Amortizacion con cuota fija (PESOS)

VARIABLE DATOS RESULTADO LAS ANUALIDADES SE TRABAJAN CON L

VP $ 150,000,000 AÑOS
NPER 240
VF
PAGO $ 1,472,465.08 ESTE UN EJMPLO DE UNA CASA V
IP 1% MILLONESEN UN PLAZO DE PAGO A 20
K 12 DE 10,25% Y UN
TN 10%
TEFF

PERIODO SALDO INICIAL INTERESES CUOTA AMORTIZACION

1 $ 150,000,000 $ 1,281,250 $ 1,517,465.08 $ 191,215
2 $ 149,808,784.92 $ 1,279,617 $ 1,517,407.72 $ 192,848
3 $ 149,615,936.54 $ 1,277,969 $ 1,517,349.86 $ 194,496
4 $ 149,421,440.92 $ 1,276,308 $ 1,517,291.51 $ 196,157
5 $ 149,225,283.98 $ 1,274,633 $ 1,517,232.67 $ 197,832
6 $ 149,027,451.54 $ 1,272,943 $ 1,517,173.32 $ 199,522
7 $ 148,827,929.27 $ 1,271,239 $ 1,517,113.46 $ 201,227
8 $ 148,626,702.75 $ 1,269,520 $ 1,517,053.09 $ 202,945
9 $ 148,423,757.42 $ 1,267,786 $ 1,516,992.21 $ 204,679
10 $ 148,219,078.61 $ 1,266,038 $ 1,516,930.80 $ 206,427
11 $ 148,012,651.49 $ 1,264,275 $ 1,516,868.88 $ 208,190
12 $ 147,804,461.14 $ 1,262,496 $ 1,516,806.42 $ 209,969
13 $ 147,594,492.50 $ 1,260,703 $ 1,516,743.43 $ 211,762
14 $ 147,382,730.37 $ 1,258,894 $ 1,516,679.90 $ 213,571
15 $ 147,169,159.45 $ 1,257,070 $ 1,516,615.83 $ 215,395
16 $ 146,953,764.27 $ 1,255,230 $ 1,516,551.21 $ 217,235
17 $ 146,736,529.26 $ 1,253,375 $ 1,516,486.04 $ 219,091
18 $ 146,517,438.70 $ 1,251,503 $ 1,516,420.31 $ 220,962
19 $ 146,296,476.74 $ 1,249,616 $ 1,516,354.02 $ 222,849
20 $ 146,073,627.40 $ 1,247,712 $ 1,516,287.17 $ 224,753
21 $ 145,848,874.55 $ 1,245,792 $ 1,516,219.74 $ 226,673
22 $ 145,622,201.94 $ 1,243,856 $ 1,516,151.74 $ 228,609
23 $ 145,393,593.17 $ 1,241,904 $ 1,516,083.16 $ 230,561
24 $ 145,163,031.70 $ 1,239,934 $ 1,516,013.99 $ 232,531
25 $ 144,930,500.85 $ 1,237,948 $ 1,515,944.23 $ 234,517
26 $ 144,695,983.80 $ 1,235,945 $ 1,515,873.88 $ 236,520
27 $ 144,459,463.58 $ 1,233,925 $ 1,515,802.92 $ 238,540
28 $ 144,220,923.08 $ 1,231,887 $ 1,515,731.36 $ 240,578
29 $ 143,980,345.05 $ 1,229,832 $ 1,515,659.18 $ 242,633
30 $ 143,737,712.09 $ 1,227,760 $ 1,515,586.39 $ 244,705
31 $ 143,493,006.63 $ 1,225,669 $ 1,515,512.98 $ 246,796
32 $ 143,246,210.98 $ 1,223,561 $ 1,515,438.94 $ 248,904
33 $ 142,997,307.29 $ 1,221,435 $ 1,515,364.27 $ 251,030
34 $ 142,746,277.54 $ 1,219,291 $ 1,515,288.96 $ 253,174
35 $ 142,493,103.58 $ 1,217,129 $ 1,515,213.01 $ 255,336
36 $ 142,237,767.09 $ 1,214,948 $ 1,515,136.41 $ 257,517
37 $ 141,980,249.60 $ 1,212,748 $ 1,515,059.16 $ 259,717
38 $ 141,720,532.49 $ 1,210,530 $ 1,514,981.24 $ 261,936
39 $ 141,458,596.96 $ 1,208,292 $ 1,514,902.66 $ 264,173
40 $ 141,194,424.06 $ 1,206,036 $ 1,514,823.41 $ 266,429
