TABLA COMPARATIVA

PESOS VS UVR TABLA AMORTIZACION EN UVR COLPATRIA

IPC
PESOS UVR ANUAL
VALOR
CREDITO ### ### VALOR CREDITO: ### 451,508.98
SISTEMA
DE Abono
AMORTI constante a
ZACION capital Cuota fija TASA INTERES E.A 11.22%
TASA DE
INTERES 16.48% 11.22% INTERES V.P.M 0.93%
VALOR
PRIMER 1.949.339.9
A CUOTA 6 451,508.98 CUOTA MENSUAL $ 5,314.74 VR UVR
VALOR
ULTIMA 1.949.339.9
CUOTA 6 5,149,622 No. DE CUOTAS 180
TOTAL 350.881.19
PAGADO 2.57 ###
TOTAL N
INTERES PERIODO SALDO CUOTA
ES ### ### S CAPITAL FIJA INTERES
VECES
QUE SE
PAGA EL
CREDITO 2.69 4.62 0 451,508.98
N° DE
CUOTAS 180 meses 180 meses 1 450,574 5,314.74 4.38

2 449.63 5,314.74 4,371

3 448,676 5,314.74 4,361

4 447,714 5,314.74 4,352

5 446,742 5,314.74 4,343

6 445,761 5,314.74 4,333

7 444.77 5,314.74 4,324

8 443,769 5,314.74 4,314

9 442,759 5,314.74 4,305

10 441,739 5,314.74 4,295
11 440,709 5,314.74 4,285

12 439,669 5,314.74 4,275

13 438,619 5,314.74 4,265

14 437,559 5,314.74 4,255

15 436,489 5,314.74 4,244

16 435,408 5,314.74 4,234

17 434,317 5,314.74 4,223

18 433,215 5,314.74 4,213

19 432,102 5,314.74 4,202

20 430,979 5,314.74 4,191

21 429,845 5,314.74 4.18

22 428.7 5,314.74 4,169

23 427,543 5,314.74 4,158

24 426,376 5,314.74 4,147

25 425,197 5,314.74 4,136

26 424,006 5,314.74 4,124

27 422,805 5,314.74 4,113

28 421,591 5,314.74 4,101

29 420,366 5,314.74 4,089

30 419,129 5,314.74 4,078

31 417,879 5,314.74 4,066

32 416,618 5,314.74 4,053

33 415,344 5,314.74 4,041

34 414,059 5,314.74 4,029

35 412.76 5,314.74 4,016

36 411,449 5,314.74 4,004

37 410,126 5,314.74 3,991

38 408,789 5,314.74 3,978

39 407.44 5,314.74 3,965

40 406,077 5,314.74 3,952

41 404,701 5,314.74 3,939

42 403,312 5,314.74 3,926

43 401,909 5,314.74 3,912

44 400,493 5,314.74 3,899

45 399,063 5,314.74 3,885

46 397,619 5,314.74 3,871

47 396,162 5,314.74 3,857

48 394.69 5,314.74 3,843

49 393,203 5,314.74 3,828

50 391,703 5,314.74 3,814

51 390,188 5,314.74 3.8

52 388,658 5,314.74 3,785

53 387,113 5,314.74 3.77

54 385,553 5,314.74 3,755

55 383,978 5,314.74 3.74

56 382,388 5,314.74 3,725

57 380,783 5,314.74 3,709

58 379,161 5,314.74 3,694

59 377,525 5,314.74 3,678

60 375,872 5,314.74 3,662

61 374,203 5,314.74 3,646

62 372,518 5,314.74 3.63

63 370,817 5,314.74 3,613

64 369,099 5,314.74 3,597

65 367,364 5,314.74 3.58

66 365,613 5,314.74 3,563

67 363,845 5,314.74 3,546

68 362,059 5,314.74 3,529

69 360,257 5,314.74 3,512

70 358,436 5,314.74 3,494

71 356,599 5,314.74 3,477

72 354,743 5,314.74 3,459

73 352,869 5,314.74 3,441

74 350,977 5,314.74 3,423

75 349,067 5,314.74 3,404

76 347,138 5,314.74 3,386

77 345,191 5,314.74 3,367

78 343,224 5,314.74 3,348

79 341,239 5,314.74 3,329

80 339,234 5,314.74 3.31

81 337.21 5,314.74 3,291

82 335,166 5,314.74 3,271

83 333,102 5,314.74 3,251

84 331,019 5,314.74 3,231

85 328,915 5,314.74 3,211

86 326,791 5,314.74 3.19

87 324,646 5,314.74 3.17

88 322.48 5,314.74 3,149

89 320,293 5,314.74 3,128

90 318,086 5,314.74 3,107

91 315,856 5,314.74 3,085

92 313,605 5,314.74 3,064

93 311,333 5,314.74 3,042

94 309,038 5,314.74 3.02

95 306,721 5,314.74 2,998

96 304,381 5,314.74 2,975

97 302,019 5,314.74 2,952

98 299,634 5,314.74 2.93

99 297,225 5,314.74 2,906

100 294,794 5,314.74 2,883

101 292,339 5,314.74 2.86

102 289.86 5,314.74 2,836

103 287,356 5,314.74 2,812

104 284,829 5,314.74 2,787

105 282,277 5,314.74 2,763

106 279,701 5,314.74 2,738

107 277,099 5,314.74 2,713

108 274,472 5,314.74 2,688

109 271.82 5,314.74 2,662

110 269,142 5,314.74 2,637

111 266,438 5,314.74 2,611

112 263,707 5,314.74 2,584

113 260.95 5,314.74 2,558

114 258,167 5,314.74 2,531

115 255,356 5,314.74 2,504

116 252,519 5,314.74 2,477

117 249,653 5,314.74 2,449

118 246.76 5,314.74 2,422

119 243,839 5,314.74 2,394

120 240.89 5,314.74 2,365

121 237,911 5,314.74 2,337

122 234,904 5,314.74 2,308

123 231,868 5,314.74 2,279

124 228,803 5,314.74 2,249

125 225,707 5,314.74 2,219

126 222,582 5,314.74 2,189

127 219,426 5,314.74 2,159

128 216.24 5,314.74 2,128

129 213,023 5,314.74 2,098

130 209,774 5,314.74 2,066

131 206,494 5,314.74 2,035

132 203,183 5,314.74 2,003

133 199,839 5,314.74 1,971

134 196,463 5,314.74 1,938

135 193,053 5,314.74 1,906

136 189,611 5,314.74 1,873

137 186,136 5,314.74 1,839

138 182,627 5,314.74 1,806

139 179,083 5,314.74 1,771

140 175,506 5,314.74 1,737

141 171,893 5,314.74 1,702

142 168,246 5,314.74 1,667

143 164,563 5,314.74 1,632

144 160,845 5,314.74 1,596

145 157.09 5,314.74 1.56

146 153,299 5,314.74 1,524

