CUOTA CONSTANTE EN UVR

PRESTAMO EN PESOS $ 150,000,000.00

VALOR UVR HOY $ 198.40
PRESTAMO EN UVR $ 756,048.39
PLAZO 180 AMORTIZACION 4200.26882
TASA DE INTERES 1.2%
CUOTA EN UVR $ 10,272.60
INFLACION 0.5%

VALOR SALDO
PERIODO UVR INICIAL AMORTIZACION INTERES
0 $ 198.40
1 $ 199.39 $ 756,048.39 $ 4,200.27 9072.58065
2 $ 200.39 $ 751,848.12 $ 4,200.27 9022.17742
3 $ 201.39 $ 747,647.85 $ 4,200.27 8971.77419
4 $ 202.40 $ 743,447.58 $ 4,200.27 8921.37097
5 $ 203.41 $ 739,247.31 $ 4,200.27 8870.96774
6 $ 204.43 $ 735,047.04 $ 4,200.27 8820.56452
7 $ 205.45 $ 730,846.77 $ 4,200.27 8770.16129
8 $ 206.48 $ 726,646.51 $ 4,200.27 8719.75806
9 $ 207.51 $ 722,446.24 $ 4,200.27 8669.35484
10 $ 208.55 $ 718,245.97 $ 4,200.27 8618.95161
11 $ 209.59 $ 714,045.70 $ 4,200.27 8568.54839
12 $ 210.64 $ 709,845.43 $ 4,200.27 8518.14516
13 $ 211.69 $ 705,645.16 $ 4,200.27 8467.74194
14 $ 212.75 $ 701,444.89 $ 4,200.27 8417.33871
15 $ 213.81 $ 697,244.62 $ 4,200.27 8366.93548
16 $ 214.88 $ 693,044.35 $ 4,200.27 8316.53226
17 $ 215.96 $ 688,844.09 $ 4,200.27 8266.12903
18 $ 217.04 $ 684,643.82 $ 4,200.27 8215.72581
19 $ 218.12 $ 680,443.55 $ 4,200.27 8165.32258
20 $ 219.21 $ 676,243.28 $ 4,200.27 8114.91935
21 $ 220.31 $ 672,043.01 $ 4,200.27 8064.51613
22 $ 221.41 $ 667,842.74 $ 4,200.27 8014.1129
23 $ 222.52 $ 663,642.47 $ 4,200.27 7963.70968
24 $ 223.63 $ 659,442.20 $ 4,200.27 7913.30645
25 $ 224.75 $ 655,241.94 $ 4,200.27 7862.90323
26 $ 225.87 $ 651,041.67 $ 4,200.27 7812.5
27 $ 227.00 $ 646,841.40 $ 4,200.27 7762.09677
28 $ 228.13 $ 642,641.13 $ 4,200.27 7711.69355
29 $ 229.28 $ 638,440.86 $ 4,200.27 7661.29032
30 $ 230.42 $ 634,240.59 $ 4,200.27 7610.8871
31 $ 231.57 $ 630,040.32 $ 4,200.27 7560.48387
32 $ 232.73 $ 625,840.05 $ 4,200.27 7510.08065
33 $ 233.90 $ 621,639.78 $ 4,200.27 7459.67742
34 $ 235.06 $ 617,439.52 $ 4,200.27 7409.27419
35 $ 236.24 $ 613,239.25 $ 4,200.27 7358.87097
36 $ 237.42 $ 609,038.98 $ 4,200.27 7308.46774
37 $ 238.61 $ 604,838.71 $ 4,200.27 7258.06452
38 $ 239.80 $ 600,638.44 $ 4,200.27 7207.66129
39 $ 241.00 $ 596,438.17 $ 4,200.27 7157.25806
40 $ 242.21 $ 592,237.90 $ 4,200.27 7106.85484
41 $ 243.42 $ 588,037.63 $ 4,200.27 7056.45161
42 $ 244.63 $ 583,837.37 $ 4,200.27 7006.04839
43 $ 245.86 $ 579,637.10 $ 4,200.27 6955.64516
44 $ 247.09 $ 575,436.83 $ 4,200.27 6905.24194
45 $ 248.32 $ 571,236.56 $ 4,200.27 6854.83871
46 $ 249.56 $ 567,036.29 $ 4,200.27 6804.43548
47 $ 250.81 $ 562,836.02 $ 4,200.27 6754.03226
48 $ 252.07 $ 558,635.75 $ 4,200.27 6703.62903
49 $ 253.33 $ 554,435.48 $ 4,200.27 6653.22581
50 $ 254.59 $ 550,235.22 $ 4,200.27 6602.82258
51 $ 255.86 $ 546,034.95 $ 4,200.27 6552.41935
52 $ 257.14 $ 541,834.68 $ 4,200.27 6502.01613
53 $ 258.43 $ 537,634.41 $ 4,200.27 6451.6129
54 $ 259.72 $ 533,434.14 $ 4,200.27 6401.20968
55 $ 261.02 $ 529,233.87 $ 4,200.27 6350.80645
56 $ 262.33 $ 525,033.60 $ 4,200.27 6300.40323
57 $ 263.64 $ 520,833.33 $ 4,200.27 6250
58 $ 264.96 $ 516,633.06 $ 4,200.27 6199.59677
59 $ 266.28 $ 512,432.80 $ 4,200.27 6149.19355
60 $ 267.61 $ 508,232.53 $ 4,200.27 6098.79032
61 $ 268.95 $ 504,032.26 $ 4,200.27 6048.3871
62 $ 270.29 $ 499,831.99 $ 4,200.27 5997.98387
63 $ 271.65 $ 495,631.72 $ 4,200.27 5947.58065
64 $ 273.00 $ 491,431.45 $ 4,200.27 5897.17742
65 $ 274.37 $ 487,231.18 $ 4,200.27 5846.77419
66 $ 275.74 $ 483,030.91 $ 4,200.27 5796.37097
67 $ 277.12 $ 478,830.65 $ 4,200.27 5745.96774
68 $ 278.51 $ 474,630.38 $ 4,200.27 5695.56452
69 $ 279.90 $ 470,430.11 $ 4,200.27 5645.16129
70 $ 281.30 $ 466,229.84 $ 4,200.27 5594.75806
71 $ 282.70 $ 462,029.57 $ 4,200.27 5544.35484
72 $ 284.12 $ 457,829.30 $ 4,200.27 5493.95161
73 $ 285.54 $ 453,629.03 $ 4,200.27 5443.54839
74 $ 286.97 $ 449,428.76 $ 4,200.27 5393.14516
75 $ 288.40 $ 445,228.49 $ 4,200.27 5342.74194
76 $ 289.84 $ 441,028.23 $ 4,200.27 5292.33871
77 $ 291.29 $ 436,827.96 $ 4,200.27 5241.93548
78 $ 292.75 $ 432,627.69 $ 4,200.27 5191.53226
 79 $ 294.21 $ 428,427.42 $ 4,200.27 5141.12903
80 $ 295.68 $ 424,227.15 $ 4,200.27 5090.72581
81 $ 297.16 $ 420,026.88 $ 4,200.27 5040.32258
82 $ 298.65 $ 415,826.61 $ 4,200.27 4989.91935
83 $ 300.14 $ 411,626.34 $ 4,200.27 4939.51613
84 $ 301.64 $ 407,426.08 $ 4,200.27 4889.1129
85 $ 303.15 $ 403,225.81 $ 4,200.27 4838.70968
86 $ 304.67 $ 399,025.54 $ 4,200.27 4788.30645
87 $ 306.19 $ 394,825.27 $ 4,200.27 4737.90323
88 $ 307.72 $ 390,625.00 $ 4,200.27 4687.5
89 $ 309.26 $ 386,424.73 $ 4,200.27 4637.09677
90 $ 310.80 $ 382,224.46 $ 4,200.27 4586.69355
91 $ 312.36 $ 378,024.19 $ 4,200.27 4536.29032
92 $ 313.92 $ 373,823.92 $ 4,200.27 4485.8871
93 $ 315.49 $ 369,623.66 $ 4,200.27 4435.48387
94 $ 317.07 $ 365,423.39 $ 4,200.27 4385.08065
95 $ 318.65 $ 361,223.12 $ 4,200.27 4334.67742
96 $ 320.25 $ 357,022.85 $ 4,200.27 4284.27419
97 $ 321.85 $ 352,822.58 $ 4,200.27 4233.87097
98 $ 323.46 $ 348,622.31 $ 4,200.27 4183.46774
99 $ 325.07 $ 344,422.04 $ 4,200.27 4133.06452
100 $ 326.70 $ 340,221.77 $ 4,200.27 4082.66129
101 $ 328.33 $ 336,021.51 $ 4,200.27 4032.25806
102 $ 329.97 $ 331,821.24 $ 4,200.27 3981.85484
103 $ 331.62 $ 327,620.97 $ 4,200.27 3931.45161
104 $ 333.28 $ 323,420.70 $ 4,200.27 3881.04839
105 $ 334.95 $ 319,220.43 $ 4,200.27 3830.64516
106 $ 336.62 $ 315,020.16 $ 4,200.27 3780.24194
107 $ 338.31 $ 310,819.89 $ 4,200.27 3729.83871
108 $ 340.00 $ 306,619.62 $ 4,200.27 3679.43548
109 $ 341.70 $ 302,419.35 $ 4,200.27 3629.03226
110 $ 343.41 $ 298,219.09 $ 4,200.27 3578.62903
111 $ 345.12 $ 294,018.82 $ 4,200.27 3528.22581
112 $ 346.85 $ 289,818.55 $ 4,200.27 3477.82258
113 $ 348.58 $ 285,618.28 $ 4,200.27 3427.41935
114 $ 350.33 $ 281,418.01 $ 4,200.27 3377.01613
115 $ 352.08 $ 277,217.74 $ 4,200.27 3326.6129
116 $ 353.84 $ 273,017.47 $ 4,200.27 3276.20968
117 $ 355.61 $ 268,817.20 $ 4,200.27 3225.80645
118 $ 357.39 $ 264,616.94 $ 4,200.27 3175.40323
119 $ 359.17 $ 260,416.67 $ 4,200.27 3125
120 $ 360.97 $ 256,216.40 $ 4,200.27 3074.59677
121 $ 362.77 $ 252,016.13 $ 4,200.27 3024.19355
122 $ 364.59 $ 247,815.86 $ 4,200.27 2973.79032
123 $ 366.41 $ 243,615.59 $ 4,200.27 2923.3871
124 $ 368.24 $ 239,415.32 $ 4,200.27 2872.98387
125 $ 370.08 $ 235,215.05 $ 4,200.27 2822.58065
126 $ 371.93 $ 231,014.78 $ 4,200.27 2772.17742
127 $ 373.79 $ 226,814.52 $ 4,200.27 2721.77419
128 $ 375.66 $ 222,614.25 $ 4,200.27 2671.37097
129 $ 377.54 $ 218,413.98 $ 4,200.27 2620.96774
130 $ 379.43 $ 214,213.71 $ 4,200.27 2570.56452
131 $ 381.33 $ 210,013.44 $ 4,200.27 2520.16129