41 $ 140,927,994.68 $ 1,203,760 $ 1,514,743.48 $ 268,705
42 $ 140,659,289.56 $ 1,201,465 $ 1,514,662.87 $ 271,000
43 $ 140,388,289.24 $ 1,199,150 $ 1,514,581.57 $ 273,315
44 $ 140,114,974.13 $ 1,196,815 $ 1,514,499.57 $ 275,650
45 $ 139,839,324.46 $ 1,194,461 $ 1,514,416.88 $ 278,004
46 $ 139,561,320.27 $ 1,192,086 $ 1,514,333.48 $ 280,379
47 $ 139,280,941.47 $ 1,189,691 $ 1,514,249.36 $ 282,774
48 $ 138,998,167.76 $ 1,187,276 $ 1,514,164.53 $ 285,189
49 $ 138,712,978.70 $ 1,184,840 $ 1,514,078.97 $ 287,625
50 $ 138,425,353.65 $ 1,182,383 $ 1,513,992.69 $ 290,082
51 $ 138,135,271.79 $ 1,179,905 $ 1,513,905.66 $ 292,560
52 $ 137,842,712.16 $ 1,177,406 $ 1,513,817.89 $ 295,059
53 $ 137,547,653.58 $ 1,174,886 $ 1,513,729.38 $ 297,579
54 $ 137,250,074.71 $ 1,172,344 $ 1,513,640.10 $ 300,121
55 $ 136,949,954.01 $ 1,169,781 $ 1,513,550.07 $ 302,684
56 $ 136,647,269.79 $ 1,167,195 $ 1,513,459.26 $ 305,270
57 $ 136,342,000.14 $ 1,164,588 $ 1,513,367.68 $ 307,877
58 $ 136,034,122.98 $ 1,161,958 $ 1,513,275.32 $ 310,507
59 $ 135,723,616.03 $ 1,159,306 $ 1,513,182.17 $ 313,159
60 $ 135,410,456.84 $ 1,156,631 $ 1,513,088.22 $ 315,834
61 $ 135,094,622.74 $ 1,153,933 $ 1,512,993.47 $ 318,532
62 $ 134,776,090.90 $ 1,151,212 $ 1,512,897.91 $ 321,253
63 $ 134,454,838.26 $ 1,148,468 $ 1,512,801.53 $ 323,997
64 $ 134,130,841.59 $ 1,145,701 $ 1,512,704.33 $ 326,764
65 $ 133,804,077.45 $ 1,142,910 $ 1,512,606.30 $ 329,555
66 $ 133,474,522.20 $ 1,140,095 $ 1,512,507.44 $ 332,370
67 $ 133,142,151.99 $ 1,137,256 $ 1,512,407.73 $ 335,209
68 $ 132,806,942.79 $ 1,134,393 $ 1,512,307.16 $ 338,072
69 $ 132,468,870.35 $ 1,131,505 $ 1,512,205.74 $ 340,960
70 $ 132,127,910.20 $ 1,128,593 $ 1,512,103.45 $ 343,873
71 $ 131,784,037.69 $ 1,125,655 $ 1,512,000.29 $ 346,810
72 $ 131,437,227.93 $ 1,122,693 $ 1,511,896.25 $ 349,772
73 $ 131,087,455.84 $ 1,119,705 $ 1,511,791.32 $ 352,760
74 $ 130,734,696.11 $ 1,116,692 $ 1,511,685.49 $ 355,773
75 $ 130,378,923.23 $ 1,113,653 $ 1,511,578.76 $ 358,812
 76 $ 130,020,111.45 $ 1,110,588 $ 1,511,471.11 $ 361,877
77 $ 129,658,234.82 $ 1,107,497 $ 1,511,362.55 $ 364,968
78 $ 129,293,267.16 $ 1,104,380 $ 1,511,253.06 $ 368,085
79 $ 128,925,182.07 $ 1,101,236 $ 1,511,142.64 $ 371,229
80 $ 128,553,952.92 $ 1,098,065 $ 1,511,031.27 $ 374,400
81 $ 128,179,552.85 $ 1,094,867 $ 1,510,918.95 $ 377,598
82 $ 127,801,954.79 $ 1,091,642 $ 1,510,805.67 $ 380,823
83 $ 127,421,131.40 $ 1,088,389 $ 1,510,691.42 $ 384,076
84 $ 127,037,055.15 $ 1,085,108 $ 1,510,576.20 $ 387,357
85 $ 126,649,698.25 $ 1,081,800 $ 1,510,459.99 $ 390,666
