Capital $ 100,000,000

i 1.20%
Plazo 15

Período Saldo inicial

junio $ -
julio $ 100,000,000
agosto $ 99,841,277
septiembre $ 99,680,650
octubre $ 99,518,096
noviembre $ 99,353,590
diciembre $ 99,187,111
enero $ 99,018,634
febrero $ 98,848,135
marzo $ 98,675,590
abril $ 98,500,974
mayo $ 98,324,264
junio $ 98,145,432
julio $ 97,964,455
agosto $ 97,781,306
septiembre $ 97,595,959
octubre $ 97,408,388
noviembre $ 97,218,566
diciembre $ 97,026,466
enero $ 96,832,062
febrero $ 96,635,324
marzo $ 96,436,225
abril $ 96,234,737
mayo $ 96,030,832
junio $ 95,824,479
julio $ 95,615,650
agosto $ 95,404,316
septiembre $ 95,190,445
octubre $ 94,974,008
noviembre $ 94,754,973
diciembre $ 94,533,311
enero $ 94,308,988
febrero $ 94,081,973
marzo $ 93,852,234
abril $ 93,619,739
mayo $ 93,384,453
junio $ 93,146,344
julio $ 92,905,378
agosto $ 92,661,520
septiembre $ 92,414,735
octubre $ 92,164,990
noviembre $ 91,912,247
diciembre $ 91,656,471
enero $ 91,397,627
febrero $ 91,135,676
marzo $ 90,870,581
abril $ 90,602,306
mayo $ 90,330,811
junio $ 90,056,058
julio $ 89,778,008
agosto $ 89,496,622
septiembre $ 89,211,859
octubre $ 88,923,679
noviembre $ 88,632,040
diciembre $ 88,336,902
enero $ 88,038,222
febrero $ 87,735,959
marzo $ 87,430,068
abril $ 87,120,506
mayo $ 86,807,229
junio $ 86,490,194
julio $ 86,169,354
agosto $ 85,844,663
septiembre $ 85,516,077
octubre $ 85,183,547
noviembre $ 84,847,027
diciembre $ 84,506,469
enero $ 84,161,824
febrero $ 83,813,043
marzo $ 83,460,078
abril $ 83,102,876
mayo $ 82,741,388
junio $ 82,375,562
julio $ 82,005,346
agosto $ 81,630,688
septiembre $ 81,251,534
octubre $ 80,867,830
noviembre $ 80,479,521
diciembre $ 80,086,553
enero $ 79,688,869
febrero $ 79,286,413
marzo $ 78,879,127
abril $ 78,466,954
mayo $ 78,049,835
junio $ 77,627,711
julio $ 77,200,521
agosto $ 76,768,205
septiembre $ 76,330,700
octubre $ 75,887,946
noviembre $ 75,439,879
diciembre $ 74,986,435
enero $ 74,527,550
febrero $ 74,063,158
marzo $ 73,593,193
abril $ 73,117,589
mayo $ 72,636,278
junio $ 72,149,191
julio $ 71,656,258
agosto $ 71,157,411
septiembre $ 70,652,577
octubre $ 70,141,686
noviembre $ 69,624,664
diciembre $ 69,101,437
enero $ 68,571,932
febrero $ 68,036,072
marzo $ 67,493,783
abril $ 66,944,986
mayo $ 66,389,603
junio $ 65,827,556
julio $ 65,258,764
agosto $ 64,683,147
septiembre $ 64,100,622
octubre $ 63,511,107
noviembre $ 62,914,518
diciembre $ 62,310,769
enero $ 61,699,776
febrero $ 61,081,451
marzo $ 60,455,706
abril $ 59,822,452
mayo $ 59,181,599
junio $ 58,533,055
julio $ 57,876,729
agosto $ 57,212,528
septiembre $ 56,540,355
octubre $ 55,860,117
noviembre $ 55,171,716
diciembre $ 54,475,054
enero $ 53,770,032
febrero $ 53,056,550
marzo $ 52,334,506
abril $ 51,603,798
mayo $ 50,864,321
junio $ 50,115,970
julio $ 49,358,639
agosto $ 48,592,221
septiembre $ 47,816,605
octubre $ 47,031,681
noviembre $ 46,237,339
diciembre $ 45,433,465
enero $ 44,619,944
febrero $ 43,796,661
marzo $ 42,963,498
abril $ 42,120,337
mayo $ 41,267,059
junio $ 40,403,541
julio $ 39,529,661
agosto $ 38,645,295
septiembre $ 37,750,316
octubre $ 36,844,597
noviembre $ 35,928,010
diciembre $ 35,000,423
enero $ 34,061,706
febrero $ 33,111,724
marzo $ 32,150,342
abril $ 31,177,423
mayo $ 30,192,830
junio $ 29,196,421
julio $ 28,188,056
agosto $ 27,167,590
septiembre $ 26,134,879
octubre $ 25,089,775
noviembre $ 24,032,130
diciembre $ 22,961,793
enero $ 21,878,612
febrero $ 20,782,432
marzo $ 19,673,099
abril $ 18,550,454
mayo $ 17,414,337
junio $ 16,264,586
julio $ 15,101,039
agosto $ 13,923,529
septiembre $ 12,731,889
octubre $ 11,525,949
noviembre $ 10,305,538
diciembre $ 9,070,482
enero $ 7,820,605
febrero $ 6,555,730
marzo $ 5,275,676
abril $ 3,980,261
mayo $ 2,669,302
junio $ 1,342,611
MV
años

Amortización a capital

$158,722.51
$160,627.18
$162,554.71
$164,505.36
$166,479.43
$168,477.18
$170,498.91
$172,544.89
$174,615.43
$176,710.82
$178,831.35
$180,977.32
$183,149.05
$185,346.84
$187,571.00
$189,821.85
$192,099.71
$194,404.91
$196,737.77
$199,098.62
$201,487.81
$203,905.66
$206,352.53
$208,828.76
$211,334.70
$213,870.72
$216,437.17
$219,034.41
$221,662.83
$224,322.78
$227,014.66
$229,738.83
$232,495.70
$235,285.65
$238,109.07
$240,966.38
$243,857.98
$246,784.27
$249,745.69
$252,742.63
$255,775.55
$258,844.85
$261,950.99
$265,094.40
$268,275.53
$271,494.84
$274,752.78
$278,049.81
$281,386.41
$284,763.05
$288,180.20
$291,638.37
$295,138.03
$298,679.68
$302,263.84
$305,891.01
$309,561.70
$313,276.44
$317,035.76
$320,840.18
$324,690.27
$328,586.55
$332,529.59
$336,519.94
$340,558.18
$344,644.88
$348,780.62
$352,965.99
$357,201.58
$361,488.00
$365,825.85
$370,215.76
$374,658.35
$379,154.25
$383,704.10
$388,308.55
$392,968.26
$397,683.88
$402,456.08
$407,285.55
$412,172.98
$417,119.06
$422,124.49
$427,189.98
$432,316.26
$437,504.05
$442,754.10
$448,067.15
$453,443.96
$458,885.29
$464,391.91
$469,964.61
$475,604.19
$481,311.44
$487,087.17
$492,932.22
$498,847.41
$504,833.58
$510,891.58
