Crédito $ 120,000,000.

00
Tasa 11% EA 0.87% mv
Plazo 15 años 180 meses

Cuota $ 1,325,103.69 mensual

N° CUOTA INTERÉS A. CAPITAL SALDO

0 $ 120,000,000.00
1 $ 1,325,103.69 $ 1,048,151.26 $ 276,952.43 $ 119,723,047.57
2 $ 1,325,103.69 $ 1,045,732.19 $ 279,371.50 $ 119,443,676.07
3 $ 1,325,103.69 $ 1,043,292.00 $ 281,811.69 $ 119,161,864.38
4 $ 1,325,103.69 $ 1,040,830.48 $ 284,273.21 $ 118,877,591.17
5 $ 1,325,103.69 $ 1,038,347.47 $ 286,756.22 $ 118,590,834.96
6 $ 1,325,103.69 $ 1,035,842.77 $ 289,260.92 $ 118,301,574.04
7 $ 1,325,103.69 $ 1,033,316.20 $ 291,787.49 $ 118,009,786.55
8 $ 1,325,103.69 $ 1,030,767.55 $ 294,336.14 $ 117,715,450.41
9 $ 1,325,103.69 $ 1,028,196.65 $ 296,907.04 $ 117,418,543.37
10 $ 1,325,103.69 $ 1,025,603.28 $ 299,500.41 $ 117,119,042.96
11 $ 1,325,103.69 $ 1,022,987.27 $ 302,116.42 $ 116,816,926.54
12 $ 1,325,103.69 $ 1,020,348.41 $ 304,755.28 $ 116,512,171.26
13 $ 1,325,103.69 $ 1,017,686.49 $ 307,417.20 $ 116,204,754.06
14 $ 1,325,103.69 $ 1,015,001.33 $ 310,102.36 $ 115,894,651.70
15 $ 1,325,103.69 $ 1,012,292.71 $ 312,810.98 $ 115,581,840.71
16 $ 1,325,103.69 $ 1,009,560.43 $ 315,543.26 $ 115,266,297.46
17 $ 1,325,103.69 $ 1,006,804.29 $ 318,299.40 $ 114,947,998.06
18 $ 1,325,103.69 $ 1,004,024.07 $ 321,079.62 $ 114,626,918.44
19 $ 1,325,103.69 $ 1,001,219.57 $ 323,884.12 $ 114,303,034.33
20 $ 1,325,103.69 $ 998,390.58 $ 326,713.11 $ 113,976,321.21
21 $ 1,325,103.69 $ 995,536.87 $ 329,566.82 $ 113,646,754.39
22 $ 1,325,103.69 $ 992,658.24 $ 332,445.45 $ 113,314,308.94
23 $ 1,325,103.69 $ 989,754.46 $ 335,349.23 $ 112,978,959.72
24 $ 1,325,103.69 $ 986,825.32 $ 338,278.37 $ 112,640,681.35
25 $ 1,325,103.69 $ 983,870.60 $ 341,233.09 $ 112,299,448.26
26 $ 1,325,103.69 $ 980,890.07 $ 344,213.62 $ 111,955,234.64
27 $ 1,325,103.69 $ 977,883.50 $ 347,220.19 $ 111,608,014.45
28 $ 1,325,103.69 $ 974,850.67 $ 350,253.02 $ 111,257,761.43
29 $ 1,325,103.69 $ 971,791.36 $ 353,312.33 $ 110,904,449.10
30 $ 1,325,103.69 $ 968,705.32 $ 356,398.37 $ 110,548,050.73
31 $ 1,325,103.69 $ 965,592.32 $ 359,511.37 $ 110,188,539.36
32 $ 1,325,103.69 $ 962,452.14 $ 362,651.55 $ 109,825,887.80
33 $ 1,325,103.69 $ 959,284.52 $ 365,819.17 $ 109,460,068.63
34 $ 1,325,103.69 $ 956,089.24 $ 369,014.45 $ 109,091,054.18
35 $ 1,325,103.69 $ 952,866.05 $ 372,237.64 $ 108,718,816.54
36 $ 1,325,103.69 $ 949,614.70 $ 375,488.99 $ 108,343,327.56
37 $ 1,325,103.69 $ 946,334.96 $ 378,768.73 $ 107,964,558.83
38 $ 1,325,103.69 $ 943,026.57 $ 382,077.12 $ 107,582,481.71
39 $ 1,325,103.69 $ 939,689.28 $ 385,414.41 $ 107,197,067.30
40 $ 1,325,103.69 $ 936,322.84 $ 388,780.85 $ 106,808,286.45
41 $ 1,325,103.69 $ 932,927.00 $ 392,176.69 $ 106,416,109.76
42 $ 1,325,103.69 $ 929,501.50 $ 395,602.19 $ 106,020,507.56
43 $ 1,325,103.69 $ 926,046.07 $ 399,057.62 $ 105,621,449.94
44 $ 1,325,103.69 $ 922,560.46 $ 402,543.23 $ 105,218,906.72
45 $ 1,325,103.69 $ 919,044.41 $ 406,059.28 $ 104,812,847.44
46 $ 1,325,103.69 $ 915,497.65 $ 409,606.04 $ 104,403,241.40
47 $ 1,325,103.69 $ 911,919.91 $ 413,183.78 $ 103,990,057.62
48 $ 1,325,103.69 $ 908,310.91 $ 416,792.77 $ 103,573,264.84
49 $ 1,325,103.69 $ 904,670.40 $ 420,433.29 $ 103,152,831.55
50 $ 1,325,103.69 $ 900,998.09 $ 424,105.60 $ 102,728,725.95
51 $ 1,325,103.69 $ 897,293.70 $ 427,809.99 $ 102,300,915.95
52 $ 1,325,103.69 $ 893,556.95 $ 431,546.74 $ 101,869,369.21
53 $ 1,325,103.69 $ 889,787.56 $ 435,316.13 $ 101,434,053.09
54 $ 1,325,103.69 $ 885,985.25 $ 439,118.44 $ 100,994,934.65
55 $ 1,325,103.69 $ 882,149.73 $ 442,953.96 $ 100,551,980.69
56 $ 1,325,103.69 $ 878,280.71 $ 446,822.98 $ 100,105,157.71
57 $ 1,325,103.69 $ 874,377.89 $ 450,725.80 $ 99,654,431.92
58 $ 1,325,103.69 $ 870,440.99 $ 454,662.70 $ 99,199,769.21
59 $ 1,325,103.69 $ 866,469.69 $ 458,634.00 $ 98,741,135.21
60 $ 1,325,103.69 $ 862,463.71 $ 462,639.98 $ 98,278,495.23
61 $ 1,325,103.69 $ 858,422.74 $ 466,680.95 $ 97,811,814.28
62 $ 1,325,103.69 $ 854,346.47 $ 470,757.22 $ 97,341,057.06
63 $ 1,325,103.69 $ 850,234.60 $ 474,869.09 $ 96,866,187.97
64 $ 1,325,103.69 $ 846,086.81 $ 479,016.88 $ 96,387,171.08
65 $ 1,325,103.69 $ 841,902.79 $ 483,200.90 $ 95,903,970.18
66 $ 1,325,103.69 $ 837,682.23 $ 487,421.46 $ 95,416,548.72
67 $ 1,325,103.69 $ 833,424.80 $ 491,678.89 $ 94,924,869.83
68 $ 1,325,103.69 $ 829,130.18 $ 495,973.51 $ 94,428,896.32
69 $ 1,325,103.69 $ 824,798.05 $ 500,305.64 $ 93,928,590.68
70 $ 1,325,103.69 $ 820,428.09 $ 504,675.60 $ 93,423,915.08
71 $ 1,325,103.69 $ 816,019.95 $ 509,083.74 $ 92,914,831.34
72 $ 1,325,103.69 $ 811,573.31 $ 513,530.38 $ 92,401,300.97
73 $ 1,325,103.69 $ 807,087.83 $ 518,015.86 $ 91,883,285.11
74 $ 1,325,103.69 $ 802,563.17 $ 522,540.52 $ 91,360,744.59
75 $ 1,325,103.69 $ 797,999.00 $ 527,104.69 $ 90,833,639.90
76 $ 1,325,103.69 $ 793,394.95 $ 531,708.74 $ 90,301,931.16
77 $ 1,325,103.69 $ 788,750.69 $ 536,353.00 $ 89,765,578.16
78 $ 1,325,103.69 $ 784,065.86 $ 541,037.83 $ 89,224,540.33
79 $ 1,325,103.69 $ 779,340.12 $ 545,763.57 $ 88,678,776.76
80 $ 1,325,103.69 $ 774,573.10 $ 550,530.59 $ 88,128,246.17
81 $ 1,325,103.69 $ 769,764.43 $ 555,339.26 $ 87,572,906.91
82 $ 1,325,103.69 $ 764,913.77 $ 560,189.92 $ 87,012,717.00
83 $ 1,325,103.69 $ 760,020.74 $ 565,082.95 $ 86,447,634.05
84 $ 1,325,103.69 $ 755,084.97 $ 570,018.72 $ 85,877,615.33
85 $ 1,325,103.69 $ 750,106.09 $ 574,997.60 $ 85,302,617.73
86 $ 1,325,103.69 $ 745,083.72 $ 580,019.97 $ 84,722,597.75
87 $ 1,325,103.69 $ 740,017.48 $ 585,086.21 $ 84,137,511.54
88 $ 1,325,103.69 $ 734,906.99 $ 590,196.70 $ 83,547,314.84
89 $ 1,325,103.69 $ 729,751.86 $ 595,351.83 $ 82,951,963.01
90 $ 1,325,103.69 $ 724,551.70 $ 600,551.99 $ 82,351,411.03
91 $ 1,325,103.69 $ 719,306.13 $ 605,797.56 $ 81,745,613.46
92 $ 1,325,103.69 $ 714,014.73 $ 611,088.96 $ 81,134,524.50
93 $ 1,325,103.69 $ 708,677.12 $ 616,426.57 $ 80,518,097.93
94 $ 1,325,103.69 $ 703,292.88 $ 621,810.81 $ 79,896,287.12
95 $ 1,325,103.69 $ 697,861.62 $ 627,242.07 $ 79,269,045.05
96 $ 1,325,103.69 $ 692,382.91 $ 632,720.78 $ 78,636,324.27
97 $ 1,325,103.69 $ 686,856.35 $ 638,247.34 $ 77,998,076.93
98 $ 1,325,103.69 $ 681,281.52 $ 643,822.17 $ 77,354,254.76
99 $ 1,325,103.69 $ 675,658.00 $ 649,445.69 $ 76,704,809.07
100 $ 1,325,103.69 $ 669,985.35 $ 655,118.34 $ 76,049,690.73
101 $ 1,325,103.69 $ 664,263.16 $ 660,840.53 $ 75,388,850.20
102 $ 1,325,103.69 $ 658,490.99 $ 666,612.70 $ 74,722,237.50
103 $ 1,325,103.69 $ 652,668.39 $ 672,435.30 $ 74,049,802.20
104 $ 1,325,103.69 $ 646,794.94 $ 678,308.74 $ 73,371,493.46
105 $ 1,325,103.69 $ 640,870.19 $ 684,233.50 $ 72,687,259.96
106 $ 1,325,103.69 $ 634,893.69 $ 690,210.00 $ 71,997,049.96
107 $ 1,325,103.69 $ 628,864.99 $ 696,238.70 $ 71,300,811.26
108 $ 1,325,103.69 $ 622,783.63 $ 702,320.06 $ 70,598,491.20
109 $ 1,325,103.69 $ 616,649.15 $ 708,454.54 $ 69,890,036.65
110 $ 1,325,103.69 $ 610,461.08 $ 714,642.61 $ 69,175,394.04
111 $ 1,325,103.69 $ 604,218.97 $ 720,884.72 $ 68,454,509.32
112 $ 1,325,103.69 $ 597,922.33 $ 727,181.36 $ 67,727,327.97
113 $ 1,325,103.69 $ 591,570.70 $ 733,532.99 $ 66,993,794.98
114 $ 1,325,103.69 $ 585,163.59 $ 739,940.10 $ 66,253,854.88
115 $ 1,325,103.69 $ 578,700.51 $ 746,403.18 $ 65,507,451.70
116 $ 1,325,103.69 $ 572,180.98 $ 752,922.71 $ 64,754,528.99
117 $ 1,325,103.69 $ 565,604.51 $ 759,499.18 $ 63,995,029.81
118 $ 1,325,103.69 $ 558,970.59 $ 766,133.10 $ 63,228,896.71
119 $ 1,325,103.69 $ 552,278.73 $ 772,824.96 $ 62,456,071.76
120 $ 1,325,103.69 $ 545,528.42 $ 779,575.27 $ 61,676,496.48
121 $ 1,325,103.69 $ 538,719.15 $ 786,384.54 $ 60,890,111.94
122 $ 1,325,103.69 $ 531,850.40 $ 793,253.29 $ 60,096,858.65
123 $ 1,325,103.69 $ 524,921.65 $ 800,182.04 $ 59,296,676.61
124 $ 1,325,103.69 $ 517,932.39 $ 807,171.30 $ 58,489,505.30
125 $ 1,325,103.69 $ 510,882.07 $ 814,221.62 $ 57,675,283.68
126 $ 1,325,103.69 $ 503,770.18 $ 821,333.51 $ 56,853,950.17
127 $ 1,325,103.69 $ 496,596.16 $ 828,507.53 $ 56,025,442.64
128 $ 1,325,103.69 $ 489,359.49 $ 835,744.20 $ 55,189,698.44
129 $ 1,325,103.69 $ 482,059.60 $ 843,044.09 $ 54,346,654.35
130 $ 1,325,103.69 $ 474,695.95 $ 850,407.74 $ 53,496,246.61
131 $ 1,325,103.69 $ 467,267.99 $ 857,835.70 $ 52,638,410.91
132 $ 1,325,103.69 $ 459,775.14 $ 865,328.55 $ 51,773,082.35
133 $ 1,325,103.69 $ 452,216.85 $ 872,886.84 $ 50,900,195.51
134 $ 1,325,103.69 $ 444,592.53 $ 880,511.16 $ 50,019,684.35
135 $ 1,325,103.69 $ 436,901.63 $ 888,202.06 $ 49,131,482.29
136 $ 1,325,103.69 $ 429,143.54 $ 895,960.15 $ 48,235,522.14
137 $ 1,325,103.69 $ 421,317.69 $ 903,786.00 $ 47,331,736.15
138 $ 1,325,103.69 $ 413,423.49 $ 911,680.20 $ 46,420,055.95
139 $ 1,325,103.69 $ 405,460.33 $ 919,643.36 $ 45,500,412.59
140 $ 1,325,103.69 $ 397,427.62 $ 927,676.07 $ 44,572,736.52
141 $ 1,325,103.69 $ 389,324.75 $ 935,778.94 $ 43,636,957.58
142 $ 1,325,103.69 $ 381,151.10 $ 943,952.59 $ 42,693,004.99
143 $ 1,325,103.69 $ 372,906.06 $ 952,197.63 $ 41,740,807.36
144 $ 1,325,103.69 $ 364,589.00 $ 960,514.69 $ 40,780,292.67
145 $ 1,325,103.69 $ 356,199.29 $ 968,904.40 $ 39,811,388.27
146 $ 1,325,103.69 $ 347,736.31 $ 977,367.38 $ 38,834,020.89
147 $ 1,325,103.69 $ 339,199.40 $ 985,904.29 $ 37,848,116.60
148 $ 1,325,103.69 $ 330,587.93 $ 994,515.76 $ 36,853,600.83
149 $ 1,325,103.69 $ 321,901.23 $ 1,003,202.46 $ 35,850,398.38
150 $ 1,325,103.69 $ 313,138.67 $ 1,011,965.02 $ 34,838,433.36
151 $ 1,325,103.69 $ 304,299.56 $ 1,020,804.12 $ 33,817,629.23
152 $ 1,325,103.69 $ 295,383.26 $ 1,029,720.43 $ 32,787,908.80
153 $ 1,325,103.69 $ 286,389.07 $ 1,038,714.62 $ 31,749,194.17
154 $ 1,325,103.69 $ 277,316.32 $ 1,047,787.37 $ 30,701,406.80
155 $ 1,325,103.69 $ 268,164.32 $ 1,056,939.37 $ 29,644,467.43
156 $ 1,325,103.69 $ 258,932.38 $ 1,066,171.31 $ 28,578,296.12
157 $ 1,325,103.69 $ 249,619.81 $ 1,075,483.88 $ 27,502,812.24
158 $ 1,325,103.69 $ 240,225.89 $ 1,084,877.80 $ 26,417,934.44
159 $ 1,325,103.69 $ 230,749.93 $ 1,094,353.76 $ 25,323,580.68
160 $ 1,325,103.69 $ 221,191.19 $ 1,103,912.50 $ 24,219,668.18
161 $ 1,325,103.69 $ 211,548.96 $ 1,113,554.73 $ 23,106,113.46
162 $ 1,325,103.69 $ 201,822.52 $ 1,123,281.17 $ 21,982,832.28
163 $ 1,325,103.69 $ 192,011.11 $ 1,133,092.58 $ 20,849,739.70
164 $ 1,325,103.69 $ 182,114.01 $ 1,142,989.68 $ 19,706,750.02
165 $ 1,325,103.69 $ 172,130.46 $ 1,152,973.23 $ 18,553,776.79
166 $ 1,325,103.69 $ 162,059.70 $ 1,163,043.99 $ 17,390,732.80
167 $ 1,325,103.69 $ 151,900.99 $ 1,173,202.70 $ 16,217,530.10
168 $ 1,325,103.69 $ 141,653.54 $ 1,183,450.15 $ 15,034,079.95
169 $ 1,325,103.69 $ 131,316.58 $ 1,193,787.11 $ 13,840,292.84
170 $ 1,325,103.69 $ 120,889.34 $ 1,204,214.35 $ 12,636,078.49
171 $ 1,325,103.69 $ 110,371.01 $ 1,214,732.68 $ 11,421,345.81
172 $ 1,325,103.69 $ 99,760.82 $ 1,225,342.87 $ 10,196,002.94
173 $ 1,325,103.69 $ 89,057.94 $ 1,236,045.75 $ 8,959,957.19
174 $ 1,325,103.69 $ 78,261.59 $ 1,246,842.10 $ 7,713,115.09
175 $ 1,325,103.69 $ 67,370.93 $ 1,257,732.76 $ 6,455,382.33
176 $ 1,325,103.69 $ 56,385.14 $ 1,268,718.55 $ 5,186,663.78
177 $ 1,325,103.69 $ 45,303.40 $ 1,279,800.29 $ 3,906,863.49
178 $ 1,325,103.69 $ 34,124.87 $ 1,290,978.82 $ 2,615,884.67
179 $ 1,325,103.69 $ 22,848.69 $ 1,302,255.00 $ 1,313,629.67
180 $ 1,325,103.69 $ 11,474.02 $ 1,313,629.67 $ 0.00
Crédito $ 120,000,000.00
Tasa 11% EA 0.87% mv
Plazo 15 años 180 meses

