PAGOS

SALDO INICIAL

CUOTAS

INTERES

CAPITAL

SALDO FINAL

42000.00

4219.41

1,260.00

2959.41

39040.59

39040.59

4219.41

1,171.22

3048.19

35992.40

35992.40

4219.41

1,079.77

3139.64

32852.77

32852.77

4219.41

985.58

3233.82

29618.94

29618.94

4219.41

888.57

3330.84

26288.10

26288.10

4219.41

788.64

3430.76

22857.34

22857.34

4219.41

685.72

3533.69

19323.65

19323.65

4219.41

579.71

3639.70

15683.95

15683.95

4219.41

470.52

3748.89

11935.06

10

11935.06

4219.41

358.05

3861.36

8073.71

11

8073.71

4219.41

242.21

3977.20

4096.51

12

4096.51

4219.41

122.90

4096.51

0.00

VALOR DE LA
DEUDA

TASA

PERIODO

CUOTA

PAGO DE
CONTADO

ENGANCHE

PAGO TOTAL

42000.00
3.0%
12
4219.41

47000.00
5000.00
55632.89

PAGOS

SALDO INICIAL

CUOTAS

INTERES

CAPITAL

42000.00

2479.99

1260.00

1219.99

40780.01

2479.99

1223.40

1256.59

39523.42

2479.99

1185.70

1294.29

38229.13

2479.99

1146.87

1333.12

36896.01

2479.99

1106.88

1373.11

35522.90

2479.99

1065.69

1414.30

34108.60

2479.99

1023.26

1456.73

32651.86

2479.99

979.56

1500.44

31151.43

2479.99

934.54

1545.45

10

29605.98

2479.99

888.18

1591.81

11

28014.17

2479.99

840.42

1639.57

12

26374.60

2479.99

791.24

1688.75

13

24685.84

2479.99

740.58

1739.42

14

22946.43

2479.99

688.39

1791.60

15

21154.83

2479.99

634.64

1845.35

16

19309.48

2479.99

579.28

1900.71

17

17408.78

2479.99

522.26

1957.73

18

15451.05

2479.99

463.53

2016.46

19

13434.59

2479.99

403.04

2076.95

20

11357.63

2479.99

340.73

2139.26

21

9218.37

2479.99

276.55

2203.44

22

7014.93

2479.99

210.45

2269.54

23

4745.39

2479.99

142.36

2337.63

24

2407.76

2479.99

72.23

2407.76

SALDO FINAL

VALOR DE LA DEUDA

40780.01

TASA

39523.42

PERIODO

38229.13

CUOTA

42000.00
3.0%
24
2479.99

36896.01
35522.90
34108.60
32651.86

PAGO DE CONTADO

31151.43

ENGANCHE

29605.98

PAGO TOTAL

28014.17
26374.60
24685.84
22946.43
21154.83
19309.48
17408.78
15451.05
13434.59
11357.63
9218.37
7014.93
4745.39
2407.76
0.00

60000.00
5000.00
64519.80

PAGOS SALDO INICIAL

CUOTAS

INTERES

CAPITAL

SALDO FINAL

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76
1923.76

1,260.00
1,240.09
1,219.58
1,198.45
1,176.69
1,154.28
1,131.20
1,107.42
1,082.93
1,057.70
1,031.72
1,004.96
977.40
949.01
919.76
889.64
858.62
826.67
793.75
759.85
724.94
688.97
651.93
613.77
574.47
533.99
492.30
449.36
405.13
359.57
312.64
264.31
214.52
163.25
110.43
56.03

663.76
683.67
704.18
725.31
747.07
769.48
792.56
816.34
840.83
866.06
892.04
918.80
946.36
974.75
1004.00
1034.12
1065.14
1097.09
1130.01
1163.91
1198.82
1234.79
1271.83
1309.99
1349.29
1389.76
1431.46
1474.40
1518.63
1564.19
1611.12
1659.45
1709.24
1760.51
1813.33
1867.73

41336.24
40652.57
39948.39
39223.08
38476.01
37706.53
36913.97
36097.63
35256.80
34390.74
33498.71
32579.91
31633.55
30658.79
29654.80
28620.68
27555.54
26458.45
25328.44
24164.54
22965.71
21730.93
20459.09
19149.11
17799.82
16410.06
14978.60
13504.20
11985.57
10421.37
8810.25
7150.80
5441.57
3681.06
1867.73
0.00

