UNIDAD II.

CAPITALIZACION DE INTERESES
ABONOS CONSTANTES
CREDITO (0)
1,000,000.00
TASA
1.17%
MESES
12
MES

SDO INICIAL
0
1 1,000,000.00
2 916,666.67
3 833,333.33
4 750,000.00
5 666,666.67
6 583,333.33
7 500,000.00
8 416,666.67
9 333,333.33
10 250,000.00
11 166,666.67
12
83,333.33

ABONO 1-12
INTERESES ABONO
11,700.00
10,725.00
9,750.00
8,775.00
7,800.00
6,825.00
5,850.00
4,875.00
3,900.00
2,925.00
1,950.00
975.00

###
###
###
###
###
###
###
###
###
###
###
###

###

PAGO

SDO FINAL
1,000,000.00
### 916,666.67
### 833,333.33
### 750,000.00
### 666,666.67
### 583,333.33
### 500,000.00
### 416,666.67
### 333,333.33
### 250,000.00
### 166,666.67
###
83,333.33
###
-

CREDITO (0) 500,000.00

TASA
1.17%
MESES
12
P. DE GRACIA
2
MES

FUTURO (2)
511,768.45
ABONO 3-1251,176.84

SDO INICIAL INTERESESABONO

0
1
2
3
4
5
6
7
8
9
10
11
12

500,000.00
505,850.00
511,768.45
460,591.60
409,414.76
358,237.91
307,061.07
255,884.22
204,707.38
153,530.53
102,353.69
51,176.84

5,850.00 5,850.00
5,918.45 5,918.45
5,987.69
###
5,388.92
###
4,790.15
###
4,191.38
###
3,592.61
###
2,993.85
###
2,395.08
###
1,796.31
###
1,197.54
###
598.77
###

PAGO
57,164.54
56,565.77
55,967.00
55,368.23
54,769.46
54,170.69
53,571.92
52,973.15
52,374.38
51,775.61

SDO FINAL
500,000.00
505,850.00
511,768.45
460,591.60
409,414.76
358,237.91
307,061.07
255,884.22
204,707.38
153,530.53
102,353.69
51,176.84
0.00

UNA FORMA DE TRABAJAR EL ABONO CONSTANTE (NO PARA PAGO CON

CALCULAR EL ABONO CONSTANTE, COMO SI LA TASA FUESE
1
2

calcular el abono contastnte con la aplicacin de la interpolacion

(X) ABONO = ABONO MIN + (ABONO MAX - ABONO MIN) *SDO MN / (SD
1,200,000.00

3
ABONO=?
6

800,000.00
0

500,000.00

ABONO
MINIMO
CERO
MAXIMO

130000
152405.21
160000

1 CREDITO (EN CERO)

2 CREDITO (EN UNO)
TASA
MESES
P. DE GRACIA
MESES

SDO INICIAL
0
1
2
3
4
5
6
7
8
9
10
11
12

###
###
###
###
###
###
$964,613.95
$812,208.74
$830,889.54
$850,000.00
$100,000.00
$50,000.00

SDO FINAL
117238.52
$0.00
-39740.83
$1,200,000.00
$800,000.00
2.30%
12
2
INTERESES
$27,600.00
$46,634.80
$47,707.40
$44,202.08
$40,696.76
$37,191.44
$22,186.12
$18,680.80
$19,110.46
$19,550.00
$2,300.00
$1,150.00

$1,200,000.00 ABONO EXT (6)

$800,000.00 ABONO EXT (10)
$2,000,000.00 ABONO (10-12)
ABONO (3-7)
ABONO
-$27,600.00
-$46,634.80
$152,405.21
$152,405.21
$152,405.21
$652,405.21
$152,405.21
-$18,680.80
-$19,110.46
$750,000.00
$50,000.00
$50,000.00

PAGO
$0.00
$0.00
$200,112.61
$196,607.29
$193,101.97
$689,596.65
$174,591.33
$0.00
$0.00
$769,550.00
$52,300.00
$51,150.00