A. CAPITAL $ 666,666.67 mensual

N° CUOTA INTERÉS A. CAPITAL SALDO

0 $ 120,000,000.00
1 $ 1,714,817.93 $ 1,048,151.26 $ 666,666.67 $ 119,333,333.33
2 $ 1,708,994.86 $ 1,042,328.20 $ 666,666.67 $ 118,666,666.67
3 $ 1,703,171.80 $ 1,036,505.13 $ 666,666.67 $ 118,000,000.00
4 $ 1,697,348.74 $ 1,030,682.07 $ 666,666.67 $ 117,333,333.33
5 $ 1,691,525.68 $ 1,024,859.01 $ 666,666.67 $ 116,666,666.67
6 $ 1,685,702.61 $ 1,019,035.95 $ 666,666.67 $ 116,000,000.00
7 $ 1,679,879.55 $ 1,013,212.88 $ 666,666.67 $ 115,333,333.33
8 $ 1,674,056.49 $ 1,007,389.82 $ 666,666.67 $ 114,666,666.67
9 $ 1,668,233.43 $ 1,001,566.76 $ 666,666.67 $ 114,000,000.00
10 $ 1,662,410.36 $ 995,743.70 $ 666,666.67 $ 113,333,333.33
11 $ 1,656,587.30 $ 989,920.63 $ 666,666.67 $ 112,666,666.67
12 $ 1,650,764.24 $ 984,097.57 $ 666,666.67 $ 112,000,000.00
13 $ 1,644,941.17 $ 978,274.51 $ 666,666.67 $ 111,333,333.33
14 $ 1,639,118.11 $ 972,451.45 $ 666,666.67 $ 110,666,666.67
15 $ 1,633,295.05 $ 966,628.38 $ 666,666.67 $ 110,000,000.00
16 $ 1,627,471.99 $ 960,805.32 $ 666,666.67 $ 109,333,333.33
17 $ 1,621,648.92 $ 954,982.26 $ 666,666.67 $ 108,666,666.67
18 $ 1,615,825.86 $ 949,159.20 $ 666,666.67 $ 108,000,000.00
19 $ 1,610,002.80 $ 943,336.13 $ 666,666.67 $ 107,333,333.33
20 $ 1,604,179.74 $ 937,513.07 $ 666,666.67 $ 106,666,666.67
21 $ 1,598,356.67 $ 931,690.01 $ 666,666.67 $ 106,000,000.00
22 $ 1,592,533.61 $ 925,866.95 $ 666,666.67 $ 105,333,333.33
23 $ 1,586,710.55 $ 920,043.88 $ 666,666.67 $ 104,666,666.67
24 $ 1,580,887.49 $ 914,220.82 $ 666,666.67 $ 104,000,000.00
25 $ 1,575,064.42 $ 908,397.76 $ 666,666.67 $ 103,333,333.33
26 $ 1,569,241.36 $ 902,574.70 $ 666,666.67 $ 102,666,666.67
27 $ 1,563,418.30 $ 896,751.63 $ 666,666.67 $ 102,000,000.00
28 $ 1,557,595.24 $ 890,928.57 $ 666,666.67 $ 101,333,333.33
29 $ 1,551,772.17 $ 885,105.51 $ 666,666.67 $ 100,666,666.67
30 $ 1,545,949.11 $ 879,282.44 $ 666,666.67 $ 100,000,000.00
31 $ 1,540,126.05 $ 873,459.38 $ 666,666.67 $ 99,333,333.33
32 $ 1,534,302.99 $ 867,636.32 $ 666,666.67 $ 98,666,666.67
33 $ 1,528,479.92 $ 861,813.26 $ 666,666.67 $ 98,000,000.00
34 $ 1,522,656.86 $ 855,990.19 $ 666,666.67 $ 97,333,333.33
35 $ 1,516,833.80 $ 850,167.13 $ 666,666.67 $ 96,666,666.67
36 $ 1,511,010.74 $ 844,344.07 $ 666,666.67 $ 96,000,000.00
37 $ 1,505,187.67 $ 838,521.01 $ 666,666.67 $ 95,333,333.33
38 $ 1,499,364.61 $ 832,697.94 $ 666,666.67 $ 94,666,666.67
39 $ 1,493,541.55 $ 826,874.88 $ 666,666.67 $ 94,000,000.00
40 $ 1,487,718.49 $ 821,051.82 $ 666,666.67 $ 93,333,333.33
41 $ 1,481,895.42 $ 815,228.76 $ 666,666.67 $ 92,666,666.67
42 $ 1,476,072.36 $ 809,405.69 $ 666,666.67 $ 92,000,000.00
43 $ 1,470,249.30 $ 803,582.63 $ 666,666.67 $ 91,333,333.33
44 $ 1,464,426.24 $ 797,759.57 $ 666,666.67 $ 90,666,666.67
45 $ 1,458,603.17 $ 791,936.51 $ 666,666.67 $ 90,000,000.00
46 $ 1,452,780.11 $ 786,113.44 $ 666,666.67 $ 89,333,333.33
47 $ 1,446,957.05 $ 780,290.38 $ 666,666.67 $ 88,666,666.67
48 $ 1,441,133.99 $ 774,467.32 $ 666,666.67 $ 88,000,000.00
49 $ 1,435,310.92 $ 768,644.26 $ 666,666.67 $ 87,333,333.33
50 $ 1,429,487.86 $ 762,821.19 $ 666,666.67 $ 86,666,666.67
51 $ 1,423,664.80 $ 756,998.13 $ 666,666.67 $ 86,000,000.00
52 $ 1,417,841.74 $ 751,175.07 $ 666,666.67 $ 85,333,333.33
53 $ 1,412,018.67 $ 745,352.01 $ 666,666.67 $ 84,666,666.67
54 $ 1,406,195.61 $ 739,528.94 $ 666,666.67 $ 84,000,000.00
55 $ 1,400,372.55 $ 733,705.88 $ 666,666.67 $ 83,333,333.33
56 $ 1,394,549.49 $ 727,882.82 $ 666,666.67 $ 82,666,666.67
57 $ 1,388,726.42 $ 722,059.76 $ 666,666.67 $ 82,000,000.00
58 $ 1,382,903.36 $ 716,236.69 $ 666,666.67 $ 81,333,333.33
59 $ 1,377,080.30 $ 710,413.63 $ 666,666.67 $ 80,666,666.67
60 $ 1,371,257.24 $ 704,590.57 $ 666,666.67 $ 80,000,000.00
61 $ 1,365,434.17 $ 698,767.51 $ 666,666.67 $ 79,333,333.33
62 $ 1,359,611.11 $ 692,944.44 $ 666,666.67 $ 78,666,666.67
63 $ 1,353,788.05 $ 687,121.38 $ 666,666.67 $ 78,000,000.00
64 $ 1,347,964.98 $ 681,298.32 $ 666,666.67 $ 77,333,333.33
65 $ 1,342,141.92 $ 675,475.26 $ 666,666.67 $ 76,666,666.67
66 $ 1,336,318.86 $ 669,652.19 $ 666,666.67 $ 76,000,000.00
67 $ 1,330,495.80 $ 663,829.13 $ 666,666.67 $ 75,333,333.33
68 $ 1,324,672.73 $ 658,006.07 $ 666,666.67 $ 74,666,666.67
69 $ 1,318,849.67 $ 652,183.01 $ 666,666.67 $ 74,000,000.00
70 $ 1,313,026.61 $ 646,359.94 $ 666,666.67 $ 73,333,333.33
71 $ 1,307,203.55 $ 640,536.88 $ 666,666.67 $ 72,666,666.67
72 $ 1,301,380.48 $ 634,713.82 $ 666,666.67 $ 72,000,000.00
73 $ 1,295,557.42 $ 628,890.76 $ 666,666.67 $ 71,333,333.33
74 $ 1,289,734.36 $ 623,067.69 $ 666,666.67 $ 70,666,666.67
75 $ 1,283,911.30 $ 617,244.63 $ 666,666.67 $ 70,000,000.00
76 $ 1,278,088.23 $ 611,421.57 $ 666,666.67 $ 69,333,333.33
77 $ 1,272,265.17 $ 605,598.51 $ 666,666.67 $ 68,666,666.67
78 $ 1,266,442.11 $ 599,775.44 $ 666,666.67 $ 68,000,000.00
79 $ 1,260,619.05 $ 593,952.38 $ 666,666.67 $ 67,333,333.33
80 $ 1,254,795.98 $ 588,129.32 $ 666,666.67 $ 66,666,666.67
81 $ 1,248,972.92 $ 582,306.25 $ 666,666.67 $ 66,000,000.00
82 $ 1,243,149.86 $ 576,483.19 $ 666,666.67 $ 65,333,333.33
83 $ 1,237,326.80 $ 570,660.13 $ 666,666.67 $ 64,666,666.67
84 $ 1,231,503.73 $ 564,837.07 $ 666,666.67 $ 64,000,000.00
85 $ 1,225,680.67 $ 559,014.00 $ 666,666.67 $ 63,333,333.33
86 $ 1,219,857.61 $ 553,190.94 $ 666,666.67 $ 62,666,666.67
87 $ 1,214,034.55 $ 547,367.88 $ 666,666.67 $ 62,000,000.00
88 $ 1,208,211.48 $ 541,544.82 $ 666,666.67 $ 61,333,333.33
89 $ 1,202,388.42 $ 535,721.75 $ 666,666.67 $ 60,666,666.67
90 $ 1,196,565.36 $ 529,898.69 $ 666,666.67 $ 60,000,000.00
91 $ 1,190,742.30 $ 524,075.63 $ 666,666.67 $ 59,333,333.33
92 $ 1,184,919.23 $ 518,252.57 $ 666,666.67 $ 58,666,666.67
93 $ 1,179,096.17 $ 512,429.50 $ 666,666.67 $ 58,000,000.00
94 $ 1,173,273.11 $ 506,606.44 $ 666,666.67 $ 57,333,333.33
95 $ 1,167,450.05 $ 500,783.38 $ 666,666.67 $ 56,666,666.67
96 $ 1,161,626.98 $ 494,960.32 $ 666,666.67 $ 56,000,000.00
97 $ 1,155,803.92 $ 489,137.25 $ 666,666.67 $ 55,333,333.33
98 $ 1,149,980.86 $ 483,314.19 $ 666,666.67 $ 54,666,666.67
99 $ 1,144,157.80 $ 477,491.13 $ 666,666.67 $ 54,000,000.00
100 $ 1,138,334.73 $ 471,668.07 $ 666,666.67 $ 53,333,333.33
101 $ 1,132,511.67 $ 465,845.00 $ 666,666.67 $ 52,666,666.67
102 $ 1,126,688.61 $ 460,021.94 $ 666,666.67 $ 52,000,000.00
103 $ 1,120,865.55 $ 454,198.88 $ 666,666.67 $ 51,333,333.33
104 $ 1,115,042.48 $ 448,375.82 $ 666,666.67 $ 50,666,666.67
105 $ 1,109,219.42 $ 442,552.75 $ 666,666.67 $ 50,000,000.00
106 $ 1,103,396.36 $ 436,729.69 $ 666,666.67 $ 49,333,333.33
107 $ 1,097,573.30 $ 430,906.63 $ 666,666.67 $ 48,666,666.67
108 $ 1,091,750.23 $ 425,083.57 $ 666,666.67 $ 48,000,000.00
109 $ 1,085,927.17 $ 419,260.50 $ 666,666.67 $ 47,333,333.33
110 $ 1,080,104.11 $ 413,437.44 $ 666,666.67 $ 46,666,666.67
111 $ 1,074,281.05 $ 407,614.38 $ 666,666.67 $ 46,000,000.00
112 $ 1,068,457.98 $ 401,791.32 $ 666,666.67 $ 45,333,333.33
113 $ 1,062,634.92 $ 395,968.25 $ 666,666.67 $ 44,666,666.67
114 $ 1,056,811.86 $ 390,145.19 $ 666,666.67 $ 44,000,000.00
115 $ 1,050,988.79 $ 384,322.13 $ 666,666.67 $ 43,333,333.33
116 $ 1,045,165.73 $ 378,499.07 $ 666,666.67 $ 42,666,666.67
117 $ 1,039,342.67 $ 372,676.00 $ 666,666.67 $ 42,000,000.00
118 $ 1,033,519.61 $ 366,852.94 $ 666,666.67 $ 41,333,333.33
119 $ 1,027,696.54 $ 361,029.88 $ 666,666.67 $ 40,666,666.67
120 $ 1,021,873.48 $ 355,206.82 $ 666,666.67 $ 40,000,000.00
121 $ 1,016,050.42 $ 349,383.75 $ 666,666.67 $ 39,333,333.33
122 $ 1,010,227.36 $ 343,560.69 $ 666,666.67 $ 38,666,666.67
123 $ 1,004,404.29 $ 337,737.63 $ 666,666.67 $ 38,000,000.00
124 $ 998,581.23 $ 331,914.57 $ 666,666.67 $ 37,333,333.33
125 $ 992,758.17 $ 326,091.50 $ 666,666.67 $ 36,666,666.67
126 $ 986,935.11 $ 320,268.44 $ 666,666.67 $ 36,000,000.00
127 $ 981,112.04 $ 314,445.38 $ 666,666.67 $ 35,333,333.33
128 $ 975,288.98 $ 308,622.32 $ 666,666.67 $ 34,666,666.67
129 $ 969,465.92 $ 302,799.25 $ 666,666.67 $ 34,000,000.00
130 $ 963,642.86 $ 296,976.19 $ 666,666.67 $ 33,333,333.33
131 $ 957,819.79 $ 291,153.13 $ 666,666.67 $ 32,666,666.67
132 $ 951,996.73 $ 285,330.06 $ 666,666.67 $ 32,000,000.00
133 $ 946,173.67 $ 279,507.00 $ 666,666.67 $ 31,333,333.33
134 $ 940,350.61 $ 273,683.94 $ 666,666.67 $ 30,666,666.67
135 $ 934,527.54 $ 267,860.88 $ 666,666.67 $ 30,000,000.00
136 $ 928,704.48 $ 262,037.81 $ 666,666.67 $ 29,333,333.33
137 $ 922,881.42 $ 256,214.75 $ 666,666.67 $ 28,666,666.67
138 $ 917,058.36 $ 250,391.69 $ 666,666.67 $ 28,000,000.00
139 $ 911,235.29 $ 244,568.63 $ 666,666.67 $ 27,333,333.33
140 $ 905,412.23 $ 238,745.56 $ 666,666.67 $ 26,666,666.67
141 $ 899,589.17 $ 232,922.50 $ 666,666.67 $ 26,000,000.00
142 $ 893,766.11 $ 227,099.44 $ 666,666.67 $ 25,333,333.33
143 $ 887,943.04 $ 221,276.38 $ 666,666.67 $ 24,666,666.67
144 $ 882,119.98 $ 215,453.31 $ 666,666.67 $ 24,000,000.00
145 $ 876,296.92 $ 209,630.25 $ 666,666.67 $ 23,333,333.33
146 $ 870,473.86 $ 203,807.19 $ 666,666.67 $ 22,666,666.67
147 $ 864,650.79 $ 197,984.13 $ 666,666.67 $ 22,000,000.00
148 $ 858,827.73 $ 192,161.06 $ 666,666.67 $ 21,333,333.33
149 $ 853,004.67 $ 186,338.00 $ 666,666.67 $ 20,666,666.67
150 $ 847,181.61 $ 180,514.94 $ 666,666.67 $ 20,000,000.00
151 $ 841,358.54 $ 174,691.88 $ 666,666.67 $ 19,333,333.33
152 $ 835,535.48 $ 168,868.81 $ 666,666.67 $ 18,666,666.67
153 $ 829,712.42 $ 163,045.75 $ 666,666.67 $ 18,000,000.00
154 $ 823,889.36 $ 157,222.69 $ 666,666.67 $ 17,333,333.33
155 $ 818,066.29 $ 151,399.63 $ 666,666.67 $ 16,666,666.67
156 $ 812,243.23 $ 145,576.56 $ 666,666.67 $ 16,000,000.00
157 $ 806,420.17 $ 139,753.50 $ 666,666.67 $ 15,333,333.33
158 $ 800,597.11 $ 133,930.44 $ 666,666.67 $ 14,666,666.67
159 $ 794,774.04 $ 128,107.38 $ 666,666.67 $ 14,000,000.00
160 $ 788,950.98 $ 122,284.31 $ 666,666.67 $ 13,333,333.33
161 $ 783,127.92 $ 116,461.25 $ 666,666.67 $ 12,666,666.67
162 $ 777,304.86 $ 110,638.19 $ 666,666.67 $ 12,000,000.00
163 $ 771,481.79 $ 104,815.13 $ 666,666.67 $ 11,333,333.33
164 $ 765,658.73 $ 98,992.06 $ 666,666.67 $ 10,666,666.67
165 $ 759,835.67 $ 93,169.00 $ 666,666.67 $ 10,000,000.00
166 $ 754,012.60 $ 87,345.94 $ 666,666.67 $ 9,333,333.33
167 $ 748,189.54 $ 81,522.88 $ 666,666.67 $ 8,666,666.67
168 $ 742,366.48 $ 75,699.81 $ 666,666.67 $ 8,000,000.00
169 $ 736,543.42 $ 69,876.75 $ 666,666.67 $ 7,333,333.33
170 $ 730,720.35 $ 64,053.69 $ 666,666.67 $ 6,666,666.67
171 $ 724,897.29 $ 58,230.63 $ 666,666.67 $ 6,000,000.00
172 $ 719,074.23 $ 52,407.56 $ 666,666.67 $ 5,333,333.33
173 $ 713,251.17 $ 46,584.50 $ 666,666.67 $ 4,666,666.67
174 $ 707,428.10 $ 40,761.44 $ 666,666.67 $ 4,000,000.00
175 $ 701,605.04 $ 34,938.38 $ 666,666.67 $ 3,333,333.33
176 $ 695,781.98 $ 29,115.31 $ 666,666.67 $ 2,666,666.67
177 $ 689,958.92 $ 23,292.25 $ 666,666.67 $ 2,000,000.00
178 $ 684,135.85 $ 17,469.19 $ 666,666.67 $ 1,333,333.33
179 $ 678,312.79 $ 11,646.13 $ 666,666.67 $ 666,666.67
180 $ 672,489.73 $ 5,823.06 $ 666,666.67 -$ 0.00
Crédito $ 120,000,000.00
Tasa 11% EA 0.87% mv
Plazo 15 años 180 meses