147 149,472 5,314.74 1,487
148 145,607 5,314.74 1.45
149 141,704 5,314.74 1,412

150 137,764 5,314.74 1,375

151 133,786 5,314.74 1,336

152 129,769 5,314.74 1,298

153 125,713 5,314.74 1,259

154 121,617 5,314.74 1,219

155 117,482 5,314.74 1.18

156 113,307 5,314.74 1.14

157 109,092 5,314.74 1,099

158 104,835 5,314.74 1,058

159 100,537 5,314.74 1,017

160 96,198 5,314.74 975

161 91,816 5,314.74 933

162 87,392 5,314.74 891

163 82,925 5,314.74 848

164 78,415 5,314.74 804

165 73.86 5,314.74 761

166 69,262 5,314.74 716

167 64,619 5,314.74 672

168 59,931 5,314.74 627

169 55,198 5,314.74 581

170 50,419 5,314.74 535

 171 45,593 5,314.74 489

172 40.72 5,314.74 442

173 35,801 5,314.74 395

174 30,833 5,314.74 347

175 25,818 5,314.74 299

176 20,753 5,314.74 250

177 15.64 5,314.74 201

178 10,477 5,314.74 152

179 5,264 5,314.74 102

180 0 5,314.74 51
TOTALES ### ###
SALDO CUOTA
CAPITAL FIJA INTERES
UVR COLPATRIA

10.80%

0.93% IPC . M

451,508.98

2,879,234

Meses

ABONO
CAPITAL UVR

2,879,234
290,514,71
935.1 1
293,129,34
944.17 3
295,767,50
953.33 7
298,429,41
962.58 5
301,115,27
971.91 9
303,825,31
981.34 7
306,559,74
990.86 5
309,318,78
1,000.47 2
312,102,65
1,010.17 1
 314,911,57
1,019.97 5
1,029.87 31,774,578
320,605,49
1,039.86 2
323,490,94
1,049.94 1
326,402,35
1,060.13 9
329,339,98
1,070.41 1
332,304,04
1,080.79 1
335,294,77
1,091.28 7
1,101.86 33,831,243
341,357,24
1,112.55 2
344,429,45
1,123.34 7
347,529,32
1,134.24 2
350,657,08
1,145.24 6
1,156.35 353.813
356,997,31
1,167.57 7
360,210,29
1,178.89 3
363,452,18
1,190.33 5
366,723,25
1,201.87 5
370,023,76
1,213.53 4
373,353,97
1,225.30 8
376,714,16
1,237.19 4
380,104,59
1,249.19 1
383,525,53
1,261.31 3
386,977,26
1,273.54 2
 390,460,05
1,285.89 8
393,974,19
1,298.37 8
397,519,96
1,310.96 6
401,097,64
1,323.68 6
404,707,52
1,336.52 5
408,349,89
1,349.48 2
412,025,04
1,362.57 1
415,733,26
1,375.79 7
419,474,86
1,389.13 6
1,402.61 42,325,014
427,059,39
1,416.21 1
430,902,92
1,429.95 6
434,781,05
1,443.82 2
438,694,08
1,457.83 1
442,642,32
1,471.97 8
446,626,10
1,486.25 9
450,645,74
1,500.66 4
454,701,55
1,515.22 6
1,529.92 45,879,387
462,923,01
1,544.76 5
467,089,32
1,559.74 2
471,293,12
1,574.87 6
475,534,76
1,590.15 4
 479,814,57
1,605.57 7
484,132,90
1,621.15 8
488,490,10
1,636.87 4
492,886,51
1,652.75 5
497,322,49
1,668.78 4
501,798,39
1,684.97 6
506,314,58
1,701.31 2
510,871,41
1,717.81 3
515,469,25
1,734.48 6
520,108,47
1,751.30 9
524,789,45
1,768.29 5
1,785.44 52,951,256
534,278,17
1,802.76 3
539,086,67
1,820.25 7
543,938,45
1,837.90 7
548,833,90
1,855.73 3
553,773,40
1,873.73 8
558,757,36
1,891.91 9
563,786,18
1,910.26 5
568,860,26
1,928.79 1
573,980,00
1,947.50 3
579,145,82
1,966.39 3
584,358,13
1,985.46 6
 589,617,35
2,004.72 9
594,923,91
2,024.17 5
2,043.80 60,027,823
605,680,73
2,063.63 4
611,131,86
2,083.64 1
616,632,04
2,103.85 8
622,181,73
2,124.26 6
627,781,37
2,144.87 2
633,431,40
2,165.67 4
639,132,28
2,186.68 7
644,884,47
2,207.89 7
650,688,43
2,229.31 8
656,544,63
2,250.93 4
662,453,53
2,272.76 5
668,415,61
2,294.81 7
674,431,35
2,317.07 8
2,339.55 68,050,124
686,625,75
2,362.24 1
692,805,38
2,385.15 3
699,040,63
2,408.29 1
705,331,99
2,431.65 7
711,679,98
2,455.24 5
718,085,10
2,479.05 5
 724,547,87
2,503.10 1
731,068,80
2,527.38 2
737,648,42
2,551.89 1
744,287,25
2,576.65 7
750,985,84
2,601.64 2
757,744,71
2,626.88 4
764,564,41
2,652.36 7
771,445,49
2,678.09 7
778,388,50
2,704.06 6
785,394,00
2,730.29 3
792,462,54
2,756.78 9
799,594,71
2,783.52 2
806,791,06
2,810.52 4
814,052,18
2,837.78 4
821,378,65
2,865.31 3
828,771,06
2,893.10 1
836,230,00
2,921.16 1
843,756,07
2,949.50 1
851,349,87
2,978.11 5
859,012,02
3,006.99 4
866,743,13
3,036.16 2
874,543,82
3,065.61 1
 882,414,71
3,095.35 5
890,356,44
3,125.37 7
898,369,65
3,155.69 6
906,454,98
3,186.30 2
914,613,07
3,217.21 7
922,844,59
3,248.42 5
931,150,19
3,279.92 6
939,530,54
3,311.74 8
947,986,32
3,343.86 3
3,376.30 9,565,182
965,126,86
3,409.05 4
973,813,00
3,442.12 5
982,577,32
3,475.51 3
991,420,51
3,509.22 8
3,543.26 10,003,433
100,934,63
3,577.63 9
101,843,05
3,612.33 1
102,759,63
3,647.37 8
103,684,47
3,682.75 5
104,617,63
3,718.47 6
105,559,19
3,754.54 4
106,509,22
3,790.96 7
3,827.73 10,746,781
3,864.86 10,843,502
 109,410,93
3,902.35 6
110,395,63
3,940.20 4
111,389,19
3,978.42 5
112,391,69
4,017.01 7
113,403,22
4,055.98 3
114,423,85
4,095.32 2
115,453,66
4,135.05 6
116,492,74
4,175.16 9
117,541,18
4,215.66 4
118,599,05
4,256.55 5
119,666,44
4,297.84 6
120,743,44
4,339.53 4
121,830,13
4,381.62 5
122,926,60
4,424.12 6
