AMORTIZACIONES

PERIODO DEPOSITO INTERESES APORTE SALDO

0 L100,000.00
1 L29,831.56 L15,000.000 L14,831.56 L85,168.44
2 L29,831.56 L12,775.267 L17,056.29 L68,112.16
3 L29,831.56 L10,216.823 L19,614.73 L48,497.42
4 L29,831.56 L7,274.614 L22,556.94 L25,940.48
5 L29,831.56 L3,891.072 L25,940.48 L0.00
TOTALES L149,157.78 L49,157.78 L100,000.00

TASA 5.00% PERIODO DEPOSITO

NPER 4 0 0
PAGO -348.02 1 348.02
VA 0 2 348.02
TIPO 0 3 348.02
VF= L1,500.00 4 348.02
totales 1,392.07

TASA 6.50% PERIODO DEPOSITO

NPER 20 0 0
PAGO -30,907.67 1 30,907.67
VA 0 2 30,907.67
TIPO 0 3 30,907.67
VF= L1,200,000.00 4 30,907.67
5 30,907.67
6 30,907.67
7 30,907.67
8 30,907.67
9 30,907.67
10 30,907.67
11 30,907.67
12 30,907.67
 13 30,907.67
14 30,907.67
15 30,907.67
16 30,907.67
17 30,907.67
18 30,907.67
19 30,907.67
20 30,907.67
totales 618,153.49

TASA 1.500% PERIODO DEPOSITO

NPER 180 0 0
PAGO 48,312.63 1 48,312.63
VA -3,000,000 2 48,312.63
TIPO 0 3 48,312.63
VF= L0.00 4 48,312.63
5 48,312.63
6 48,312.63
7 48,312.63
8 48,312.63
9 48,312.63
10 48,312.63
11 48,312.63
12 48,312.63
13 48,312.63
14 48,312.63
15 48,312.63
16 48,312.63
17 48,312.63
18 48,312.63
19 48,312.63
20 48,312.63
21 48,312.63
22 48,312.63
23 48,312.63
24 48,312.63
25 48,312.63
26 48,312.63
27 48,312.63
28 48,312.63
29 48,312.63
30 48,312.63
31 48,312.63
32 48,312.63
33 48,312.63
34 48,312.63
35 48,312.63
36 48,312.63
37 48,312.63
38 48,312.63
39 48,312.63
40 48,312.63
41 48,312.63
42 48,312.63
43 48,312.63
44 48,312.63
45 48,312.63
46 48,312.63
47 48,312.63
48 48,312.63
49 48,312.63
50 48,312.63
51 48,312.63
52 48,312.63
53 48,312.63
54 48,312.63
55 48,312.63
56 48,312.63
57 48,312.63
58 48,312.63
59 48,312.63
60 48,312.63
61 48,312.63
62 48,312.63
63 48,312.63
64 48,312.63
65 48,312.63
66 48,312.63
67 48,312.63
68 48,312.63
69 48,312.63
70 48,312.63
71 48,312.63
72 48,312.63
73 48,312.63
74 48,312.63
75 48,312.63
76 48,312.63
77 48,312.63
78 48,312.63
 79 48,312.63
80 48,312.63
81 48,312.63
82 48,312.63
83 48,312.63
84 48,312.63
85 48,312.63
86 48,312.63
87 48,312.63
88 48,312.63
89 48,312.63
90 48,312.63
91 48,312.63
92 48,312.63
93 48,312.63
94 48,312.63
95 48,312.63
96 48,312.63
97 48,312.63
98 48,312.63
99 48,312.63
100 48,312.63
101 48,312.63
102 48,312.63
103 48,312.63
104 48,312.63
105 48,312.63
106 48,312.63
107 48,312.63
108 48,312.63
109 48,312.63
110 48,312.63
111 48,312.63
112 48,312.63
113 48,312.63
114 48,312.63
115 48,312.63
116 48,312.63
117 48,312.63
118 48,312.63
119 48,312.63
120 48,312.63
121 48,312.63
122 48,312.63
123 48,312.63
124 48,312.63
125 48,312.63
126 48,312.63
127 48,312.63
128 48,312.63
129 48,312.63
130 48,312.63
131 48,312.63
132 48,312.63
133 48,312.63
134 48,312.63
135 48,312.63
136 48,312.63
137 48,312.63
138 48,312.63
139 48,312.63
140 48,312.63
141 48,312.63
142 48,312.63
143 48,312.63
144 48,312.63
145 48,312.63
146 48,312.63
147 48,312.63
148 48,312.63
149 48,312.63
150 48,312.63
151 48,312.63
152 48,312.63
153 48,312.63
154 48,312.63
155 48,312.63
156 48,312.63
157 48,312.63
158 48,312.63
159 48,312.63
160 48,312.63
161 48,312.63
162 48,312.63
163 48,312.63
164 48,312.63
165 48,312.63
166 48,312.63
167 48,312.63
168 48,312.63
169 48,312.63
170 48,312.63
171 48,312.63
172 48,312.63
173 48,312.63
174 48,312.63
 175 48,312.63
176 48,312.63
177 48,312.63
178 48,312.63
179 48,312.63
180 48,312.63

