INGRESOS PROMEDIO 3,000,000.00 4,500,000.00 3,500,000.00 2,000,000.

00
PORCENTAJE 2,5%
VALOR VENTA ESPERADA 120,000,000.00 180,000,000.00 140,000,000.00 80,000,000.00
INVENTARIO 78,000,000.00 120,000,000.00 90,000,000.00 35,000,000.00
PRIMA DEL NEGOCIO 42,000,000.00 60,000,000.00 50,000,000.00 45,000,000.00
CREDITO 18,000,000.00 20,000,000.00 35,000,000.00
INTERES 1.50% 1.80% 3.20%
CUOTAS A PAGAR 60 36 48.00
VALOR A PAGAR $ 457,081.69 $ 759,676.64 $ 1,436,786.60

AMORTIZACION % CAPITAL
CUOTAS SALDO PRESTAMO CAPITAL AMORTIZADO INTERESES

0 18,000,000.00
1 17,812,918.31 187081.69368796 1.04 270000
2 17,623,030.39 189887.91909328 1.05 267193.774595
3 17,430,294.15 192736.23787968 1.07 264345.455808
4 17,234,666.87 195627.28144788 1.09 261454.41224
5 17,036,105.18 198561.6906696 1.10 258520.003018
6 16,834,565.06 201540.11602964 1.12 255541.577658
7 16,630,001.84 204563.21777009 1.14 252518.475918
8 16,422,370.18 207631.66603664 1.15 249450.027651
9 16,211,624.04 210746.14102719 1.17 246335.552661
10 15,997,716.70 213907.33314259 1.19 243174.360545
11 15,780,600.76 217115.94313973 1.21 239965.750548
12 15,560,228.08 220372.68228683 1.22 236709.011401
13 15,336,549.81 223678.27252113 1.24 233403.421167
14 15,109,516.36 227033.44660895 1.26 230048.247079
15 14,879,077.41 230438.94830808 1.28 226642.74538
16 14,645,181.88 233895.5325327 1.30 223186.161155
17 14,407,777.91 237403.96552069 1.32 219677.728167
18 14,166,812.89 240965.0250035 1.34 216116.668684
19 13,922,233.39 244579.50037856 1.36 212502.193309
20 13,673,985.19 248248.19288424 1.38 208833.500804
21 13,422,013.28 251971.9157775 1.40 205109.77791
22 13,166,261.78 255751.49451416 1.42 201330.199174
23 12,906,674.02 259587.76693187 1.44 197493.926756
24 12,643,192.43 263481.58343585 1.46 193600.110252
25 12,375,758.63 267433.80718739 1.49 189647.886501