124,032,94
4,467.03 6
125,149,24
4,510.36 2
126,275,58
4,554.12 6
127,412,06
4,598.29 6
128,558,77
4,642.89 4
129,715,80
4,687.93 3
130,883,24
4,733.40 6
132,061,19
4,779.32 5
 133,249,74
4,825.68 6
134,448,99
4,872.48 3
135,659,03
4,919.75 4
136,879,96
4,967.47 6
138,111,88
5,015.65 5
139,354,89
5,064.31 2
140,609,08
5,113.43 6
141,874,56
5,163.03 8
143,151,43
5,213.11 9
144,439,80
5,263.68 2
881,400.99
ABONO
CAPITAL
Periodo Deuda inicial Cuota mensual Abono a capital Intereses Saldo deuda
1 $ 130,000,000 $ 1,452,292.96 $ 722,283.82 $ 730,009.14 $ 129,288,804.31
2 $ 129,288,804.31 $ 1,448,360.88 $ 722,345.43 $ 726,015.45 $ 128,577,486.35
3 $ 128,577,486.35 $ 1,444,428.12 $ 722,407.04 $ 722,021.08 $ 127,866,046.11
4 $ 127,866,046.11 $ 1,440,494.68 $ 722,468.66 $ 718,026.02 $ 127,154,483.57
5 $ 127,154,483.57 $ 1,436,560.55 $ 722,530.28 $ 714,030.27 $ 126,442,798.72
6 $ 126,442,798.72 $ 1,432,625.74 $ 722,591.91 $ 710,033.84 $ 125,730,991.54
7 $ 125,730,991.54 $ 1,428,690.25 $ 722,653.54 $ 706,036.72 $ 125,019,062.01
8 $ 125,019,062.01 $ 1,424,754.08 $ 722,715.18 $ 702,038.91 $ 124,307,010.13
9 $ 124,307,010.13 $ 1,420,817.23 $ 722,776.82 $ 698,040.41 $ 123,594,835.86
10 $ 123,594,835.86 $ 1,416,879.70 $ 722,838.47 $ 694,041.23 $ 122,882,539.21
11 $ 122,882,539.21 $ 1,412,941.48 $ 722,900.12 $ 690,041.36 $ 122,170,120.15
12 $ 122,170,120.15 $ 1,409,002.58 $ 722,961.78 $ 686,040.80 $ 121,457,578.67
13 $ 121,457,578.67 $ 1,405,063.00 $ 723,023.44 $ 682,039.56 $ 120,744,914.74
14 $ 120,744,914.74 $ 1,401,122.74 $ 723,085.11 $ 678,037.63 $ 120,032,128.37
15 $ 120,032,128.37 $ 1,397,181.79 $ 723,146.78 $ 674,035.01 $ 119,319,219.52
16 $ 119,319,219.52 $ 1,393,240.16 $ 723,208.46 $ 670,031.70 $ 118,606,188.19
17 $ 118,606,188.19 $ 1,389,297.85 $ 723,270.15 $ 666,027.70 $ 117,893,034.35
18 $ 117,893,034.35 $ 1,385,354.86 $ 723,331.84 $ 662,023.02 $ 117,179,758.00
19 $ 117,179,758.00 $ 1,381,411.18 $ 723,393.53 $ 658,017.65 $ 116,466,359.11
20 $ 116,466,359.11 $ 1,377,466.83 $ 723,455.24 $ 654,011.59 $ 115,752,837.68
21 $ 115,752,837.68 $ 1,373,521.78 $ 723,516.94 $ 650,004.84 $ 115,039,193.68
22 $ 115,039,193.68 $ 1,369,576.06 $ 723,578.65 $ 645,997.41 $ 114,325,427.10
23 $ 114,325,427.10 $ 1,365,629.65 $ 723,640.37 $ 641,989.28 $ 113,611,537.93
24 $ 113,611,537.93 $ 1,361,682.56 $ 723,702.09 $ 637,980.47 $ 112,897,526.14
25 $ 112,897,526.14 $ 1,357,734.79 $ 723,763.82 $ 633,970.97 $ 112,183,391.73
26 $ 112,183,391.73 $ 1,353,786.33 $ 723,825.55 $ 629,960.78 $ 111,469,134.67
27 $ 111,469,134.67 $ 1,349,837.19 $ 723,887.29 $ 625,949.90 $ 110,754,754.95
28 $ 110,754,754.95 $ 1,345,887.36 $ 723,949.03 $ 621,938.33 $ 110,040,252.56
29 $ 110,040,252.56 $ 1,341,936.86 $ 724,010.78 $ 617,926.08 $ 109,325,627.48
30 $ 109,325,627.48 $ 1,337,985.67 $ 724,072.53 $ 613,913.13 $ 108,610,879.70
31 $ 108,610,879.70 $ 1,334,033.79 $ 724,134.29 $ 609,899.50 $ 107,896,009.19
32 $ 107,896,009.19 $ 1,330,081.23 $ 724,196.05 $ 605,885.18 $ 107,181,015.94
33 $ 107,181,015.94 $ 1,326,127.99 $ 724,257.82 $ 601,870.16 $ 106,465,899.94
34 $ 106,465,899.94 $ 1,322,174.06 $ 724,319.60 $ 597,854.46 $ 105,750,661.17
35 $ 105,750,661.17 $ 1,318,219.45 $ 724,381.38 $ 593,838.07 $ 105,035,299.62
36 $ 105,035,299.62 $ 1,314,264.15 $ 724,443.16 $ 589,820.99 $ 104,319,815.27
37 $ 104,319,815.27 $ 1,310,308.17 $ 724,504.95 $ 585,803.22 $ 103,604,208.10
38 $ 103,604,208.10 $ 1,306,351.51 $ 724,566.75 $ 581,784.76 $ 102,888,478.10
39 $ 102,888,478.10 $ 1,302,394.16 $ 724,628.55 $ 577,765.61 $ 102,172,625.25
40 $ 102,172,625.25 $ 1,298,436.13 $ 724,690.35 $ 573,745.77 $ 101,456,649.54
41 $ 101,456,649.54 $ 1,294,477.41 $ 724,752.17 $ 569,725.24 $ 100,740,550.94
42 $ 100,740,550.94 $ 1,290,518.01 $ 724,813.98 $ 565,704.02 $ 100,024,329.46
43 $ 100,024,329.46 $ 1,286,557.92 $ 724,875.80 $ 561,682.11 $ 99,307,985.06
44 $ 99,307,985.06 $ 1,282,597.14 $ 724,937.63 $ 557,659.51 $ 98,591,517.74
45 $ 98,591,517.74 $ 1,278,635.69 $ 724,999.46 $ 553,636.22 $ 97,874,927.47
46 $ 97,874,927.47 $ 1,274,673.54 $ 725,061.30 $ 549,612.24 $ 97,158,214.25
47 $ 97,158,214.25 $ 1,270,710.72 $ 725,123.14 $ 545,587.57 $ 96,441,378.05
48 $ 96,441,378.05 $ 1,266,747.20 $ 725,184.99 $ 541,562.21 $ 95,724,418.86
49 $ 1,262,783.00 $ 725,246.84 $ 537,536.16
50 $ 1,258,818.12 $ 725,308.70 $ 533,509.42
51 $ 1,254,852.55 $ 725,370.57 $ 529,481.98
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
 90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
 ### $ 724,504.95 $ 585,803.22
Mes 1 $ 22,222.42
4.109,48 UVR 2.272,24 UVR 1.837,24 UVR