$517,022.28
$523,226.55
$529,505.26
$535,859.33
$542,289.64
$548,797.12
$555,382.68
$562,047.27
$568,791.84
$575,617.34
$582,524.75
$589,515.05
$596,589.23
$603,748.30
$610,993.28
$618,325.20
$625,745.10
$633,254.04
$640,853.09
$648,543.33
$656,325.85
$664,201.76
$672,172.18
$680,238.24
$688,401.10
$696,661.92
$705,021.86
$713,482.12
$722,043.91
$730,708.43
$739,476.93
$748,350.66
$757,330.87
$766,418.84
$775,615.86
$784,923.25
$794,342.33
$803,874.44
$813,520.93
$823,283.18
$833,162.58
$843,160.53
$853,278.46
$863,517.80
$873,880.01
 $884,366.58
$894,978.97
$905,718.72
$916,587.35
$927,586.39
$938,717.43
$949,982.04
$961,381.82
$972,918.41
$984,593.43
$996,408.55
$1,008,365.45
$1,020,465.84
$1,032,711.43
$1,045,103.96
$1,057,645.21
$1,070,336.95
$1,083,181.00
$1,096,179.17
$1,109,333.32
$1,122,645.32
$1,136,117.06
$1,149,750.47
$1,163,547.47
$1,177,510.04
$1,191,640.16
$1,205,939.85
$1,220,411.12
$1,235,056.06
$1,249,876.73
$1,264,875.25
$1,280,053.75
$1,295,414.40
$1,310,959.37
$1,326,690.88
$1,342,611.17
TASA FIJA, CUOTA FIJA

Intereses Cuota

$ 1,200,000 $1,358,722.51
$ 1,198,095 $1,358,722.51
$ 1,196,168 $1,358,722.51
$ 1,194,217 $1,358,722.51
$ 1,192,243 $1,358,722.51
$ 1,190,245 $1,358,722.51
$ 1,188,224 $1,358,722.51
$ 1,186,178 $1,358,722.51
$ 1,184,107 $1,358,722.51
$ 1,182,012 $1,358,722.51
$ 1,179,891 $1,358,722.51
$ 1,177,745 $1,358,722.51
$ 1,175,573 $1,358,722.51
$ 1,173,376 $1,358,722.51
$ 1,171,152 $1,358,722.51
$ 1,168,901 $1,358,722.51
$ 1,166,623 $1,358,722.51
$ 1,164,318 $1,358,722.51
$ 1,161,985 $1,358,722.51
$ 1,159,624 $1,358,722.51
$ 1,157,235 $1,358,722.51
$ 1,154,817 $1,358,722.51
$ 1,152,370 $1,358,722.51
$ 1,149,894 $1,358,722.51
$ 1,147,388 $1,358,722.51
$ 1,144,852 $1,358,722.51
$ 1,142,285 $1,358,722.51
$ 1,139,688 $1,358,722.51
$ 1,137,060 $1,358,722.51
$ 1,134,400 $1,358,722.51
$ 1,131,708 $1,358,722.51
$ 1,128,984 $1,358,722.51
$ 1,126,227 $1,358,722.51
$ 1,123,437 $1,358,722.51
$ 1,120,613 $1,358,722.51
$ 1,117,756 $1,358,722.51
$ 1,114,865 $1,358,722.51
$ 1,111,938 $1,358,722.51
$ 1,108,977 $1,358,722.51
$ 1,105,980 $1,358,722.51
$ 1,102,947 $1,358,722.51
$ 1,099,878 $1,358,722.51
$ 1,096,772 $1,358,722.51
$ 1,093,628 $1,358,722.51
$ 1,090,447 $1,358,722.51
$ 1,087,228 $1,358,722.51
$ 1,083,970 $1,358,722.51
$ 1,080,673 $1,358,722.51
$ 1,077,336 $1,358,722.51
$ 1,073,959 $1,358,722.51
$ 1,070,542 $1,358,722.51
$ 1,067,084 $1,358,722.51
$ 1,063,584 $1,358,722.51
$ 1,060,043 $1,358,722.51
$ 1,056,459 $1,358,722.51
$ 1,052,832 $1,358,722.51
$ 1,049,161 $1,358,722.51
$ 1,045,446 $1,358,722.51
$ 1,041,687 $1,358,722.51
$ 1,037,882 $1,358,722.51
$ 1,034,032 $1,358,722.51
$ 1,030,136 $1,358,722.51
$ 1,026,193 $1,358,722.51
$ 1,022,203 $1,358,722.51
$ 1,018,164 $1,358,722.51
$ 1,014,078 $1,358,722.51
$ 1,009,942 $1,358,722.51
$ 1,005,757 $1,358,722.51
$ 1,001,521 $1,358,722.51
$ 997,235 $1,358,722.51
$ 992,897 $1,358,722.51
$ 988,507 $1,358,722.51
$ 984,064 $1,358,722.51
$ 979,568 $1,358,722.51
$ 975,018 $1,358,722.51
$ 970,414 $1,358,722.51
$ 965,754 $1,358,722.51
$ 961,039 $1,358,722.51
$ 956,266 $1,358,722.51
$ 951,437 $1,358,722.51
$ 946,550 $1,358,722.51
$ 941,603 $1,358,722.51
$ 936,598 $1,358,722.51
$ 931,533 $1,358,722.51
$ 926,406 $1,358,722.51
$ 921,218 $1,358,722.51
$ 915,968 $1,358,722.51
$ 910,655 $1,358,722.51
$ 905,279 $1,358,722.51
$ 899,837 $1,358,722.51
$ 894,331 $1,358,722.51
$ 888,758 $1,358,722.51
$ 883,118 $1,358,722.51
$ 877,411 $1,358,722.51
$ 871,635 $1,358,722.51
$ 865,790 $1,358,722.51
$ 859,875 $1,358,722.51
$ 853,889 $1,358,722.51
$ 847,831 $1,358,722.51
$ 841,700 $1,358,722.51
$ 835,496 $1,358,722.51
$ 829,217 $1,358,722.51
$ 822,863 $1,358,722.51
$ 816,433 $1,358,722.51
$ 809,925 $1,358,722.51
$ 803,340 $1,358,722.51
$ 796,675 $1,358,722.51
$ 789,931 $1,358,722.51
$ 783,105 $1,358,722.51
$ 776,198 $1,358,722.51
$ 769,207 $1,358,722.51
$ 762,133 $1,358,722.51
$ 754,974 $1,358,722.51
$ 747,729 $1,358,722.51
$ 740,397 $1,358,722.51
$ 732,977 $1,358,722.51
$ 725,468 $1,358,722.51
$ 717,869 $1,358,722.51
$ 710,179 $1,358,722.51
$ 702,397 $1,358,722.51
$ 694,521 $1,358,722.51
$ 686,550 $1,358,722.51
$ 678,484 $1,358,722.51
$ 670,321 $1,358,722.51
$ 662,061 $1,358,722.51
$ 653,701 $1,358,722.51
$ 645,240 $1,358,722.51
$ 636,679 $1,358,722.51
$ 628,014 $1,358,722.51
$ 619,246 $1,358,722.51
$ 610,372 $1,358,722.51
$ 601,392 $1,358,722.51
$ 592,304 $1,358,722.51
$ 583,107 $1,358,722.51
$ 573,799 $1,358,722.51
$ 564,380 $1,358,722.51
$ 554,848 $1,358,722.51
$ 545,202 $1,358,722.51
$ 535,439 $1,358,722.51
$ 525,560 $1,358,722.51
$ 515,562 $1,358,722.51
$ 505,444 $1,358,722.51
$ 495,205 $1,358,722.51
$ 484,842 $1,358,722.51
$ 474,356 $1,358,722.51
$ 463,744 $1,358,722.51
$ 453,004 $1,358,722.51
$ 442,135 $1,358,722.51
$ 431,136 $1,358,722.51
$ 420,005 $1,358,722.51
$ 408,740 $1,358,722.51
$ 397,341 $1,358,722.51
$ 385,804 $1,358,722.51
$ 374,129 $1,358,722.51
$ 362,314 $1,358,722.51
$ 350,357 $1,358,722.51
$ 338,257 $1,358,722.51