26 12,104,313.31 271445.3142952 1.51 185636.379393
27 11,828,796.32 275516.99400963 1.53 181564.699678
28 11,549,146.57 279649.74891977 1.55 177431.944768
29 11,265,302.07 283844.49515357 1.58 173237.198534
30 10,977,199.91 288102.16258087 1.60 168979.531107
31 10,684,776.22 292423.69501959 1.62 164657.998668
32 10,387,966.17 296810.05044488 1.65 160271.643243
33 10,086,703.96 301262.20120155 1.67 155819.492486
34 9,780,922.83 305781.13421958 1.70 151300.559468
35 9,470,554.98 310367.85123287 1.72 146713.842455
36 9,155,531.61 315023.36900136 1.75 142058.324687
37 8,835,782.89 319748.71953638 1.78 137332.974152
38 8,511,237.94 324544.95032943 1.80 132536.743359
39 8,181,824.82 329413.12458437 1.83 127668.569104
40 7,847,470.49 334354.32145314 1.86 122727.372235
41 7,508,100.86 339369.63627493 1.89 117712.057413
42 7,163,640.68 344460.18081906 1.91 112621.512869
43 6,814,013.59 349627.08353134 1.94 107454.610157
44 6,459,142.10 354871.48978431 1.97 102210.203904
45 6,098,947.54 360194.56213108 2.00 96887.1315569
46 5,733,350.06 365597.48056304 2.03 91484.2131249
47 5,362,268.62 371081.44277149 2.06 86000.2509165
48 4,985,620.95 376647.66441306 2.09 80434.0292749
49 4,603,323.57 382297.37937926 2.12 74784.3143087
50 4,215,291.73 388031.84006995 2.16 69049.853618
51 3,821,439.42 393852.317671 2.19 63229.376017
52 3,421,679.31 399760.10243606 2.22 57321.5912519
53 3,015,922.81 405756.5039726 2.25 51325.1897154
54 2,604,079.96 411842.85153219 2.29 45238.8421558
55 2,186,059.46 418020.49430517 2.32 39061.1993828
56 1,761,768.66 424290.80171975 2.36 32790.8919682
57 1,331,113.50 430655.16374555 2.39 26426.5299424
58 893,998.51 437114.99120173 2.43 19966.7024862
59 450,326.79 443671.71606976 2.46 13409.9776182
60 - 0.00 450326.7918108 2.50 6754.90187716
TOTAL 18000000 100 9,424,901.62
VALOR CUOTAS TOTAL CUOTA
SIN IVA MENSUAL