TASA 1.667% periodo deposito

NPER 240 0 0
PAGO 43,489.91 1 43,489.91
VA -2,560,000 2 43,489.91
TIPO 0 3 43,489.91
VF= L0.00 4 43,489.91
5 43,489.91
6 43,489.91
7 43,489.91
8 43,489.91
9 43,489.91
10 43,489.91
11 43,489.91
12 43,489.91
13 43,489.91
14 43,489.91
15 43,489.91
16 43,489.91
17 43,489.91
18 43,489.91
19 43,489.91
20 43,489.91
21 43,489.91
22 43,489.91
23 43,489.91
24 43,489.91
25 43,489.91
26 43,489.91
27 43,489.91
28 43,489.91
29 43,489.91
30 43,489.91
31 43,489.91
32 43,489.91
33 43,489.91
34 43,489.91
35 43,489.91
36 43,489.91
37 43,489.91
38 43,489.91
39 43,489.91
40 43,489.91
41 43,489.91
42 43,489.91
43 43,489.91
44 43,489.91
45 43,489.91
46 43,489.91
47 43,489.91
48 43,489.91
49 43,489.91
50 43,489.91
51 43,489.91
52 43,489.91
53 43,489.91
54 43,489.91
55 43,489.91
56 43,489.91
57 43,489.91
58 43,489.91
59 43,489.91
60 43,489.91
61 43,489.91
62 43,489.91
63 43,489.91
64 43,489.91
65 43,489.91
66 43,489.91
67 43,489.91
68 43,489.91
69 43,489.91
70 43,489.91
71 43,489.91
72 43,489.91
73 43,489.91
74 43,489.91
75 43,489.91
76 43,489.91
77 43,489.91
78 43,489.91
79 43,489.91
80 43,489.91
81 43,489.91
 82 43,489.91
83 43,489.91
84 43,489.91
85 43,489.91
86 43,489.91
87 43,489.91
88 43,489.91
89 43,489.91
90 43,489.91
91 43,489.91
92 43,489.91
93 43,489.91
94 43,489.91
95 43,489.91
96 43,489.91
97 43,489.91
98 43,489.91
99 43,489.91
100 43,489.91
101 43,489.91
102 43,489.91
103 43,489.91
104 43,489.91
105 43,489.91
106 43,489.91
107 43,489.91
108 43,489.91
109 43,489.91
110 43,489.91
111 43,489.91
112 43,489.91
113 43,489.91
114 43,489.91
115 43,489.91
116 43,489.91
117 43,489.91
118 43,489.91
119 43,489.91
120 43,489.91
121 43,489.91
122 43,489.91
123 43,489.91
124 43,489.91
125 43,489.91
126 43,489.91
127 43,489.91
128 43,489.91
129 43,489.91
130 43,489.91
131 43,489.91
132 43,489.91
133 43,489.91
134 43,489.91
135 43,489.91
136 43,489.91
137 43,489.91
138 43,489.91
139 43,489.91
140 43,489.91
141 43,489.91
142 43,489.91
143 43,489.91
144 43,489.91
145 43,489.91
146 43,489.91
147 43,489.91
148 43,489.91
149 43,489.91
150 43,489.91
151 43,489.91
152 43,489.91
153 43,489.91
154 43,489.91
155 43,489.91
156 43,489.91
157 43,489.91
158 43,489.91
159 43,489.91
160 43,489.91
161 43,489.91
162 43,489.91
163 43,489.91
164 43,489.91
165 43,489.91
166 43,489.91
167 43,489.91
168 43,489.91
169 43,489.91
170 43,489.91
171 43,489.91
172 43,489.91
173 43,489.91
174 43,489.91
175 43,489.91
176 43,489.91
177 43,489.91
178 43,489.91
179 43,489.91
180 43,489.91
181 43,489.91
182 43,489.91
183 43,489.91
184 43,489.91
185 43,489.91
186 43,489.91
187 43,489.91
188 43,489.91
189 43,489.91
190 43,489.91
191 43,489.91
192 43,489.91
193 43,489.91
194 43,489.91
195 43,489.91
196 43,489.91
197 43,489.91
198 43,489.91
199 43,489.91
200 43,489.91
201 43,489.91
202 43,489.91
203 43,489.91
204 43,489.91
205 43,489.91
206 43,489.91
207 43,489.91
208 43,489.91
209 43,489.91
210 43,489.91
211 43,489.91
212 43,489.91
213 43,489.91
214 43,489.91
215 43,489.91
216 43,489.91
217 43,489.91
218 43,489.91
219 43,489.91
220 43,489.91
221 43,489.91
222 43,489.91
223 43,489.91
224 43,489.91
225 43,489.91
 226 43,489.91
227 43,489.91
228 43,489.91
229 43,489.91
230 43,489.91
231 43,489.91
232 43,489.91
233 43,489.91
234 43,489.91
235 43,489.91
236 43,489.91
237 43,489.91
238 43,489.91
239 43,489.91
240 43,489.91

TASA 3.000% periodo cuota

NPER 72 0 0
PAGO -810.81 1 810.81
VA 0 2 810.81
TIPO 0 3 810.81
VF= L200,000.00 4 810.81
5 810.81
6 810.81
7 810.81
8 810.81
9 810.81
10 810.81
11 810.81
12 810.81
13 810.81
14 810.81
15 810.81
16 810.81
17 810.81
18 810.81
19 810.81
20 810.81
21 810.81
22 810.81
23 810.81
24 810.81
25 810.81
26 810.81
27 810.81
28 810.81
29 810.81
30 810.81
31 810.81
32 810.81
33 810.81
34 810.81
35 810.81
36 810.81
37 810.81
38 810.81
39 810.81
40 810.81
41 810.81
42 810.81
43 810.81
44 810.81
45 810.81
46 810.81
47 810.81
48 810.81
49 810.81
50 810.81
51 810.81
52 810.81
53 810.81
54 810.81
55 810.81
56 810.81
57 810.81
58 810.81
59 810.81
60 810.81
61 810.81
62 810.81
63 810.81
64 810.81
65 810.81
66 810.81
67 810.81
68 810.81
69 810.81
70 810.81
71 810.81
 72 810.81