$ 326,011 $1,358,722.51
$ 313,619 $1,358,722.51
$ 301,077 $1,358,722.51
$ 288,386 $1,358,722.51
$ 275,542 $1,358,722.51
$ 262,543 $1,358,722.51
$ 249,389 $1,358,722.51
$ 236,077 $1,358,722.51
$ 222,605 $1,358,722.51
$ 208,972 $1,358,722.51
$ 195,175 $1,358,722.51
$ 181,212 $1,358,722.51
$ 167,082 $1,358,722.51
$ 152,783 $1,358,722.51
$ 138,311 $1,358,722.51
$ 123,666 $1,358,722.51
$ 108,846 $1,358,722.51
$ 93,847 $1,358,722.51
$ 78,669 $1,358,722.51
$ 63,308 $1,358,722.51
$ 47,763 $1,358,722.51
$ 32,032 $1,358,722.51
$ 16,111 $1,358,722.51
 Saldo final
$ 100,000,000
$ 99,841,277
$ 99,680,650
$ 99,518,096
$ 99,353,590
$ 99,187,111
$ 99,018,634
$ 98,848,135
$ 98,675,590
$ 98,500,974
$ 98,324,264
$ 98,145,432
$ 97,964,455
$ 97,781,306
$ 97,595,959
$ 97,408,388
$ 97,218,566
$ 97,026,466
$ 96,832,062
$ 96,635,324
$ 96,436,225
$ 96,234,737
$ 96,030,832
$ 95,824,479
$ 95,615,650
$ 95,404,316
$ 95,190,445
$ 94,974,008
$ 94,754,973
$ 94,533,311
$ 94,308,988
$ 94,081,973
$ 93,852,234
$ 93,619,739
$ 93,384,453
$ 93,146,344
$ 92,905,378
$ 92,661,520
$ 92,414,735
$ 92,164,990
$ 91,912,247
$ 91,656,471
$ 91,397,627
$ 91,135,676
$ 90,870,581
$ 90,602,306
$ 90,330,811
$ 90,056,058
$ 89,778,008
$ 89,496,622
$ 89,211,859
$ 88,923,679
$ 88,632,040
$ 88,336,902
$ 88,038,222
$ 87,735,959
$ 87,430,068
$ 87,120,506
$ 86,807,229
$ 86,490,194
$ 86,169,354
$ 85,844,663
$ 85,516,077
$ 85,183,547
$ 84,847,027
$ 84,506,469
$ 84,161,824
$ 83,813,043
$ 83,460,078
$ 83,102,876
$ 82,741,388
$ 82,375,562
$ 82,005,346
$ 81,630,688
$ 81,251,534
$ 80,867,830
$ 80,479,521
$ 80,086,553
$ 79,688,869
$ 79,286,413
$ 78,879,127
$ 78,466,954
$ 78,049,835
$ 77,627,711
$ 77,200,521
$ 76,768,205
$ 76,330,700
$ 75,887,946
$ 75,439,879
$ 74,986,435
$ 74,527,550
$ 74,063,158
$ 73,593,193
$ 73,117,589
$ 72,636,278
$ 72,149,191
$ 71,656,258
$ 71,157,411
$ 70,652,577
$ 70,141,686
$ 69,624,664
$ 69,101,437
$ 68,571,932
$ 68,036,072
$ 67,493,783
$ 66,944,986
$ 66,389,603
$ 65,827,556
$ 65,258,764
$ 64,683,147
$ 64,100,622
$ 63,511,107
$ 62,914,518
$ 62,310,769
$ 61,699,776
$ 61,081,451
$ 60,455,706
$ 59,822,452
$ 59,181,599
$ 58,533,055
$ 57,876,729
$ 57,212,528
$ 56,540,355
$ 55,860,117
$ 55,171,716
$ 54,475,054
$ 53,770,032
$ 53,056,550
$ 52,334,506
$ 51,603,798
$ 50,864,321
$ 50,115,970
$ 49,358,639
$ 48,592,221
$ 47,816,605
$ 47,031,681
$ 46,237,339
$ 45,433,465
$ 44,619,944
$ 43,796,661
$ 42,963,498
$ 42,120,337
$ 41,267,059
$ 40,403,541
$ 39,529,661
$ 38,645,295
$ 37,750,316
$ 36,844,597
$ 35,928,010
$ 35,000,423
$ 34,061,706
$ 33,111,724
$ 32,150,342
$ 31,177,423
$ 30,192,830
$ 29,196,421
$ 28,188,056
$ 27,167,590
$ 26,134,879
$ 25,089,775
$ 24,032,130
$ 22,961,793
$ 21,878,612
$ 20,782,432
$ 19,673,099
$ 18,550,454
$ 17,414,337
$ 16,264,586
$ 15,101,039
$ 13,923,529
$ 12,731,889
$ 11,525,949
$ 10,305,538
$ 9,070,482
$ 7,820,605
$ 6,555,730
$ 5,275,676
$ 3,980,261
$ 2,669,302
$ 1,342,611
$ 0
Capital $ 100,000,000 UVR $ 286.28
i 1.20% MV
Plazo 15 años TASA FIJA, CUOTA en UVR FIJA
IPC 0.49% MV

UVR
Período Saldo inicial Amortización a capital Intereses Cuota en UVR Saldo final
0 349308.369
1 349308.369 554.431007345263 4191.700433 4746.13 348753.938
2 348753.938 561.084179433407 4185.047261 4746.13 348192.854
3 348192.854 567.817189586608 4178.314251 4746.13 347625.037
4 347625.037 574.630995861648 4171.500445 4746.13 347050.406
5 347050.406 581.526567811988 4164.604873 4746.13 346468.879
6 346468.879 588.504886625731 4157.626554 4746.13 345880.375
7 345880.375 595.56694526524 4150.564495 4746.13 345284.808
8 345284.808 602.713748608422 4143.417692 4746.13 344682.094
9 344682.094 609.946313591723 4136.185127 4746.13 344072.148
10 344072.148 617.265669354824 4128.865771 4746.13 343454.882
11 343454.882 624.672857387082 4121.458583 4746.13 342830.209
12 342830.209 632.168931675728 4113.962509 4746.13 342198.040
13 342198.040 639.754958855836 4106.376482 4746.13 341558.285
14 341558.285 647.432018362107 4098.699422 4746.13 340910.853
15 340910.853 655.201202582452 4090.930238 4746.13 340255.652
16 340255.652 663.063617013441 4083.067823 4746.13 339592.588
17 339592.588 671.020380417603 4075.11106 4746.13 338921.568
18 338921.568 679.072624982613 4067.058816 4746.13 338242.495
19 338242.495 687.221496482405 4058.909944 4746.13 337555.274
20 337555.274 695.468154440194 4050.663286 4746.13 336859.806
21 336859.806 703.813772293476 4042.317668 4746.13 336155.992
22 336155.992 712.259537560997 4033.871903 4746.13 335443.732
23 335443.732 720.806652011729 4025.324788 4746.13 334722.926
24 334722.926 729.45633183587 4016.675109 4746.13 333993.469
25 333993.469 738.209807817901 4007.921633 4746.13 333255.260
26 333255.260 747.068325511715 3999.063115 4746.13 332508.191
27 332508.191 756.033145417855 3990.098295 4746.13 331752.158
28 331752.158 765.10554316287 3981.025897 4746.13 330987.053
29 330987.053 774.286809680824 3971.844631 4746.13 330212.766
30 330212.766 783.578251396994 3962.553189 4746.13 329429.188