42000.00
41336.24
40652.57
39948.39
39223.08
38476.01
37706.53
36913.97
36097.63
35256.80
34390.74
33498.71
32579.91
31633.55
30658.79
29654.80
28620.68
27555.54
26458.45
25328.44
24164.54
22965.71
21730.93
20459.09
19149.11
17799.82
16410.06
14978.60
13504.20
11985.57
10421.37
8810.25
7150.80
5441.57
3681.06
1867.73

VALOR DE LA DEUDA
TASA
PERIODO
CUOTA

PAGO DE CONTADO
ENGANCHE
PAGO TOTAL

42000.00
3.0%
36
1923.76

47000.00
5000.00
74255.34

PAGOS SALDO INICIAL

CUOTAS

INTERES

CAPITAL

SALDO FINAL

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27

1,260.00
1,247.93
1,235.50
1,222.70
1,209.51
1,195.93
1,181.94
1,167.53
1,152.69
1,137.40
1,121.65
1,105.44
1,088.73
1,071.52
1,053.80
1,035.55
1,016.75
997.38
977.43
956.89
935.73
913.93
891.48
868.36
844.54
820.01
794.74
768.72
741.91
714.30
685.86
656.57
626.40
595.32
563.31
530.34
496.39
461.41

402.27
414.33
426.76
439.57
452.75
466.34
480.33
494.74
509.58
524.87
540.61
556.83
573.54
590.74
608.46
626.72
645.52
664.89
684.83
705.38
726.54
748.33
770.78
793.91
817.72
842.26
867.52
893.55
920.36
947.97
976.41
1005.70
1035.87
1066.95
1098.95
1131.92
1165.88
1200.86

41597.73
41183.40
40756.63
40317.07
39864.31
39397.98
38917.65
38422.91
37913.33
37388.47
36847.85
36291.02
35717.49
35126.74
34518.28
33891.56
33246.04
32581.16
31896.33
31190.95
30464.41
29716.08
28945.29
28151.38
27333.66
26491.40
25623.88
24730.33
23809.97
22862.00
21885.60
20879.90
19844.03
18777.08
17678.13
16546.21
15380.33
14179.47

42000.00
41597.73
41183.40
40756.63
40317.07
39864.31
39397.98
38917.65
38422.91
37913.33
37388.47
36847.85
36291.02
35717.49
35126.74
34518.28
33891.56
33246.04
32581.16
31896.33
31190.95
30464.41
29716.08
28945.29
28151.38
27333.66
26491.40
25623.88
24730.33
23809.97
22862.00
21885.60
20879.90
19844.03
18777.08
17678.13
16546.21
15380.33

39
40
41
42
43
44
45
46
47
48

14179.47
12942.59
11668.60
10356.39
9004.82
7612.69
6178.81
4701.91
3180.70
1613.85

1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27
1662.27

425.38
388.28
350.06
310.69
270.14
228.38
185.36
141.06
95.42
48.42

1236.88
1273.99
1312.21
1351.57
1392.12
1433.89
1476.90
1521.21
1566.85
1613.85

12942.59
11668.60
10356.39
9004.82
7612.69
6178.81
4701.91
3180.70
1613.85
0.00

VALOR DE LA DEUDA
TASA
PERIODO
cuota

PAGO DE CONTADO
ENGANCHE
PAGO TOTAL

42000.00
3.0%
48
1662.27

47000.00
5000.00
84788.79

PAGOS SALDO INICIAL

CUOTAS

INTERES

CAPITAL

SALDO FINAL

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58

1,260.00
1,252.27
1,244.31
1,236.11
1,227.67
1,218.97
1,210.02
1,200.79
1,191.28
1,181.50
1,171.41
1,161.03
1,150.33
1,139.31
1,127.96
1,116.28
1,104.24
1,091.84
1,079.06
1,065.91
1,052.36
1,038.40
1,024.03
1,009.22
993.97
978.26
962.08
945.42
928.25
910.57
892.36
873.60
854.28
834.38
813.89
792.78
771.03
748.64

257.58
265.31
273.27
281.47
289.91
298.61
307.57
316.80
326.30
336.09
346.17
356.56
367.25
378.27
389.62
401.31
413.35
425.75
438.52
451.68
465.23
479.18
493.56
508.36
523.62
539.32
555.50
572.17
589.33
607.01
625.22
643.98
663.30
683.20
703.70
724.81
746.55
768.95