86 $ 126,259,032.68 $ 1,078,463 $ 1,510,342.79 $ 394,003
87 $ 125,865,030.17 $ 1,075,097 $ 1,510,224.59 $ 397,368
88 $ 125,467,662.22 $ 1,071,703 $ 1,510,105.38 $ 400,762
89 $ 125,066,900.09 $ 1,068,280 $ 1,509,985.15 $ 404,185
90 $ 124,662,714.78 $ 1,064,827 $ 1,509,863.89 $ 407,638
91 $ 124,255,077.06 $ 1,061,345 $ 1,509,741.60 $ 411,120
92 $ 123,843,957.42 $ 1,057,834 $ 1,509,618.27 $ 414,631
93 $ 123,429,326.15 $ 1,054,292 $ 1,509,493.88 $ 418,173
94 $ 123,011,153.23 $ 1,050,720 $ 1,509,368.43 $ 421,745
95 $ 122,589,408.41 $ 1,047,118 $ 1,509,241.90 $ 425,347
96 $ 122,164,061.20 $ 1,043,485 $ 1,509,114.30 $ 428,980
97 $ 121,735,080.81 $ 1,039,820 $ 1,508,985.60 $ 432,645
98 $ 121,302,436.21 $ 1,036,125 $ 1,508,855.81 $ 436,340
99 $ 120,866,096.10 $ 1,032,398 $ 1,508,724.91 $ 440,067
100 $ 120,426,028.93 $ 1,028,639 $ 1,508,592.89 $ 443,826
101 $ 119,982,202.84 $ 1,024,848 $ 1,508,459.74 $ 447,617
102 $ 119,534,585.75 $ 1,021,025 $ 1,508,325.46 $ 451,440
103 $ 119,083,145.25 $ 1,017,169 $ 1,508,190.02 $ 455,297
104 $ 118,627,848.70 $ 1,013,280 $ 1,508,053.44 $ 459,186
105 $ 118,168,663.16 $ 1,009,357 $ 1,507,915.68 $ 463,108
106 $ 117,705,555.41 $ 1,005,402 $ 1,507,776.75 $ 467,063
107 $ 117,238,491.95 $ 1,001,412 $ 1,507,636.63 $ 471,053
108 $ 116,767,438.99 $ 997,389 $ 1,507,495.31 $ 475,077
109 $ 116,292,362.45 $ 993,331 $ 1,507,352.79 $ 479,134
110 $ 115,813,227.97 $ 989,238 $ 1,507,209.05 $ 483,227
111 $ 115,330,000.88 $ 985,110 $ 1,507,064.08 $ 487,355
112 $ 114,842,646.22 $ 980,948 $ 1,506,917.87 $ 491,517
113 $ 114,351,128.74 $ 976,749 $ 1,506,770.42 $ 495,716
114 $ 113,855,412.89 $ 972,515 $ 1,506,621.70 $ 499,950
115 $ 113,355,462.79 $ 968,245 $ 1,506,471.72 $ 504,221
116 $ 112,851,242.29 $ 963,938 $ 1,506,320.45 $ 508,527
117 $ 112,342,714.90 $ 959,594 $ 1,506,167.89 $ 512,871
118 $ 111,829,843.85 $ 955,213 $ 1,506,014.03 $ 517,252
119 $ 111,312,592.01 $ 950,795 $ 1,505,858.86 $ 521,670
120 $ 110,790,921.99 $ 946,339 $ 1,505,702.36 $ 526,126
121 $ 110,264,796.04 $ 941,845 $ 1,505,544.52 $ 530,620
122 $ 109,734,176.09 $ 937,313 $ 1,505,385.33 $ 535,152
123 $ 109,199,023.76 $ 932,742 $ 1,505,224.79 $ 539,723
124 $ 108,659,300.34 $ 928,132 $ 1,505,062.87 $ 544,334
125 $ 108,114,966.79 $ 923,482 $ 1,504,899.57 $ 548,983
126 $ 107,565,983.71 $ 918,793 $ 1,504,734.88 $ 553,672
127 $ 107,012,311.41 $ 914,063 $ 1,504,568.77 $ 558,402
128 $ 106,453,909.82 $ 909,294 $ 1,504,401.25 $ 563,171
129 $ 105,890,738.56 $ 904,483 $ 1,504,232.30 $ 567,982
130 $ 105,322,756.87 $ 899,632 $ 1,504,061.91 $ 572,833
131 $ 104,749,923.67 $ 894,739 $ 1,503,890.06 $ 577,726
