Prstamos BNA sistema Anterior

Capital
500,000.00
Cant. Cuotas
240
TNA
14.75%
TEA
15.79%
TEM
1.23%
Seguro
0.30%

i*(1+i)n
(1+i)n-1

0.2306585615
17.7654422924

Prstamos con ajuste por inflacin

500,000.00
240
5.00%
5.12%
0.42%
0.30%

0.0113026679
1.7126402855

Cuota
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
39
40
41
42
43

Capital Inicio Pago

500,000.00
499,654.06
499,303.86
498,949.36
498,590.50
498,227.24
497,859.50
497,487.25
497,110.42
496,728.96
496,342.81
495,951.91
495,556.21
495,155.65
494,750.16
494,339.69
493,924.17
493,503.54
493,077.75
492,646.72
492,210.39
491,768.70
491,321.58
490,868.97
490,410.79
489,946.98
489,477.47
489,002.18
488,521.06
488,034.02
487,541.00
487,041.91
486,536.69
486,025.26
485,507.54
484,983.46
484,452.94
483,915.90
483,372.26
482,821.93
482,264.84
481,700.90
481,130.03

Capital Pago IntereseCuota Pura Seguro

345.94
6,145.83
6,491.78
1,475.00
350.20
6,141.58
6,491.78
1,473.98
354.50
6,137.28
6,491.78
1,472.95
358.86
6,132.92
6,491.78
1,471.90
363.27
6,128.51
6,491.78
1,470.84
367.73
6,124.04
6,491.78
1,469.77
372.25
6,119.52
6,491.78
1,468.69
376.83
6,114.95
6,491.78
1,467.59
381.46
6,110.32
6,491.78
1,466.48
386.15
6,105.63
6,491.78
1,465.35
390.90
6,100.88
6,491.78
1,464.21
395.70
6,096.08
6,491.78
1,463.06
400.56
6,091.21
6,491.78
1,461.89
405.49
6,086.29
6,491.78
1,460.71
410.47
6,081.30
6,491.78
1,459.51
415.52
6,076.26
6,491.78
1,458.30
420.63
6,071.15
6,491.78
1,457.08
425.80
6,065.98
6,491.78
1,455.84
431.03
6,060.75
6,491.78
1,454.58
436.33
6,055.45
6,491.78
1,453.31
441.69
6,050.09
6,491.78
1,452.02
447.12
6,044.66
6,491.78
1,450.72
452.62
6,039.16
6,491.78
1,449.40
458.18
6,033.60
6,491.78
1,448.06
463.81
6,027.97
6,491.78
1,446.71
469.51
6,022.26
6,491.78
1,445.34
475.28
6,016.49
6,491.78
1,443.96
481.12
6,010.65
6,491.78
1,442.56
487.04
6,004.74
6,491.78
1,441.14
493.03
5,998.75
6,491.78
1,439.70
499.09
5,992.69
6,491.78
1,438.25
505.22
5,986.56
6,491.78
1,436.77
511.43
5,980.35
6,491.78
1,435.28
517.72
5,974.06
6,491.78
1,433.77
524.08
5,967.70
6,491.78
1,432.25
530.52
5,961.26
6,491.78
1,430.70
537.04
5,954.73
6,491.78
1,429.14
543.64
5,948.13
6,491.78
1,427.55
550.33
5,941.45
6,491.78
1,425.95
557.09
5,934.69
6,491.78
1,424.32
563.94
5,927.84
6,491.78
1,422.68
570.87
5,920.91
6,491.78
1,421.02
577.89
5,913.89
6,491.78
1,419.33

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
78
79
80
81
82
83
84
85
86
87
88

480,552.15
479,967.16
479,374.98
478,775.52
478,168.69
477,554.41
476,932.57
476,303.09
475,665.87
475,020.82
474,367.84
473,706.84
473,037.71
472,360.35
471,674.67
470,980.56
470,277.92
469,566.64
468,846.62
468,117.75
467,379.93
466,633.03
465,876.95
465,111.58
464,336.80
463,552.49
462,758.55
461,954.85
461,141.26
460,317.68
459,483.98
458,640.03
457,785.70
456,920.87
456,045.41
455,159.20
454,262.08
453,353.95
452,434.65
451,504.04
450,562.01
449,608.39
448,643.05
447,665.84
446,676.62

584.99
592.18
599.46
606.83
614.29
621.84
629.48
637.22
645.05
652.98
661.01
669.13
677.35
685.68
694.11
702.64
711.28
720.02
728.87
737.83
746.90
756.08
765.37
774.78
784.30
793.94
803.70
813.58
823.58
833.70
843.95
854.33
864.83
875.46
886.22
897.11
908.14
919.30
930.60
942.04
953.62
965.34
977.21
989.22
1,001.38

5,906.79
5,899.60
5,892.32
5,884.95
5,877.49
5,869.94
5,862.30
5,854.56
5,846.73
5,838.80
5,830.77
5,822.65
5,814.42
5,806.10
5,797.67
5,789.14
5,780.50
5,771.76
5,762.91
5,753.95
5,744.88
5,735.70
5,726.40
5,717.00
5,707.47
5,697.83
5,688.07
5,678.19
5,668.19
5,658.07
5,647.82
5,637.45
5,626.95
5,616.32
5,605.56
5,594.67
5,583.64
5,572.48
5,561.18
5,549.74
5,538.16
5,526.44
5,514.57
5,502.56
5,490.40

6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78

1,417.63
1,415.90
1,414.16
1,412.39
1,410.60
1,408.79
1,406.95
1,405.09
1,403.21
1,401.31
1,399.39
1,397.44
1,395.46
1,393.46
1,391.44
1,389.39
1,387.32
1,385.22
1,383.10
1,380.95
1,378.77
1,376.57
1,374.34
1,372.08
1,369.79
1,367.48
1,365.14
1,362.77
1,360.37
1,357.94
1,355.48
1,352.99
1,350.47
1,347.92
1,345.33
1,342.72
1,340.07
1,337.39
1,334.68
1,331.94
1,329.16
1,326.34
1,323.50
1,320.61
1,317.70

89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133

445,675.25
444,661.56
443,635.42
442,596.66
441,545.13
440,480.68
439,403.15
438,312.37
437,208.18
436,090.42
434,958.92
433,813.52
432,654.03
431,480.30
430,292.13
429,089.36
427,871.81
426,639.29
425,391.62
424,128.62
422,850.09
421,555.84
420,245.69
418,919.43
417,576.88
416,217.82
414,842.05
413,449.37
412,039.58
410,612.46
409,167.79
407,705.37
406,224.97
404,726.38
403,209.36
401,673.70
400,119.16
398,545.52
396,952.53
395,339.96
393,707.57
392,055.12
390,382.35
388,689.02
386,974.88

