FINANCIACION

p $ 40,000,000
i 1.535304% MV
n 60 MESES
A $ 1,024,978

AMORTIZACION
VALOR CUOTA O SERIE ABONO A
FECHA #PERIODO GRADUAL AL
UNIFORME INTERESES
CAPITAL
10/22/2019 0 $ 1,024,978 0 0
11/22/2019 1 $ 1,024,978 $ 614,121 $ 410,857
12/22/2019 2 $ 1,024,978 $ 607,814 $ 417,164
1/22/2020 3 $ 1,024,978 $ 601,409 $ 423,569
2/22/2020 4 $ 1,024,978 $ 594,906 $ 430,072
3/22/2020 5 $ 1,024,978 $ 588,303 $ 436,675
4/22/2020 6 $ 1,024,978 $ 581,598 $ 443,380
5/22/2020 7 $ 1,024,978 $ 574,791 $ 450,187
6/22/2020 8 $ 1,024,978 $ 567,880 $ 457,098
7/22/2020 9 $ 1,024,978 $ 560,862 $ 464,116
8/22/2020 10 $ 1,024,978 $ 553,736 $ 471,242
9/22/2020 11 $ 1,024,978 $ 546,501 $ 478,477
10/22/2020 12 $ 1,024,978 $ 539,155 $ 485,823
11/22/2020 13 $ 1,024,978 $ 531,696 $ 493,282
12/22/2020 14 $ 1,024,978 $ 524,123 $ 500,855
1/22/2021 15 $ 1,024,978 $ 516,433 $ 508,545
2/22/2021 16 $ 1,024,978 $ 508,625 $ 516,353
3/22/2021 17 $ 1,024,978 $ 500,698 $ 524,280
4/22/2021 18 $ 1,024,978 $ 492,649 $ 532,329
5/22/2021 19 $ 1,024,978 $ 484,476 $ 540,502
6/22/2021 20 $ 1,024,978 $ 476,177 $ 548,801
7/22/2021 21 $ 1,024,978 $ 467,752 $ 557,226
8/22/2021 22 $ 1,024,978 $ 459,196 $ 565,782
9/22/2021 23 $ 1,024,978 $ 450,510 $ 574,468
10/22/2021 24 $ 1,024,978 $ 441,690 $ 583,288
11/22/2021 25 $ 1,024,978 $ 432,735 $ 592,243
12/22/2021 26 $ 1,024,978 $ 423,642 $ 601,336
1/22/2022 27 $ 1,024,978 $ 414,410 $ 610,568
2/22/2022 28 $ 1,024,978 $ 405,036 $ 619,942
3/22/2022 29 $ 1,024,978 $ 395,518 $ 629,460
4/22/2022 30 $ 1,024,978 $ 385,854 $ 639,124
5/22/2022 31 $ 1,024,978 $ 376,041 $ 648,937
6/22/2022 32 $ 1,024,978 $ 366,078 $ 658,900
7/22/2022 33 $ 1,024,978 $ 355,962 $ 669,016
8/22/2022 34 $ 1,024,978 $ 345,691 $ 679,287
9/22/2022 35 $ 1,024,978 $ 335,261 $ 689,717
10/22/2022 36 $ 1,024,978 $ 324,672 $ 700,306
11/22/2022 37 $ 1,024,978 $ 313,920 $ 711,058
12/22/2022 38 $ 1,024,978 $ 303,003 $ 721,975
1/22/2023 39 $ 1,024,978 $ 291,919 $ 733,059
2/22/2023 40 $ 1,024,978 $ 280,664 $ 744,314
3/22/2023 41 $ 1,024,978 $ 269,237 $ 755,741
4/22/2023 42 $ 1,024,978 $ 257,634 $ 767,344
5/22/2023 43 $ 1,024,978 $ 245,853 $ 779,125
6/22/2023 44 $ 1,024,978 $ 233,891 $ 791,087
7/22/2023 45 $ 1,024,978 $ 221,745 $ 803,233
8/22/2023 46 $ 1,024,978 $ 209,413 $ 815,565
9/22/2023 47 $ 1,024,978 $ 196,892 $ 828,086
10/22/2023 48 $ 1,024,978 $ 184,178 $ 840,800
11/22/2023 49 $ 1,024,978 $ 171,269 $ 853,709
12/22/2023 50 $ 1,024,978 $ 158,162 $ 866,816
1/22/2024 51 $ 1,024,978 $ 144,854 $ 880,124
2/22/2024 52 $ 1,024,978 $ 131,341 $ 893,637
3/22/2024 53 $ 1,024,978 $ 117,621 $ 907,357
4/22/2024 54 $ 1,024,978 $ 103,691 $ 921,287
5/22/2024 55 $ 1,024,978 $ 89,546 $ 935,432
6/22/2024 56 $ 1,024,978 $ 75,185 $ 949,793
7/22/2024 57 $ 1,024,978 $ 60,602 $ 964,376
8/22/2024 58 $ 1,024,978 $ 45,796 $ 979,182
9/22/2024 59 $ 1,024,978 $ 30,763 $ 994,215
10/22/2024 60 $ 1,024,978 $ 15,499 $ 1,009,479
$ 21,498,680
SALDO A INSOLUTO
DE DEUDA

$ 40,000,000
$ 39,589,143
$ 39,171,979
$ 38,748,410
$ 38,318,337
$ 37,881,662
$ 37,438,283
$ 36,988,096
$ 36,530,997
$ 36,066,881
$ 35,595,639
$ 35,117,162
$ 34,631,339
$ 34,138,058
$ 33,637,202
$ 33,128,657
$ 32,612,305
$ 32,088,025
$ 31,555,695
$ 31,015,193
$ 30,466,392
$ 29,909,166
$ 29,343,384
$ 28,768,917
$ 28,185,629
$ 27,593,386
$ 26,992,050
$ 26,381,482
$ 25,761,540
$ 25,132,079
$ 24,492,955
$ 23,844,018
$ 23,185,118
$ 22,516,102
$ 21,836,815
$ 21,147,098
$ 20,446,792
$ 19,735,735
$ 19,013,760
$ 18,280,701
$ 17,536,387
$ 16,780,646
$ 16,013,302
$ 15,234,177
$ 14,443,089
$ 13,639,857
$ 12,824,292
$ 11,996,206
$ 11,155,406
$ 10,301,697
$ 9,434,882
$ 8,554,758
$ 7,661,121
$ 6,753,765
$ 5,832,477
$ 4,897,046
$ 3,947,252
$ 2,982,876
$ 2,003,695
$ 1,009,479
$0