31 329429.188 792.981190413758 3953.15025 4746.13 328636.206
32 328636.206 802.496964698723 3943.634476 4746.13 327833.709
33 327833.709 812.126928275108 3934.004512 4746.13 327021.582
34 327021.582 821.872451414409 3924.258989 4746.13 326199.710
35 326199.710 831.734920831382 3914.39652 4746.13 325367.975
36 325367.975 841.715739881358 3904.415701 4746.13 324526.259
37 324526.259 851.816328759935 3894.315112 4746.13 323674.443
38 323674.443 862.038124705055 3884.093316 4746.13 322812.405
39 322812.405 872.382582201516 3873.748858 4746.13 321940.022
40 321940.022 882.851173187934 3863.280267 4746.13 321057.171
41 321057.171 893.445387266189 3852.686053 4746.13 320163.726
42 320163.726 904.166731913383 3841.964709 4746.13 319259.559
43 319259.559 915.016732696344 3831.114708 4746.13 318344.542
44 318344.542 925.9969334887 3820.134507 4746.13 317418.545
45 317418.545 937.108896690564 3809.022544 4746.13 316481.436
46 316481.436 948.35420345085 3797.777237 4746.13 315533.082
47 315533.082 959.734453892261 3786.396987 4746.13 314573.348
48 314573.348 971.251267338968 3774.880173 4746.13 313602.096
49 313602.096 982.906282547036 3763.225158 4746.13 312619.190
50 312619.190 994.7011579376 3751.430283 4746.13 311624.489
51 311624.489 1006.63757183285 3739.493869 4746.13 310617.851
52 310617.851 1018.71722269485 3727.414218 4746.13 309599.134
53 309599.134 1030.94182936718 3715.189611 4746.13 308568.192
54 308568.192 1043.31313131959 3702.818309 4746.13 307524.879
55 307524.879 1055.83288889543 3690.298552 4746.13 306469.046
56 306469.046 1068.50288356217 3677.628557 4746.13 305400.544
57 305400.544 1081.32491816492 3664.806522 4746.13 304319.219
58 304319.219 1094.3008171829 3651.830623 4746.13 303224.918
59 303224.918 1107.43242698909 3638.699013 4746.13 302117.485
60 302117.485 1120.72161611296 3625.409824 4746.13 300996.764
61 300996.764 1134.17027550631 3611.961165 4746.13 299862.593
62 299862.593 1147.78031881239 3598.351122 4746.13 298714.813
63 298714.813 1161.55368263814 3584.577758 4746.13 297553.259
64 297553.259 1175.4923268298 3570.639114 4746.13 296377.767
65 296377.767 1189.59823475176 3556.533206 4746.13 295188.169
66 295188.169 1203.87341356878 3542.258027 4746.13 293984.295
67 293984.295 1218.3198945316 3527.811546 4746.13 292765.976
68 292765.976 1232.93973326598 3513.191707 4746.13 291533.036
69 291533.036 1247.73501006517 3498.39643 4746.13 290285.301
70 290285.301 1262.70783018595 3483.42361 4746.13 289022.593
71 289022.593 1277.86032414819 3468.271116 4746.13 287744.733
72 287744.733 1293.19464803796 3452.936792 4746.13 286451.538
73 286451.538 1308.71298381442 3437.418457 4746.13 285142.825
74 285142.825 1324.41753962019 3421.713901 4746.13 283818.408
75 283818.408 1340.31055009564 3405.82089 4746.13 282478.097
76 282478.097 1356.39427669678 3389.737164 4746.13 281121.703
77 281121.703 1372.67100801714 3373.460432 4746.13 279749.032
78 279749.032 1389.14306011335 3356.98838 4746.13 278359.889
79 278359.889 1405.81277683471 3340.318664 4746.13 276954.076
80 276954.076 1422.68253015673 3323.44891 4746.13 275531.393
81 275531.393 1439.75472051861 3306.37672 4746.13 274091.639
82 274091.639 1457.03177716483 3289.099663 4746.13 272634.607
 83 272634.607 1474.51615849081 3271.615282 4746.13 271160.091
84 271160.091 1492.2103523927 3253.921088 4746.13 269667.880
85 269667.880 1510.11687662141 3236.014564 4746.13 268157.763
86 268157.763 1528.23827914087 3217.893161 4746.13 266629.525
87 266629.525 1546.57713849056 3199.554302 4746.13 265082.948
88 265082.948 1565.13606415244 3180.995376 4746.13 263517.812
89 263517.812 1583.91769692227 3162.213744 4746.13 261933.894
90 261933.894 1602.92470928534 3143.206731 4746.13 260330.970
91 260330.970 1622.15980579676 3123.971635 4746.13 258708.810
92 258708.810 1641.62572346633 3104.505717 4746.13 257067.184
93 257067.184 1661.32523214792 3084.806208 4746.13 255405.859
94 255405.859 1681.2611349337 3064.870306 4746.13 253724.598
95 253724.598 1701.4362685529 3044.695172 4746.13 252023.161
96 252023.161 1721.85350377554 3024.277937 4746.13 250301.308
97 250301.308 1742.51574582084 3003.615695 4746.13 248558.792
98 248558.792 1763.42593477069 2982.705506 4746.13 246795.366
99 246795.366 1784.58704598794 2961.544394 4746.13 245010.779
100 245010.779 1806.0020905398 2940.12935 4746.13 243204.777
101 243204.777 1827.67411562627 2918.457325 4746.13 241377.103
102 241377.103 1849.60620501379 2896.525235 4746.13 239527.497
103 239527.497 1871.80147947396 2874.329961 4746.13 237655.695
104 237655.695 1894.26309722764 2851.868343 4746.13 235761.432
105 235761.432 1916.99425439437 2829.137186 4746.13 233844.438
106 233844.438 1939.99818544711 2806.133255 4746.13 231904.440
107 231904.440 1963.27816367247 2782.853277 4746.13 229941.162
108 229941.162 1986.83750163654 2759.293939 4746.13 227954.324
109 227954.324 2010.67955165618 2735.451889 4746.13 225943.645
110 225943.645 2034.80770627605 2711.323734 4746.13 223908.837
