Ejecicio Propuesto en Caso Practico Uno

Datos Suministrados
Migel Ana
Ahorro $ 35,000 Mensual Ahorro $ 75,000
20 Años 15
tiempo Tiempo
240 Meses 60
3% EA 4%
Tasa Tasa
2.5% Mensual 1%
VF $ 11,439,906 En 20 Años VF $ 609,644,620

Estudio Para Miguel

Ahorro $ 11,439,906
N per 20 Años
N per 240 Mensual
Em 2.5%
Pago $ 286,762.87
Periodo Pago Fijo Mensual Interes Pago total Saldo
0 $ 11,439,906
1 $ 286,762.87 $ 285,997.64 $ 765.23 $ 11,439,140.30
2 $ 286,762.87 $ 285,978.51 $ 784.36 $ 11,438,355.94
3 $ 286,762.87 $ 285,958.90 $ 803.97 $ 11,437,551.96
4 $ 286,762.87 $ 285,938.80 $ 824.07 $ 11,436,727.89
5 $ 286,762.87 $ 285,918.20 $ 844.67 $ 11,435,883.22
6 $ 286,762.87 $ 285,897.08 $ 865.79 $ 11,435,017.43
7 $ 286,762.87 $ 285,875.44 $ 887.43 $ 11,434,130.00
8 $ 286,762.87 $ 285,853.25 $ 909.62 $ 11,433,220.38
9 $ 286,762.87 $ 285,830.51 $ 932.36 $ 11,432,288.02
10 $ 286,762.87 $ 285,807.20 $ 955.67 $ 11,431,332.35
11 $ 286,762.87 $ 285,783.31 $ 979.56 $ 11,430,352.79
12 $ 286,762.87 $ 285,758.82 $ 1,004.05 $ 11,429,348.73
13 $ 286,762.87 $ 285,733.72 $ 1,029.15 $ 11,428,319.58
14 $ 286,762.87 $ 285,707.99 $ 1,054.88 $ 11,427,264.70
15 $ 286,762.87 $ 285,681.62 $ 1,081.25 $ 11,426,183.45
16 $ 286,762.87 $ 285,654.59 $ 1,108.28 $ 11,425,075.17
17 $ 286,762.87 $ 285,626.88 $ 1,135.99 $ 11,423,939.18
18 $ 286,762.87 $ 285,598.48 $ 1,164.39 $ 11,422,774.79
19 $ 286,762.87 $ 285,569.37 $ 1,193.50 $ 11,421,581.28
20 $ 286,762.87 $ 285,539.53 $ 1,223.34 $ 11,420,357.95
21 $ 286,762.87 $ 285,508.95 $ 1,253.92 $ 11,419,104.03
22 $ 286,762.87 $ 285,477.60 $ 1,285.27 $ 11,417,818.76
23 $ 286,762.87 $ 285,445.47 $ 1,317.40 $ 11,416,501.36
24 $ 286,762.87 $ 285,412.53 $ 1,350.34 $ 11,415,151.02
25 $ 286,762.87 $ 285,378.78 $ 1,384.09 $ 11,413,766.92
26 $ 286,762.87 $ 285,344.17 $ 1,418.70 $ 11,412,348.23
27 $ 286,762.87 $ 285,308.71 $ 1,454.16 $ 11,410,894.06
28 $ 286,762.87 $ 285,272.35 $ 1,490.52 $ 11,409,403.54
29 $ 286,762.87 $ 285,235.09 $ 1,527.78 $ 11,407,875.76
30 $ 286,762.87 $ 285,196.89 $ 1,565.98 $ 11,406,309.79
31 $ 286,762.87 $ 285,157.74 $ 1,605.13 $ 11,404,704.66
32 $ 286,762.87 $ 285,117.62 $ 1,645.25 $ 11,403,059.41
33 $ 286,762.87 $ 285,076.49 $ 1,686.38 $ 11,401,373.02
34 $ 286,762.87 $ 285,034.33 $ 1,728.54 $ 11,399,644.48
35 $ 286,762.87 $ 284,991.11 $ 1,771.76 $ 11,397,872.72
36 $ 286,762.87 $ 284,946.82 $ 1,816.05 $ 11,396,056.67
37 $ 286,762.87 $ 284,901.42 $ 1,861.45 $ 11,394,195.22
38 $ 286,762.87 $ 284,854.88 $ 1,907.99 $ 11,392,287.23
39 $ 286,762.87 $ 284,807.18 $ 1,955.69 $ 11,390,331.54
40 $ 286,762.87 $ 284,758.29 $ 2,004.58 $ 11,388,326.96
41 $ 286,762.87 $ 284,708.17 $ 2,054.70 $ 11,386,272.26
42 $ 286,762.87 $ 284,656.81 $ 2,106.06 $ 11,384,166.20
43 $ 286,762.87 $ 284,604.15 $ 2,158.72 $ 11,382,007.48
44 $ 286,762.87 $ 284,550.19 $ 2,212.68 $ 11,379,794.80
45 $ 286,762.87 $ 284,494.87 $ 2,268.00 $ 11,377,526.80
46 $ 286,762.87 $ 284,438.17 $ 2,324.70 $ 11,375,202.10
47 $ 286,762.87 $ 284,380.05 $ 2,382.82 $ 11,372,819.28
48 $ 286,762.87 $ 284,320.48 $ 2,442.39 $ 11,370,376.89
49 $ 286,762.87 $ 284,259.42 $ 2,503.45 $ 11,367,873.45
50 $ 286,762.87 $ 284,196.84 $ 2,566.03 $ 11,365,307.41
51 $ 286,762.87 $ 284,132.69 $ 2,630.18 $ 11,362,677.23
52 $ 286,762.87 $ 284,066.93 $ 2,695.94 $ 11,359,981.29
53 $ 286,762.87 $ 283,999.53 $ 2,763.34 $ 11,357,217.95
54 $ 286,762.87 $ 283,930.45 $ 2,832.42 $ 11,354,385.53