### $ 724,566.75 $ 581,784.76

Mes 2 $ 22,222.42
4.096,72 UVR 2.272,24 UVR 1.824,48 UVR

### $ 724,628.55 $ 577,765.61

Mes 3 $ 22,222.42
4.083,96 UVR 2.272,24 UVR 1.811,72 UVR

### $ 724,690.35 $ 573,745.77

Mes 4 $ 22,222.42
4.071,20 UVR 2.272,24 UVR 1.798,96 UVR

### $ 724,752.17 $ 569,725.24

Mes 5 $ 22,222.42
4.058,44 UVR 2.272,24 UVR 1.786,20 UVR

### $ 724,813.98 $ 565,704.02

Mes 6 $ 22,222.42
4.045,68 UVR 2.272,24 UVR 1.773,44 UVR

### $ 724,875.80 $ 561,682.11

Mes 7 $ 22,222.42
4.032,92 UVR 2.272,24 UVR 1.760,68 UVR

### $ 724,937.63 $ 557,659.51

Mes 8 $ 22,222.42
4.020,17 UVR 2.272,24 UVR 1.747,93 UVR

### $ 724,999.46 $ 553,636.22

Mes 9 $ 22,222.42
4.007,41 UVR 2.272,24 UVR 1.735,17 UVR

### $ 725,061.30 $ 549,612.24

Mes 10 $ 22,222.42
Mes 10 $ 22,222.42
3.994,65 UVR 2.272,24 UVR 1.722,41 UVR

### $ 725,123.14 $ 545,587.57

Mes 11 $ 22,222.42
3.981,89 UVR 2.272,24 UVR 1.709,65 UVR

### $ 725,184.99 $ 541,562.21

Mes 12 $ 22,222.42
3.969,13 UVR 2.272,24 UVR 1.696,89 UVR

### $ 725,246.84 $ 537,536.16

Mes 1 $ 22,222.42
3.956,37 UVR 2.272,24 UVR 1.684,13 UVR

### $ 725,308.70 $ 533,509.42

Mes 2 $ 22,222.42
3.943,61 UVR 2.272,24 UVR 1.671,37 UVR

### $ 725,370.57 $ 529,481.98

Mes 3 $ 22,222.42
3.930,86 UVR 2.272,24 UVR 1.658,62 UVR

### $ 725,432.44 $ 525,453.86

Mes 4 $ 22,222.42
3.918,10 UVR 2.272,24 UVR 1.645,86 UVR

### $ 725,494.31 $ 521,425.04

Mes 5 $ 22,222.42
3.905,34 UVR 2.272,24 UVR 1.633,10 UVR

### $ 725,556.19 $ 517,395.54

Mes 6 $ 22,222.42
3.892,58 UVR 2.272,24 UVR 1.620,34 UVR

### $ 725,618.08 $ 513,365.34

Mes 7 $ 22,222.42
3.879,82 UVR 2.272,24 UVR 1.607,58 UVR

### $ 725,679.97 $ 509,334.45

Mes 8 $ 22,222.42
3.867,06 UVR 2.272,24 UVR 1.594,82 UVR

### $ 725,741.86 $ 505,302.87

Mes 9 $ 22,222.42
3.854,30 UVR 2.272,24 UVR 1.582,06 UVR

### $ 725,803.76 $ 501,270.60

Mes 10 $ 22,222.42
3.841,55 UVR 2.272,24 UVR 1.569,31 UVR

### $ 725,865.67 $ 497,237.64

Mes 11 $ 22,222.42
3.828,79 UVR 2.272,24 UVR 1.556,55 UVR
 ### $ 725,927.58 $ 493,203.98
Mes 12 $ 22,222.42
3.816,03 UVR 2.272,24 UVR 1.543,79 UVR
 ###
$ 46,013.84 324.930,45
UVR
###
$ 46,013.84 322.658,21
UVR
###
$ 46,013.84 320.385,96
UVR
###
$ 46,013.84 318.113,72
UVR
###
$ 46,013.84 315.841,48
UVR
###
$ 46,013.84 313.569,24
UVR
###
$ 46,013.84 311.297,00
UVR
###
$ 46,013.84 309.024,76
UVR
###
$ 46,013.84 306.752,52
UVR
###
$ 46,013.84
$ 46,013.84 304.480,28
UVR
###
$ 46,013.84 302.208,04
UVR
###
$ 46,013.84 299.935,80
UVR