132 $ 383.23 $ 205,813.17 $ 4,200.27 2469.75806
133 $ 385.15 $ 201,612.90 $ 4,200.27 2419.35484
134 $ 387.07 $ 197,412.63 $ 4,200.27 2368.95161
135 $ 389.01 $ 193,212.37 $ 4,200.27 2318.54839
136 $ 390.95 $ 189,012.10 $ 4,200.27 2268.14516
137 $ 392.91 $ 184,811.83 $ 4,200.27 2217.74194
138 $ 394.87 $ 180,611.56 $ 4,200.27 2167.33871
139 $ 396.85 $ 176,411.29 $ 4,200.27 2116.93548
140 $ 398.83 $ 172,211.02 $ 4,200.27 2066.53226
141 $ 400.83 $ 168,010.75 $ 4,200.27 2016.12903
142 $ 402.83 $ 163,810.48 $ 4,200.27 1965.72581
143 $ 404.84 $ 159,610.22 $ 4,200.27 1915.32258
144 $ 406.87 $ 155,409.95 $ 4,200.27 1864.91935
145 $ 408.90 $ 151,209.68 $ 4,200.27 1814.51613
146 $ 410.95 $ 147,009.41 $ 4,200.27 1764.1129
147 $ 413.00 $ 142,809.14 $ 4,200.27 1713.70968
148 $ 415.07 $ 138,608.87 $ 4,200.27 1663.30645
149 $ 417.14 $ 134,408.60 $ 4,200.27 1612.90323
150 $ 419.23 $ 130,208.33 $ 4,200.27 1562.5
151 $ 421.32 $ 126,008.06 $ 4,200.27 1512.09677
152 $ 423.43 $ 121,807.80 $ 4,200.27 1461.69355
153 $ 425.55 $ 117,607.53 $ 4,200.27 1411.29032
154 $ 427.68 $ 113,407.26 $ 4,200.27 1360.8871
155 $ 429.81 $ 109,206.99 $ 4,200.27 1310.48387
156 $ 431.96 $ 105,006.72 $ 4,200.27 1260.08065
157 $ 434.12 $ 100,806.45 $ 4,200.27 1209.67742
158 $ 436.29 $ 96,606.18 $ 4,200.27 1159.27419
159 $ 438.48 $ 92,405.91 $ 4,200.27 1108.87097
160 $ 440.67 $ 88,205.65 $ 4,200.27 1058.46774
161 $ 442.87 $ 84,005.38 $ 4,200.27 1008.06452
162 $ 445.09 $ 79,805.11 $ 4,200.27 957.66129
163 $ 447.31 $ 75,604.84 $ 4,200.27 907.258065
164 $ 449.55 $ 71,404.57 $ 4,200.27 856.854839
165 $ 451.80 $ 67,204.30 $ 4,200.27 806.451613
166 $ 454.05 $ 63,004.03 $ 4,200.27 756.048387
167 $ 456.32 $ 58,803.76 $ 4,200.27 705.645161
168 $ 458.61 $ 54,603.49 $ 4,200.27 655.241935
169 $ 460.90 $ 50,403.23 $ 4,200.27 604.83871
170 $ 463.20 $ 46,202.96 $ 4,200.27 554.435484
171 $ 465.52 $ 42,002.69 $ 4,200.27 504.032258
172 $ 467.85 $ 37,802.42 $ 4,200.27 453.629032
173 $ 470.19 $ 33,602.15 $ 4,200.27 403.225806
174 $ 472.54 $ 29,401.88 $ 4,200.27 352.822581
175 $ 474.90 $ 25,201.61 $ 4,200.27 302.419355
176 $ 477.27 $ 21,001.34 $ 4,200.27 252.016129
177 $ 479.66 $ 16,801.08 $ 4,200.27 201.612903
178 $ 482.06 $ 12,600.81 $ 4,200.27 151.209677
179 $ 484.47 $ 8,400.54 $ 4,200.27 100.806452
180 $ 486.89 $ 4,200.27 $ 4,200.27 50.4032258
TOTAL CUOTA SALDO CUOTA SALDO FINAL
CAPITAL FINAL PESOS PESOS
$ 756,048.39
$ 13,272.85 $ 751,848.12 $ 2,646,500.00 $ 149,912,500.00
$ 13,222.45 $ 747,647.85 $ 2,649,632.25 $ 149,820,375.00
$ 13,172.04 $ 743,447.58 $ 2,652,729.66 $ 149,723,580.94
$ 13,121.64 $ 739,247.31 $ 2,655,791.80 $ 149,622,073.42
$ 13,071.24 $ 735,047.04 $ 2,658,818.25 $ 149,515,807.75
$ 13,020.83 $ 730,846.77 $ 2,661,808.57 $ 149,404,738.86
$ 12,970.43 $ 726,646.51 $ 2,664,762.31 $ 149,288,821.39
$ 12,920.03 $ 722,446.24 $ 2,667,679.06 $ 149,168,009.63
$ 12,869.62 $ 718,245.97 $ 2,670,558.35 $ 149,042,257.53
$ 12,819.22 $ 714,045.70 $ 2,673,399.74 $ 148,911,518.71
$ 12,768.82 $ 709,845.43 $ 2,676,202.78 $ 148,775,746.44
$ 12,718.41 $ 705,645.16 $ 2,678,967.01 $ 148,634,893.66
$ 12,668.01 $ 701,444.89 $ 2,681,691.98 $ 148,488,912.96
$ 12,617.61 $ 697,244.62 $ 2,684,377.23 $ 148,337,756.58
$ 12,567.20 $ 693,044.35 $ 2,687,022.29 $ 148,181,376.42
$ 12,516.80 $ 688,844.09 $ 2,689,626.69 $ 148,019,724.01
$ 12,466.40 $ 684,643.82 $ 2,692,189.96 $ 147,852,750.54
$ 12,415.99 $ 680,443.55 $ 2,694,711.62 $ 147,680,406.84
$ 12,365.59 $ 676,243.28 $ 2,697,191.19 $ 147,502,643.39
$ 12,315.19 $ 672,043.01 $ 2,699,628.19 $ 147,319,410.29
$ 12,264.78 $ 667,842.74 $ 2,702,022.13 $ 147,130,657.30
$ 12,214.38 $ 663,642.47 $ 2,704,372.52 $ 146,936,333.79
$ 12,163.98 $ 659,442.20 $ 2,706,678.87 $ 146,736,388.78
$ 12,113.58 $ 655,241.94 $ 2,708,940.66 $ 146,530,770.91
$ 12,063.17 $ 651,041.67 $ 2,711,157.41 $ 146,319,428.45
$ 12,012.77 $ 646,841.40 $ 2,713,328.60 $ 146,102,309.30
$ 11,962.37 $ 642,641.13 $ 2,715,453.73 $ 145,879,360.97
$ 11,911.96 $ 638,440.86 $ 2,717,532.27 $ 145,650,530.60
$ 11,861.56 $ 634,240.59 $ 2,719,563.71 $ 145,415,764.94
$ 11,811.16 $ 630,040.32 $ 2,721,547.53 $ 145,175,010.36
$ 11,760.75 $ 625,840.05 $ 2,723,483.19 $ 144,928,212.84
$ 11,710.35 $ 621,639.78 $ 2,725,370.18 $ 144,675,317.98
$ 11,659.95 $ 617,439.52 $ 2,727,207.95 $ 144,416,270.95
$ 11,609.54 $ 613,239.25 $ 2,728,995.96 $ 144,151,016.58
$ 11,559.14 $ 609,038.98 $ 2,730,733.67 $ 143,879,499.25
$ 11,508.74 $ 604,838.71 $ 2,732,420.53 $ 143,601,662.98
$ 11,458.33 $ 600,638.44 $ 2,734,056.00 $ 143,317,451.35
$ 11,407.93 $ 596,438.17 $ 2,735,639.50 $ 143,026,807.57
$ 11,357.53 $ 592,237.90 $ 2,737,170.49 $ 142,729,674.42
$ 11,307.12 $ 588,037.63 $ 2,738,648.40 $ 142,425,994.26
$ 11,256.72 $ 583,837.37 $ 2,740,072.66 $ 142,115,709.06
$ 11,206.32 $ 579,637.10 $ 2,741,442.70 $ 141,798,760.35
$ 11,155.91 $ 575,436.83 $ 2,742,757.94 $ 141,475,089.27
$ 11,105.51 $ 571,236.56 $ 2,744,017.79 $ 141,144,636.50
$ 11,055.11 $ 567,036.29 $ 2,745,221.67 $ 140,807,342.34
$ 11,004.70 $ 562,836.02 $ 2,746,368.99 $ 140,463,146.61
$ 10,954.30 $ 558,635.75 $ 2,747,459.15 $ 140,111,988.74
$ 10,903.90 $ 554,435.48 $ 2,748,491.55 $ 139,753,807.72
$ 10,853.49 $ 550,235.22 $ 2,749,465.59 $ 139,388,542.09
$ 10,803.09 $ 546,034.95 $ 2,750,380.66 $ 139,016,129.95
$ 10,752.69 $ 541,834.68 $ 2,751,236.15 $ 138,636,508.98
$ 10,702.28 $ 537,634.41 $ 2,752,031.43 $ 138,249,616.40
$ 10,651.88 $ 533,434.14 $ 2,752,765.88 $ 137,855,388.98
$ 10,601.48 $ 529,233.87 $ 2,753,438.87 $ 137,453,763.04
$ 10,551.08 $ 525,033.60 $ 2,754,049.78 $ 137,044,674.46
$ 10,500.67 $ 520,833.33 $ 2,754,597.96 $ 136,628,058.65
$ 10,450.27 $ 516,633.06 $ 2,755,082.77 $ 136,203,850.56
$ 10,399.87 $ 512,432.80 $ 2,755,503.56 $ 135,771,984.70
$ 10,349.46 $ 508,232.53 $ 2,755,859.68 $ 135,332,395.07
$ 10,299.06 $ 504,032.26 $ 2,756,150.48 $ 134,885,015.25
$ 10,248.66 $ 499,831.99 $ 2,756,375.29 $ 134,429,778.33
$ 10,198.25 $ 495,631.72 $ 2,756,533.44 $ 133,966,616.91
$ 10,147.85 $ 491,431.45 $ 2,756,624.26 $ 133,495,463.13
$ 10,097.45 $ 487,231.18 $ 2,756,647.08 $ 133,016,248.64
$ 10,047.04 $ 483,030.91 $ 2,756,601.22 $ 132,528,904.63
$ 9,996.64 $ 478,830.65 $ 2,756,485.97 $ 132,033,361.77
$ 9,946.24 $ 474,630.38 $ 2,756,300.66 $ 131,529,550.26
$ 9,895.83 $ 470,430.11 $ 2,756,044.59 $ 131,017,399.80
$ 9,845.43 $ 466,229.84 $ 2,755,717.05 $ 130,496,839.59
$ 9,795.03 $ 462,029.57 $ 2,755,317.33 $ 129,967,798.35
$ 9,744.62 $ 457,829.30 $ 2,754,844.71 $ 129,430,204.27