55 $ 286,762.87 $ 283,859.64 $ 2,903.23 $ 11,351,482.30
56 $ 286,762.87 $ 283,787.06 $ 2,975.81 $ 11,348,506.48
57 $ 286,762.87 $ 283,712.66 $ 3,050.21 $ 11,345,456.28
58 $ 286,762.87 $ 283,636.41 $ 3,126.46 $ 11,342,329.81
59 $ 286,762.87 $ 283,558.25 $ 3,204.62 $ 11,339,125.19
60 $ 286,762.87 $ 283,478.13 $ 3,284.74 $ 11,335,840.45
61 $ 286,762.87 $ 283,396.01 $ 3,366.86 $ 11,332,473.59
62 $ 286,762.87 $ 283,311.84 $ 3,451.03 $ 11,329,022.56
63 $ 286,762.87 $ 283,225.56 $ 3,537.31 $ 11,325,485.25
64 $ 286,762.87 $ 283,137.13 $ 3,625.74 $ 11,321,859.51
65 $ 286,762.87 $ 283,046.49 $ 3,716.38 $ 11,318,143.13
66 $ 286,762.87 $ 282,953.58 $ 3,809.29 $ 11,314,333.84
67 $ 286,762.87 $ 282,858.35 $ 3,904.52 $ 11,310,429.32
68 $ 286,762.87 $ 282,760.73 $ 4,002.14 $ 11,306,427.18
69 $ 286,762.87 $ 282,660.68 $ 4,102.19 $ 11,302,324.99
70 $ 286,762.87 $ 282,558.12 $ 4,204.75 $ 11,298,120.24
71 $ 286,762.87 $ 282,453.01 $ 4,309.86 $ 11,293,810.38
72 $ 286,762.87 $ 282,345.26 $ 4,417.61 $ 11,289,392.77
73 $ 286,762.87 $ 282,234.82 $ 4,528.05 $ 11,284,864.72
74 $ 286,762.87 $ 282,121.62 $ 4,641.25 $ 11,280,223.47
75 $ 286,762.87 $ 282,005.59 $ 4,757.28 $ 11,275,466.18
 76 $ 286,762.87 $ 281,886.65 $ 4,876.22 $ 11,270,589.97
77 $ 286,762.87 $ 281,764.75 $ 4,998.12 $ 11,265,591.85
78 $ 286,762.87 $ 281,639.80 $ 5,123.07 $ 11,260,468.77
79 $ 286,762.87 $ 281,511.72 $ 5,251.15 $ 11,255,217.62
80 $ 286,762.87 $ 281,380.44 $ 5,382.43 $ 11,249,835.19
81 $ 286,762.87 $ 281,245.88 $ 5,516.99 $ 11,244,318.20
82 $ 286,762.87 $ 281,107.96 $ 5,654.91 $ 11,238,663.29
83 $ 286,762.87 $ 280,966.58 $ 5,796.29 $ 11,232,867.00
84 $ 286,762.87 $ 280,821.67 $ 5,941.20 $ 11,226,925.80
85 $ 286,762.87 $ 280,673.15 $ 6,089.72 $ 11,220,836.08
86 $ 286,762.87 $ 280,520.90 $ 6,241.97 $ 11,214,594.11
87 $ 286,762.87 $ 280,364.85 $ 6,398.02 $ 11,208,196.09
88 $ 286,762.87 $ 280,204.90 $ 6,557.97 $ 11,201,638.13
89 $ 286,762.87 $ 280,040.95 $ 6,721.92 $ 11,194,916.21
90 $ 286,762.87 $ 279,872.91 $ 6,889.96 $ 11,188,026.24
91 $ 286,762.87 $ 279,700.66 $ 7,062.21 $ 11,180,964.03
92 $ 286,762.87 $ 279,524.10 $ 7,238.77 $ 11,173,725.26
93 $ 286,762.87 $ 279,343.13 $ 7,419.74 $ 11,166,305.52
94 $ 286,762.87 $ 279,157.64 $ 7,605.23 $ 11,158,700.29
95 $ 286,762.87 $ 278,967.51 $ 7,795.36 $ 11,150,904.93
96 $ 286,762.87 $ 278,772.62 $ 7,990.25 $ 11,142,914.68
97 $ 286,762.87 $ 278,572.87 $ 8,190.00 $ 11,134,724.68
98 $ 286,762.87 $ 278,368.12 $ 8,394.75 $ 11,126,329.93
99 $ 286,762.87 $ 278,158.25 $ 8,604.62 $ 11,117,725.30
100 $ 286,762.87 $ 277,943.13 $ 8,819.74 $ 11,108,905.57
101 $ 286,762.87 $ 277,722.64 $ 9,040.23 $ 11,099,865.34
102 $ 286,762.87 $ 277,496.63 $ 9,266.24 $ 11,090,599.10
103 $ 286,762.87 $ 277,264.98 $ 9,497.89 $ 11,081,101.21
104 $ 286,762.87 $ 277,027.53 $ 9,735.34 $ 11,071,365.87
105 $ 286,762.87 $ 276,784.15 $ 9,978.72 $ 11,061,387.14
106 $ 286,762.87 $ 276,534.68 $ 10,228.19 $ 11,051,158.95
107 $ 286,762.87 $ 276,278.97 $ 10,483.90 $ 11,040,675.06
108 $ 286,762.87 $ 276,016.88 $ 10,745.99 $ 11,029,929.06
109 $ 286,762.87 $ 275,748.23 $ 11,014.64 $ 11,018,914.42
110 $ 286,762.87 $ 275,472.86 $ 11,290.01 $ 11,007,624.41
111 $ 286,762.87 $ 275,190.61 $ 11,572.26 $ 10,996,052.15
112 $ 286,762.87 $ 274,901.30 $ 11,861.57 $ 10,984,190.58
113 $ 286,762.87 $ 274,604.76 $ 12,158.11 $ 10,972,032.48
114 $ 286,762.87 $ 274,300.81 $ 12,462.06 $ 10,959,570.42
