(1) (2) (3) (4) (5) (6)

Periodo Cuota anual Cuota de Cuota de Total amortizado Saldo deudor

n CAn interés amortización TAn
CIn CAMn SDn
0 0 0 0 0 27,235,786.00
1 6,264,208.47 6,264,230.78 (22.31) (22.31) 27,235,763.69
2 6,264,208.47 6,264,225.65 (17.18) 39.50 27,235,746.50
3 6,264,208.47 6,264,221.70 (13.23) 52.73 27,235,733.27
4 6,264,208.47 6,264,218.65 (10.19) 62.91 27,235,723.09
5 6,264,208.47 6,264,216.31 (7.84) 70.76 27,235,715.24
6 6,264,208.47 6,264,214.51 (6.04) 76.80 27,235,709.20
7 6,264,208.47 6,264,213.12 (4.65) 81.45 27,235,704.55
8 6,264,208.47 6,264,212.05 (3.58) 85.03 (27,235,708.13)
9 6,264,208.47 6,264,212.87 (4.40) 89.43 27,235,703.73
10 6,264,208.47 6,264,211.86 (3.39) 92.82 27,235,700.34
11 6,264,208.47 6,264,211.08 (2.61) 95.44 27,235,697.73
12 6,264,208.47 6,264,210.48 (2.01) 97.45 27,235,695.71
13 6,264,208.47 6,264,210.01 (1.55) 99.00 27,235,694.17
14 6,264,208.47 (6,264,209.66) (1.19) 100.19 27,235,692.97
15 6,264,208.47 (6,264,209.38) (0.92) 101.11 27,235,692.06