###
$ 46,013.84 297.663,56
UVR
###
$ 46,013.84 295.391,32
UVR
###
$ 46,013.84 293.119,07
UVR
###
$ 46,013.84 290.846,83
UVR
###
$ 46,013.84 288.574,59
UVR
###
$ 46,013.84 286.302,35
UVR
###
$ 46,013.84 284.030,11
UVR
###
$ 46,013.84 281.757,87
UVR
###
$ 46,013.84 279.485,63
UVR
###
$ 46,013.84 277.213,39
UVR
###
$ 46,013.84 274.941,15
UVR
 ###
$ 46,013.84 272.668,91
UVR
Periodo Deuda inicial Cuota mensual Abono a capital Intereses Saldo deuda
1 $ 130,000,000 $ 1,452,292.96 $ 722,283.82 $ 730,009.14 $ 129,288,804.31
2 $ 129,288,804.31 $ 1,448,360.88 $ 722,345.43 $ 726,015.45 $ 128,577,486.35
3 $ 128,577,486.35 $ 1,444,428.12 $ 722,407.04 $ 722,021.08 $ 127,866,046.11
4 $ 127,866,046.11 $ 1,440,494.68 $ 722,468.66 $ 718,026.02 $ 127,154,483.57
5 $ 127,154,483.57 $ 1,436,560.55 $ 722,530.28 $ 714,030.27 $ 126,442,798.72
6 $ 126,442,798.72 $ 1,432,625.74 $ 722,591.91 $ 710,033.84 $ 125,730,991.54
7 $ 125,730,991.54 $ 1,428,690.25 $ 722,653.54 $ 706,036.72 $ 125,019,062.01
8 $ 125,019,062.01 $ 1,424,754.08 $ 722,715.18 $ 702,038.91 $ 124,307,010.13
9 $ 124,307,010.13 $ 1,420,817.23 $ 722,776.82 $ 698,040.41 $ 123,594,835.86
10 $ 123,594,835.86 $ 1,416,879.70 $ 722,838.47 $ 694,041.23 $ 122,882,539.21
11 $ 122,882,539.21 $ 1,412,941.48 $ 722,900.12 $ 690,041.36 $ 122,170,120.15
12 $ 122,170,120.15 $ 1,409,002.58 $ 722,961.78 $ 686,040.80 $ 121,457,578.67
13 $ 121,457,578.67 $ 1,405,063.00 $ 723,023.44 $ 682,039.56 $ 120,744,914.74
14 $ 120,744,914.74 $ 1,401,122.74 $ 723,085.11 $ 678,037.63 $ 120,032,128.37
15 $ 120,032,128.37 $ 1,397,181.79 $ 723,146.78 $ 674,035.01 $ 119,319,219.52
16 $ 119,319,219.52 $ 1,393,240.16 $ 723,208.46 $ 670,031.70 $ 118,606,188.19
17 $ 118,606,188.19 $ 1,389,297.85 $ 723,270.15 $ 666,027.70 $ 117,893,034.35
18 $ 117,893,034.35 $ 1,385,354.86 $ 723,331.84 $ 662,023.02 $ 117,179,758.00
19 $ 117,179,758.00 $ 1,381,411.18 $ 723,393.53 $ 658,017.65 $ 116,466,359.11
20 $ 116,466,359.11 $ 1,377,466.83 $ 723,455.24 $ 654,011.59 $ 115,752,837.68
21 $ 115,752,837.68 $ 1,373,521.78 $ 723,516.94 $ 650,004.84 $ 115,039,193.68
22 $ 115,039,193.68 $ 1,369,576.06 $ 723,578.65 $ 645,997.41 $ 114,325,427.10
23 $ 114,325,427.10 $ 1,365,629.65 $ 723,640.37 $ 641,989.28 $ 113,611,537.93
24 $ 113,611,537.93 $ 1,361,682.56 $ 723,702.09 $ 637,980.47 $ 112,897,526.14
25 $ 112,897,526.14 $ 1,357,734.79 $ 723,763.82 $ 633,970.97 $ 112,183,391.73
26 $ 112,183,391.73 $ 1,353,786.33 $ 723,825.55 $ 629,960.78 $ 111,469,134.67
27 $ 111,469,134.67 $ 1,349,837.19 $ 723,887.29 $ 625,949.90 $ 110,754,754.95
28 $ 110,754,754.95 $ 1,345,887.36 $ 723,949.03 $ 621,938.33 $ 110,040,252.56
29 $ 110,040,252.56 $ 1,341,936.86 $ 724,010.78 $ 617,926.08 $ 109,325,627.48
30 $ 109,325,627.48 $ 1,337,985.67 $ 724,072.53 $ 613,913.13 $ 108,610,879.70
31 $ 108,610,879.70 $ 1,334,033.79 $ 724,134.29 $ 609,899.50 $ 107,896,009.19
32 $ 107,896,009.19 $ 1,330,081.23 $ 724,196.05 $ 605,885.18 $ 107,181,015.94
33 $ 107,181,015.94 $ 1,326,127.99 $ 724,257.82 $ 601,870.16 $ 106,465,899.94
34 $ 106,465,899.94 $ 1,322,174.06 $ 724,319.60 $ 597,854.46 $ 105,750,661.17
35 $ 105,750,661.17 $ 1,318,219.45 $ 724,381.38 $ 593,838.07 $ 105,035,299.62
36 $ 105,035,299.62 $ 1,314,264.15 $ 724,443.16 $ 589,820.99 $ 104,319,815.27
37 $ 104,319,815.27 $ 1,310,308.17 $ 724,504.95 $ 585,803.22 $ 103,604,208.10
38 $ 103,604,208.10 $ 1,306,351.51 $ 724,566.75 $ 581,784.76 $ 102,888,478.10
39 $ 102,888,478.10 $ 1,302,394.16 $ 724,628.55 $ 577,765.61 $ 102,172,625.25
40 $ 102,172,625.25 $ 1,298,436.13 $ 724,690.35 $ 573,745.77 $ 101,456,649.54
41 $ 101,456,649.54 $ 1,294,477.41 $ 724,752.17 $ 569,725.24 $ 100,740,550.94
