$ 1,746,517.

50
$ 2,054,028.37
$ 3,800,545.87
$ 1,883,045.94
$ 2,167,265.32
$ 4,050,311.26

14
14

31.99%
31.99%

2.34%
2.34%

$
$

CUOTA
0
1
2
3
4
5
6
7
8
9
10
11
12

$
$
$
$
$
$
$
$
$
$
$
$

147,739.61
147,739.61
147,739.61
147,739.61
147,739.61
147,739.61
147,739.61
147,739.61
147,739.61
147,739.61
147,739.61
147,739.61

$
$
$
$
$
$
$
$
$
$
$
$

173,752.25
173,752.25
173,752.25
173,752.25
173,752.25
173,752.25
173,752.25
173,752.25
173,752.25
173,752.25
173,752.25
173,752.25

147,739.61
173,752.25

TOTAL
$
$
$
$
$
$
$
$
$
$
$
$

321,491.86
321,491.86
321,491.86
321,491.86
321,491.86
321,491.86
321,491.86
321,491.86
321,491.86
321,491.86
321,491.86
321,491.86
###

INTERESES
$40,867.16
$38,366.43
$35,807.18
$33,188.05
$30,507.63
$27,764.49
$24,957.17
$22,084.15
$19,143.91
$16,134.87
$13,055.42
$ 9,903.92

$
147,739.61 $ 500,000.00
$
173,752.25 $ 73,000.00
$
321,491.86 $ 427,000.00
$
73,000.00 $ 748,491.86
$ 394,491.86 $374,245.93
INTERESES
TOTAL
$
$
$
$
$
$
$
$
$
$
$
$

48,062.68
45,121.64
42,111.79
39,031.50
35,879.14
32,653.01
29,351.40
25,972.53
22,514.60
18,975.75
15,354.10
11,647.71

$ 88,929.85
$ 83,488.07
$ 77,918.97
$ 72,219.55
$ 66,386.77
$ 60,417.51
$ 54,308.57
$ 48,056.69
$ 41,658.51
$ 35,110.63
$ 28,409.53
$ 21,551.63
$678,456.27

ABONO
$
$
$
$
$
$
$
$
$
$
$
$

106,872.45
109,373.18
111,932.43
114,551.56
117,231.98
119,975.11
122,782.44
125,655.45
128,595.70
131,604.74
134,684.19
137,835.69
###

$
$
$
$
$
$
$
$
$
$
$
$

TOTAL
125,689.57
128,630.61
131,640.47
134,720.75
137,873.11
141,099.24
144,400.85
147,779.72
151,237.65
154,776.50
158,398.15
162,104.54
###

$
$
$
$
$
$
$
$
$
$
$
$

232,562.02
238,003.79
243,572.89
249,272.31
255,105.09
261,074.35
267,183.29
273,435.18
279,833.35
286,381.23
293,082.33
299,940.23
###

$
$
$
$
$
$
$
$
$
$
$
$
$

SALDO
1,746,517.50 $ 2,054,028.37
1,639,645.05 $ 1,928,338.80
1,530,271.88 $ 1,799,708.19
1,418,339.45 $ 1,668,067.72
1,303,787.89 $ 1,533,346.97
1,186,555.92 $ 1,395,473.86
1,066,580.80 $ 1,254,374.62
943,798.36 $ 1,109,973.77
818,142.91 $
962,194.05
689,547.21 $
810,956.39
557,942.47 $
656,179.90
423,258.29 $
497,781.75 $
285,422.60 $
335,677.21 $

TOTAL
###
###
###
###
###
###
###
###
###
###
###
921,040.04
621,099.80