111 223908.837 2059.22539875137 2686.906042 4746.13 221849.611
112 221849.611 2083.93610353638 2662.195337 4746.13 219765.675
113 219765.675 2108.94333677882 2637.188104 4746.13 217656.732
114 217656.732 2134.25065682017 2611.880784 4746.13 215522.481
115 215522.481 2159.86166470201 2586.269776 4746.13 213362.620
116 213362.620 2185.78000467843 2560.351436 4746.13 211176.840
117 211176.840 2212.00936473457 2534.122076 4746.13 208964.830
118 208964.830 2238.55347711139 2507.577963 4746.13 206726.277
119 206726.277 2265.41611883672 2480.715322 4746.13 204460.861
120 204460.861 2292.60111226277 2453.530328 4746.13 202168.260
121 202168.260 2320.11232560992 2426.019115 4746.13 199848.147
122 199848.147 2347.95367351724 2398.177767 4746.13 197500.194
123 197500.194 2376.12911759944 2370.002323 4746.13 195124.064
124 195124.064 2404.64266701064 2341.488773 4746.13 192719.422
125 192719.422 2433.49837901477 2312.633061 4746.13 190285.923
126 190285.923 2462.70035956294 2283.431081 4746.13 187823.223
127 187823.223 2492.2527638777 2253.878677 4746.13 185330.970
128 185330.970 2522.15979704423 2223.971643 4746.13 182808.810
129 182808.810 2552.42571460876 2193.705726 4746.13 180256.385
130 180256.385 2583.05482318407 2163.076617 4746.13 177673.330
131 177673.330 2614.05148106227 2132.079959 4746.13 175059.278
132 175059.278 2645.42009883502 2100.711342 4746.13 172413.858
133 172413.858 2677.16514002104 2068.9663 4746.13 169736.693
134 169736.693 2709.29112170129 2036.840319 4746.13 167027.402
135 167027.402 2741.80261516171 2004.328825 4746.13 164285.599
136 164285.599 2774.70424654365 1971.427194 4746.13 161510.895
137 161510.895 2808.00069750217 1938.130743 4746.13 158702.895
138 158702.895 2841.6967058722 1904.434735 4746.13 155861.198
139 155861.198 2875.79706634267 1870.334374 4746.13 152985.401
140 152985.401 2910.30663113878 1835.824809 4746.13 150075.094
141 150075.094 2945.23031071244 1800.90113 4746.13 147129.864
142 147129.864 2980.57307444099 1765.558366 4746.13 144149.291
143 144149.291 3016.33995133429 1729.791489 4746.13 141132.951
144 141132.951 3052.5360307503 1693.59541 4746.13 138080.415
145 138080.415 3089.1664631193 1656.964977 4746.13 134991.248
146 134991.248 3126.23646067673 1619.89498 4746.13 131865.012
147 131865.012 3163.75129820485 1582.380142 4746.13 128701.261
148 128701.261 3201.71631378331 1544.415127 4746.13 125499.544
149 125499.544 3240.13690954871 1505.994531 4746.13 122259.407
150 122259.407 3279.0185524633 1467.112888 4746.13 118980.389
151 118980.389 3318.36677509286 1427.764665 4746.13 115662.022
152 115662.022 3358.18717639397 1387.944264 4746.13 112303.835
153 112303.835 3398.4854225107 1347.646018 4746.13 108905.349
154 108905.349 3439.26724758083 1306.864193 4746.13 105466.082
155 105466.082 3480.5384545518 1265.592986 4746.13 101985.544
156 101985.544 3522.30491600642 1223.826524 4746.13 98463.239
157 98463.239 3564.57257499849 1181.558865 4746.13 94898.666
158 94898.666 3607.34744589848 1138.783995 4746.13 91291.319
159 91291.319 3650.63561524926 1095.495825 4746.13 87640.683
160 87640.683 3694.44324263225 1051.688198 4746.13 83946.240
161 83946.240 3738.77656154384 1007.354879 4746.13 80207.463
162 80207.463 3783.64188028236 962.4895602 4746.13 76423.821
163 76423.821 3829.04558284575 917.0858576 4746.13 72594.776
164 72594.776 3874.9941298399 871.1373106 4746.13 68719.782
165 68719.782 3921.49405939798 824.6373811 4746.13 64798.288
166 64798.288 3968.55198811075 777.5794524 4746.13 60829.736
167 60829.736 4016.17461196808 729.9568285 4746.13 56813.561
168 56813.561 4064.3687073117 681.7627332 4746.13 52749.192
169 52749.192 4113.14113179944 632.9903087 4746.13 48636.051
170 48636.051 4162.49882538103 583.6326151 4746.13 44473.552
171 44473.552 4212.44881128561 533.6826292 4746.13 40261.104
172 40261.104 4262.99819702103 483.1332435 4746.13 35998.105
173 35998.105 4314.15417538529 431.9772651 4746.13 31683.951
174 31683.951 4365.92402548991 380.207415 4746.13 27318.027
175 27318.027 4418.31511379579 327.8163267 4746.13 22899.712
176 22899.712 4471.33489516134 274.7965453 4746.13 18428.377
177 18428.377 4524.99091390327 221.1405266 4746.13 13903.386
178 13903.386 4579.29080487011 166.8406356 4746.13 9324.095
179 9324.095 4634.24229452855 111.889146 4746.13 4689.853
180 4689.853 4689.8532020629 56.27823842 4746.13 0.000
 COP
UVR Saldo inicial Amortización a capital Intereses Cuota en UVR
$ 286.28 $ -
$ 287.67 $ 100,486,800.00 $ 159,495.17 $ 1,205,841.60 $ 1,365,336.77
$ 289.07 $ 100,815,698.15 $ 162,194.85 $ 1,209,788.38 $ 1,371,983.23
$ 290.48 $ 101,143,484.55 $ 164,940.23 $ 1,213,721.81 $ 1,378,662.04
$ 291.90 $ 101,470,107.88 $ 167,732.08 $ 1,217,641.29 $ 1,385,373.37
$ 293.32 $ 101,795,515.77 $ 170,571.18 $ 1,221,546.19 $ 1,392,117.37
$ 294.74 $ 102,119,654.82 $ 173,458.34 $ 1,225,435.86 $ 1,398,894.20
$ 296.18 $ 102,442,470.56 $ 176,394.37 $ 1,229,309.65 $ 1,405,704.01
$ 297.62 $ 102,763,907.46 $ 179,380.09 $ 1,233,166.89 $ 1,412,546.98
