Valor Final $ 509,577.

37
Valor Inicial -$ 25,000,000 TOTAL PAGADO AL BANCO EN 8 AÑOS $ 48,919,428
interes 1.590%
periodo: 96

CUOTA SALDO INCIAL INTERESES TOTAL DEUDA CUOTA ABONO CAPITAL SALDO FINAL
1 -$ 25,000,000 $ 397,500 -$ 25,397,500 $ 509,577 $ 112,077 -$ 24,887,923
2 -$ 24,887,923 $ 395,718 -$ 25,283,641 $ 509,577 $ 113,859 -$ 24,774,063
3 -$ 24,774,063 $ 393,908 -$ 25,167,971 $ 509,577 $ 115,670 -$ 24,658,393
4 -$ 24,658,393 $ 392,068 -$ 25,050,462 $ 509,577 $ 117,509 -$ 24,540,885
5 -$ 24,540,885 $ 390,200 -$ 24,931,085 $ 509,577 $ 119,377 -$ 24,421,507
6 -$ 24,421,507 $ 388,302 -$ 24,809,809 $ 509,577 $ 121,275 -$ 24,300,232
7 -$ 24,300,232 $ 386,374 -$ 24,686,606 $ 509,577 $ 123,204 -$ 24,177,028
8 -$ 24,177,028 $ 384,415 -$ 24,561,443 $ 509,577 $ 125,163 -$ 24,051,866
9 -$ 24,051,866 $ 382,425 -$ 24,434,290 $ 509,577 $ 127,153 -$ 23,924,713
10 -$ 23,924,713 $ 380,403 -$ 24,305,116 $ 509,577 $ 129,174 -$ 23,795,538
11 -$ 23,795,538 $ 378,349 -$ 24,173,887 $ 509,577 $ 131,228 -$ 23,664,310
12 -$ 23,664,310 $ 376,263 -$ 24,040,573 $ 509,577 $ 133,315 -$ 23,530,995
13 -$ 23,530,995 $ 374,143 -$ 23,905,138 $ 509,577 $ 135,435 -$ 23,395,561
14 -$ 23,395,561 $ 371,989 -$ 23,767,550 $ 509,577 $ 137,588 -$ 23,257,973
15 -$ 23,257,973 $ 369,802 -$ 23,627,774 $ 509,577 $ 139,776 -$ 23,118,197
16 -$ 23,118,197 $ 367,579 -$ 23,485,776 $ 509,577 $ 141,998 -$ 22,976,199
17 -$ 22,976,199 $ 365,322 -$ 23,341,521 $ 509,577 $ 144,256 -$ 22,831,943
18 -$ 22,831,943 $ 363,028 -$ 23,194,971 $ 509,577 $ 146,549 -$ 22,685,394
19 -$ 22,685,394 $ 360,698 -$ 23,046,092 $ 509,577 $ 148,880 -$ 22,536,514
20 -$ 22,536,514 $ 358,331 -$ 22,894,845 $ 509,577 $ 151,247 -$ 22,385,267
21 -$ 22,385,267 $ 355,926 -$ 22,741,193 $ 509,577 $ 153,652 -$ 22,231,616
22 -$ 22,231,616 $ 353,483 -$ 22,585,098 $ 509,577 $ 156,095 -$ 22,075,521
23 -$ 22,075,521 $ 351,001 -$ 22,426,522 $ 509,577 $ 158,577 -$ 21,916,944
24 -$ 21,916,944 $ 348,479 -$ 22,265,424 $ 509,577 $ 161,098 -$ 21,755,846
25 -$ 21,755,846 $ 345,918 -$ 22,101,764 $ 509,577 $ 163,659 -$ 21,592,187
26 -$ 21,592,187 $ 343,316 -$ 21,935,503 $ 509,577 $ 166,262 -$ 21,425,925
27 -$ 21,425,925 $ 340,672 -$ 21,766,598 $ 509,577 $ 168,905 -$ 21,257,020
28 -$ 21,257,020 $ 337,987 -$ 21,595,007 $ 509,577 $ 171,591 -$ 21,085,430