Cuota $ 1,325,103.69 mensual

N° CUOTA INTERÉS A. CAPITAL ABONO EXTRA SALDO

0 $ 120,000,000.00
1 $ 1,325,103.69 $ 1,048,151.26 $ 276,952.43 $ 119,723,047.57
2 $ 1,325,103.69 $ 1,045,732.19 $ 279,371.50 $ 119,443,676.07
3 $ 1,325,103.69 $ 1,043,292.00 $ 281,811.69 $ 119,161,864.38
4 $ 1,325,103.69 $ 1,040,830.48 $ 284,273.21 $ 118,877,591.17
5 $ 1,325,103.69 $ 1,038,347.47 $ 286,756.22 $ 118,590,834.96
6 $ 1,325,103.69 $ 1,035,842.77 $ 289,260.92 $ 1,500,000.00 $ 116,801,574.04
7 $ 1,308,302.09 $ 1,020,214.31 $ 288,087.78 $ 116,513,486.26
8 $ 1,308,302.09 $ 1,017,697.98 $ 290,604.11 $ 116,222,882.14
9 $ 1,308,302.09 $ 1,015,159.67 $ 293,142.42 $ 115,929,739.72
10 $ 1,308,302.09 $ 1,012,599.19 $ 295,702.90 $ 115,634,036.82
11 $ 1,308,302.09 $ 1,010,016.34 $ 298,285.75 $ 115,335,751.07
12 $ 1,308,302.09 $ 1,007,410.94 $ 300,891.15 $ 115,034,859.92
13 $ 1,308,302.09 $ 1,004,782.78 $ 303,519.31 $ 114,731,340.60
14 $ 1,308,302.09 $ 1,002,131.66 $ 306,170.43 $ 114,425,170.17
15 $ 1,308,302.09 $ 999,457.38 $ 308,844.71 $ 114,116,325.46
16 $ 1,308,302.09 $ 996,759.75 $ 311,542.34 $ 113,804,783.12
17 $ 1,308,302.09 $ 994,038.56 $ 314,263.54 $ 113,490,519.59
18 $ 1,308,302.09 $ 991,293.59 $ 317,008.50 $ 113,173,511.09
19 $ 1,308,302.09 $ 988,524.65 $ 319,777.44 $ 500,000.00 $ 112,353,733.65
20 $ 1,302,505.64 $ 981,364.23 $ 321,141.41 $ 112,032,592.23
21 $ 1,302,505.64 $ 978,559.19 $ 323,946.45 $ 111,708,645.78
22 $ 1,302,505.64 $ 975,729.65 $ 326,775.99 $ 5,000,000.00 $ 106,381,869.79
23 $ 1,244,035.37 $ 929,202.42 $ 314,832.95 $ 106,067,036.84
24 $ 1,244,035.37 $ 926,452.48 $ 317,582.88 $ 105,749,453.96
25 $ 1,244,035.37 $ 923,678.53 $ 320,356.84 $ 105,429,097.11
26 $ 1,244,035.37 $ 920,880.34 $ 323,155.03 $ 105,105,942.09
27 $ 1,244,035.37 $ 918,057.71 $ 325,977.66 $ 104,779,964.43
28 $ 1,244,035.37 $ 915,210.43 $ 328,824.94 $ 104,451,139.49
29 $ 1,244,035.37 $ 912,338.28 $ 331,697.09 $ 104,119,442.40
30 $ 1,244,035.37 $ 909,441.04 $ 334,594.33 $ 103,784,848.07
31 $ 1,244,035.37 $ 906,518.49 $ 337,516.88 $ 103,447,331.19
32 $ 1,244,035.37 $ 903,570.42 $ 340,464.95 $ 103,106,866.24
33 $ 1,244,035.37 $ 900,596.60 $ 343,438.77 $ 102,763,427.47
34 $ 1,244,035.37 $ 897,596.80 $ 346,438.57 $ 102,416,988.90
35 $ 1,244,035.37 $ 894,570.80 $ 349,464.57 $ 102,067,524.33
36 $ 1,244,035.37 $ 891,518.37 $ 352,517.00 $ 101,715,007.33
37 $ 1,244,035.37 $ 888,439.27 $ 355,596.09 $ 101,359,411.23
38 $ 1,244,035.37 $ 885,333.29 $ 358,702.08 $ 101,000,709.15
39 $ 1,244,035.37 $ 882,200.17 $ 361,835.20 $ 100,638,873.95
40 $ 1,244,035.37 $ 879,039.69 $ 364,995.68 $ 100,273,878.27
41 $ 1,244,035.37 $ 875,851.60 $ 368,183.77 $ 99,905,694.50
42 $ 1,244,035.37 $ 872,635.66 $ 371,399.71 $ 99,534,294.79
43 $ 1,244,035.37 $ 869,391.64 $ 374,643.73 $ 99,159,651.06
44 $ 1,244,035.37 $ 866,119.28 $ 377,916.09 $ 98,781,734.96
45 $ 1,244,035.37 $ 862,818.33 $ 381,217.04 $ 98,400,517.93
46 $ 1,244,035.37 $ 859,488.56 $ 384,546.81 $ 98,015,971.11
47 $ 1,244,035.37 $ 856,129.70 $ 387,905.67 $ 97,628,065.44
48 $ 1,244,035.37 $ 852,741.50 $ 391,293.87 $ 97,236,771.57
49 $ 1,244,035.37 $ 849,323.70 $ 394,711.66 $ 96,842,059.90
50 $ 1,244,035.37 $ 845,876.06 $ 398,159.31 $ 96,443,900.59
51 $ 1,244,035.37 $ 842,398.30 $ 401,637.07 $ 96,042,263.52
52 $ 1,244,035.37 $ 838,890.16 $ 405,145.21 $ 95,637,118.31
53 $ 1,244,035.37 $ 835,351.38 $ 408,683.99 $ 95,228,434.33
54 $ 1,244,035.37 $ 831,781.69 $ 412,253.68 $ 94,816,180.65
55 $ 1,244,035.37 $ 828,180.83 $ 415,854.54 $ 94,400,326.11
56 $ 1,244,035.37 $ 824,548.51 $ 419,486.86 $ 93,980,839.24
57 $ 1,244,035.37 $ 820,884.46 $ 423,150.91 $ 93,557,688.33
58 $ 1,244,035.37 $ 817,188.41 $ 426,846.96 $ 93,130,841.37
59 $ 1,244,035.37 $ 813,460.07 $ 430,575.30 $ 92,700,266.07
60 $ 1,244,035.37 $ 809,699.17 $ 434,336.20 $ 92,265,929.87
61 $ 1,244,035.37 $ 805,905.42 $ 438,129.95 $ 91,827,799.93
62 $ 1,244,035.37 $ 802,078.53 $ 441,956.84 $ 91,385,843.09
63 $ 1,244,035.37 $ 798,218.22 $ 445,817.15 $ 90,940,025.94
64 $ 1,244,035.37 $ 794,324.19 $ 449,711.18 $ 90,490,314.76
65 $ 1,244,035.37 $ 790,396.14 $ 453,639.22 $ 90,036,675.54
66 $ 1,244,035.37 $ 786,433.79 $ 457,601.58 $ 89,579,073.96
67 $ 1,244,035.37 $ 782,436.83 $ 461,598.54 $ 89,117,475.41
68 $ 1,244,035.37 $ 778,404.95 $ 465,630.42 $ 88,651,845.00
69 $ 1,244,035.37 $ 774,337.86 $ 469,697.51 $ 88,182,147.48
70 $ 1,244,035.37 $ 770,235.24 $ 473,800.13 $ 87,708,347.35
71 $ 1,244,035.37 $ 766,096.79 $ 477,938.58 $ 87,230,408.77
72 $ 1,244,035.37 $ 761,922.19 $ 482,113.18 $ 86,748,295.60
73 $ 1,244,035.37 $ 757,711.13 $ 486,324.24 $ 86,261,971.35
74 $ 1,244,035.37 $ 753,463.28 $ 490,572.09 $ 85,771,399.27
75 $ 1,244,035.37 $ 749,178.33 $ 494,857.04 $ 85,276,542.23
76 $ 1,244,035.37 $ 744,855.96 $ 499,179.41 $ 84,777,362.82
77 $ 1,244,035.37 $ 740,495.83 $ 503,539.54 $ 84,273,823.28
78 $ 1,244,035.37 $ 736,097.62 $ 507,937.75 $ 83,765,885.53
79 $ 1,244,035.37 $ 731,660.99 $ 512,374.38 $ 83,253,511.14
80 $ 1,244,035.37 $ 727,185.60 $ 516,849.77 $ 82,736,661.38
81 $ 1,244,035.37 $ 722,671.13 $ 521,364.24 $ 82,215,297.14
82 $ 1,244,035.37 $ 718,117.23 $ 525,918.14 $ 81,689,379.00
83 $ 1,244,035.37 $ 713,523.55 $ 530,511.82 $ 81,158,867.17
84 $ 1,244,035.37 $ 708,889.74 $ 535,145.63 $ 80,623,721.55
85 $ 1,244,035.37 $ 704,215.46 $ 539,819.91 $ 80,083,901.64
86 $ 1,244,035.37 $ 699,500.35 $ 544,535.02 $ 79,539,366.62
87 $ 1,244,035.37 $ 694,744.06 $ 549,291.31 $ 78,990,075.31
88 $ 1,244,035.37 $ 689,946.22 $ 554,089.15 $ 78,435,986.17
89 $ 1,244,035.37 $ 685,106.48 $ 558,928.89 $ 77,877,057.28
90 $ 1,244,035.37 $ 680,224.46 $ 563,810.91 $ 77,313,246.37
91 $ 1,244,035.37 $ 675,299.80 $ 568,735.57 $ 76,744,510.81
92 $ 1,244,035.37 $ 670,332.13 $ 573,703.24 $ 76,170,807.57
93 $ 1,244,035.37 $ 665,321.07 $ 578,714.30 $ 75,592,093.26
94 $ 1,244,035.37 $ 660,266.23 $ 583,769.14 $ 75,008,324.12
95 $ 1,244,035.37 $ 655,167.24 $ 588,868.12 $ 74,419,456.00
96 $ 1,244,035.37 $ 650,023.72 $ 594,011.65 $ 73,825,444.35
97 $ 1,244,035.37 $ 644,835.27 $ 599,200.10 $ 73,226,244.25
98 $ 1,244,035.37 $ 639,601.50 $ 604,433.87 $ 72,621,810.38
99 $ 1,244,035.37 $ 634,322.02 $ 609,713.35 $ 72,012,097.03
100 $ 1,244,035.37 $ 628,996.42 $ 615,038.95 $ 71,397,058.08
101 $ 1,244,035.37 $ 623,624.30 $ 620,411.07 $ 70,776,647.01
102 $ 1,244,035.37 $ 618,205.26 $ 625,830.11 $ 70,150,816.91
103 $ 1,244,035.37 $ 612,738.89 $ 631,296.48 $ 69,519,520.43
104 $ 1,244,035.37 $ 607,224.77 $ 636,810.60 $ 68,882,709.83
105 $ 1,244,035.37 $ 601,662.49 $ 642,372.88 $ 68,240,336.96
106 $ 1,244,035.37 $ 596,051.63 $ 647,983.74 $ 67,592,353.21
107 $ 1,244,035.37 $ 590,391.75 $ 653,643.62 $ 66,938,709.59
108 $ 1,244,035.37 $ 584,682.44 $ 659,352.93 $ 66,279,356.66
109 $ 1,244,035.37 $ 578,923.26 $ 665,112.11 $ 65,614,244.55
110 $ 1,244,035.37 $ 573,113.78 $ 670,921.59 $ 64,943,322.96
111 $ 1,244,035.37 $ 567,253.55 $ 676,781.82 $ 64,266,541.14
112 $ 1,244,035.37 $ 561,342.13 $ 682,693.24 $ 63,583,847.90
113 $ 1,244,035.37 $ 555,379.09 $ 688,656.28 $ 62,895,191.62
114 $ 1,244,035.37 $ 549,363.95 $ 694,671.42 $ 62,200,520.20
115 $ 1,244,035.37 $ 543,296.28 $ 700,739.09 $ 61,499,781.11
116 $ 1,244,035.37 $ 537,175.61 $ 706,859.76 $ 60,792,921.35
117 $ 1,244,035.37 $ 531,001.48 $ 713,033.89 $ 60,079,887.46
118 $ 1,244,035.37 $ 524,773.41 $ 719,261.96 $ 59,360,625.50
119 $ 1,244,035.37 $ 518,490.95 $ 725,544.42 $ 58,635,081.08
120 $ 1,244,035.37 $ 512,153.62 $ 731,881.75 $ 57,903,199.33
121 $ 1,244,035.37 $ 505,760.93 $ 738,274.44 $ 57,164,924.89
122 $ 1,244,035.37 $ 499,312.40 $ 744,722.97 $ 56,420,201.92
123 $ 1,244,035.37 $ 492,807.55 $ 751,227.82 $ 55,668,974.10
124 $ 1,244,035.37 $ 486,245.88 $ 757,789.49 $ 54,911,184.61
125 $ 1,244,035.37 $ 479,626.89 $ 764,408.48 $ 54,146,776.13
126 $ 1,244,035.37 $ 472,950.10 $ 771,085.27 $ 53,375,690.86
127 $ 1,244,035.37 $ 466,214.98 $ 777,820.39 $ 52,597,870.47
128 $ 1,244,035.37 $ 459,421.03 $ 784,614.33 $ 51,813,256.13
129 $ 1,244,035.37 $ 452,567.75 $ 791,467.62 $ 51,021,788.51
130 $ 1,244,035.37 $ 445,654.60 $ 798,380.77 $ 50,223,407.74
131 $ 1,244,035.37 $ 438,681.07 $ 805,354.30 $ 49,418,053.44
132 $ 1,244,035.37 $ 431,646.62 $ 812,388.74 $ 48,605,664.69
133 $ 1,244,035.37 $ 424,550.74 $ 819,484.63 $ 47,786,180.06
134 $ 1,244,035.37 $ 417,392.87 $ 826,642.50 $ 46,959,537.57
135 $ 1,244,035.37 $ 410,172.49 $ 833,862.88 $ 46,125,674.68
136 $ 1,244,035.37 $ 402,889.03 $ 841,146.34 $ 45,284,528.35
137 $ 1,244,035.37 $ 395,541.96 $ 848,493.41 $ 44,436,034.94
138 $ 1,244,035.37 $ 388,130.72 $ 855,904.65 $ 43,580,130.29
139 $ 1,244,035.37 $ 380,654.74 $ 863,380.63 $ 42,716,749.65
140 $ 1,244,035.37 $ 373,113.46 $ 870,921.91 $ 41,845,827.74
141 $ 1,244,035.37 $ 365,506.31 $ 878,529.06 $ 40,967,298.68
142 $ 1,244,035.37 $ 357,832.71 $ 886,202.66 $ 40,081,096.03
143 $ 1,244,035.37 $ 350,092.09 $ 893,943.28 $ 39,187,152.75
144 $ 1,244,035.37 $ 342,283.86 $ 901,751.51 $ 38,285,401.24
145 $ 1,244,035.37 $ 334,407.43 $ 909,627.94 $ 37,375,773.30
146 $ 1,244,035.37 $ 326,462.20 $ 917,573.17 $ 36,458,200.13
147 $ 1,244,035.37 $ 318,447.57 $ 925,587.80 $ 35,532,612.33
148 $ 1,244,035.37 $ 310,362.94 $ 933,672.43 $ 34,598,939.90
149 $ 1,244,035.37 $ 302,207.69 $ 941,827.68 $ 33,657,112.22
150 $ 1,244,035.37 $ 293,981.20 $ 950,054.16 $ 32,707,058.05
151 $ 1,244,035.37 $ 285,682.87 $ 958,352.50 $ 31,748,705.55
152 $ 1,244,035.37 $ 277,312.05 $ 966,723.32 $ 30,781,982.23
153 $ 1,244,035.37 $ 268,868.11 $ 975,167.26 $ 29,806,814.97
154 $ 1,244,035.37 $ 260,350.42 $ 983,684.95 $ 28,823,130.02
155 $ 1,244,035.37 $ 251,758.33 $ 992,277.04 $ 27,830,852.99
156 $ 1,244,035.37 $ 243,091.20 $ 1,000,944.17 $ 26,829,908.82
157 $ 1,244,035.37 $ 234,348.36 $ 1,009,687.01 $ 25,820,221.80
158 $ 1,244,035.37 $ 225,529.15 $ 1,018,506.22 $ 24,801,715.58
159 $ 1,244,035.37 $ 216,632.91 $ 1,027,402.46 $ 23,774,313.13
160 $ 1,244,035.37 $ 207,658.97 $ 1,036,376.40 $ 22,737,936.72
161 $ 1,244,035.37 $ 198,606.64 $ 1,045,428.73 $ 21,692,508.00
162 $ 1,244,035.37 $ 189,475.25 $ 1,054,560.12 $ 20,637,947.87
163 $ 1,244,035.37 $ 180,264.09 $ 1,063,771.28 $ 19,574,176.60
164 $ 1,244,035.37 $ 170,972.48 $ 1,073,062.89 $ 18,501,113.71
165 $ 1,244,035.37 $ 161,599.71 $ 1,082,435.66 $ 17,418,678.05
166 $ 1,244,035.37 $ 152,145.08 $ 1,091,890.29 $ 16,326,787.76
167 $ 1,244,035.37 $ 142,607.86 $ 1,101,427.51 $ 15,225,360.25
168 $ 1,244,035.37 $ 132,987.34 $ 1,111,048.03 $ 14,114,312.22
169 $ 1,244,035.37 $ 123,282.78 $ 1,120,752.58 $ 12,993,559.64
170 $ 1,244,035.37 $ 113,493.47 $ 1,130,541.90 $ 11,863,017.73
171 $ 1,244,035.37 $ 103,618.64 $ 1,140,416.73 $ 10,722,601.00
172 $ 1,244,035.37 $ 93,657.56 $ 1,150,377.80 $ 9,572,223.20
173 $ 1,244,035.37 $ 83,609.48 $ 1,160,425.89 $ 8,411,797.31
174 $ 1,244,035.37 $ 73,473.63 $ 1,170,561.74 $ 7,241,235.58
175 $ 1,244,035.37 $ 63,249.25 $ 1,180,786.12 $ 6,060,449.46
176 $ 1,244,035.37 $ 52,935.56 $ 1,191,099.80 $ 4,869,349.65
177 $ 1,244,035.37 $ 42,531.79 $ 1,201,503.58 $ 3,667,846.07
178 $ 1,244,035.37 $ 32,037.15 $ 1,211,998.22 $ 2,455,847.85
179 $ 1,244,035.37 $ 21,450.83 $ 1,222,584.54 $ 1,233,263.32
180 $ 1,244,035.37 $ 10,772.05 $ 1,233,263.32 $ -
Crédito $ 120,000,000.00
Tasa 11% EA 0.87% mv
Plazo 15 años 180 meses