$ 9,694.22 $ 453,629.03 $ 2,754,298.50 $ 128,883,985.06
$ 9,643.82 $ 449,428.76 $ 2,753,677.94 $ 128,329,067.91
$ 9,593.41 $ 445,228.49 $ 2,752,982.33 $ 127,765,379.48
$ 9,543.01 $ 441,028.23 $ 2,752,210.91 $ 127,192,845.94
$ 9,492.61 $ 436,827.96 $ 2,751,362.96 $ 126,611,392.93
$ 9,442.20 $ 432,627.69 $ 2,750,437.72 $ 126,020,945.57
$ 9,391.80 $ 428,427.42 $ 2,749,434.45 $ 125,421,428.45
$ 9,341.40 $ 424,227.15 $ 2,748,352.38 $ 124,812,765.63
$ 9,290.99 $ 420,026.88 $ 2,747,190.76 $ 124,194,880.65
$ 9,240.59 $ 415,826.61 $ 2,745,948.81 $ 123,567,696.51
$ 9,190.19 $ 411,626.34 $ 2,744,625.76 $ 122,931,135.65
$ 9,139.78 $ 407,426.08 $ 2,743,220.84 $ 122,285,119.98
$ 9,089.38 $ 403,225.81 $ 2,741,733.24 $ 121,629,570.89
$ 9,038.98 $ 399,025.54 $ 2,740,162.20 $ 120,964,409.17
$ 8,988.58 $ 394,825.27 $ 2,738,506.89 $ 120,289,555.10
$ 8,938.17 $ 390,625.00 $ 2,736,766.53 $ 119,604,928.38
$ 8,887.77 $ 386,424.73 $ 2,734,940.31 $ 118,910,448.15
$ 8,837.37 $ 382,224.46 $ 2,733,027.40 $ 118,206,032.99
$ 8,786.96 $ 378,024.19 $ 2,731,026.99 $ 117,491,600.92
$ 8,736.56 $ 373,823.92 $ 2,728,938.25 $ 116,767,069.38
$ 8,686.16 $ 369,623.66 $ 2,726,760.35 $ 116,032,355.24
$ 8,635.75 $ 365,423.39 $ 2,724,492.44 $ 115,287,374.78
$ 8,585.35 $ 361,223.12 $ 2,722,133.69 $ 114,532,043.70
$ 8,534.95 $ 357,022.85 $ 2,719,683.24 $ 113,766,277.13
$ 8,484.54 $ 352,822.58 $ 2,717,140.23 $ 112,989,989.59
$ 8,434.14 $ 348,622.31 $ 2,714,503.79 $ 112,203,095.02
$ 8,383.74 $ 344,422.04 $ 2,711,773.07 $ 111,405,506.76
$ 8,333.33 $ 340,221.77 $ 2,708,947.17 $ 110,597,137.53
$ 8,282.93 $ 336,021.51 $ 2,706,025.22 $ 109,777,899.47
$ 8,232.53 $ 331,821.24 $ 2,703,006.33 $ 108,947,704.11
$ 8,182.12 $ 327,620.97 $ 2,699,889.60 $ 108,106,462.34
$ 8,131.72 $ 323,420.70 $ 2,696,674.12 $ 107,254,084.47
$ 8,081.32 $ 319,220.43 $ 2,693,359.00 $ 106,390,480.15
$ 8,030.91 $ 315,020.16 $ 2,689,943.30 $ 105,515,558.44
$ 7,980.51 $ 310,819.89 $ 2,686,426.12 $ 104,629,227.75
$ 7,930.11 $ 306,619.62 $ 2,682,806.51 $ 103,731,395.86
$ 7,879.70 $ 302,419.35 $ 2,679,083.55 $ 102,821,969.93
$ 7,829.30 $ 298,219.09 $ 2,675,256.29 $ 101,900,856.44
$ 7,778.90 $ 294,018.82 $ 2,671,323.78 $ 100,967,961.28
$ 7,728.49 $ 289,818.55 $ 2,667,285.06 $ 100,023,189.64
$ 7,678.09 $ 285,618.28 $ 2,663,139.17 $ 99,066,446.09
$ 7,627.69 $ 281,418.01 $ 2,658,885.14 $ 98,097,634.52
$ 7,577.28 $ 277,217.74 $ 2,654,521.99 $ 97,116,658.18
$ 7,526.88 $ 273,017.47 $ 2,650,048.74 $ 96,123,419.63
$ 7,476.48 $ 268,817.20 $ 2,645,464.39 $ 95,117,820.77
$ 7,426.08 $ 264,616.94 $ 2,640,767.95 $ 94,099,762.85
$ 7,375.67 $ 260,416.67 $ 2,635,958.40 $ 93,069,146.40
$ 7,325.27 $ 256,216.40 $ 2,631,034.75 $ 92,025,871.29
$ 7,274.87 $ 252,016.13 $ 2,625,995.95 $ 90,969,836.70
$ 7,224.46 $ 247,815.86 $ 2,620,841.00 $ 89,900,941.12
$ 7,174.06 $ 243,615.59 $ 2,615,568.84 $ 88,819,082.34
$ 7,123.66 $ 239,415.32 $ 2,610,178.44 $ 87,724,157.44
$ 7,073.25 $ 235,215.05 $ 2,604,668.75 $ 86,616,062.82
$ 7,022.85 $ 231,014.78 $ 2,599,038.70 $ 85,494,694.15
$ 6,972.45 $ 226,814.52 $ 2,593,287.24 $ 84,359,946.39
$ 6,922.04 $ 222,614.25 $ 2,587,413.29 $ 83,211,713.79
$ 6,871.64 $ 218,413.98 $ 2,581,415.77 $ 82,049,889.86
$ 6,821.24 $ 214,213.71 $ 2,575,293.58 $ 80,874,367.40
$ 6,770.83 $ 210,013.44 $ 2,569,045.64 $ 79,685,038.47
$ 6,720.43 $ 205,813.17 $ 2,562,670.84 $ 78,481,794.39
$ 6,670.03 $ 201,612.90 $ 2,556,168.06 $ 77,264,525.74
$ 6,619.62 $ 197,412.63 $ 2,549,536.19 $ 76,033,122.36
$ 6,569.22 $ 193,212.37 $ 2,542,774.09 $ 74,787,473.34
$ 6,518.82 $ 189,012.10 $ 2,535,880.64 $ 73,527,466.99
$ 6,468.41 $ 184,811.83 $ 2,528,854.68 $ 72,252,990.90
$ 6,418.01 $ 180,611.56 $ 2,521,695.07 $ 70,963,931.85
$ 6,367.61 $ 176,411.29 $ 2,514,400.63 $ 69,660,175.90
$ 6,317.20 $ 172,211.02 $ 2,506,970.22 $ 68,341,608.28
$ 6,266.80 $ 168,010.75 $ 2,499,402.63 $ 67,008,113.49
$ 6,216.40 $ 163,810.48 $ 2,491,696.70 $ 65,659,575.20
$ 6,165.99 $ 159,610.22 $ 2,483,851.22 $ 64,295,876.33
$ 6,115.59 $ 155,409.95 $ 2,475,865.00 $ 62,916,898.98
$ 6,065.19 $ 151,209.68 $ 2,467,736.81 $ 61,522,524.47
$ 6,014.78 $ 147,009.41 $ 2,459,465.45 $ 60,112,633.28
$ 5,964.38 $ 142,809.14 $ 2,451,049.68 $ 58,687,105.12
$ 5,913.98 $ 138,608.87 $ 2,442,488.27 $ 57,245,818.86
$ 5,863.58 $ 134,408.60 $ 2,433,779.97 $ 55,788,652.56
$ 5,813.17 $ 130,208.33 $ 2,424,923.52 $ 54,315,483.46
$ 5,762.77 $ 126,008.06 $ 2,415,917.66 $ 52,826,187.94
$ 5,712.37 $ 121,807.80 $ 2,406,761.12 $ 51,320,641.59
$ 5,661.96 $ 117,607.53 $ 2,397,452.62 $ 49,798,719.11
$ 5,611.56 $ 113,407.26 $ 2,387,990.86 $ 48,260,294.40
$ 5,561.16 $ 109,206.99 $ 2,378,374.55 $ 46,705,240.47
$ 5,510.75 $ 105,006.72 $ 2,368,602.38 $ 45,133,429.49
$ 5,460.35 $ 100,806.45 $ 2,358,673.03 $ 43,544,732.77
$ 5,409.95 $ 96,606.18 $ 2,348,585.16 $ 41,939,020.75
$ 5,359.54 $ 92,405.91 $ 2,338,337.45 $ 40,316,162.99
$ 5,309.14 $ 88,205.65 $ 2,327,928.55 $ 38,676,028.18
$ 5,258.74 $ 84,005.38 $ 2,317,357.11 $ 37,018,484.11
$ 5,208.33 $ 79,805.11 $ 2,306,621.75 $ 35,343,397.71
$ 5,157.93 $ 75,604.84 $ 2,295,721.10 $ 33,650,634.97
$ 5,107.53 $ 71,404.57 $ 2,284,653.78 $ 31,940,061.03
$ 5,057.12 $ 67,204.30 $ 2,273,418.39 $ 30,211,540.08
$ 5,006.72 $ 63,004.03 $ 2,262,013.53 $ 28,464,935.42
$ 4,956.32 $ 58,803.76 $ 2,250,437.79 $ 26,700,109.42
$ 4,905.91 $ 54,603.49 $ 2,238,689.75 $ 24,916,923.54
$ 4,855.51 $ 50,403.23 $ 2,226,767.96 $ 23,115,238.30
$ 4,805.11 $ 46,202.96 $ 2,214,670.98 $ 21,294,913.29
$ 4,754.70 $ 42,002.69 $ 2,202,397.37 $ 19,455,807.14
$ 4,704.30 $ 37,802.42 $ 2,189,945.65 $ 17,597,777.56
$ 4,653.90 $ 33,602.15 $ 2,177,314.36 $ 15,720,681.28
$ 4,603.49 $ 29,401.88 $ 2,164,502.00 $ 13,824,374.10
$ 4,553.09 $ 25,201.61 $ 2,151,507.09 $ 11,908,710.84
$ 4,502.69 $ 21,001.34 $ 2,138,328.12 $ 9,973,545.33
$ 4,452.28 $ 16,801.08 $ 2,124,963.57 $ 8,018,730.44
$ 4,401.88 $ 12,600.81 $ 2,111,411.91 $ 6,044,118.07
$ 4,351.48 $ 8,400.54 $ 2,097,671.62 $ 4,049,559.11
$ 4,301.08 $ 4,200.27 $ 2,083,741.13 $ 2,034,903.45
$ 4,250.67 $ 0.00 $ 2,069,618.90 $ 0.00
T.PAGADO $ 469,229,011.76
 PRESTAMO $ 50,000,000.00
PLAZO 240 MESES
INTERES 0.9%
CUOTA $ 497,176.39
PERIODO SALDO INICIAL CUOTA INTERESES
0
1 $ 50,000,000.00 $ 497,176.39 $ 435,000.00
2 $ 49,937,823.61 $ 497,176.39 $ 434,459.07
3 $ 49,875,106.29 $ 497,176.39 $ 433,913.42
4 $ 49,811,843.32 $ 497,176.39 $ 433,363.04
5 $ 49,748,029.97 $ 497,176.39 $ 432,807.86
6 $ 49,683,661.44 $ 497,176.39 $ 432,247.85
7 $ 49,618,732.91 $ 497,176.39 $ 431,682.98