$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
 $ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
$ 457,081.69 $ 457,081.69
27,424,901.62 27,424,901.62
CREDITO 18,000,000.00 20,000,000.00 35,000,000.00
INTERES 1.50% 1.80% 3.20%
CUOTAS A PAGAR 60 60 48.00
VALOR A PAGAR $ 457,081.69 $ 547,839.33 $ 1,436,786.60

SALDO AMORTIZACION % CAPITAL

CUOTAS INTERESES
PRESTAMO CAPITAL AMORTIZADO

0 20,000,000.00
1 20,187,839.33 - 187,839.33 - 0.94 360,000.00
2 20,003,381.11 $ 184,458.22 0.92 363,381.11
3 19,815,602.64 187778.46807391 0.94 360,060.86
4 19,624,444.16 191158.48049924 0.96 356,680.85
5 19,429,844.83 194599.33314823 0.97 353,239.99
6 19,231,742.71 198102.1211449 0.99 349,737.21
7 19,030,074.75 201667.95932551 1.01 346,171.37
8 18,824,776.76 205297.98259337 1.03 342,541.35
9 18,615,783.42 208993.34628005 1.04 338,845.98
10 18,403,028.19 212755.22651309 1.06 335,084.10
11 18,186,443.37 216584.82059032 1.08 331,254.51
12 17,965,960.02 220483.34736095 1.10 327,355.98
13 17,741,507.97 224452.04761345 1.12 323,387.28
14 17,513,015.79 228492.18447049 1.14 319,347.14
15 17,280,410.75 232605.04379096 1.16 315,234.28
16 17,043,618.81 236791.93457919 1.18 311,047.39
17 16,802,564.62 241054.18940162 1.21 306,785.14
18 16,557,171.46 245393.16481085 1.23 302,446.16
19 16,307,361.22 249810.24177744 1.25 298,029.09
20 16,053,054.39 254306.82612944 1.27 293,532.50
21 15,794,170.04 258884.34899977 1.29 288,954.98
22 15,530,625.77 263544.26728176 1.32 284,295.06
23 15,262,337.71 268288.06409284 1.34 279,551.26
24 14,989,220.46 273117.24924651 1.37 274,722.08
25 14,711,187.10 278033.35973294 1.39 269,805.97
26 14,428,149.14 283037.96020814 1.42 264,801.37
27 14,140,016.50 288132.64349188 1.44 259,706.68
28 13,846,697.47 293319.03107474 1.47 254,520.30
29 13,548,098.69 298598.77363408 1.49 249,240.55
30 13,244,125.14 303973.5515595 1.52 243,865.78
31 12,934,680.06 309445.07548757 1.55 238,394.25
32 12,619,664.98 315015.08684634 1.58 232,824.24
33 12,298,979.62 320685.35840958 1.60 227,153.97
34 11,972,521.92 326457.69486095 1.63 221,381.63
35 11,640,187.99 332333.93336845 1.66 215,505.39
36 11,301,872.05 338315.94416908 1.69 209,523.38
37 10,957,466.42 344405.63116412 1.72 203,433.70
38 10,606,861.48 350604.93252508 1.75 197,234.40
39 10,249,945.66 356915.82131053 1.78 190,923.51
40 9,886,605.36 363340.30609412 1.82 184,499.02
41 9,516,724.92 369880.43160381 1.85 177,958.90
42 9,140,186.65 376538.27937268 1.88 171,301.05
43 8,756,870.68 383315.96840139 1.92 164,523.36
44 8,366,655.02 390215.65583261 1.95 157,623.67
45 7,969,415.48 397239.5376376 1.99 150,599.79
46 7,565,025.63 404389.84931508 2.02 143,449.48
47 7,153,356.77 411668.86660275 2.06 136,170.46
48 6,734,277.86 419078.9062016 2.10 128,760.42
49 6,307,655.53 426622.32651323 2.13 121,217.00
50 5,873,354.01 434301.52839046 2.17 113,537.80
51 5,431,235.05 442118.95590149 2.21 105,720.37
52 4,981,157.95 450077.09710772 2.25 97,762.23
53 4,522,979.47 458178.48485566 2.29 89,660.84
54 4,056,553.77 466425.69758306 2.33 81,413.63
55 3,581,732.41 474821.36013956 2.37 73,017.97
56 3,098,364.27 483368.14462207 2.42 64,471.18
57 2,606,295.49 492068.77122526 2.46 55,770.56
58 2,105,369.49 500926.00910732 2.50 46,913.32
59 1,595,426.81 509942.67727125 2.55 37,896.65
60 1,076,305.16 519121.64546213 2.60 28,717.68
TOTAL 18923694.836903 94.62 13,570,986.19
VALOR CUOTAS TOTAL CUOTA
SIN IVA MENSUAL