Cuota $ 1,325,103.69 mensual

N° CUOTA INTERÉS A. CAPITAL SALDO

0 $ 120,000,000.00
1 $ 1,048,151.26 -$ 1,048,151.26 $ 121,048,151.26
2 $ 1,057,306.43 -$ 1,057,306.43 $ 122,105,457.69
3 $ 1,066,541.58 -$ 1,066,541.58 $ 123,171,999.27
4 $ 1,075,857.38 -$ 1,075,857.38 $ 124,247,856.65
5 $ 1,085,254.56 -$ 1,085,254.56 $ 125,333,111.22
6 $ 1,094,733.82 -$ 1,094,733.82 $ 126,427,845.03
7 $ 1,104,295.87 -$ 1,104,295.87 $ 127,532,140.91
8 $ 1,113,941.45 -$ 1,113,941.45 $ 128,646,082.36
9 $ 1,123,671.28 -$ 1,123,671.28 $ 129,769,753.64
10 $ 1,464,490.82 $ 1,133,486.09 $ 331,004.74 $ 129,438,748.90
11 $ 1,464,490.82 $ 1,130,594.90 $ 333,895.93 $ 129,104,852.97
12 $ 1,464,490.82 $ 1,127,678.45 $ 336,812.37 $ 128,768,040.60
13 $ 1,464,490.82 $ 1,124,736.53 $ 339,754.29 $ 128,428,286.31
14 $ 1,464,490.82 $ 1,121,768.92 $ 342,721.91 $ 128,085,564.40
15 $ 1,464,490.82 $ 1,118,775.38 $ 345,715.44 $ 127,739,848.95
16 $ 1,464,490.82 $ 1,115,755.70 $ 348,735.13 $ 127,391,113.83
17 $ 1,464,490.82 $ 1,112,709.64 $ 351,781.19 $ 127,039,332.64
18 $ 1,464,490.82 $ 1,109,636.97 $ 354,853.85 $ 126,684,478.78
19 $ 1,464,490.82 $ 1,106,537.47 $ 357,953.36 $ 126,326,525.43
20 $ 1,464,490.82 $ 1,103,410.89 $ 361,079.94 $ 125,965,445.49
21 $ 1,464,490.82 $ 1,100,257.00 $ 364,233.82 $ 125,601,211.67
22 $ 1,464,490.82 $ 1,097,075.57 $ 367,415.26 $ 125,233,796.41
23 $ 1,464,490.82 $ 1,093,866.34 $ 370,624.48 $ 124,863,171.93
24 $ 1,464,490.82 $ 1,090,629.09 $ 373,861.73 $ 124,489,310.20
25 $ 1,464,490.82 $ 1,087,363.56 $ 377,127.26 $ 124,112,182.93
26 $ 1,464,490.82 $ 1,084,069.51 $ 380,421.32 $ 123,731,761.62
27 $ 1,464,490.82 $ 1,080,746.68 $ 383,744.14 $ 123,348,017.47
28 $ 1,464,490.82 $ 1,077,394.83 $ 387,095.99 $ 122,960,921.48
29 $ 1,464,490.82 $ 1,074,013.71 $ 390,477.12 $ 122,570,444.36
30 $ 1,464,490.82 $ 1,070,603.05 $ 393,887.78 $ 122,176,556.58
31 $ 1,464,490.82 $ 1,067,162.60 $ 397,328.23 $ 121,779,228.35
32 $ 1,464,490.82 $ 1,063,692.10 $ 400,798.73 $ 121,378,429.63
33 $ 1,464,490.82 $ 1,060,191.28 $ 404,299.54 $ 120,974,130.08
34 $ 1,464,490.82 $ 1,056,659.89 $ 407,830.93 $ 120,566,299.15
35 $ 1,464,490.82 $ 1,053,097.65 $ 411,393.17 $ 120,154,905.98
36 $ 1,464,490.82 $ 1,049,504.30 $ 414,986.52 $ 119,739,919.45
37 $ 1,464,490.82 $ 1,045,879.56 $ 418,611.26 $ 119,321,308.19
38 $ 1,464,490.82 $ 1,042,223.16 $ 422,267.66 $ 118,899,040.53
39 $ 1,464,490.82 $ 1,038,534.83 $ 425,956.00 $ 118,473,084.53
40 $ 1,464,490.82 $ 1,034,814.27 $ 429,676.55 $ 118,043,407.97
41 $ 1,464,490.82 $ 1,031,061.22 $ 433,429.60 $ 117,609,978.37
42 $ 1,464,490.82 $ 1,027,275.39 $ 437,215.43 $ 117,172,762.94
43 $ 1,464,490.82 $ 1,023,456.49 $ 441,034.33 $ 116,731,728.61
44 $ 1,464,490.82 $ 1,019,604.24 $ 444,886.59 $ 116,286,842.02
45 $ 1,464,490.82 $ 1,015,718.33 $ 448,772.49 $ 115,838,069.53
46 $ 1,464,490.82 $ 1,011,798.49 $ 452,692.34 $ 115,385,377.19
47 $ 1,464,490.82 $ 1,007,844.40 $ 456,646.42 $ 114,928,730.77
48 $ 1,464,490.82 $ 1,003,855.78 $ 460,635.04 $ 114,468,095.72
49 $ 1,464,490.82 $ 999,832.32 $ 464,658.50 $ 114,003,437.22
50 $ 1,464,490.82 $ 995,773.72 $ 468,717.11 $ 113,534,720.12
51 $ 1,464,490.82 $ 991,679.67 $ 472,811.16 $ 113,061,908.96
52 $ 1,464,490.82 $ 987,549.85 $ 476,940.97 $ 112,584,967.98
53 $ 1,464,490.82 $ 983,383.97 $ 481,106.86 $ 112,103,861.13
54 $ 1,464,490.82 $ 979,181.69 $ 485,309.13 $ 111,618,551.99
55 $ 1,464,490.82 $ 974,942.71 $ 489,548.11 $ 111,129,003.89
56 $ 1,464,490.82 $ 970,666.71 $ 493,824.11 $ 110,635,179.77
57 $ 1,464,490.82 $ 966,353.36 $ 498,137.47 $ 110,137,042.31
58 $ 1,464,490.82 $ 962,002.33 $ 502,488.49 $ 109,634,553.81
59 $ 1,464,490.82 $ 957,613.30 $ 506,877.53 $ 109,127,676.28
60 $ 1,464,490.82 $ 953,185.93 $ 511,304.90 $ 108,616,371.39
61 $ 1,464,490.82 $ 948,719.89 $ 515,770.94 $ 108,100,600.45
62 $ 1,464,490.82 $ 944,214.84 $ 520,275.99 $ 107,580,324.46
63 $ 1,464,490.82 $ 939,670.44 $ 524,820.39 $ 107,055,504.07
64 $ 1,464,490.82 $ 935,086.34 $ 529,404.48 $ 106,526,099.59
65 $ 1,464,490.82 $ 930,462.21 $ 534,028.61 $ 105,992,070.98
66 $ 1,464,490.82 $ 925,797.69 $ 538,693.14 $ 105,453,377.85
67 $ 1,464,490.82 $ 921,092.42 $ 543,398.40 $ 104,909,979.45
68 $ 1,464,490.82 $ 916,346.06 $ 548,144.77 $ 104,361,834.68
69 $ 1,464,490.82 $ 911,558.24 $ 552,932.59 $ 103,808,902.09
70 $ 1,464,490.82 $ 906,728.60 $ 557,762.23 $ 103,251,139.86
71 $ 1,464,490.82 $ 901,856.77 $ 562,634.06 $ 102,688,505.81
72 $ 1,464,490.82 $ 896,942.39 $ 567,548.44 $ 102,120,957.37
73 $ 1,464,490.82 $ 891,985.08 $ 572,505.74 $ 101,548,451.63
74 $ 1,464,490.82 $ 886,984.48 $ 577,506.35 $ 100,970,945.28
75 $ 1,464,490.82 $ 881,940.20 $ 582,550.63 $ 100,388,394.66
76 $ 1,464,490.82 $ 876,851.85 $ 587,638.97 $ 99,800,755.68
77 $ 1,464,490.82 $ 871,719.06 $ 592,771.76 $ 99,207,983.92
78 $ 1,464,490.82 $ 866,541.44 $ 597,949.38 $ 98,610,034.54
79 $ 1,464,490.82 $ 861,318.60 $ 603,172.23 $ 98,006,862.32
80 $ 1,464,490.82 $ 856,050.13 $ 608,440.69 $ 97,398,421.63
81 $ 1,464,490.82 $ 850,735.65 $ 613,755.17 $ 96,784,666.45
82 $ 1,464,490.82 $ 845,374.75 $ 619,116.07 $ 96,165,550.38
83 $ 1,464,490.82 $ 839,967.02 $ 624,523.80 $ 95,541,026.58
84 $ 1,464,490.82 $ 834,512.06 $ 629,978.76 $ 94,911,047.81
85 $ 1,464,490.82 $ 829,009.45 $ 635,481.37 $ 94,275,566.44
86 $ 1,464,490.82 $ 823,458.78 $ 641,032.04 $ 93,634,534.40
87 $ 1,464,490.82 $ 817,859.63 $ 646,631.20 $ 92,987,903.20
88 $ 1,464,490.82 $ 812,211.56 $ 652,279.26 $ 92,335,623.94
89 $ 1,464,490.82 $ 806,514.17 $ 657,976.65 $ 91,677,647.29
90 $ 1,464,490.82 $ 800,767.01 $ 663,723.81 $ 91,013,923.47
91 $ 1,464,490.82 $ 794,969.65 $ 669,521.17 $ 90,344,402.30
92 $ 1,464,490.82 $ 789,121.66 $ 675,369.17 $ 89,669,033.14
93 $ 1,464,490.82 $ 783,222.58 $ 681,268.24 $ 88,987,764.90
94 $ 1,464,490.82 $ 777,271.98 $ 687,218.84 $ 88,300,546.05
95 $ 1,464,490.82 $ 771,269.40 $ 693,221.42 $ 87,607,324.63
96 $ 1,464,490.82 $ 765,214.40 $ 699,276.43 $ 86,908,048.21
97 $ 1,464,490.82 $ 759,106.50 $ 705,384.32 $ 86,202,663.88
98 $ 1,464,490.82 $ 752,945.26 $ 711,545.57 $ 85,491,118.31
99 $ 1,464,490.82 $ 746,730.19 $ 717,760.63 $ 84,773,357.68
100 $ 1,464,490.82 $ 740,460.85 $ 724,029.98 $ 84,049,327.71
101 $ 1,464,490.82 $ 734,136.74 $ 730,354.09 $ 83,318,973.62
102 $ 1,464,490.82 $ 727,757.39 $ 736,733.43 $ 82,582,240.19
103 $ 1,464,490.82 $ 721,322.33 $ 743,168.50 $ 81,839,071.69
104 $ 1,464,490.82 $ 714,831.05 $ 749,659.77 $ 81,089,411.92
105 $ 1,464,490.82 $ 708,283.08 $ 756,207.75 $ 80,333,204.17
106 $ 1,464,490.82 $ 701,677.91 $ 762,812.92 $ 79,570,391.25
107 $ 1,464,490.82 $ 695,015.05 $ 769,475.78 $ 78,800,915.48
108 $ 1,464,490.82 $ 688,293.99 $ 776,196.83 $ 78,024,718.64
109 $ 1,464,490.82 $ 681,514.23 $ 782,976.60 $ 77,241,742.04
110 $ 1,464,490.82 $ 674,675.24 $ 789,815.58 $ 76,451,926.46
111 $ 1,464,490.82 $ 667,776.52 $ 796,714.30 $ 75,655,212.16
112 $ 1,464,490.82 $ 660,817.55 $ 803,673.28 $ 74,851,538.89
113 $ 1,464,490.82 $ 653,797.79 $ 810,693.04 $ 74,040,845.85
114 $ 1,464,490.82 $ 646,716.71 $ 817,774.11 $ 73,223,071.74
115 $ 1,464,490.82 $ 639,573.79 $ 824,917.03 $ 72,398,154.71
116 $ 1,464,490.82 $ 632,368.47 $ 832,122.35 $ 71,566,032.36
117 $ 1,464,490.82 $ 625,100.22 $ 839,390.60 $ 70,726,641.76
118 $ 1,464,490.82 $ 617,768.49 $ 846,722.34 $ 69,879,919.42
119 $ 1,464,490.82 $ 610,372.71 $ 854,118.11 $ 69,025,801.31
120 $ 1,464,490.82 $ 602,912.34 $ 861,578.49 $ 68,164,222.82
121 $ 1,464,490.82 $ 595,386.80 $ 869,104.02 $ 67,295,118.80
122 $ 1,464,490.82 $ 587,795.53 $ 876,695.30 $ 66,418,423.50
123 $ 1,464,490.82 $ 580,137.95 $ 884,352.87 $ 65,534,070.63
124 $ 1,464,490.82 $ 572,413.49 $ 892,077.34 $ 64,641,993.30
125 $ 1,464,490.82 $ 564,621.56 $ 899,869.27 $ 63,742,124.03
126 $ 1,464,490.82 $ 556,761.56 $ 907,729.26 $ 62,834,394.77
127 $ 1,464,490.82 $ 548,832.92 $ 915,657.91 $ 61,918,736.86
128 $ 1,464,490.82 $ 540,835.02 $ 923,655.81 $ 60,995,081.05
129 $ 1,464,490.82 $ 532,767.26 $ 931,723.57 $ 60,063,357.48
130 $ 1,464,490.82 $ 524,629.03 $ 939,861.79 $ 59,123,495.69
131 $ 1,464,490.82 $ 516,419.72 $ 948,071.10 $ 58,175,424.59
132 $ 1,464,490.82 $ 508,138.70 $ 956,352.12 $ 57,219,072.47
133 $ 1,464,490.82 $ 499,785.36 $ 964,705.47 $ 56,254,367.00
134 $ 1,464,490.82 $ 491,359.05 $ 973,131.78 $ 55,281,235.22
135 $ 1,464,490.82 $ 482,859.14 $ 981,631.69 $ 54,299,603.53
136 $ 1,464,490.82 $ 474,284.98 $ 990,205.84 $ 53,309,397.69
137 $ 1,464,490.82 $ 465,635.94 $ 998,854.89 $ 52,310,542.80
138 $ 1,464,490.82 $ 456,911.34 $ 1,007,579.48 $ 51,302,963.32
139 $ 1,464,490.82 $ 448,110.55 $ 1,016,380.28 $ 50,286,583.05
140 $ 1,464,490.82 $ 439,232.88 $ 1,025,257.95 $ 49,261,325.10
141 $ 1,464,490.82 $ 430,277.67 $ 1,034,213.16 $ 48,227,111.94
142 $ 1,464,490.82 $ 421,244.23 $ 1,043,246.59 $ 47,183,865.35
143 $ 1,464,490.82 $ 412,131.90 $ 1,052,358.93 $ 46,131,506.43
144 $ 1,464,490.82 $ 402,939.97 $ 1,061,550.85 $ 45,069,955.57
145 $ 1,464,490.82 $ 393,667.76 $ 1,070,823.07 $ 43,999,132.50
146 $ 1,464,490.82 $ 384,314.55 $ 1,080,176.27 $ 42,918,956.23
147 $ 1,464,490.82 $ 374,879.65 $ 1,089,611.17 $ 41,829,345.06
148 $ 1,464,490.82 $ 365,362.34 $ 1,099,128.49 $ 40,730,216.57
149 $ 1,464,490.82 $ 355,761.90 $ 1,108,728.93 $ 39,621,487.64
150 $ 1,464,490.82 $ 346,077.60 $ 1,118,413.22 $ 38,503,074.42
151 $ 1,464,490.82 $ 336,308.72 $ 1,128,182.11 $ 37,374,892.31
152 $ 1,464,490.82 $ 326,454.50 $ 1,138,036.32 $ 36,236,855.99
153 $ 1,464,490.82 $ 316,514.22 $ 1,147,976.61 $ 35,088,879.39
154 $ 1,464,490.82 $ 306,487.11 $ 1,158,003.72 $ 33,930,875.67
155 $ 1,464,490.82 $ 296,372.42 $ 1,168,118.41 $ 32,762,757.26
156 $ 1,464,490.82 $ 286,169.38 $ 1,178,321.45 $ 31,584,435.82
157 $ 1,464,490.82 $ 275,877.22 $ 1,188,613.61 $ 30,395,822.21
158 $ 1,464,490.82 $ 265,495.16 $ 1,198,995.66 $ 29,196,826.55
159 $ 1,464,490.82 $ 255,022.42 $ 1,209,468.40 $ 27,987,358.14
160 $ 1,464,490.82 $ 244,458.21 $ 1,220,032.62 $ 26,767,325.53
161 $ 1,464,490.82 $ 233,801.72 $ 1,230,689.11 $ 25,536,636.42
162 $ 1,464,490.82 $ 223,052.15 $ 1,241,438.68 $ 24,295,197.74
163 $ 1,464,490.82 $ 212,208.68 $ 1,252,282.14 $ 23,042,915.60
164 $ 1,464,490.82 $ 201,270.51 $ 1,263,220.32 $ 21,779,695.28
165 $ 1,464,490.82 $ 190,236.79 $ 1,274,254.03 $ 20,505,441.25
166 $ 1,464,490.82 $ 179,106.70 $ 1,285,384.12 $ 19,220,057.13
167 $ 1,464,490.82 $ 167,879.39 $ 1,296,611.43 $ 17,923,445.70
168 $ 1,464,490.82 $ 156,554.02 $ 1,307,936.81 $ 16,615,508.89
169 $ 1,464,490.82 $ 145,129.72 $ 1,319,361.10 $ 15,296,147.79
170 $ 1,464,490.82 $ 133,605.64 $ 1,330,885.19 $ 13,965,262.60
171 $ 1,464,490.82 $ 121,980.90 $ 1,342,509.93 $ 12,622,752.67
172 $ 1,464,490.82 $ 110,254.62 $ 1,354,236.21 $ 11,268,516.47
173 $ 1,464,490.82 $ 98,425.91 $ 1,366,064.91 $ 9,902,451.56
174 $ 1,464,490.82 $ 86,493.89 $ 1,377,996.93 $ 8,524,454.62
175 $ 1,464,490.82 $ 74,457.65 $ 1,390,033.18 $ 7,134,421.45
176 $ 1,464,490.82 $ 62,316.27 $ 1,402,174.55 $ 5,732,246.90
177 $ 1,464,490.82 $ 50,068.85 $ 1,414,421.98 $ 4,317,824.92
178 $ 1,464,490.82 $ 37,714.45 $ 1,426,776.38 $ 2,891,048.54
179 $ 1,464,490.82 $ 25,252.13 $ 1,439,238.69 $ 1,451,809.85
180 $ 1,464,490.82 $ 12,680.97 $ 1,451,809.85 $ -
Crédito $ 120,000,000.00
Tasa 11% EA 0.87% mv
Plazo 15 años 180 meses