8 $ 49,553,239.49 $ 497,176.39 $ 431,113.18
9 $ 49,487,176.29 $ 497,176.39 $ 430,538.43
10 $ 49,420,538.33 $ 497,176.39 $ 429,958.68
11 $ 49,353,320.63 $ 497,176.39 $ 429,373.89
12 $ 49,285,518.13 $ 497,176.39 $ 428,784.01
13 $ 49,217,125.75 $ 497,176.39 $ 428,188.99
14 $ 49,148,138.35 $ 497,176.39 $ 427,588.80
15 $ 49,078,550.77 $ 497,176.39 $ 426,983.39
16 $ 49,008,357.77 $ 497,176.39 $ 426,372.71
17 $ 48,937,554.09 $ 497,176.39 $ 425,756.72
18 $ 48,866,134.42 $ 497,176.39 $ 425,135.37
19 $ 48,794,093.40 $ 497,176.39 $ 424,508.61
20 $ 48,721,425.63 $ 497,176.39 $ 423,876.40
21 $ 48,648,125.64 $ 497,176.39 $ 423,238.69
22 $ 48,574,187.95 $ 497,176.39 $ 422,595.44
23 $ 48,499,606.99 $ 497,176.39 $ 421,946.58
24 $ 48,424,377.18 $ 497,176.39 $ 421,292.08
25 $ 48,348,492.88 $ 497,176.39 $ 420,631.89
26 $ 48,271,948.37 $ 497,176.39 $ 419,965.95
27 $ 48,194,737.94 $ 497,176.39 $ 419,294.22
28 $ 48,116,855.77 $ 497,176.39 $ 418,616.65
29 $ 48,038,296.02 $ 497,176.39 $ 417,933.18
30 $ 47,959,052.81 $ 497,176.39 $ 417,243.76
31 $ 47,879,120.18 $ 497,176.39 $ 416,548.35
32 $ 47,798,492.14 $ 497,176.39 $ 415,846.88
33 $ 47,717,162.63 $ 497,176.39 $ 415,139.31
34 $ 47,635,125.55 $ 497,176.39 $ 414,425.59
35 $ 47,552,374.76 $ 497,176.39 $ 413,705.66
36 $ 47,468,904.03 $ 497,176.39 $ 412,979.47
37 $ 47,384,707.10 $ 497,176.39 $ 412,246.95
38 $ 47,299,777.67 $ 497,176.39 $ 411,508.07
39 $ 47,214,109.34 $ 497,176.39 $ 410,762.75
40 $ 47,127,695.71 $ 497,176.39 $ 410,010.95
41 $ 47,040,530.27 $ 497,176.39 $ 409,252.61
42 $ 46,952,606.49 $ 497,176.39 $ 408,487.68
43 $ 46,863,917.78 $ 497,176.39 $ 407,716.08
44 $ 46,774,457.48 $ 497,176.39 $ 406,937.78
45 $ 46,684,218.87 $ 497,176.39 $ 406,152.70
46 $ 46,593,195.18 $ 497,176.39 $ 405,360.80
47 $ 46,501,379.59 $ 497,176.39 $ 404,562.00
48 $ 46,408,765.20 $ 497,176.39 $ 403,756.26
49 $ 46,315,345.07 $ 497,176.39 $ 402,943.50
50 $ 46,221,112.19 $ 497,176.39 $ 402,123.68
51 $ 46,126,059.47 $ 497,176.39 $ 401,296.72
52 $ 46,030,179.80 $ 497,176.39 $ 400,462.56
53 $ 45,933,465.98 $ 497,176.39 $ 399,621.15
54 $ 45,835,910.74 $ 497,176.39 $ 398,772.42
55 $ 45,737,506.77 $ 497,176.39 $ 397,916.31
56 $ 45,638,246.69 $ 497,176.39 $ 397,052.75
57 $ 45,538,123.05 $ 497,176.39 $ 396,181.67
58 $ 45,437,128.33 $ 497,176.39 $ 395,303.02
59 $ 45,335,254.96 $ 497,176.39 $ 394,416.72
60 $ 45,232,495.29 $ 497,176.39 $ 393,522.71
61 $ 45,128,841.61 $ 497,176.39 $ 392,620.92
62 $ 45,024,286.14 $ 497,176.39 $ 391,711.29
63 $ 44,918,821.04 $ 497,176.39 $ 390,793.74
64 $ 44,812,438.40 $ 497,176.39 $ 389,868.21
65 $ 44,705,130.22 $ 497,176.39 $ 388,934.63
66 $ 44,596,888.46 $ 497,176.39 $ 387,992.93
67 $ 44,487,705.01 $ 497,176.39 $ 387,043.03
68 $ 44,377,571.65 $ 497,176.39 $ 386,084.87
69 $ 44,266,480.13 $ 497,176.39 $ 385,118.38
70 $ 44,154,422.12 $ 497,176.39 $ 384,143.47
71 $ 44,041,389.21 $ 497,176.39 $ 383,160.09
72 $ 43,927,372.90 $ 497,176.39 $ 382,168.14
73 $ 43,812,364.66 $ 497,176.39 $ 381,167.57
74 $ 43,696,355.84 $ 497,176.39 $ 380,158.30
75 $ 43,579,337.75 $ 497,176.39 $ 379,140.24
76 $ 43,461,301.60 $ 497,176.39 $ 378,113.32
77 $ 43,342,238.53 $ 497,176.39 $ 377,077.48
78 $ 43,222,139.62 $ 497,176.39 $ 376,032.61
79 $ 43,100,995.84 $ 497,176.39 $ 374,978.66
80 $ 42,978,798.12 $ 497,176.39 $ 373,915.54
81 $ 42,855,537.27 $ 497,176.39 $ 372,843.17
82 $ 42,731,204.06 $ 497,176.39 $ 371,761.48
83 $ 42,605,789.14 $ 497,176.39 $ 370,670.37
84 $ 42,479,283.12 $ 497,176.39 $ 369,569.76
 85 $ 42,351,676.49 $ 497,176.39 $ 368,459.59
86 $ 42,222,959.69 $ 497,176.39 $ 367,339.75
87 $ 42,093,123.05 $ 497,176.39 $ 366,210.17
88 $ 41,962,156.83 $ 497,176.39 $ 365,070.76
89 $ 41,830,051.21 $ 497,176.39 $ 363,921.45
90 $ 41,696,796.26 $ 497,176.39 $ 362,762.13
91 $ 41,562,382.00 $ 497,176.39 $ 361,592.72
92 $ 41,426,798.34 $ 497,176.39 $ 360,413.15
93 $ 41,290,035.09 $ 497,176.39 $ 359,223.31
94 $ 41,152,082.01 $ 497,176.39 $ 358,023.11
95 $ 41,012,928.73 $ 497,176.39 $ 356,812.48
96 $ 40,872,564.82 $ 497,176.39 $ 355,591.31
97 $ 40,730,979.75 $ 497,176.39 $ 354,359.52
98 $ 40,588,162.88 $ 497,176.39 $ 353,117.02
99 $ 40,444,103.51 $ 497,176.39 $ 351,863.70
100 $ 40,298,790.82 $ 497,176.39 $ 350,599.48
101 $ 40,152,213.91 $ 497,176.39 $ 349,324.26
102 $ 40,004,361.79 $ 497,176.39 $ 348,037.95
103 $ 39,855,223.34 $ 497,176.39 $ 346,740.44
104 $ 39,704,787.40 $ 497,176.39 $ 345,431.65
105 $ 39,553,042.66 $ 497,176.39 $ 344,111.47
106 $ 39,399,977.74 $ 497,176.39 $ 342,779.81
107 $ 39,245,581.16 $ 497,176.39 $ 341,436.56
108 $ 39,089,841.32 $ 497,176.39 $ 340,081.62
109 $ 38,932,746.56 $ 497,176.39 $ 338,714.90
110 $ 38,774,285.06 $ 497,176.39 $ 337,336.28
111 $ 38,614,444.95 $ 497,176.39 $ 335,945.67
112 $ 38,453,214.23 $ 497,176.39 $ 334,542.96
113 $ 38,290,580.81 $ 497,176.39 $ 333,128.05
114 $ 38,126,532.47 $ 497,176.39 $ 331,700.83
115 $ 37,961,056.92 $ 497,176.39 $ 330,261.20
116 $ 37,794,141.72 $ 497,176.39 $ 328,809.03
117 $ 37,625,774.37 $ 497,176.39 $ 327,344.24
118 $ 37,455,942.21 $ 497,176.39 $ 325,866.70
119 $ 37,284,632.52 $ 497,176.39 $ 324,376.30
120 $ 37,111,832.44 $ 497,176.39 $ 322,872.94
121 $ 36,937,528.99 $ 497,176.39 $ 321,356.50
122 $ 36,761,709.10 $ 497,176.39 $ 319,826.87
123 $ 36,584,359.58 $ 497,176.39 $ 318,283.93
124 $ 36,405,467.12 $ 497,176.39 $ 316,727.56
125 $ 36,225,018.30 $ 497,176.39 $ 315,157.66
126 $ 36,042,999.57 $ 497,176.39 $ 313,574.10
127 $ 35,859,397.27 $ 497,176.39 $ 311,976.76
128 $ 35,674,197.64 $ 497,176.39 $ 310,365.52
129 $ 35,487,386.77 $ 497,176.39 $ 308,740.26
130 $ 35,298,950.65 $ 497,176.39 $ 307,100.87
131 $ 35,108,875.13 $ 497,176.39 $ 305,447.21
132 $ 34,917,145.95 $ 497,176.39 $ 303,779.17
133 $ 34,723,748.73 $ 497,176.39 $ 302,096.61
134 $ 34,528,668.96 $ 497,176.39 $ 300,399.42
135 $ 34,331,891.99 $ 497,176.39 $ 298,687.46
136 $ 34,133,403.06 $ 497,176.39 $ 296,960.61
137 $ 33,933,187.28 $ 497,176.39 $ 295,218.73
138 $ 33,731,229.62 $ 497,176.39 $ 293,461.70
139 $ 33,527,514.93 $ 497,176.39 $ 291,689.38
140 $ 33,322,027.92 $ 497,176.39 $ 289,901.64
141 $ 33,114,753.17 $ 497,176.39 $ 288,098.35
142 $ 32,905,675.13 $ 497,176.39 $ 286,279.37
143 $ 32,694,778.12 $ 497,176.39 $ 284,444.57
144 $ 32,482,046.30 $ 497,176.39 $ 282,593.80
145 $ 32,267,463.71 $ 497,176.39 $ 280,726.93
146 $ 32,051,014.26 $ 497,176.39 $ 278,843.82
147 $ 31,832,681.69 $ 497,176.39 $ 276,944.33
148 $ 31,612,449.63 $ 497,176.39 $ 275,028.31
149 $ 31,390,301.56 $ 497,176.39 $ 273,095.62