41742.42
41477.10
41203.83
40922.36
40632.45
40333.84
40026.27
39709.47
39383.17
39047.09
38700.91
38344.36
37977.10
37598.83
37209.21
36807.90
36394.56
35968.81
35530.29
35078.61
34613.39
34134.21
33640.65
33132.28
32608.67
32069.34
31513.84
30941.67
30352.34
29745.32
29120.10
28476.12
27812.81
27129.61
26425.92
25701.11
24954.56
24185.61

42000.00
41742.42
41477.10
41203.83
40922.36
40632.45
40333.84
40026.27
39709.47
39383.17
39047.09
38700.91
38344.36
37977.10
37598.83
37209.21
36807.90
36394.56
35968.81
35530.29
35078.61
34613.39
34134.21
33640.65
33132.28
32608.67
32069.34
31513.84
30941.67
30352.34
29745.32
29120.10
28476.12
27812.81
27129.61
26425.92
25701.11
24954.56

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

24185.61
23393.60
22577.82
21737.57
20872.12
19980.69
19062.53
18116.82
17142.74
16139.44
15106.04
14041.64
12945.30
11816.08
10652.97
9454.98
8221.04
6950.09
5641.01
4292.66
2903.85
1473.38

1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58
1517.58

725.57
701.81
677.33
652.13
626.16
599.42
571.88
543.50
514.28
484.18
453.18
421.25
388.36
354.48
319.59
283.65
246.63
208.50
169.23
128.78
87.12
44.20

792.02
815.78
840.25
865.46
891.42
918.16
945.71
974.08
1003.30
1033.40
1064.40
1096.34
1129.23
1163.10
1198.00
1233.93
1270.95
1309.08
1348.35
1388.80
1430.47
1473.38

23393.60
22577.82
21737.57
20872.12
19980.69
19062.53
18116.82
17142.74
16139.44
15106.04
14041.64
12945.30
11816.08
10652.97
9454.98
8221.04
6950.09
5641.01
4292.66
2903.85
1473.38
0.00

VALOR DE LA DEUDA
TASA
PERIODO
cuota

PAGO DE CONTADO
ENGANCHE
PAGO TOTAL

42000.00
3.0%
60
1517.58

47000.00
5000.00
96055.06

PAGOS SALDO INICIAL

CUOTAS

INTERES

CAPITAL

SALDO FINAL

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27

1,260.00
1,254.89
1,249.63
1,244.21
1,238.63
1,232.88
1,226.96
1,220.86
1,214.58
1,208.11
1,201.44
1,194.58
1,187.51
1,180.22
1,172.72
1,164.99
1,157.04
1,148.84
1,140.40
1,131.70
1,122.74
1,113.52
1,104.02
1,094.23
1,084.15
1,073.76
1,063.07
1,052.05
1,040.70
1,029.02
1,016.98
1,004.58
991.81
978.66
965.11
951.15
936.78
921.98

170.27
175.38
180.64
186.06
191.64
197.39
203.31
209.41
215.69
222.16
228.83
235.69
242.76
250.05
257.55
265.27
273.23
281.43
289.87
298.57
307.53
316.75
326.25
336.04
346.12
356.51
367.20
378.22
389.57
401.25
413.29
425.69
438.46
451.61
465.16
479.12
493.49
508.29

41829.73
41654.35
41473.71
41287.65
41096.01
40898.62
40695.31
40485.90
40270.21
40048.05
39819.22
39583.52
39340.76
39090.71
38833.17
38567.89
38294.66
38013.23
37723.35
37424.78
37117.26
36800.51
36474.25
36138.21
35792.09
35435.58
35068.38
34690.16
34300.59
33899.34
33486.05
33060.36
32621.90
32170.29
31705.13
31226.01
30732.52
30224.23

42000.00
41829.73
41654.35
41473.71
41287.65
41096.01
40898.62
40695.31
40485.90
40270.21
40048.05
39819.22
39583.52
39340.76
39090.71
38833.17
38567.89
38294.66
38013.23
37723.35
37424.78
37117.26
36800.51
36474.25
36138.21
35792.09
35435.58
35068.38
34690.16
34300.59
33899.34
33486.05
33060.36
32621.90
32170.29
31705.13
31226.01
30732.52

