FCI FCE FCN FCA

0 10000000 -10000000 -10000000

1 1050000 600000 450000 -9550000
2 $ 1,071,000 620000 $ 451,000 -$ 9,099,000
3 $ 1,092,420 640000 $ 452,420 -$ 8,646,580
4 $ 1,114,268 660000 $ 454,268 -$ 8,192,312
5 $ 1,136,554 680000 $ 456,554 -$ 7,735,758
6 $ 1,159,285 700000 $ 459,285 -$ 7,276,473
7 $ 1,182,471 720000 $ 462,471 -$ 6,814,002
8 $ 1,206,120 740000 $ 466,120 -$ 6,347,882
9 $ 1,230,242 760000 $ 470,242 -$ 5,877,640
10 $ 1,254,847 780000 $ 474,847 -$ 5,402,793
11 $ 1,279,944 800000 $ 479,944 -$ 4,922,849
12 $ 1,305,543 5820000 -$ 4,514,457 -$ 9,437,306
13 $ 1,331,654 840000 $ 491,654 -$ 8,945,652
14 $ 1,358,287 860000 $ 498,287 -$ 8,447,365
15 $ 1,385,453 880000 $ 505,453 -$ 7,941,912
16 $ 1,413,162 900000 $ 513,162 -$ 7,428,750
17 $ 1,441,425 920000 $ 521,425 -$ 6,907,325
18 $ 1,470,253 940000 $ 530,253 -$ 6,377,072
19 $ 1,499,659 960000 $ 539,659 -$ 5,837,413
20 $ 1,529,652 980000 $ 549,652 -$ 5,287,762
21 $ 1,560,245 1000000 $ 560,245 -$ 4,727,517
22 $ 1,591,450 1020000 $ 571,450 -$ 4,156,067
23 $ 1,623,279 1040000 $ 583,279 -$ 3,572,789
24 $ 1,655,744 1060000 $ 595,744 -$ 2,977,044
25 $ 1,688,859 1080000 $ 608,859 -$ 2,368,185
26 $ 1,722,636 1100000 $ 622,636 -$ 1,745,549
27 $ 1,757,089 1120000 $ 637,089 -$ 1,108,460
28 $ 1,792,231 1140000 $ 652,231 -$ 456,229
29 $ 1,828,075 1160000 $ 668,075 $ 211,846
30 $ 1,864,637 1180000 $ 684,637 $ 896,483
31 $ 1,901,930 1200000 $ 701,930 $ 1,598,413
32 $ 1,939,968 1220000 $ 719,968 $ 2,318,381
33 $ 1,978,768 1240000 $ 738,768 $ 3,057,149
34 $ 2,018,343 1260000 $ 758,343 $ 3,815,492
35 $ 2,058,710 1280000 $ 778,710 $ 4,594,202
36 $ 8,099,884 1300000 $ 6,799,884 $ 11,394,086
$ 13,846,154 2.5
2%
$ 2,076,923 VPN
$ 12,300,940.29
$ 2,300,940.29
 FCI FCE FCN FCA
0 $ 600,000 -$ 600,000 -$ 600,000 tasa 3%
1 $ 55,000 $ 20,000 $ 35,000 -$ 565,000 vpn $ 32,857.08
2 $ 55,000 $ 20,600 $ 34,400 -$ 530,600
3 $ 55,000 $ 21,218 $ 33,782 -$ 496,818
4 $ 55,000 $ 21,855 $ 33,145 -$ 463,673
5 $ 55,000 $ 22,510 $ 32,490 -$ 431,183
6 $ 55,000 $ 23,185 $ 31,815 -$ 399,368
7 $ 55,000 $ 23,881 $ 31,119 -$ 368,249
8 $ 55,000 $ 24,597 $ 30,403 -$ 337,847
9 $ 55,000 $ 25,335 $ 29,665 -$ 308,182
10 $ 55,000 $ 26,095 $ 28,905 -$ 279,278
11 $ 55,000 $ 26,878 $ 28,122 -$ 251,156
12 $ 55,000 $ 27,685 $ 27,315 -$ 223,841
13 $ 55,000 $ 28,515 $ 26,485 -$ 197,356
14 $ 55,000 $ 29,371 $ 25,629 -$ 171,726