115 $ 286,762.87 $ 273,989.26 $ 12,773.61 $ 10,946,796.81
116 $ 286,762.87 $ 273,669.92 $ 13,092.95 $ 10,933,703.86
117 $ 286,762.87 $ 273,342.60 $ 13,420.27 $ 10,920,283.59
118 $ 286,762.87 $ 273,007.09 $ 13,755.78 $ 10,906,527.81
119 $ 286,762.87 $ 272,663.20 $ 14,099.67 $ 10,892,428.13
120 $ 286,762.87 $ 272,310.70 $ 14,452.17 $ 10,877,975.97
121 $ 286,762.87 $ 271,949.40 $ 14,813.47 $ 10,863,162.49
122 $ 286,762.87 $ 271,579.06 $ 15,183.81 $ 10,847,978.69
123 $ 286,762.87 $ 271,199.47 $ 15,563.40 $ 10,832,415.28
124 $ 286,762.87 $ 270,810.38 $ 15,952.49 $ 10,816,462.80
125 $ 286,762.87 $ 270,411.57 $ 16,351.30 $ 10,800,111.50
126 $ 286,762.87 $ 270,002.79 $ 16,760.08 $ 10,783,351.41
127 $ 286,762.87 $ 269,583.79 $ 17,179.08 $ 10,766,172.33
128 $ 286,762.87 $ 269,154.31 $ 17,608.56 $ 10,748,563.77
129 $ 286,762.87 $ 268,714.09 $ 18,048.78 $ 10,730,514.99
130 $ 286,762.87 $ 268,262.87 $ 18,500.00 $ 10,712,015.00
131 $ 286,762.87 $ 267,800.37 $ 18,962.50 $ 10,693,052.50
132 $ 286,762.87 $ 267,326.31 $ 19,436.56 $ 10,673,615.94
133 $ 286,762.87 $ 266,840.40 $ 19,922.47 $ 10,653,693.47
134 $ 286,762.87 $ 266,342.34 $ 20,420.53 $ 10,633,272.94
135 $ 286,762.87 $ 265,831.82 $ 20,931.05 $ 10,612,341.89
136 $ 286,762.87 $ 265,308.55 $ 21,454.32 $ 10,590,887.57
137 $ 286,762.87 $ 264,772.19 $ 21,990.68 $ 10,568,896.89
138 $ 286,762.87 $ 264,222.42 $ 22,540.45 $ 10,546,356.44
139 $ 286,762.87 $ 263,658.91 $ 23,103.96 $ 10,523,252.48
140 $ 286,762.87 $ 263,081.31 $ 23,681.56 $ 10,499,570.92
141 $ 286,762.87 $ 262,489.27 $ 24,273.60 $ 10,475,297.33
142 $ 286,762.87 $ 261,882.43 $ 24,880.44 $ 10,450,416.89
143 $ 286,762.87 $ 261,260.42 $ 25,502.45 $ 10,424,914.44
144 $ 286,762.87 $ 260,622.86 $ 26,140.01 $ 10,398,774.43
145 $ 286,762.87 $ 259,969.36 $ 26,793.51 $ 10,371,980.92
146 $ 286,762.87 $ 259,299.52 $ 27,463.35 $ 10,344,517.58
147 $ 286,762.87 $ 258,612.94 $ 28,149.93 $ 10,316,367.65
148 $ 286,762.87 $ 257,909.19 $ 28,853.68 $ 10,287,513.97
149 $ 286,762.87 $ 257,187.85 $ 29,575.02 $ 10,257,938.95
150 $ 286,762.87 $ 256,448.47 $ 30,314.40 $ 10,227,624.55
151 $ 286,762.87 $ 255,690.61 $ 31,072.26 $ 10,196,552.29
152 $ 286,762.87 $ 254,913.81 $ 31,849.06 $ 10,164,703.23
153 $ 286,762.87 $ 254,117.58 $ 32,645.29 $ 10,132,057.94
154 $ 286,762.87 $ 253,301.45 $ 33,461.42 $ 10,098,596.52
155 $ 286,762.87 $ 252,464.91 $ 34,297.96 $ 10,064,298.56
156 $ 286,762.87 $ 251,607.46 $ 35,155.41 $ 10,029,143.16
157 $ 286,762.87 $ 250,728.58 $ 36,034.29 $ 9,993,108.87
158 $ 286,762.87 $ 249,827.72 $ 36,935.15 $ 9,956,173.72
159 $ 286,762.87 $ 248,904.34 $ 37,858.53 $ 9,918,315.19
160 $ 286,762.87 $ 247,957.88 $ 38,804.99 $ 9,879,510.20
161 $ 286,762.87 $ 246,987.76 $ 39,775.11 $ 9,839,735.09
162 $ 286,762.87 $ 245,993.38 $ 40,769.49 $ 9,798,965.59
163 $ 286,762.87 $ 244,974.14 $ 41,788.73 $ 9,757,176.86
164 $ 286,762.87 $ 243,929.42 $ 42,833.45 $ 9,714,343.42
165 $ 286,762.87 $ 242,858.59 $ 43,904.28 $ 9,670,439.13
166 $ 286,762.87 $ 241,760.98 $ 45,001.89 $ 9,625,437.24
167 $ 286,762.87 $ 240,635.93 $ 46,126.94 $ 9,579,310.30
168 $ 286,762.87 $ 239,482.76 $ 47,280.11 $ 9,532,030.19
169 $ 286,762.87 $ 238,300.75 $ 48,462.12 $ 9,483,568.07
170 $ 286,762.87 $ 237,089.20 $ 49,673.67 $ 9,433,894.40
171 $ 286,762.87 $ 235,847.36 $ 50,915.51 $ 9,382,978.89
172 $ 286,762.87 $ 234,574.47 $ 52,188.40 $ 9,330,790.50
173 $ 286,762.87 $ 233,269.76 $ 53,493.11 $ 9,277,297.39