PARA PAGO CONSTANTE)

LA TASA FUESE = 0% (NO IMPORTA EL VALOR DEL DINERO A TRAVES DEL TIEM

MIN) *SDO MN / (SDO MIN - SDO MAX)

10
ABONO=
10
700,000.00

$500,000.00
$700,000.00
$50,000.00
$152,405.21
$130,000.00
SDO FINAL
###
###
###
###
###
###
$964,613.95
$812,208.74
$830,889.54
$850,000.00
$100,000.00
$50,000.00
$0.00

12
50,000.00

$500,000.00
$700,000.00
$150,000.00
$1,350,000.00

TRAVES DEL TIEMPO)

1o CREDITO (0)
2o CREDITO (1)
3o CREDITO (5)
TASA
MESES

###
###
###

### P-GRACIA
1
### ABONO EXT (7)
$7,000,000.00
### ABONO EXT (12) $5,000,000.00
### ABONO (2-6)
$2,000,000.00

1.53%
12

ABONO (8-10)

$4,435,333.33

(X) ABONO = ABONO MIN + (ABONO MAX - ABONO MIN) *SDO MN / (SDO MIN - SDO
ABONO

SDO FINAL
### $306,000.00
###
$0.00
###
###
SDO INICIAL INTERESES ABONO

MINIMO
CERO
MAXIMO
MESES
0
1
2
3
4
5
6
7
8
9
10
11
12

###
###
###
###
###
###
###
###
###
###
###
###

$306,000.00
$463,681.80
$433,081.80
$402,481.80
$371,881.80
$417,781.80
$387,181.80
$280,081.80
$212,221.20
$144,360.60
$76,500.00
$76,500.00

PAGO

-$306,000.00
0
$2,000,000.00 $2,463,681.80
$2,000,000.00 $2,433,081.80
$2,000,000.00 $2,402,481.80
$2,000,000.00 $2,371,881.80
$2,000,000.00 $2,417,781.80
$7,000,000.00 $7,387,181.80
$4,435,333.33 $4,715,415.13
$4,435,333.33 $4,647,554.53
$4,435,333.33 $4,579,693.93
$0.00
$76,500.00
$5,000,000.00 $5,076,500.00

###
###
###
###

*SDO MN / (SDO MIN - SDO MAX)

SDO FINAL
###
###
###
###
###
###
###
###
###
###
###
###
$0.00

1
2

CALCULAR ABONO CONSTANTE COMO SI LA TASA FUESE = 0% (NO IMPORTA EL VA

CALCULAR ABONO CONSTANTE CON LA APLICACIN DE LA INTER-POLACION

1 CREDITO (0)
2 CREDITO (3)
3 CREDITO (12)
P-GRACIA
TASA
MESES

###
###
###
3
1.05%
24

$5,000,000.00 PAGO (4-10)

$1,700,000.00 ABONO EXT (12)
$2,000,000.00 ABONO EXT (16)
$8,700,000.00 ABONO EXT (24)
ABONO (11-14)
ABONO (16-22)

$180,000.00
$200,000.00
$500,000.00
###
$190,000.00
$673,515.64

(X) ABONO = ABONO MIN + (ABONO MAX - ABONO MIN) *SDO MN / (SDO MIN - SDO
ABONO

SDO FINAL
###
$742,322.87
###
$0.00
###
-$187,337.13
SDO INICIAL INTERESES
ABONO

MINIMO
CORRECTO
MAXIMO
MES
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

$52,500.00
$53,051.25
$53,608.29
$72,021.18
$70,887.40
$69,741.72
$68,584.00
$67,414.14
$66,231.98
$65,037.42
$63,830.31
$61,835.31
$78,740.31
$76,745.31
$74,750.31
$75,535.19
$63,213.28
$56,141.36
$49,069.45
$41,997.53
$34,925.62
$27,853.71
$20,781.79
$21,000.00