TASA 3.750% periodo cuota

NPER 60 0 0
PAGO 21,063.35 1 21,063.35
VA -500,000 2 21,063.35
TIPO 0 3 21,063.35
VF= L0.00 4 21,063.35
5 21,063.35
6 21,063.35
7 21,063.35
8 21,063.35
9 21,063.35
10 21,063.35
11 21,063.35
12 21,063.35
13 21,063.35
14 21,063.35
15 21,063.35
16 21,063.35
17 21,063.35
18 21,063.35
19 21,063.35
20 21,063.35
21 21,063.35
22 21,063.35
23 21,063.35
24 21,063.35
25 21,063.35
26 21,063.35
27 21,063.35
28 21,063.35
29 21,063.35
30 21,063.35
31 21,063.35
32 21,063.35
33 21,063.35
34 21,063.35
35 21,063.35
36 21,063.35
37 21,063.35
38 21,063.35
39 21,063.35
40 21,063.35
41 21,063.35
42 21,063.35
43 21,063.35
44 21,063.35
45 21,063.35
46 21,063.35
47 21,063.35
48 21,063.35
49 21,063.35
50 21,063.35
51 21,063.35
52 21,063.35
53 21,063.35
54 21,063.35
55 21,063.35
56 21,063.35
57 21,063.35
58 21,063.35
59 21,063.35
60 21,063.35
 TASA 15.000%
NPER 5
PAGO -L29,831.56
VF 0
TIPO 0
VA= L100,000.00

INTERESES APORTE SALDO

0 0 0
0 348.02 348.02
17.40 365.42 713.44
35.67 383.69 1097.13
54.86 402.87 1500.00
107.93 1,500.00
i= 13% nominal n= 10 años m= 1,200,000 R= 1, 2, 12

INTERESES APORTE SALDO

0 0 0
0 L30,907.67 L30,907.67
L2,009.00 L32,916.67 L63,824.34
L4,148.58 L35,056.26 L98,880.60
L6,427.24 L37,334.91 L136,215.51
L8,854.01 L39,761.68 L175,977.20
L11,438.52 L42,346.19 L218,323.39
L14,191.02 L45,098.69 L263,422.08
L17,122.44 L48,030.11 L311,452.19
L20,244.39 L51,152.07 L362,604.26
L23,569.28 L54,476.95 L417,081.21
L27,110.28 L58,017.95 L475,099.16
L30,881.45 L61,789.12 L536,888.28
 L34,897.74 L65,805.41 L602,693.70
L39,175.09 L70,082.76 L672,776.46
L43,730.47 L74,638.14 L747,414.61
L48,581.95 L79,489.62 L826,904.23
L53,748.77 L84,656.45 L911,560.68
L59,251.44 L90,159.12 L1,001,719.80
L65,111.79 L96,019.46 L1,097,739.26
L71,353.05 L102,260.73 L1,199,999.99
581,846.50 1,199,999.99