174 $ 286,762.87 $ 231,932.43 $ 54,830.44 $ 9,222,466.95
175 $ 286,762.87 $ 230,561.67 $ 56,201.20 $ 9,166,265.76
176 $ 286,762.87 $ 229,156.64 $ 57,606.23 $ 9,108,659.53
177 $ 286,762.87 $ 227,716.49 $ 59,046.38 $ 9,049,613.15
178 $ 286,762.87 $ 226,240.33 $ 60,522.54 $ 8,989,090.61
179 $ 286,762.87 $ 224,727.27 $ 62,035.60 $ 8,927,055.00
180 $ 286,762.87 $ 223,176.38 $ 63,586.49 $ 8,863,468.51
181 $ 286,762.87 $ 221,586.71 $ 65,176.16 $ 8,798,292.35
182 $ 286,762.87 $ 219,957.31 $ 66,805.56 $ 8,731,486.79
183 $ 286,762.87 $ 218,287.17 $ 68,475.70 $ 8,663,011.09
184 $ 286,762.87 $ 216,575.28 $ 70,187.59 $ 8,592,823.50
185 $ 286,762.87 $ 214,820.59 $ 71,942.28 $ 8,520,881.21
186 $ 286,762.87 $ 213,022.03 $ 73,740.84 $ 8,447,140.37
187 $ 286,762.87 $ 211,178.51 $ 75,584.36 $ 8,371,556.01
188 $ 286,762.87 $ 209,288.90 $ 77,473.97 $ 8,294,082.04
189 $ 286,762.87 $ 207,352.05 $ 79,410.82 $ 8,214,671.23
190 $ 286,762.87 $ 205,366.78 $ 81,396.09 $ 8,133,275.14
191 $ 286,762.87 $ 203,331.88 $ 83,430.99 $ 8,049,844.14
192 $ 286,762.87 $ 201,246.10 $ 85,516.77 $ 7,964,327.38
193 $ 286,762.87 $ 199,108.18 $ 87,654.69 $ 7,876,672.69
194 $ 286,762.87 $ 196,916.82 $ 89,846.05 $ 7,786,826.64
195 $ 286,762.87 $ 194,670.67 $ 92,092.20 $ 7,694,734.44
196 $ 286,762.87 $ 192,368.36 $ 94,394.51 $ 7,600,339.93
197 $ 286,762.87 $ 190,008.50 $ 96,754.37 $ 7,503,585.55
198 $ 286,762.87 $ 187,589.64 $ 99,173.23 $ 7,404,412.32
199 $ 286,762.87 $ 185,110.31 $ 101,652.56 $ 7,302,759.76
200 $ 286,762.87 $ 182,568.99 $ 104,193.88 $ 7,198,565.89
201 $ 286,762.87 $ 179,964.15 $ 106,798.72 $ 7,091,767.16
202 $ 286,762.87 $ 177,294.18 $ 109,468.69 $ 6,982,298.47
203 $ 286,762.87 $ 174,557.46 $ 112,205.41 $ 6,870,093.06
204 $ 286,762.87 $ 171,752.33 $ 115,010.54 $ 6,755,082.52
205 $ 286,762.87 $ 168,877.06 $ 117,885.81 $ 6,637,196.71
206 $ 286,762.87 $ 165,929.92 $ 120,832.95 $ 6,516,363.76
207 $ 286,762.87 $ 162,909.09 $ 123,853.78 $ 6,392,509.99
208 $ 286,762.87 $ 159,812.75 $ 126,950.12 $ 6,265,559.86
209 $ 286,762.87 $ 156,639.00 $ 130,123.87 $ 6,135,435.99
210 $ 286,762.87 $ 153,385.90 $ 133,376.97 $ 6,002,059.02
211 $ 286,762.87 $ 150,051.48 $ 136,711.39 $ 5,865,347.63
212 $ 286,762.87 $ 146,633.69 $ 140,129.18 $ 5,725,218.45
213 $ 286,762.87 $ 143,130.46 $ 143,632.41 $ 5,581,586.04
214 $ 286,762.87 $ 139,539.65 $ 147,223.22 $ 5,434,362.82
215 $ 286,762.87 $ 135,859.07 $ 150,903.80 $ 5,283,459.02
216 $ 286,762.87 $ 132,086.48 $ 154,676.39 $ 5,128,782.63
217 $ 286,762.87 $ 128,219.57 $ 158,543.30 $ 4,970,239.32
218 $ 286,762.87 $ 124,255.98 $ 162,506.89 $ 4,807,732.43
219 $ 286,762.87 $ 120,193.31 $ 166,569.56 $ 4,641,162.87
 220 $ 286,762.87 $ 116,029.07 $ 170,733.80 $ 4,470,429.08
221 $ 286,762.87 $ 111,760.73 $ 175,002.14 $ 4,295,426.93
222 $ 286,762.87 $ 107,385.67 $ 179,377.20 $ 4,116,049.74
223 $ 286,762.87 $ 102,901.24 $ 183,861.63 $ 3,932,188.11
224 $ 286,762.87 $ 98,304.70 $ 188,458.17 $ 3,743,729.94
225 $ 286,762.87 $ 93,593.25 $ 193,169.62 $ 3,550,560.32
226 $ 286,762.87 $ 88,764.01 $ 197,998.86 $ 3,352,561.46
227 $ 286,762.87 $ 83,814.04 $ 202,948.83 $ 3,149,612.63
228 $ 286,762.87 $ 78,740.32 $ 208,022.55 $ 2,941,590.07
229 $ 286,762.87 $ 73,539.75 $ 213,223.12 $ 2,728,366.95
230 $ 286,762.87 $ 68,209.17 $ 218,553.70 $ 2,509,813.26
231 $ 286,762.87 $ 62,745.33 $ 224,017.54 $ 2,285,795.72
232 $ 286,762.87 $ 57,144.89 $ 229,617.98 $ 2,056,177.74