150 $ 31,166,220.79 $ 497,176.39 $ 271,146.12
151 $ 30,940,190.52 $ 497,176.39 $ 269,179.66
152 $ 30,712,193.79 $ 497,176.39 $ 267,196.09
153 $ 30,482,213.49 $ 497,176.39 $ 265,195.26
154 $ 30,250,232.36 $ 497,176.39 $ 263,177.02
155 $ 30,016,232.99 $ 497,176.39 $ 261,141.23
156 $ 29,780,197.83 $ 497,176.39 $ 259,087.72
157 $ 29,542,109.16 $ 497,176.39 $ 257,016.35
158 $ 29,301,949.12 $ 497,176.39 $ 254,926.96
159 $ 29,059,699.69 $ 497,176.39 $ 252,819.39
160 $ 28,815,342.68 $ 497,176.39 $ 250,693.48
161 $ 28,568,859.78 $ 497,176.39 $ 248,549.08
162 $ 28,320,232.47 $ 497,176.39 $ 246,386.02
163 $ 28,069,442.10 $ 497,176.39 $ 244,204.15
164 $ 27,816,469.86 $ 497,176.39 $ 242,003.29
165 $ 27,561,296.76 $ 497,176.39 $ 239,783.28
166 $ 27,303,903.65 $ 497,176.39 $ 237,543.96
167 $ 27,044,271.22 $ 497,176.39 $ 235,285.16
168 $ 26,782,379.99 $ 497,176.39 $ 233,006.71
169 $ 26,518,210.31 $ 497,176.39 $ 230,708.43
170 $ 26,251,742.35 $ 497,176.39 $ 228,390.16
171 $ 25,982,956.12 $ 497,176.39 $ 226,051.72
172 $ 25,711,831.45 $ 497,176.39 $ 223,692.93
173 $ 25,438,347.99 $ 497,176.39 $ 221,313.63
174 $ 25,162,485.23 $ 497,176.39 $ 218,913.62
175 $ 24,884,222.46 $ 497,176.39 $ 216,492.74
176 $ 24,603,538.81 $ 497,176.39 $ 214,050.79
177 $ 24,320,413.21 $ 497,176.39 $ 211,587.59
178 $ 24,034,824.41 $ 497,176.39 $ 209,102.97
179 $ 23,746,751.00 $ 497,176.39 $ 206,596.73
180 $ 23,456,171.34 $ 497,176.39 $ 204,068.69
AMORTIZACION
CAPITAL SALDO FINAL
$ 50,000,000.00
$ 62,176.39 $ 49,937,823.61
$ 62,717.32 $ 49,875,106.29
$ 63,262.96 $ 49,811,843.32
$ 63,813.35 $ 49,748,029.97
$ 64,368.53 $ 49,683,661.44
$ 64,928.53 $ 49,618,732.91
$ 65,493.41 $ 49,553,239.49
$ 66,063.21 $ 49,487,176.29
$ 66,637.96 $ 49,420,538.33
$ 67,217.71 $ 49,353,320.63
$ 67,802.50 $ 49,285,518.13
$ 68,392.38 $ 49,217,125.75
$ 68,987.40 $ 49,148,138.35
$ 69,587.59 $ 49,078,550.77
$ 70,193.00 $ 49,008,357.77
$ 70,803.68 $ 48,937,554.09
$ 71,419.67 $ 48,866,134.42
$ 72,041.02 $ 48,794,093.40
$ 72,667.78 $ 48,721,425.63
$ 73,299.99 $ 48,648,125.64
$ 73,937.70 $ 48,574,187.95
$ 74,580.95 $ 48,499,606.99
$ 75,229.81 $ 48,424,377.18
$ 75,884.31 $ 48,348,492.88
$ 76,544.50 $ 48,271,948.37
$ 77,210.44 $ 48,194,737.94
$ 77,882.17 $ 48,116,855.77
$ 78,559.74 $ 48,038,296.02
$ 79,243.21 $ 47,959,052.81
$ 79,932.63 $ 47,879,120.18
$ 80,628.04 $ 47,798,492.14
$ 81,329.51 $ 47,717,162.63
$ 82,037.07 $ 47,635,125.55
$ 82,750.80 $ 47,552,374.76
$ 83,470.73 $ 47,468,904.03
$ 84,196.92 $ 47,384,707.10
$ 84,929.44 $ 47,299,777.67
$ 85,668.32 $ 47,214,109.34
$ 86,413.64 $ 47,127,695.71
$ 87,165.44 $ 47,040,530.27
$ 87,923.78 $ 46,952,606.49
$ 88,688.71 $ 46,863,917.78
$ 89,460.30 $ 46,774,457.48
$ 90,238.61 $ 46,684,218.87
$ 91,023.69 $ 46,593,195.18
$ 91,815.59 $ 46,501,379.59
$ 92,614.39 $ 46,408,765.20
$ 93,420.13 $ 46,315,345.07
$ 94,232.89 $ 46,221,112.19
$ 95,052.71 $ 46,126,059.47
$ 95,879.67 $ 46,030,179.80
$ 96,713.82 $ 45,933,465.98
$ 97,555.24 $ 45,835,910.74
$ 98,403.97 $ 45,737,506.77
$ 99,260.08 $ 45,638,246.69
$ 100,123.64 $ 45,538,123.05
$ 100,994.72 $ 45,437,128.33
$ 101,873.37 $ 45,335,254.96
$ 102,759.67 $ 45,232,495.29
$ 103,653.68 $ 45,128,841.61
$ 104,555.47 $ 45,024,286.14
$ 105,465.10 $ 44,918,821.04
$ 106,382.65 $ 44,812,438.40
$ 107,308.18 $ 44,705,130.22
$ 108,241.76 $ 44,596,888.46
$ 109,183.46 $ 44,487,705.01
$ 110,133.36 $ 44,377,571.65
$ 111,091.52 $ 44,266,480.13
$ 112,058.01 $ 44,154,422.12
$ 113,032.92 $ 44,041,389.21
$ 114,016.30 $ 43,927,372.90
$ 115,008.24 $ 43,812,364.66
$ 116,008.82 $ 43,696,355.84
$ 117,018.09 $ 43,579,337.75
$ 118,036.15 $ 43,461,301.60
$ 119,063.07 $ 43,342,238.53
$ 120,098.91 $ 43,222,139.62
$ 121,143.77 $ 43,100,995.84
$ 122,197.73 $ 42,978,798.12
$ 123,260.85 $ 42,855,537.27
$ 124,333.21 $ 42,731,204.06
$ 125,414.91 $ 42,605,789.14
$ 126,506.02 $ 42,479,283.12
$ 127,606.63 $ 42,351,676.49
$ 128,716.80 $ 42,222,959.69
$ 129,836.64 $ 42,093,123.05
$ 130,966.22 $ 41,962,156.83
$ 132,105.62 $ 41,830,051.21
$ 133,254.94 $ 41,696,796.26
$ 134,414.26 $ 41,562,382.00
$ 135,583.67 $ 41,426,798.34
$ 136,763.24 $ 41,290,035.09
$ 137,953.08 $ 41,152,082.01
$ 139,153.28 $ 41,012,928.73
$ 140,363.91 $ 40,872,564.82
$ 141,585.08 $ 40,730,979.75
$ 142,816.87 $ 40,588,162.88
$ 144,059.37 $ 40,444,103.51
$ 145,312.69 $ 40,298,790.82
$ 146,576.91 $ 40,152,213.91
$ 147,852.13 $ 40,004,361.79
$ 149,138.44 $ 39,855,223.34
$ 150,435.95 $ 39,704,787.40
$ 151,744.74 $ 39,553,042.66
$ 153,064.92 $ 39,399,977.74
$ 154,396.58 $ 39,245,581.16
$ 155,739.83 $ 39,089,841.32
$ 157,094.77 $ 38,932,746.56
$ 158,461.49 $ 38,774,285.06
$ 159,840.11 $ 38,614,444.95
$ 161,230.72 $ 38,453,214.23
$ 162,633.43 $ 38,290,580.81
$ 164,048.34 $ 38,126,532.47
$ 165,475.56 $ 37,961,056.92
$ 166,915.19 $ 37,794,141.72
$ 168,367.36 $ 37,625,774.37
$ 169,832.15 $ 37,455,942.21
$ 171,309.69 $ 37,284,632.52
$ 172,800.09 $ 37,111,832.44
$ 174,303.45 $ 36,937,528.99
$ 175,819.89 $ 36,761,709.10
$ 177,349.52 $ 36,584,359.58
$ 178,892.46 $ 36,405,467.12
$ 180,448.83 $ 36,225,018.30
$ 182,018.73 $ 36,042,999.57
$ 183,602.29 $ 35,859,397.27
$ 185,199.63 $ 35,674,197.64
$ 186,810.87 $ 35,487,386.77
$ 188,436.12 $ 35,298,950.65
$ 190,075.52 $ 35,108,875.13
$ 191,729.18 $ 34,917,145.95
$ 193,397.22 $ 34,723,748.73
$ 195,079.78 $ 34,528,668.96
$ 196,776.97 $ 34,331,891.99
$ 198,488.93 $ 34,133,403.06
$ 200,215.78 $ 33,933,187.28
$ 201,957.66 $ 33,731,229.62
$ 203,714.69 $ 33,527,514.93
$ 205,487.01 $ 33,322,027.92
$ 207,274.75 $ 33,114,753.17
$ 209,078.04 $ 32,905,675.13
$ 210,897.02 $ 32,694,778.12
$ 212,731.82 $ 32,482,046.30
$ 214,582.59 $ 32,267,463.71
$ 216,449.45 $ 32,051,014.26
$ 218,332.57 $ 31,832,681.69
$ 220,232.06 $ 31,612,449.63
$ 222,148.08 $ 31,390,301.56
$ 224,080.77 $ 31,166,220.79
$ 226,030.27 $ 30,940,190.52
$ 227,996.73 $ 30,712,193.79
$ 229,980.30 $ 30,482,213.49
$ 231,981.13 $ 30,250,232.36
$ 233,999.37 $ 30,016,232.99
$ 236,035.16 $ 29,780,197.83
$ 238,088.67 $ 29,542,109.16
$ 240,160.04 $ 29,301,949.12
$ 242,249.43 $ 29,059,699.69
$ 244,357.00 $ 28,815,342.68
$ 246,482.91 $ 28,568,859.78
$ 248,627.31 $ 28,320,232.47
$ 250,790.37 $ 28,069,442.10
$ 252,972.24 $ 27,816,469.86
$ 255,173.10 $ 27,561,296.76
$ 257,393.11 $ 27,303,903.65
$ 259,632.43 $ 27,044,271.22
$ 261,891.23 $ 26,782,379.99
$ 264,169.68 $ 26,518,210.31
$ 266,467.96 $ 26,251,742.35
$ 268,786.23 $ 25,982,956.12
$ 271,124.67 $ 25,711,831.45
$ 273,483.46 $ 25,438,347.99