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72

30224.23
29700.69
29161.44
28606.01
28033.92
27444.67
26837.74
26212.60
25568.71
24905.50
24222.40
23518.80
22794.09
22047.64
21278.80
20486.90
19671.24
18831.10
17965.77
17074.47
16156.43
15210.86
14236.91
13233.75
12200.49
11136.24
10040.05
8910.99
7748.05
6550.22
5316.45
4045.68
2736.78
1388.61

1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27
1430.27

906.73
891.02
874.84
858.18
841.02
823.34
805.13
786.38
767.06
747.17
726.67
705.56
683.82
661.43
638.36
614.61
590.14
564.93
538.97
512.23
484.69
456.33
427.11
397.01
366.01
334.09
301.20
267.33
232.44
196.51
159.49
121.37
82.10
41.66

523.54
539.25
555.43
572.09
589.25
606.93
625.14
643.89
663.21
683.10
703.60
724.71
746.45
768.84
791.91
815.66
840.13
865.34
891.30
918.04
945.58
973.94
1003.16
1033.26
1064.26
1096.18
1129.07
1162.94
1197.83
1233.76
1270.78
1308.90
1348.17
1388.61

29700.69
29161.44
28606.01
28033.92
27444.67
26837.74
26212.60
25568.71
24905.50
24222.40
23518.80
22794.09
22047.64
21278.80
20486.90
19671.24
18831.10
17965.77
17074.47
16156.43
15210.86
14236.91
13233.75
12200.49
11136.24
10040.05
8910.99
7748.05
6550.22
5316.45
4045.68
2736.78
1388.61
0.00

VALOR DE LA DEUDA
TASA
PERIODO
cuota

PAGO DE CONTADO
ENGANCHE
PAGO TOTAL

42000.00
3.0%
72
1430.27

47000.00
5000.00
107979.43

PAGOS SALDO INICIAL

CUOTAS

INTERES

CAPITAL

SALDO FINAL

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79

1,260.00
1,256.56
1,253.01
1,249.36
1,245.59
1,241.72
1,237.72
1,233.61
1,229.38
1,225.01
1,220.52
1,215.89
1,211.13
1,206.22
1,201.16
1,195.95
1,190.58
1,185.06
1,179.37
1,173.50
1,167.47
1,161.25
1,154.84
1,148.24
1,141.44
1,134.44
1,127.23
1,119.81
1,112.16
1,104.28
1,096.16
1,087.80
1,079.19
1,070.33
1,061.19
1,051.78
1,042.09
1,032.11

114.79
118.24
121.78
125.44
129.20
133.07
137.07
141.18
145.41
149.78
154.27
158.90
163.67
168.58
173.63
178.84
184.21
189.73
195.42
201.29
207.33
213.55
219.95
226.55
233.35
240.35
247.56
254.99
262.63
270.51
278.63
286.99
295.60
304.47
313.60
323.01
332.70
342.68

41885.21
41766.97
41645.19
41519.75
41390.56
41257.48
41120.41
40979.23
40833.82
40684.04
40529.77
40370.87
40207.21
40038.63
39865.00
39686.16
39501.95
39312.22
39116.80
38915.51
38708.18
38494.64
38274.68
38048.13
37814.78
37574.44
37326.88
37071.89
36809.26
36538.74
36260.11
35973.13
35677.53
35373.06
35059.46
34736.46
34403.76
34061.08

42000.00
41885.21
41766.97
41645.19
41519.75
41390.56
41257.48
41120.41
40979.23
40833.82
40684.04
40529.77
40370.87
40207.21
40038.63
39865.00
39686.16
39501.95
39312.22
39116.80
38915.51
38708.18
38494.64
38274.68
38048.13
37814.78
37574.44
37326.88
37071.89
36809.26
36538.74
36260.11
35973.13
35677.53
35373.06
35059.46
34736.46
34403.76

39
40
41
42
43
44
45
46
47
48
49
50
51
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

34061.08
33708.12
33344.57
32970.12
32584.43
32187.17
31777.99
31356.54
30922.45
30475.33
30014.80
29540.45
29051.87
28548.64
28030.30
27496.42
26946.52
26380.13
25796.74
25195.85
24576.93
23939.45
23282.84
22606.53
21909.94
21192.45
20453.43
19692.24
18908.21
18100.67
17268.90
16412.17
15529.75
14620.85
13684.68
12720.43
11727.25
10704.28
9650.61