Cuota $ 655,843.77 mensual

Gradiente
(aritm) $ 10,000.00

N° CUOTA INTERÉS A. CAPITAL SALDO

0 $ 120,000,000.00
1 $ 655,843.77 $ 1,048,151.26 -$ 392,307.49 $ 120,392,307.49
2 $ 665,843.77 $ 1,051,577.91 -$ 385,734.13 $ 120,778,041.62
3 $ 675,843.77 $ 1,054,947.14 -$ 379,103.36 $ 121,157,144.98
4 $ 685,843.77 $ 1,058,258.45 -$ 372,414.68 $ 121,529,559.66
5 $ 695,843.77 $ 1,061,511.34 -$ 365,667.57 $ 121,895,227.23
6 $ 705,843.77 $ 1,064,705.30 -$ 358,861.53 $ 122,254,088.75
7 $ 715,843.77 $ 1,067,839.81 -$ 351,996.04 $ 122,606,084.79
8 $ 725,843.77 $ 1,070,914.35 -$ 345,070.58 $ 122,951,155.37
9 $ 735,843.77 $ 1,073,928.40 -$ 338,084.63 $ 123,289,240.00
10 $ 745,843.77 $ 1,076,881.43 -$ 331,037.66 $ 123,620,277.66
11 $ 755,843.77 $ 1,079,772.91 -$ 323,929.14 $ 123,944,206.80
12 $ 765,843.77 $ 1,082,602.30 -$ 316,758.53 $ 124,260,965.33
13 $ 775,843.77 $ 1,085,369.06 -$ 309,525.29 $ 124,570,490.62
14 $ 785,843.77 $ 1,088,072.64 -$ 302,228.87 $ 124,872,719.48
15 $ 795,843.77 $ 1,090,712.48 -$ 294,868.71 $ 125,167,588.19
16 $ 805,843.77 $ 1,093,288.04 -$ 287,444.27 $ 125,455,032.46
17 $ 815,843.77 $ 1,095,798.75 -$ 279,954.98 $ 125,734,987.44
18 $ 825,843.77 $ 1,098,244.04 -$ 272,400.27 $ 126,007,387.71
19 $ 835,843.77 $ 1,100,623.35 -$ 264,779.58 $ 126,272,167.29
20 $ 845,843.77 $ 1,102,936.09 -$ 257,092.32 $ 126,529,259.61
21 $ 855,843.77 $ 1,105,181.69 -$ 249,337.92 $ 126,778,597.53
22 $ 865,843.77 $ 1,107,359.55 -$ 241,515.78 $ 127,020,113.31
23 $ 875,843.77 $ 1,109,469.10 -$ 233,625.32 $ 127,253,738.63
24 $ 885,843.77 $ 1,111,509.72 -$ 225,665.95 $ 127,479,404.58
25 $ 895,843.77 $ 1,113,480.82 -$ 217,637.05 $ 127,697,041.63
26 $ 905,843.77 $ 1,115,381.79 -$ 209,538.02 $ 127,906,579.65
27 $ 915,843.77 $ 1,117,212.02 -$ 201,368.25 $ 128,107,947.89
28 $ 925,843.77 $ 1,118,970.89 -$ 193,127.12 $ 128,301,075.01
29 $ 935,843.77 $ 1,120,657.78 -$ 184,814.00 $ 128,485,889.02
30 $ 945,843.77 $ 1,122,272.05 -$ 176,428.28 $ 128,662,317.29
31 $ 955,843.77 $ 1,123,813.08 -$ 167,969.31 $ 128,830,286.60
32 $ 965,843.77 $ 1,125,280.23 -$ 159,436.45 $ 128,989,723.06
33 $ 975,843.77 $ 1,126,672.84 -$ 150,829.07 $ 129,140,552.12
34 $ 985,843.77 $ 1,127,990.27 -$ 142,146.50 $ 129,282,698.62
35 $ 995,843.77 $ 1,129,231.86 -$ 133,388.09 $ 129,416,086.71
36 $ 1,005,843.77 $ 1,130,396.95 -$ 124,553.18 $ 129,540,639.88
37 $ 1,015,843.77 $ 1,131,484.87 -$ 115,641.10 $ 129,656,280.99
38 $ 1,025,843.77 $ 1,132,494.95 -$ 106,651.18 $ 129,762,932.16
39 $ 1,035,843.77 $ 1,133,426.51 -$ 97,582.73 $ 129,860,514.90
40 $ 1,045,843.77 $ 1,134,278.85 -$ 88,435.08 $ 129,948,949.97
41 $ 1,055,843.77 $ 1,135,051.30 -$ 79,207.52 $ 130,028,157.50
42 $ 1,065,843.77 $ 1,135,743.14 -$ 69,899.37 $ 130,098,056.87
43 $ 1,075,843.77 $ 1,136,353.68 -$ 60,509.91 $ 130,158,566.78
44 $ 1,085,843.77 $ 1,136,882.21 -$ 51,038.44 $ 130,209,605.22
45 $ 1,095,843.77 $ 1,137,328.01 -$ 41,484.24 $ 130,251,089.46
46 $ 1,105,843.77 $ 1,137,690.36 -$ 31,846.59 $ 130,282,936.05
47 $ 1,115,843.77 $ 1,137,968.53 -$ 22,124.76 $ 130,305,060.80
48 $ 1,125,843.77 $ 1,138,161.78 -$ 12,318.01 $ 130,317,378.81
49 $ 1,135,843.77 $ 1,138,269.37 -$ 2,425.60 $ 130,319,804.41
50 $ 1,145,843.77 $ 1,138,290.56 $ 7,553.21 $ 130,312,251.19
51 $ 1,155,843.77 $ 1,138,224.58 $ 17,619.19 $ 130,294,632.01
52 $ 1,165,843.77 $ 1,138,070.69 $ 27,773.08 $ 130,266,858.92
53 $ 1,175,843.77 $ 1,137,828.10 $ 38,015.67 $ 130,228,843.25
54 $ 1,185,843.77 $ 1,137,496.05 $ 48,347.72 $ 130,180,495.53
55 $ 1,195,843.77 $ 1,137,073.75 $ 58,770.02 $ 130,121,725.51
56 $ 1,205,843.77 $ 1,136,560.42 $ 69,283.35 $ 130,052,442.15
57 $ 1,215,843.77 $ 1,135,955.26 $ 79,888.51 $ 129,972,553.64
58 $ 1,225,843.77 $ 1,135,257.46 $ 90,586.31 $ 129,881,967.33
59 $ 1,235,843.77 $ 1,134,466.23 $ 101,377.54 $ 129,780,589.79
60 $ 1,245,843.77 $ 1,133,580.74 $ 112,263.03 $ 129,668,326.75
61 $ 1,255,843.77 $ 1,132,600.17 $ 123,243.61 $ 129,545,083.14
62 $ 1,265,843.77 $ 1,131,523.68 $ 134,320.09 $ 129,410,763.05
63 $ 1,275,843.77 $ 1,130,350.45 $ 145,493.32 $ 129,265,269.73
64 $ 1,285,843.77 $ 1,129,079.63 $ 156,764.15 $ 129,108,505.59
65 $ 1,295,843.77 $ 1,127,710.36 $ 168,133.42 $ 128,940,372.17
66 $ 1,305,843.77 $ 1,126,241.78 $ 179,601.99 $ 128,760,770.17
67 $ 1,315,843.77 $ 1,124,673.03 $ 191,170.74 $ 128,569,599.43
68 $ 1,325,843.77 $ 1,123,003.23 $ 202,840.54 $ 128,366,758.89
69 $ 1,335,843.77 $ 1,121,231.50 $ 214,612.27 $ 128,152,146.61
70 $ 1,345,843.77 $ 1,119,356.95 $ 226,486.82 $ 127,925,659.79
71 $ 1,355,843.77 $ 1,117,378.68 $ 238,465.10 $ 127,687,194.69
72 $ 1,365,843.77 $ 1,115,295.78 $ 250,547.99 $ 127,436,646.70
73 $ 1,375,843.77 $ 1,113,107.35 $ 262,736.43 $ 127,173,910.28
74 $ 1,385,843.77 $ 1,110,812.45 $ 275,031.32 $ 126,898,878.95
75 $ 1,395,843.77 $ 1,108,410.16 $ 287,433.61 $ 126,611,445.35
76 $ 1,405,843.77 $ 1,105,899.55 $ 299,944.22 $ 126,311,501.12
77 $ 1,415,843.77 $ 1,103,279.66 $ 312,564.12 $ 125,998,937.01
78 $ 1,425,843.77 $ 1,100,549.54 $ 325,294.24 $ 125,673,642.77
79 $ 1,435,843.77 $ 1,097,708.22 $ 338,135.55 $ 125,335,507.22
80 $ 1,445,843.77 $ 1,094,754.75 $ 351,089.03 $ 124,984,418.20
81 $ 1,455,843.77 $ 1,091,688.13 $ 364,155.65 $ 124,620,262.55
82 $ 1,465,843.77 $ 1,088,507.38 $ 377,336.40 $ 124,242,926.15
83 $ 1,475,843.77 $ 1,085,211.50 $ 390,632.28 $ 123,852,293.87
84 $ 1,485,843.77 $ 1,081,799.48 $ 404,044.29 $ 123,448,249.58
85 $ 1,495,843.77 $ 1,078,270.32 $ 417,573.45 $ 123,030,676.13
86 $ 1,505,843.77 $ 1,074,622.98 $ 431,220.79 $ 122,599,455.34
87 $ 1,515,843.77 $ 1,070,856.45 $ 444,987.33 $ 122,154,468.01
88 $ 1,525,843.77 $ 1,066,969.66 $ 458,874.11 $ 121,695,593.90
89 $ 1,535,843.77 $ 1,062,961.58 $ 472,882.19 $ 121,222,711.71
90 $ 1,545,843.77 $ 1,058,831.15 $ 487,012.62 $ 120,735,699.09