1,013.68
1,026.14
1,038.76
1,051.53
1,064.45
1,077.53
1,090.78
1,104.19
1,117.76
1,131.50
1,145.41
1,159.49
1,173.74
1,188.16
1,202.77
1,217.55
1,232.52
1,247.67
1,263.00
1,278.53
1,294.24
1,310.15
1,326.26
1,342.56
1,359.06
1,375.77
1,392.68
1,409.79
1,427.12
1,444.67
1,462.42
1,480.40
1,498.59
1,517.01
1,535.66
1,554.54
1,573.65
1,592.99
1,612.57
1,632.39
1,652.45
1,672.77
1,693.33
1,714.14
1,735.21

5,478.09
5,465.63
5,453.02
5,440.25
5,427.33
5,414.24
5,401.00
5,387.59
5,374.02
5,360.28
5,346.37
5,332.29
5,318.04
5,303.61
5,289.01
5,274.22
5,259.26
5,244.11
5,228.77
5,213.25
5,197.53
5,181.62
5,165.52
5,149.22
5,132.72
5,116.01
5,099.10
5,081.98
5,064.65
5,047.11
5,029.35
5,011.38
4,993.18
4,974.76
4,956.12
4,937.24
4,918.13
4,898.79
4,879.21
4,859.39
4,839.32
4,819.01
4,798.45
4,777.64
4,756.57

6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78

1,314.74
1,311.75
1,308.72
1,305.66
1,302.56
1,299.42
1,296.24
1,293.02
1,289.76
1,286.47
1,283.13
1,279.75
1,276.33
1,272.87
1,269.36
1,265.81
1,262.22
1,258.59
1,254.91
1,251.18
1,247.41
1,243.59
1,239.72
1,235.81
1,231.85
1,227.84
1,223.78
1,219.68
1,215.52
1,211.31
1,207.04
1,202.73
1,198.36
1,193.94
1,189.47
1,184.94
1,180.35
1,175.71
1,171.01
1,166.25
1,161.44
1,156.56
1,151.63
1,146.63
1,141.58

134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178

385,239.67
383,483.13
381,705.00
379,905.02
378,082.91
376,238.40
374,371.22
372,481.09
370,567.73
368,630.85
366,670.16
364,685.37
362,676.18
360,642.30
358,583.42
356,499.23
354,389.42
352,253.68
350,091.69
347,903.13
345,687.66
343,444.96
341,174.70
338,876.52
336,550.10
334,195.09
331,811.13
329,397.86
326,954.94
324,481.98
321,978.63
319,444.51
316,879.23
314,282.43
311,653.71
308,992.68
306,298.94
303,572.08
300,811.71
298,017.42
295,188.77
292,325.35
289,426.74
286,492.50
283,522.20

1,756.54
1,778.13
1,799.99
1,822.11
1,844.51
1,867.18
1,890.13
1,913.36
1,936.88
1,960.69
1,984.79
2,009.19
2,033.88
2,058.88
2,084.19
2,109.81
2,135.74
2,161.99
2,188.57
2,215.47
2,242.70
2,270.27
2,298.17
2,326.42
2,355.01
2,383.96
2,413.26
2,442.93
2,472.96
2,503.35
2,534.12
2,565.27
2,596.80
2,628.72
2,661.03
2,693.74
2,726.85
2,760.37
2,794.30
2,828.65
2,863.41
2,898.61
2,934.24
2,970.31
3,006.82

4,735.24
4,713.65
4,691.79
4,669.67
4,647.27
4,624.60
4,601.65
4,578.41
4,554.89
4,531.09
4,506.99
4,482.59
4,457.89
4,432.89
4,407.59
4,381.97
4,356.04
4,329.78
4,303.21
4,276.31
4,249.08
4,221.51
4,193.61
4,165.36
4,136.76
4,107.81
4,078.51
4,048.85
4,018.82
3,988.42
3,957.65
3,926.51
3,894.97
3,863.05
3,830.74
3,798.03
3,764.92
3,731.41
3,697.48
3,663.13
3,628.36
3,593.17
3,557.54
3,521.47
3,484.96

6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78

1,136.46
1,131.28
1,126.03
1,120.72
1,115.34
1,109.90
1,104.40
1,098.82
1,093.17
1,087.46
1,081.68
1,075.82
1,069.89
1,063.89
1,057.82
1,051.67
1,045.45
1,039.15
1,032.77
1,026.31
1,019.78
1,013.16
1,006.47
999.69
992.82
985.88
978.84
971.72
964.52
957.22
949.84
942.36
934.79
927.13
919.38
911.53
903.58
895.54
887.39
879.15
870.81
862.36
853.81
845.15
836.39

179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223

280,515.38
277,471.61
274,390.42
271,271.36
268,113.96
264,917.75
261,682.25
258,406.99
255,091.46
251,735.19
248,337.66
244,898.36
241,416.80
237,892.43
234,324.75
230,713.22
227,057.29
223,356.43
219,610.07
215,817.67
211,978.65
208,092.45
204,158.47
200,176.15
196,144.87
192,064.04
187,933.05
183,751.28
179,518.12
175,232.92
170,895.04
166,503.85
162,058.69
157,558.88
153,003.77
148,392.66
143,724.88
138,999.72
134,216.48
129,374.45
124,472.90
119,511.10
114,488.32
109,403.79
104,256.77

3,043.77
3,081.19
3,119.06
3,157.40
3,196.21
3,235.50
3,275.27
3,315.52
3,356.28
3,397.53
3,439.29
3,481.57
3,524.36
3,567.68
3,611.53
3,655.93
3,700.86
3,746.35
3,792.40
3,839.02
3,886.21
3,933.97
3,982.33
4,031.28
4,080.83
4,130.99
4,181.77
4,233.17
4,285.20
4,337.87
4,391.19
4,445.17
4,499.81
4,555.12
4,611.11
4,667.78
4,725.16
4,783.24
4,842.03
4,901.55
4,961.80
5,022.79
5,084.52
5,147.02
5,210.29

3,448.00
3,410.59
3,372.72
3,334.38
3,295.57
3,256.28
3,216.51
3,176.25
3,135.50
3,094.25
3,052.48
3,010.21
2,967.41
2,924.09
2,880.24
2,835.85
2,790.91
2,745.42
2,699.37
2,652.76
2,605.57
2,557.80
2,509.45
2,460.50
2,410.95
2,360.79
2,310.01
2,258.61
2,206.58
2,153.90
2,100.58
2,046.61
1,991.97
1,936.66
1,880.67
1,823.99
1,766.62
1,708.54
1,649.74
1,590.23
1,529.98
1,468.99
1,407.25
1,344.75
1,281.49