233 $ 286,762.87 $ 51,404.44 $ 235,358.43 $ 1,820,819.32
234 $ 286,762.87 $ 45,520.48 $ 241,242.39 $ 1,579,576.93
235 $ 286,762.87 $ 39,489.42 $ 247,273.45 $ 1,332,303.48
236 $ 286,762.87 $ 33,307.59 $ 253,455.28 $ 1,078,848.20
237 $ 286,762.87 $ 26,971.20 $ 259,791.67 $ 819,056.53
238 $ 286,762.87 $ 20,476.41 $ 266,286.46 $ 552,770.08
239 $ 286,762.87 $ 13,819.25 $ 272,943.62 $ 279,826.46
240 $ 286,762.87 $ 6,995.66 $ 279,767.21 $ 59.25

El pago fijo mensual otorgado por la fidiucia a Miguel sera de 286762,87 pesos

Estudio Para Ana

Ahorro $ 6,096,446.90
N per 20 Años
N per 240 meses
Em 2.5%
Pago $152,818.96
Periodo Pago Fijo Mensual Interes Pago total Saldo
0 $ 6,096,446.90
1 $152,818.96 $ 152,411.17 $407.79 $ 6,096,039.11
2 $152,818.96 $ 152,400.98 $417.98 $ 6,095,621.13
3 $152,818.96 $ 152,390.53 $428.43 $ 6,095,192.70
4 $152,818.96 $ 152,379.82 $439.14 $ 6,094,753.56
5 $152,818.96 $ 152,368.84 $450.12 $ 6,094,303.43
6 $152,818.96 $ 152,357.59 $461.37 $ 6,093,842.06
7 $152,818.96 $ 152,346.05 $472.91 $ 6,093,369.15
8 $152,818.96 $ 152,334.23 $484.73 $ 6,092,884.42
9 $152,818.96 $ 152,322.11 $496.85 $ 6,092,387.57
10 $152,818.96 $ 152,309.69 $509.27 $ 6,091,878.30
11 $152,818.96 $ 152,296.96 $522.00 $ 6,091,356.30
12 $152,818.96 $ 152,283.91 $535.05 $ 6,090,821.25
13 $152,818.96 $ 152,270.53 $548.43 $ 6,090,272.82
14 $152,818.96 $ 152,256.82 $562.14 $ 6,089,710.68
15 $152,818.96 $ 152,242.77 $576.19 $ 6,089,134.48
16 $152,818.96 $ 152,228.36 $590.60 $ 6,088,543.89
17 $152,818.96 $ 152,213.60 $605.36 $ 6,087,938.52
18 $152,818.96 $ 152,198.46 $620.50 $ 6,087,318.03
19 $152,818.96 $ 152,182.95 $636.01 $ 6,086,682.02
20 $152,818.96 $ 152,167.05 $651.91 $ 6,086,030.11
21 $152,818.96 $ 152,150.75 $668.21 $ 6,085,361.90
22 $152,818.96 $ 152,134.05 $684.91 $ 6,084,676.99
23 $152,818.96 $ 152,116.92 $702.04 $ 6,083,974.95
24 $152,818.96 $ 152,099.37 $719.59 $ 6,083,255.37
25 $152,818.96 $ 152,081.38 $737.58 $ 6,082,517.79
26 $152,818.96 $ 152,062.94 $756.02 $ 6,081,761.78
27 $152,818.96 $ 152,044.04 $774.92 $ 6,080,986.86
28 $152,818.96 $ 152,024.67 $794.29 $ 6,080,192.57
29 $152,818.96 $ 152,004.81 $814.15 $ 6,079,378.43
30 $152,818.96 $ 151,984.46 $834.50 $ 6,078,543.93
31 $152,818.96 $ 151,963.60 $855.36 $ 6,077,688.56
32 $152,818.96 $ 151,942.21 $876.75 $ 6,076,811.82
33 $152,818.96 $ 151,920.30 $898.66 $ 6,075,913.15
34 $152,818.96 $ 151,897.83 $921.13 $ 6,074,992.02
35 $152,818.96 $ 151,874.80 $944.16 $ 6,074,047.86
36 $152,818.96 $ 151,851.20 $967.76 $ 6,073,080.10
37 $152,818.96 $ 151,827.00 $991.96 $ 6,072,088.14
38 $152,818.96 $ 151,802.20 $1,016.76 $ 6,071,071.39
39 $152,818.96 $ 151,776.78 $1,042.18 $ 6,070,029.21
40 $152,818.96 $ 151,750.73 $1,068.23 $ 6,068,960.98
41 $152,818.96 $ 151,724.02 $1,094.94 $ 6,067,866.05
42 $152,818.96 $ 151,696.65 $1,122.31 $ 6,066,743.74
43 $152,818.96 $ 151,668.59 $1,150.37 $ 6,065,593.37
44 $152,818.96 $ 151,639.83 $1,179.13 $ 6,064,414.24
45 $152,818.96 $ 151,610.36 $1,208.60 $ 6,063,205.64
46 $152,818.96 $ 151,580.14 $1,238.82 $ 6,061,966.82
47 $152,818.96 $ 151,549.17 $1,269.79 $ 6,060,697.03
48 $152,818.96 $ 151,517.43 $1,301.53 $ 6,059,395.50
49 $152,818.96 $ 151,484.89 $1,334.07 $ 6,058,061.43
50 $152,818.96 $ 151,451.54 $1,367.42 $ 6,056,694.00
51 $152,818.96 $ 151,417.35 $1,401.61 $ 6,055,292.39
52 $152,818.96 $ 151,382.31 $1,436.65 $ 6,053,855.74
53 $152,818.96 $ 151,346.39 $1,472.57 $ 6,052,383.17