$ 299.07 $ 103,083,908.85 $ 182,416.35 $ 1,237,006.91 $ 1,419,423.26
$ 300.53 $ 103,402,416.96 $ 185,504.01 $ 1,240,829.00 $ 1,426,333.01
$ 301.99 $ 103,719,372.89 $ 188,643.93 $ 1,244,632.47 $ 1,433,276.40
$ 303.46 $ 104,034,716.55 $ 191,836.99 $ 1,248,416.60 $ 1,440,253.59
$ 304.94 $ 104,348,386.70 $ 195,084.10 $ 1,252,180.64 $ 1,447,264.74
$ 306.42 $ 104,660,320.87 $ 198,386.18 $ 1,255,923.85 $ 1,454,310.03
$ 307.91 $ 104,970,455.39 $ 201,744.15 $ 1,259,645.46 $ 1,461,389.61
$ 309.41 $ 105,278,725.33 $ 205,158.95 $ 1,263,344.70 $ 1,468,503.65
$ 310.92 $ 105,585,064.50 $ 208,631.56 $ 1,267,020.77 $ 1,475,652.33
$ 312.43 $ 105,889,405.42 $ 212,162.94 $ 1,270,672.87 $ 1,482,835.81
$ 313.95 $ 106,191,679.30 $ 215,754.10 $ 1,274,300.15 $ 1,490,054.25
$ 315.48 $ 106,491,816.00 $ 219,406.04 $ 1,277,901.79 $ 1,497,307.83
$ 317.02 $ 106,789,744.05 $ 223,119.80 $ 1,281,476.93 $ 1,504,596.73
$ 318.56 $ 107,085,390.58 $ 226,896.42 $ 1,285,024.69 $ 1,511,921.11
$ 320.11 $ 107,378,681.31 $ 230,736.96 $ 1,288,544.18 $ 1,519,281.14
$ 321.67 $ 107,669,540.54 $ 234,642.51 $ 1,292,034.49 $ 1,526,677.00
$ 323.23 $ 107,957,891.11 $ 238,614.17 $ 1,295,494.69 $ 1,534,108.86
$ 324.81 $ 108,243,654.38 $ 242,653.05 $ 1,298,923.85 $ 1,541,576.90
$ 326.39 $ 108,526,750.21 $ 246,760.30 $ 1,302,321.00 $ 1,549,081.30
$ 327.98 $ 108,807,096.90 $ 250,937.07 $ 1,305,685.16 $ 1,556,622.23
$ 329.57 $ 109,084,611.22 $ 255,184.53 $ 1,309,015.33 $ 1,564,199.87
$ 331.18 $ 109,359,208.34 $ 259,503.89 $ 1,312,310.50 $ 1,571,814.39
$ 332.79 $ 109,630,801.81 $ 263,896.36 $ 1,315,569.62 $ 1,579,465.98
$ 334.41 $ 109,899,303.54 $ 268,363.18 $ 1,318,791.64 $ 1,587,154.82
$ 336.04 $ 110,164,623.78 $ 272,905.61 $ 1,321,975.49 $ 1,594,881.09
$ 337.67 $ 110,426,671.06 $ 277,524.92 $ 1,325,120.05 $ 1,602,644.97
$ 339.32 $ 110,685,352.18 $ 282,222.42 $ 1,328,224.23 $ 1,610,446.65
$ 340.97 $ 110,940,572.19 $ 286,999.44 $ 1,331,286.87 $ 1,618,286.30
$ 342.63 $ 111,192,234.35 $ 291,857.31 $ 1,334,306.81 $ 1,626,164.12
$ 344.30 $ 111,440,240.07 $ 296,797.41 $ 1,337,282.88 $ 1,634,080.29
$ 345.97 $ 111,684,488.95 $ 301,821.12 $ 1,340,213.87 $ 1,642,034.99
$ 347.66 $ 111,924,878.65 $ 306,929.87 $ 1,343,098.54 $ 1,650,028.42
$ 349.35 $ 112,161,304.95 $ 312,125.10 $ 1,345,935.66 $ 1,658,060.76
$ 351.05 $ 112,393,661.66 $ 317,408.26 $ 1,348,723.94 $ 1,666,132.20
$ 352.76 $ 112,621,840.61 $ 322,780.84 $ 1,351,462.09 $ 1,674,242.93
$ 354.48 $ 112,845,731.59 $ 328,244.36 $ 1,354,148.78 $ 1,682,393.14
$ 356.20 $ 113,065,222.35 $ 333,800.36 $ 1,356,782.67 $ 1,690,583.03
$ 357.94 $ 113,280,198.55 $ 339,450.41 $ 1,359,362.38 $ 1,698,812.79
$ 359.68 $ 113,490,543.71 $ 345,196.09 $ 1,361,886.52 $ 1,707,082.61
$ 361.43 $ 113,696,139.17 $ 351,039.02 $ 1,364,353.67 $ 1,715,392.69
$ 363.19 $ 113,896,864.10 $ 356,980.85 $ 1,366,762.37 $ 1,723,743.22
$ 364.96 $ 114,092,595.40 $ 363,023.26 $ 1,369,111.14 $ 1,732,134.40
$ 366.73 $ 114,283,207.70 $ 369,167.94 $ 1,371,398.49 $ 1,740,566.43
$ 368.52 $ 114,468,573.31 $ 375,416.63 $ 1,373,622.88 $ 1,749,039.51
$ 370.31 $ 114,648,562.17 $ 381,771.09 $ 1,375,782.75 $ 1,757,553.83
$ 372.12 $ 114,823,041.82 $ 388,233.10 $ 1,377,876.50 $ 1,766,109.61
$ 373.93 $ 114,991,877.36 $ 394,804.50 $ 1,379,902.53 $ 1,774,707.03
$ 375.75 $ 115,154,931.41 $ 401,487.12 $ 1,381,859.18 $ 1,783,346.30
$ 377.58 $ 115,312,064.05 $ 408,282.86 $ 1,383,744.77 $ 1,792,027.63
$ 379.41 $ 115,463,132.80 $ 415,193.63 $ 1,385,557.59 $ 1,800,751.22
$ 381.26 $ 115,607,992.54 $ 422,221.37 $ 1,387,295.91 $ 1,809,517.28
$ 383.12 $ 115,746,495.50 $ 429,368.06 $ 1,388,957.95 $ 1,818,326.01
$ 384.98 $ 115,878,491.22 $ 436,635.73 $ 1,390,541.89 $ 1,827,177.62
$ 386.86 $ 116,003,826.44 $ 444,026.40 $ 1,392,045.92 $ 1,836,072.32
$ 388.74 $ 116,122,345.15 $ 451,542.18 $ 1,393,468.14 $ 1,845,010.32
$ 390.63 $ 116,233,888.44 $ 459,185.17 $ 1,394,806.66 $ 1,853,991.83
$ 392.53 $ 116,338,294.52 $ 466,957.53 $ 1,396,059.53 $ 1,863,017.06
$ 394.44 $ 116,435,398.66 $ 474,861.45 $ 1,397,224.78 $ 1,872,086.23
$ 396.36 $ 116,525,033.11 $ 482,899.15 $ 1,398,300.40 $ 1,881,199.55
$ 398.29 $ 116,607,027.07 $ 491,072.90 $ 1,399,284.32 $ 1,890,357.23
$ 400.23 $ 116,681,206.63 $ 499,385.00 $ 1,400,174.48 $ 1,899,559.48
$ 402.18 $ 116,747,394.74 $ 507,837.80 $ 1,400,968.74 $ 1,908,806.54
$ 404.14 $ 116,805,411.10 $ 516,433.68 $ 1,401,664.93 $ 1,918,098.61
$ 406.11 $ 116,855,072.16 $ 525,175.05 $ 1,402,260.87 $ 1,927,435.91
$ 408.08 $ 116,896,191.05 $ 534,064.38 $ 1,402,754.29 $ 1,936,818.67
$ 410.07 $ 116,928,577.50 $ 543,104.18 $ 1,403,142.93 $ 1,946,247.11
$ 412.07 $ 116,952,037.81 $ 552,296.98 $ 1,403,424.45 $ 1,955,721.44
$ 414.07 $ 116,966,374.77 $ 561,645.39 $ 1,403,596.50 $ 1,965,241.89
$ 416.09 $ 116,971,387.60 $ 571,152.03 $ 1,403,656.65 $ 1,974,808.69
$ 418.11 $ 116,966,871.91 $ 580,819.59 $ 1,403,602.46 $ 1,984,422.05
$ 420.15 $ 116,952,619.62 $ 590,650.79 $ 1,403,431.44 $ 1,994,082.22
$ 422.19 $ 116,928,418.90 $ 600,648.39 $ 1,403,141.03 $ 2,003,789.41