6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78

827.52
818.54
809.45
800.25
790.94
781.51
771.96
762.30
752.52
742.62
732.60
722.45
712.18
701.78
691.26
680.60
669.82
658.90
647.85
636.66
625.34
613.87
602.27
590.52
578.63
566.59
554.40
542.07
529.58
516.94
504.14
491.19
478.07
464.80
451.36
437.76
423.99
410.05
395.94
381.65
367.20
352.56
337.74
322.74
307.56

224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

99,046.48
5,274.33
93,772.15
5,339.16
88,432.99
5,404.79
83,028.20
5,471.22
77,556.98
5,538.47
72,018.51
5,606.55
66,411.96
5,675.46
60,736.50
5,745.22
54,991.28
5,815.84
49,175.43
5,887.33
43,288.11
5,959.69
37,328.41
6,032.95
31,295.46
6,107.10
25,188.36
6,182.17
19,006.19
6,258.16
12,748.03
6,335.08
6,412.95
6,412.95
Total
500,000.00

1,217.45
1,152.62
1,086.99
1,020.56
953.30
885.23
816.31
746.55
675.93
604.45
532.08
458.83
384.67
309.61
233.62
156.69
78.83
###

6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78
6,491.78

292.19
276.63
260.88
244.93
228.79
212.45
195.92
179.17
162.22
145.07
127.70
110.12
92.32
74.31
56.07
37.61
18.92
253,926.33

Cuota Total Capital Fin

7,966.78 499,654.06
7,965.76 499,303.86
7,964.72 498,949.36
7,963.68 498,590.50
7,962.62 498,227.24
7,961.55 497,859.50
7,960.46 497,487.25
7,959.36 497,110.42
7,958.25 496,728.96
7,957.13 496,342.81
7,955.99 495,951.91
7,954.83 495,556.21
7,953.67 495,155.65
7,952.49 494,750.16
7,951.29 494,339.69
7,950.08 493,924.17
7,948.85 493,503.54
7,947.61 493,077.75
7,946.36 492,646.72
7,945.08 492,210.39
7,943.80 491,768.70
7,942.49 491,321.58
7,941.18 490,868.97
7,939.84 490,410.79
7,938.49 489,946.98
7,937.12 489,477.47
7,935.74 489,002.18
7,934.33 488,521.06
7,932.91 488,034.02
7,931.48 487,541.00
7,930.02 487,041.91
7,928.55 486,536.69
7,927.06 486,025.26
7,925.55 485,507.54
7,924.02 484,983.46
7,922.48 484,452.94
7,920.91 483,915.90
7,919.33 483,372.26
7,917.72 482,821.93
7,916.10 482,264.84
7,914.46 481,700.90
7,912.79 481,130.03
7,911.11 480,552.15

Ingreso Requerido

26,555.92

7,909.41
7,907.68
7,905.93
7,904.16
7,902.37
7,900.56
7,898.73
7,896.87
7,894.99
7,893.09
7,891.16
7,889.21
7,887.24
7,885.24
7,883.22
7,881.17
7,879.10
7,877.00
7,874.87
7,872.72
7,870.55
7,868.34
7,866.11
7,863.86
7,861.57
7,859.26
7,856.91
7,854.54
7,852.14
7,849.71
7,847.25
7,844.76
7,842.24
7,839.69
7,837.11
7,834.50
7,831.85
7,829.17
7,826.46
7,823.71
7,820.93
7,818.12
7,815.27
7,812.39
7,809.47

479,967.16
479,374.98
478,775.52
478,168.69
477,554.41
476,932.57
476,303.09
475,665.87
475,020.82
474,367.84
473,706.84
473,037.71
472,360.35
471,674.67
470,980.56
470,277.92
469,566.64
468,846.62
468,117.75
467,379.93
466,633.03
465,876.95
465,111.58
464,336.80
463,552.49
462,758.55
461,954.85
461,141.26
460,317.68
459,483.98
458,640.03
457,785.70
456,920.87
456,045.41
455,159.20
454,262.08
453,353.95
452,434.65
451,504.04
450,562.01
449,608.39
448,643.05
447,665.84
446,676.62
445,675.25

7,806.52
7,803.53
7,800.50
7,797.44
7,794.33
7,791.19
7,788.02
7,784.80
7,781.54
7,778.24
7,774.91
7,771.53
7,768.11
7,764.64
7,761.14
7,757.59
7,754.00
7,750.36
7,746.68
7,742.96
7,739.18
7,735.37
7,731.50
7,727.59
7,723.63
7,719.62
7,715.56
7,711.45
7,707.29
7,703.08
7,698.82
7,694.51
7,690.14
7,685.72
7,681.24
7,676.71
7,672.13
7,667.49
7,662.79
7,658.03
7,653.21
7,648.34
7,643.40
7,638.41
7,633.35

444,661.56
443,635.42
442,596.66
441,545.13
440,480.68
439,403.15
438,312.37
437,208.18
436,090.42
434,958.92
433,813.52
432,654.03
431,480.30
430,292.13
429,089.36
427,871.81
426,639.29
425,391.62
424,128.62
422,850.09
421,555.84
420,245.69
418,919.43
417,576.88
416,217.82
414,842.05
413,449.37
412,039.58
410,612.46
409,167.79
407,705.37
406,224.97
404,726.38
403,209.36
401,673.70
400,119.16
398,545.52
396,952.53
395,339.96
393,707.57
392,055.12
390,382.35
388,689.02
386,974.88
385,239.67

7,628.23
7,623.05
7,617.81
7,612.50
7,607.12
7,601.68
7,596.17
7,590.60
7,584.95
7,579.24
7,573.45
7,567.60
7,561.67
7,555.67
7,549.60
7,543.45
7,537.23
7,530.92
7,524.55
7,518.09
7,511.56
7,504.94
7,498.24
7,491.46
7,484.60
7,477.65
7,470.62
7,463.50
7,456.29
7,449.00
7,441.61
7,434.14
7,426.57
7,418.91
7,411.15
7,403.30
7,395.36
7,387.31
7,379.17
7,370.93
7,362.58
7,354.14
7,345.59
7,336.93
7,328.17

383,483.13
381,705.00
379,905.02
378,082.91
376,238.40
374,371.22
372,481.09
370,567.73
368,630.85
366,670.16
364,685.37
362,676.18
360,642.30
358,583.42
356,499.23
354,389.42
352,253.68
350,091.69
347,903.13
345,687.66
343,444.96
341,174.70
338,876.52
336,550.10
334,195.09
331,811.13
329,397.86
326,954.94
324,481.98
321,978.63
319,444.51
316,879.23
314,282.43
311,653.71
308,992.68
306,298.94
303,572.08
300,811.71
298,017.42
295,188.77
292,325.35
289,426.74
286,492.50
283,522.20
280,515.38