54 $152,818.96 $ 151,309.58 $1,509.38 $ 6,050,873.79
55 $152,818.96 $ 151,271.84 $1,547.12 $ 6,049,326.68
56 $152,818.96 $ 151,233.17 $1,585.79 $ 6,047,740.89
57 $152,818.96 $ 151,193.52 $1,625.44 $ 6,046,115.45
58 $152,818.96 $ 151,152.89 $1,666.07 $ 6,044,449.37
59 $152,818.96 $ 151,111.23 $1,707.73 $ 6,042,741.65
60 $152,818.96 $ 151,068.54 $1,750.42 $ 6,040,991.23
61 $152,818.96 $ 151,024.78 $1,794.18 $ 6,039,197.05
62 $152,818.96 $ 150,979.93 $1,839.03 $ 6,037,358.02
63 $152,818.96 $ 150,933.95 $1,885.01 $ 6,035,473.01
 64 $152,818.96 $ 150,886.83 $1,932.13 $ 6,033,540.87
65 $152,818.96 $ 150,838.52 $1,980.44 $ 6,031,560.43
66 $152,818.96 $ 150,789.01 $2,029.95 $ 6,029,530.48
67 $152,818.96 $ 150,738.26 $2,080.70 $ 6,027,449.79
68 $152,818.96 $ 150,686.24 $2,132.72 $ 6,025,317.07
69 $152,818.96 $ 150,632.93 $2,186.03 $ 6,023,131.04
70 $152,818.96 $ 150,578.28 $2,240.68 $ 6,020,890.35
71 $152,818.96 $ 150,522.26 $2,296.70 $ 6,018,593.65
72 $152,818.96 $ 150,464.84 $2,354.12 $ 6,016,239.53
73 $152,818.96 $ 150,405.99 $2,412.97 $ 6,013,826.56
74 $152,818.96 $ 150,345.66 $2,473.30 $ 6,011,353.27
75 $152,818.96 $ 150,283.83 $2,535.13 $ 6,008,818.14
76 $152,818.96 $ 150,220.45 $2,598.51 $ 6,006,219.63
77 $152,818.96 $ 150,155.49 $2,663.47 $ 6,003,556.16
78 $152,818.96 $ 150,088.90 $2,730.06 $ 6,000,826.11
79 $152,818.96 $ 150,020.65 $2,798.31 $ 5,998,027.80
80 $152,818.96 $ 149,950.69 $2,868.27 $ 5,995,159.53
81 $152,818.96 $ 149,878.99 $2,939.97 $ 5,992,219.56
82 $152,818.96 $ 149,805.49 $3,013.47 $ 5,989,206.09
83 $152,818.96 $ 149,730.15 $3,088.81 $ 5,986,117.28
84 $152,818.96 $ 149,652.93 $3,166.03 $ 5,982,951.26
85 $152,818.96 $ 149,573.78 $3,245.18 $ 5,979,706.08
86 $152,818.96 $ 149,492.65 $3,326.31 $ 5,976,379.77
87 $152,818.96 $ 149,409.49 $3,409.47 $ 5,972,970.30
88 $152,818.96 $ 149,324.26 $3,494.70 $ 5,969,475.60
89 $152,818.96 $ 149,236.89 $3,582.07 $ 5,965,893.53
90 $152,818.96 $ 149,147.34 $3,671.62 $ 5,962,221.91
91 $152,818.96 $ 149,055.55 $3,763.41 $ 5,958,458.50
92 $152,818.96 $ 148,961.46 $3,857.50 $ 5,954,601.00
93 $152,818.96 $ 148,865.03 $3,953.93 $ 5,950,647.07
94 $152,818.96 $ 148,766.18 $4,052.78 $ 5,946,594.28
95 $152,818.96 $ 148,664.86 $4,154.10 $ 5,942,440.18
96 $152,818.96 $ 148,561.00 $4,257.96 $ 5,938,182.22
97 $152,818.96 $ 148,454.56 $4,364.40 $ 5,933,817.82
98 $152,818.96 $ 148,345.45 $4,473.51 $ 5,929,344.30
99 $152,818.96 $ 148,233.61 $4,585.35 $ 5,924,758.95
100 $152,818.96 $ 148,118.97 $4,699.99 $ 5,920,058.97
101 $152,818.96 $ 148,001.47 $4,817.49 $ 5,915,241.48
102 $152,818.96 $ 147,881.04 $4,937.92 $ 5,910,303.56
103 $152,818.96 $ 147,757.59 $5,061.37 $ 5,905,242.19
104 $152,818.96 $ 147,631.05 $5,187.91 $ 5,900,054.28
105 $152,818.96 $ 147,501.36 $5,317.60 $ 5,894,736.68
106 $152,818.96 $ 147,368.42 $5,450.54 $ 5,889,286.13
107 $152,818.96 $ 147,232.15 $5,586.81 $ 5,883,699.33
108 $152,818.96 $ 147,092.48 $5,726.48 $ 5,877,972.85
109 $152,818.96 $ 146,949.32 $5,869.64 $ 5,872,103.21
110 $152,818.96 $ 146,802.58 $6,016.38 $ 5,866,086.83
111 $152,818.96 $ 146,652.17 $6,166.79 $ 5,859,920.04
112 $152,818.96 $ 146,498.00 $6,320.96 $ 5,853,599.08
113 $152,818.96 $ 146,339.98 $6,478.98 $ 5,847,120.10
114 $152,818.96 $ 146,178.00 $6,640.96 $ 5,840,479.14
115 $152,818.96 $ 146,011.98 $6,806.98 $ 5,833,672.16
116 $152,818.96 $ 145,841.80 $6,977.16 $ 5,826,695.01
117 $152,818.96 $ 145,667.38 $7,151.58 $ 5,819,543.42
