$ 37,000,000.

00
Valor de la casa $ 48,000,000.00 Periodo
cuota inicial 1
Monto del prestamo $ 48,000,000.00 2
tasa de interes (nominal 1.00000000% 3
mensual)
numero de periodos 240 4
Años 20 5
6
Cuanto termino pagando $126,845,122.59 7
8
Diferencia $78,845,122.59 9
10
Tasa de interes Annual 13.00% 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
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
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
134
135
136
137
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
160
161
162
163
164
165
166
167
168
169
170
171
173
174
175
176
177
178
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
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
 Saldo inicial Intereses Amortizacion Cuota peridodica
$ 48,000,000.00 $ 480,000.00 $48,521.34 $528,521.34
$ 47,951,478.66 $ 479,514.79 $ 49,006.56 $528,521.34
$ 47,902,472.10 $ 479,024.72 $ 49,496.62 $528,521.34
$ 47,852,975.48 $ 478,529.75 $ 49,991.59 $528,521.34
$ 47,802,983.89 $ 478,029.84 $ 50,491.51 $528,521.34
$ 47,752,492.38 $ 477,524.92 $ 50,996.42 $528,521.34
$ 47,701,495.96 $ 477,014.96 $ 51,506.38 $528,521.34
$ 47,649,989.58 $ 476,499.90 $ 52,021.45 $528,521.34
$ 47,597,968.13 $ 475,979.68 $ 52,541.66 $528,521.34
$ 47,545,426.46 $ 475,454.26 $ 53,067.08 $528,521.34
$ 47,492,359.39 $ 474,923.59 $ 53,597.75 $528,521.34
$ 47,438,761.63 $ 474,387.62 $ 54,133.73 $528,521.34
$ 47,384,627.91 $ 473,846.28 $ 54,675.07 $528,521.34
$ 47,329,952.84 $ 473,299.53 $ 55,221.82 $528,521.34
$ 47,274,731.03 $ 472,747.31 $ 55,774.03 $528,521.34
$ 47,218,956.99 $ 472,189.57 $ 56,331.77 $528,521.34
$ 47,162,625.22 $ 471,626.25 $ 56,895.09 $528,521.34
$ 47,105,730.13 $ 471,057.30 $ 57,464.04 $528,521.34
$ 47,048,266.08 $ 470,482.66 $ 58,038.68 $528,521.34
$ 46,990,227.40 $ 469,902.27 $ 58,619.07 $528,521.34
$ 46,931,608.33 $ 469,316.08 $ 59,205.26 $528,521.34
$ 46,872,403.07 $ 468,724.03 $ 59,797.31 $528,521.34
$ 46,812,605.76 $ 468,126.06 $ 60,395.29 $528,521.34
$ 46,752,210.47 $ 467,522.10 $ 60,999.24 $528,521.34
$ 46,691,211.23 $ 466,912.11 $ 61,609.23 $528,521.34
$ 46,629,602.00 $ 466,296.02 $ 62,225.32 $528,521.34
$ 46,567,376.67 $ 465,673.77 $ 62,847.58 $528,521.34
$ 46,504,529.10 $ 465,045.29 $ 63,476.05 $528,521.34
$ 46,441,053.04 $ 464,410.53 $ 64,110.81 $528,521.34
$ 46,376,942.23 $ 463,769.42 $ 64,751.92 $528,521.34
$ 46,312,190.31 $ 463,121.90 $ 65,399.44 $528,521.34
$ 46,246,790.87 $ 462,467.91 $ 66,053.44 $528,521.34
$ 46,180,737.43 $ 461,807.37 $ 66,713.97 $528,521.34
$ 46,114,023.46 $ 461,140.23 $ 67,381.11 $528,521.34
$ 46,046,642.35 $ 460,466.42 $ 68,054.92 $528,521.34
$ 45,978,587.43 $ 459,785.87 $ 68,735.47 $528,521.34
$ 45,909,851.96 $ 459,098.52 $ 69,422.82 $528,521.34
$ 45,840,429.14 $ 458,404.29 $ 70,117.05 $528,521.34
$ 45,770,312.08 $ 457,703.12 $ 70,818.22 $528,521.34
$ 45,699,493.86 $ 456,994.94 $ 71,526.41 $528,521.34
$ 45,627,967.46 $ 456,279.67 $ 72,241.67 $528,521.34
$ 45,555,725.79 $ 455,557.26 $ 72,964.09 $528,521.34
$ 45,482,761.70 $ 454,827.62 $ 73,693.73 $528,521.34
$ 45,409,067.97 $ 454,090.68 $ 74,430.66 $528,521.34
$ 45,334,637.31 $ 453,346.37 $ 75,174.97 $528,521.34
$ 45,259,462.34 $ 452,594.62 $ 75,926.72 $528,521.34
$ 45,183,535.62 $ 451,835.36 $ 76,685.99 $528,521.34
$ 45,106,849.63 $ 451,068.50 $ 77,452.85 $528,521.34
$ 45,029,396.78 $ 450,293.97 $ 78,227.38 $528,521.34
$ 44,951,169.40 $ 449,511.69 $ 79,009.65 $528,521.34
$ 44,872,159.75 $ 448,721.60 $ 79,799.75 $528,521.34
$ 44,792,360.01 $ 447,923.60 $ 80,597.74 $528,521.34
$ 44,711,762.26 $ 447,117.62 $ 81,403.72 $528,521.34
$ 44,630,358.54 $ 446,303.59 $ 82,217.76 $528,521.34
$ 44,548,140.78 $ 445,481.41 $ 83,039.94 $528,521.34
$ 44,465,100.85 $ 444,651.01 $ 83,870.34 $528,521.34
$ 44,381,230.51 $ 443,812.31 $ 84,709.04 $528,521.34
$ 44,296,521.47 $ 442,965.21 $ 85,556.13 $528,521.34
$ 44,210,965.34 $ 442,109.65 $ 86,411.69 $528,521.34
$ 44,124,553.65 $ 441,245.54 $ 87,275.81 $528,521.34
$ 44,037,277.85 $ 440,372.78 $ 88,148.57 $528,521.34
$ 43,949,129.28 $ 439,491.29 $ 89,030.05 $528,521.34
$ 43,860,099.23 $ 438,600.99 $ 89,920.35 $528,521.34
$ 43,770,178.88 $ 437,701.79 $ 90,819.56 $528,521.34
$ 43,679,359.32 $ 436,793.59 $ 91,727.75 $528,521.34
$ 43,587,631.57 $ 435,876.32 $ 92,645.03 $528,521.34
$ 43,494,986.54 $ 434,949.87 $ 93,571.48 $528,521.34
$ 43,401,415.06 $ 434,014.15 $ 94,507.19 $528,521.34
$ 43,306,907.87 $ 433,069.08 $ 95,452.27 $528,521.34
$ 43,211,455.60 $ 432,114.56 $ 96,406.79 $528,521.34
$ 43,115,048.82 $ 431,150.49 $ 97,370.86 $528,521.34
$ 43,017,677.96 $ 430,176.78 $ 98,344.56 $528,521.34
$ 42,919,333.40 $ 429,193.33 $ 99,328.01 $528,521.34
$ 42,820,005.39 $ 428,200.05 $ 100,321.29 $528,521.34
$ 42,719,684.10 $ 427,196.84 $ 101,324.50 $528,521.34
$ 42,618,359.59 $ 426,183.60 $ 102,337.75 $528,521.34
$ 42,516,021.84 $ 425,160.22 $ 103,361.13 $528,521.34
$ 42,412,660.72 $ 424,126.61 $ 104,394.74 $528,521.34
$ 42,308,265.98 $ 423,082.66 $ 105,438.68 $528,521.34
$ 42,202,827.30 $ 422,028.27 $ 106,493.07 $528,521.34
$ 42,096,334.23 $ 420,963.34 $ 107,558.00 $528,521.34
$ 41,988,776.22 $ 419,887.76 $ 108,633.58 $528,521.34
$ 41,880,142.64 $ 418,801.43 $ 109,719.92 $528,521.34
$ 41,770,422.72 $ 417,704.23 $ 110,817.12 $528,521.34
$ 41,659,605.61 $ 416,596.06 $ 111,925.29 $528,521.34
$ 41,547,680.32 $ 415,476.80 $ 113,044.54 $528,521.34
$ 41,434,635.78 $ 414,346.36 $ 114,174.99 $528,521.34
$ 41,320,460.79 $ 413,204.61 $ 115,316.74 $528,521.34
$ 41,205,144.06 $ 412,051.44 $ 116,469.90 $528,521.34
$ 41,088,674.15 $ 410,886.74 $ 117,634.60 $528,521.34
$ 40,971,039.55 $ 409,710.40 $ 118,810.95 $528,521.34
$ 40,852,228.60 $ 408,522.29 $ 119,999.06 $528,521.34
$ 40,732,229.54 $ 407,322.30 $ 121,199.05 $528,521.34
$ 40,611,030.49 $ 406,110.30 $ 122,411.04 $528,521.34
$ 40,488,619.46 $ 404,886.19 $ 123,635.15 $528,521.34
$ 40,364,984.31 $ 403,649.84 $ 124,871.50 $528,521.34
$ 40,240,112.80 $ 402,401.13 $ 126,120.22 $528,521.34
$ 40,113,992.59 $ 401,139.93 $ 127,381.42 $528,521.34
$ 39,986,611.17 $ 399,866.11 $ 128,655.23 $528,521.34
$ 39,857,955.94 $ 398,579.56 $ 129,941.78 $528,521.34