7,319.30
7,310.32
7,301.23
7,292.03
7,282.71
7,273.28
7,263.74
7,254.08
7,244.30
7,234.40
7,224.37
7,214.23
7,203.96
7,193.56
7,183.03
7,172.38
7,161.60
7,150.68
7,139.63
7,128.44
7,117.11
7,105.65
7,094.04
7,082.30
7,070.40
7,058.37
7,046.18
7,033.84
7,021.35
7,008.71
6,995.92
6,982.96
6,969.85
6,956.58
6,943.14
6,929.53
6,915.76
6,901.83
6,887.72
6,873.43
6,858.97
6,844.33
6,829.52
6,814.52
6,799.33

277,471.61
274,390.42
271,271.36
268,113.96
264,917.75
261,682.25
258,406.99
255,091.46
251,735.19
248,337.66
244,898.36
241,416.80
237,892.43
234,324.75
230,713.22
227,057.29
223,356.43
219,610.07
215,817.67
211,978.65
208,092.45
204,158.47
200,176.15
196,144.87
192,064.04
187,933.05
183,751.28
179,518.12
175,232.92
170,895.04
166,503.85
162,058.69
157,558.88
153,003.77
148,392.66
143,724.88
138,999.72
134,216.48
129,374.45
124,472.90
119,511.10
114,488.32
109,403.79
104,256.77
99,046.48

6,783.96
6,768.40
6,752.65
6,736.71
6,720.57
6,704.23
6,687.69
6,670.95
6,654.00
6,636.84
6,619.48
6,601.90
6,584.10
6,566.08
6,547.84
6,529.38
6,510.69

93,772.15
88,432.99
83,028.20
77,556.98
72,018.51
66,411.96
60,736.50
54,991.28
49,175.43
43,288.11
37,328.41
31,295.46
25,188.36
19,006.19
12,748.03
6,412.95
0.00

Cuota
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
39
40
41
42
43

Capital Inicio
Pago Capital
Pago Intereses
Cuota Pura
500,000.00
1,216.45
2,083.33
3,299.78
513,747.06
1,249.89
2,140.61
3,390.50
527,872.09
1,284.26
2,199.47
3,483.72
542,385.47
1,319.56
2,259.94
3,579.50
557,297.88
1,355.84
2,322.07
3,677.92
572,620.29
1,393.12
2,385.92
3,779.04
588,363.99
1,431.43
2,451.52
3,882.94
604,540.54
1,470.78
2,518.92
3,989.70
621,161.85
1,511.22
2,588.17
4,099.39
638,240.15
1,552.77
2,659.33
4,212.10
655,788.00
1,595.46
2,732.45
4,327.91
673,818.32
1,639.33
2,807.58
4,446.90
692,344.36
1,684.40
2,884.77
4,569.17
704,473.16
1,713.91
2,935.30
4,649.21
716,814.44
1,743.93
2,986.73
4,730.66
729,371.92
1,774.48
3,039.05
4,813.53
742,149.39
1,805.57
3,092.29
4,897.86
755,150.70
1,837.20
3,146.46
4,983.66
768,379.77
1,869.38
3,201.58
5,070.97
781,840.59
1,902.13
3,257.67
5,159.80
795,537.23
1,935.46
3,314.74
5,250.19
809,473.81
1,969.36
3,372.81
5,342.17
823,654.53
2,003.86
3,431.89
5,435.76
838,083.69
2,038.97
3,492.02
5,530.98
852,765.62
2,074.69
3,553.19
5,627.88
859,197.84
2,090.33
3,579.99
5,670.33
865,678.58
2,106.10
3,606.99
5,713.10
872,208.20
2,121.99
3,634.20
5,756.19
878,787.08
2,137.99
3,661.61
5,799.61
885,415.58
2,154.12
3,689.23
5,843.35
892,094.07
2,170.37
3,717.06
5,887.43
898,822.94
2,186.74
3,745.10
5,931.83
905,602.56
2,203.23
3,773.34
5,976.58
912,433.33
2,219.85
3,801.81
6,021.66
919,315.61
2,236.59
3,830.48
6,067.08
926,249.81
2,253.46
3,859.37
6,112.84
928,616.32
2,259.22
3,869.23
6,128.46
930,988.89
2,264.99
3,879.12
6,144.11
933,367.51
2,270.78
3,889.03
6,159.81
935,752.21
2,276.58
3,898.97
6,175.55
938,143.01
2,282.40
3,908.93
6,191.33
940,539.91
2,288.23
3,918.92
6,207.15
942,942.94
2,294.08
3,928.93
6,223.01

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
78
79
80
81
82
83
84
85
86
87
88

945,352.11
947,767.43
950,188.92
952,616.60
955,050.49
957,490.59
959,936.92
962,389.51
964,848.36
967,313.50
969,784.93
972,262.68
974,746.75
977,237.18
979,733.96
982,237.13
984,746.69
987,262.67
989,785.07
992,313.91
994,849.22
997,391.01
999,939.28
1,002,494.07
1,005,055.39
1,007,623.25
1,010,197.67
1,012,778.67
1,015,366.27
1,017,960.47
1,020,561.30
1,023,168.78
1,025,782.92
1,028,403.74
1,031,031.26
1,033,665.48
1,036,306.44
1,038,954.15
1,041,608.62
1,044,269.87
1,046,937.92
1,049,612.79
1,052,294.49
1,054,983.05
1,057,678.47

2,299.94
2,305.81
2,311.71
2,317.61
2,323.53
2,329.47
2,335.42
2,341.39
2,347.37
2,353.37
2,359.38
2,365.41
2,371.45
2,377.51
2,383.59
2,389.68
2,395.78
2,401.90
2,408.04
2,414.19
2,420.36
2,426.54
2,432.74
2,438.96
2,445.19
2,451.44
2,457.70
2,463.98
2,470.28
2,476.59
2,482.91
2,489.26
2,495.62
2,501.99
2,508.39
2,514.80
2,521.22
2,527.66
2,534.12
2,540.59
2,547.09
2,553.59
2,560.12
2,566.66
2,573.22

3,938.97
3,949.03
3,959.12
3,969.24
3,979.38
3,989.54
3,999.74
4,009.96
4,020.20
4,030.47
4,040.77
4,051.09
4,061.44
4,071.82
4,082.22
4,092.65
4,103.11
4,113.59
4,124.10
4,134.64
4,145.21
4,155.80
4,166.41
4,177.06
4,187.73
4,198.43
4,209.16
4,219.91
4,230.69
4,241.50
4,252.34
4,263.20
4,274.10
4,285.02
4,295.96
4,306.94
4,317.94
4,328.98
4,340.04
4,351.12
4,362.24
4,373.39
4,384.56
4,395.76
4,406.99