$ 424.25 $ 116,894,054.10 $ 610,815.21 $ 1,402,728.65 $ 2,013,543.86
$ 426.31 $ 116,849,305.70 $ 621,154.12 $ 1,402,191.67 $ 2,023,345.79
$ 428.39 $ 116,793,950.22 $ 631,668.04 $ 1,401,527.40 $ 2,033,195.44
$ 430.48 $ 116,727,760.17 $ 642,359.91 $ 1,400,733.12 $ 2,043,093.03
$ 432.57 $ 116,650,503.98 $ 653,232.76 $ 1,399,806.05 $ 2,053,038.81
$ 434.68 $ 116,561,945.94 $ 664,289.65 $ 1,398,743.35 $ 2,063,033.00
$ 436.79 $ 116,461,846.08 $ 675,533.70 $ 1,397,542.15 $ 2,073,075.85
$ 438.92 $ 116,349,960.15 $ 686,968.06 $ 1,396,199.52 $ 2,083,167.58
$ 441.06 $ 116,226,039.53 $ 698,595.97 $ 1,394,712.47 $ 2,093,308.44
$ 443.20 $ 116,089,831.16 $ 710,420.69 $ 1,393,077.97 $ 2,103,498.67
$ 445.36 $ 115,941,077.44 $ 722,445.57 $ 1,391,292.93 $ 2,113,738.50
$ 447.53 $ 115,779,516.17 $ 734,673.98 $ 1,389,354.19 $ 2,124,028.18
$ 449.71 $ 115,604,880.47 $ 747,109.38 $ 1,387,258.57 $ 2,134,367.95
$ 451.90 $ 115,416,898.72 $ 759,755.27 $ 1,385,002.78 $ 2,144,758.05
$ 454.10 $ 115,215,294.43 $ 772,615.20 $ 1,382,583.53 $ 2,155,198.73
$ 456.31 $ 114,999,786.19 $ 785,692.81 $ 1,379,997.43 $ 2,165,690.24
$ 458.53 $ 114,770,087.59 $ 798,991.77 $ 1,377,241.05 $ 2,176,232.82
$ 460.76 $ 114,525,907.12 $ 812,515.84 $ 1,374,310.89 $ 2,186,826.72
$ 463.00 $ 114,266,948.07 $ 826,268.82 $ 1,371,203.38 $ 2,197,472.19
$ 465.26 $ 113,992,908.48 $ 840,254.59 $ 1,367,914.90 $ 2,208,169.49
$ 467.52 $ 113,703,481.01 $ 854,477.09 $ 1,364,441.77 $ 2,218,918.86
$ 469.80 $ 113,398,352.88 $ 868,940.32 $ 1,360,780.23 $ 2,229,720.55
$ 472.08 $ 113,077,205.74 $ 883,648.37 $ 1,356,926.47 $ 2,240,574.83
$ 474.38 $ 112,739,715.61 $ 898,605.37 $ 1,352,876.59 $ 2,251,481.95
$ 476.69 $ 112,385,552.77 $ 913,815.53 $ 1,348,626.63 $ 2,262,442.17
$ 479.01 $ 112,014,381.65 $ 929,283.16 $ 1,344,172.58 $ 2,273,455.74
$ 481.34 $ 111,625,860.76 $ 945,012.59 $ 1,339,510.33 $ 2,284,522.92
$ 483.69 $ 111,219,642.54 $ 961,008.26 $ 1,334,635.71 $ 2,295,643.98
$ 486.04 $ 110,795,373.31 $ 977,274.69 $ 1,329,544.48 $ 2,306,819.17
$ 488.41 $ 110,352,693.12 $ 993,816.45 $ 1,324,232.32 $ 2,318,048.77
$ 490.79 $ 109,891,235.68 $ 1,010,638.20 $ 1,318,694.83 $ 2,329,333.03
$ 493.17 $ 109,410,628.23 $ 1,027,744.68 $ 1,312,927.54 $ 2,340,672.22
$ 495.58 $ 108,910,491.43 $ 1,045,140.72 $ 1,306,925.90 $ 2,352,066.61
$ 497.99 $ 108,390,439.24 $ 1,062,831.20 $ 1,300,685.27 $ 2,363,516.47
$ 500.41 $ 107,850,078.83 $ 1,080,821.13 $ 1,294,200.95 $ 2,375,022.07
$ 502.85 $ 107,289,010.45 $ 1,099,115.55 $ 1,287,468.13 $ 2,386,583.68
$ 505.30 $ 106,706,827.31 $ 1,117,719.64 $ 1,280,481.93 $ 2,398,201.57
$ 507.76 $ 106,103,115.44 $ 1,136,638.63 $ 1,273,237.39 $ 2,409,876.01
$ 510.23 $ 105,477,453.62 $ 1,155,877.85 $ 1,265,729.44 $ 2,421,607.29
$ 512.71 $ 104,829,413.21 $ 1,175,442.72 $ 1,257,952.96 $ 2,433,395.67
$ 515.21 $ 104,158,558.02 $ 1,195,338.75 $ 1,249,902.70 $ 2,445,241.44
$ 517.72 $ 103,464,444.23 $ 1,215,571.55 $ 1,241,573.33 $ 2,457,144.88
$ 520.24 $ 102,746,620.19 $ 1,236,146.82 $ 1,232,959.44 $ 2,469,106.26
$ 522.77 $ 102,004,626.35 $ 1,257,070.35 $ 1,224,055.52 $ 2,481,125.87
$ 525.31 $ 101,237,995.10 $ 1,278,348.05 $ 1,214,855.94 $ 2,493,203.99
$ 527.87 $ 100,446,250.62 $ 1,299,985.90 $ 1,205,355.01 $ 2,505,340.91
$ 530.44 $ 99,628,908.73 $ 1,321,990.00 $ 1,195,546.90 $ 2,517,536.91
$ 533.02 $ 98,785,476.81 $ 1,344,366.56 $ 1,185,425.72 $ 2,529,792.28
$ 535.62 $ 97,915,453.58 $ 1,367,121.86 $ 1,174,985.44 $ 2,542,107.31
$ 538.22 $ 97,018,328.99 $ 1,390,262.34 $ 1,164,219.95 $ 2,554,482.28
$ 540.84 $ 96,093,584.09 $ 1,413,794.50 $ 1,153,123.01 $ 2,566,917.50
$ 543.48 $ 95,140,690.81 $ 1,437,724.97 $ 1,141,688.29 $ 2,579,413.26
$ 546.12 $ 94,159,111.88 $ 1,462,060.50 $ 1,129,909.34 $ 2,591,969.84
$ 548.78 $ 93,148,300.62 $ 1,486,807.94 $ 1,117,779.61 $ 2,604,587.55
$ 551.45 $ 92,107,700.82 $ 1,511,974.27 $ 1,105,292.41 $ 2,617,266.68
$ 554.14 $ 91,036,746.55 $ 1,537,566.58 $ 1,092,440.96 $ 2,630,007.54
$ 556.83 $ 89,934,861.98 $ 1,563,592.07 $ 1,079,218.34 $ 2,642,810.41
$ 559.55 $ 88,801,461.25 $ 1,590,058.08 $ 1,065,617.53 $ 2,655,675.62
$ 562.27 $ 87,635,948.28 $ 1,616,972.07 $ 1,051,631.38 $ 2,668,603.44
$ 565.01 $ 86,437,716.59 $ 1,644,341.61 $ 1,037,252.60 $ 2,681,594.21
$ 567.76 $ 85,206,149.13 $ 1,672,174.42 $ 1,022,473.79 $ 2,694,648.21
$ 570.52 $ 83,940,618.10 $ 1,700,478.34 $ 1,007,287.42 $ 2,707,765.75
$ 573.30 $ 82,640,484.77 $ 1,729,261.34 $ 991,685.82 $ 2,720,947.16
$ 576.09 $ 81,305,099.26 $ 1,758,531.54 $ 975,661.19 $ 2,734,192.73
$ 578.89 $ 79,933,800.42 $ 1,788,297.17 $ 959,205.60 $ 2,747,502.78
$ 581.71 $ 78,525,915.55 $ 1,818,566.64 $ 942,310.99 $ 2,760,877.62
$ 584.54 $ 77,080,760.29 $ 1,849,348.45 $ 924,969.12 $ 2,774,317.57
$ 587.39 $ 75,597,638.35 $ 1,880,651.29 $ 907,171.66 $ 2,787,822.95
$ 590.25 $ 74,075,841.35 $ 1,912,483.98 $ 888,910.10 $ 2,801,394.07
$ 593.12 $ 72,514,648.60 $ 1,944,855.48 $ 870,175.78 $ 2,815,031.26
$ 596.01 $ 70,913,326.87 $ 1,977,774.91 $ 850,959.92 $ 2,828,734.83