$ 39,728,014.15 $ 397,280.14 $ 131,241.20 $528,521.34
$ 39,596,772.95 $ 395,967.73 $ 132,553.61 $528,521.34
$ 39,464,219.34 $ 394,642.19 $ 133,879.15 $528,521.34
$ 39,330,340.19 $ 393,303.40 $ 135,217.94 $528,521.34
$ 39,195,122.24 $ 391,951.22 $ 136,570.12 $528,521.34
$ 39,058,552.12 $ 390,585.52 $ 137,935.82 $528,521.34
$ 38,920,616.30 $ 389,206.16 $ 139,315.18 $528,521.34
$ 38,781,301.12 $ 387,813.01 $ 140,708.33 $528,521.34
$ 38,640,592.78 $ 386,405.93 $ 142,115.42 $528,521.34
$ 38,498,477.37 $ 384,984.77 $ 143,536.57 $528,521.34
$ 38,354,940.80 $ 383,549.41 $ 144,971.94 $528,521.34
$ 38,209,968.86 $ 382,099.69 $ 146,421.66 $528,521.34
$ 38,063,547.21 $ 380,635.47 $ 147,885.87 $528,521.34
$ 37,915,661.33 $ 379,156.61 $ 149,364.73 $528,521.34
$ 37,766,296.60 $ 377,662.97 $ 150,858.38 $528,521.34
$ 37,615,438.23 $ 376,154.38 $ 152,366.96 $528,521.34
$ 37,463,071.26 $ 374,630.71 $ 153,890.63 $528,521.34
$ 37,309,180.63 $ 373,091.81 $ 155,429.54 $528,521.34
$ 37,153,751.09 $ 371,537.51 $ 156,983.83 $528,521.34
$ 36,996,767.26 $ 369,967.67 $ 158,553.67 $528,521.34
$ 36,838,213.59 $ 368,382.14 $ 160,139.21 $528,521.34
$ 36,678,074.38 $ 366,780.74 $ 161,740.60 $528,521.34
$ 36,516,333.78 $ 365,163.34 $ 163,358.01 $528,521.34
$ 36,352,975.77 $ 363,529.76 $ 164,991.59 $528,521.34
$ 36,187,984.19 $ 361,879.84 $ 166,641.50 $528,521.34
$ 36,021,342.69 $ 360,213.43 $ 168,307.92 $528,521.34
$ 35,853,034.77 $ 358,530.35 $ 169,991.00 $528,521.34
$ 35,683,043.77 $ 356,830.44 $ 171,690.91 $528,521.34
$ 35,511,352.87 $ 355,113.53 $ 173,407.82 $528,521.34
$ 35,337,945.05 $ 353,379.45 $ 175,141.89 $528,521.34
$ 35,162,803.16 $ 351,628.03 $ 176,893.31 $528,521.34
$ 34,985,909.84 $ 349,859.10 $ 178,662.25 $528,521.34
$ 34,807,247.60 $ 348,072.48 $ 180,448.87 $528,521.34
$ 34,626,798.73 $ 346,267.99 $ 182,253.36 $528,521.34
$ 34,444,545.37 $ 344,445.45 $ 184,075.89 $528,521.34
$ 34,260,469.48 $ 342,604.69 $ 185,916.65 $528,521.34
$ 34,074,552.83 $ 340,745.53 $ 187,775.82 $528,521.34
$ 33,886,777.02 $ 338,867.77 $ 189,653.57 $528,521.34
$ 33,697,123.44 $ 336,971.23 $ 191,550.11 $528,521.34
$ 33,505,573.33 $ 335,055.73 $ 193,465.61 $528,521.34
$ 33,312,107.72 $ 333,121.08 $ 195,400.27 $528,521.34
$ 33,116,707.46 $ 331,167.07 $ 197,354.27 $528,521.34
$ 32,919,353.19 $ 329,193.53 $ 199,327.81 $528,521.34
$ 32,720,025.38 $ 327,200.25 $ 201,321.09 $528,521.34
$ 32,518,704.28 $ 325,187.04 $ 203,334.30 $528,521.34
$ 32,315,369.98 $ 323,153.70 $ 205,367.64 $528,521.34
$ 32,110,002.34 $ 321,100.02 $ 207,421.32 $528,521.34
$ 31,902,581.02 $ 319,025.81 $ 209,495.53 $528,521.34
$ 31,693,085.48 $ 316,930.85 $ 211,590.49 $528,521.34
$ 31,481,495.00 $ 314,814.95 $ 213,706.39 $528,521.34
$ 31,267,788.60 $ 312,677.89 $ 215,843.46 $528,521.34
$ 31,051,945.14 $ 310,519.45 $ 218,001.89 $528,521.34
$ 30,833,943.25 $ 308,339.43 $ 220,181.91 $528,521.34
$ 30,613,761.34 $ 306,137.61 $ 222,383.73 $528,521.34
$ 30,391,377.61 $ 303,913.78 $ 224,607.57 $528,521.34
$ 30,166,770.04 $ 301,667.70 $ 226,853.64 $528,521.34
$ 29,939,916.40 $ 299,399.16 $ 229,122.18 $528,521.34
$ 29,710,794.22 $ 297,107.94 $ 231,413.40 $528,521.34
$ 29,479,380.81 $ 294,793.81 $ 233,727.54 $528,521.34
$ 29,245,653.28 $ 292,456.53 $ 236,064.81 $528,521.34
$ 29,009,588.47 $ 290,095.88 $ 238,425.46 $528,521.34
$ 28,771,163.01 $ 287,711.63 $ 240,809.71 $528,521.34
$ 28,530,353.29 $ 285,303.53 $ 243,217.81 $528,521.34
$ 28,287,135.48 $ 282,871.35 $ 245,649.99 $528,521.34
$ 28,041,485.49 $ 280,414.85 $ 248,106.49 $528,521.34
$ 27,793,379.00 $ 277,933.79 $ 250,587.55 $528,521.34
$ 27,542,791.45 $ 275,427.91 $ 253,093.43 $528,521.34
$ 27,289,698.02 $ 272,896.98 $ 255,624.36 $528,521.34
$ 27,034,073.66 $ 270,340.74 $ 258,180.61 $528,521.34
$ 26,775,893.05 $ 267,758.93 $ 260,762.41 $528,521.34
$ 26,515,130.64 $ 265,151.31 $ 263,370.04 $528,521.34
$ 26,251,760.60 $ 262,517.61 $ 266,003.74 $528,521.34
$ 25,985,756.86 $ 259,857.57 $ 268,663.78 $528,521.34
$ 25,717,093.08 $ 257,170.93 $ 271,350.41 $528,521.34
$ 25,445,742.67 $ 254,457.43 $ 274,063.92 $528,521.34
$ 25,171,678.75 $ 251,716.79 $ 276,804.56 $528,521.34
$ 24,894,874.20 $ 248,948.74 $ 279,572.60 $528,521.34
$ 24,615,301.59 $ 246,153.02 $ 282,368.33 $528,521.34
$ 24,332,933.27 $ 243,329.33 $ 285,192.01 $528,521.34
$ 24,047,741.25 $ 240,477.41 $ 288,043.93 $528,521.34
$ 23,759,697.32 $ 237,596.97 $ 290,924.37 $528,521.34
$ 23,468,772.95 $ 234,687.73 $ 293,833.61 $528,521.34
$ 23,174,939.34 $ 231,749.39 $ 296,771.95 $528,521.34
$ 22,878,167.39 $ 228,781.67 $ 299,739.67 $528,521.34
$ 22,578,427.72 $ 225,784.28 $ 302,737.07 $528,521.34
$ 22,275,690.65 $ 222,756.91 $ 305,764.44 $528,521.34
$ 21,969,926.21 $ 219,699.26 $ 308,822.08 $528,521.34
$ 21,661,104.13 $ 216,611.04 $ 311,910.30 $528,521.34
$ 21,349,193.83 $ 213,491.94 $ 315,029.41 $528,521.34
$ 21,034,164.42 $ 210,341.64 $ 318,179.70 $528,521.34
$ 20,715,984.72 $ 207,159.85 $ 321,361.50 $528,521.34
$ 20,394,623.22 $ 203,946.23 $ 324,575.11 $528,521.34
$ 20,070,048.11 $ 200,700.48 $ 327,820.86 $528,521.34
$ 19,742,227.25 $ 197,422.27 $ 331,099.07 $528,521.34
$ 19,411,128.18 $ 194,111.28 $ 334,410.06 $528,521.34
$ 19,076,718.12 $ 190,767.18 $ 337,754.16 $528,521.34
$ 18,738,963.95 $ 187,389.64 $ 341,131.70 $528,521.34
$ 18,397,832.25 $ 183,978.32 $ 344,543.02 $528,521.34
$ 18,053,289.23 $ 180,532.89 $ 347,988.45 $528,521.34
$ 17,705,300.77 $ 177,053.01 $ 351,468.34 $528,521.34
$ 17,353,832.44 $ 173,538.32 $ 354,983.02 $528,521.34
$ 16,998,849.42 $ 169,988.49 $ 358,532.85 $528,521.34
$ 16,640,316.57 $ 166,403.17 $ 362,118.18 $528,521.34
$ 16,278,198.39 $ 162,781.98 $ 365,739.36 $528,521.34
$ 15,912,459.03 $ 159,124.59 $ 369,396.75 $528,521.34
$ 15,543,062.28 $ 155,430.62 $ 373,090.72 $528,521.34
$ 15,169,971.56 $ 151,699.72 $ 376,821.63 $528,521.34
$ 14,793,149.93 $ 147,931.50 $ 380,589.84 $528,521.34
$ 14,412,560.08 $ 144,125.60 $ 384,395.74 $528,521.34
$ 14,028,164.34 $ 140,281.64 $ 388,239.70 $528,521.34
$ 13,639,924.64 $ 136,399.25 $ 392,122.10 $528,521.34
$ 13,247,802.54 $ 132,478.03 $ 396,043.32 $528,521.34
$ 12,851,759.22 $ 128,517.59 $ 400,003.75 $528,521.34
$ 12,451,755.47 $ 124,517.55 $ 404,003.79 $528,521.34