$ 275,862.76 $ 25,162,485.23
$ 278,262.77 $ 24,884,222.46
$ 280,683.65 $ 24,603,538.81
$ 283,125.60 $ 24,320,413.21
$ 285,588.79 $ 24,034,824.41
$ 288,073.42 $ 23,746,751.00
$ 290,579.66 $ 23,456,171.34
$ 293,107.70 $ 23,163,063.64
CUOTA CONSTANTE EN UVR
PRESTAMO EN PESOS $ 150,000,000.00
VALOR UVR HOY $ 198.40
PRESTAMO EN UVR $ 756,048.39
PLAZO 180
TASA DE INTERES 1.2%
CUOTA EN UVR $ 10,272.60
INFLACION 0.5%

VALOR SALDO AMORTIZACION

PERIODO UVR INICIAL CUOTA INTERES CAPITAL
0 $ 198.40
1 $ 199.39 $ 756,048.39 $ 10,272.60 9072.58065 $ 1,200.02
2 $ 200.39 $ 754,848.37 $ 10,272.60 9058.18042 $ 1,214.42
3 $ 201.39 $ 753,633.95 $ 10,272.60 9043.60739 $ 1,228.99
4 $ 202.40 $ 752,404.96 $ 10,272.60 9028.85948 $ 1,243.74
5 $ 203.41 $ 751,161.22 $ 10,272.60 9013.9346 $ 1,258.67
6 $ 204.43 $ 749,902.55 $ 10,272.60 8998.83062 $ 1,273.77
7 $ 205.45 $ 748,628.78 $ 10,272.60 8983.54539 $ 1,289.05
8 $ 206.48 $ 747,339.73 $ 10,272.60 8968.07674 $ 1,304.52
9 $ 207.51 $ 746,035.21 $ 10,272.60 8952.42247 $ 1,320.18
10 $ 208.55 $ 744,715.03 $ 10,272.60 8936.58034 $ 1,336.02
11 $ 209.59 $ 743,379.01 $ 10,272.60 8920.54811 $ 1,352.05
12 $ 210.64 $ 742,026.96 $ 10,272.60 8904.32349 $ 1,368.28
13 $ 211.69 $ 740,658.68 $ 10,272.60 8887.90418 $ 1,384.70
14 $ 212.75 $ 739,273.99 $ 10,272.60 8871.28783 $ 1,401.31
15 $ 213.81 $ 737,872.67 $ 10,272.60 8854.47209 $ 1,418.13
16 $ 214.88 $ 736,454.55 $ 10,272.60 8837.45456 $ 1,435.15
17 $ 215.96 $ 735,019.40 $ 10,272.60 8820.23282 $ 1,452.37
18 $ 217.04 $ 733,567.03 $ 10,272.60 8802.80442 $ 1,469.80
19 $ 218.12 $ 732,097.24 $ 10,272.60 8785.16688 $ 1,487.43
20 $ 219.21 $ 730,609.81 $ 10,272.60 8767.31768 $ 1,505.28
21 $ 220.31 $ 729,104.52 $ 10,272.60 8749.2543 $ 1,523.35
22 $ 221.41 $ 727,581.18 $ 10,272.60 8730.97416 $ 1,541.63
23 $ 222.52 $ 726,039.55 $ 10,272.60 8712.47465 $ 1,560.12
24 $ 223.63 $ 724,479.43 $ 10,272.60 8693.75315 $ 1,578.85
25 $ 224.75 $ 722,900.58 $ 10,272.60 8674.80699 $ 1,597.79
26 $ 225.87 $ 721,302.79 $ 10,272.60 8655.63348 $ 1,616.97
27 $ 227.00 $ 719,685.82 $ 10,272.60 8636.22989 $ 1,636.37
28 $ 228.13 $ 718,049.45 $ 10,272.60 8616.59345 $ 1,656.01
29 $ 229.28 $ 716,393.45 $ 10,272.60 8596.72138 $ 1,675.88
30 $ 230.42 $ 714,717.57 $ 10,272.60 8576.61084 $ 1,695.99
31 $ 231.57 $ 713,021.58 $ 10,272.60 8556.25897 $ 1,716.34
32 $ 232.73 $ 711,305.24 $ 10,272.60 8535.66289 $ 1,736.94
33 $ 233.90 $ 709,568.30 $ 10,272.60 8514.81965 $ 1,757.78
34 $ 235.06 $ 707,810.52 $ 10,272.60 8493.72629 $ 1,778.87
35 $ 236.24 $ 706,031.65 $ 10,272.60 8472.37981 $ 1,800.22
36 $ 237.42 $ 704,231.43 $ 10,272.60 8450.77717 $ 1,821.82
37 $ 238.61 $ 702,409.61 $ 10,272.60 8428.9153 $ 1,843.68
38 $ 239.80 $ 700,565.92 $ 10,272.60 8406.79109 $ 1,865.81
39 $ 241.00 $ 698,700.12 $ 10,272.60 8384.40138 $ 1,888.20
40 $ 242.21 $ 696,811.92 $ 10,272.60 8361.74301 $ 1,910.86
41 $ 243.42 $ 694,901.06 $ 10,272.60 8338.81273 $ 1,933.79
42 $ 244.63 $ 692,967.27 $ 10,272.60 8315.60728 $ 1,956.99
43 $ 245.86 $ 691,010.28 $ 10,272.60 8292.12338 $ 1,980.48
44 $ 247.09 $ 689,029.81 $ 10,272.60 8268.35766 $ 2,004.24
45 $ 248.32 $ 687,025.56 $ 10,272.60 8244.30676 $ 2,028.29
46 $ 249.56 $ 684,997.27 $ 10,272.60 8219.96724 $ 2,052.63
47 $ 250.81 $ 682,944.64 $ 10,272.60 8195.33566 $ 2,077.26
48 $ 252.07 $ 680,867.37 $ 10,272.60 8170.40849 $ 2,102.19
49 $ 253.33 $ 678,765.18 $ 10,272.60 8145.18219 $ 2,127.42
50 $ 254.59 $ 676,637.77 $ 10,272.60 8119.65319 $ 2,152.95
51 $ 255.86 $ 674,484.82 $ 10,272.60 8093.81783 $ 2,178.78
52 $ 257.14 $ 672,306.04 $ 10,272.60 8067.67245 $ 2,204.93
53 $ 258.43 $ 670,101.11 $ 10,272.60 8041.21332 $ 2,231.39
54 $ 259.72 $ 667,869.72 $ 10,272.60 8014.43669 $ 2,258.16
55 $ 261.02 $ 665,611.56 $ 10,272.60 7987.33873 $ 2,285.26
56 $ 262.33 $ 663,326.30 $ 10,272.60 7959.9156 $ 2,312.68
57 $ 263.64 $ 661,013.62 $ 10,272.60 7932.16339 $ 2,340.44
58 $ 264.96 $ 658,673.18 $ 10,272.60 7904.07816 $ 2,368.52
59 $ 266.28 $ 656,304.66 $ 10,272.60 7875.6559 $ 2,396.94
60 $ 267.61 $ 653,907.71 $ 10,272.60 7846.89257 $ 2,425.71
61 $ 268.95 $ 651,482.01 $ 10,272.60 7817.78409 $ 2,454.82
62 $ 270.29 $ 649,027.19 $ 10,272.60 7788.3263 $ 2,484.27
63 $ 271.65 $ 646,542.92 $ 10,272.60 7758.51502 $ 2,514.08
64 $ 273.00 $ 644,028.83 $ 10,272.60 7728.34601 $ 2,544.25
65 $ 274.37 $ 641,484.58 $ 10,272.60 7697.81497 $ 2,574.78
66 $ 275.74 $ 638,909.80 $ 10,272.60 7666.91755 $ 2,605.68
67 $ 277.12 $ 636,304.11 $ 10,272.60 7635.64937 $ 2,636.95
68 $ 278.51 $ 633,667.16 $ 10,272.60 7604.00596 $ 2,668.59
69 $ 279.90 $ 630,998.57 $ 10,272.60 7571.98284 $ 2,700.62
70 $ 281.30 $ 628,297.95 $ 10,272.60 7539.57544 $ 2,733.02
71 $ 282.70 $ 625,564.93 $ 10,272.60 7506.77915 $ 2,765.82
72 $ 284.12 $ 622,799.11 $ 10,272.60 7473.5893 $ 2,799.01
73 $ 285.54 $ 620,000.10 $ 10,272.60 7440.00118 $ 2,832.60
74 $ 286.97 $ 617,167.50 $ 10,272.60 7406.01 $ 2,866.59
75 $ 288.40 $ 614,300.91 $ 10,272.60 7371.61092 $ 2,900.99
76 $ 289.84 $ 611,399.92 $ 10,272.60 7336.79906 $ 2,935.80
77 $ 291.29 $ 608,464.12 $ 10,272.60 7301.56945 $ 2,971.03
78 $ 292.75 $ 605,493.09 $ 10,272.60 7265.91709 $ 3,006.68
79 $ 294.21 $ 602,486.41 $ 10,272.60 7229.8369 $ 3,042.76
80 $ 295.68 $ 599,443.65 $ 10,272.60 7193.32375 $ 3,079.28
81 $ 297.16 $ 596,364.37 $ 10,272.60 7156.37243 $ 3,116.23
82 $ 298.65 $ 593,248.14 $ 10,272.60 7118.97771 $ 3,153.62
83 $ 300.14 $ 590,094.52 $ 10,272.60 7081.13425 $ 3,191.47
84 $ 301.64 $ 586,903.06 $ 10,272.60 7042.83666 $ 3,229.76
 85 $ 303.15 $ 583,673.29 $ 10,272.60 7004.07951 $ 3,268.52
86 $ 304.67 $ 580,404.77 $ 10,272.60 6964.85726 $ 3,307.74
87 $ 306.19 $ 577,097.03 $ 10,272.60 6925.16436 $ 3,347.44
88 $ 307.72 $ 573,749.59 $ 10,272.60 6884.99513 $ 3,387.60
89 $ 309.26 $ 570,361.99 $ 10,272.60 6844.34388 $ 3,428.26
90 $ 310.80 $ 566,933.73 $ 10,272.60 6803.20481 $ 3,469.39
91 $ 312.36 $ 563,464.34 $ 10,272.60 6761.57207 $ 3,511.03
92 $ 313.92 $ 559,953.31 $ 10,272.60 6719.43974 $ 3,553.16
93 $ 315.49 $ 556,400.15 $ 10,272.60 6676.80182 $ 3,595.80
94 $ 317.07 $ 552,804.35 $ 10,272.60 6633.65225 $ 3,638.95
95 $ 318.65 $ 549,165.41 $ 10,272.60 6589.98488 $ 3,682.61
96 $ 320.25 $ 545,482.79 $ 10,272.60 6545.79351 $ 3,726.81
97 $ 321.85 $ 541,755.99 $ 10,272.60 6501.07183 $ 3,771.53
98 $ 323.46 $ 537,984.46 $ 10,272.60 6455.8135 $ 3,816.79
99 $ 325.07 $ 534,167.67 $ 10,272.60 6410.01207 $ 3,862.59
100 $ 326.70 $ 530,305.08 $ 10,272.60 6363.66102 $ 3,908.94
101 $ 328.33 $ 526,396.15 $ 10,272.60 6316.75375 $ 3,955.85