42 $ 100,740,550.94 $ 1,290,518.01 $ 724,813.98 $ 565,704.02 $ 100,024,329.46
43 $ 100,024,329.46 $ 1,286,557.92 $ 724,875.80 $ 561,682.11 $ 99,307,985.06
44 $ 99,307,985.06 $ 1,282,597.14 $ 724,937.63 $ 557,659.51 $ 98,591,517.74
45 $ 98,591,517.74 $ 1,278,635.69 $ 724,999.46 $ 553,636.22 $ 97,874,927.47
46 $ 97,874,927.47 $ 1,274,673.54 $ 725,061.30 $ 549,612.24 $ 97,158,214.25
47 $ 97,158,214.25 $ 1,270,710.72 $ 725,123.14 $ 545,587.57 $ 96,441,378.05
48 $ 96,441,378.05 $ 1,266,747.20 $ 725,184.99 $ 541,562.21 $ 95,724,418.86
49 $ 95,724,418.86 $ 1,262,783.00 $ 725,246.84 $ 537,536.16 $ 95,007,336.67
50 $ 95,007,336.67 $ 1,258,818.12 $ 725,308.70 $ 533,509.42 $ 94,290,131.46
51 $ 94,290,131.46 $ 1,254,852.55 $ 725,370.57 $ 529,481.98 $ 93,572,803.21
52 $ 93,572,803.21 $ 1,250,886.30 $ 725,432.44 $ 525,453.86 $ 92,855,351.90
53 $ 92,855,351.90 $ 1,246,919.35 $ 725,494.31 $ 521,425.04 $ 92,137,777.53
54 $ 92,137,777.53 $ 1,242,951.73 $ 725,556.19 $ 517,395.54 $ 91,420,080.08
55 $ 91,420,080.08 $ 1,238,983.42 $ 725,618.08 $ 513,365.34 $ 90,702,259.52
56 $ 90,702,259.52 $ 1,235,014.42 $ 725,679.97 $ 509,334.45 $ 89,984,315.85
57 $ 89,984,315.85 $ 1,231,044.73 $ 725,741.86 $ 505,302.87 $ 89,266,249.05
58 $ 89,266,249.05 $ 1,227,074.36 $ 725,803.76 $ 501,270.60 $ 88,548,059.10
59 $ 88,548,059.10 $ 1,223,103.30 $ 725,865.67 $ 497,237.64 $ 87,829,745.99
60 $ 87,829,745.99 $ 1,219,131.56 $ 725,927.58 $ 493,203.98 $ 87,111,309.70
61 $ 87,111,309.70 $ 1,215,159.13 $ 725,989.50 $ 489,169.63 $ 86,392,750.21
62 $ 86,392,750.21 $ 1,211,186.01 $ 726,051.42 $ 485,134.60 $ 85,674,067.52
63 $ 85,674,067.52 $ 1,207,212.21 $ 726,113.35 $ 481,098.86 $ 84,955,261.59
64 $ 84,955,261.59 $ 1,203,237.72 $ 726,175.28 $ 477,062.44 $ 84,236,332.43
65 $ 84,236,332.43 $ 1,199,262.55 $ 726,237.22 $ 473,025.33 $ 83,517,280.01
66 $ 83,517,280.01 $ 1,195,286.68 $ 726,299.16 $ 468,987.52 $ 82,798,104.31
67 $ 82,798,104.31 $ 1,191,310.13 $ 726,361.11 $ 464,949.02 $ 82,078,805.33
68 $ 82,078,805.33 $ 1,187,332.89 $ 726,423.06 $ 460,909.83 $ 81,359,383.04
69 $ 81,359,383.04 $ 1,183,354.97 $ 726,485.02 $ 456,869.95 $ 80,639,837.43
70 $ 80,639,837.43 $ 1,179,376.36 $ 726,546.99 $ 452,829.37 $ 79,920,168.48
71 $ 79,920,168.48 $ 1,175,397.06 $ 726,608.96 $ 448,788.10 $ 79,200,376.18
72 $ 79,200,376.18 $ 1,171,417.07 $ 726,670.93 $ 444,746.14 $ 78,480,460.51
73 $ 78,480,460.51 $ 1,167,436.40 $ 726,732.91 $ 440,703.49 $ 77,760,421.46
74 $ 77,760,421.46 $ 1,163,455.04 $ 726,794.90 $ 436,660.14 $ 77,040,259.01
75 $ 77,040,259.01 $ 1,159,472.99 $ 726,856.89 $ 432,616.10 $ 76,319,973.14
76 $ 76,319,973.14 $ 1,155,490.25 $ 726,918.88 $ 428,571.37 $ 75,599,563.84
77 $ 75,599,563.84 $ 1,151,506.83 $ 726,980.88 $ 424,525.94 $ 74,879,031.09
78 $ 74,879,031.09 $ 1,147,522.72 $ 727,042.89 $ 420,479.82 $ 74,158,374.88
79 $ 74,158,374.88 $ 1,143,537.91 $ 727,104.90 $ 416,433.01 $ 73,437,595.19
80 $ 73,437,595.19 $ 1,139,552.43 $ 727,166.92 $ 412,385.51 $ 72,716,692.00
81 $ 72,716,692.00 $ 1,135,566.25 $ 727,228.94 $ 408,337.31 $ 71,995,665.31
82 $ 71,995,665.31 $ 1,131,579.38 $ 727,290.97 $ 404,288.41 $ 71,274,515.09
83 $ 71,274,515.09 $ 1,127,591.83 $ 727,353.00 $ 400,238.83 $ 70,553,241.32
84 $ 70,553,241.32 $ 1,123,603.59 $ 727,415.04 $ 396,188.55 $ 69,831,844.00
85 $ 69,831,844.00 $ 1,119,614.66 $ 727,477.09 $ 392,137.57 $ 69,110,323.11
86 $ 69,110,323.11 $ 1,115,625.04 $ 727,539.13 $ 388,085.90 $ 68,388,678.62
87 $ 68,388,678.62 $ 1,111,634.73 $ 727,601.19 $ 384,033.54 $ 67,666,910.53
88 $ 67,666,910.53 $ 1,107,643.73 $ 727,663.25 $ 379,980.49 $ 66,945,018.81