132 $ 104,172,197.52 $ 889,804 $ 1,503,716.74 $ 582,661
133 $ 103,589,536.63 $ 884,827 $ 1,503,541.94 $ 587,638
134 $ 103,001,898.84 $ 879,808 $ 1,503,365.65 $ 592,657
135 $ 102,409,241.64 $ 874,746 $ 1,503,187.85 $ 597,719
136 $ 101,811,522.17 $ 869,640 $ 1,503,008.54 $ 602,825
137 $ 101,208,697.17 $ 864,491 $ 1,502,827.69 $ 607,974
138 $ 100,600,723.05 $ 859,298 $ 1,502,645.30 $ 613,167
139 $ 99,987,555.81 $ 854,060 $ 1,502,461.35 $ 618,405
140 $ 99,369,151.10 $ 848,778 $ 1,502,275.83 $ 623,687
141 $ 98,745,464.19 $ 843,451 $ 1,502,088.72 $ 629,014
142 $ 98,116,449.95 $ 838,078 $ 1,501,900.02 $ 634,387
143 $ 97,482,062.88 $ 832,659 $ 1,501,709.70 $ 639,806
144 $ 96,842,257.08 $ 827,194 $ 1,501,517.76 $ 645,271
145 $ 96,196,986.28 $ 821,683 $ 1,501,324.18 $ 650,782
146 $ 95,546,203.79 $ 816,124 $ 1,501,128.94 $ 656,341
147 $ 94,889,862.54 $ 810,518 $ 1,500,932.04 $ 661,948
148 $ 94,227,915.03 $ 804,863 $ 1,500,733.45 $ 667,602
149 $ 93,560,313.39 $ 799,161 $ 1,500,533.17 $ 673,304
150 $ 92,887,009.32 $ 793,410 $ 1,500,331.18 $ 679,055
151 $ 92,207,954.11 $ 787,610 $ 1,500,127.47 $ 684,855
152 $ 91,523,098.64 $ 781,760 $ 1,499,922.01 $ 690,705
153 $ 90,832,393.36 $ 775,860 $ 1,499,714.80 $ 696,605
154 $ 90,135,788.31 $ 769,910 $ 1,499,505.82 $ 702,555
155 $ 89,433,233.08 $ 763,909 $ 1,499,295.05 $ 708,556
156 $ 88,724,676.87 $ 757,857 $ 1,499,082.48 $ 714,608
157 $ 88,010,068.40 $ 751,753 $ 1,498,868.10 $ 720,712
158 $ 87,289,355.99 $ 745,597 $ 1,498,651.89 $ 726,868
159 $ 86,562,487.49 $ 739,388 $ 1,498,433.83 $ 733,077
160 $ 85,829,410.33 $ 733,126 $ 1,498,213.90 $ 739,339
161 $ 85,090,071.46 $ 726,811 $ 1,497,992.10 $ 745,654
162 $ 84,344,417.41 $ 720,442 $ 1,497,768.41 $ 752,023
163 $ 83,592,394.22 $ 714,018 $ 1,497,542.80 $ 758,447
164 $ 82,833,947.51 $ 707,540 $ 1,497,315.26 $ 764,925
165 $ 82,069,022.40 $ 701,006 $ 1,497,085.79 $ 771,459
166 $ 81,297,563.55 $ 694,417 $ 1,496,854.35 $ 778,048
167 $ 80,519,515.16 $ 687,771 $ 1,496,620.94 $ 784,694
168 $ 79,734,820.94 $ 681,068 $ 1,496,385.53 $ 791,397
169 $ 78,943,424.12 $ 674,308 $ 1,496,148.11 $ 798,157
170 $ 78,145,267.45 $ 667,491 $ 1,495,908.66 $ 804,974
171 $ 77,340,293.20 $ 660,615 $ 1,495,667.17 $ 811,850
172 $ 76,528,443.12 $ 653,680 $ 1,495,423.61 $ 818,785
173 $ 75,709,658.49 $ 646,687 $ 1,495,177.98 $ 825,778
174 $ 74,883,880.08 $ 639,633 $ 1,494,930.24 $ 832,832
175 $ 74,051,048.14 $ 632,519 $ 1,494,680.39 $ 839,946
176 $ 73,211,102.43 $ 625,345 $ 1,494,428.41 $ 847,120
177 $ 72,363,982.18 $ 618,109 $ 1,494,174.28 $ 854,356
178 $ 71,509,626.12 $ 610,811 $ 1,493,917.97 $ 861,654