INTERESES APORTE SALDO

0 0 L3,000,000.00
L45,000.000 L3,312.63 L2,996,687.37
L44,950.311 L3,362.32 L2,993,325.05
L44,899.876 L3,412.76 L2,989,912.29
L44,848.684 L3,463.95 L2,986,448.35
L44,796.725 L3,515.91 L2,982,932.44
L44,743.987 L3,568.64 L2,979,363.80
L44,690.457 L3,622.17 L2,975,741.62
L44,636.124 L3,676.51 L2,972,065.11
L44,580.977 L3,731.65 L2,968,333.46
L44,525.002 L3,787.63 L2,964,545.83
L44,468.187 L3,844.44 L2,960,701.39
L44,410.521 L3,902.11 L2,956,799.28
L44,351.989 L3,960.64 L2,952,838.63
L44,292.580 L4,020.05 L2,948,818.58
L44,232.279 L4,080.35 L2,944,738.23
L44,171.073 L4,141.56 L2,940,596.67
L44,108.950 L4,203.68 L2,936,392.99
L44,045.895 L4,266.74 L2,932,126.26
L43,981.894 L4,330.74 L2,927,795.52
L43,916.933 L4,395.70 L2,923,399.82
L43,850.997 L4,461.63 L2,918,938.19
L43,784.073 L4,528.56 L2,914,409.63
L43,716.144 L4,596.49 L2,909,813.14
L43,647.197 L4,665.43 L2,905,147.71
L43,577.216 L4,735.42 L2,900,412.29
L43,506.184 L4,806.45 L2,895,605.84
L43,434.088 L4,878.54 L2,890,727.30
L43,360.910 L4,951.72 L2,885,775.58
L43,286.634 L5,026.00 L2,880,749.58
L43,211.244 L5,101.39 L2,875,648.19
L43,134.723 L5,177.91 L2,870,470.29
L43,057.054 L5,255.58 L2,865,214.71
L42,978.221 L5,334.41 L2,859,880.30
L42,898.204 L5,414.43 L2,854,465.87
L42,816.988 L5,495.64 L2,848,970.23
L42,734.553 L5,578.08 L2,843,392.15
L42,650.882 L5,661.75 L2,837,730.40
L42,565.956 L5,746.68 L2,831,983.73
L42,479.756 L5,832.88 L2,826,150.85
L42,392.263 L5,920.37 L2,820,230.48
L42,303.457 L6,009.17 L2,814,221.31
L42,213.320 L6,099.31 L2,808,122.00
L42,121.830 L6,190.80 L2,801,931.20
L42,028.968 L6,283.66 L2,795,647.53
L41,934.713 L6,377.92 L2,789,269.61
L41,839.044 L6,473.59 L2,782,796.03
L41,741.940 L6,570.69 L2,776,225.34
L41,643.380 L6,669.25 L2,769,556.09
L41,543.341 L6,769.29 L2,762,786.80
L41,441.802 L6,870.83 L2,755,915.97
L41,338.739 L6,973.89 L2,748,942.07
L41,234.131 L7,078.50 L2,741,863.57
L41,127.954 L7,184.68 L2,734,678.90
L41,020.183 L7,292.45 L2,727,386.45
L40,910.797 L7,401.83 L2,719,984.61
L40,799.769 L7,512.86 L2,712,471.75
L40,687.076 L7,625.55 L2,704,846.20
L40,572.693 L7,739.94 L2,697,106.26
L40,456.594 L7,856.04 L2,689,250.22
L40,338.753 L7,973.88 L2,681,276.34
L40,219.145 L8,093.49 L2,673,182.86
L40,097.743 L8,214.89 L2,664,967.97
L39,974.520 L8,338.11 L2,656,629.86
L39,849.448 L8,463.18 L2,648,166.68
L39,722.500 L8,590.13 L2,639,576.54
L39,593.648 L8,718.98 L2,630,857.56
L39,462.863 L8,849.77 L2,622,007.79
L39,330.117 L8,982.51 L2,613,025.28
L39,195.379 L9,117.25 L2,603,908.03
L39,058.620 L9,254.01 L2,594,654.02
L38,919.810 L9,392.82 L2,585,261.20
L38,778.918 L9,533.71 L2,575,727.48
L38,635.912 L9,676.72 L2,566,050.76
L38,490.761 L9,821.87 L2,556,228.89
L38,343.433 L9,969.20 L2,546,259.70
L38,193.895 L10,118.74 L2,536,140.96
L38,042.114 L10,270.52 L2,525,870.44
L37,888.057 L10,424.57 L2,515,445.87
L37,731.688 L10,580.94 L2,504,864.93
L37,572.974 L10,739.66 L2,494,125.27
L37,411.879 L10,900.75 L2,483,224.52
L37,248.368 L11,064.26 L2,472,160.25
L37,082.404 L11,230.23 L2,460,930.03
L36,913.950 L11,398.68 L2,449,531.34
L36,742.970 L11,569.66 L2,437,961.68
L36,569.425 L11,743.21 L2,426,218.48
L36,393.277 L11,919.35 L2,414,299.12
L36,214.487 L12,098.14 L2,402,200.98
L36,033.015 L12,279.62 L2,389,921.36