118 $152,818.96 $ 145,488.59 $7,330.37 $ 5,812,213.05
119 $152,818.96 $ 145,305.33 $7,513.63 $ 5,804,699.41
120 $152,818.96 $ 145,117.49 $7,701.47 $ 5,796,997.94
121 $152,818.96 $ 144,924.95 $7,894.01 $ 5,789,103.93
122 $152,818.96 $ 144,727.60 $8,091.36 $ 5,781,012.57
123 $152,818.96 $ 144,525.31 $8,293.65 $ 5,772,718.92
124 $152,818.96 $ 144,317.97 $8,500.99 $ 5,764,217.93
125 $152,818.96 $ 144,105.45 $8,713.51 $ 5,755,504.42
126 $152,818.96 $ 143,887.61 $8,931.35 $ 5,746,573.07
127 $152,818.96 $ 143,664.33 $9,154.63 $ 5,737,418.44
128 $152,818.96 $ 143,435.46 $9,383.50 $ 5,728,034.94
129 $152,818.96 $ 143,200.87 $9,618.09 $ 5,718,416.85
130 $152,818.96 $ 142,960.42 $9,858.54 $ 5,708,558.31
131 $152,818.96 $ 142,713.96 $10,105.00 $ 5,698,453.31
132 $152,818.96 $ 142,461.33 $10,357.63 $ 5,688,095.68
133 $152,818.96 $ 142,202.39 $10,616.57 $ 5,677,479.12
134 $152,818.96 $ 141,936.98 $10,881.98 $ 5,666,597.13
135 $152,818.96 $ 141,664.93 $11,154.03 $ 5,655,443.10
136 $152,818.96 $ 141,386.08 $11,432.88 $ 5,644,010.22
137 $152,818.96 $ 141,100.26 $11,718.70 $ 5,632,291.52
138 $152,818.96 $ 140,807.29 $12,011.67 $ 5,620,279.84
139 $152,818.96 $ 140,507.00 $12,311.96 $ 5,607,967.88
140 $152,818.96 $ 140,199.20 $12,619.76 $ 5,595,348.12
141 $152,818.96 $ 139,883.70 $12,935.26 $ 5,582,412.86
142 $152,818.96 $ 139,560.32 $13,258.64 $ 5,569,154.22
143 $152,818.96 $ 139,228.86 $13,590.10 $ 5,555,564.12
144 $152,818.96 $ 138,889.10 $13,929.86 $ 5,541,634.26
145 $152,818.96 $ 138,540.86 $14,278.10 $ 5,527,356.16
146 $152,818.96 $ 138,183.90 $14,635.06 $ 5,512,721.10
147 $152,818.96 $ 137,818.03 $15,000.93 $ 5,497,720.17
148 $152,818.96 $ 137,443.00 $15,375.96 $ 5,482,344.21
149 $152,818.96 $ 137,058.61 $15,760.35 $ 5,466,583.86
150 $152,818.96 $ 136,664.60 $16,154.36 $ 5,450,429.49
151 $152,818.96 $ 136,260.74 $16,558.22 $ 5,433,871.27
152 $152,818.96 $ 135,846.78 $16,972.18 $ 5,416,899.09
153 $152,818.96 $ 135,422.48 $17,396.48 $ 5,399,502.61
154 $152,818.96 $ 134,987.57 $17,831.39 $ 5,381,671.22
155 $152,818.96 $ 134,541.78 $18,277.18 $ 5,363,394.04
156 $152,818.96 $ 134,084.85 $18,734.11 $ 5,344,659.93
157 $152,818.96 $ 133,616.50 $19,202.46 $ 5,325,457.47
158 $152,818.96 $ 133,136.44 $19,682.52 $ 5,305,774.94
159 $152,818.96 $ 132,644.37 $20,174.59 $ 5,285,600.36
160 $152,818.96 $ 132,140.01 $20,678.95 $ 5,264,921.40
161 $152,818.96 $ 131,623.04 $21,195.92 $ 5,243,725.48
162 $152,818.96 $ 131,093.14 $21,725.82 $ 5,221,999.66
163 $152,818.96 $ 130,549.99 $22,268.97 $ 5,199,730.69
164 $152,818.96 $ 129,993.27 $22,825.69 $ 5,176,905.00
165 $152,818.96 $ 129,422.62 $23,396.34 $ 5,153,508.66
166 $152,818.96 $ 128,837.72 $23,981.24 $ 5,129,527.42
167 $152,818.96 $ 128,238.19 $24,580.77 $ 5,104,946.64
168 $152,818.96 $ 127,623.67 $25,195.29 $ 5,079,751.35
169 $152,818.96 $ 126,993.78 $25,825.18 $ 5,053,926.17
170 $152,818.96 $ 126,348.15 $26,470.81 $ 5,027,455.37
171 $152,818.96 $ 125,686.38 $27,132.58 $ 5,000,322.79
172 $152,818.96 $ 125,008.07 $27,810.89 $ 4,972,511.90
173 $152,818.96 $ 124,312.80 $28,506.16 $ 4,944,005.74
174 $152,818.96 $ 123,600.14 $29,218.82 $ 4,914,786.92
175 $152,818.96 $ 122,869.67 $29,949.29 $ 4,884,837.63
176 $152,818.96 $ 122,120.94 $30,698.02 $ 4,854,139.61
177 $152,818.96 $ 121,353.49 $31,465.47 $ 4,822,674.15
178 $152,818.96 $ 120,566.85 $32,252.11 $ 4,790,422.04
179 $152,818.96 $ 119,760.55 $33,058.41 $ 4,757,363.63