$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
 $ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
$ 547,839.33 $ 547,839.33
32,870,359.68 32,870,359.68
CREDITO 18,000,000.00 20,000,000.00 35,000,000.00
INTERES 1.50% 1.80% 3.20%
CUOTAS A PAGAR 60 36 48.00
VALOR A PAGAR $ 457,081.69 $ 759,676.64 $ 1,436,786.60

AMORTIZACION % CAPITAL
CUOTAS SALDO PRESTAMO INTERESES
CAPITAL AMORTIZADO

0 35,000,000.00
1 34,683,213.40 316,786.60 0.91 1,120,000.00
2 34,356,289.64 326,923.77 0.93 1,109,862.83
3 34,018,904.31 337385.3281164 0.96 1,099,401.27
4 33,670,722.65 348181.6586162 0.99 1,088,604.94
5 33,311,399.18 359323.4716919 1.03 1,077,463.12
6 32,940,577.35 370821.822786 1.06 1,065,964.77
7 32,557,889.23 382688.1211152 1.09 1,054,098.48
8 32,162,955.09 394934.1409909 1.13 1,041,852.46
9 31,755,383.06 407572.0335026 1.16 1,029,214.56
10 31,334,768.72 420614.3385747 1.20 1,016,172.26
11 30,900,694.72 434073.997409 1.24 1,002,712.60
12 30,452,730.36 447964.3653261 1.28 988,822.23
13 29,990,431.13 462299.2250166 1.32 974,487.37
14 29,513,338.33 477092.8002171 1.36 959,693.80
15 29,020,978.56 492359.769824 1.41 944,426.83
16 28,512,863.28 508115.2824584 1.45 928,671.31
17 27,988,488.31 524374.9714971 1.50 912,411.62
18 27,447,333.34 541154.970585 1.55 895,631.63
19 26,888,861.41 558471.9296437 1.60 878,314.67
20 26,312,518.38 576343.0313923 1.65 860,443.57
21 25,717,732.37 594786.0083969 1.70 842,000.59
22 25,103,913.21 613819.1606656 1.75 822,967.44
23 24,470,451.83 633461.3738069 1.81 803,325.22
24 23,816,719.70 653732.1377687 1.87 783,054.46
25 23,142,068.13 674651.5661773 1.93 762,135.03
26 22,445,827.71 696240.416295 1.99 740,546.18
27 21,727,307.60 718520.1096164 2.05 718,266.49
28 20,985,794.85 741512.7531241 2.12 695,273.84
29 20,220,553.69 765241.1612241 2.19 671,545.44
30 19,430,824.81 789728.8783833 2.26 647,057.72
31 18,615,824.61 815000.2024915 2.33 621,786.39
32 17,774,744.40 841080.2089713 2.40 595,706.39
33 16,906,749.62 867994.7756583 2.48 568,791.82
34 16,010,979.02 895770.6084794 2.56 541,015.99
35 15,086,543.75 924435.2679507 2.64 512,351.33
36 14,132,526.55 954017.1965252 2.73 482,769.40
37 13,147,980.80 984545.746814 2.81 452,240.85
38 12,131,929.59 1016051.210712 2.90 420,735.39
39 11,083,364.74 1048564.849455 3.00 388,221.75
40 10,001,245.82 1082118.924637 3.09 354,667.67
41 8,884,499.09 1116746.730226 3.19 320,039.87
42 7,732,016.46 1152482.625593 3.29 284,303.97
43 6,542,654.39 1189362.069612 3.40 247,424.53
44 5,315,232.74 1227421.65584 3.51 209,364.94
45 4,048,533.59 1266699.148826 3.62 170,087.45
46 2,741,300.07 1307233.521589 3.73 129,553.07
47 1,392,235.07 1349064.99428 3.85 87,721.60
48 0.00 1392235.074097 3.98 44,551.52
49 - 1,436,786.60 1436786.596468 4.11 0.00
50 - 2,919,550.36 1482763.767555 4.24 - 45,977.17
51 - 4,449,762.57 1530212.208116 4.37 - 93,425.61
52 - 6,028,941.57 1579178.998776 4.51 - 142,392.40
53 - 7,658,654.30 1629712.726737 4.66 - 192,926.13
54 - 9,340,517.83 1681863.533993 4.81 - 245,076.94
55 - 11,076,201.00 1735683.16708 4.96 - 298,896.57
56 - 12,867,426.03 1791225.028427 5.12 - 354,438.43
57 - 14,715,970.26 1848544.229337 5.28 - 411,757.63
58 - 16,623,667.90 1907697.644675 5.45 - 470,911.05
59 - 18,592,411.87 1968743.969305 5.62 - 531,957.37
60 - 20,624,155.65 2031743.776323 5.80 - 594,957.18
55624155.64679 158.926158990833 30,583,040.14
VALOR CUOTAS TOTAL CUOTA
SIN IVA MENSUAL

$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
 $ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 86,207,195.79 $ 86,207,195.79
CREDITO 35,000,000.00
INTERES 3.20%
CUOTAS A PAGAR 48.00
VALOR A PAGAR $ 1,436,786.60

