,392,109.06 € 60,270.00 €
78 278,402,999.19 € 4,452,379.06 € 3,981,748.83 € 470,630.22 € 138 27,385,077.51 € 4,452,379.06 € 4,399,417.08 € 52,961.98 €
79 274,421,250.36 € 4,452,379.06 € 3,988,374.06 € 464,005.00 € 139 22,985,660.43 € 4,452,379.06 € 4,406,737.26 € 45,641.80 €
80 270,432,876.30 € 4,452,379.06 € 3,995,010.31 € 457,368.75 € 140 18,578,923.17 € 4,452,379.06 € 4,414,069.62 € 38,309.43 €
81 266,437,865.99 € 4,452,379.06 € 4,001,657.60 € 450,721.46 € 141 14,164,853.55 € 4,452,379.06 € 4,421,414.18 € 30,964.87 €
82 262,436,208.40 € 4,452,379.06 € 4,008,315.95 € 444,063.11 € 142 9,743,439.37 € 4,452,379.06 € 4,428,770.97 € 23,608.09 €
83 258,427,892.45 € 4,452,379.06 € 4,014,985.38 € 437,393.68 € 143 5,314,668.40 € 4,452,379.06 € 4,436,139.99 € 16,239.07 €
84 254,412,907.08 € 4,452,379.06 € 4,021,665.90 € 430,713.15 € 144 878,528.41 € 4,452,379.06 € 4,443,521.28 € 8,857.78 €

1,464.21 €
145 - 3,564,992.87 € 4,452,379.06 € 4,450,914.84 € 30 | 28