91 $ 1,555,843.77 $ 1,054,577.29 $ 501,266.48 $ 120,234,432.61
92 $ 1,565,843.77 $ 1,050,198.93 $ 515,644.84 $ 119,718,787.77
93 $ 1,575,843.77 $ 1,045,694.98 $ 530,148.79 $ 119,188,638.98
94 $ 1,585,843.77 $ 1,041,064.35 $ 544,779.42 $ 118,643,859.55
95 $ 1,595,843.77 $ 1,036,305.92 $ 559,537.85 $ 118,084,321.70
96 $ 1,605,843.77 $ 1,031,418.59 $ 574,425.19 $ 117,509,896.52
97 $ 1,615,843.77 $ 1,026,401.22 $ 589,442.56 $ 116,920,453.96
98 $ 1,625,843.77 $ 1,021,252.68 $ 604,591.10 $ 116,315,862.86
99 $ 1,635,843.77 $ 1,015,971.82 $ 619,871.96 $ 115,695,990.91
100 $ 1,645,843.77 $ 1,010,557.49 $ 635,286.29 $ 115,060,704.62
101 $ 1,655,843.77 $ 1,005,008.52 $ 650,835.25 $ 114,409,869.37
102 $ 1,665,843.77 $ 999,323.74 $ 666,520.03 $ 113,743,349.33
103 $ 1,675,843.77 $ 993,501.96 $ 682,341.82 $ 113,061,007.52
104 $ 1,685,843.77 $ 987,541.98 $ 698,301.79 $ 112,362,705.72
105 $ 1,695,843.77 $ 981,442.60 $ 714,401.18 $ 111,648,304.55
106 $ 1,705,843.77 $ 975,202.59 $ 730,641.18 $ 110,917,663.36
107 $ 1,715,843.77 $ 968,820.74 $ 747,023.04 $ 110,170,640.33
108 $ 1,725,843.77 $ 962,295.79 $ 763,547.98 $ 109,407,092.35
109 $ 1,735,843.77 $ 955,626.51 $ 780,217.26 $ 108,626,875.09
110 $ 1,745,843.77 $ 948,811.63 $ 797,032.14 $ 107,829,842.95
111 $ 1,755,843.77 $ 941,849.88 $ 813,993.89 $ 107,015,849.06
112 $ 1,765,843.77 $ 934,739.97 $ 831,103.80 $ 106,184,745.26
113 $ 1,775,843.77 $ 927,480.62 $ 848,363.15 $ 105,336,382.11
114 $ 1,785,843.77 $ 920,070.51 $ 865,773.26 $ 104,470,608.85
115 $ 1,795,843.77 $ 912,508.33 $ 883,335.44 $ 103,587,273.41
116 $ 1,805,843.77 $ 904,792.76 $ 901,051.01 $ 102,686,222.39
117 $ 1,815,843.77 $ 896,922.44 $ 918,921.33 $ 101,767,301.06
118 $ 1,825,843.77 $ 888,896.04 $ 936,947.73 $ 100,830,353.33
119 $ 1,835,843.77 $ 880,712.18 $ 955,131.59 $ 99,875,221.74
120 $ 1,845,843.77 $ 872,369.49 $ 973,474.28 $ 98,901,747.46
121 $ 1,855,843.77 $ 863,866.59 $ 991,977.18 $ 97,909,770.28
122 $ 1,865,843.77 $ 855,202.07 $ 1,010,641.70 $ 96,899,128.58
123 $ 1,875,843.77 $ 846,374.53 $ 1,029,469.24 $ 95,869,659.34
124 $ 1,885,843.77 $ 837,382.53 $ 1,048,461.24 $ 94,821,198.10
125 $ 1,895,843.77 $ 828,224.65 $ 1,067,619.12 $ 93,753,578.98
126 $ 1,905,843.77 $ 818,899.43 $ 1,086,944.34 $ 92,666,634.64
127 $ 1,915,843.77 $ 809,405.41 $ 1,106,438.36 $ 91,560,196.28
128 $ 1,925,843.77 $ 799,741.12 $ 1,126,102.65 $ 90,434,093.63
129 $ 1,935,843.77 $ 789,905.08 $ 1,145,938.70 $ 89,288,154.94
130 $ 1,945,843.77 $ 779,895.77 $ 1,165,948.01 $ 88,122,206.93
131 $ 1,955,843.77 $ 769,711.68 $ 1,186,132.09 $ 86,936,074.84
132 $ 1,965,843.77 $ 759,351.30 $ 1,206,492.47 $ 85,729,582.37
133 $ 1,975,843.77 $ 748,813.08 $ 1,227,030.69 $ 84,502,551.68
134 $ 1,985,843.77 $ 738,095.47 $ 1,247,748.31 $ 83,254,803.37
135 $ 1,995,843.77 $ 727,196.89 $ 1,268,646.88 $ 81,986,156.49
136 $ 2,005,843.77 $ 716,115.78 $ 1,289,728.00 $ 80,696,428.49
137 $ 2,015,843.77 $ 704,850.53 $ 1,310,993.25 $ 79,385,435.25
138 $ 2,025,843.77 $ 693,399.53 $ 1,332,444.24 $ 78,052,991.01
139 $ 2,035,843.77 $ 681,761.17 $ 1,354,082.60 $ 76,698,908.41
140 $ 2,045,843.77 $ 669,933.81 $ 1,375,909.96 $ 75,322,998.44
141 $ 2,055,843.77 $ 657,915.80 $ 1,397,927.98 $ 73,925,070.47
142 $ 2,065,843.77 $ 645,705.46 $ 1,420,138.31 $ 72,504,932.16
143 $ 2,075,843.77 $ 633,301.13 $ 1,442,542.64 $ 71,062,389.52
144 $ 2,085,843.77 $ 620,701.11 $ 1,465,142.66 $ 69,597,246.85
145 $ 2,095,843.77 $ 607,903.68 $ 1,487,940.09 $ 68,109,306.76
146 $ 2,105,843.77 $ 594,907.13 $ 1,510,936.64 $ 66,598,370.12
147 $ 2,115,843.77 $ 581,709.71 $ 1,534,134.06 $ 65,064,236.06
148 $ 2,125,843.77 $ 568,309.67 $ 1,557,534.10 $ 63,506,701.96
149 $ 2,135,843.77 $ 554,705.25 $ 1,581,138.53 $ 61,925,563.44
150 $ 2,145,843.77 $ 540,894.64 $ 1,604,949.13 $ 60,320,614.31
151 $ 2,155,843.77 $ 526,876.07 $ 1,628,967.71 $ 58,691,646.60
152 $ 2,165,843.77 $ 512,647.69 $ 1,653,196.08 $ 57,038,450.52
153 $ 2,175,843.77 $ 498,207.70 $ 1,677,636.08 $ 55,360,814.45
154 $ 2,185,843.77 $ 483,554.23 $ 1,702,289.54 $ 53,658,524.90
155 $ 2,195,843.77 $ 468,685.42 $ 1,727,158.35 $ 51,931,366.55
156 $ 2,205,843.77 $ 453,599.39 $ 1,752,244.38 $ 50,179,122.17
157 $ 2,215,843.77 $ 438,294.25 $ 1,777,549.52 $ 48,401,572.65
158 $ 2,225,843.77 $ 422,768.08 $ 1,803,075.70 $ 46,598,496.95
159 $ 2,235,843.77 $ 407,018.94 $ 1,828,824.83 $ 44,769,672.12
160 $ 2,245,843.77 $ 391,044.90 $ 1,854,798.87 $ 42,914,873.25
161 $ 2,255,843.77 $ 374,843.99 $ 1,880,999.79 $ 41,033,873.46
162 $ 2,265,843.77 $ 358,414.22 $ 1,907,429.56 $ 39,126,443.91
163 $ 2,275,843.77 $ 341,753.60 $ 1,934,090.18 $ 37,192,353.73
164 $ 2,285,843.77 $ 324,860.10 $ 1,960,983.67 $ 35,231,370.06
165 $ 2,295,843.77 $ 307,731.71 $ 1,988,112.07 $ 33,243,258.00
166 $ 2,305,843.77 $ 290,366.36 $ 2,015,477.42 $ 31,227,780.58
167 $ 2,315,843.77 $ 272,761.98 $ 2,043,081.79 $ 29,184,698.79
168 $ 2,325,843.77 $ 254,916.49 $ 2,070,927.28 $ 27,113,771.50
169 $ 2,335,843.77 $ 236,827.78 $ 2,099,015.99 $ 25,014,755.51
170 $ 2,345,843.77 $ 218,493.73 $ 2,127,350.04 $ 22,887,405.47
171 $ 2,355,843.77 $ 199,912.19 $ 2,155,931.58 $ 20,731,473.88
172 $ 2,365,843.77 $ 181,081.00 $ 2,184,762.77 $ 18,546,711.12
173 $ 2,375,843.77 $ 161,997.99 $ 2,213,845.78 $ 16,332,865.33
174 $ 2,385,843.77 $ 142,660.94 $ 2,243,182.83 $ 14,089,682.50
175 $ 2,395,843.77 $ 123,067.65 $ 2,272,776.12 $ 11,816,906.38
176 $ 2,405,843.77 $ 103,215.88 $ 2,302,627.90 $ 9,514,278.49
177 $ 2,415,843.77 $ 83,103.36 $ 2,332,740.41 $ 7,181,538.07
178 $ 2,425,843.77 $ 62,727.82 $ 2,363,115.95 $ 4,818,422.12
179 $ 2,435,843.77 $ 42,086.96 $ 2,393,756.81 $ 2,424,665.31
180 $ 2,445,843.77 $ 21,178.47 $ 2,424,665.31 -$ 0.00
Crédito $ 120,000,000.00
Tasa 11% EA 0.87% mv
Plazo 15 años 180 meses