6,238.91
6,254.85
6,270.83
6,286.85
6,302.91
6,319.01
6,335.16
6,351.34
6,367.57
6,383.84
6,400.15
6,416.50
6,432.90
6,449.33
6,465.81
6,482.33
6,498.89
6,515.50
6,532.14
6,548.83
6,565.56
6,582.34
6,599.16
6,616.02
6,632.92
6,649.87
6,666.86
6,683.89
6,700.97
6,718.09
6,735.25
6,752.46
6,769.71
6,787.01
6,804.35
6,821.73
6,839.16
6,856.64
6,874.16
6,891.72
6,909.33
6,926.98
6,944.68
6,962.42
6,980.21

89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133

1,060,380.78
1,063,090.00
1,065,806.13
1,068,529.21
1,071,259.24
1,073,996.25
1,076,740.25
1,079,491.26
1,082,249.30
1,085,014.39
1,087,786.54
1,090,565.78
1,093,352.11
1,096,145.57
1,098,946.16
1,101,753.91
1,104,568.83
1,107,390.94
1,110,220.26
1,113,056.81
1,115,900.61
1,118,751.68
1,121,610.02
1,124,475.68
1,127,348.65
1,130,228.96
1,133,116.64
1,136,011.69
1,138,914.13
1,141,824.00
1,144,741.29
1,147,666.04
1,150,598.27
1,153,537.98
1,156,485.21
1,159,439.96
1,162,402.27
1,165,372.14
1,168,349.61
1,171,334.67
1,174,327.37
1,177,327.71
1,180,335.72
1,183,351.41
1,186,374.81

2,579.79
2,586.38
2,592.99
2,599.61
2,606.26
2,612.92
2,619.59
2,626.28
2,632.99
2,639.72
2,646.47
2,653.23
2,660.01
2,666.80
2,673.62
2,680.45
2,687.30
2,694.16
2,701.04
2,707.95
2,714.86
2,721.80
2,728.75
2,735.73
2,742.72
2,749.72
2,756.75
2,763.79
2,770.85
2,777.93
2,785.03
2,792.15
2,799.28
2,806.43
2,813.60
2,820.79
2,828.00
2,835.22
2,842.47
2,849.73
2,857.01
2,864.31
2,871.63
2,878.96
2,886.32

4,418.25
4,429.54
4,440.86
4,452.21
4,463.58
4,474.98
4,486.42
4,497.88
4,509.37
4,520.89
4,532.44
4,544.02
4,555.63
4,567.27
4,578.94
4,590.64
4,602.37
4,614.13
4,625.92
4,637.74
4,649.59
4,661.47
4,673.38
4,685.32
4,697.29
4,709.29
4,721.32
4,733.38
4,745.48
4,757.60
4,769.76
4,781.94
4,794.16
4,806.41
4,818.69
4,831.00
4,843.34
4,855.72
4,868.12
4,880.56
4,893.03
4,905.53
4,918.07
4,930.63
4,943.23

6,998.04
7,015.92
7,033.85
7,051.82
7,069.84
7,087.90
7,106.01
7,124.16
7,142.37
7,160.61
7,178.91
7,197.25
7,215.64
7,234.08
7,252.56
7,271.09
7,289.67
7,308.29
7,326.96
7,345.68
7,364.45
7,383.27
7,402.13
7,421.04
7,440.00
7,459.01
7,478.07
7,497.17
7,516.33
7,535.53
7,554.79
7,574.09
7,593.44
7,612.84
7,632.29
7,651.79
7,671.34
7,690.94
7,710.59
7,730.29
7,750.04
7,769.84
7,789.69
7,809.60
7,829.55

134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178

1,189,405.93
1,192,444.80
1,195,491.43
1,198,545.84
1,201,608.06
1,204,678.10
1,207,755.99
1,210,841.74
1,213,935.37
1,217,036.91
1,220,146.37
1,223,263.78
1,226,389.15
1,229,522.51
1,232,663.87
1,235,813.26
1,238,970.69
1,242,136.19
1,245,309.78
1,248,491.48
1,251,681.31
1,254,879.29
1,258,085.43
1,261,299.77
1,264,522.32
1,267,753.11
1,270,992.15
1,274,239.46
1,277,495.07
1,280,759.00
1,284,031.27
1,287,311.90
1,290,600.91
1,293,898.33
1,297,204.16
1,300,518.45
1,303,841.20
1,307,172.44
1,310,512.20
1,313,860.48
1,317,217.33
1,320,582.74
1,323,956.76
1,327,339.40
1,330,730.67

2,893.69
2,901.09
2,908.50
2,915.93
2,923.38
2,930.85
2,938.34
2,945.85
2,953.37
2,960.92
2,968.48
2,976.07
2,983.67
2,991.29
2,998.94
3,006.60
3,014.28
3,021.98
3,029.70
3,037.44
3,045.20
3,052.98
3,060.78
3,068.60
3,076.44
3,084.30
3,092.19
3,100.09
3,108.01
3,115.95
3,123.91
3,131.89
3,139.89
3,147.91
3,155.96
3,164.02
3,172.10
3,180.21
3,188.33
3,196.48
3,204.65
3,212.83
3,221.04
3,229.27
3,237.52

4,955.86
4,968.52
4,981.21
4,993.94
5,006.70
5,019.49
5,032.32
5,045.17
5,058.06
5,070.99
5,083.94
5,096.93
5,109.95
5,123.01
5,136.10
5,149.22
5,162.38
5,175.57
5,188.79
5,202.05
5,215.34
5,228.66
5,242.02
5,255.42
5,268.84
5,282.30
5,295.80
5,309.33
5,322.90
5,336.50
5,350.13
5,363.80
5,377.50
5,391.24
5,405.02
5,418.83
5,432.67
5,446.55
5,460.47
5,474.42
5,488.41
5,502.43
5,516.49
5,530.58
5,544.71

7,849.55
7,869.61
7,889.71
7,909.87
7,930.08
7,950.34
7,970.65
7,991.02
8,011.44
8,031.90
8,052.43
8,073.00
8,093.63
8,114.30
8,135.04
8,155.82
8,176.66
8,197.55
8,218.49
8,239.49
8,260.54
8,281.65
8,302.81
8,324.02
8,345.29
8,366.61
8,387.99
8,409.42
8,430.90
8,452.44
8,474.04
8,495.69
8,517.39
8,539.16
8,560.97
8,582.85
8,604.77
8,626.76
8,648.80
8,670.90
8,693.05
8,715.26
8,737.53
8,759.85
8,782.23

179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223

1,334,130.62
1,337,539.25
1,340,956.59
1,344,382.66
1,347,817.48
1,351,261.08
1,354,713.48
1,358,174.70
1,361,644.76
1,365,123.68
1,368,611.50
1,372,108.23
1,375,613.89
1,379,128.50
1,382,652.10
1,386,184.70
1,389,726.33
1,393,277.00
1,396,836.75
1,400,405.59
1,403,983.55
1,407,570.65
1,411,166.91
1,414,772.37
1,418,387.03
1,422,010.93
1,425,644.09
1,429,286.53
1,432,938.28
1,436,599.36
1,440,269.79
1,443,949.60
1,447,638.81
1,451,337.45
1,455,045.54
1,458,763.10
1,462,490.16
1,466,226.74
1,469,972.87
1,473,728.57
1,477,493.86
1,481,268.78
1,485,053.34
1,488,847.57
1,492,651.49