179 $ 70,647,972.43 $ 603,451 $ 1,493,659.47 $ 869,014
180 $ 69,778,958.78 $ 596,029 $ 1,493,398.77 $ 876,436
181 $ 68,902,522.30 $ 588,542 $ 1,493,135.84 $ 883,923
182 $ 68,018,599.60 $ 580,992 $ 1,492,870.66 $ 891,473
183 $ 67,127,126.72 $ 573,378 $ 1,492,603.22 $ 899,088
184 $ 66,228,039.19 $ 565,698 $ 1,492,333.49 $ 906,767
185 $ 65,321,271.94 $ 557,953 $ 1,492,061.46 $ 914,513
186 $ 64,406,759.39 $ 550,141 $ 1,491,787.11 $ 922,324
187 $ 63,484,435.38 $ 542,263 $ 1,491,510.41 $ 930,202
188 $ 62,554,233.18 $ 534,317 $ 1,491,231.35 $ 938,148
189 $ 61,616,085.51 $ 526,304 $ 1,490,949.91 $ 946,161
190 $ 60,669,924.50 $ 518,222 $ 1,490,666.06 $ 954,243
191 $ 59,715,681.69 $ 510,071 $ 1,490,379.78 $ 962,394
192 $ 58,753,288.05 $ 501,851 $ 1,490,091.07 $ 970,614
193 $ 57,782,673.98 $ 493,560 $ 1,489,799.88 $ 978,905
194 $ 56,803,769.24 $ 485,199 $ 1,489,506.21 $ 987,266
195 $ 55,816,503.02 $ 476,766 $ 1,489,210.03 $ 995,699
196 $ 54,820,803.90 $ 468,261 $ 1,488,911.32 $ 1,004,204
197 $ 53,816,599.85 $ 459,683 $ 1,488,610.06 $ 1,012,782
198 $ 52,803,818.23 $ 451,033 $ 1,488,306.23 $ 1,021,432
199 $ 51,782,385.76 $ 442,308 $ 1,487,999.80 $ 1,030,157
200 $ 50,752,228.56 $ 433,509 $ 1,487,690.75 $ 1,038,956
201 $ 49,713,272.10 $ 424,634 $ 1,487,379.06 $ 1,047,831
202 $ 48,665,441.22 $ 415,684 $ 1,487,064.71 $ 1,056,781
203 $ 47,608,660.11 $ 406,657 $ 1,486,747.68 $ 1,065,808
204 $ 46,542,852.34 $ 397,554 $ 1,486,427.94 $ 1,074,912
205 $ 45,467,940.79 $ 388,372 $ 1,486,105.46 $ 1,084,093
206 $ 44,383,847.70 $ 379,112 $ 1,485,780.23 $ 1,093,353
207 $ 43,290,494.66 $ 369,773 $ 1,485,452.23 $ 1,102,692
208 $ 42,187,802.55 $ 360,354 $ 1,485,121.42 $ 1,112,111
209 $ 41,075,691.62 $ 350,855 $ 1,484,787.79 $ 1,121,610
210 $ 39,954,081.40 $ 341,274 $ 1,484,451.30 $ 1,131,191
211 $ 38,822,890.77 $ 331,612 $ 1,484,111.95 $ 1,140,853
212 $ 37,682,037.88 $ 321,867 $ 1,483,769.69 $ 1,150,598
213 $ 36,531,440.20 $ 312,039 $ 1,483,424.51 $ 1,160,426
214 $ 35,371,014.51 $ 302,127 $ 1,483,076.38 $ 1,170,338
215 $ 34,200,676.84 $ 292,131 $ 1,482,725.28 $ 1,180,334
216 $ 33,020,342.54 $ 282,049 $ 1,482,371.18 $ 1,190,416
217 $ 31,829,926.22 $ 271,881 $ 1,482,014.06 $ 1,200,584
218 $ 30,629,341.76 $ 261,626 $ 1,481,653.88 $ 1,210,839
219 $ 29,418,502.31 $ 251,283 $ 1,481,290.63 $ 1,221,182
220 $ 28,197,320.27 $ 240,852 $ 1,480,924.28 $ 1,231,613
221 $ 26,965,707.30 $ 230,332 $ 1,480,554.79 $ 1,242,133
222 $ 25,723,574.30 $ 219,722 $ 1,480,182.15 $ 1,252,743
223 $ 24,470,831.42 $ 209,022 $ 1,479,806.33 $ 1,263,443