$ 598.91 $ 69,271,130.23 $ 2,011,251.55 $ 831,253.56 $ 2,842,505.11
$ 601.83 $ 67,587,299.77 $ 2,045,294.83 $ 811,047.60 $ 2,856,342.43
$ 604.76 $ 65,861,063.41 $ 2,079,914.34 $ 790,332.76 $ 2,870,247.10
$ 607.70 $ 64,091,635.71 $ 2,115,119.84 $ 769,099.63 $ 2,884,219.47
$ 610.66 $ 62,278,217.55 $ 2,150,921.24 $ 747,338.61 $ 2,898,259.85
$ 613.63 $ 60,419,995.99 $ 2,187,328.62 $ 725,039.95 $ 2,912,368.58
$ 616.62 $ 58,516,143.99 $ 2,224,352.26 $ 702,193.73 $ 2,926,545.99
$ 619.62 $ 56,565,820.17 $ 2,262,002.57 $ 678,789.84 $ 2,940,792.41
$ 622.64 $ 54,568,168.58 $ 2,300,290.17 $ 654,818.02 $ 2,955,108.19
$ 625.67 $ 52,522,318.45 $ 2,339,225.84 $ 630,267.82 $ 2,969,493.66
$ 628.71 $ 50,427,383.91 $ 2,378,820.54 $ 605,128.61 $ 2,983,949.15
$ 631.77 $ 48,282,463.77 $ 2,419,085.45 $ 579,389.57 $ 2,998,475.02
$ 634.85 $ 46,086,641.25 $ 2,460,031.90 $ 553,039.69 $ 3,013,071.59
$ 637.94 $ 43,838,983.68 $ 2,501,671.42 $ 526,067.80 $ 3,027,739.23
$ 641.04 $ 41,538,542.30 $ 2,544,015.75 $ 498,462.51 $ 3,042,478.26
$ 644.16 $ 39,184,351.90 $ 2,587,076.82 $ 470,212.22 $ 3,057,289.04
$ 647.30 $ 36,775,430.61 $ 2,630,866.76 $ 441,305.17 $ 3,072,171.93
$ 650.45 $ 34,310,779.59 $ 2,675,397.90 $ 411,729.36 $ 3,087,127.26
$ 653.62 $ 31,789,382.72 $ 2,720,682.80 $ 381,472.59 $ 3,102,155.40
$ 656.80 $ 29,210,206.35 $ 2,766,734.21 $ 350,522.48 $ 3,117,256.69
$ 660.00 $ 26,572,198.96 $ 2,813,565.11 $ 318,866.39 $ 3,132,431.49
$ 663.21 $ 23,874,290.89 $ 2,861,188.68 $ 286,491.49 $ 3,147,680.17
$ 666.44 $ 21,115,393.99 $ 2,909,618.35 $ 253,384.73 $ 3,163,003.08
$ 669.68 $ 18,294,401.36 $ 2,958,867.76 $ 219,532.82 $ 3,178,400.58
$ 672.94 $ 15,410,186.97 $ 3,008,950.79 $ 184,922.24 $ 3,193,873.03
$ 676.22 $ 12,461,605.41 $ 3,059,881.54 $ 149,539.26 $ 3,209,420.80
$ 679.51 $ 9,447,491.46 $ 3,111,674.37 $ 113,369.90 $ 3,225,044.26
$ 682.82 $ 6,366,659.85 $ 3,164,343.86 $ 76,399.92 $ 3,240,743.78
$ 686.14 $ 3,217,904.86 $ 3,217,904.86 $ 38,614.86 $ 3,256,519.72
 Saldo final
$ 100,000,000.00
$ 100,327,304.83
$ 100,653,503.30
$ 100,978,544.32
$ 101,302,375.80
$ 101,624,944.59
$ 101,946,196.48
$ 102,266,076.20
$ 102,584,527.37
$ 102,901,492.50
$ 103,216,912.95
$ 103,530,728.96
$ 103,842,879.56
$ 104,153,302.59
$ 104,461,934.69
$ 104,768,711.24
$ 105,073,566.38
$ 105,376,432.95
$ 105,677,242.48
$ 105,975,925.20
$ 106,272,409.96
$ 106,566,624.25
$ 106,858,494.16
$ 107,147,944.35
$ 107,434,898.03
$ 107,719,276.94
$ 108,001,001.33
$ 108,279,989.91
$ 108,556,159.83
$ 108,829,426.69
$ 109,099,704.45
$ 109,366,905.45
$ 109,630,940.36
$ 109,891,718.17
$ 110,149,146.14
$ 110,403,129.76
$ 110,653,572.76
$ 110,900,377.04
$ 111,143,442.67
$ 111,382,667.82
$ 111,617,948.77
$ 111,849,179.85
$ 112,076,253.40
$ 112,299,059.77
$ 112,517,487.23
$ 112,731,421.99
$ 112,940,748.15
$ 113,145,347.62
$ 113,345,100.16
$ 113,539,883.25
$ 113,729,572.15
$ 113,914,039.76
$ 114,093,156.68
$ 114,266,791.08
$ 114,434,808.71
$ 114,597,072.86
$ 114,753,444.29
$ 114,903,781.19
$ 115,047,939.17
$ 115,185,771.17
$ 115,317,127.44
$ 115,441,855.49
$ 115,559,800.04
$ 115,670,802.97
$ 115,774,703.27
$ 115,871,336.99
$ 115,960,537.21
$ 116,042,133.96
$ 116,115,954.17
$ 116,181,821.63
$ 116,239,556.93
$ 116,288,977.42
$ 116,329,897.11
$ 116,362,126.67
$ 116,385,473.33
$ 116,399,740.83
$ 116,404,729.38
$ 116,400,235.57
$ 116,386,052.32
$ 116,361,968.84
$ 116,327,770.51
$ 116,283,238.89
$ 116,228,151.57
$ 116,162,282.18
$ 116,085,400.26
$ 115,997,271.22
$ 115,897,656.28
$ 115,786,312.38
$ 115,662,992.09
$ 115,527,443.56
$ 115,379,410.47
$ 115,218,631.87
$ 115,044,842.18
$ 114,857,771.09
$ 114,657,143.46
$ 114,442,679.23
$ 114,214,093.39
$ 113,971,095.83
$ 113,713,391.28
$ 113,440,679.26
$ 113,152,653.90
$ 112,849,003.93
$ 112,529,412.56
$ 112,193,557.37
$ 111,841,110.25
$ 111,471,737.24
$ 111,085,098.50
$ 110,680,848.17
$ 110,258,634.27
$ 109,818,098.62
$ 109,358,876.67
$ 108,880,597.48
$ 108,382,883.55
$ 107,865,350.71
$ 107,327,608.04
$ 106,769,257.71
$ 106,189,894.90
$ 105,589,107.67
$ 104,966,476.82
$ 104,321,575.78
$ 103,653,970.49
$ 102,963,219.27
$ 102,248,872.68
$ 101,510,473.37
$ 100,747,556.00
$ 99,959,647.05
$ 99,146,264.71
$ 98,306,918.73
$ 97,441,110.25
$ 96,548,331.72
$ 95,628,066.66
$ 94,679,789.59
$ 93,702,965.84
$ 92,697,051.38
$ 91,661,492.68
$ 90,595,726.55
$ 89,499,179.97
$ 88,371,269.91
$ 87,211,403.17
$ 86,018,976.21
$ 84,793,374.98
$ 83,533,974.71
$ 82,240,139.77
$ 80,911,223.43
$ 79,546,567.72
$ 78,145,503.24
$ 76,707,348.92
$ 75,231,411.84
$ 73,716,987.06
$ 72,163,357.37
$ 70,569,793.12
$ 68,935,551.96
$ 67,259,878.68
$ 65,542,004.93
$ 63,781,149.07
$ 61,976,515.87
$ 60,127,296.31
$ 58,232,667.36
$ 56,291,791.73
$ 54,303,817.60
$ 52,267,878.42
$ 50,183,092.61
$ 48,048,563.36
$ 45,863,378.32
$ 43,626,609.35
$ 41,337,312.26
$ 38,994,526.54
$ 36,597,275.08
$ 34,144,563.85
$ 31,635,381.69
$ 29,068,699.92
$ 26,443,472.14
$ 23,758,633.86
 $ 21,013,102.21
$ 18,205,775.64
$ 15,335,533.60
$ 12,401,236.19
$ 9,401,723.87
$ 6,335,817.09
$ 3,202,315.99
-$ 0.00