capital $ 5,450,642.

00
tasa de interes 2.01%
plazo 44
pago mensual $ 187,792.04

CUOTA CAPITAL INTERES CUOTA MENSUAL SEGUROS ABONO EXTRA

0 $ 5,450,642.00
1 $ 5,372,407.87 $ 109,557.90 $ 187,792.04 $ 29,516.00
2 $ 5,292,601.22 $ 107,985.40 $ 187,792.04 $ 29,516.00
3 $ 5,211,190.47 $ 106,381.28 $ 187,792.04 $ 29,516.00
4 $ 5,128,143.36 $ 104,744.93 $ 187,792.04 $ 29,516.00
5 $ 5,043,427.00 $ 103,075.68 $ 187,792.04 $ 29,516.00
6 $ 4,957,007.84 $ 101,372.88 $ 187,792.04 $ 29,516.00
7 $ 2,868,851.66 $ 99,635.86 $ 187,792.04 $ 29,516.00 $ 1,000,000.00
8 $ 2,738,723.54 $ 57,663.92 $ 187,792.04 $ 29,516.00
9 $ 2,605,979.85 $ 55,048.34 $ 187,792.04 $ 29,516.00
10 $ 2,470,568.00 $ 52,380.19 $ 187,792.04 $ 29,516.00
11 $ 2,332,434.38 $ 49,658.42 $ 187,792.04 $ 29,516.00
12 $ 2,191,524.27 $ 46,881.93 $ 187,792.04 $ 29,516.00
13 $ 247,781.87 $ 44,049.64 $ 187,792.04 $ 29,516.00 $ 900,000.00
14 $ 64,970.25 $ 4,980.42 $ 187,792.04 $ 29,516.00
15 -$ 121,515.89 $ 1,305.90 $ 187,792.04 $ 29,516.00
16 -$ 311,750.40 -$ 2,442.47 $ 187,792.04 $ 29,516.00
17 -$ 505,808.62 -$ 6,266.18 $ 187,792.04 $ 29,516.00
18 -$ 703,767.41 -$ 10,166.75 $ 187,792.04 $ 29,516.00
19 -$ 905,705.18 -$ 14,145.73 $ 187,792.04 $ 29,516.00
20 -$ 1,111,701.89 -$ 18,204.67 $ 187,792.04 $ 29,516.00
21 -$ 1,321,839.14 -$ 22,345.21 $ 187,792.04 $ 29,516.00
22 -$ 1,536,200.14 -$ 26,568.97 $ 187,792.04 $ 29,516.00
23 -$ 1,754,869.81 -$ 30,877.62 $ 187,792.04 $ 29,516.00
24 -$ 1,977,934.73 -$ 35,272.88 $ 187,792.04 $ 29,516.00
25 -$ 2,205,483.26 -$ 39,756.49 $ 187,792.04 $ 29,516.00
26 -$ 2,437,605.51 -$ 44,330.21 $ 187,792.04 $ 29,516.00
27 -$ 2,674,393.42 -$ 48,995.87 $ 187,792.04 $ 29,516.00
28 -$ 2,915,940.77 -$ 53,755.31 $ 187,792.04 $ 29,516.00
29 -$ 3,162,343.21 -$ 58,610.41 $ 187,792.04 $ 29,516.00
30 -$ 3,413,698.35 -$ 63,563.10 $ 187,792.04 $ 29,516.00
31 -$ 3,670,105.73 -$ 68,615.34 $ 187,792.04 $ 29,516.00
32 -$ 3,931,666.89 -$ 73,769.13 $ 187,792.04 $ 29,516.00
33 -$ 4,198,485.44 -$ 79,026.50 $ 187,792.04 $ 29,516.00
34 -$ 4,470,667.03 -$ 84,389.56 $ 187,792.04 $ 29,516.00
35 -$ 4,748,319.48 -$ 89,860.41 $ 187,792.04 $ 29,516.00
36 -$ 5,031,552.74 -$ 95,441.22 $ 187,792.04 $ 29,516.00
37 -$ 5,320,478.99 -$ 101,134.21 $ 187,792.04 $ 29,516.00
38 -$ 5,615,212.66 -$ 106,941.63 $ 187,792.04 $ 29,516.00
39 -$ 5,915,870.47 -$ 112,865.77 $ 187,792.04 $ 29,516.00
40 -$ 6,222,571.50 -$ 118,909.00 $ 187,792.04 $ 29,516.00
41 -$ 6,535,437.23 -$ 125,073.69 $ 187,792.04 $ 29,516.00
42 -$ 6,854,591.56 -$ 131,362.29 $ 187,792.04 $ 29,516.00
43 -$ 7,180,160.89 -$ 137,777.29 $ 187,792.04 $ 29,516.00
44 -$ 7,512,274.16 -$ 144,321.23 $ 187,792.04 $ 29,516.00
-$ 900,066.44
TOTAL PAGO ABONO A CAPITAL

$ 217,308.04 $ 78,234.13
$ 217,308.04 $ 79,806.64
$ 217,308.04 $ 81,410.75
$ 217,308.04 $ 83,047.11
$ 217,308.04 $ 84,716.36
$ 217,308.04 $ 86,419.16
$ 1,217,308.04 $ 2,088,156.18
$ 217,308.04 $ 130,128.12
$ 217,308.04 $ 132,743.70
$ 217,308.04 $ 135,411.84
$ 217,308.04 $ 138,133.62
$ 217,308.04 $ 140,910.11
$ 1,117,308.04 $ 1,943,742.40 $ 4,942,312.55 $ 5,385,671.75
$ 217,308.04 $ 182,811.62
$ 217,308.04 $ 186,486.14
$ 217,308.04 $ 190,234.51
$ 217,308.04 $ 194,058.22
$ 217,308.04 $ 197,958.79
$ 217,308.04 $ 201,937.76
$ 217,308.04 $ 205,996.71
$ 217,308.04 $ 210,137.25
$ 217,308.04 $ 214,361.01
$ 217,308.04 $ 218,669.66
$ 217,308.04 $ 223,064.92
$ 217,308.04 $ 227,548.53
$ 217,308.04 $ 232,122.25
$ 217,308.04 $ 236,787.91
$ 217,308.04 $ 241,547.35
$ 217,308.04 $ 246,402.45
$ 217,308.04 $ 251,355.14
$ 217,308.04 $ 256,407.38
$ 217,308.04 $ 261,561.16
$ 217,308.04 $ 266,818.54
$ 217,308.04 $ 272,181.60
$ 217,308.04 $ 277,652.45
$ 217,308.04 $ 283,233.26
$ 217,308.04 $ 288,926.25
$ 217,308.04 $ 294,733.67
$ 217,308.04 $ 300,657.81
$ 217,308.04 $ 306,701.04
$ 217,308.04 $ 312,865.73
$ 217,308.04 $ 319,154.33
$ 217,308.04 $ 325,569.33
$ 217,308.04 $ 332,113.27
### $ 12,962,916.16