102 $ 329.97 $ 522,440.30 $ 10,272.60 6269.2836 $ 4,003.32
103 $ 331.62 $ 518,436.98 $ 10,272.60 6221.24381 $ 4,051.36
104 $ 333.28 $ 514,385.63 $ 10,272.60 6172.62754 $ 4,099.97
105 $ 334.95 $ 510,285.66 $ 10,272.60 6123.42788 $ 4,149.17
106 $ 336.62 $ 506,136.48 $ 10,272.60 6073.63781 $ 4,198.96
107 $ 338.31 $ 501,937.52 $ 10,272.60 6023.25027 $ 4,249.35
108 $ 340.00 $ 497,688.17 $ 10,272.60 5972.25808 $ 4,300.34
109 $ 341.70 $ 493,387.83 $ 10,272.60 5920.65398 $ 4,351.95
110 $ 343.41 $ 489,035.89 $ 10,272.60 5868.43063 $ 4,404.17
111 $ 345.12 $ 484,631.72 $ 10,272.60 5815.58061 $ 4,457.02
112 $ 346.85 $ 480,174.70 $ 10,272.60 5762.09638 $ 4,510.50
113 $ 348.58 $ 475,664.20 $ 10,272.60 5707.97034 $ 4,564.63
114 $ 350.33 $ 471,099.57 $ 10,272.60 5653.19479 $ 4,619.40
115 $ 352.08 $ 466,480.16 $ 10,272.60 5597.76193 $ 4,674.84
116 $ 353.84 $ 461,805.32 $ 10,272.60 5541.66388 $ 4,730.94
117 $ 355.61 $ 457,074.39 $ 10,272.60 5484.89265 $ 4,787.71
118 $ 357.39 $ 452,286.68 $ 10,272.60 5427.44017 $ 4,845.16
119 $ 359.17 $ 447,441.52 $ 10,272.60 5369.29825 $ 4,903.30
120 $ 360.97 $ 442,538.22 $ 10,272.60 5310.45864 $ 4,962.14
121 $ 362.77 $ 437,576.08 $ 10,272.60 5250.91295 $ 5,021.69
122 $ 364.59 $ 432,554.39 $ 10,272.60 5190.65271 $ 5,081.95
123 $ 366.41 $ 427,472.45 $ 10,272.60 5129.66934 $ 5,142.93
124 $ 368.24 $ 422,329.51 $ 10,272.60 5067.95418 $ 5,204.65
125 $ 370.08 $ 417,124.87 $ 10,272.60 5005.49843 $ 5,267.10
126 $ 371.93 $ 411,857.77 $ 10,272.60 4942.29322 $ 5,330.31
127 $ 373.79 $ 406,527.46 $ 10,272.60 4878.32954 $ 5,394.27
128 $ 375.66 $ 401,133.19 $ 10,272.60 4813.5983 $ 5,459.00
129 $ 377.54 $ 395,674.19 $ 10,272.60 4748.09029 $ 5,524.51
130 $ 379.43 $ 390,149.68 $ 10,272.60 4681.79617 $ 5,590.80
131 $ 381.33 $ 384,558.88 $ 10,272.60 4614.70653 $ 5,657.89
132 $ 383.23 $ 378,900.98 $ 10,272.60 4546.81182 $ 5,725.79
133 $ 385.15 $ 373,175.20 $ 10,272.60 4478.10236 $ 5,794.50
134 $ 387.07 $ 367,380.70 $ 10,272.60 4408.5684 $ 5,864.03
135 $ 389.01 $ 361,516.67 $ 10,272.60 4338.20002 $ 5,934.40
136 $ 390.95 $ 355,582.27 $ 10,272.60 4266.98723 $ 6,005.61
137 $ 392.91 $ 349,576.66 $ 10,272.60 4194.91988 $ 6,077.68
138 $ 394.87 $ 343,498.98 $ 10,272.60 4121.98772 $ 6,150.61
139 $ 396.85 $ 337,348.36 $ 10,272.60 4048.18038 $ 6,224.42
140 $ 398.83 $ 331,123.95 $ 10,272.60 3973.48735 $ 6,299.11
141 $ 400.83 $ 324,824.83 $ 10,272.60 3897.898 $ 6,374.70
142 $ 402.83 $ 318,450.13 $ 10,272.60 3821.40158 $ 6,451.20
143 $ 404.84 $ 311,998.93 $ 10,272.60 3743.9872 $ 6,528.61
144 $ 406.87 $ 305,470.32 $ 10,272.60 3665.64386 $ 6,606.96
145 $ 408.90 $ 298,863.37 $ 10,272.60 3586.36039 $ 6,686.24
146 $ 410.95 $ 292,177.13 $ 10,272.60 3506.12552 $ 6,766.47
147 $ 413.00 $ 285,410.65 $ 10,272.60 3424.92783 $ 6,847.67
148 $ 415.07 $ 278,562.98 $ 10,272.60 3342.75576 $ 6,929.84
149 $ 417.14 $ 271,633.14 $ 10,272.60 3259.59764 $ 7,013.00
150 $ 419.23 $ 264,620.13 $ 10,272.60 3175.44161 $ 7,097.16
151 $ 421.32 $ 257,522.98 $ 10,272.60 3090.27572 $ 7,182.32
152 $ 423.43 $ 250,340.65 $ 10,272.60 3004.08783 $ 7,268.51
153 $ 425.55 $ 243,072.14 $ 10,272.60 2916.86569 $ 7,355.73
154 $ 427.68 $ 235,716.41 $ 10,272.60 2828.59688 $ 7,444.00
155 $ 429.81 $ 228,272.40 $ 10,272.60 2739.26885 $ 7,533.33
156 $ 431.96 $ 220,739.07 $ 10,272.60 2648.86888 $ 7,623.73
157 $ 434.12 $ 213,115.34 $ 10,272.60 2557.38411 $ 7,715.22
158 $ 436.29 $ 205,400.13 $ 10,272.60 2464.80153 $ 7,807.80
159 $ 438.48 $ 197,592.33 $ 10,272.60 2371.10795 $ 7,901.49
160 $ 440.67 $ 189,690.84 $ 10,272.60 2276.29005 $ 7,996.31
161 $ 442.87 $ 181,694.53 $ 10,272.60 2180.33434 $ 8,092.27
162 $ 445.09 $ 173,602.26 $ 10,272.60 2083.22715 $ 8,189.37
163 $ 447.31 $ 165,412.89 $ 10,272.60 1984.95468 $ 8,287.64
164 $ 449.55 $ 157,125.25 $ 10,272.60 1885.50294 $ 8,387.10
165 $ 451.80 $ 148,738.15 $ 10,272.60 1784.85778 $ 8,487.74
166 $ 454.05 $ 140,250.41 $ 10,272.60 1683.00488 $ 8,589.59
167 $ 456.32 $ 131,660.81 $ 10,272.60 1579.92974 $ 8,692.67
168 $ 458.61 $ 122,968.14 $ 10,272.60 1475.61771 $ 8,796.98
169 $ 460.90 $ 114,171.16 $ 10,272.60 1370.05392 $ 8,902.55
170 $ 463.20 $ 105,268.61 $ 10,272.60 1263.22337 $ 9,009.38
171 $ 465.52 $ 96,259.24 $ 10,272.60 1155.11086 $ 9,117.49
172 $ 467.85 $ 87,141.75 $ 10,272.60 1045.701 $ 9,226.90
173 $ 470.19 $ 77,914.85 $ 10,272.60 934.978212 $ 9,337.62
174 $ 472.54 $ 68,577.23 $ 10,272.60 822.926755 $ 9,449.67
175 $ 474.90 $ 59,127.56 $ 10,272.60 709.53068 $ 9,563.07
176 $ 477.27 $ 49,564.49 $ 10,272.60 594.773853 $ 9,677.83
177 $ 479.66 $ 39,886.66 $ 10,272.60 478.639944 $ 9,793.96
178 $ 482.06 $ 30,092.70 $ 10,272.60 361.112428 $ 9,911.49
179 $ 484.47 $ 20,181.22 $ 10,272.60 242.174582 $ 10,030.43
180 $ 486.89 $ 10,150.79 $ 10,272.60 121.809482 $ 10,150.79
SALDO CUOTA SALDO FINAL
FINAL PESOS PESOS
$ 756,048.39
$ 754,848.37 $ 2,048,274.18 $ 150,510,725.82
$ 753,633.95 $ 2,058,515.55 $ 151,019,923.25
$ 752,404.96 $ 2,068,808.13 $ 151,527,515.01
$ 751,161.22 $ 2,079,152.17 $ 152,033,422.24
$ 749,902.55 $ 2,089,547.93 $ 152,537,564.49
$ 748,628.78 $ 2,099,995.67 $ 153,039,859.67
$ 747,339.73 $ 2,110,495.65 $ 153,540,224.03
$ 746,035.21 $ 2,121,048.13 $ 154,038,572.12
$ 744,715.03 $ 2,131,653.37 $ 154,534,816.79
$ 743,379.01 $ 2,142,311.64 $ 155,028,869.13
$ 742,026.96 $ 2,153,023.19 $ 155,520,638.44
$ 740,658.68 $ 2,163,788.31 $ 156,010,032.23
$ 739,273.99 $ 2,174,607.25 $ 156,496,956.12
$ 737,872.67 $ 2,185,480.29 $ 156,981,313.91
$ 736,454.55 $ 2,196,407.69 $ 157,463,007.43
$ 735,019.40 $ 2,207,389.73 $ 157,941,936.61
$ 733,567.03 $ 2,218,426.68 $ 158,417,999.37
$ 732,097.24 $ 2,229,518.81 $ 158,891,091.63
$ 730,609.81 $ 2,240,666.40 $ 159,361,107.25
$ 729,104.52 $ 2,251,869.74 $ 159,827,938.01
$ 727,581.18 $ 2,263,129.08 $ 160,291,473.55
$ 726,039.55 $ 2,274,444.73 $ 160,751,601.35
$ 724,479.43 $ 2,285,816.95 $ 161,208,206.72
$ 722,900.58 $ 2,297,246.04 $ 161,661,172.69
$ 721,302.79 $ 2,308,732.27 $ 162,110,380.03
$ 719,685.82 $ 2,320,275.93 $ 162,555,707.18
$ 718,049.45 $ 2,331,877.31 $ 162,997,030.23
$ 716,393.45 $ 2,343,536.70 $ 163,434,222.87
$ 714,717.57 $ 2,355,254.38 $ 163,867,156.34
$ 713,021.58 $ 2,367,030.65 $ 164,295,699.37
$ 711,305.24 $ 2,378,865.80 $ 164,719,718.20
$ 709,568.30 $ 2,390,760.13 $ 165,139,076.46
$ 707,810.52 $ 2,402,713.93 $ 165,553,635.17
$ 706,031.65 $ 2,414,727.50 $ 165,963,252.68
$ 704,231.43 $ 2,426,801.14 $ 166,367,784.63
$ 702,409.61 $ 2,438,935.15 $ 166,767,083.89
$ 700,565.92 $ 2,451,129.82 $ 167,161,000.51