$ 12,047,751.68 $ 120,477.52 $ 408,043.83 $528,521.34
$ 11,639,707.85 $ 116,397.08 $ 412,124.27 $528,521.34
$ 11,227,583.59 $ 112,275.84 $ 416,245.51 $528,521.34
$ 10,811,338.08 $ 108,113.38 $ 420,407.96 $528,521.34
$ 10,390,930.12 $ 103,909.30 $ 424,612.04 $528,521.34
$ 9,966,318.07 $ 99,663.18 $ 428,858.16 $528,521.34
$ 9,537,459.91 $ 95,374.60 $ 433,146.75 $528,521.34
$ 9,104,313.16 $ 91,043.13 $ 437,478.21 $528,521.34
$ 8,666,834.95 $ 86,668.35 $ 441,852.99 $528,521.34
$ 8,224,981.96 $ 82,249.82 $ 446,271.52 $528,521.34
$ 7,778,710.43 $ 77,787.10 $ 450,734.24 $528,521.34
$ 7,327,976.19 $ 73,279.76 $ 455,241.58 $528,521.34
$ 6,872,734.61 $ 68,727.35 $ 459,794.00 $528,521.34
$ 6,412,940.61 $ 64,129.41 $ 464,391.94 $528,521.34
$ 5,948,548.67 $ 59,485.49 $ 469,035.86 $528,521.34
$ 5,479,512.82 $ 54,795.13 $ 473,726.22 $528,521.34
$ 5,005,786.60 $ 50,057.87 $ 478,463.48 $528,521.34
$ 4,527,323.12 $ 45,273.23 $ 483,248.11 $528,521.34
$ 4,044,075.01 $ 40,440.75 $ 488,080.59 $528,521.34
$ 3,555,994.42 $ 35,559.94 $ 492,961.40 $528,521.34
$ 3,063,033.02 $ 30,630.33 $ 497,891.01 $528,521.34
$ 2,565,142.00 $ 25,651.42 $ 502,869.92 $528,521.34
$ 2,062,272.08 $ 20,622.72 $ 507,898.62 $528,521.34
$ 1,554,373.45 $ 15,543.73 $ 512,977.61 $528,521.34
$ 1,041,395.85 $ 10,413.96 $ 518,107.39 $528,521.34
 Saldo final
$ 47,951,478.66
$ 47,902,472.10
$ 47,852,975.48
$ 47,802,983.89
$ 47,752,492.38
$ 47,701,495.96
$ 47,649,989.58
$ 47,597,968.13
$ 47,545,426.46
$ 47,492,359.39
$ 47,438,761.63
$ 47,384,627.91
$ 47,329,952.84
$ 47,274,731.03
$ 47,218,956.99
$ 47,162,625.22
$ 47,105,730.13
$ 47,048,266.08
$ 46,990,227.40
$ 46,931,608.33
$ 46,872,403.07
$ 46,812,605.76 $ 13.33
$ 46,752,210.47
$ 46,691,211.23
$ 46,629,602.00
$ 46,567,376.67
$ 46,504,529.10
$ 46,441,053.04
$ 46,376,942.23
$ 46,312,190.31
$ 46,246,790.87
$ 46,180,737.43
$ 46,114,023.46
$ 46,046,642.35
$ 45,978,587.43
$ 45,909,851.96
$ 45,840,429.14
$ 45,770,312.08
$ 45,699,493.86
$ 45,627,967.46
$ 45,555,725.79
$ 45,482,761.70
$ 45,409,067.97
$ 45,334,637.31
$ 45,259,462.34
$ 45,183,535.62
$ 45,106,849.63
$ 45,029,396.78
$ 44,951,169.40
$ 44,872,159.75
$ 44,792,360.01
$ 44,711,762.26
$ 44,630,358.54
$ 44,548,140.78
$ 44,465,100.85
$ 44,381,230.51
$ 44,296,521.47
$ 44,210,965.34
$ 44,124,553.65
$ 44,037,277.85
$ 43,949,129.28
$ 43,860,099.23
$ 43,770,178.88
$ 43,679,359.32
$ 43,587,631.57
$ 43,494,986.54
$ 43,401,415.06
$ 43,306,907.87
$ 43,211,455.60
$ 43,115,048.82
$ 43,017,677.96
$ 42,919,333.40
$ 42,820,005.39
$ 42,719,684.10
$ 42,618,359.59
$ 42,516,021.84
$ 42,412,660.72
$ 42,308,265.98
$ 42,202,827.30
$ 42,096,334.23
$ 41,988,776.22
$ 41,880,142.64
$ 41,770,422.72
$ 41,659,605.61
$ 41,547,680.32
$ 41,434,635.78
$ 41,320,460.79
$ 41,205,144.06
$ 41,088,674.15
$ 40,971,039.55
$ 40,852,228.60
$ 40,732,229.54
$ 40,611,030.49
$ 40,488,619.46
$ 40,364,984.31
$ 40,240,112.80
$ 40,113,992.59
$ 39,986,611.17
$ 39,857,955.94
$ 39,728,014.15
$ 39,596,772.95
$ 39,464,219.34
$ 39,330,340.19
$ 39,195,122.24
$ 39,058,552.12
$ 38,920,616.30
$ 38,781,301.12
$ 38,640,592.78
$ 38,498,477.37
$ 38,354,940.80
$ 38,209,968.86
$ 38,063,547.21
$ 37,915,661.33
$ 37,766,296.60
$ 37,615,438.23
$ 37,463,071.26
$ 37,309,180.63
$ 37,153,751.09
$ 36,996,767.26
$ 36,838,213.59
$ 36,678,074.38
$ 36,516,333.78
$ 36,352,975.77
$ 36,187,984.19
$ 36,021,342.69
$ 35,853,034.77
$ 35,683,043.77
$ 35,511,352.87
$ 35,337,945.05
$ 35,162,803.16
$ 34,985,909.84
$ 34,807,247.60
$ 34,626,798.73
$ 34,444,545.37
$ 34,260,469.48
$ 34,074,552.83
$ 33,886,777.02
$ 33,697,123.44
$ 33,505,573.33
$ 33,312,107.72
$ 33,116,707.46
$ 32,919,353.19
$ 32,720,025.38
$ 32,518,704.28
$ 32,315,369.98
$ 32,110,002.34
$ 31,902,581.02
$ 31,693,085.48
$ 31,481,495.00
$ 31,267,788.60
$ 31,051,945.14
$ 30,833,943.25
$ 30,613,761.34
$ 30,391,377.61
$ 30,166,770.04
$ 29,939,916.40
$ 29,710,794.22
$ 29,479,380.81
$ 29,245,653.28
$ 29,009,588.47
$ 28,771,163.01
$ 28,530,353.29
$ 28,287,135.48
$ 28,041,485.49
$ 27,793,379.00
$ 27,542,791.45
$ 27,289,698.02
$ 27,034,073.66
$ 26,775,893.05
$ 26,515,130.64
$ 26,251,760.60
$ 25,985,756.86
$ 25,717,093.08
$ 25,445,742.67
$ 25,171,678.75
$ 24,894,874.20
$ 24,615,301.59
$ 24,332,933.27
$ 24,047,741.25
$ 23,759,697.32
$ 23,468,772.95
$ 23,174,939.34
$ 22,878,167.39
$ 22,578,427.72
$ 22,275,690.65
$ 21,969,926.21
$ 21,661,104.13
$ 21,349,193.83
$ 21,034,164.42
$ 20,715,984.72
$ 20,394,623.22
$ 20,070,048.11
$ 19,742,227.25
$ 19,411,128.18
$ 19,076,718.12
$ 18,738,963.95
$ 18,397,832.25
$ 18,053,289.23
$ 17,705,300.77
$ 17,353,832.44
$ 16,998,849.42
$ 16,640,316.57
$ 16,278,198.39
$ 15,912,459.03
$ 15,543,062.28
$ 15,169,971.56
$ 14,793,149.93
$ 14,412,560.08
$ 14,028,164.34
$ 13,639,924.64
$ 13,247,802.54
$ 12,851,759.22
$ 12,451,755.47
$ 12,047,751.68
$ 11,639,707.85
$ 11,227,583.59
$ 10,811,338.08
$ 10,390,930.12
$ 9,966,318.07
$ 9,537,459.91
$ 9,104,313.16
$ 8,666,834.95
$ 8,224,981.96
$ 7,778,710.43
$ 7,327,976.19
$ 6,872,734.61
$ 6,412,940.61
$ 5,948,548.67
$ 5,479,512.82
$ 5,005,786.60
$ 4,527,323.12
$ 4,044,075.01
$ 3,555,994.42
$ 3,063,033.02
$ 2,565,142.00
$ 2,062,272.08
$ 1,554,373.45
$ 1,041,395.85
$ 523,288.46
 $ 37,000,000.00
Valor de la casa $ 37,000,000.00 Periodo
cuota inicial 1
Monto del prestamo $ 37,000,000.00 2
tasa de interes (nominal 1.20000000% 3
mensual)
numero de periodos 240 4
Años 20 5
6
Cuanto termino pagando $113,013,689.27 7
8
Diferencia $76,013,689.27 9
10
Tasa de interes Annual 15.60% 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
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
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
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
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
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
 Saldo inicial Intereses Amortizacion Cuota peridodica
$ 37,000,000.00 $ 444,000.00 $26,890.37 $470,890.37
$ 36,973,109.63 $ 443,677.32 $ 27,213.06 $470,890.37
$ 36,945,896.57 $ 443,350.76 $ 27,539.61 $470,890.37
$ 36,918,356.96 $ 443,020.28 $ 27,870.09 $470,890.37
$ 36,890,486.87 $ 442,685.84 $ 28,204.53 $470,890.37