-$52,500.00
-$53,051.25
-$53,608.29
$107,978.82
$109,112.60
$110,258.28
$111,416.00
$112,585.86
$113,768.02
$114,962.58
$190,000.00
$390,000.00
$190,000.00
$190,000.00
-$74,750.31
$1,173,515.64
$673,515.64
$673,515.64
$673,515.64
$673,515.64
$673,515.64
$673,515.64
-$20,781.79
$2,000,000.00

PAGO
$0.00
$0.00
$0.00
$180,000.00
$180,000.00
$180,000.00
$180,000.00
$180,000.00
$180,000.00
$180,000.00
$253,830.31
$451,835.31
$268,740.31
$266,745.31
$0.00
###
$736,728.92
$729,657.00
$722,585.09
$715,513.17
$708,441.26
$701,369.34
$0.00
###

SE = 0% (NO IMPORTA EL VALOR DEL DINERO A TRAVES DEL TIEMPO)

E LA INTER-POLACION
$1,260,000.00
$200,000.00
$500,000.00
$2,000,000.00
$760,000.00
$4,720,000.00

DO MN / (SDO MIN - SDO MAX)

SDO FINAL
$5,000,000.00
$5,052,500.00
$5,105,551.25
$6,859,159.54
$6,751,180.71
$6,642,068.11
$6,531,809.83
$6,420,393.83
$6,307,807.96
$6,194,039.95
$6,079,077.37
$5,889,077.37
$7,499,077.37
$7,309,077.37
$7,119,077.37
$7,193,827.68
$6,020,312.04
$5,346,796.40
$4,673,280.76
$3,999,765.12
$3,326,249.49
$2,652,733.85
$1,979,218.21
$2,000,000.00
$0.00

1
2
1o CREDITO (0)
2o CREDITO (6)
3o CREDITO (10)
P-GRACIA
TASA
MESES

CALCULAR EL ABONO CONSTANTE, COMO SI LA TASA FUESE =0% (NO IMPOR

CALCULAR EL ABONO CONSTANTE CON LA APLICACIN DE LA INTER-POLACI
9,000,000.00
7,000,000.00
8,000,000.00
2
3.55%
24

9,000,000.00
7,000,000.00
8,000,000.00
24,000,000.00

PAGO (15-24)
ABONO EXT(7)
ABONO EXT(16)
ABONO EXT(24)
ABONO (3-8)

###
500,000.00
100,000.00
700,000.00
300,000.00

ABONO (11-14)
###
(X)ABONO = ABONO MIN + (ABONO MAX - ABONO MIN) * SDO MIN / (SDO MIN -SDO MAX)
ABONO
SDO FINAL
MINIMO
1,475,000.00
6,316,995.40
CORRECTO
2,589,165.07
$0.00
MAXIMO
3,000,000.00
2,329,315.89
MESES
SDO INICIAL
INTERESES
ABONO
PAGOS
0
1
$9,000,000.00
$319,500.00 -$319,500.00
$0.00
2
$9,319,500.00
$330,842.25 -$330,842.25
$0.00
3
$9,650,342.25
$342,587.15 $300,000.00 $642,587.15
4
$9,350,342.25
$331,937.15 $300,000.00 $631,937.15
5
$9,050,342.25
$321,287.15 $300,000.00 $621,287.15
6
$8,750,342.25
$310,637.15 $300,000.00 $610,637.15
7
$15,450,342.25
$548,487.15 $800,000.00
###
8
$14,650,342.25
$520,087.15 $300,000.00 $820,087.15
9
$14,350,342.25
$509,437.15 -$509,437.15
$0.00
10
$14,859,779.40
$527,522.17 -$527,522.17
$0.00
11
$23,387,301.57
$830,249.21 $2,589,165.07
###
12
$20,798,136.50
$738,333.85 $2,589,165.07
###
13
$18,208,971.44
$646,418.49 $2,589,165.07
###
14
$15,619,806.37
$554,503.13 $2,589,165.07
###
15
$13,030,641.31
$462,587.77 $1,037,412.23
###
16
$11,993,229.07
$425,759.63 $1,174,240.37
###
17
$10,818,988.71
$384,074.10 $1,115,925.90
###
18
$9,703,062.81
$344,458.73 $1,155,541.27
###
19
$8,547,521.54
$303,437.01 $1,196,562.99
###
20
$7,350,958.55
$260,959.03 $1,239,040.97
###
21
$6,111,917.58
$216,973.07 $1,283,026.93
###
22
$4,828,890.65
$171,425.62 $1,328,574.38
###
23
$3,500,316.27
$124,261.23 $1,375,738.77
###
24
$2,124,577.50
$75,422.50 $2,124,577.50
###

