VALOR PRESTAMO $ 450,000,000

No DE CUOTAS 48
INTERES 1.30%

No cuotas valor cuota interes abono capital

0
1 $12,661,127.33 $5,850,000.00 $6,811,127.33
2 $12,661,127.33 $5,761,455.34 $6,899,671.98
3 $12,661,127.33 $5,671,759.61 $6,989,367.72
4 $12,661,127.33 $5,580,897.83 $7,080,229.50
5 $12,661,127.33 $5,488,854.85 $7,172,272.48
6 $12,661,127.33 $5,395,615.30 $7,265,512.02
7 $12,661,127.33 $5,301,163.65 $7,359,963.68
8 $12,661,127.33 $5,205,484.12 $7,455,643.21
9 $12,661,127.33 $5,108,560.76 $7,552,566.57
10 $12,661,127.33 $5,010,377.39 $7,650,749.93
11 $12,661,127.33 $4,910,917.64 $7,750,209.68
12 $12,661,127.33 $4,810,164.92 $7,850,962.41
13 $12,661,127.33 $4,708,102.41 $7,953,024.92
14 $12,661,127.33 $4,604,713.08 $8,056,414.24
15 $12,661,127.33 $4,499,979.70 $8,161,147.63
16 $12,661,127.33 $4,393,884.78 $8,267,242.55
17 $12,661,127.33 $4,286,410.62 $8,374,716.70
18 $12,661,127.33 $4,177,539.31 $8,483,588.02
19 $12,661,127.33 $4,067,252.66 $8,593,874.66
20 $12,661,127.33 $3,955,532.29 $8,705,595.03
21 $12,661,127.33 $3,842,359.56 $8,818,767.77
22 $12,661,127.33 $3,727,715.58 $8,933,411.75
23 $12,661,127.33 $3,611,581.22 $9,049,546.10
24 $12,661,127.33 $3,493,937.12 $9,167,190.20
25 $12,661,127.33 $3,374,763.65 $9,286,363.68
26 $12,661,127.33 $3,254,040.92 $9,407,086.40
27 $12,661,127.33 $3,131,748.80 $9,529,378.53
28 $12,661,127.33 $3,007,866.88 $9,653,260.45
29 $12,661,127.33 $2,882,374.49 $9,778,752.83
30 $12,661,127.33 $2,755,250.71 $9,905,876.62
31 $12,661,127.33 $2,626,474.31 $10,034,653.02
32 $12,661,127.33 $2,496,023.82 $10,165,103.50
33 $12,661,127.33 $2,363,877.48 $10,297,249.85
34 $12,661,127.33 $2,230,013.23 $10,431,114.10
35 $12,661,127.33 $2,094,408.74 $10,566,718.58
36 $12,661,127.33 $1,957,041.40 $10,704,085.92
37 $12,661,127.33 $1,817,888.29 $10,843,239.04
38 $12,661,127.33 $1,676,926.18 $10,984,201.15
39 $12,661,127.33 $1,534,131.56 $11,126,995.76
40 $12,661,127.33 $1,389,480.62 $11,271,646.71
41 $12,661,127.33 $1,242,949.21 $11,418,178.11
42 $12,661,127.33 $1,094,512.90 $11,566,614.43
43 $12,661,127.33 $944,146.91 $11,716,980.42
44 $12,661,127.33 $791,826.16 $11,869,301.16
45 $12,661,127.33 $637,525.25 $12,023,602.08
46 $12,661,127.33 $481,218.42 $12,179,908.91
47 $12,661,127.33 $322,879.60 $12,338,247.72
48 $12,661,127.33 $162,482.38 $12,498,644.94
49 $12,661,127.33 -$0.00 $12,661,127.33
50 $12,661,127.33 -$164,594.66 $12,825,721.98
51 $12,661,127.33 -$331,329.04 $12,992,456.37
52 $12,661,127.33 -$500,230.97 $13,161,358.30
53 $12,661,127.33 -$671,328.63 $13,332,455.96
54 $12,661,127.33 -$844,650.56 $13,505,777.88
55 $12,661,127.33 -$1,020,225.67 $13,681,353.00
56 $12,661,127.33 -$1,198,083.26 $13,859,210.59
57 $12,661,127.33 -$1,378,253.00 $14,039,380.32
58 $12,661,127.33 -$1,560,764.94 $14,221,892.27
59 $12,661,127.33 -$1,745,649.54 $14,406,776.87
60 $12,661,127.33 -$1,932,937.64 $14,594,064.97
 saldo
$450,000,000.00
$443,188,872.67
$436,289,200.69
$429,299,832.98
$422,219,603.48
$415,047,331.00
$407,781,818.98
$400,421,855.30
$392,966,212.09
$385,413,645.52
$377,762,895.59
$370,012,685.90
$362,161,723.49
$354,208,698.57
$346,152,284.33
$337,991,136.70
$329,723,894.15
$321,349,177.45
$312,865,589.43
$304,271,714.77
$295,566,119.73
$286,747,351.96
$277,813,940.21
$268,764,394.11
$259,597,203.91
$250,310,840.23
$240,903,753.83
$231,374,375.30
$221,721,114.86
$211,942,362.02
$202,036,485.41
$192,001,832.39
$181,836,728.88
$171,539,479.03
$161,108,364.94
$150,541,646.35
$139,837,560.43
$128,994,321.39
$118,010,120.24
$106,883,124.48
$95,611,477.77
$84,193,299.66
$72,626,685.23
$60,909,704.81
$49,040,403.65
$37,016,801.57
$24,836,892.66
$12,498,644.94
-$0.00
-$12,661,127.33
-$25,486,849.31
-$38,479,305.67
-$51,640,663.97
-$64,973,119.93
-$78,478,897.82
-$92,160,250.81
###
###
###
###
###