180 $152,818.96 $ 118,934.09 $33,884.87 $ 4,723,478.76
181 $152,818.96 $ 118,086.97 $34,731.99 $ 4,688,746.77
182 $152,818.96 $ 117,218.67 $35,600.29 $ 4,653,146.48
183 $152,818.96 $ 116,328.66 $36,490.30 $ 4,616,656.18
184 $152,818.96 $ 115,416.40 $37,402.56 $ 4,579,253.63
185 $152,818.96 $ 114,481.34 $38,337.62 $ 4,540,916.01
186 $152,818.96 $ 113,522.90 $39,296.06 $ 4,501,619.95
187 $152,818.96 $ 112,540.50 $40,278.46 $ 4,461,341.48
188 $152,818.96 $ 111,533.54 $41,285.42 $ 4,420,056.06
189 $152,818.96 $ 110,501.40 $42,317.56 $ 4,377,738.50
190 $152,818.96 $ 109,443.46 $43,375.50 $ 4,334,363.01
191 $152,818.96 $ 108,359.08 $44,459.88 $ 4,289,903.12
192 $152,818.96 $ 107,247.58 $45,571.38 $ 4,244,331.74
193 $152,818.96 $ 106,108.29 $46,710.67 $ 4,197,621.07
194 $152,818.96 $ 104,940.53 $47,878.43 $ 4,149,742.64
195 $152,818.96 $ 103,743.57 $49,075.39 $ 4,100,667.25
196 $152,818.96 $ 102,516.68 $50,302.28 $ 4,050,364.97
197 $152,818.96 $ 101,259.12 $51,559.84 $ 3,998,805.13
198 $152,818.96 $ 99,970.13 $52,848.83 $ 3,945,956.30
199 $152,818.96 $ 98,648.91 $54,170.05 $ 3,891,786.25
200 $152,818.96 $ 97,294.66 $55,524.30 $ 3,836,261.94
201 $152,818.96 $ 95,906.55 $56,912.41 $ 3,779,349.53
202 $152,818.96 $ 94,483.74 $58,335.22 $ 3,721,014.31
203 $152,818.96 $ 93,025.36 $59,793.60 $ 3,661,220.71
204 $152,818.96 $ 91,530.52 $61,288.44 $ 3,599,932.26
205 $152,818.96 $ 89,998.31 $62,820.65 $ 3,537,111.61
206 $152,818.96 $ 88,427.79 $64,391.17 $ 3,472,720.44
207 $152,818.96 $ 86,818.01 $66,000.95 $ 3,406,719.49
208 $152,818.96 $ 85,167.99 $67,650.97 $ 3,339,068.52
209 $152,818.96 $ 83,476.71 $69,342.25 $ 3,269,726.27
210 $152,818.96 $ 81,743.16 $71,075.80 $ 3,198,650.47
211 $152,818.96 $ 79,966.26 $72,852.70 $ 3,125,797.77
212 $152,818.96 $ 78,144.94 $74,674.02 $ 3,051,123.76
213 $152,818.96 $ 76,278.09 $76,540.87 $ 2,974,582.89
214 $152,818.96 $ 74,364.57 $78,454.39 $ 2,896,128.50
215 $152,818.96 $ 72,403.21 $80,415.75 $ 2,815,712.75
216 $152,818.96 $ 70,392.82 $82,426.14 $ 2,733,286.61
217 $152,818.96 $ 68,332.17 $84,486.79 $ 2,648,799.82
218 $152,818.96 $ 66,220.00 $86,598.96 $ 2,562,200.85
219 $152,818.96 $ 64,055.02 $88,763.94 $ 2,473,436.92
220 $152,818.96 $ 61,835.92 $90,983.04 $ 2,382,453.88
221 $152,818.96 $ 59,561.35 $93,257.61 $ 2,289,196.27
222 $152,818.96 $ 57,229.91 $95,589.05 $ 2,193,607.21
223 $152,818.96 $ 54,840.18 $97,978.78 $ 2,095,628.43
224 $152,818.96 $ 52,390.71 $100,428.25 $ 1,995,200.18
225 $152,818.96 $ 49,880.00 $102,938.96 $ 1,892,261.23
226 $152,818.96 $ 47,306.53 $105,512.43 $ 1,786,748.80
227 $152,818.96 $ 44,668.72 $108,150.24 $ 1,678,598.56
228 $152,818.96 $ 41,964.96 $110,854.00 $ 1,567,744.56
229 $152,818.96 $ 39,193.61 $113,625.35 $ 1,454,119.22
230 $152,818.96 $ 36,352.98 $116,465.98 $ 1,337,653.24
231 $152,818.96 $ 33,441.33 $119,377.63 $ 1,218,275.61
232 $152,818.96 $ 30,456.89 $122,362.07 $ 1,095,913.54
233 $152,818.96 $ 27,397.84 $125,421.12 $ 970,492.42
234 $152,818.96 $ 24,262.31 $128,556.65 $ 841,935.77
235 $152,818.96 $ 21,048.39 $131,770.57 $ 710,165.20
236 $152,818.96 $ 17,754.13 $135,064.83 $ 575,100.37
237 $152,818.96 $ 14,377.51 $138,441.45 $ 436,658.92
238 $152,818.96 $ 10,916.47 $141,902.49 $ 294,756.43
239 $152,818.96 $ 7,368.91 $145,450.05 $ 149,306.38
240 $152,818.96 $ 3,732.66 $149,086.30 $ 220.08

El pago fijo mensual otorgado por la fidiucia a Ana sera de 153.130,63 pesos
0