ASA FUESE =0% (NO IMPORTANDO EL VALOR DEL DINERO A TRAVEZ DEL TIEMPO )
ACIN DE LA INTER-POLACION
15,000,000.00
500,000.00
100,000.00
700,000.00
1,800,000.00
18,100,000.00

IN / (SDO MIN -SDO MAX)

SDO FINAL
$9,000,000.00
$9,319,500.00
$9,650,342.25
$9,350,342.25
$9,050,342.25
$8,750,342.25
$15,450,342.25
$14,650,342.25
$14,350,342.25
$14,859,779.40
$23,387,301.57
$20,798,136.50
$18,208,971.44
$15,619,806.37
$13,030,641.31
$11,993,229.07
$10,818,988.71
$9,703,062.81
$8,547,521.54
$7,350,958.55
$6,111,917.58
$4,828,890.65
$3,500,316.27
$2,124,577.50
$0.00

TIEMPO )

1
CALCULAR EL ABONO
2
CALCULAR EL ABONO
1o CREDITO (0) $4,000,000.00
2o CREDITO (6) $3,000,000.00

CONSTANTE, COMO SI LA TASA FUESE =0% (NO IMPORT

CONSTANTE CON LA APLICACIN DE LA INTER-POLACIO
### PAGO (11-15)
###
###
### ABONO EXT (9)
###
###
### ABONO EXT (16)
###
###
P-GRACIA
3
ABONO EXT (20)
###
###
TASA
1.90%
ABONO (4-8)
$900,000.00
###
MESES
24
ABONO (16-24) $800,000.00
###
###
CREDITO (9)
###
(X) CREDITO = CREDITO MIN + (CREDITO MAX - CREDITO MIN) * SDO MIN / (SDO MIN - SDO
CREDITO
SDO FINAL
MINIMO
$18,700,000.00
###
CORRECTO
$16,676,748.03
$0.00
MAXIMO
$16,000,000.00
###
MESES
SDO INICIAL
INTERESES ABONO
PAGO
SDO FINAL
0
###
1
$4,000,000.00 $76,000.00
-$76,000.00
$0.00
###
2
$4,076,000.00 $77,444.00
-$77,444.00
$0.00
###
3
$4,153,444.00 $78,915.44
-$78,915.44
$0.00
###
4
$4,232,359.44 $80,414.83
$900,000.00 $980,414.83
###
5
$3,332,359.44 $63,314.83
$900,000.00 $963,314.83
###
6
$2,432,359.44 $46,214.83
$900,000.00 $946,214.83
###
7
$4,532,359.44 $86,114.83
$900,000.00 $986,114.83
###
8
$3,632,359.44 $69,014.83
$900,000.00 $969,014.83
###
9
$2,732,359.44 $51,914.83 $1,948,085.17
$0.00
###
10
$19,484,274.27
###
-$370,201.21
$0.00
###
11
$19,854,475.48
### $1,422,764.97
###
###
12
$18,431,710.51
### $1,449,797.50
###
###
13
$16,981,913.01
### $1,477,343.65
###
###
14
$15,504,569.36
### $1,505,413.18
###
###
15
$13,999,156.18
### $1,534,016.03
###
###
16
$12,465,140.14
### $1,800,000.00
###
###
17
$10,665,140.14
###
$800,000.00
###
###
18
$9,865,140.14
###
$800,000.00 $987,437.66
###
19
$9,065,140.14
###
$800,000.00 $972,237.66
###
20
$8,265,140.14
### $2,800,000.00
###
###
21
$5,465,140.14
###
$800,000.00 $903,837.66
###
22
$4,665,140.14 $88,637.66
$800,000.00 $888,637.66
###
23
$3,865,140.14 $73,437.66
$800,000.00 $873,437.66
###
24
$3,065,140.14 $58,237.66
$800,000.00 $858,237.66
###
### $23,434,859.86
###
###
###
COMPROBACION:INTERESES +ABONO =