1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79

1,021.83
1,011.24
1,000.34
989.10
977.53
965.62
953.34
940.70
927.67
914.26
900.44
886.21
871.56
856.46
840.91
824.89
808.40
791.40
773.90
755.88
737.31
718.18
698.49
678.20
657.30
635.77
613.60
590.77
567.25
543.02
518.07
492.37
465.89
438.63
410.54
381.61
351.82
321.13
289.52

352.96
363.55
374.45
385.69
397.26
409.18
421.45
434.10
447.12
460.53
474.35
488.58
503.24
518.33
533.88
549.90
566.40
583.39
600.89
618.92
637.48
656.61
676.31
696.60
717.49
739.02
761.19
784.02
807.55
831.77
856.72
882.43
908.90
936.17
964.25
993.18
1022.97
1053.66
1085.27

33708.12
33344.57
32970.12
32584.43
32187.17
31777.99
31356.54
30922.45
30475.33
30014.80
29540.45
29051.87
28548.64
28030.30
27496.42
26946.52
26380.13
25796.74
25195.85
24576.93
23939.45
23282.84
22606.53
21909.94
21192.45
20453.43
19692.24
18908.21
18100.67
17268.90
16412.17
15529.75
14620.85
13684.68
12720.43
11727.25
10704.28
9650.61
8565.34