$ 698,700.12 $ 2,463,385.47 $ 167,549,381.71
$ 696,811.92 $ 2,475,702.40 $ 167,932,071.76
$ 694,901.06 $ 2,488,080.91 $ 168,308,912.00
$ 692,967.27 $ 2,500,521.32 $ 168,679,740.72
$ 691,010.28 $ 2,513,023.92 $ 169,044,393.17
$ 689,029.81 $ 2,525,589.04 $ 169,402,701.48
$ 687,025.56 $ 2,538,216.99 $ 169,754,494.58
$ 684,997.27 $ 2,550,908.07 $ 170,099,598.18
$ 682,944.64 $ 2,563,662.61 $ 170,437,834.71
$ 680,867.37 $ 2,576,480.93 $ 170,769,023.25
$ 678,765.18 $ 2,589,363.33 $ 171,092,979.45
$ 676,637.77 $ 2,602,310.15 $ 171,409,515.54
$ 674,484.82 $ 2,615,321.70 $ 171,718,440.17
$ 672,306.04 $ 2,628,398.31 $ 172,019,558.46
$ 670,101.11 $ 2,641,540.30 $ 172,312,671.83
$ 667,869.72 $ 2,654,748.00 $ 172,597,578.01
$ 665,611.56 $ 2,668,021.74 $ 172,874,070.95
$ 663,326.30 $ 2,681,361.85 $ 173,141,940.75
$ 661,013.62 $ 2,694,768.66 $ 173,400,973.60
$ 658,673.18 $ 2,708,242.50 $ 173,650,951.71
$ 656,304.66 $ 2,721,783.71 $ 173,891,653.24
$ 653,907.71 $ 2,735,392.63 $ 174,122,852.21
$ 651,482.01 $ 2,749,069.59 $ 174,344,318.47
$ 649,027.19 $ 2,762,814.94 $ 174,555,817.60
$ 646,542.92 $ 2,776,629.02 $ 174,757,110.83
$ 644,028.83 $ 2,790,512.16 $ 174,947,954.98
$ 641,484.58 $ 2,804,464.72 $ 175,128,102.37
$ 638,909.80 $ 2,818,487.05 $ 175,297,300.75
$ 636,304.11 $ 2,832,579.48 $ 175,455,293.22
$ 633,667.16 $ 2,846,742.38 $ 175,601,818.14
$ 630,998.57 $ 2,860,976.09 $ 175,736,609.07
$ 628,297.95 $ 2,875,280.97 $ 175,859,394.65
$ 625,564.93 $ 2,889,657.38 $ 175,969,898.54
$ 622,799.11 $ 2,904,105.66 $ 176,067,839.35
$ 620,000.10 $ 2,918,626.19 $ 176,152,930.49
$ 617,167.50 $ 2,933,219.32 $ 176,224,880.16
$ 614,300.91 $ 2,947,885.42 $ 176,283,391.20
$ 611,399.92 $ 2,962,624.85 $ 176,328,161.01
$ 608,464.12 $ 2,977,437.97 $ 176,358,881.46
$ 605,493.09 $ 2,992,325.16 $ 176,375,238.82
$ 602,486.41 $ 3,007,286.79 $ 176,376,913.61
$ 599,443.65 $ 3,022,323.22 $ 176,363,580.53
$ 596,364.37 $ 3,037,434.84 $ 176,334,908.38
$ 593,248.14 $ 3,052,622.01 $ 176,290,559.91
$ 590,094.52 $ 3,067,885.12 $ 176,230,191.74
$ 586,903.06 $ 3,083,224.55 $ 176,153,454.26
$ 583,673.29 $ 3,098,640.67 $ 176,059,991.52
$ 580,404.77 $ 3,114,133.87 $ 175,949,441.11
$ 577,097.03 $ 3,129,704.54 $ 175,821,434.03
$ 573,749.59 $ 3,145,353.06 $ 175,675,594.63
$ 570,361.99 $ 3,161,079.83 $ 175,511,540.44
$ 566,933.73 $ 3,176,885.23 $ 175,328,882.09
$ 563,464.34 $ 3,192,769.66 $ 175,127,223.17
$ 559,953.31 $ 3,208,733.50 $ 174,906,160.09
$ 556,400.15 $ 3,224,777.17 $ 174,665,282.01
$ 552,804.35 $ 3,240,901.06 $ 174,404,170.66
$ 549,165.41 $ 3,257,105.56 $ 174,122,400.25
$ 545,482.79 $ 3,273,391.09 $ 173,819,537.31
$ 541,755.99 $ 3,289,758.05 $ 173,495,140.57
$ 537,984.46 $ 3,306,206.84 $ 173,148,760.83
$ 534,167.67 $ 3,322,737.87 $ 172,779,940.82
$ 530,305.08 $ 3,339,351.56 $ 172,388,215.06
$ 526,396.15 $ 3,356,048.32 $ 171,973,109.69
$ 522,440.30 $ 3,372,828.56 $ 171,534,142.38
$ 518,436.98 $ 3,389,692.70 $ 171,070,822.15
$ 514,385.63 $ 3,406,641.16 $ 170,582,649.21
$ 510,285.66 $ 3,423,674.37 $ 170,069,114.83
$ 506,136.48 $ 3,440,792.74 $ 169,529,701.19
$ 501,937.52 $ 3,457,996.71 $ 168,963,881.19
$ 497,688.17 $ 3,475,286.69 $ 168,371,118.31
$ 493,387.83 $ 3,492,663.12 $ 167,750,866.46
$ 489,035.89 $ 3,510,126.44 $ 167,102,569.81
$ 484,631.72 $ 3,527,677.07 $ 166,425,662.58
$ 480,174.70 $ 3,545,315.46 $ 165,719,568.92
$ 475,664.20 $ 3,563,042.03 $ 164,983,702.73
$ 471,099.57 $ 3,580,857.24 $ 164,217,467.46
$ 466,480.16 $ 3,598,761.53 $ 163,420,255.92
$ 461,805.32 $ 3,616,755.34 $ 162,591,450.15
$ 457,074.39 $ 3,634,839.11 $ 161,730,421.18
$ 452,286.68 $ 3,653,013.31 $ 160,836,528.85
$ 447,441.52 $ 3,671,278.38 $ 159,909,121.66
$ 442,538.22 $ 3,689,634.77 $ 158,947,536.51
$ 437,576.08 $ 3,708,082.94 $ 157,951,098.54
$ 432,554.39 $ 3,726,623.36 $ 156,919,120.92
$ 427,472.45 $ 3,745,256.47 $ 155,850,904.65
$ 422,329.51 $ 3,763,982.76 $ 154,745,738.33
$ 417,124.87 $ 3,782,802.67 $ 153,602,897.95
$ 411,857.77 $ 3,801,716.68 $ 152,421,646.71
$ 406,527.46 $ 3,820,725.27 $ 151,201,234.73
$ 401,133.19 $ 3,839,828.89 $ 149,940,898.90
$ 395,674.19 $ 3,859,028.04 $ 148,639,862.60
$ 390,149.68 $ 3,878,323.18 $ 147,297,335.48
$ 384,558.88 $ 3,897,714.79 $ 145,912,513.23
$ 378,900.98 $ 3,917,203.37 $ 144,484,577.34
$ 373,175.20 $ 3,936,789.38 $ 143,012,694.84
$ 367,380.70 $ 3,956,473.33 $ 141,496,018.09
$ 361,516.67 $ 3,976,255.70 $ 139,933,684.46
$ 355,582.27 $ 3,996,136.98 $ 138,324,816.14
$ 349,576.66 $ 4,016,117.66 $ 136,668,519.84
$ 343,498.98 $ 4,036,198.25 $ 134,963,886.54
$ 337,348.36 $ 4,056,379.24 $ 133,209,991.20
$ 331,123.95 $ 4,076,661.14 $ 131,405,892.51
$ 324,824.83 $ 4,097,044.44 $ 129,550,632.60
$ 318,450.13 $ 4,117,529.67 $ 127,643,236.72
$ 311,998.93 $ 4,138,117.31 $ 125,682,713.03
$ 305,470.32 $ 4,158,807.90 $ 123,668,052.21
$ 298,863.37 $ 4,179,601.94 $ 121,598,227.24
$ 292,177.13 $ 4,200,499.95 $ 119,472,193.05
$ 285,410.65 $ 4,221,502.45 $ 117,288,886.22
$ 278,562.98 $ 4,242,609.96 $ 115,047,224.65
$ 271,633.14 $ 4,263,823.01 $ 112,746,107.29
$ 264,620.13 $ 4,285,142.13 $ 110,384,413.76
$ 257,522.98 $ 4,306,567.84 $ 107,961,004.02
$ 250,340.65 $ 4,328,100.68 $ 105,474,718.07
$ 243,072.14 $ 4,349,741.18 $ 102,924,375.58
$ 235,716.41 $ 4,371,489.89 $ 100,308,775.55
$ 228,272.40 $ 4,393,347.33 $ 97,626,695.92
$ 220,739.07 $ 4,415,314.07 $ 94,876,893.28
$ 213,115.34 $ 4,437,390.64 $ 92,058,102.44
$ 205,400.13 $ 4,459,577.59 $ 89,169,036.07
$ 197,592.33 $ 4,481,875.48 $ 86,208,384.35
$ 189,690.84 $ 4,504,284.86 $ 83,174,814.52
$ 181,694.53 $ 4,526,806.28 $ 80,066,970.58
$ 173,602.26 $ 4,549,440.32 $ 76,883,472.78
$ 165,412.89 $ 4,572,187.52 $ 73,622,917.31
$ 157,125.25 $ 4,595,048.46 $ 70,283,875.82
$ 148,738.15 $ 4,618,023.70 $ 66,864,895.04
$ 140,250.41 $ 4,641,113.82 $ 63,364,496.34
$ 131,660.81 $ 4,664,319.38 $ 59,781,175.26
$ 122,968.14 $ 4,687,640.98 $ 56,113,401.13
$ 114,171.16 $ 4,711,079.19 $ 52,359,616.56
$ 105,268.61 $ 4,734,634.58 $ 48,518,237.04
$ 96,259.24 $ 4,758,307.76 $ 44,587,650.41
$ 87,141.75 $ 4,782,099.29 $ 40,566,216.43
$ 77,914.85 $ 4,806,009.79 $ 36,452,266.29
$ 68,577.23 $ 4,830,039.84 $ 32,244,102.12
$ 59,127.56 $ 4,854,190.04 $ 27,939,996.46
$ 49,564.49 $ 4,878,460.99 $ 23,538,191.81
$ 39,886.66 $ 4,902,853.29 $ 19,036,900.07
$ 30,092.70 $ 4,927,367.56 $ 14,434,302.02
$ 20,181.22 $ 4,952,004.40 $ 9,728,546.82
$ 10,150.79 $ 4,976,764.42 $ 4,917,751.40
($ 0.00) $ 5,001,648.24 $ (0.00)
T.PAGADO $ 595,676,460.35