PAGO

SE =0% (NO IMPORTANDO EL VALOR DEL DINERO A TRAVEZ DEL TIEMPO )

LA INTER-POLACION

N / (SDO MIN - SDO MAX)

OJO, COMO NO EXISTE NI ABONOS NI PAGO, ENTONCES PAGO = 0

Y AL HABER ABONO EXTRA NO SE AUMENTA EL PAGO POR ESO FALTAN 2 MILLONES EN LA COM

TAN 2 MILLONES EN LA COMPROBACION

1
CALCULAR EL ABONO
2
CALCULAR EL ABONO
1o CREDITO (0) $4,000,000.00
2o CREDITO (6) $3,000,000.00
P-GRACIA
TASA
MESES

3
1.90%
24

CONSTANTE, COMO SI LA TASA FUESE =0% (NO IMPORT

CONSTANTE CON LA APLICACIN DE LA INTER-POLACIO
### PAGO (11-15) $1,800,000.00
### ABONO EXT (9) $2,000,000.00
### ABONO EXT (16)$1,000,000.00
ABONO EXT (20)$2,000,000.00
ABONO (4-8)
$900,000.00
ABONO (16-24) $800,000.00

CREDITO (9)
###
(X) CREDITO = CREDITO MIN + (CREDITO MAX - CREDITO MIN) * SDO MIN / (SDO MIN - SDO
CREDITO
SDO FINAL
MINIMO
###
###
CORRECTO
###
MAXIMO
### -$757,656.06
MESES
SDO INICIAL
INTERESES
ABONO
PAGO
0
1 $4,000,000.00 $76,000.00
-$76,000.00
0
2 $4,076,000.00 $77,444.00
-$77,444.00
0
3 $4,153,444.00 $78,915.44
-$78,915.44
0
4 $4,232,359.44 $80,414.83 $900,000.00 $980,414.83
5 $3,332,359.44 $63,314.83 $900,000.00 $963,314.83
6 $2,432,359.44 $46,214.83 $900,000.00 $946,214.83
7 $4,532,359.44 $86,114.83 $900,000.00 $986,114.83
8 $3,632,359.44 $69,014.83 $900,000.00 $969,014.83
9 $2,732,359.44 $51,914.83 $1,948,085.17
$0.00
10
### $331,759.42 -$331,759.42
$0.00
11
### $338,062.85 $1,461,937.15 $1,800,000.00
12
### $310,286.05 $1,489,713.95 $1,800,000.00
13
### $281,981.48 $1,518,018.52 $1,800,000.00
14
### $253,139.13 $1,546,860.87 $1,800,000.00
15
### $223,748.77 $1,576,251.23 $1,800,000.00
16
### $193,800.00 $1,800,000.00 $1,993,800.00
17 $8,400,000.00 $159,600.00 $800,000.00 $959,600.00
18 $7,600,000.00 $144,400.00 $800,000.00 $944,400.00
19 $6,800,000.00 $129,200.00 $800,000.00 $929,200.00
20 $6,000,000.00 $114,000.00 $2,800,000.00 $2,914,000.00
21 $3,200,000.00 $60,800.00 $800,000.00 $860,800.00
22 $2,400,000.00 $45,600.00 $800,000.00 $845,600.00
23 $1,600,000.00 $30,400.00 $800,000.00 $830,400.00
24
$800,000.00 $15,200.00 $800,000.00 $815,200.00