$ 36,862,282.34 $ 442,347.39 $ 28,542.98 $470,890.37
$ 36,833,739.36 $ 442,004.87 $ 28,885.50 $470,890.37
$ 36,804,853.86 $ 441,658.25 $ 29,232.13 $470,890.37
$ 36,775,621.73 $ 441,307.46 $ 29,582.91 $470,890.37
$ 36,746,038.82 $ 440,952.47 $ 29,937.91 $470,890.37
$ 36,716,100.91 $ 440,593.21 $ 30,297.16 $470,890.37
$ 36,685,803.75 $ 440,229.65 $ 30,660.73 $470,890.37
$ 36,655,143.03 $ 439,861.72 $ 31,028.66 $470,890.37
$ 36,624,114.37 $ 439,489.37 $ 31,401.00 $470,890.37
$ 36,592,713.37 $ 439,112.56 $ 31,777.81 $470,890.37
$ 36,560,935.56 $ 438,731.23 $ 32,159.15 $470,890.37
$ 36,528,776.41 $ 438,345.32 $ 32,545.06 $470,890.37
$ 36,496,231.36 $ 437,954.78 $ 32,935.60 $470,890.37
$ 36,463,295.76 $ 437,559.55 $ 33,330.82 $470,890.37
$ 36,429,964.94 $ 437,159.58 $ 33,730.79 $470,890.37
$ 36,396,234.15 $ 436,754.81 $ 34,135.56 $470,890.37
$ 36,362,098.59 $ 436,345.18 $ 34,545.19 $470,890.37
$ 36,327,553.40 $ 435,930.64 $ 34,959.73 $470,890.37
$ 36,292,593.67 $ 435,511.12 $ 35,379.25 $470,890.37
$ 36,257,214.42 $ 435,086.57 $ 35,803.80 $470,890.37
$ 36,221,410.62 $ 434,656.93 $ 36,233.44 $470,890.37
$ 36,185,177.17 $ 434,222.13 $ 36,668.25 $470,890.37
$ 36,148,508.93 $ 433,782.11 $ 37,108.26 $470,890.37
$ 36,111,400.66 $ 433,336.81 $ 37,553.56 $470,890.37
$ 36,073,847.10 $ 432,886.17 $ 38,004.21 $470,890.37
$ 36,035,842.89 $ 432,430.11 $ 38,460.26 $470,890.37
$ 35,997,382.64 $ 431,968.59 $ 38,921.78 $470,890.37
$ 35,958,460.85 $ 431,501.53 $ 39,388.84 $470,890.37
$ 35,919,072.01 $ 431,028.86 $ 39,861.51 $470,890.37
$ 35,879,210.51 $ 430,550.53 $ 40,339.85 $470,890.37
$ 35,838,870.66 $ 430,066.45 $ 40,823.92 $470,890.37
$ 35,798,046.74 $ 429,576.56 $ 41,313.81 $470,890.37
$ 35,756,732.92 $ 429,080.80 $ 41,809.58 $470,890.37
$ 35,714,923.35 $ 428,579.08 $ 42,311.29 $470,890.37
$ 35,672,612.06 $ 428,071.34 $ 42,819.03 $470,890.37
$ 35,629,793.03 $ 427,557.52 $ 43,332.86 $470,890.37
$ 35,586,460.17 $ 427,037.52 $ 43,852.85 $470,890.37
$ 35,542,607.32 $ 426,511.29 $ 44,379.08 $470,890.37
$ 35,498,228.24 $ 425,978.74 $ 44,911.63 $470,890.37
$ 35,453,316.61 $ 425,439.80 $ 45,450.57 $470,890.37
$ 35,407,866.03 $ 424,894.39 $ 45,995.98 $470,890.37
$ 35,361,870.05 $ 424,342.44 $ 46,547.93 $470,890.37
$ 35,315,322.12 $ 423,783.87 $ 47,106.51 $470,890.37
$ 35,268,215.62 $ 423,218.59 $ 47,671.78 $470,890.37
$ 35,220,543.83 $ 422,646.53 $ 48,243.85 $470,890.37
$ 35,172,299.98 $ 422,067.60 $ 48,822.77 $470,890.37
$ 35,123,477.21 $ 421,481.73 $ 49,408.65 $470,890.37
$ 35,074,068.57 $ 420,888.82 $ 50,001.55 $470,890.37
$ 35,024,067.02 $ 420,288.80 $ 50,601.57 $470,890.37
$ 34,973,465.45 $ 419,681.59 $ 51,208.79 $470,890.37
$ 34,922,256.66 $ 419,067.08 $ 51,823.29 $470,890.37
$ 34,870,433.37 $ 418,445.20 $ 52,445.17 $470,890.37
$ 34,817,988.20 $ 417,815.86 $ 53,074.51 $470,890.37
$ 34,764,913.69 $ 417,178.96 $ 53,711.41 $470,890.37
$ 34,711,202.28 $ 416,534.43 $ 54,355.94 $470,890.37
$ 34,656,846.33 $ 415,882.16 $ 55,008.22 $470,890.37
$ 34,601,838.12 $ 415,222.06 $ 55,668.31 $470,890.37
$ 34,546,169.80 $ 414,554.04 $ 56,336.33 $470,890.37
$ 34,489,833.47 $ 413,878.00 $ 57,012.37 $470,890.37
$ 34,432,821.10 $ 413,193.85 $ 57,696.52 $470,890.37
$ 34,375,124.58 $ 412,501.49 $ 58,388.88 $470,890.37
$ 34,316,735.70 $ 411,800.83 $ 59,089.54 $470,890.37
$ 34,257,646.16 $ 411,091.75 $ 59,798.62 $470,890.37
$ 34,197,847.54 $ 410,374.17 $ 60,516.20 $470,890.37
$ 34,137,331.34 $ 409,647.98 $ 61,242.40 $470,890.37
$ 34,076,088.94 $ 408,913.07 $ 61,977.30 $470,890.37
$ 34,014,111.64 $ 408,169.34 $ 62,721.03 $470,890.37
$ 33,951,390.61 $ 407,416.69 $ 63,473.68 $470,890.37
$ 33,887,916.92 $ 406,655.00 $ 64,235.37 $470,890.37
$ 33,823,681.55 $ 405,884.18 $ 65,006.19 $470,890.37
$ 33,758,675.36 $ 405,104.10 $ 65,786.27 $470,890.37
$ 33,692,889.09 $ 404,314.67 $ 66,575.70 $470,890.37
$ 33,626,313.39 $ 403,515.76 $ 67,374.61 $470,890.37
$ 33,558,938.78 $ 402,707.27 $ 68,183.11 $470,890.37
$ 33,490,755.67 $ 401,889.07 $ 69,001.30 $470,890.37
$ 33,421,754.37 $ 401,061.05 $ 69,829.32 $470,890.37
$ 33,351,925.05 $ 400,223.10 $ 70,667.27 $470,890.37
$ 33,281,257.78 $ 399,375.09 $ 71,515.28 $470,890.37
$ 33,209,742.50 $ 398,516.91 $ 72,373.46 $470,890.37
$ 33,137,369.04 $ 397,648.43 $ 73,241.94 $470,890.37
$ 33,064,127.09 $ 396,769.53 $ 74,120.85 $470,890.37
$ 32,990,006.25 $ 395,880.07 $ 75,010.30 $470,890.37
$ 32,914,995.95 $ 394,979.95 $ 75,910.42 $470,890.37
$ 32,839,085.53 $ 394,069.03 $ 76,821.35 $470,890.37
$ 32,762,264.18 $ 393,147.17 $ 77,743.20 $470,890.37
$ 32,684,520.98 $ 392,214.25 $ 78,676.12 $470,890.37
$ 32,605,844.86 $ 391,270.14 $ 79,620.23 $470,890.37
$ 32,526,224.63 $ 390,314.70 $ 80,575.68 $470,890.37
$ 32,445,648.95 $ 389,347.79 $ 81,542.58 $470,890.37
$ 32,364,106.37 $ 388,369.28 $ 82,521.10 $470,890.37
$ 32,281,585.27 $ 387,379.02 $ 83,511.35 $470,890.37
$ 32,198,073.92 $ 386,376.89 $ 84,513.48 $470,890.37
$ 32,113,560.44 $ 385,362.73 $ 85,527.65 $470,890.37
$ 32,028,032.79 $ 384,336.39 $ 86,553.98 $470,890.37
$ 31,941,478.81 $ 383,297.75 $ 87,592.63 $470,890.37
$ 31,853,886.19 $ 382,246.63 $ 88,643.74 $470,890.37
$ 31,765,242.45 $ 381,182.91 $ 89,707.46 $470,890.37
$ 31,675,534.98 $ 380,106.42 $ 90,783.95 $470,890.37
$ 31,584,751.03 $ 379,017.01 $ 91,873.36 $470,890.37
$ 31,492,877.67 $ 377,914.53 $ 92,975.84 $470,890.37
$ 31,399,901.83 $ 376,798.82 $ 94,091.55 $470,890.37
$ 31,305,810.28 $ 375,669.72 $ 95,220.65 $470,890.37
$ 31,210,589.63 $ 374,527.08 $ 96,363.30 $470,890.37
$ 31,114,226.34 $ 373,370.72 $ 97,519.66 $470,890.37
$ 31,016,706.68 $ 372,200.48 $ 98,689.89 $470,890.37
$ 30,918,016.79 $ 371,016.20 $ 99,874.17 $470,890.37
$ 30,818,142.62 $ 369,817.71 $ 101,072.66 $470,890.37
$ 30,717,069.96 $ 368,604.84 $ 102,285.53 $470,890.37
$ 30,614,784.43 $ 367,377.41 $ 103,512.96 $470,890.37
$ 30,511,271.47 $ 366,135.26 $ 104,755.11 $470,890.37
$ 30,406,516.35 $ 364,878.20 $ 106,012.18 $470,890.37
$ 30,300,504.18 $ 363,606.05 $ 107,284.32 $470,890.37
$ 30,193,219.86 $ 362,318.64 $ 108,571.73 $470,890.37
$ 30,084,648.12 $ 361,015.78 $ 109,874.59 $470,890.37
$ 29,974,773.53 $ 359,697.28 $ 111,193.09 $470,890.37