89 $ 66,945,018.81 $ 1,103,652.05 $ 727,725.31 $ 375,926.74 $ 66,223,003.46
90 $ 66,223,003.46 $ 1,099,659.67 $ 727,787.38 $ 371,872.29 $ 65,500,864.46
91 $ 65,500,864.46 $ 1,095,666.61 $ 727,849.46 $ 367,817.15 $ 64,778,601.79
92 $ 64,778,601.79 $ 1,091,672.86 $ 727,911.54 $ 363,761.32 $ 64,056,215.43
93 $ 64,056,215.43 $ 1,087,678.42 $ 727,973.62 $ 359,704.79 $ 63,333,705.37
94 $ 63,333,705.37 $ 1,083,683.28 $ 728,035.72 $ 355,647.57 $ 62,611,071.60
95 $ 62,611,071.60 $ 1,079,687.46 $ 728,097.81 $ 351,589.65 $ 61,888,314.09
 96 $ 61,888,314.09 $ 1,075,690.95 $ 728,159.91 $ 347,531.04 $ 61,165,432.83
97 $ 61,165,432.83 $ 1,071,693.75 $ 728,222.02 $ 343,471.73 $ 60,442,427.81
98 $ 60,442,427.81 $ 1,067,695.86 $ 728,284.13 $ 339,411.73 $ 59,719,299.01
99 $ 59,719,299.01 $ 1,063,697.28 $ 728,346.25 $ 335,351.03 $ 58,996,046.42
100 $ 58,996,046.42 $ 1,059,698.01 $ 728,408.38 $ 331,289.64 $ 58,272,670.01
101 $ 58,272,670.01 $ 1,055,698.06 $ 728,470.50 $ 327,227.55 $ 57,549,169.78
102 $ 57,549,169.78 $ 1,051,697.41 $ 728,532.64 $ 323,164.77 $ 56,825,545.70
103 $ 56,825,545.70 $ 1,047,696.07 $ 728,594.78 $ 319,101.29 $ 56,101,797.76
104 $ 56,101,797.76 $ 1,043,694.04 $ 728,656.92 $ 315,037.12 $ 55,377,925.95
105 $ 55,377,925.95 $ 1,039,691.32 $ 728,719.07 $ 310,972.25 $ 54,653,930.25
106 $ 54,653,930.25 $ 1,035,687.91 $ 728,781.22 $ 306,906.68 $ 53,929,810.64
107 $ 53,929,810.64 $ 1,031,683.81 $ 728,843.38 $ 302,840.42 $ 53,205,567.10
108 $ 53,205,567.10 $ 1,027,679.01 $ 728,905.55 $ 298,773.46 $ 52,481,199.63
109 $ 52,481,199.63 $ 1,023,673.53 $ 728,967.72 $ 294,705.81 $ 51,756,708.21
110 $ 51,756,708.21 $ 1,019,667.36 $ 729,029.90 $ 290,637.46 $ 51,032,092.81
111 $ 51,032,092.81 $ 1,015,660.50 $ 729,092.08 $ 286,568.42 $ 50,307,353.43
112 $ 50,307,353.43 $ 1,011,652.94 $ 729,154.27 $ 282,498.68 $ 49,582,490.04
113 $ 49,582,490.04 $ 1,007,644.70 $ 729,216.46 $ 278,428.24 $ 48,857,502.64
114 $ 48,857,502.64 $ 1,003,635.76 $ 729,278.65 $ 274,357.10 $ 48,132,391.20
115 $ 48,132,391.20 $ 999,626.13 $ 729,340.86 $ 270,285.27 $ 47,407,155.72
116 $ 47,407,155.72 $ 995,615.81 $ 729,403.07 $ 266,212.75 $ 46,681,796.16
117 $ 46,681,796.16 $ 991,604.80 $ 729,465.28 $ 262,139.52 $ 45,956,312.53
118 $ 45,956,312.53 $ 987,593.10 $ 729,527.50 $ 258,065.60 $ 45,230,704.80
119 $ 45,230,704.80 $ 983,580.70 $ 729,589.72 $ 253,990.98 $ 44,504,972.96
120 $ 44,504,972.96 $ 979,567.62 $ 729,651.95 $ 249,915.67 $ 43,779,116.98
121 $ 43,779,116.98 $ 975,553.84 $ 729,714.18 $ 245,839.66 $ 43,053,136.86
122 $ 43,053,136.86 $ 971,539.37 $ 729,776.42 $ 241,762.95 $ 42,327,032.59
123 $ 42,327,032.59 $ 967,524.21 $ 729,838.67 $ 237,685.54 $ 41,600,804.13
124 $ 41,600,804.13 $ 963,508.36 $ 729,900.92 $ 233,607.44 $ 40,874,451.48
125 $ 40,874,451.48 $ 959,491.82 $ 729,963.17 $ 229,528.64 $ 40,147,974.62
126 $ 40,147,974.62 $ 955,474.58 $ 730,025.44 $ 225,449.14 $ 39,421,373.54
127 $ 39,421,373.54 $ 951,456.65 $ 730,087.70 $ 221,368.95 $ 38,694,648.22
128 $ 38,694,648.22 $ 947,438.03 $ 730,149.97 $ 217,288.05 $ 37,967,798.64
129 $ 37,967,798.64 $ 943,418.71 $ 730,212.25 $ 213,206.46 $ 37,240,824.79
130 $ 37,240,824.79 $ 939,398.71 $ 730,274.53 $ 209,124.17 $ 36,513,726.65
131 $ 36,513,726.65 $ 935,378.01 $ 730,336.82 $ 205,041.19 $ 35,786,504.20
132 $ 35,786,504.20 $ 931,356.61 $ 730,399.11 $ 200,957.50 $ 35,059,157.44
133 $ 35,059,157.44 $ 927,334.53 $ 730,461.41 $ 196,873.12 $ 34,331,686.34
134 $ 34,331,686.34 $ 923,311.75 $ 730,523.71 $ 192,788.04 $ 33,604,090.89
135 $ 33,604,090.89 $ 919,288.28 $ 730,586.02 $ 188,702.26 $ 32,876,371.07
136 $ 32,876,371.07 $ 915,264.12 $ 730,648.34 $ 184,615.78 $ 32,148,526.86