A TASA FUESE =0% (NO IMPORTANDO EL VALOR DEL DINERO A TRAVEZ

1
DEL TIEMPO )
LICACIN DE LA INTER-POLACION
2
$9,000,000.00
$2,000,000.00
1o CREDITO (0)
$1,000,000.00
2o CREDITO (6)
$2,000,000.00
3o CREDITO (10)
$4,500,000.00
P-GRACIA
$7,200,000.00
TASA
$25,700,000.00
MESES

N) * SDO MIN / (SDO MIN - SDO MAX)

SDO FINAL
$4,000,000.00
$4,076,000.00
$4,153,444.00
$4,232,359.44
$3,332,359.44
$2,432,359.44
$4,532,359.44
$3,632,359.44
$2,732,359.44
$17,461,022.29
$17,792,781.72
$16,330,844.57
$14,841,130.62
$13,323,112.10
$11,776,251.23
$10,200,000.00
$8,400,000.00
$7,600,000.00
$6,800,000.00
$6,000,000.00
$3,200,000.00
$2,400,000.00
$1,600,000.00
$800,000.00
$0.00

(X)ABONO = ABONO MIN + (ABONO MAX

MINIMO
CORRECTO
MAXIMO
MESES
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

CALCULAR EL ABONO CONSTANTE, COMO SI LA TASA FUESE =0% (NO IMPORTANDO EL VAL
CALCULAR EL ABONO CONSTANTE CON LA APLICACIN DE LA INTER-POLACION
9,000,000.00
7,000,000.00
8,000,000.00
2
3.55%
24

9,000,000.00
7,000,000.00
8,000,000.00
24,000,000.00

PAGO (15-24)
ABONO EXT(7)
ABONO EXT(16)
ABONO EXT(24)
ABONO (3-8)

1,500,000.00
500,000.00
100,000.00
700,000.00
300,000.00

ABONO (11-14)
2,589,165.07
NO = ABONO MIN + (ABONO MAX - ABONO MIN) * SDO MIN / (SDO MIN -SDO MAX)
ABONO
SDO FINAL
1,475,000.00
6,316,995.40
2,589,165.07
3,000,000.00
2,329,315.89
SDO INICIAL
INTERESES
ABONO
PAGOS
9,000,000.00
9,319,500.00
9,650,342.25
9,350,342.25
9,050,342.25
8,750,342.25
15,450,342.25
14,650,342.25
14,350,342.25
14,859,779.40
23,387,301.57
20,798,136.50
18,208,971.44
15,619,806.37
13,030,641.31
11,993,229.07
10,818,988.71
9,703,062.81
8,547,521.54
7,350,958.55
6,111,917.58
4,828,890.65
3,500,316.27
2,124,577.50

319,500.00
330,842.25
342,587.15
331,937.15
321,287.15
310,637.15
548,487.15
520,087.15
509,437.15
527,522.17
830,249.21
738,333.85
646,418.49
554,503.13
462,587.77
425,759.63
384,074.10
344,458.73
303,437.01
260,959.03
216,973.07
171,425.62
124,261.23
75,422.50

319,500.00
330,842.25
300,000.00
300,000.00
300,000.00
300,000.00
800,000.00
300,000.00
509,437.15
527,522.17
2,589,165.07
2,589,165.07
2,589,165.07
2,589,165.07
1,037,412.23
1,174,240.37
1,115,925.90
1,155,541.27
1,196,562.99
1,239,040.97
1,283,026.93
1,328,574.38
1,375,738.77
2,124,577.50

