PRIMERA

CREDITO $ 40,000,000 $ 2,717,851.93 $ 3,449,187.46

PERIODO 36 4 6
TASA 3% 3% 3%
FUTURO $ 3,000,000 $ 4,000,000

NO. CUOTA INTERESES

0
1 $ 1,436,262.52 $ 1,000,000
2 $ 1,436,262.52 $ 989,093
3 $ 1,436,262.52 $ 977,914
4 $ 1,436,262.52 $ 966,456
5 $ 1,436,262.52 $ 879,710
6 $ 1,436,262.52 $ 865,797
7 $ 1,436,262.52 $ 751,535
8 $ 1,436,262.52 $ 734,417
9 $ 1,436,262.52 $ 716,871
10 $ 1,436,262.52 $ 698,886
11 $ 1,436,262.52 $ 680,451
12 $ 1,436,262.52 $ 661,556
13 $ 1,436,262.52 $ 642,188
14 $ 1,436,262.52 $ 622,337
15 $ 1,436,262.52 $ 601,988
16 $ 1,436,262.52 $ 581,132
17 $ 1,436,262.52 $ 559,753
18 $ 1,436,262.52 $ 537,841
19 $ 1,436,262.52 $ 515,380
20 $ 1,436,262.52 $ 492,358
21 $ 1,436,262.52 $ 468,760
22 $ 1,436,262.52 $ 444,573
23 $ 1,436,262.52 $ 419,780
24 $ 1,436,262.52 $ 394,368
25 $ 1,436,262.52 $ 368,321
26 $ 1,436,262.52 $ 341,623
27 $ 1,436,262.52 $ 314,257
28 $ 1,436,262.52 $ 286,206
29 $ 1,436,262.52 $ 257,455
30 $ 1,436,262.52 $ 227,985
31 $ 1,436,262.52 $ 197,778
32 $ 1,436,262.52 $ 166,816
33 $ 1,436,262.52 $ 135,080
34 $ 1,436,262.52 $ 102,550
35 $ 1,436,262.52 $ 69,207
36 $ 1,436,262.52 $ 35,031

SEGUNDA
CREDITO $ 60,000,000 $ 2,678,251.61 $ 2,600,992.09
PERIODO 60 8 15
TASA 2% 2% 2%
FUTURO $ 3,000,000 $ 3,500,000
VALOR CUOTA $ 1,498,909

NO. CUOTA INTERESES

0
1
2
3
0 4
1 5 $ 1,498,909 $ 1,080,000
2 6 $ 1,498,909 $ 1,072,460
3 7 $ 1,498,909 $ 1,064,784
4 8 $ 1,498,909 $ 1,056,969
5 9 $ 1,498,909 $ 1,049,014
6 10 $ 1,498,909 $ 1,040,916
7 11 $ 1,498,909 $ 1,032,672
8 12 $ 1,498,909 $ 1,024,280
9 13 $ 1,498,909 $ 961,737
10 14 $ 1,498,909 $ 952,068
11 15 $ 1,498,909 $ 942,225
12 16 $ 1,498,909 $ 932,204
13 17 $ 1,498,909 $ 922,004
14 18 $ 1,498,909 $ 911,619
15 19 $ 1,498,909 $ 901,048
16 20 $ 1,498,909 $ 827,287
17 21 $ 1,498,909 $ 815,197
18 22 $ 1,498,909 $ 802,891
19 23 $ 1,498,909 $ 790,362
20 24 $ 1,498,909 $ 777,608
21 25 $ 1,498,909 $ 764,625
22 26 $ 1,498,909 $ 751,408
23 27 $ 1,498,909 $ 737,953
24 28 $ 1,498,909 $ 724,256
25 29 $ 1,498,909 $ 710,312
26 30 $ 1,498,909 $ 696,117
27 31 $ 1,498,909 $ 681,667
28 32 $ 1,498,909 $ 666,956
29 33 $ 1,498,909 $ 651,981
30 34 $ 1,498,909 $ 636,737
31 35 $ 1,498,909 $ 621,217
32 36 $ 1,498,909 $ 605,419
33 37 $ 1,498,909 $ 589,336
34 38 $ 1,498,909 $ 572,964
35 39 $ 1,498,909 $ 556,297
36 40 $ 1,498,909 $ 539,330
37 41 $ 1,498,909 $ 522,057
38 42 $ 1,498,909 $ 504,474
39 43 $ 1,498,909 $ 486,574
40 44 $ 1,498,909 $ 468,352
41 45 $ 1,498,909 $ 449,802
42 46 $ 1,498,909 $ 430,918
43 47 $ 1,498,909 $ 411,694
44 48 $ 1,498,909 $ 392,125
45 49 $ 1,498,909 $ 372,202
46 50 $ 1,498,909 $ 351,922
47 51 $ 1,498,909 $ 331,276
48 52 $ 1,498,909 $ 310,259
49 53 $ 1,498,909 $ 288,863
50 54 $ 1,498,909 $ 267,082
51 55 $ 1,498,909 $ 244,909
52 56 $ 1,498,909 $ 222,337
53 57 $ 1,498,909 $ 199,359
54 58 $ 1,498,909 $ 175,967
55 59 $ 1,498,909 $ 152,154
56 60 $ 1,498,909 $ 127,912
57 $ 1,498,909 $ 103,234
58 $ 1,498,909 $ 78,112
59 $ 1,498,909 $ 52,538
60 $ 1,498,909 $ 26,503
 PRIMERA
$ 33,832,960.60 JEAN CARLOS PALACIOS