3,245.79
3,254.09
3,262.40
3,270.74
3,279.09
3,287.47
3,295.87
3,304.29
3,312.73
3,321.20
3,329.68
3,338.19
3,346.72
3,355.27
3,363.84
3,372.44
3,381.05
3,389.69
3,398.35
3,407.03
3,415.74
3,424.47
3,433.21
3,441.99
3,450.78
3,459.60
3,468.44
3,477.30
3,486.18
3,495.09
3,504.02
3,512.97
3,521.95
3,530.95
3,539.97
3,549.01
3,558.08
3,567.17
3,576.28
3,585.42
3,594.58
3,603.77
3,612.97
3,622.20
3,631.46

5,558.88
5,573.08
5,587.32
5,601.59
5,615.91
5,630.25
5,644.64
5,659.06
5,673.52
5,688.02
5,702.55
5,717.12
5,731.72
5,746.37
5,761.05
5,775.77
5,790.53
5,805.32
5,820.15
5,835.02
5,849.93
5,864.88
5,879.86
5,894.88
5,909.95
5,925.05
5,940.18
5,955.36
5,970.58
5,985.83
6,001.12
6,016.46
6,031.83
6,047.24
6,062.69
6,078.18
6,093.71
6,109.28
6,124.89
6,140.54
6,156.22
6,171.95
6,187.72
6,203.53
6,219.38

8,804.67
8,827.17
8,849.72
8,872.33
8,895.00
8,917.73
8,940.51
8,963.35
8,986.25
9,009.21
9,032.23
9,055.31
9,078.44
9,101.64
9,124.89
9,148.21
9,171.58
9,195.01
9,218.50
9,242.06
9,265.67
9,289.34
9,313.08
9,336.87
9,360.73
9,384.64
9,408.62
9,432.66
9,456.76
9,480.92
9,505.14
9,529.43
9,553.78
9,578.18
9,602.66
9,627.19
9,651.79
9,676.45
9,701.17
9,725.96
9,750.81
9,775.72
9,800.69
9,825.73
9,850.84

224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

1,496,465.13
1,500,288.52
1,504,121.67
1,507,964.62
1,511,817.39
1,515,680.00
1,519,552.48
1,523,434.85
1,527,327.14
1,531,229.38
1,535,141.58
1,539,063.79
1,542,996.01
1,546,938.28
1,550,890.62
1,554,853.06
1,558,825.63

3,640.74
3,650.04
3,659.36
3,668.71
3,678.09
3,687.48
3,696.91
3,706.35
3,715.82
3,725.31
3,734.83
3,744.37
3,753.94
3,763.53
3,773.15
3,782.79
3,792.45
669,149.79

6,235.27
6,251.20
6,267.17
6,283.19
6,299.24
6,315.33
6,331.47
6,347.65
6,363.86
6,380.12
6,396.42
6,412.77
6,429.15
6,445.58
6,462.04
6,478.55
6,495.11
1,146,012.89

9,876.01
9,901.24
9,926.54
9,951.90
9,977.33
10,002.82
10,028.37
10,054.00
10,079.68
10,105.44
10,131.25
10,157.14
10,183.09
10,209.11
10,235.19
10,261.34
10,287.56

Seguro
Cuota Total Capital Fin
Inflacin
Ajuste Capital
1,475.00
4,774.78
498,783.55
3.0%
513,747.06
1,515.55
4,906.06
512,497.17
3.0%
527,872.09
1,557.22
5,040.94
526,587.83
3.0%
542,385.47
1,600.04
5,179.54
541,065.90
3.0%
557,297.88
1,644.03
5,321.95
555,942.03
3.0%
572,620.29
1,689.23
5,468.27
571,227.17
3.0%
588,363.99
1,735.67
5,618.62
586,932.56
3.0%
604,540.54
1,783.39
5,773.09
603,069.76
3.0%
621,161.85
1,832.43
5,931.82
619,650.63
3.0%
638,240.15
1,882.81
6,094.91
636,687.38
3.0%
655,788.00
1,934.57
6,262.49
654,192.54
3.0%
673,818.32
1,987.76
6,434.67
672,178.99
3.0%
692,344.36
2,042.42
6,611.58
690,659.96
2.0%
704,473.16
2,078.20
6,727.41
702,759.26
2.0%
716,814.44
2,114.60
6,845.26
715,070.51
2.0%
729,371.92
2,151.65
6,965.18
727,597.44
2.0%
742,149.39
2,189.34
7,087.20
740,343.82
2.0%
755,150.70
2,227.69
7,211.35
753,313.50
2.0%
768,379.77
2,266.72
7,337.69
766,510.38
2.0%
781,840.59
2,306.43
7,466.23
779,938.46
2.0%
795,537.23
2,346.83
7,597.03
793,601.77
2.0%
809,473.81
2,387.95
7,730.12
807,504.45
2.0%
823,654.53
2,429.78
7,865.54
821,650.67
2.0%
838,083.69
2,472.35
8,003.33
836,044.72
2.0%
852,765.62
2,515.66
8,143.53
850,690.93
1.0%
859,197.84
2,534.63
8,204.96
857,107.50
1.0%
865,678.58
2,553.75
8,266.85
863,572.48
1.0%
872,208.20
2,573.01
8,329.20
870,086.22
1.0%
878,787.08
2,592.42
8,392.03
876,649.08
1.0%
885,415.58
2,611.98
8,455.33
883,261.46
1.0%
892,094.07
2,631.68
8,519.10
889,923.70
1.0%
898,822.94
2,651.53
8,583.36
896,636.20
1.0%
905,602.56
2,671.53
8,648.10
903,399.33
1.0%
912,433.33
2,691.68
8,713.33
910,213.48
1.0%
919,315.61
2,711.98
8,779.06
917,079.02
1.0%
926,249.81
2,732.44
8,845.28
923,996.34
0.5%
928,616.32
2,739.42
8,867.87
926,357.10
0.5%
930,988.89
2,746.42
8,890.53
928,723.89
0.5%
933,367.51
2,753.43
8,913.25
931,096.73
0.5%
935,752.21
2,760.47
8,936.02
933,475.63
0.5%
938,143.01
2,767.52
8,958.85
935,860.61
0.5%
940,539.91
2,774.59
8,981.74
938,251.68
0.5%
942,942.94
2,781.68
9,004.69
940,648.86
0.5%
945,352.11