$ 29,863,580.44 $ 358,362.97 $ 112,527.41 $470,890.37
$ 29,751,053.03 $ 357,012.64 $ 113,877.74 $470,890.37
$ 29,637,175.30 $ 355,646.10 $ 115,244.27 $470,890.37
$ 29,521,931.03 $ 354,263.17 $ 116,627.20 $470,890.37
$ 29,405,303.83 $ 352,863.65 $ 118,026.73 $470,890.37
$ 29,287,277.10 $ 351,447.33 $ 119,443.05 $470,890.37
$ 29,167,834.06 $ 350,014.01 $ 120,876.36 $470,890.37
$ 29,046,957.69 $ 348,563.49 $ 122,326.88 $470,890.37
$ 28,924,630.81 $ 347,095.57 $ 123,794.80 $470,890.37
$ 28,800,836.01 $ 345,610.03 $ 125,280.34 $470,890.37
$ 28,675,555.67 $ 344,106.67 $ 126,783.70 $470,890.37
$ 28,548,771.97 $ 342,585.26 $ 128,305.11 $470,890.37
$ 28,420,466.86 $ 341,045.60 $ 129,844.77 $470,890.37
$ 28,290,622.09 $ 339,487.47 $ 131,402.91 $470,890.37
$ 28,159,219.18 $ 337,910.63 $ 132,979.74 $470,890.37
$ 28,026,239.44 $ 336,314.87 $ 134,575.50 $470,890.37
$ 27,891,663.94 $ 334,699.97 $ 136,190.40 $470,890.37
$ 27,755,473.54 $ 333,065.68 $ 137,824.69 $470,890.37
$ 27,617,648.85 $ 331,411.79 $ 139,478.59 $470,890.37
$ 27,478,170.26 $ 329,738.04 $ 141,152.33 $470,890.37
$ 27,337,017.93 $ 328,044.22 $ 142,846.16 $470,890.37
$ 27,194,171.78 $ 326,330.06 $ 144,560.31 $470,890.37
$ 27,049,611.46 $ 324,595.34 $ 146,295.03 $470,890.37
$ 26,903,316.43 $ 322,839.80 $ 148,050.57 $470,890.37
$ 26,755,265.86 $ 321,063.19 $ 149,827.18 $470,890.37
$ 26,605,438.67 $ 319,265.26 $ 151,625.11 $470,890.37
$ 26,453,813.57 $ 317,445.76 $ 153,444.61 $470,890.37
$ 26,300,368.96 $ 315,604.43 $ 155,285.94 $470,890.37
$ 26,145,083.01 $ 313,741.00 $ 157,149.38 $470,890.37
$ 25,987,933.64 $ 311,855.20 $ 159,035.17 $470,890.37
$ 25,828,898.47 $ 309,946.78 $ 160,943.59 $470,890.37
$ 25,667,954.88 $ 308,015.46 $ 162,874.91 $470,890.37
$ 25,505,079.96 $ 306,060.96 $ 164,829.41 $470,890.37
$ 25,340,250.55 $ 304,083.01 $ 166,807.37 $470,890.37
$ 25,173,443.19 $ 302,081.32 $ 168,809.05 $470,890.37
$ 25,004,634.13 $ 300,055.61 $ 170,834.76 $470,890.37
$ 24,833,799.37 $ 298,005.59 $ 172,884.78 $470,890.37
$ 24,660,914.59 $ 295,930.98 $ 174,959.40 $470,890.37
$ 24,485,955.19 $ 293,831.46 $ 177,058.91 $470,890.37
$ 24,308,896.28 $ 291,706.76 $ 179,183.62 $470,890.37
$ 24,129,712.67 $ 289,556.55 $ 181,333.82 $470,890.37
$ 23,948,378.85 $ 287,380.55 $ 183,509.83 $470,890.37
$ 23,764,869.02 $ 285,178.43 $ 185,711.94 $470,890.37
$ 23,579,157.08 $ 282,949.88 $ 187,940.49 $470,890.37
$ 23,391,216.59 $ 280,694.60 $ 190,195.77 $470,890.37
$ 23,201,020.82 $ 278,412.25 $ 192,478.12 $470,890.37
$ 23,008,542.70 $ 276,102.51 $ 194,787.86 $470,890.37
$ 22,813,754.84 $ 273,765.06 $ 197,125.31 $470,890.37
$ 22,616,629.52 $ 271,399.55 $ 199,490.82 $470,890.37
$ 22,417,138.70 $ 269,005.66 $ 201,884.71 $470,890.37
$ 22,215,254.00 $ 266,583.05 $ 204,307.32 $470,890.37
$ 22,010,946.67 $ 264,131.36 $ 206,759.01 $470,890.37
$ 21,804,187.66 $ 261,650.25 $ 209,240.12 $470,890.37
$ 21,594,947.54 $ 259,139.37 $ 211,751.00 $470,890.37
$ 21,383,196.54 $ 256,598.36 $ 214,292.01 $470,890.37
$ 21,168,904.53 $ 254,026.85 $ 216,863.52 $470,890.37
$ 20,952,041.01 $ 251,424.49 $ 219,465.88 $470,890.37
$ 20,732,575.13 $ 248,790.90 $ 222,099.47 $470,890.37
$ 20,510,475.66 $ 246,125.71 $ 224,764.66 $470,890.37
$ 20,285,710.99 $ 243,428.53 $ 227,461.84 $470,890.37
$ 20,058,249.15 $ 240,698.99 $ 230,191.38 $470,890.37
$ 19,828,057.77 $ 237,936.69 $ 232,953.68 $470,890.37
$ 19,595,104.09 $ 235,141.25 $ 235,749.12 $470,890.37
$ 19,359,354.97 $ 232,312.26 $ 238,578.11 $470,890.37
$ 19,120,776.86 $ 229,449.32 $ 241,441.05 $470,890.37
$ 18,879,335.81 $ 226,552.03 $ 244,338.34 $470,890.37
$ 18,634,997.47 $ 223,619.97 $ 247,270.40 $470,890.37
$ 18,387,727.06 $ 220,652.72 $ 250,237.65 $470,890.37
$ 18,137,489.42 $ 217,649.87 $ 253,240.50 $470,890.37
$ 17,884,248.92 $ 214,610.99 $ 256,279.38 $470,890.37
$ 17,627,969.53 $ 211,535.63 $ 259,354.74 $470,890.37
$ 17,368,614.80 $ 208,423.38 $ 262,466.99 $470,890.37
$ 17,106,147.80 $ 205,273.77 $ 265,616.60 $470,890.37
$ 16,840,531.20 $ 202,086.37 $ 268,804.00 $470,890.37
$ 16,571,727.20 $ 198,860.73 $ 272,029.65 $470,890.37
$ 16,299,697.56 $ 195,596.37 $ 275,294.00 $470,890.37
$ 16,024,403.56 $ 192,292.84 $ 278,597.53 $470,890.37
$ 15,745,806.03 $ 188,949.67 $ 281,940.70 $470,890.37
$ 15,463,865.33 $ 185,566.38 $ 285,323.99 $470,890.37
$ 15,178,541.34 $ 182,142.50 $ 288,747.88 $470,890.37
$ 14,889,793.47 $ 178,677.52 $ 292,212.85 $470,890.37
$ 14,597,580.61 $ 175,170.97 $ 295,719.40 $470,890.37
$ 14,301,861.21 $ 171,622.33 $ 299,268.04 $470,890.37
$ 14,002,593.17 $ 168,031.12 $ 302,859.25 $470,890.37
$ 13,699,733.92 $ 164,396.81 $ 306,493.56 $470,890.37
$ 13,393,240.35 $ 160,718.88 $ 310,171.49 $470,890.37
$ 13,083,068.87 $ 156,996.83 $ 313,893.55 $470,890.37
$ 12,769,175.32 $ 153,230.10 $ 317,660.27 $470,890.37
$ 12,451,515.05 $ 149,418.18 $ 321,472.19 $470,890.37
$ 12,130,042.86 $ 145,560.51 $ 325,329.86 $470,890.37
$ 11,804,713.00 $ 141,656.56 $ 329,233.82 $470,890.37
$ 11,475,479.19 $ 137,705.75 $ 333,184.62 $470,890.37
$ 11,142,294.57 $ 133,707.53 $ 337,182.84 $470,890.37
$ 10,805,111.73 $ 129,661.34 $ 341,229.03 $470,890.37
$ 10,463,882.70 $ 125,566.59 $ 345,323.78 $470,890.37
$ 10,118,558.92 $ 121,422.71 $ 349,467.66 $470,890.37
$ 9,769,091.25 $ 117,229.10 $ 353,661.28 $470,890.37
$ 9,415,429.98 $ 112,985.16 $ 357,905.21 $470,890.37
$ 9,057,524.76 $ 108,690.30 $ 362,200.07 $470,890.37
$ 8,695,324.69 $ 104,343.90 $ 366,546.48 $470,890.37
$ 8,328,778.21 $ 99,945.34 $ 370,945.03 $470,890.37
$ 7,957,833.18 $ 95,494.00 $ 375,396.37 $470,890.37
$ 7,582,436.81 $ 90,989.24 $ 379,901.13 $470,890.37
$ 7,202,535.68 $ 86,430.43 $ 384,459.94 $470,890.37
$ 6,818,075.73 $ 81,816.91 $ 389,073.46 $470,890.37
$ 6,429,002.27 $ 77,148.03 $ 393,742.34 $470,890.37
$ 6,035,259.92 $ 72,423.12 $ 398,467.25 $470,890.37
$ 5,636,792.67 $ 67,641.51 $ 403,248.86 $470,890.37
$ 5,233,543.81 $ 62,802.53 $ 408,087.85 $470,890.37
$ 4,825,455.96 $ 57,905.47 $ 412,984.90 $470,890.37
$ 4,412,471.06 $ 52,949.65 $ 417,940.72 $470,890.37
$ 3,994,530.35 $ 47,934.36 $ 422,956.01 $470,890.37
$ 3,571,574.34 $ 42,858.89 $ 428,031.48 $470,890.37
$ 3,143,542.86 $ 37,722.51 $ 433,167.86 $470,890.37