78
79
80
81
82
83
84

8565.34
7447.51
6296.14
5110.24
3888.75
2630.62
1334.75

1374.79
1374.79
1374.79
1374.79
1374.79
1374.79
1374.79

256.96
223.43
188.88
153.31
116.66
78.92
40.04

1117.83
1151.37
1185.91
1221.48
1258.13
1295.87
1334.75

7447.51
6296.14
5110.24
3888.75
2630.62
1334.75
0.00

VALOR DE LA DEUDA
TASA
PERIODO
cuota

PAGO DE CONTADO
ENGANCHE
PAGO TOTAL

42000.00
3.0%
84
1374.79

47000.00
5000.00
103984.99

PAGOS

SALDO INICIAL

CUOTAS

INTERES

CAPITAL

SALDO FINAL

VALOR DE LA DEUDA

42000.00

1338.38

1,260.00

78.38

41921.62

TASA

41921.62

1338.38

1,257.65

80.73

41840.89

PERIODO

41840.89

1338.38

1,255.23

83.15

41757.73

CUOTA

41757.73

1338.38

1,252.73

85.65

41672.09

41672.09

1338.38

1,250.16

88.22

41583.87

41583.87

1338.38

1,247.52

90.86

41493.01

41493.01

1338.38

1,244.79

93.59

41399.42

PAGO DE CONTADO

41399.42

1338.38

1,241.98

96.40

41303.02

ENGANCHE

41303.02

1338.38

1,239.09

99.29

41203.73

PAGO TOTAL

10

41203.73

1338.38

1,236.11

102.27

41101.46

11

41101.46

1338.38

1,233.04

105.34

40996.12

12

40996.12

1338.38

1,229.88

108.50

40887.63

13

40887.63

1338.38

1,226.63

111.75

40775.88

14

40775.88

1338.38

1,223.28

115.10

40660.77

15

40660.77

1338.38

1,219.82

118.56

40542.21

16

40542.21

1338.38

1,216.27

122.11

40420.10

17

40420.10

1338.38

1,212.60

125.78

40294.32

18

40294.32

1338.38

1,208.83

129.55

40164.77

19

40164.77

1338.38

1,204.94

133.44

40031.34

20

40031.34

1338.38

1,200.94

137.44

39893.90

21

39893.90

1338.38

1,196.82

141.56

39752.33

22

39752.33

1338.38

1,192.57

145.81

39606.52

23

39606.52

1338.38

1,188.20

150.18

39456.34

24

39456.34

1338.38

1,183.69

154.69

39301.65

25

39301.65

1338.38

1,179.05

159.33

39142.32

26

39142.32

1338.38

1,174.27

164.11

38978.21

27

38978.21

1338.38

1,169.35

169.03

38809.17

28

38809.17

1338.38

1,164.28

174.10

38635.07

29

38635.07

1338.38

1,159.05

179.33

38455.74

30

38455.74

1338.38

1,153.67

184.71

38271.03

31

38271.03

1338.38

1,148.13

190.25

38080.78

32

38080.78

1338.38

1,142.42

195.96

37884.83

33

37884.83

1338.38

1,136.54

201.84

37682.99

34

37682.99

1338.38

1,130.49

207.89

37475.10

35

37475.10

1338.38

1,124.25

214.13

37260.97

36

37260.97

1338.38

1,117.83

220.55

37040.42

37

37040.42

1338.38

1,111.21

227.17

36813.26

38

36813.26

1338.38

1,104.40

233.98

36579.27

39

36579.27

1338.38

1,097.38

241.00

36338.27

40

36338.27

1338.38

1,090.15

248.23

36090.04

41

36090.04

1338.38

1,082.70

255.68

35834.36

42

35834.36

1338.38

1,075.03

263.35

35571.01

43

35571.01

1338.38

1,067.13

271.25

35299.76

44

35299.76

1338.38

1,058.99

279.39

35020.38

45

35020.38

1338.38

1,050.61

287.77

34732.61

46

34732.61

1338.38

1,041.98

296.40

34436.20

47

34436.20

1338.38

1,033.09

305.29

34130.91

48

34130.91

1338.38

1,023.93

314.45

33816.46

49

33816.46

1338.38

1,014.49

323.89

33492.57

50

33492.57

1338.38

1,004.78

333.60

33158.97

51

33158.97

1338.38

994.77

343.61

32815.36

52

32815.36

1338.38

984.46

353.92

32461.44

53

32461.44

1338.38

973.84

364.54

32096.90

54

32096.90

1338.38

962.91

375.47

31721.43

55

31721.43

1338.38

951.64

386.74

31334.69

56

31334.69

1338.38

940.04

398.34

30936.35

57

30936.35

1338.38

928.09

410.29

30526.06

58

30526.06

1338.38

915.78

422.60

30103.46

59

30103.46

1338.38

903.10

435.28

29668.19

60

29668.19

1338.38

890.05

448.33

29219.85

61

29219.85

1338.38

876.60

461.78

28758.07

62

28758.07

1338.38

862.74

475.64

28282.43

63

28282.43

1338.38

848.47

489.91

27792.52

64

27792.52

1338.38

833.78

504.60

27287.92

65

27287.92

1338.38

818.64

519.74

26768.18

66

26768.18

1338.38

803.05

535.33

26232.84

67

26232.84

1338.38

786.99

551.39

25681.45

68

25681.45

1338.38

770.44

567.94

25113.51

69

25113.51

1338.38

753.41

584.97

24528.53

70

24528.53

1338.38

735.86

602.52

23926.01

71

23926.01

1338.38

717.78

620.60

23305.41

72

23305.41

1338.38

699.16

639.22

22666.19

73

22666.19

1338.38

679.99

658.39

22007.80

74

22007.80

1338.38

660.23

678.15

21329.65

75

21329.65

1338.38

639.89

698.49

20631.16

76

20631.16

1338.38

618.93

719.45

19911.72

77

19911.72

1338.38

597.35

741.03

19170.69

78

19170.69

1338.38

575.12

763.26

18407.43

79

18407.43

1338.38

552.22

786.16

17621.27

80

17621.27

1338.38

528.64

809.74

16811.53

81

16811.53

1338.38

504.35

834.03

15977.49

82

15977.49

1338.38

479.32

859.06

15118.44

83

15118.44

1338.38

453.55

884.83

14233.61

84

14233.61

1338.38

427.01

911.37

13322.24

85

13322.24

1338.38

399.67

938.71

12383.53

86

12383.53

1338.38

371.51

966.87

11416.65

87

11416.65

1338.38

342.50

995.88

10420.77

88

10420.77

1338.38

312.62

1025.76

9395.02

89

9395.02

1338.38

281.85

1056.53

8338.49

90

8338.49

1338.38

250.15

1088.23

7250.26

91

7250.26

1338.38

217.51

1120.87

6129.39

92

6129.39

1338.38

183.88

1154.50

4974.89

93

4974.89

1338.38

149.25

1189.13

3785.76

94

3785.76

1338.38

113.57

1224.81

2560.95

95

2560.95

1338.38

76.83

1261.55

1299.40

96

1299.40

1338.38

38.98

1299.40

0.00

42000.00
3.0%
96
1338.38

47000.00
5000.00
133484.49