0
0
642,587.15
631,937.15
621,287.15
610,637.15
1,348,487.15
820,087.15
3,419,414.27
3,327,498.91
3,235,583.55
3,143,668.19
1,500,000.00
1,600,000.00
1,500,000.00
1,500,000.00
1,500,000.00
1,500,000.00
1,500,000.00
1,500,000.00
1,500,000.00
2,200,000.00

SE =0% (NO IMPORTANDO EL VALOR DEL DINERO A TRAVEZ DEL TIEMPO )

E LA INTER-POLACION
15,000,000.00
500,000.00
100,000.00
700,000.00
1,800,000.00
18,100,000.00

MIN -SDO MAX)

SDO FINAL
9,000,000.00
9,319,500.00
9,650,342.25
9,350,342.25
9,050,342.25
8,750,342.25
15,450,342.25
14,650,342.25
14,350,342.25
14,859,779.40
23,387,301.57
20,798,136.50
18,208,971.44
15,619,806.37
13,030,641.31
11,993,229.07
10,818,988.71
9,703,062.81
8,547,521.54
7,350,958.55
6,111,917.58
4,828,890.65
3,500,316.27
2,124,577.50
0.00

EXAMEN
1o CREDITO (0)

2o CREDITO (6)
3o CREDITO (12)
P-GRACIA
TASA
MESES

9,000,000
7,000,000
8,000,000

2
1.55%
24

9,000,000
7,000,000
8,000,000
24,000,000

PAGO (15-23)

500,000

ABONO EXT (7)

1,500,000
ABONO EXT (16) 1,000,000
ABONO EXT (24)
700,000
ABONO (3-8)

900,000

4,500,000
1,500,000
1,000,000
700,000
5,400,000

13,100,000

(X)ABONO = ABONO MIN + (ABONO MAX - ABONO MIN) *ABONO

SDO MIN
(11-14)
/ (SDO MIN 3,225,961
-SDO MAX)
MESES
ABONO
PAGO
SDO INICIAL INTERESES
SDO FINAL

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

9,000,000
9,139,500
9,281,162
8,381,162
7,481,162
6,581,162
12,681,162
10,281,162
9,381,162
9,526,570
9,674,232
6,448,271
11,222,310
7,996,350
4,770,389
4,344,330
3,911,667
3,472,298
3,026,118
2,573,023
2,112,905
1,645,655
1,171,163
689,316

139,500.00
141,662.25
143,858.01
129,908.01
115,958.01
102,008.01
196,558.01
159,358.01
145,408.01
147,661.84
149,950.60
99,948.20
173,945.81
123,943.42
73,941.02
67,337.11
60,630.83
53,820.61
46,904.83
39,881.86
32,750.03
25,507.65
18,153.02
10,684.39
2,399,279.58

139,500.00
0
141,662.25
0
900,000.00 1,043,858.01
900,000.00 1,029,908.01
900,000.00 1,015,958.01
900,000.00 1,002,008.01
2,400,000.00 2,596,558.01
900,000.00 1,059,358.01
145,408.01
147,661.84
3,225,960.87 3,375,911.46
3,225,960.87 3,325,909.07
3,225,960.87 3,399,906.68
3,225,960.87 3,349,904.28
426,058.98 500,000.00
432,662.89 500,000.00
439,369.17 500,000.00
446,179.39 500,000.00
453,095.17 500,000.00
460,118.14 500,000.00
467,249.97 500,000.00
474,492.35 500,000.00
481,846.98 500,000.00
689,315.61
### 700,000.00
25,699,280

9,000,000
9,139,500
9,281,162
8,381,162
7,481,162
6,581,162
12,681,162
10,281,162
9,381,162
9,526,570
9,674,232
6,448,271
11,222,310
7,996,350
4,770,389
4,344,330
3,911,667
3,472,298
3,026,118
2,573,023
2,112,905
1,645,655
1,171,163
689,316
-

ABONO
MINIMO
CORRECTO
MAXIMO

SDO FINAL
###
###
###
$0.00
###
###