Cuota $ 599,840.16 mensual

Gradiente
(geom) 1%

N° CUOTA INTERÉS A. CAPITAL SALDO

0 $ 120,000,000.00
1 $ 599,840.16 $ 1,048,151.26 -$ 448,311.10 $ 120,448,311.10
2 $ 605,838.56 $ 1,052,067.07 -$ 446,228.51 $ 120,894,539.61
3 $ 611,896.95 $ 1,055,964.70 -$ 444,067.75 $ 121,338,607.37
4 $ 618,015.92 $ 1,059,843.45 -$ 441,827.53 $ 121,780,434.90
5 $ 624,196.07 $ 1,063,702.63 -$ 439,506.56 $ 122,219,941.46
6 $ 630,438.04 $ 1,067,541.55 -$ 437,103.51 $ 122,657,044.97
7 $ 636,742.42 $ 1,071,359.47 -$ 434,617.05 $ 123,091,662.02
8 $ 643,109.84 $ 1,075,155.67 -$ 432,045.83 $ 123,523,707.85
9 $ 649,540.94 $ 1,078,929.42 -$ 429,388.48 $ 123,953,096.33
10 $ 656,036.35 $ 1,082,679.95 -$ 426,643.60 $ 124,379,739.93
11 $ 662,596.71 $ 1,086,406.51 -$ 423,809.80 $ 124,803,549.73
12 $ 669,222.68 $ 1,090,108.31 -$ 420,885.64 $ 125,224,435.36
13 $ 675,914.91 $ 1,093,784.58 -$ 417,869.67 $ 125,642,305.04
14 $ 682,674.05 $ 1,097,434.50 -$ 414,760.45 $ 126,057,065.49
15 $ 689,500.79 $ 1,101,057.27 -$ 411,556.47 $ 126,468,621.96
16 $ 696,395.80 $ 1,104,652.04 -$ 408,256.24 $ 126,876,878.20
17 $ 703,359.76 $ 1,108,218.00 -$ 404,858.24 $ 127,281,736.43
18 $ 710,393.36 $ 1,111,754.27 -$ 401,360.91 $ 127,683,097.34
19 $ 717,497.29 $ 1,115,259.99 -$ 397,762.70 $ 128,080,860.05
20 $ 724,672.26 $ 1,118,734.29 -$ 394,062.02 $ 128,474,922.07
21 $ 731,918.99 $ 1,122,176.26 -$ 390,257.27 $ 128,865,179.34
22 $ 739,238.18 $ 1,125,585.00 -$ 386,346.82 $ 129,251,526.17
23 $ 746,630.56 $ 1,128,959.58 -$ 382,329.02 $ 129,633,855.19
24 $ 754,096.86 $ 1,132,299.07 -$ 378,202.21 $ 130,012,057.39
25 $ 761,637.83 $ 1,135,602.51 -$ 373,964.68 $ 130,386,022.07
26 $ 769,254.21 $ 1,138,868.94 -$ 369,614.73 $ 130,755,636.81
27 $ 776,946.75 $ 1,142,097.38 -$ 365,150.62 $ 131,120,787.43
28 $ 784,716.22 $ 1,145,286.82 -$ 360,570.60 $ 131,481,358.03
29 $ 792,563.38 $ 1,148,436.26 -$ 355,872.87 $ 131,837,230.90
30 $ 800,489.02 $ 1,151,544.66 -$ 351,055.65 $ 132,188,286.55
31 $ 808,493.91 $ 1,154,610.99 -$ 346,117.08 $ 132,534,403.63
32 $ 816,578.85 $ 1,157,634.18 -$ 341,055.34 $ 132,875,458.97
33 $ 824,744.64 $ 1,160,613.16 -$ 335,868.53 $ 133,211,327.50
34 $ 832,992.08 $ 1,163,546.84 -$ 330,554.76 $ 133,541,882.25
35 $ 841,322.00 $ 1,166,434.10 -$ 325,112.10 $ 133,866,994.35
36 $ 849,735.22 $ 1,169,273.82 -$ 319,538.60 $ 134,186,532.95
37 $ 858,232.57 $ 1,172,064.86 -$ 313,832.29 $ 134,500,365.24
38 $ 866,814.90 $ 1,174,806.06 -$ 307,991.16 $ 134,808,356.40
39 $ 875,483.05 $ 1,177,496.24 -$ 302,013.19 $ 135,110,369.58
40 $ 884,237.88 $ 1,180,134.20 -$ 295,896.32 $ 135,406,265.90
41 $ 893,080.26 $ 1,182,718.73 -$ 289,638.48 $ 135,695,904.38
42 $ 902,011.06 $ 1,185,248.61 -$ 283,237.55 $ 135,979,141.92
43 $ 911,031.17 $ 1,187,722.57 -$ 276,691.40 $ 136,255,833.33
44 $ 920,141.48 $ 1,190,139.36 -$ 269,997.88 $ 136,525,831.20
45 $ 929,342.90 $ 1,192,497.68 -$ 263,154.78 $ 136,788,985.99
46 $ 938,636.33 $ 1,194,796.23 -$ 256,159.90 $ 137,045,145.89
47 $ 948,022.69 $ 1,197,033.68 -$ 249,010.99 $ 137,294,156.88
48 $ 957,502.92 $ 1,199,208.69 -$ 241,705.78 $ 137,535,862.66
49 $ 967,077.95 $ 1,201,319.90 -$ 234,241.95 $ 137,770,104.61
50 $ 976,748.73 $ 1,203,365.90 -$ 226,617.18 $ 137,996,721.79
51 $ 986,516.21 $ 1,205,345.31 -$ 218,829.10 $ 138,215,550.89
52 $ 996,381.38 $ 1,207,256.70 -$ 210,875.32 $ 138,426,426.21
53 $ 1,006,345.19 $ 1,209,098.61 -$ 202,753.42 $ 138,629,179.63
54 $ 1,016,408.64 $ 1,210,869.58 -$ 194,460.93 $ 138,823,640.56
55 $ 1,026,572.73 $ 1,212,568.11 -$ 185,995.39 $ 139,009,635.95
56 $ 1,036,838.46 $ 1,214,192.71 -$ 177,354.25 $ 139,186,990.20
57 $ 1,047,206.84 $ 1,215,741.82 -$ 168,534.99 $ 139,355,525.19
58 $ 1,057,678.91 $ 1,217,213.91 -$ 159,535.00 $ 139,515,060.19
59 $ 1,068,255.70 $ 1,218,607.38 -$ 150,351.69 $ 139,665,411.88
60 $ 1,078,938.25 $ 1,219,920.64 -$ 140,982.39 $ 139,806,394.27
61 $ 1,089,727.64 $ 1,221,152.07 -$ 131,424.43 $ 139,937,818.70
62 $ 1,100,624.91 $ 1,222,300.01 -$ 121,675.09 $ 140,059,493.79
63 $ 1,111,631.16 $ 1,223,362.79 -$ 111,731.63 $ 140,171,225.42
64 $ 1,122,747.47 $ 1,224,338.72 -$ 101,591.25 $ 140,272,816.66
65 $ 1,133,974.95 $ 1,225,226.08 -$ 91,251.13 $ 140,364,067.79
66 $ 1,145,314.70 $ 1,226,023.12 -$ 80,708.42 $ 140,444,776.21
67 $ 1,156,767.84 $ 1,226,728.07 -$ 69,960.23 $ 140,514,736.44
68 $ 1,168,335.52 $ 1,227,339.15 -$ 59,003.63 $ 140,573,740.07
69 $ 1,180,018.88 $ 1,227,854.52 -$ 47,835.64 $ 140,621,575.71
70 $ 1,191,819.07 $ 1,228,272.35 -$ 36,453.28 $ 140,658,028.99
71 $ 1,203,737.26 $ 1,228,590.75 -$ 24,853.49 $ 140,682,882.49
72 $ 1,215,774.63 $ 1,228,807.84 -$ 13,033.21 $ 140,695,915.69
73 $ 1,227,932.38 $ 1,228,921.68 -$ 989.30 $ 140,696,904.99
74 $ 1,240,211.70 $ 1,228,930.32 $ 11,281.38 $ 140,685,623.61
75 $ 1,252,613.82 $ 1,228,831.78 $ 23,782.04 $ 140,661,841.57
76 $ 1,265,139.96 $ 1,228,624.05 $ 36,515.90 $ 140,625,325.67
77 $ 1,277,791.36 $ 1,228,305.10 $ 49,486.25 $ 140,575,839.41
78 $ 1,290,569.27 $ 1,227,872.86 $ 62,696.41 $ 140,513,143.00
79 $ 1,303,474.96 $ 1,227,325.23 $ 76,149.73 $ 140,436,993.27
80 $ 1,316,509.71 $ 1,226,660.09 $ 89,849.62 $ 140,347,143.65
81 $ 1,329,674.81 $ 1,225,875.29 $ 103,799.51 $ 140,243,344.14
82 $ 1,342,971.56 $ 1,224,968.65 $ 118,002.91 $ 140,125,341.23
83 $ 1,356,401.27 $ 1,223,937.94 $ 132,463.33 $ 139,992,877.90
84 $ 1,369,965.28 $ 1,222,780.93 $ 147,184.36 $ 139,845,693.54
85 $ 1,383,664.94 $ 1,221,495.33 $ 162,169.61 $ 139,683,523.93
86 $ 1,397,501.59 $ 1,220,078.85 $ 177,422.74 $ 139,506,101.19
87 $ 1,411,476.60 $ 1,218,529.13 $ 192,947.47 $ 139,313,153.72
88 $ 1,425,591.37 $ 1,216,843.81 $ 208,747.56 $ 139,104,406.16
89 $ 1,439,847.28 $ 1,215,020.49 $ 224,826.80 $ 138,879,579.37
90 $ 1,454,245.76 $ 1,213,056.72 $ 241,189.04 $ 138,638,390.33