29 -$ 21,085,430 $ 335,258 -$ 21,420,688 $ 509,577 $ 174,319 -$ 20,911,111
30 -$ 20,911,111 $ 332,487 -$ 21,243,597 $ 509,577 $ 177,091 -$ 20,734,020
31 -$ 20,734,020 $ 329,671 -$ 21,063,691 $ 509,577 $ 179,906 -$ 20,554,113
32 -$ 20,554,113 $ 326,810 -$ 20,880,924 $ 509,577 $ 182,767 -$ 20,371,346
33 -$ 20,371,346 $ 323,904 -$ 20,695,251 $ 509,577 $ 185,673 -$ 20,185,673
34 -$ 20,185,673 $ 320,952 -$ 20,506,626 $ 509,577 $ 188,625 -$ 19,997,048
35 -$ 19,997,048 $ 317,953 -$ 20,315,001 $ 509,577 $ 191,624 -$ 19,805,424
36 -$ 19,805,424 $ 314,906 -$ 20,120,330 $ 509,577 $ 194,671 -$ 19,610,753
37 -$ 19,610,753 $ 311,811 -$ 19,922,564 $ 509,577 $ 197,766 -$ 19,412,986
38 -$ 19,412,986 $ 308,666 -$ 19,721,653 $ 509,577 $ 200,911 -$ 19,212,076
39 -$ 19,212,076 $ 305,472 -$ 19,517,548 $ 509,577 $ 204,105 -$ 19,007,970
40 -$ 19,007,970 $ 302,227 -$ 19,310,197 $ 509,577 $ 207,351 -$ 18,800,619
41 -$ 18,800,619 $ 298,930 -$ 19,099,549 $ 509,577 $ 210,648 -$ 18,589,972
42 -$ 18,589,972 $ 295,581 -$ 18,885,553 $ 509,577 $ 213,997 -$ 18,375,975
43 -$ 18,375,975 $ 292,178 -$ 18,668,153 $ 509,577 $ 217,399 -$ 18,158,576
44 -$ 18,158,576 $ 288,721 -$ 18,447,297 $ 509,577 $ 220,856 -$ 17,937,720
45 -$ 17,937,720 $ 285,210 -$ 18,222,930 $ 509,577 $ 224,368 -$ 17,713,352
46 -$ 17,713,352 $ 281,642 -$ 17,994,994 $ 509,577 $ 227,935 -$ 17,485,417
47 -$ 17,485,417 $ 278,018 -$ 17,763,435 $ 509,577 $ 231,559 -$ 17,253,858
48 -$ 17,253,858 $ 274,336 -$ 17,528,194 $ 509,577 $ 235,241 -$ 17,018,617
49 -$ 17,018,617 $ 270,596 -$ 17,289,213 $ 509,577 $ 238,981 -$ 16,779,635
50 -$ 16,779,635 $ 266,796 -$ 17,046,432 $ 509,577 $ 242,781 -$ 16,536,854
51 -$ 16,536,854 $ 262,936 -$ 16,799,790 $ 509,577 $ 246,641 -$ 16,290,213
52 -$ 16,290,213 $ 259,014 -$ 16,549,227 $ 509,577 $ 250,563 -$ 16,039,650
53 -$ 16,039,650 $ 255,030 -$ 16,294,680 $ 509,577 $ 254,547 -$ 15,785,103
54 -$ 15,785,103 $ 250,983 -$ 16,036,086 $ 509,577 $ 258,594 -$ 15,526,509
55 -$ 15,526,509 $ 246,871 -$ 15,773,380 $ 509,577 $ 262,706 -$ 15,263,803
56 -$ 15,263,803 $ 242,694 -$ 15,506,497 $ 509,577 $ 266,883 -$ 14,996,920
57 -$ 14,996,920 $ 238,451 -$ 15,235,371 $ 509,577 $ 271,126 -$ 14,725,794
58 -$ 14,725,794 $ 234,140 -$ 14,959,934 $ 509,577 $ 275,437 -$ 14,450,356
59 -$ 14,450,356 $ 229,761 -$ 14,680,117 $ 509,577 $ 279,817 -$ 14,170,540