224 $ 23,207,388.02 $ 198,230 $ 1,479,427.30 $ 1,274,235
225 $ 21,933,152.72 $ 187,346 $ 1,479,045.03 $ 1,285,119
226 $ 20,648,033.32 $ 176,369 $ 1,478,659.49 $ 1,296,096
227 $ 19,351,936.85 $ 165,298 $ 1,478,270.66 $ 1,307,167
228 $ 18,044,769.57 $ 154,132 $ 1,477,878.51 $ 1,318,333
229 $ 16,726,436.89 $ 142,872 $ 1,477,483.01 $ 1,329,593
230 $ 15,396,843.46 $ 131,515 $ 1,477,084.13 $ 1,340,950
231 $ 14,055,893.08 $ 120,061 $ 1,476,681.85 $ 1,352,404
232 $ 12,703,488.76 $ 108,509 $ 1,476,276.13 $ 1,363,956
233 $ 11,339,532.64 $ 96,859 $ 1,475,866.94 $ 1,375,607
234 $ 9,963,926.07 $ 85,109 $ 1,475,454.26 $ 1,387,357
235 $ 8,576,569.53 $ 73,258 $ 1,475,038.05 $ 1,399,207
236 $ 7,177,362.64 $ 61,307 $ 1,474,618.29 $ 1,411,158
237 $ 5,766,204.20 $ 49,253 $ 1,474,194.94 $ 1,423,212
238 $ 4,342,992.12 $ 37,096 $ 1,473,767.98 $ 1,435,369
239 $ 2,907,623.43 $ 24,836 $ 1,473,337.37 $ 1,447,629
240 $ 1,459,994.30 $ 12,471 $ 1,472,903.08 $ 1,459,994
$ 203,391,619 $ 150,000,000
ALIDADES SE TRABAJAN CON LA TASA DE INTERES PERIODICA
20

TE UN EJMPLO DE UNA CASA VIVIENDA NO VIS POR VALOR MAYOR A UN FINANCIAMIENTO DE 100
ESEN UN PLAZO DE PAGO A 20 AÑOS POR LO TANTO EL BANCO MANEJA UNA CUOTA DE TASA EFECTIVA
DE 10,25% Y UNA CUOTA POR MILLON DE$ 9.520 POR CUOTA FIJA.

0.0003
SALDO FINAL SEGURO
SE PUEDE EVIDENCIAR EN LA TABLA QUE EN LOS PRIMEROS PERIODOS SE
$ 149,808,784.92 $ 45,000 PAGAN LOS INTERESES DEL PRESTAMO Y NO APORTA DEMASIADO AL SALDO
$ 149,615,936.54 $ 44,943 DE LA CUOTA FINAL PERO A MEDIDA VA AUMENTANDO EL CAPITAL PARA EL
$ 149,421,440.92 $ 44,885 SALDO DEL CREDITO Y DISMINUYE EL DE LOS INTERESES AUMENTANDO EL
CAPITAL DE LA AMORTIZACION.
$ 149,225,283.98 $ 44,826
$ 149,027,451.54 $ 44,768
$ 148,827,929.27 $ 44,708
$ 148,626,702.75 $ 44,648
$ 148,423,757.42 $ 44,588
$ 148,219,078.61 $ 44,527
$ 148,012,651.49 $ 44,466
$ 147,804,461.14 $ 44,404
$ 147,594,492.50 $ 44,341
$ 147,382,730.37 $ 44,278
$ 147,169,159.45 $ 44,215
$ 146,953,764.27 $ 44,151
$ 146,736,529.26 $ 44,086
$ 146,517,438.70 $ 44,021
$ 146,296,476.74 $ 43,955
$ 146,073,627.40 $ 43,889
$ 145,848,874.55 $ 43,822
$ 145,622,201.94 $ 43,755
$ 145,393,593.17 $ 43,687
$ 145,163,031.70 $ 43,618
$ 144,930,500.85 $ 43,549
$ 144,695,983.80 $ 43,479
$ 144,459,463.58 $ 43,409
$ 144,220,923.08 $ 43,338
$ 143,980,345.05 $ 43,266
$ 143,737,712.09 $ 43,194
$ 143,493,006.63 $ 43,121
$ 143,246,210.98 $ 43,048
$ 142,997,307.29 $ 42,974
$ 142,746,277.54 $ 42,899
$ 142,493,103.58 $ 42,824
$ 142,237,767.09 $ 42,748
$ 141,980,249.60 $ 42,671
$ 141,720,532.49 $ 42,594
$ 141,458,596.96 $ 42,516
$ 141,194,424.06 $ 42,438