2,788.79
2,795.91
2,803.06
2,810.22
2,817.40
2,824.60
2,831.81
2,839.05
2,846.30
2,853.57
2,860.87
2,868.17
2,875.50
2,882.85
2,890.22
2,897.60
2,905.00
2,912.42
2,919.87
2,927.33
2,934.81
2,942.30
2,949.82
2,957.36
2,964.91
2,972.49
2,980.08
2,987.70
2,995.33
3,002.98
3,010.66
3,018.35
3,026.06
3,033.79
3,041.54
3,049.31
3,057.10
3,064.91
3,072.75
3,080.60
3,088.47
3,096.36
3,104.27
3,112.20
3,120.15

9,027.69
9,050.76
9,073.88
9,097.07
9,120.31
9,143.61
9,166.97
9,190.39
9,213.87
9,237.42
9,261.02
9,284.68
9,308.40
9,332.18
9,356.03
9,379.93
9,403.90
9,427.92
9,452.01
9,476.16
9,500.37
9,524.64
9,548.98
9,573.37
9,597.83
9,622.36
9,646.94
9,671.59
9,696.30
9,721.07
9,745.91
9,770.81
9,795.77
9,820.80
9,845.89
9,871.05
9,896.27
9,921.55
9,946.90
9,972.32
9,997.79
10,023.34
10,048.95
10,074.62
10,100.36

943,052.17
945,461.62
947,877.22
950,298.99
952,726.95
955,161.12
957,601.50
960,048.12
962,500.99
964,960.13
967,425.55
969,897.27
972,375.30
974,859.67
977,350.38
979,847.45
982,350.91
984,860.76
987,377.03
989,899.72
992,428.86
994,964.46
997,506.54
1,000,055.12
1,002,610.20
1,005,171.82
1,007,739.97
1,010,314.69
1,012,895.99
1,015,483.89
1,018,078.39
1,020,679.52
1,023,287.30
1,025,901.75
1,028,522.87
1,031,150.69
1,033,785.22
1,036,426.49
1,039,074.50
1,041,729.28
1,044,390.84
1,047,059.20
1,049,734.38
1,052,416.39
1,055,105.26

0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%

947,767.43
950,188.92
952,616.60
955,050.49
957,490.59
959,936.92
962,389.51
964,848.36
967,313.50
969,784.93
972,262.68
974,746.75
977,237.18
979,733.96
982,237.13
984,746.69
987,262.67
989,785.07
992,313.91
994,849.22
997,391.01
999,939.28
1,002,494.07
1,005,055.39
1,007,623.25
1,010,197.67
1,012,778.67
1,015,366.27
1,017,960.47
1,020,561.30
1,023,168.78
1,025,782.92
1,028,403.74
1,031,031.26
1,033,665.48
1,036,306.44
1,038,954.15
1,041,608.62
1,044,269.87
1,046,937.92
1,049,612.79
1,052,294.49
1,054,983.05
1,057,678.47
1,060,380.78

3,128.12
3,136.12
3,144.13
3,152.16
3,160.21
3,168.29
3,176.38
3,184.50
3,192.64
3,200.79
3,208.97
3,217.17
3,225.39
3,233.63
3,241.89
3,250.17
3,258.48
3,266.80
3,275.15
3,283.52
3,291.91
3,300.32
3,308.75
3,317.20
3,325.68
3,334.18
3,342.69
3,351.23
3,359.80
3,368.38
3,376.99
3,385.61
3,394.26
3,402.94
3,411.63
3,420.35
3,429.09
3,437.85
3,446.63
3,455.44
3,464.27
3,473.12
3,481.99
3,490.89
3,499.81

10,126.17
10,152.04
10,177.98
10,203.98
10,230.05
10,256.19
10,282.39
10,308.66
10,335.00
10,361.41
10,387.88
10,414.42
10,441.03
10,467.71
10,494.45
10,521.26
10,548.14
10,575.09
10,602.11
10,629.20
10,656.36
10,683.58
10,710.88
10,738.25
10,765.68
10,793.19
10,820.76
10,848.41
10,876.13
10,903.91
10,931.77
10,959.70
10,987.70
11,015.78
11,043.92
11,072.14
11,100.43
11,128.79
11,157.22
11,185.73
11,214.31
11,242.96
11,271.68
11,300.48
11,329.35

1,057,800.99
1,060,503.61
1,063,213.14
1,065,929.59
1,068,652.99
1,071,383.33
1,074,120.66
1,076,864.98
1,079,616.31
1,082,374.67
1,085,140.08
1,087,912.55
1,090,692.11
1,093,478.77
1,096,272.54
1,099,073.46
1,101,881.53
1,104,696.78
1,107,519.22
1,110,348.87
1,113,185.75
1,116,029.88
1,118,881.27
1,121,739.95
1,124,605.93
1,127,479.24
1,130,359.89
1,133,247.89
1,136,143.28
1,139,046.06
1,141,956.26
1,144,873.90
1,147,798.99
1,150,731.55
1,153,671.61
1,156,619.17
1,159,574.27
1,162,536.92
1,165,507.14
1,168,484.94
1,171,470.36
1,174,463.40
1,177,464.09
1,180,472.45
1,183,488.49

0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%

1,063,090.00
1,065,806.13
1,068,529.21
1,071,259.24
1,073,996.25
1,076,740.25
1,079,491.26
1,082,249.30
1,085,014.39
1,087,786.54
1,090,565.78
1,093,352.11
1,096,145.57
1,098,946.16
1,101,753.91
1,104,568.83
1,107,390.94
1,110,220.26
1,113,056.81
1,115,900.61
1,118,751.68
1,121,610.02
1,124,475.68
1,127,348.65
1,130,228.96
1,133,116.64
1,136,011.69
1,138,914.13
1,141,824.00
1,144,741.29
1,147,666.04
1,150,598.27
1,153,537.98
1,156,485.21
1,159,439.96
1,162,402.27
1,165,372.14
1,168,349.61
1,171,334.67
1,174,327.37
1,177,327.71
1,180,335.72
1,183,351.41
1,186,374.81
1,189,405.93

3,508.75
3,517.71
3,526.70
3,535.71
3,544.74
3,553.80
3,562.88
3,571.98
3,581.11
3,590.26
3,599.43
3,608.63
3,617.85
3,627.09
3,636.36
3,645.65
3,654.96
3,664.30
3,673.66
3,683.05
3,692.46
3,701.89
3,711.35
3,720.83
3,730.34
3,739.87
3,749.43
3,759.01
3,768.61
3,778.24
3,787.89
3,797.57
3,807.27
3,817.00
3,826.75
3,836.53
3,846.33
3,856.16
3,866.01
3,875.89
3,885.79
3,895.72
3,905.67
3,915.65
3,925.66