AMORTIZACION % CAPITAL
CUOTAS SALDO PRESTAMO INTERESES
CAPITAL AMORTIZADO

0 35,000,000.00
1 34,683,213.40 316,786.60 0.91 1,120,000.00
2 34,356,289.64 326,923.77 0.93 1,109,862.83
3 34,018,904.31 337385.3281164 0.96 1,099,401.27
4 33,670,722.65 348181.6586162 0.99 1,088,604.94
5 33,311,399.18 359323.4716919 1.03 1,077,463.12
6 32,940,577.35 370821.822786 1.06 1,065,964.77
7 32,557,889.23 382688.1211152 1.09 1,054,098.48
8 32,162,955.09 394934.1409909 1.13 1,041,852.46
9 31,755,383.06 407572.0335026 1.16 1,029,214.56
10 31,334,768.72 420614.3385747 1.20 1,016,172.26
11 30,900,694.72 434073.997409 1.24 1,002,712.60
12 30,452,730.36 447964.3653261 1.28 988,822.23
13 29,990,431.13 462299.2250166 1.32 974,487.37
14 29,513,338.33 477092.8002171 1.36 959,693.80
15 29,020,978.56 492359.769824 1.41 944,426.83
16 28,512,863.28 508115.2824584 1.45 928,671.31
17 27,988,488.31 524374.9714971 1.50 912,411.62
18 27,447,333.34 541154.970585 1.55 895,631.63
19 26,888,861.41 558471.9296437 1.60 878,314.67
20 26,312,518.38 576343.0313923 1.65 860,443.57
21 25,717,732.37 594786.0083969 1.70 842,000.59
22 25,103,913.21 613819.1606656 1.75 822,967.44
23 24,470,451.83 633461.3738069 1.81 803,325.22
24 23,816,719.70 653732.1377687 1.87 783,054.46
25 23,142,068.13 674651.5661773 1.93 762,135.03
26 22,445,827.71 696240.416295 1.99 740,546.18
27 21,727,307.60 718520.1096164 2.05 718,266.49
28 20,985,794.85 741512.7531241 2.12 695,273.84
29 20,220,553.69 765241.1612241 2.19 671,545.44
30 19,430,824.81 789728.8783833 2.26 647,057.72
31 18,615,824.61 815000.2024915 2.33 621,786.39
32 17,774,744.40 841080.2089713 2.40 595,706.39
33 16,906,749.62 867994.7756583 2.48 568,791.82
34 16,010,979.02 895770.6084794 2.56 541,015.99
35 15,086,543.75 924435.2679507 2.64 512,351.33
36 14,132,526.55 954017.1965252 2.73 482,769.40
37 13,147,980.80 984545.746814 2.81 452,240.85
38 12,131,929.59 1016051.210712 2.90 420,735.39
39 11,083,364.74 1048564.849455 3.00 388,221.75
40 10,001,245.82 1082118.924637 3.09 354,667.67
41 8,884,499.09 1116746.730226 3.19 320,039.87
42 7,732,016.46 1152482.625593 3.29 284,303.97
43 6,542,654.39 1189362.069612 3.40 247,424.53
44 5,315,232.74 1227421.65584 3.51 209,364.94
45 4,048,533.59 1266699.148826 3.62 170,087.45
46 2,741,300.07 1307233.521589 3.73 129,553.07
47 1,392,235.07 1349064.99428 3.85 87,721.60
48 0.00 1392235.074097 3.98 44,551.52
49 - 1,436,786.60 1436786.596468 4.11 0.00
50 - 2,919,550.36 1482763.767555 4.24 - 45,977.17
51 - 4,449,762.57 1530212.208116 4.37 - 93,425.61
52 - 6,028,941.57 1579178.998776 4.51 - 142,392.40
53 - 7,658,654.30 1629712.726737 4.66 - 192,926.13
54 - 9,340,517.83 1681863.533993 4.81 - 245,076.94
55 - 11,076,201.00 1735683.16708 4.96 - 298,896.57
56 - 12,867,426.03 1791225.028427 5.12 - 354,438.43
57 - 14,715,970.26 1848544.229337 5.28 - 411,757.63
58 - 16,623,667.90 1907697.644675 5.45 - 470,911.05
59 - 18,592,411.87 1968743.969305 5.62 - 531,957.37
60 - 20,624,155.65 2031743.776323 5.80 - 594,957.18
55624155.64679 158.926158990833 30,583,040.14
VALOR CUOTAS TOTAL CUOTA
SIN IVA MENSUAL

$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
 $ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 1,436,786.60 $ 1,436,786.60
$ 86,207,195.79 $ 86,207,195.79