L35,848.820 L12,463.81 L2,377,457.55
L35,661.863 L12,650.77 L2,364,806.78
L35,472.102 L12,840.53 L2,351,966.25
L35,279.494 L13,033.14 L2,338,933.12
L35,083.997 L13,228.63 L2,325,704.48
L34,885.567 L13,427.06 L2,312,277.42
L34,684.161 L13,628.47 L2,298,648.95
L34,479.734 L13,832.90 L2,284,816.05
L34,272.241 L14,040.39 L2,270,775.66
L34,061.635 L14,251.00 L2,256,524.67
L33,847.870 L14,464.76 L2,242,059.90
L33,630.899 L14,681.73 L2,227,378.17
L33,410.673 L14,901.96 L2,212,476.21
L33,187.143 L15,125.49 L2,197,350.72
L32,960.261 L15,352.37 L2,181,998.35
L32,729.975 L15,582.66 L2,166,415.70
L32,496.235 L15,816.40 L2,150,599.30
L32,258.990 L16,053.64 L2,134,545.66
L32,018.185 L16,294.45 L2,118,251.22
L31,773.768 L16,538.86 L2,101,712.35
L31,525.685 L16,786.95 L2,084,925.41
L31,273.881 L17,038.75 L2,067,886.66
L31,018.300 L17,294.33 L2,050,592.32
L30,758.885 L17,553.75 L2,033,038.58
L30,495.579 L17,817.05 L2,015,221.53
L30,228.323 L18,084.31 L1,997,137.22
L29,957.058 L18,355.57 L1,978,781.64
L29,681.725 L18,630.91 L1,960,150.74
L29,402.261 L18,910.37 L1,941,240.37
L29,118.606 L19,194.03 L1,922,046.34
L28,830.695 L19,481.94 L1,902,564.41
L28,538.466 L19,774.17 L1,882,790.24
L28,241.854 L20,070.78 L1,862,719.46
L27,940.792 L20,371.84 L1,842,347.62
L27,635.214 L20,677.42 L1,821,670.21
L27,325.053 L20,987.58 L1,800,682.63
L27,010.239 L21,302.39 L1,779,380.24
L26,690.704 L21,621.93 L1,757,758.31
L26,366.375 L21,946.26 L1,735,812.05
L26,037.181 L22,275.45 L1,713,536.60
L25,703.049 L22,609.58 L1,690,927.02
L25,363.905 L22,948.73 L1,667,978.30
L25,019.674 L23,292.96 L1,644,685.34
L24,670.280 L23,642.35 L1,621,042.99
L24,315.645 L23,996.99 L1,597,046.00
L23,955.690 L24,356.94 L1,572,689.06
L23,590.336 L24,722.30 L1,547,966.76
L23,219.501 L25,093.13 L1,522,873.64
L22,843.105 L25,469.53 L1,497,404.11
L22,461.062 L25,851.57 L1,471,552.54
L22,073.288 L26,239.34 L1,445,313.20
L21,679.698 L26,632.93 L1,418,680.26
L21,280.204 L27,032.43 L1,391,647.84
L20,874.718 L27,437.91 L1,364,209.92
L20,463.149 L27,849.48 L1,336,360.44
L20,045.407 L28,267.22 L1,308,093.21
L19,621.398 L28,691.23 L1,279,401.98
L19,191.030 L29,121.60 L1,250,280.38
L18,754.206 L29,558.43 L1,220,721.95
L18,310.829 L30,001.80 L1,190,720.15
L17,860.802 L30,451.83 L1,160,268.32
L17,404.025 L30,908.61 L1,129,359.72
L16,940.396 L31,372.24 L1,097,987.48
L16,469.812 L31,842.82 L1,066,144.66
L15,992.170 L32,320.46 L1,033,824.20
L15,507.363 L32,805.27 L1,001,018.93
L15,015.284 L33,297.35 L967,721.59
L14,515.824 L33,796.81 L933,924.78
L14,008.872 L34,303.76 L899,621.02
L13,494.315 L34,818.32 L864,802.70
L12,972.041 L35,340.59 L829,462.11
L12,441.932 L35,870.70 L793,591.41
L11,903.871 L36,408.76 L757,182.65
L11,357.740 L36,954.89 L720,227.76
L10,803.416 L37,509.21 L682,718.55
L10,240.778 L38,071.85 L644,646.70
L9,669.700 L38,642.93 L606,003.76
L9,090.056 L39,222.57 L566,781.19
L8,501.718 L39,810.91 L526,970.28
L7,904.554 L40,408.08 L486,562.20
L7,298.433 L41,014.20 L445,548.00
L6,683.220 L41,629.41 L403,918.59
L6,058.779 L42,253.85 L361,664.74
L5,424.971 L42,887.66 L318,777.08
L4,781.656 L43,530.98 L275,246.10
 L4,128.692 L44,183.94 L231,062.16
L3,465.932 L44,846.70 L186,215.46
L2,793.232 L45,519.40 L140,696.06
L2,110.441 L46,202.19 L94,493.87
L1,417.408 L46,895.22 L47,598.65
L713.98 L47,598.65 L0.00