$ 2,710,375.00 $ 32,524.50 $ 438,365.87 $470,890.37
$ 2,272,009.13 $ 27,264.11 $ 443,626.26 $470,890.37
$ 1,828,382.87 $ 21,940.59 $ 448,949.78 $470,890.37
$ 1,379,433.09 $ 16,553.20 $ 454,337.17 $470,890.37
$ 925,095.91 $ 11,101.15 $ 459,789.22 $470,890.37
$ 465,306.69 $ 5,583.68 $ 465,306.69 $470,890.37
 Saldo final
$ 36,973,109.63
$ 36,945,896.57
$ 36,918,356.96
$ 36,890,486.87
$ 36,862,282.34
$ 36,833,739.36
$ 36,804,853.86
$ 36,775,621.73
$ 36,746,038.82
$ 36,716,100.91
$ 36,685,803.75
$ 36,655,143.03
$ 36,624,114.37
$ 36,592,713.37
$ 36,560,935.56
$ 36,528,776.41
$ 36,496,231.36
$ 36,463,295.76
$ 36,429,964.94
$ 36,396,234.15
$ 36,362,098.59
$ 36,327,553.40
$ 36,292,593.67
$ 36,257,214.42
$ 36,221,410.62
$ 36,185,177.17
$ 36,148,508.93
$ 36,111,400.66
$ 36,073,847.10
$ 36,035,842.89
$ 35,997,382.64
$ 35,958,460.85
$ 35,919,072.01
$ 35,879,210.51
$ 35,838,870.66
$ 35,798,046.74
$ 35,756,732.92
$ 35,714,923.35
$ 35,672,612.06
$ 35,629,793.03
$ 35,586,460.17
$ 35,542,607.32
$ 35,498,228.24
$ 35,453,316.61
$ 35,407,866.03
$ 35,361,870.05
$ 35,315,322.12
$ 35,268,215.62
$ 35,220,543.83
$ 35,172,299.98
$ 35,123,477.21
$ 35,074,068.57
$ 35,024,067.02
$ 34,973,465.45
$ 34,922,256.66
$ 34,870,433.37
$ 34,817,988.20
$ 34,764,913.69
$ 34,711,202.28
$ 34,656,846.33
$ 34,601,838.12
$ 34,546,169.80
$ 34,489,833.47
$ 34,432,821.10
$ 34,375,124.58
$ 34,316,735.70
$ 34,257,646.16
$ 34,197,847.54
$ 34,137,331.34
$ 34,076,088.94
$ 34,014,111.64
$ 33,951,390.61
$ 33,887,916.92
$ 33,823,681.55
$ 33,758,675.36
$ 33,692,889.09
$ 33,626,313.39
$ 33,558,938.78
$ 33,490,755.67
$ 33,421,754.37
$ 33,351,925.05
$ 33,281,257.78
$ 33,209,742.50
$ 33,137,369.04
$ 33,064,127.09
$ 32,990,006.25
$ 32,914,995.95
$ 32,839,085.53
$ 32,762,264.18
$ 32,684,520.98
$ 32,605,844.86
$ 32,526,224.63
$ 32,445,648.95
$ 32,364,106.37
$ 32,281,585.27
$ 32,198,073.92
$ 32,113,560.44
$ 32,028,032.79
$ 31,941,478.81
$ 31,853,886.19
$ 31,765,242.45
$ 31,675,534.98
$ 31,584,751.03
$ 31,492,877.67
$ 31,399,901.83
$ 31,305,810.28
$ 31,210,589.63
$ 31,114,226.34
$ 31,016,706.68
$ 30,918,016.79
$ 30,818,142.62
$ 30,717,069.96
$ 30,614,784.43
$ 30,511,271.47
$ 30,406,516.35
$ 30,300,504.18
$ 30,193,219.86
$ 30,084,648.12
$ 29,974,773.53
$ 29,863,580.44
$ 29,751,053.03
$ 29,637,175.30
$ 29,521,931.03
$ 29,405,303.83
$ 29,287,277.10
$ 29,167,834.06
$ 29,046,957.69
$ 28,924,630.81
$ 28,800,836.01
$ 28,675,555.67
$ 28,548,771.97
$ 28,420,466.86
$ 28,290,622.09
$ 28,159,219.18
$ 28,026,239.44
$ 27,891,663.94
$ 27,755,473.54
$ 27,617,648.85
$ 27,478,170.26
$ 27,337,017.93
$ 27,194,171.78
$ 27,049,611.46
$ 26,903,316.43
$ 26,755,265.86
$ 26,605,438.67
$ 26,453,813.57
$ 26,300,368.96
$ 26,145,083.01
$ 25,987,933.64
$ 25,828,898.47
$ 25,667,954.88
$ 25,505,079.96
$ 25,340,250.55
$ 25,173,443.19
$ 25,004,634.13
$ 24,833,799.37
$ 24,660,914.59
$ 24,485,955.19
$ 24,308,896.28
$ 24,129,712.67
$ 23,948,378.85
$ 23,764,869.02
$ 23,579,157.08
$ 23,391,216.59
$ 23,201,020.82
$ 23,008,542.70
$ 22,813,754.84
$ 22,616,629.52
$ 22,417,138.70
$ 22,215,254.00
$ 22,010,946.67
$ 21,804,187.66
$ 21,594,947.54
$ 21,383,196.54
$ 21,168,904.53
$ 20,952,041.01
$ 20,732,575.13
$ 20,510,475.66
$ 20,285,710.99
$ 20,058,249.15
$ 19,828,057.77
$ 19,595,104.09
$ 19,359,354.97
$ 19,120,776.86
$ 18,879,335.81
$ 18,634,997.47
$ 18,387,727.06
$ 18,137,489.42
$ 17,884,248.92
$ 17,627,969.53
$ 17,368,614.80
$ 17,106,147.80
$ 16,840,531.20
$ 16,571,727.20
$ 16,299,697.56
$ 16,024,403.56
$ 15,745,806.03
$ 15,463,865.33
$ 15,178,541.34
$ 14,889,793.47
$ 14,597,580.61
$ 14,301,861.21
$ 14,002,593.17
$ 13,699,733.92
$ 13,393,240.35
$ 13,083,068.87
$ 12,769,175.32
$ 12,451,515.05
$ 12,130,042.86
$ 11,804,713.00
$ 11,475,479.19
$ 11,142,294.57
$ 10,805,111.73
$ 10,463,882.70
$ 10,118,558.92
$ 9,769,091.25
$ 9,415,429.98
$ 9,057,524.76
$ 8,695,324.69
$ 8,328,778.21
$ 7,957,833.18
$ 7,582,436.81
$ 7,202,535.68
$ 6,818,075.73
$ 6,429,002.27
$ 6,035,259.92
$ 5,636,792.67
$ 5,233,543.81
$ 4,825,455.96
$ 4,412,471.06
$ 3,994,530.35
$ 3,571,574.34
$ 3,143,542.86
$ 2,710,375.00
$ 2,272,009.13
$ 1,828,382.87
$ 1,379,433.09
$ 925,095.91
 $ 465,306.69
-$ 0.00
 $ 48,000,000.00
Valor de la casa $ 48,000,000.00 Periodo
cuota inicial 1
Monto del prestamo $ 48,000,000.00 2
tasa de interes (nominal 1.60000000% 3
mensual)
numero de periodos 180 4
Años 15 5
6
Cuanto termino pagando $146,662,718.79 7
8
Diferencia $98,662,718.79 9
10
Tasa de interes Annual 20.80% 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
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
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
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
134
135
136
137
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
160
161
162
163
164
165
166
167
168
169
170
171
173
174
175
176
177
178
179
180
 Saldo inicial Intereses Amortizacion Cuota peridodica
$ 48,000,000.00 $ 768,000.00 $46,792.88 $814,792.88
$ 47,953,207.12 $ 767,251.31 $ 47,541.57 $814,792.88
$ 47,905,665.55 $ 766,490.65 $ 48,302.23 $814,792.88
$ 47,857,363.32 $ 765,717.81 $ 49,075.07 $814,792.88
$ 47,808,288.25 $ 764,932.61 $ 49,860.27 $814,792.88
$ 47,758,427.98 $ 764,134.85 $ 50,658.03 $814,792.88
$ 47,707,769.94 $ 763,324.32 $ 51,468.56 $814,792.88
$ 47,656,301.38 $ 762,500.82 $ 52,292.06 $814,792.88
$ 47,604,009.32 $ 761,664.15 $ 53,128.73 $814,792.88
$ 47,550,880.59 $ 760,814.09 $ 53,978.79 $814,792.88
$ 47,496,901.79 $ 759,950.43 $ 54,842.45 $814,792.88
$ 47,442,059.34 $ 759,072.95 $ 55,719.93 $814,792.88
$ 47,386,339.41 $ 758,181.43 $ 56,611.45 $814,792.88
$ 47,329,727.96 $ 757,275.65 $ 57,517.23 $814,792.88
$ 47,272,210.72 $ 756,355.37 $ 58,437.51 $814,792.88
$ 47,213,773.21 $ 755,420.37 $ 59,372.51 $814,792.88
$ 47,154,400.70 $ 754,470.41 $ 60,322.47 $814,792.88
$ 47,094,078.23 $ 753,505.25 $ 61,287.63 $814,792.88
$ 47,032,790.60 $ 752,524.65 $ 62,268.23 $814,792.88
$ 46,970,522.37 $ 751,528.36 $ 63,264.52 $814,792.88
$ 46,907,257.84 $ 750,516.13 $ 64,276.76 $814,792.88
$ 46,842,981.08 $ 749,487.70 $ 65,305.18 $814,792.88
$ 46,777,675.90 $ 748,442.81 $ 66,350.07 $814,792.88
$ 46,711,325.83 $ 747,381.21 $ 67,411.67 $814,792.88