15 $ 55,000 $ 30,252 $ 24,748 -$ 146,978
16 $ 55,000 $ 31,159 $ 23,841 -$ 123,138
17 $ 55,000 $ 32,094 $ 22,906 -$ 100,232
18 $ 55,000 $ 33,057 $ 21,943 -$ 78,289
19 $ 55,000 $ 34,049 $ 20,951 -$ 57,337
20 $ 55,000 $ 35,070 $ 19,930 -$ 37,407
21 $ 55,000 $ 36,122 $ 18,878 -$ 18,530
22 $ 55,000 $ 37,206 $ 17,794 -$ 736
23 $ 55,000 $ 38,322 $ 16,678 $ 15,942
24 $ 55,000 $ 39,472 $ 15,528 $ 31,471
25 $ 55,000 $ 40,656 $ 14,344 $ 45,815
26 $ 55,000 $ 41,876 $ 13,124 $ 58,939
27 $ 55,000 $ 43,132 $ 11,868 $ 70,807
28 $ 55,000 $ 44,426 $ 10,574 $ 81,382
29 $ 55,000 $ 45,759 $ 9,241 $ 90,623
30 $ 55,000 $ 47,131 $ 7,869 $ 98,492
31 $ 55,000 $ 48,545 $ 6,455 $ 104,946
32 $ 55,000 $ 50,002 $ 4,998 $ 109,945
33 $ 55,000 $ 51,502 $ 3,498 $ 113,443
34 $ 55,000 $ 53,047 $ 1,953 $ 115,396
35 $ 55,000 $ 54,638 $ 362 $ 115,758
36 $ 435,000 $ 56,277 $ 378,723 $ 494,481
 FCI FCE FCN FCA
mensual 0 $ 1,000,000 -$ 1,000,000 -$ 1,000,000
1 $ 90,000 $ 15,000 $ 75,000 -$ 925,000 vpn
2 $ 90,000 $ 16,000 $ 74,000 -$ 851,000
3 $ 90,000 $ 17,000 $ 73,000 -$ 778,000
4 $ 90,000 $ 18,000 $ 72,000 -$ 706,000
5 $ 90,000 $ 19,000 $ 71,000 -$ 635,000
6 $ 90,000 $ 20,000 $ 70,000 -$ 565,000
7 $ 90,000 $ 21,000 $ 69,000 -$ 496,000
8 $ 90,000 $ 22,000 $ 68,000 -$ 428,000
9 $ 90,000 $ 23,000 $ 67,000 -$ 361,000
10 $ 90,000 $ 24,000 $ 66,000 -$ 295,000
11 $ 90,000 $ 25,000 $ 65,000 -$ 230,000
12 $ 90,000 $ 26,000 $ 64,000 -$ 166,000
13 $ 90,000 $ 27,000 $ 63,000 -$ 103,000
14 $ 90,000 $ 28,000 $ 62,000 -$ 41,000
15 $ 90,000 $ 29,000 $ 61,000 $ 20,000
16 $ 90,000 $ 30,000 $ 60,000 $ 80,000
17 $ 90,000 $ 31,000 $ 59,000 $ 139,000
18 $ 90,000 $ 32,000 $ 58,000 $ 197,000
19 $ 90,000 $ 33,000 $ 57,000 $ 254,000
20 $ 90,000 $ 34,000 $ 56,000 $ 310,000
21 $ 90,000 $ 35,000 $ 55,000 $ 365,000
22 $ 90,000 $ 36,000 $ 54,000 $ 419,000
23 $ 90,000 $ 37,000 $ 53,000 $ 472,000
24 $ 90,000 $ 38,000 $ 52,000 $ 524,000
25 $ 90,000 $ 39,000 $ 51,000 $ 575,000
26 $ 90,000 $ 40,000 $ 50,000 $ 625,000
27 $ 90,000 $ 41,000 $ 49,000 $ 674,000
28 $ 90,000 $ 42,000 $ 48,000 $ 722,000
29 $ 90,000 $ 43,000 $ 47,000 $ 769,000
30 $ 90,000 $ 44,000 $ 46,000 $ 815,000
31 $ 90,000 $ 45,000 $ 45,000 $ 860,000
32 $ 90,000 $ 46,000 $ 44,000 $ 904,000
33 $ 90,000 $ 47,000 $ 43,000 $ 947,000
34 $ 90,000 $ 48,000 $ 42,000 $ 989,000
35 $ 90,000 $ 49,000 $ 41,000 $ 1,030,000
36 $ 640,000 $ 50,000 $ 590,000 $ 1,620,000
$ 2,513,483.93