intereses aporte saldo

0 0 L2,560,000.00
L42,666.67 L823.24 L2,559,176.76
L42,652.95 L836.96 L2,558,339.79
L42,639.00 L850.91 L2,557,488.88
L42,624.81 L865.10 L2,556,623.78
L42,610.40 L879.51 L2,555,744.27
L42,595.74 L894.17 L2,554,850.10
L42,580.83 L909.07 L2,553,941.02
L42,565.68 L924.23 L2,553,016.80
L42,550.28 L939.63 L2,552,077.17
L42,534.62 L955.29 L2,551,121.88
L42,518.70 L971.21 L2,550,150.66
L42,502.51 L987.40 L2,549,163.27
L42,486.05 L1,003.86 L2,548,159.41
L42,469.32 L1,020.59 L2,547,138.82
L42,452.31 L1,037.60 L2,546,101.23
L42,435.02 L1,054.89 L2,545,046.34
L42,417.44 L1,072.47 L2,543,973.87
L42,399.56 L1,090.35 L2,542,883.52
L42,381.39 L1,108.52 L2,541,775.00
L42,362.92 L1,126.99 L2,540,648.01
L42,344.13 L1,145.78 L2,539,502.23
L42,325.04 L1,164.87 L2,538,337.36
L42,305.62 L1,184.29 L2,537,153.07
L42,285.88 L1,204.03 L2,535,949.05
L42,265.82 L1,224.09 L2,534,724.96
L42,245.42 L1,244.49 L2,533,480.46
L42,224.67 L1,265.24 L2,532,215.23
L42,203.59 L1,286.32 L2,530,928.90
L42,182.15 L1,307.76 L2,529,621.14
L42,160.35 L1,329.56 L2,528,291.58
L42,138.19 L1,351.72 L2,526,939.87
L42,115.66 L1,374.25 L2,525,565.62
L42,092.76 L1,397.15 L2,524,168.47
L42,069.47 L1,420.44 L2,522,748.04
L42,045.80 L1,444.11 L2,521,303.93
L42,021.73 L1,468.18 L2,519,835.75
L41,997.26 L1,492.65 L2,518,343.10
L41,972.39 L1,517.52 L2,516,825.58
L41,947.09 L1,542.82 L2,515,282.76
L41,921.38 L1,568.53 L2,513,714.23
L41,895.24 L1,594.67 L2,512,119.56
L41,868.66 L1,621.25 L2,510,498.31
L41,841.64 L1,648.27 L2,508,850.04
L41,814.17 L1,675.74 L2,507,174.29
L41,786.24 L1,703.67 L2,505,470.62
L41,757.84 L1,732.07 L2,503,738.55
L41,728.98 L1,760.93 L2,501,977.62
L41,699.63 L1,790.28 L2,500,187.34
L41,669.79 L1,820.12 L2,498,367.22
L41,639.45 L1,850.46 L2,496,516.76
L41,608.61 L1,881.30 L2,494,635.46
L41,577.26 L1,912.65 L2,492,722.81
L41,545.38 L1,944.53 L2,490,778.28
L41,512.97 L1,976.94 L2,488,801.34
L41,480.02 L2,009.89 L2,486,791.45
L41,446.52 L2,043.39 L2,484,748.07
L41,412.47 L2,077.44 L2,482,670.63
L41,377.84 L2,112.07 L2,480,558.56
L41,342.64 L2,147.27 L2,478,411.29
L41,306.85 L2,183.06 L2,476,228.24
L41,270.47 L2,219.44 L2,474,008.80
L41,233.48 L2,256.43 L2,471,752.37
L41,195.87 L2,294.04 L2,469,458.33
L41,157.64 L2,332.27 L2,467,126.06
L41,118.77 L2,371.14 L2,464,754.92
L41,079.25 L2,410.66 L2,462,344.26
L41,039.07 L2,450.84 L2,459,893.42
L40,998.22 L2,491.69 L2,457,401.73
L40,956.70 L2,533.21 L2,454,868.52
L40,914.48 L2,575.43 L2,452,293.08
L40,871.55 L2,618.36 L2,449,674.72
L40,827.91 L2,662.00 L2,447,012.73
L40,783.55 L2,706.36 L2,444,306.36
L40,738.44 L2,751.47 L2,441,554.89
L40,692.58 L2,797.33 L2,438,757.56
L40,645.96 L2,843.95 L2,435,913.61
L40,598.56 L2,891.35 L2,433,022.26
L40,550.37 L2,939.54 L2,430,082.72
L40,501.38 L2,988.53 L2,427,094.19
L40,451.57 L3,038.34 L2,424,055.85
L40,400.93 L3,088.98 L2,420,966.87
L40,349.45 L3,140.46 L2,417,826.41
L40,297.11 L3,192.80 L2,414,633.61
L40,243.89 L3,246.02 L2,411,387.59
L40,189.79 L3,300.12 L2,408,087.47
L40,134.79 L3,355.12 L2,404,732.36
L40,078.87 L3,411.04 L2,401,321.32
L40,022.02 L3,467.89 L2,397,853.43
L39,964.22 L3,525.69 L2,394,327.74
L39,905.46 L3,584.45 L2,390,743.30
L39,845.72 L3,644.19 L2,387,099.11
L39,784.99 L3,704.92 L2,383,394.18
L39,723.24 L3,766.67 L2,379,627.51
L39,660.46 L3,829.45 L2,375,798.06
L39,596.63 L3,893.28 L2,371,904.78
L39,531.75 L3,958.16 L2,367,946.62
L39,465.78 L4,024.13 L2,363,922.49
L39,398.71 L4,091.20 L2,359,831.28
L39,330.52 L4,159.39 L2,355,671.90
L39,261.20 L4,228.71 L2,351,443.18
L39,190.72 L4,299.19 L2,347,143.99
L39,119.07 L4,370.84 L2,342,773.15
L39,046.22 L4,443.69 L2,338,329.46
L38,972.16 L4,517.75 L2,333,811.71
L38,896.86 L4,593.05 L2,329,218.66
L38,820.31 L4,669.60 L2,324,549.06
L38,742.48 L4,747.43 L2,319,801.63
L38,663.36 L4,826.55 L2,314,975.09
L38,582.92 L4,906.99 L2,310,068.09
L38,501.13 L4,988.78 L2,305,079.32
L38,417.99 L5,071.92 L2,300,007.40
L38,333.46 L5,156.45 L2,294,850.94
L38,247.52 L5,242.39 L2,289,608.55
L38,160.14 L5,329.77 L2,284,278.78
L38,071.31 L5,418.60 L2,278,860.19
L37,981.00 L5,508.91 L2,273,351.28
L37,889.19 L5,600.72 L2,267,750.56
L37,795.84 L5,694.07 L2,262,056.49
L37,700.94 L5,788.97 L2,256,267.52
L37,604.46 L5,885.45 L2,250,382.07