$ 46,643,914.16 $ 746,302.63 $ 68,490.26 $814,792.88
$ 46,575,423.91 $ 745,206.78 $ 69,586.10 $814,792.88
$ 46,505,837.81 $ 744,093.40 $ 70,699.48 $814,792.88
$ 46,435,138.33 $ 742,962.21 $ 71,830.67 $814,792.88
$ 46,363,307.66 $ 741,812.92 $ 72,979.96 $814,792.88
$ 46,290,327.70 $ 740,645.24 $ 74,147.64 $814,792.88
$ 46,216,180.06 $ 739,458.88 $ 75,334.00 $814,792.88
$ 46,140,846.06 $ 738,253.54 $ 76,539.35 $814,792.88
$ 46,064,306.72 $ 737,028.91 $ 77,763.97 $814,792.88
$ 45,986,542.74 $ 735,784.68 $ 79,008.20 $814,792.88
$ 45,907,534.54 $ 734,520.55 $ 80,272.33 $814,792.88
$ 45,827,262.21 $ 733,236.20 $ 81,556.69 $814,792.88
$ 45,745,705.53 $ 731,931.29 $ 82,861.59 $814,792.88
$ 45,662,843.93 $ 730,605.50 $ 84,187.38 $814,792.88
$ 45,578,656.56 $ 729,258.50 $ 85,534.38 $814,792.88
$ 45,493,122.18 $ 727,889.95 $ 86,902.93 $814,792.88
$ 45,406,219.25 $ 726,499.51 $ 88,293.37 $814,792.88
$ 45,317,925.88 $ 725,086.81 $ 89,706.07 $814,792.88
$ 45,228,219.81 $ 723,651.52 $ 91,141.37 $814,792.88
$ 45,137,078.44 $ 722,193.26 $ 92,599.63 $814,792.88
$ 45,044,478.82 $ 720,711.66 $ 94,081.22 $814,792.88
$ 44,950,397.59 $ 719,206.36 $ 95,586.52 $814,792.88
$ 44,854,811.07 $ 717,676.98 $ 97,115.90 $814,792.88
$ 44,757,695.17 $ 716,123.12 $ 98,669.76 $814,792.88
$ 44,659,025.41 $ 714,544.41 $ 100,248.48 $814,792.88
$ 44,558,776.93 $ 712,940.43 $ 101,852.45 $814,792.88
$ 44,456,924.48 $ 711,310.79 $ 103,482.09 $814,792.88
$ 44,353,442.39 $ 709,655.08 $ 105,137.80 $814,792.88
$ 44,248,304.59 $ 707,972.87 $ 106,820.01 $814,792.88
$ 44,141,484.58 $ 706,263.75 $ 108,529.13 $814,792.88
$ 44,032,955.45 $ 704,527.29 $ 110,265.59 $814,792.88
$ 43,922,689.86 $ 702,763.04 $ 112,029.84 $814,792.88
$ 43,810,660.01 $ 700,970.56 $ 113,822.32 $814,792.88
$ 43,696,837.69 $ 699,149.40 $ 115,643.48 $814,792.88
$ 43,581,194.21 $ 697,299.11 $ 117,493.77 $814,792.88
$ 43,463,700.44 $ 695,419.21 $ 119,373.68 $814,792.88
$ 43,344,326.76 $ 693,509.23 $ 121,283.65 $814,792.88
$ 43,223,043.11 $ 691,568.69 $ 123,224.19 $814,792.88
$ 43,099,818.91 $ 689,597.10 $ 125,195.78 $814,792.88
$ 42,974,623.13 $ 687,593.97 $ 127,198.91 $814,792.88
$ 42,847,424.22 $ 685,558.79 $ 129,234.09 $814,792.88
$ 42,718,190.13 $ 683,491.04 $ 131,301.84 $814,792.88
$ 42,586,888.29 $ 681,390.21 $ 133,402.67 $814,792.88
$ 42,453,485.62 $ 679,255.77 $ 135,537.11 $814,792.88
$ 42,317,948.51 $ 677,087.18 $ 137,705.71 $814,792.88
$ 42,180,242.80 $ 674,883.88 $ 139,909.00 $814,792.88
$ 42,040,333.80 $ 672,645.34 $ 142,147.54 $814,792.88
$ 41,898,186.26 $ 670,370.98 $ 144,421.90 $814,792.88
$ 41,753,764.36 $ 668,060.23 $ 146,732.65 $814,792.88
$ 41,607,031.71 $ 665,712.51 $ 149,080.37 $814,792.88
$ 41,457,951.33 $ 663,327.22 $ 151,465.66 $814,792.88
$ 41,306,485.67 $ 660,903.77 $ 153,889.11 $814,792.88
$ 41,152,596.56 $ 658,441.54 $ 156,351.34 $814,792.88
$ 40,996,245.22 $ 655,939.92 $ 158,852.96 $814,792.88
$ 40,837,392.26 $ 653,398.28 $ 161,394.61 $814,792.88
$ 40,675,997.66 $ 650,815.96 $ 163,976.92 $814,792.88
$ 40,512,020.74 $ 648,192.33 $ 166,600.55 $814,792.88
$ 40,345,420.19 $ 645,526.72 $ 169,266.16 $814,792.88
$ 40,176,154.03 $ 642,818.46 $ 171,974.42 $814,792.88
$ 40,004,179.61 $ 640,066.87 $ 174,726.01 $814,792.88
$ 39,829,453.60 $ 637,271.26 $ 177,521.62 $814,792.88
$ 39,651,931.98 $ 634,430.91 $ 180,361.97 $814,792.88
$ 39,471,570.01 $ 631,545.12 $ 183,247.76 $814,792.88
$ 39,288,322.25 $ 628,613.16 $ 186,179.73 $814,792.88
$ 39,102,142.52 $ 625,634.28 $ 189,158.60 $814,792.88
$ 38,912,983.92 $ 622,607.74 $ 192,185.14 $814,792.88
$ 38,720,798.78 $ 619,532.78 $ 195,260.10 $814,792.88
$ 38,525,538.68 $ 616,408.62 $ 198,384.26 $814,792.88
$ 38,327,154.41 $ 613,234.47 $ 201,558.41 $814,792.88
$ 38,125,596.00 $ 610,009.54 $ 204,783.35 $814,792.88
$ 37,920,812.66 $ 606,733.00 $ 208,059.88 $814,792.88
$ 37,712,752.78 $ 603,404.04 $ 211,388.84 $814,792.88
$ 37,501,363.94 $ 600,021.82 $ 214,771.06 $814,792.88
$ 37,286,592.88 $ 596,585.49 $ 218,207.40 $814,792.88
$ 37,068,385.48 $ 593,094.17 $ 221,698.71 $814,792.88
$ 36,846,686.77 $ 589,546.99 $ 225,245.89 $814,792.88
$ 36,621,440.88 $ 585,943.05 $ 228,849.83 $814,792.88
$ 36,392,591.05 $ 582,281.46 $ 232,511.43 $814,792.88
$ 36,160,079.62 $ 578,561.27 $ 236,231.61 $814,792.88
$ 35,923,848.01 $ 574,781.57 $ 240,011.31 $814,792.88
$ 35,683,836.70 $ 570,941.39 $ 243,851.49 $814,792.88
$ 35,439,985.21 $ 567,039.76 $ 247,753.12 $814,792.88
$ 35,192,232.09 $ 563,075.71 $ 251,717.17 $814,792.88
$ 34,940,514.92 $ 559,048.24 $ 255,744.64 $814,792.88
$ 34,684,770.27 $ 554,956.32 $ 259,836.56 $814,792.88
$ 34,424,933.72 $ 550,798.94 $ 263,993.94 $814,792.88
$ 34,160,939.77 $ 546,575.04 $ 268,217.85 $814,792.88
$ 33,892,721.93 $ 542,283.55 $ 272,509.33 $814,792.88
$ 33,620,212.60 $ 537,923.40 $ 276,869.48 $814,792.88
$ 33,343,343.12 $ 533,493.49 $ 281,299.39 $814,792.88
$ 33,062,043.72 $ 528,992.70 $ 285,800.18 $814,792.88
$ 32,776,243.54 $ 524,419.90 $ 290,372.99 $814,792.88
$ 32,485,870.56 $ 519,773.93 $ 295,018.95 $814,792.88
$ 32,190,851.60 $ 515,053.63 $ 299,739.26 $814,792.88
$ 31,891,112.35 $ 510,257.80 $ 304,535.08 $814,792.88
$ 31,586,577.26 $ 505,385.24 $ 309,407.65 $814,792.88
$ 31,277,169.62 $ 500,434.71 $ 314,358.17 $814,792.88
$ 30,962,811.45 $ 495,404.98 $ 319,387.90 $814,792.88
$ 30,643,423.55 $ 490,294.78 $ 324,498.11 $814,792.88
$ 30,318,925.44 $ 485,102.81 $ 329,690.08 $814,792.88
$ 29,989,235.37 $ 479,827.77 $ 334,965.12 $814,792.88
$ 29,654,270.25 $ 474,468.32 $ 340,324.56 $814,792.88
$ 29,313,945.69 $ 469,023.13 $ 345,769.75 $814,792.88
$ 28,968,175.94 $ 463,490.82 $ 351,302.07 $814,792.88
$ 28,616,873.87 $ 457,869.98 $ 356,922.90 $814,792.88
$ 28,259,950.97 $ 452,159.22 $ 362,633.67 $814,792.88
$ 27,897,317.31 $ 446,357.08 $ 368,435.81 $814,792.88
$ 27,528,881.50 $ 440,462.10 $ 374,330.78 $814,792.88
$ 27,154,550.72 $ 434,472.81 $ 380,320.07 $814,792.88
$ 26,774,230.65 $ 428,387.69 $ 386,405.19 $814,792.88
$ 26,387,825.46 $ 422,205.21 $ 392,587.67 $814,792.88
$ 25,995,237.79 $ 415,923.80 $ 398,869.08 $814,792.88
$ 25,596,368.71 $ 409,541.90 $ 405,250.98 $814,792.88
$ 25,191,117.73 $ 403,057.88 $ 411,735.00 $814,792.88