60 -$ 14,170,540 $ 225,312 -$ 14,395,851 $ 509,577 $ 284,266 -$ 13,886,274
61 -$ 13,886,274 $ 220,792 -$ 14,107,066 $ 509,577 $ 288,786 -$ 13,597,488
62 -$ 13,597,488 $ 216,200 -$ 13,813,688 $ 509,577 $ 293,377 -$ 13,304,111
63 -$ 13,304,111 $ 211,535 -$ 13,515,646 $ 509,577 $ 298,042 -$ 13,006,069
64 -$ 13,006,069 $ 206,796 -$ 13,212,865 $ 509,577 $ 302,781 -$ 12,703,288
65 -$ 12,703,288 $ 201,982 -$ 12,905,270 $ 509,577 $ 307,595 -$ 12,395,693
66 -$ 12,395,693 $ 197,092 -$ 12,592,784 $ 509,577 $ 312,486 -$ 12,083,207
67 -$ 12,083,207 $ 192,123 -$ 12,275,330 $ 509,577 $ 317,454 -$ 11,765,753
68 -$ 11,765,753 $ 187,075 -$ 11,952,828 $ 509,577 $ 322,502 -$ 11,443,251
69 -$ 11,443,251 $ 181,948 -$ 11,625,198 $ 509,577 $ 327,630 -$ 11,115,621
70 -$ 11,115,621 $ 176,738 -$ 11,292,359 $ 509,577 $ 332,839 -$ 10,782,782
71 -$ 10,782,782 $ 171,446 -$ 10,954,228 $ 509,577 $ 338,131 -$ 10,444,651
72 -$ 10,444,651 $ 166,070 -$ 10,610,721 $ 509,577 $ 343,507 -$ 10,101,143
73 -$ 10,101,143 $ 160,608 -$ 10,261,752 $ 509,577 $ 348,969 -$ 9,752,174
74 -$ 9,752,174 $ 155,060 -$ 9,907,234 $ 509,577 $ 354,518 -$ 9,397,656
75 -$ 9,397,656 $ 149,423 -$ 9,547,079 $ 509,577 $ 360,155 -$ 9,037,502
76 -$ 9,037,502 $ 143,696 -$ 9,181,198 $ 509,577 $ 365,881 -$ 8,671,621
77 -$ 8,671,621 $ 137,879 -$ 8,809,500 $ 509,577 $ 371,699 -$ 8,299,922
78 -$ 8,299,922 $ 131,969 -$ 8,431,891 $ 509,577 $ 377,609 -$ 7,922,314
79 -$ 7,922,314 $ 125,965 -$ 8,048,278 $ 509,577 $ 383,613 -$ 7,538,701
80 -$ 7,538,701 $ 119,865 -$ 7,658,566 $ 509,577 $ 389,712 -$ 7,148,989
81 -$ 7,148,989 $ 113,669 -$ 7,262,658 $ 509,577 $ 395,908 -$ 6,753,080
82 -$ 6,753,080 $ 107,374 -$ 6,860,454 $ 509,577 $ 402,203 -$ 6,350,877
83 -$ 6,350,877 $ 100,979 -$ 6,451,856 $ 509,577 $ 408,598 -$ 5,942,279
84 -$ 5,942,279 $ 94,482 -$ 6,036,761 $ 509,577 $ 415,095 -$ 5,527,184
85 -$ 5,527,184 $ 87,882 -$ 5,615,066 $ 509,577 $ 421,695 -$ 5,105,488
86 -$ 5,105,488 $ 81,177 -$ 5,186,666 $ 509,577 $ 428,400 -$ 4,677,088
87 -$ 4,677,088 $ 74,366 -$ 4,751,454 $ 509,577 $ 435,212 -$ 4,241,877
88 -$ 4,241,877 $ 67,446 -$ 4,309,322 $ 509,577 $ 442,132 -$ 3,799,745
89 -$ 3,799,745 $ 60,416 -$ 3,860,161 $ 509,577 $ 449,161 -$ 3,350,584
90 -$ 3,350,584 $ 53,274 -$ 3,403,858 $ 509,577 $ 456,303 -$ 2,894,281
91 -$ 2,894,281 $ 46,019 -$ 2,940,300 $ 509,577 $ 463,558 -$ 2,430,722