L37,506.37 L5,983.54 L2,244,398.53
L37,406.64 L6,083.27 L2,238,315.26
L37,305.25 L6,184.66 L2,232,130.60
L37,202.18 L6,287.73 L2,225,842.87
L37,097.38 L6,392.53 L2,219,450.34
L36,990.84 L6,499.07 L2,212,951.27
L36,882.52 L6,607.39 L2,206,343.88
L36,772.40 L6,717.51 L2,199,626.37
L36,660.44 L6,829.47 L2,192,796.90
L36,546.61 L6,943.29 L2,185,853.60
L36,430.89 L7,059.02 L2,178,794.59
L36,313.24 L7,176.67 L2,171,617.92
L36,193.63 L7,296.28 L2,164,321.64
L36,072.03 L7,417.88 L2,156,903.76
L35,948.40 L7,541.51 L2,149,362.25
L35,822.70 L7,667.21 L2,141,695.04
L35,694.92 L7,794.99 L2,133,900.05
L35,565.00 L7,924.91 L2,125,975.14
L35,432.92 L8,056.99 L2,117,918.15
L35,298.64 L8,191.27 L2,109,726.87
L35,162.11 L8,327.80 L2,101,399.08
L35,023.32 L8,466.59 L2,092,932.49
L34,882.21 L8,607.70 L2,084,324.79
L34,738.75 L8,751.16 L2,075,573.62
L34,592.89 L8,897.02 L2,066,676.61
L34,444.61 L9,045.30 L2,057,631.31
L34,293.86 L9,196.05 L2,048,435.25
L34,140.59 L9,349.32 L2,039,085.93
L33,984.77 L9,505.14 L2,029,580.78
L33,826.35 L9,663.56 L2,019,917.22
L33,665.29 L9,824.62 L2,010,092.60
L33,501.54 L9,988.37 L2,000,104.23
L33,335.07 L10,154.84 L1,989,949.39
L33,165.82 L10,324.09 L1,979,625.30
L32,993.76 L10,496.15 L1,969,129.15
L32,818.82 L10,671.09 L1,958,458.06
L32,640.97 L10,848.94 L1,947,609.12
L32,460.15 L11,029.76 L1,936,579.36
L32,276.32 L11,213.59 L1,925,365.77
L32,089.43 L11,400.48 L1,913,965.29
L31,899.42 L11,590.49 L1,902,374.80
L31,706.25 L11,783.66 L1,890,591.14
L31,509.85 L11,980.06 L1,878,611.08
L31,310.18 L12,179.73 L1,866,431.36
L31,107.19 L12,382.72 L1,854,048.64
L30,900.81 L12,589.10 L1,841,459.54
L30,690.99 L12,798.92 L1,828,660.62
L30,477.68 L13,012.23 L1,815,648.39
L30,260.81 L13,229.10 L1,802,419.28
L30,040.32 L13,449.59 L1,788,969.69
L29,816.16 L13,673.75 L1,775,295.94
L29,588.27 L13,901.64 L1,761,394.30
L29,356.57 L14,133.34 L1,747,260.96
L29,121.02 L14,368.89 L1,732,892.07
L28,881.53 L14,608.38 L1,718,283.69
L28,638.06 L14,851.85 L1,703,431.84
L28,390.53 L15,099.38 L1,688,332.47
L28,138.87 L15,351.04 L1,672,981.43
L27,883.02 L15,606.89 L1,657,374.54
L27,622.91 L15,867.00 L1,641,507.54
L27,358.46 L16,131.45 L1,625,376.09
L27,089.60 L16,400.31 L1,608,975.78
L26,816.26 L16,673.65 L1,592,302.14
L26,538.37 L16,951.54 L1,575,350.60
L26,255.84 L17,234.07 L1,558,116.53
L25,968.61 L17,521.30 L1,540,595.23
L25,676.59 L17,813.32 L1,522,781.90
L25,379.70 L18,110.21 L1,504,671.69
L25,077.86 L18,412.05 L1,486,259.64
L24,770.99 L18,718.92 L1,467,540.73
L24,459.01 L19,030.90 L1,448,509.83
L24,141.83 L19,348.08 L1,429,161.75
L23,819.36 L19,670.55 L1,409,491.20
L23,491.52 L19,998.39 L1,389,492.81
L23,158.21 L20,331.70 L1,369,161.12
L22,819.35 L20,670.56 L1,348,490.56
L22,474.84 L21,015.07 L1,327,475.49
L22,124.59 L21,365.32 L1,306,110.17
L21,768.50 L21,721.41 L1,284,388.77
L21,406.48 L22,083.43 L1,262,305.34
L21,038.42 L22,451.49 L1,239,853.85
L20,664.23 L22,825.68 L1,217,028.17
L20,283.80 L23,206.11 L1,193,822.06
L19,897.03 L23,592.88 L1,170,229.19
L19,503.82 L23,986.09 L1,146,243.10
L19,104.05 L24,385.86 L1,121,857.24
L18,697.62 L24,792.29 L1,097,064.95
L18,284.42 L25,205.49 L1,071,859.46
L17,864.32 L25,625.59 L1,046,233.87
L17,437.23 L26,052.68 L1,020,181.19
L17,003.02 L26,486.89 L993,694.30
L16,561.57 L26,928.34 L966,765.96
L16,112.77 L27,377.14 L939,388.82
L15,656.48 L27,833.43 L911,555.39
L15,192.59 L28,297.32 L883,258.07
L14,720.97 L28,768.94 L854,489.13
L14,241.49 L29,248.42 L825,240.70
L13,754.01 L29,735.90 L795,504.80
L13,258.41 L30,231.50 L765,273.31
L12,754.56 L30,735.35 L734,537.95
L12,242.30 L31,247.61 L703,290.34
L11,721.51 L31,768.40 L671,521.94
L11,192.03 L32,297.88 L639,224.06
L10,653.73 L32,836.18 L606,387.88
L10,106.46 L33,383.45 L573,004.44
 L9,550.07 L33,939.84 L539,064.60
L8,984.41 L34,505.50 L504,559.10
L8,409.32 L35,080.59 L469,478.51
L7,824.64 L35,665.27 L433,813.24
L7,230.22 L36,259.69 L397,553.55
L6,625.89 L36,864.02 L360,689.54
L6,011.49 L37,478.42 L323,211.12
L5,386.85 L38,103.06 L285,108.06
L4,751.80 L38,738.11 L246,369.95
L4,106.17 L39,383.74 L206,986.21
L3,449.77 L40,040.14 L166,946.07
L2,782.43 L40,707.48 L126,238.59
L2,103.98 L41,385.93 L84,852.66
L1,414.21 L42,075.70 L42,776.96
L712.95 L42,776.96 L0.00