137 $ 32,148,526.86 $ 911,239.26 $ 730,710.66 $ 180,528.60 $ 31,420,558.26
138 $ 31,420,558.26 $ 907,213.71 $ 730,772.98 $ 176,440.73 $ 30,692,465.24
139 $ 30,692,465.24 $ 903,187.47 $ 730,835.31 $ 172,352.16 $ 29,964,247.79
140 $ 29,964,247.79 $ 899,160.53 $ 730,897.65 $ 168,262.88 $ 29,235,905.90
141 $ 29,235,905.90 $ 895,132.90 $ 730,959.99 $ 164,172.91 $ 28,507,439.53
142 $ 28,507,439.53 $ 891,104.58 $ 731,022.33 $ 160,082.24 $ 27,778,848.69
143 $ 27,778,848.69 $ 887,075.56 $ 731,084.69 $ 155,990.87 $ 27,050,133.36
144 $ 27,050,133.36 $ 883,045.85 $ 731,147.04 $ 151,898.80 $ 26,321,293.51
145 $ 26,321,293.51 $ 879,015.44 $ 731,209.40 $ 147,806.04 $ 25,592,329.14
146 $ 25,592,329.14 $ 874,984.34 $ 731,271.77 $ 143,712.57 $ 24,863,240.22
147 $ 24,863,240.22 $ 870,952.55 $ 731,334.14 $ 139,618.40 $ 24,134,026.75
148 $ 24,134,026.75 $ 866,920.06 $ 731,396.52 $ 135,523.54 $ 23,404,688.70
149 $ 23,404,688.70 $ 862,886.88 $ 731,458.90 $ 131,427.97 $ 22,675,226.05
150 $ 22,675,226.05 $ 858,853.00 $ 731,521.29 $ 127,331.71 $ 21,945,638.81
151 $ 21,945,638.81 $ 854,818.43 $ 731,583.69 $ 123,234.75 $ 21,215,926.93
152 $ 21,215,926.93 $ 850,783.17 $ 731,646.09 $ 119,137.08 $ 20,486,090.42
153 $ 20,486,090.42 $ 846,747.21 $ 731,708.49 $ 115,038.72 $ 19,756,129.26
154 $ 19,756,129.26 $ 842,710.55 $ 731,770.90 $ 110,939.65 $ 19,026,043.42
155 $ 19,026,043.42 $ 838,673.21 $ 731,833.32 $ 106,839.89 $ 18,295,832.90
156 $ 18,295,832.90 $ 834,635.16 $ 731,895.74 $ 102,739.43 $ 17,565,497.68
157 $ 17,565,497.68 $ 830,596.42 $ 731,958.16 $ 98,638.26 $ 16,835,037.74
158 $ 16,835,037.74 $ 826,556.99 $ 732,020.59 $ 94,536.40 $ 16,104,453.06
159 $ 16,104,453.06 $ 822,516.86 $ 732,083.03 $ 90,433.83 $ 15,373,743.63
160 $ 15,373,743.63 $ 818,476.04 $ 732,145.47 $ 86,330.56 $ 14,642,909.44
161 $ 14,642,909.44 $ 814,434.52 $ 732,207.92 $ 82,226.60 $ 13,911,950.46
162 $ 13,911,950.46 $ 810,392.30 $ 732,270.37 $ 78,121.93 $ 13,180,866.68
163 $ 13,180,866.68 $ 806,349.39 $ 732,332.83 $ 74,016.56 $ 12,449,658.09
164 $ 12,449,658.09 $ 802,305.79 $ 732,395.29 $ 69,910.49 $ 11,718,324.67
165 $ 11,718,324.67 $ 798,261.48 $ 732,457.76 $ 65,803.72 $ 10,986,866.41
166 $ 10,986,866.41 $ 794,216.49 $ 732,520.23 $ 61,696.25 $ 10,255,283.28
167 $ 10,255,283.28 $ 790,170.79 $ 732,582.71 $ 57,588.08 $ 9,523,575.27
168 $ 9,523,575.27 $ 786,124.41 $ 732,645.20 $ 53,479.21 $ 8,791,742.37
169 $ 8,791,742.37 $ 782,077.32 $ 732,707.69 $ 49,369.63 $ 8,059,784.56
170 $ 8,059,784.56 $ 778,029.54 $ 732,770.18 $ 45,259.36 $ 7,327,701.83
171 $ 7,327,701.83 $ 773,981.06 $ 732,832.68 $ 41,148.38 $ 6,595,494.15
172 $ 6,595,494.15 $ 769,931.89 $ 732,895.19 $ 37,036.70 $ 5,863,161.51
173 $ 5,863,161.51 $ 765,882.02 $ 732,957.70 $ 32,924.32 $ 5,130,703.90
174 $ 5,130,703.90 $ 761,831.45 $ 733,020.22 $ 28,811.24 $ 4,398,121.30
175 $ 4,398,121.30 $ 757,780.19 $ 733,082.74 $ 24,697.45 $ 3,665,413.69
176 $ 3,665,413.69 $ 753,728.23 $ 733,145.26 $ 20,582.97 $ 2,932,581.06
177 $ 2,932,581.06 $ 749,675.57 $ 733,207.80 $ 16,467.78 $ 2,199,623.39
178 $ 2,199,623.39 $ 745,622.22 $ 733,270.34 $ 12,351.89 $ 1,466,540.67
179 $ 1,466,540.67 $ 741,568.17 $ 733,332.88 $ 8,235.29 $ 733,332.88
180 $ 733,332.88 $ 737,513.42 $ 733,395.43 $ 4,118.00 $ 0.00
$ 17,167,848.25
$ 16,600,548.46
$ 16,032,068.87
$ 15,462,407.60
$ 14,891,562.84
$ 14,319,532.78
$ 14,176,339.86
$ 13,554,979.10
$ 13,028,121.92
  8.671.473,03 130000000
 8.680.352,61 6.95%
$ 8,689,241.30 0.00579167
 8.698.139,08
8,707,045.97
8,715,961.99
 8.724.887,13
$ 8,733,821.42
$ 8,742,764.85
$ 8,751,717.44
$ 8,760,679.20
$ 8,769,650.14
$ 8,778,630.26
$ 8,787,619.58
$ 8,796,618.10
 8.56%
0.00713333