$ 140,927,994.68 $ 42,358
$ 140,659,289.56 $ 42,278
$ 140,388,289.24 $ 42,198
$ 140,114,974.13 $ 42,116
$ 139,839,324.46 $ 42,034
$ 139,561,320.27 $ 41,952
$ 139,280,941.47 $ 41,868
$ 138,998,167.76 $ 41,784
$ 138,712,978.70 $ 41,699
$ 138,425,353.65 $ 41,614
$ 138,135,271.79 $ 41,528
$ 137,842,712.16 $ 41,441
$ 137,547,653.58 $ 41,353
$ 137,250,074.71 $ 41,264
$ 136,949,954.01 $ 41,175
$ 136,647,269.79 $ 41,085
$ 136,342,000.14 $ 40,994
$ 136,034,122.98 $ 40,903
$ 135,723,616.03 $ 40,810
$ 135,410,456.84 $ 40,717
$ 135,094,622.74 $ 40,623
$ 134,776,090.90 $ 40,528
$ 134,454,838.26 $ 40,433
$ 134,130,841.59 $ 40,336
$ 133,804,077.45 $ 40,239
$ 133,474,522.20 $ 40,141
$ 133,142,151.99 $ 40,042
$ 132,806,942.79 $ 39,943
$ 132,468,870.35 $ 39,842
$ 132,127,910.20 $ 39,741
$ 131,784,037.69 $ 39,638
$ 131,437,227.93 $ 39,535
$ 131,087,455.84 $ 39,431
$ 130,734,696.11 $ 39,326
$ 130,378,923.23 $ 39,220
$ 130,020,111.45 $ 39,114
$ 129,658,234.82 $ 39,006
$ 129,293,267.16 $ 38,897
$ 128,925,182.07 $ 38,788
$ 128,553,952.92 $ 38,678
$ 128,179,552.85 $ 38,566
$ 127,801,954.79 $ 38,454
$ 127,421,131.40 $ 38,341
$ 127,037,055.15 $ 38,226
$ 126,649,698.25 $ 38,111
$ 126,259,032.68 $ 37,995
$ 125,865,030.17 $ 37,878
$ 125,467,662.22 $ 37,760
$ 125,066,900.09 $ 37,640
$ 124,662,714.78 $ 37,520
$ 124,255,077.06 $ 37,399
$ 123,843,957.42 $ 37,277
$ 123,429,326.15 $ 37,153
$ 123,011,153.23 $ 37,029
$ 122,589,408.41 $ 36,903
$ 122,164,061.20 $ 36,777
$ 121,735,080.81 $ 36,649
$ 121,302,436.21 $ 36,521
$ 120,866,096.10 $ 36,391
$ 120,426,028.93 $ 36,260
$ 119,982,202.84 $ 36,128
$ 119,534,585.75 $ 35,995
$ 119,083,145.25 $ 35,860
$ 118,627,848.70 $ 35,725
$ 118,168,663.16 $ 35,588
$ 117,705,555.41 $ 35,451
$ 117,238,491.95 $ 35,312
$ 116,767,438.99 $ 35,172
$ 116,292,362.45 $ 35,030
$ 115,813,227.97 $ 34,888
$ 115,330,000.88 $ 34,744
$ 114,842,646.22 $ 34,599
$ 114,351,128.74 $ 34,453
$ 113,855,412.89 $ 34,305
$ 113,355,462.79 $ 34,157
$ 112,851,242.29 $ 34,007
$ 112,342,714.90 $ 33,855
$ 111,829,843.85 $ 33,703
$ 111,312,592.01 $ 33,549
$ 110,790,921.99 $ 33,394
$ 110,264,796.04 $ 33,237
$ 109,734,176.09 $ 33,079
$ 109,199,023.76 $ 32,920
$ 108,659,300.34 $ 32,760
$ 108,114,966.79 $ 32,598
$ 107,565,983.71 $ 32,434
$ 107,012,311.41 $ 32,270
$ 106,453,909.82 $ 32,104
$ 105,890,738.56 $ 31,936
$ 105,322,756.87 $ 31,767
$ 104,749,923.67 $ 31,597
$ 104,172,197.52 $ 31,425
$ 103,589,536.63 $ 31,252
$ 103,001,898.84 $ 31,077
$ 102,409,241.64 $ 30,901
$ 101,811,522.17 $ 30,723
$ 101,208,697.17 $ 30,543
$ 100,600,723.05 $ 30,363
$ 99,987,555.81 $ 30,180
