PERIODO CUOTAS INTERES CAPITAL SALDO

0 $ 9,000,000.00
1 $ 228,540.33 $ 135,000.00 $ 93,540.33 $ 8,906,459.67
2 $ 228,540.33 $ 133,596.90 $ 94,943.43 $ 8,811,516.24
3 $ 228,540.33 $ 132,172.74 $ 96,367.59 $ 8,715,148.65
4 $ 228,540.33 $ 130,727.23 $ 97,813.10 $ 8,617,335.55
5 $ 228,540.33 $ 129,260.03 $ 99,280.30 $ 8,518,055.25
6 $ 228,540.33 $ 127,770.83 $ 100,769.50 $ 8,417,285.75
7 $ 228,540.33 $ 126,259.29 $ 102,281.04 $ 8,315,004.71
8 $ 228,540.33 $ 124,725.07 $ 103,815.26 $ 8,211,189.45
9 $ 228,540.33 $ 123,167.84 $ 105,372.49 $ 8,105,816.96
10 $ 228,540.33 $ 121,587.25 $ 106,953.08 $ 7,998,863.88
11 $ 228,540.33 $ 119,982.96 $ 108,557.37 $ 7,890,306.51
12 $ 228,540.33 $ 118,354.60 $ 110,185.73 $ 7,780,120.78
13 $ 228,540.33 $ 116,701.81 $ 111,838.52 $ 7,668,282.26
14 $ 228,540.33 $ 115,024.23 $ 113,516.10 $ 7,554,766.16
15 $ 228,540.33 $ 113,321.49 $ 115,218.84 $ 7,439,547.33
16 $ 228,540.33 $ 111,593.21 $ 116,947.12 $ 7,322,600.21
17 $ 228,540.33 $ 109,839.00 $ 118,701.33 $ 7,203,898.88
18 $ 228,540.33 $ 108,058.48 $ 120,481.85 $ 7,083,417.03
19 $ 228,540.33 $ 106,251.26 $ 122,289.07 $ 6,961,127.96
20 $ 228,540.33 $ 104,416.92 $ 124,123.41 $ 6,837,004.55
21 $ 228,540.33 $ 102,555.07 $ 125,985.26 $ 6,711,019.29
22 $ 228,540.33 $ 100,665.29 $ 127,875.04 $ 6,583,144.25
23 $ 228,540.33 $ 98,747.16 $ 129,793.17 $ 6,453,351.08
24 $ 228,540.33 $ 96,800.27 $ 131,740.06 $ 6,321,611.02
25 $ 228,540.33 $ 94,824.17 $ 133,716.16 $ 6,187,894.85
26 $ 228,540.33 $ 92,818.42 $ 135,721.91 $ 6,052,172.94
27 $ 228,540.33 $ 90,782.59 $ 137,757.74 $ 5,914,415.21
28 $ 228,540.33 $ 88,716.23 $ 139,824.10 $ 5,774,591.11
29 $ 228,540.33 $ 86,618.87 $ 141,921.46 $ 5,632,669.64
30 $ 228,540.33 $ 84,490.04 $ 144,050.29 $ 5,488,619.36
31 $ 228,540.33 $ 82,329.29 $ 146,211.04 $ 5,342,408.32
32 $ 228,540.33 $ 80,136.12 $ 148,404.21 $ 5,194,004.11
33 $ 228,540.33 $ 77,910.06 $ 150,630.27 $ 5,043,373.84
34 $ 228,540.33 $ 75,650.61 $ 152,889.72 $ 4,890,484.12
35 $ 228,540.33 $ 73,357.26 $ 155,183.07 $ 4,735,301.05
36 $ 228,540.33 $ 71,029.52 $ 157,510.81 $ 4,577,790.24
37 $ 228,540.33 $ 68,666.85 $ 159,873.48 $ 4,417,916.76
38 $ 228,540.33 $ 66,268.75 $ 162,271.58 $ 4,255,645.18
39 $ 228,540.33 $ 63,834.68 $ 164,705.65 $ 4,090,939.53
40 $ 228,540.33 $ 61,364.09 $ 167,176.24 $ 3,923,763.30
41 $ 228,540.33 $ 58,856.45 $ 169,683.88 $ 3,754,079.41
42 $ 228,540.33 $ 56,311.19 $ 172,229.14 $ 3,581,850.28
43 $ 228,540.33 $ 53,727.75 $ 174,812.58 $ 3,407,037.70
44 $ 228,540.33 $ 51,105.57 $ 177,434.76 $ 3,229,602.94
45 $ 228,540.33 $ 48,444.04 $ 180,096.29 $ 3,049,506.65
46 $ 228,540.33 $ 45,742.60 $ 182,797.73 $ 2,866,708.92
47 $ 228,540.33 $ 43,000.63 $ 185,539.70 $ 2,681,169.22
48 $ 228,540.33 $ 40,217.54 $ 188,322.79 $ 2,492,846.43
49 $ 228,540.33 $ 37,392.70 $ 191,147.63 $ 2,301,698.80
50 $ 228,540.33 $ 34,525.48 $ 194,014.85 $ 2,107,683.95
51 $ 228,540.33 $ 31,615.26 $ 196,925.07 $ 1,910,758.88
52 $ 228,540.33 $ 28,661.38 $ 199,878.95 $ 1,710,879.93
53 $ 228,540.33 $ 25,663.20 $ 202,877.13 $ 1,508,002.80
54 $ 228,540.33 $ 22,620.04 $ 205,920.29 $ 1,302,082.51
55 $ 228,540.33 $ 19,531.24 $ 209,009.09 $ 1,093,073.42
56 $ 228,540.33 $ 16,396.10 $ 212,144.23 $ 880,929.19
57 $ 228,540.33 $ 13,213.94 $ 215,326.39 $ 665,602.80
58 $ 228,540.33 $ 9,984.04 $ 218,556.29 $ 447,046.51
59 $ 228,540.33 $ 6,705.70 $ 221,834.63 $ 225,211.88
60 $ 228,540.33 $ 3,378.18 $ 225,162.15 0
TOTAL $ 4,712,469.53 $ 8,999,950.27