$ 24,779,382.73 $ 396,470.12 $ 418,322.76 $814,792.88
$ 24,361,059.97 $ 389,776.96 $ 425,015.92 $814,792.88
$ 23,936,044.05 $ 382,976.70 $ 431,816.18 $814,792.88
$ 23,504,227.87 $ 376,067.65 $ 438,725.24 $814,792.88
 $ 23,065,502.63 $ 369,048.04 $ 445,744.84 $814,792.88
$ 22,619,757.79 $ 361,916.12 $ 452,876.76 $814,792.88
$ 22,166,881.04 $ 354,670.10 $ 460,122.79 $814,792.88
$ 21,706,758.25 $ 347,308.13 $ 467,484.75 $814,792.88
$ 21,239,273.50 $ 339,828.38 $ 474,964.51 $814,792.88
$ 20,764,309.00 $ 332,228.94 $ 482,563.94 $814,792.88
$ 20,281,745.06 $ 324,507.92 $ 490,284.96 $814,792.88
$ 19,791,460.10 $ 316,663.36 $ 498,129.52 $814,792.88
$ 19,293,330.58 $ 308,693.29 $ 506,099.59 $814,792.88
$ 18,787,230.98 $ 300,595.70 $ 514,197.19 $814,792.88
$ 18,273,033.80 $ 292,368.54 $ 522,424.34 $814,792.88
$ 17,750,609.45 $ 284,009.75 $ 530,783.13 $814,792.88
$ 17,219,826.32 $ 275,517.22 $ 539,275.66 $814,792.88
$ 16,680,550.66 $ 266,888.81 $ 547,904.07 $814,792.88
$ 16,132,646.59 $ 258,122.35 $ 556,670.54 $814,792.88
$ 15,575,976.05 $ 249,215.62 $ 565,577.27 $814,792.88
$ 15,010,398.79 $ 240,166.38 $ 574,626.50 $814,792.88
$ 14,435,772.29 $ 230,972.36 $ 583,820.53 $814,792.88
$ 13,851,951.76 $ 221,631.23 $ 593,161.65 $814,792.88
$ 13,258,790.11 $ 212,140.64 $ 602,652.24 $814,792.88
$ 12,656,137.87 $ 202,498.21 $ 612,294.68 $814,792.88
$ 12,043,843.19 $ 192,701.49 $ 622,091.39 $814,792.88
$ 11,421,751.80 $ 182,748.03 $ 632,044.85 $814,792.88
$ 10,789,706.95 $ 172,635.31 $ 642,157.57 $814,792.88
$ 10,147,549.38 $ 162,360.79 $ 652,432.09 $814,792.88
$ 9,495,117.28 $ 151,921.88 $ 662,871.01 $814,792.88
$ 8,832,246.28 $ 141,315.94 $ 673,476.94 $814,792.88
$ 8,158,769.34 $ 130,540.31 $ 684,252.57 $814,792.88
$ 7,474,516.76 $ 119,592.27 $ 695,200.61 $814,792.88
$ 6,779,316.15 $ 108,469.06 $ 706,323.82 $814,792.88
$ 6,072,992.33 $ 97,167.88 $ 717,625.00 $814,792.88
$ 5,355,367.32 $ 85,685.88 $ 729,107.01 $814,792.88
$ 4,626,260.32 $ 74,020.17 $ 740,772.72 $814,792.88
$ 3,885,487.60 $ 62,167.80 $ 752,625.08 $814,792.88
$ 3,132,862.52 $ 50,125.80 $ 764,667.08 $814,792.88
$ 2,368,195.44 $ 37,891.13 $ 776,901.76 $814,792.88
$ 1,591,293.68 $ 25,460.70 $ 789,332.18 $814,792.88
$ 801,961.50 $ 12,831.38 $ 801,961.50 $814,792.88
-$ 0.00 -$ 0.00 $ 814,792.88 $814,792.88
-$ 814,792.88 -$ 13,036.69 $ 827,829.57 $814,792.88
-$ 1,642,622.45 -$ 26,281.96 $ 841,074.84 $814,792.88
-$ 2,483,697.29 -$ 39,739.16 $ 854,532.04 $814,792.88
-$ 3,338,229.33 -$ 53,411.67 $ 868,204.55 $814,792.88
-$ 4,206,433.88 -$ 67,302.94 $ 882,095.82 $814,792.88
-$ 5,088,529.71 -$ 81,416.48 $ 896,209.36 $814,792.88
-$ 5,984,739.06 -$ 95,755.83 $ 910,548.71 $814,792.88
-$ 6,895,287.77 -$ 110,324.60 $ 925,117.49 $814,792.88
-$ 7,820,405.26 -$ 125,126.48 $ 939,919.37 $814,792.88
-$ 8,760,324.62 -$ 140,165.19 $ 954,958.08 $814,792.88
-$ 9,715,282.70 -$ 155,444.52 $ 970,237.41 $814,792.88
-$ 10,685,520.11 -$ 170,968.32 $ 985,761.20 $814,792.88
-$ 11,671,281.31 -$ 186,740.50 $ 1,001,533.38 $814,792.88
 Saldo final
$ 47,953,207.12
$ 47,905,665.55
$ 47,857,363.32
$ 47,808,288.25
$ 47,758,427.98
$ 47,707,769.94
$ 47,656,301.38
$ 47,604,009.32
$ 47,550,880.59
$ 47,496,901.79
$ 47,442,059.34
$ 47,386,339.41
$ 47,329,727.96
$ 47,272,210.72
$ 47,213,773.21
$ 47,154,400.70
$ 47,094,078.23
$ 47,032,790.60
$ 46,970,522.37
$ 46,907,257.84
$ 46,842,981.08
$ 46,777,675.90
$ 46,711,325.83
$ 46,643,914.16
$ 46,575,423.91
$ 46,505,837.81
$ 46,435,138.33
$ 46,363,307.66
$ 46,290,327.70
$ 46,216,180.06
$ 46,140,846.06
$ 46,064,306.72
$ 45,986,542.74
$ 45,907,534.54
$ 45,827,262.21
$ 45,745,705.53
$ 45,662,843.93
$ 45,578,656.56
$ 45,493,122.18
$ 45,406,219.25
$ 45,317,925.88
$ 45,228,219.81
$ 45,137,078.44
$ 45,044,478.82
$ 44,950,397.59
$ 44,854,811.07
$ 44,757,695.17
$ 44,659,025.41
$ 44,558,776.93
$ 44,456,924.48
$ 44,353,442.39
$ 44,248,304.59
$ 44,141,484.58
$ 44,032,955.45
$ 43,922,689.86
$ 43,810,660.01
$ 43,696,837.69
$ 43,581,194.21
$ 43,463,700.44
$ 43,344,326.76
$ 43,223,043.11
$ 43,099,818.91
$ 42,974,623.13
$ 42,847,424.22
$ 42,718,190.13
$ 42,586,888.29
$ 42,453,485.62
$ 42,317,948.51
$ 42,180,242.80
$ 42,040,333.80
$ 41,898,186.26
$ 41,753,764.36
$ 41,607,031.71
$ 41,457,951.33
$ 41,306,485.67
$ 41,152,596.56
$ 40,996,245.22
$ 40,837,392.26
$ 40,675,997.66
$ 40,512,020.74
$ 40,345,420.19
$ 40,176,154.03
$ 40,004,179.61
$ 39,829,453.60
$ 39,651,931.98
$ 39,471,570.01
$ 39,288,322.25
$ 39,102,142.52
$ 38,912,983.92
$ 38,720,798.78
$ 38,525,538.68
$ 38,327,154.41
$ 38,125,596.00
$ 37,920,812.66
$ 37,712,752.78
$ 37,501,363.94
$ 37,286,592.88
$ 37,068,385.48
$ 36,846,686.77
$ 36,621,440.88
$ 36,392,591.05
$ 36,160,079.62
$ 35,923,848.01
$ 35,683,836.70
$ 35,439,985.21
$ 35,192,232.09
$ 34,940,514.92
$ 34,684,770.27
$ 34,424,933.72
$ 34,160,939.77
$ 33,892,721.93
$ 33,620,212.60
$ 33,343,343.12
$ 33,062,043.72
$ 32,776,243.54
$ 32,485,870.56
$ 32,190,851.60
$ 31,891,112.35
$ 31,586,577.26
$ 31,277,169.62
$ 30,962,811.45
$ 30,643,423.55
$ 30,318,925.44
$ 29,989,235.37
$ 29,654,270.25
$ 29,313,945.69
$ 28,968,175.94
$ 28,616,873.87
$ 28,259,950.97
$ 27,897,317.31
$ 27,528,881.50
$ 27,154,550.72
$ 26,774,230.65
$ 26,387,825.46
$ 25,995,237.79
$ 25,596,368.71
$ 25,191,117.73
$ 24,779,382.73
$ 24,361,059.97
$ 23,936,044.05
$ 23,504,227.87
$ 23,065,502.63
 $ 22,619,757.79
$ 22,166,881.04
$ 21,706,758.25
$ 21,239,273.50
$ 20,764,309.00
$ 20,281,745.06
$ 19,791,460.10
$ 19,293,330.58
$ 18,787,230.98
$ 18,273,033.80
$ 17,750,609.45
$ 17,219,826.32
$ 16,680,550.66
$ 16,132,646.59
$ 15,575,976.05
$ 15,010,398.79
$ 14,435,772.29
$ 13,851,951.76
$ 13,258,790.11
$ 12,656,137.87
$ 12,043,843.19
$ 11,421,751.80
$ 10,789,706.95
$ 10,147,549.38
$ 9,495,117.28
$ 8,832,246.28
$ 8,158,769.34
$ 7,474,516.76
$ 6,779,316.15
$ 6,072,992.33
$ 5,355,367.32
$ 4,626,260.32
$ 3,885,487.60
$ 3,132,862.52
$ 2,368,195.44
$ 1,591,293.68
$ 801,961.50
-$ 0.00
-$ 814,792.88
-$ 1,642,622.45
-$ 2,483,697.29
-$ 3,338,229.33
-$ 4,206,433.88
-$ 5,088,529.71
-$ 5,984,739.06
-$ 6,895,287.77
-$ 7,820,405.26
-$ 8,760,324.62
-$ 9,715,282.70
-$ 10,685,520.11
-$ 11,671,281.31
-$ 12,672,814.69