intereses aporte saldo

0 0 0
0 810.81 810.81
24.32 835.13 1,645.94
49.38 860.19 2,506.13
75.18 885.99 3,392.12
101.76 912.57 4,304.70
129.14 939.95 5,244.65
157.34 968.15 6,212.79
186.38 997.19 7,209.99
216.30 1,027.11 8,237.10
247.11 1,057.92 9,295.02
278.85 1,089.66 10,384.68
311.54 1,122.35 11,507.03
345.21 1,156.02 12,663.05
379.89 1,190.70 13,853.75
415.61 1,226.42 15,080.17
452.41 1,263.21 16,343.38
490.30 1,301.11 17,644.49
529.33 1,340.14 18,984.63
569.54 1,380.35 20,364.98
610.95 1,421.76 21,786.74
653.60 1,464.41 23,251.15
697.53 1,508.34 24,759.50
742.78 1,553.59 26,313.09
 789.39 1,600.20 27,913.29
837.40 1,648.21 29,561.50
886.84 1,697.65 31,259.15
937.77 1,748.58 33,007.74
990.23 1,801.04 34,808.78
1044.26 1,855.07 36,663.85
1099.92 1,910.72 38,574.57
1157.24 1,968.05 40,542.62
1216.28 2,027.09 42,569.71
1277.09 2,087.90 44,657.61
1339.73 2,150.54 46,808.14
1404.24 2,215.05 49,023.20
1470.70 2,281.50 51,304.70
1539.14 2,349.95 53,654.65
1609.64 2,420.45 56,075.10
1682.25 2,493.06 58,568.16
1757.04 2,567.85 61,136.02
1834.08 2,644.89 63,780.91
1913.43 2,724.24 66,505.14
1995.15 2,805.96 69,311.11
2079.33 2,890.14 72,201.25
2166.04 2,976.85 75,178.09
2255.34 3,066.15 78,244.25
2347.33 3,158.14 81,402.38
2442.07 3,252.88 84,655.26
2539.66 3,350.47 88,005.73
2640.17 3,450.98 91,456.71
2743.70 3,554.51 95,011.22
2850.34 3,661.15 98,672.37
2960.17 3,770.98 102,443.35
3073.30 3,884.11 106,327.46
3189.82 4,000.63 110,328.09
3309.84 4,120.65 114,448.74
3433.46 4,244.27 118,693.01
3560.79 4,371.60 123,064.61
3691.94 4,502.75 127,567.36
3827.02 4,637.83 132,205.19
3966.16 4,776.96 136,982.15
4109.46 4,920.27 141,902.42
4257.07 5,067.88 146,970.31
4409.11 5,219.92 152,190.22
4565.71 5,376.52 157,566.74
4727.00 5,537.81 163,104.55
4893.14 5,703.95 168,808.50
5064.25 5,875.06 174,683.56
5240.51 6,051.32 180,734.88
5422.05 6,232.86 186,967.73
5609.03 6,419.84 193,387.57
 5801.63 6,612.44 200,000.01

intereses aporte saldo

0 0 L500,000.00
L18,750.000 L2,313.35 L497,686.65
18,663.25 L2,400.10 L495,286.55
L18,573.246 L2,490.10 L492,796.45
L18,479.867 L2,583.48 L490,212.97
L18,382.986 L2,680.36 L487,532.60
L18,282.473 L2,780.88 L484,751.73
L18,178.190 L2,885.16 L481,866.57
L18,069.996 L2,993.35 L478,873.22
L17,957.746 L3,105.60 L475,767.61
L17,841.286 L3,222.06 L472,545.55
L17,720.458 L3,342.89 L469,202.66
L17,595.100 L3,468.25 L465,734.41
L17,465.040 L3,598.31 L462,136.10
L17,330.104 L3,733.24 L458,402.86
L17,190.107 L3,873.24 L454,529.62
L17,044.861 L4,018.49 L450,511.13
L16,894.167 L4,169.18 L446,341.95
L16,737.823 L4,325.53 L442,016.42
L16,575.616 L4,487.73 L437,528.69
L16,407.326 L4,656.02 L432,872.67
L16,232.725 L4,830.62 L428,042.04
L16,051.577 L5,011.77 L423,030.27
L15,863.635 L5,199.71 L417,830.56
L15,668.646 L5,394.70 L412,435.86
L15,466.345 L5,597.00 L406,838.85
L15,256.457 L5,806.89 L401,031.96
L15,038.698 L6,024.65 L395,007.31
L14,812.774 L6,250.57 L388,756.74
L14,578.378 L6,484.97 L382,271.76
L14,335.191 L6,728.16 L375,543.61
L14,082.885 L6,980.46 L368,563.14
L13,821.118 L7,242.23 L361,320.91
L13,549.534 L7,513.81 L353,807.10
L13,267.766 L7,795.58 L346,011.52
L12,975.432 L8,087.92 L337,923.60
L12,672.135 L8,391.21 L329,532.38
L12,357.464 L8,705.88 L320,826.50
L12,030.994 L9,032.35 L311,794.15
L11,692.280 L9,371.07 L302,423.08
L11,340.865 L9,722.48 L292,700.59
L10,976.272 L10,087.08 L282,613.52
L10,598.007 L10,465.34 L272,148.18
L10,205.557 L10,857.79 L261,290.38
L9,798.389 L11,264.96 L250,025.42
L9,375.953 L11,687.40 L238,338.03
L8,937.676 L12,125.67 L226,212.36
L8,482.963 L12,580.39 L213,631.97
L8,011.199 L13,052.15 L200,579.82
L7,521.743 L13,541.61 L187,038.22
L7,013.933 L14,049.42 L172,988.80
L6,487.080 L14,576.27 L158,412.53
L5,940.470 L15,122.88 L143,289.65
L5,373.362 L15,689.99 L127,599.67
L4,784.988 L16,278.36 L111,321.31
L4,174.549 L16,888.80 L94,432.51
L3,541.219 L17,522.13 L76,910.38
L2,884.139 L18,179.21 L58,731.17
L2,202.419 L18,860.93 L39,870.24
L1,495.134 L19,568.21 L20,302.02
761.33 L20,302.02 L0.00