11,358.30
11,387.32
11,416.41
11,445.58
11,474.83
11,504.14
11,533.54
11,563.00
11,592.55
11,622.16
11,651.86
11,681.63
11,711.47
11,741.40
11,771.39
11,801.47
11,831.62
11,861.85
11,892.16
11,922.54
11,953.00
11,983.54
12,014.16
12,044.85
12,075.63
12,106.48
12,137.41
12,168.42
12,199.51
12,230.68
12,261.93
12,293.26
12,324.67
12,356.16
12,387.73
12,419.38
12,451.11
12,482.92
12,514.81
12,546.79
12,578.84
12,610.98
12,643.20
12,675.50
12,707.89

1,186,512.24
1,189,543.71
1,192,582.93
1,195,629.91
1,198,684.68
1,201,747.25
1,204,817.65
1,207,895.89
1,210,982.00
1,214,075.99
1,217,177.89
1,220,287.71
1,223,405.48
1,226,531.21
1,229,664.93
1,232,806.66
1,235,956.41
1,239,114.21
1,242,280.08
1,245,454.04
1,248,636.10
1,251,826.30
1,255,024.65
1,258,231.17
1,261,445.88
1,264,668.80
1,267,899.96
1,271,139.38
1,274,387.07
1,277,643.06
1,280,907.36
1,284,180.01
1,287,461.02
1,290,750.41
1,294,048.21
1,297,354.43
1,300,669.10
1,303,992.24
1,307,323.86
1,310,664.01
1,314,012.68
1,317,369.91
1,320,735.72
1,324,110.12
1,327,493.15

0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%

1,192,444.80
1,195,491.43
1,198,545.84
1,201,608.06
1,204,678.10
1,207,755.99
1,210,841.74
1,213,935.37
1,217,036.91
1,220,146.37
1,223,263.78
1,226,389.15
1,229,522.51
1,232,663.87
1,235,813.26
1,238,970.69
1,242,136.19
1,245,309.78
1,248,491.48
1,251,681.31
1,254,879.29
1,258,085.43
1,261,299.77
1,264,522.32
1,267,753.11
1,270,992.15
1,274,239.46
1,277,495.07
1,280,759.00
1,284,031.27
1,287,311.90
1,290,600.91
1,293,898.33
1,297,204.16
1,300,518.45
1,303,841.20
1,307,172.44
1,310,512.20
1,313,860.48
1,317,217.33
1,320,582.74
1,323,956.76
1,327,339.40
1,330,730.67
1,334,130.62

3,935.69
3,945.74
3,955.82
3,965.93
3,976.06
3,986.22
3,996.40
4,006.62
4,016.85
4,027.11
4,037.40
4,047.72
4,058.06
4,068.43
4,078.82
4,089.24
4,099.69
4,110.17
4,120.67
4,131.20
4,141.75
4,152.33
4,162.94
4,173.58
4,184.24
4,194.93
4,205.65
4,216.40
4,227.17
4,237.97
4,248.80
4,259.65
4,270.53
4,281.45
4,292.38
4,303.35
4,314.35
4,325.37
4,336.42
4,347.50
4,358.61
4,369.74
4,380.91
4,392.10
4,403.32

12,740.36
12,772.91
12,805.54
12,838.26
12,871.06
12,903.95
12,936.91
12,969.97
13,003.10
13,036.33
13,069.63
13,103.03
13,136.50
13,170.07
13,203.72
13,237.45
13,271.27
13,305.18
13,339.17
13,373.25
13,407.42
13,441.68
13,476.02
13,510.45
13,544.97
13,579.58
13,614.27
13,649.05
13,683.93
13,718.89
13,753.94
13,789.08
13,824.31
13,859.63
13,895.04
13,930.54
13,966.13
14,001.82
14,037.59
14,073.46
14,109.41
14,145.46
14,181.60
14,217.84
14,254.16

1,330,884.82
1,334,285.16
1,337,694.19
1,341,111.92
1,344,538.39
1,347,973.61
1,351,417.61
1,354,870.40
1,358,332.02
1,361,802.49
1,365,281.82
1,368,770.04
1,372,267.17
1,375,773.24
1,379,288.26
1,382,812.27
1,386,345.28
1,389,887.31
1,393,438.40
1,396,998.55
1,400,567.81
1,404,146.18
1,407,733.70
1,411,330.38
1,414,936.25
1,418,551.34
1,422,175.66
1,425,809.24
1,429,452.10
1,433,104.27
1,436,765.77
1,440,436.63
1,444,116.87
1,447,806.51
1,451,505.57
1,455,214.09
1,458,932.08
1,462,659.57
1,466,396.59
1,470,143.15
1,473,899.28
1,477,665.01
1,481,440.37
1,485,225.36
1,489,020.03

0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%

1,337,539.25
1,340,956.59
1,344,382.66
1,347,817.48
1,351,261.08
1,354,713.48
1,358,174.70
1,361,644.76
1,365,123.68
1,368,611.50
1,372,108.23
1,375,613.89
1,379,128.50
1,382,652.10
1,386,184.70
1,389,726.33
1,393,277.00
1,396,836.75
1,400,405.59
1,403,983.55
1,407,570.65
1,411,166.91
1,414,772.37
1,418,387.03
1,422,010.93
1,425,644.09
1,429,286.53
1,432,938.28
1,436,599.36
1,440,269.79
1,443,949.60
1,447,638.81
1,451,337.45
1,455,045.54
1,458,763.10
1,462,490.16
1,466,226.74
1,469,972.87
1,473,728.57
1,477,493.86
1,481,268.78
1,485,053.34
1,488,847.57
1,492,651.49
1,496,465.13

4,414.57
4,425.85
4,437.16
4,448.50
4,459.86
4,471.26
4,482.68
4,494.13
4,505.62
4,517.13
4,528.67
4,540.24
4,551.84
4,563.47
4,575.13
4,586.82
4,598.54
811,377.13

14,290.58
14,327.09
14,363.70
14,400.39
14,437.19
14,474.07
14,511.05
14,548.13
14,585.30
14,622.56
14,659.92
14,697.38
14,734.93
14,772.58
14,810.32
14,848.16
14,886.09

1,492,824.40
1,496,638.48
1,500,462.31
1,504,295.91
1,508,139.30
1,511,992.51
1,515,855.57
1,519,728.50
1,523,611.32
1,527,504.06
1,531,406.75
1,535,319.41
1,539,242.07
1,543,174.75
1,547,117.47
1,551,070.27
1,555,033.17

0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%

1,500,288.52
1,504,121.67
1,507,964.62
1,511,817.39
1,515,680.00
1,519,552.48
1,523,434.85
1,527,327.14
1,531,229.38
1,535,141.58
1,539,063.79
1,542,996.01
1,546,938.28
1,550,890.62
1,554,853.06
1,558,825.63
1,562,808.34

Ingreso Requerido

15,915.93