$ 99,369,151.10 $ 29,996
$ 98,745,464.19 $ 29,811
$ 98,116,449.95 $ 29,624
$ 97,482,062.88 $ 29,435
$ 96,842,257.08 $ 29,245
$ 96,196,986.28 $ 29,053
$ 95,546,203.79 $ 28,859
$ 94,889,862.54 $ 28,664
$ 94,227,915.03 $ 28,467
$ 93,560,313.39 $ 28,268
$ 92,887,009.32 $ 28,068
$ 92,207,954.11 $ 27,866
$ 91,523,098.64 $ 27,662
$ 90,832,393.36 $ 27,457
$ 90,135,788.31 $ 27,250
$ 89,433,233.08 $ 27,041
$ 88,724,676.87 $ 26,830
$ 88,010,068.40 $ 26,617
$ 87,289,355.99 $ 26,403
$ 86,562,487.49 $ 26,187
$ 85,829,410.33 $ 25,969
$ 85,090,071.46 $ 25,749
$ 84,344,417.41 $ 25,527
$ 83,592,394.22 $ 25,303
$ 82,833,947.51 $ 25,078
$ 82,069,022.40 $ 24,850
$ 81,297,563.55 $ 24,621
$ 80,519,515.16 $ 24,389
$ 79,734,820.94 $ 24,156
$ 78,943,424.12 $ 23,920
$ 78,145,267.45 $ 23,683
$ 77,340,293.20 $ 23,444
$ 76,528,443.12 $ 23,202
$ 75,709,658.49 $ 22,959
$ 74,883,880.08 $ 22,713
$ 74,051,048.14 $ 22,465
$ 73,211,102.43 $ 22,215
$ 72,363,982.18 $ 21,963
$ 71,509,626.12 $ 21,709
$ 70,647,972.43 $ 21,453
$ 69,778,958.78 $ 21,194
$ 68,902,522.30 $ 20,934
$ 68,018,599.60 $ 20,671
$ 67,127,126.72 $ 20,406
$ 66,228,039.19 $ 20,138
$ 65,321,271.94 $ 19,868
$ 64,406,759.39 $ 19,596
$ 63,484,435.38 $ 19,322
$ 62,554,233.18 $ 19,045
$ 61,616,085.51 $ 18,766
$ 60,669,924.50 $ 18,485
$ 59,715,681.69 $ 18,201
$ 58,753,288.05 $ 17,915
$ 57,782,673.98 $ 17,626
$ 56,803,769.24 $ 17,335
$ 55,816,503.02 $ 17,041
$ 54,820,803.90 $ 16,745
$ 53,816,599.85 $ 16,446
$ 52,803,818.23 $ 16,145
$ 51,782,385.76 $ 15,841
$ 50,752,228.56 $ 15,535
$ 49,713,272.10 $ 15,226
$ 48,665,441.22 $ 14,914
$ 47,608,660.11 $ 14,600
$ 46,542,852.34 $ 14,283
$ 45,467,940.79 $ 13,963
$ 44,383,847.70 $ 13,640
$ 43,290,494.66 $ 13,315
$ 42,187,802.55 $ 12,987
$ 41,075,691.62 $ 12,656
$ 39,954,081.40 $ 12,323
$ 38,822,890.77 $ 11,986
$ 37,682,037.88 $ 11,647
$ 36,531,440.20 $ 11,305
$ 35,371,014.51 $ 10,959
$ 34,200,676.84 $ 10,611
$ 33,020,342.54 $ 10,260
$ 31,829,926.22 $ 9,906
$ 30,629,341.76 $ 9,549
$ 29,418,502.31 $ 9,189
$ 28,197,320.27 $ 8,826
$ 26,965,707.30 $ 8,459
$ 25,723,574.30 $ 8,090
$ 24,470,831.42 $ 7,717
$ 23,207,388.02 $ 7,341
$ 21,933,152.72 $ 6,962
$ 20,648,033.32 $ 6,580
$ 19,351,936.85 $ 6,194
$ 18,044,769.57 $ 5,806
$ 16,726,436.89 $ 5,413
$ 15,396,843.46 $ 5,018
$ 14,055,893.08 $ 4,619
$ 12,703,488.76 $ 4,217
$ 11,339,532.64 $ 3,811
$ 9,963,926.07 $ 3,402
$ 8,576,569.53 $ 2,989
$ 7,177,362.64 $ 2,573
$ 5,766,204.20 $ 2,153
$ 4,342,992.12 $ 1,730
$ 2,907,623.43 $ 1,303
$ 1,459,994.30 $ 872
-$ 0.00 $ 438
0
RIMEROS PERIODOS SE
DEMASIADO AL SALDO
DO EL CAPITAL PARA EL
SES AUMENTANDO EL
N.