92 -$ 2,430,722 $ 38,648 -$ 2,469,371 $ 509,577 $ 470,929 -$ 1,959,793
93 -$ 1,959,793 $ 31,161 -$ 1,990,954 $ 509,577 $ 478,417 -$ 1,481,377
94 -$ 1,481,377 $ 23,554 -$ 1,504,931 $ 509,577 $ 486,023 -$ 995,353
95 -$ 995,353 $ 15,826 -$ 1,011,179 $ 509,577 $ 493,751 -$ 501,602
96 -$ 501,602 $ 7,975 -$ 509,577 $ 509,577 $ 501,602 -$ 0
Valor Final $ 146,763.32
Valor Inicial -$ 1,000,000 TOTAL PAGADO AL BANCO EN 10 MESES $ 722,346
interes 10.000%
periodo: 12

CUOTA SALDO INCIAL INTERESES TOTAL DEUDA CUOTA ABONO CAPITAL SALDO FINAL
1 -$ 1,000,000 $ 100,000 -$ 1,100,000 $ 146,763 $ 46,763 -$ 953,237
2 -$ 953,237 $ 95,324 -$ 1,048,560 $ 146,763 $ 51,440 -$ 901,797
3 -$ 901,797 $ 90,180 -$ 991,977 $ 146,763 $ 56,584 -$ 845,213
4 -$ 845,213 $ 84,521 -$ 929,735 $ 146,763 $ 62,242 -$ 782,971
5 -$ 782,971 $ 78,297 -$ 861,269 $ 146,763 $ 68,466 -$ 714,505
6 -$ 714,505 $ 71,451 -$ 785,956 $ 146,763 $ 75,313 -$ 639,192
7 -$ 639,192 $ 63,919 -$ 703,112 $ 146,763 $ 82,844 -$ 556,348
8 -$ 556,348 $ 55,635 -$ 611,983 $ 146,763 $ 91,128 -$ 465,220
9 -$ 465,220 $ 46,522 -$ 511,742 $ 146,763 $ 100,241 -$ 364,979
10 -$ 364,979 $ 36,498 -$ 401,477 $ 146,763 $ 110,265 -$ 254,713

Valor Final $ 162,745.39

Valor Inicial -$ 1,000,000 TOTAL PAGADO AL BANCO EN 10 MESES $ 627,454
interes 10.000%
periodo: 10

CUOTA SALDO INCIAL INTERESES TOTAL DEUDA CUOTA ABONO CAPITAL SALDO FINAL
1 -$ 1,000,000 $ 100,000 -$ 1,100,000 $ 162,745 $ 62,745 -$ 937,255
2 -$ 937,255 $ 93,725 -$ 1,030,980 $ 162,745 $ 69,020 -$ 868,235
3 -$ 868,235 $ 86,823 -$ 955,058 $ 162,745 $ 75,922 -$ 792,313
4 -$ 792,313 $ 79,231 -$ 871,544 $ 162,745 $ 83,514 -$ 708,799
5 -$ 708,799 $ 70,880 -$ 779,678 $ 162,745 $ 91,866 -$ 616,933
6 -$ 616,933 $ 61,693 -$ 678,626 $ 162,745 $ 101,052 -$ 515,881
7 -$ 515,881 $ 51,588 -$ 567,469 $ 162,745 $ 111,157 -$ 404,724
8 -$ 404,724 $ 40,472 -$ 445,196 $ 162,745 $ 122,273 -$ 282,451
9 -$ 282,451 $ 28,245 -$ 310,696 $ 162,745 $ 134,500 -$ 147,950
10 -$ 147,950 $ 14,795 -$ 162,745 $ 162,745 $ 147,950 -$ 0
 VALOR DEL INMUEBLE
Certificado de Tradición y Libertad (ANTES DE LA COMPRA)
promesa de compra venta
Impuesto municipal
1% DEL VALOR DEL INMUEBLE Certificado de Tradición y Libertad (DESPUÉS DE LA COMPRA)
Trámite de escrituración
Derechos de registro
Valor de la hipoteca
TRANSPORTE PARA GESTIÓN