91 $ 1,468,788.21 $ 1,210,950.03 $ 257,838.19 $ 138,380,552.14
92 $ 1,483,476.10 $ 1,208,697.92 $ 274,778.18 $ 138,105,773.96
93 $ 1,498,310.86 $ 1,206,297.84 $ 292,013.02 $ 137,813,760.95
94 $ 1,513,293.96 $ 1,203,747.23 $ 309,546.74 $ 137,504,214.21
95 $ 1,528,426.90 $ 1,201,043.46 $ 327,383.44 $ 137,176,830.76
96 $ 1,543,711.17 $ 1,198,183.90 $ 345,527.27 $ 136,831,303.49
97 $ 1,559,148.29 $ 1,195,165.86 $ 363,982.43 $ 136,467,321.06
98 $ 1,574,739.77 $ 1,191,986.62 $ 382,753.15 $ 136,084,567.91
99 $ 1,590,487.17 $ 1,188,643.43 $ 401,843.74 $ 135,682,724.17
100 $ 1,606,392.04 $ 1,185,133.48 $ 421,258.55 $ 135,261,465.62
101 $ 1,622,455.96 $ 1,181,453.96 $ 441,002.00 $ 134,820,463.63
102 $ 1,638,680.52 $ 1,177,601.99 $ 461,078.53 $ 134,359,385.10
103 $ 1,655,067.32 $ 1,173,574.66 $ 481,492.67 $ 133,877,892.43
104 $ 1,671,618.00 $ 1,169,369.01 $ 502,248.98 $ 133,375,643.45
105 $ 1,688,334.18 $ 1,164,982.07 $ 523,352.10 $ 132,852,291.34
106 $ 1,705,217.52 $ 1,160,410.80 $ 544,806.71 $ 132,307,484.63
107 $ 1,722,269.69 $ 1,155,652.14 $ 566,617.55 $ 131,740,867.08
108 $ 1,739,492.39 $ 1,150,702.96 $ 588,789.43 $ 131,152,077.65
109 $ 1,756,887.31 $ 1,145,560.13 $ 611,327.19 $ 130,540,750.46
110 $ 1,774,456.19 $ 1,140,220.43 $ 634,235.75 $ 129,906,514.71
111 $ 1,792,200.75 $ 1,134,680.64 $ 657,520.11 $ 129,248,994.60
112 $ 1,810,122.76 $ 1,128,937.47 $ 681,185.29 $ 128,567,809.32
113 $ 1,828,223.98 $ 1,122,987.59 $ 705,236.39 $ 127,862,572.93
114 $ 1,846,506.22 $ 1,116,827.64 $ 729,678.58 $ 127,132,894.34
115 $ 1,864,971.29 $ 1,110,454.19 $ 754,517.09 $ 126,378,377.25
116 $ 1,883,621.00 $ 1,103,863.79 $ 779,757.20 $ 125,598,620.05
117 $ 1,902,457.21 $ 1,097,052.93 $ 805,404.28 $ 124,793,215.77
118 $ 1,921,481.78 $ 1,090,018.05 $ 831,463.73 $ 123,961,752.04
119 $ 1,940,696.60 $ 1,082,755.55 $ 857,941.04 $ 123,103,811.00
120 $ 1,960,103.56 $ 1,075,261.79 $ 884,841.78 $ 122,218,969.22
121 $ 1,979,704.60 $ 1,067,533.05 $ 912,171.55 $ 121,306,797.67
122 $ 1,999,501.65 $ 1,059,565.61 $ 939,936.04 $ 120,366,861.63
123 $ 2,019,496.66 $ 1,051,355.65 $ 968,141.02 $ 119,398,720.62
124 $ 2,039,691.63 $ 1,042,899.33 $ 996,792.30 $ 118,401,928.32
125 $ 2,060,088.55 $ 1,034,192.75 $ 1,025,895.79 $ 117,376,032.52
126 $ 2,080,689.43 $ 1,025,231.97 $ 1,055,457.46 $ 116,320,575.06
127 $ 2,101,496.32 $ 1,016,012.98 $ 1,085,483.35 $ 115,235,091.71
128 $ 2,122,511.29 $ 1,006,531.72 $ 1,115,979.57 $ 114,119,112.15
129 $ 2,143,736.40 $ 996,784.09 $ 1,146,952.31 $ 112,972,159.84
130 $ 2,165,173.76 $ 986,765.93 $ 1,178,407.84 $ 111,793,752.00
131 $ 2,186,825.50 $ 976,473.02 $ 1,210,352.49 $ 110,583,399.51
132 $ 2,208,693.76 $ 965,901.08 $ 1,242,792.68 $ 109,340,606.84
133 $ 2,230,780.70 $ 955,045.79 $ 1,275,734.91 $ 108,064,871.93
134 $ 2,253,088.50 $ 943,902.76 $ 1,309,185.74 $ 106,755,686.19
135 $ 2,275,619.39 $ 932,467.56 $ 1,343,151.83 $ 105,412,534.36
136 $ 2,298,375.58 $ 920,735.67 $ 1,377,639.91 $ 104,034,894.45
137 $ 2,321,359.34 $ 908,702.55 $ 1,412,656.79 $ 102,622,237.66
138 $ 2,344,572.93 $ 896,363.56 $ 1,448,209.37 $ 101,174,028.29
139 $ 2,368,018.66 $ 883,714.04 $ 1,484,304.62 $ 99,689,723.68
140 $ 2,391,698.85 $ 870,749.24 $ 1,520,949.60 $ 98,168,774.07
141 $ 2,415,615.83 $ 857,464.37 $ 1,558,151.47 $ 96,610,622.61
142 $ 2,439,771.99 $ 843,854.55 $ 1,595,917.45 $ 95,014,705.16
143 $ 2,464,169.71 $ 829,914.86 $ 1,634,254.86 $ 93,380,450.31
144 $ 2,488,811.41 $ 815,640.30 $ 1,673,171.11 $ 91,707,279.20
145 $ 2,513,699.52 $ 801,025.83 $ 1,712,673.69 $ 89,994,605.51
146 $ 2,538,836.52 $ 786,066.33 $ 1,752,770.19 $ 88,241,835.32
147 $ 2,564,224.88 $ 770,756.59 $ 1,793,468.29 $ 86,448,367.02
148 $ 2,589,867.13 $ 755,091.37 $ 1,834,775.76 $ 84,613,591.26
149 $ 2,615,765.80 $ 739,065.35 $ 1,876,700.45 $ 82,736,890.81
150 $ 2,641,923.46 $ 722,673.14 $ 1,919,250.33 $ 80,817,640.48
151 $ 2,668,342.70 $ 705,909.26 $ 1,962,433.43 $ 78,855,207.05
152 $ 2,695,026.12 $ 688,768.20 $ 2,006,257.92 $ 76,848,949.13
153 $ 2,721,976.39 $ 671,244.36 $ 2,050,732.03 $ 74,798,217.10
154 $ 2,749,196.15 $ 653,332.05 $ 2,095,864.10 $ 72,702,352.99
155 $ 2,776,688.11 $ 635,025.52 $ 2,141,662.59 $ 70,560,690.41
156 $ 2,804,454.99 $ 616,318.97 $ 2,188,136.02 $ 68,372,554.38
157 $ 2,832,499.54 $ 597,206.49 $ 2,235,293.05 $ 66,137,261.33
158 $ 2,860,824.54 $ 577,682.11 $ 2,283,142.42 $ 63,854,118.91
159 $ 2,889,432.78 $ 557,739.79 $ 2,331,692.99 $ 61,522,425.92
160 $ 2,918,327.11 $ 537,373.40 $ 2,380,953.71 $ 59,141,472.21
161 $ 2,947,510.38 $ 516,576.74 $ 2,430,933.64 $ 56,710,538.57
162 $ 2,976,985.49 $ 495,343.52 $ 2,481,641.97 $ 54,228,896.60
163 $ 3,006,755.34 $ 473,667.39 $ 2,533,087.96 $ 51,695,808.65
164 $ 3,036,822.89 $ 451,541.89 $ 2,585,281.00 $ 49,110,527.64
165 $ 3,067,191.12 $ 428,960.51 $ 2,638,230.61 $ 46,472,297.03
166 $ 3,097,863.03 $ 405,916.64 $ 2,691,946.40 $ 43,780,350.64
167 $ 3,128,841.66 $ 382,403.58 $ 2,746,438.08 $ 41,033,912.55
168 $ 3,160,130.08 $ 358,414.56 $ 2,801,715.52 $ 38,232,197.03
169 $ 3,191,731.38 $ 333,942.71 $ 2,857,788.67 $ 35,374,408.36
170 $ 3,223,648.70 $ 308,981.09 $ 2,914,667.61 $ 32,459,740.75
171 $ 3,255,885.18 $ 283,522.65 $ 2,972,362.53 $ 29,487,378.22
172 $ 3,288,444.03 $ 257,560.27 $ 3,030,883.76 $ 26,456,494.46
173 $ 3,321,328.47 $ 231,086.73 $ 3,090,241.74 $ 23,366,252.72
174 $ 3,354,541.76 $ 204,094.73 $ 3,150,447.03 $ 20,215,805.69
175 $ 3,388,087.18 $ 176,576.85 $ 3,211,510.33 $ 17,004,295.36
176 $ 3,421,968.05 $ 148,525.61 $ 3,273,442.44 $ 13,730,852.92
177 $ 3,456,187.73 $ 119,933.42 $ 3,336,254.31 $ 10,394,598.62
178 $ 3,490,749.61 $ 90,792.60 $ 3,399,957.01 $ 6,994,641.61
179 $ 3,525,657.10 $ 61,095.35 $ 3,464,561.75 $ 3,530,079.86
180 $ 3,560,913.67 $ 30,833.81 $ 3,530,079.86 -$ 0.00