ABONO A CAPITAL PAGOS EXTRAS SALDO

$ 40,000,000
$ 436,263 $ 39,563,737
$ 447,169 $ 39,116,568
$ 458,348 $ 38,658,220
$ 469,807 $ 3,000,000 $ 35,188,413
$ 556,552 $ 34,631,861
$ 570,466 $ 4,000,000 $ 30,061,395
$ 684,728 $ 29,376,667
$ 701,846 $ 28,674,821
$ 719,392 $ 27,955,429
$ 737,377 $ 27,218,053
$ 755,811 $ 26,462,241
$ 774,706 $ 25,687,535
$ 794,074 $ 24,893,461
$ 813,926 $ 24,079,535
$ 834,274 $ 23,245,261
$ 855,131 $ 22,390,130
$ 876,509 $ 21,513,620
$ 898,422 $ 20,615,198
$ 920,883 $ 19,694,316
$ 943,905 $ 18,750,411
$ 967,502 $ 17,782,909
$ 991,690 $ 16,791,219
$ 1,016,482 $ 15,774,737
$ 1,041,894 $ 14,732,843
$ 1,067,941 $ 13,664,901
$ 1,094,640 $ 12,570,261
$ 1,122,006 $ 11,448,255
$ 1,150,056 $ 10,298,199
$ 1,178,808 $ 9,119,392
$ 1,208,278 $ 7,911,114
$ 1,238,485 $ 6,672,629
$ 1,269,447 $ 5,403,183
$ 1,301,183 $ 4,102,000
$ 1,333,713 $ 2,768,287
$ 1,367,055 $ 1,401,232
$ 1,401,232 $ 0

SEGUNDA
$ 54,720,756.31 JEAN CARLOS PALACIOS MORENO
ABONO A CAPITAL PAGOS EXTRAS SALDO

$ 60,000,000
$ 418,909 $ 59,581,091
$ 426,449 $ 59,154,641
$ 434,126 $ 58,720,516
$ 441,940 $ 58,278,576
$ 449,895 $ 57,828,681
$ 457,993 $ 57,370,688
$ 466,237 $ 56,904,452
$ 474,629 $ 3,000,000 $ 53,429,823
$ 537,172 $ 52,892,650
$ 546,841 $ 52,345,809
$ 556,685 $ 51,789,124
$ 566,705 $ 51,222,420
$ 576,906 $ 50,645,514
$ 587,290 $ 50,058,224
$ 597,861 $ 3,500,000 $ 45,960,363
$ 671,623 $ 45,288,740
$ 683,712 $ 44,605,029
$ 696,019 $ 43,909,010
$ 708,547 $ 43,200,463
$ 721,301 $ 42,479,162
$ 734,284 $ 41,744,878
$ 747,501 $ 40,997,377
$ 760,956 $ 40,236,420
$ 774,654 $ 39,461,767
$ 788,597 $ 38,673,170
$ 802,792 $ 37,870,378
$ 817,242 $ 37,053,135
$ 831,953 $ 36,221,183
$ 846,928 $ 35,374,255
$ 862,173 $ 34,512,082
$ 877,692 $ 33,634,391
$ 893,490 $ 32,740,900
$ 909,573 $ 31,831,328
$ 925,945 $ 30,905,382
$ 942,612 $ 29,962,770
$ 959,579 $ 29,003,191
$ 976,852 $ 28,026,339
$ 994,435 $ 27,031,904
$ 1,012,335 $ 26,019,569
$ 1,030,557 $ 24,989,012
$ 1,049,107 $ 23,939,905
$ 1,067,991 $ 22,871,915
$ 1,087,215 $ 21,784,700
$ 1,106,785 $ 20,677,915
$ 1,126,707 $ 19,551,209
$ 1,146,987 $ 18,404,221
$ 1,167,633 $ 17,236,588
$ 1,188,651 $ 16,047,938
$ 1,210,046 $ 14,837,892
$ 1,231,827 $ 13,606,065
$ 1,254,000 $ 12,352,065
$ 1,276,572 $ 11,075,493
$ 1,299,550 $ 9,775,942
$ 1,322,942 $ 8,453,000
$ 1,346,755 $ 7,106,245
$ 1,370,997 $ 5,735,248
$ 1,395,675 $ 4,339,574
$ 1,420,797 $ 2,918,777
$ 1,446,371 $ 1,472,406
$ 1,472,406 -$ 0