MANUAL DE INGENIERÍA ECONÓMICA Autor: RODOLFO SOSA

SIMULACIÓN PARA AMORTIZAR CREDITOE EN U.V.R.

CUOTA FIJA EN UVR
AMORTIZACION CONSTANTE A CAPITAL EN U.V.R.
Nota: Esta simulación es solo a título indicativo, los valores reales dependerán de las condiciones dadas al m
DATOS VALORES
VALOR DE LA UVR 291.6009 RESUME
FECHA DE REGISTRO 2-Feb-22 VECES QUE SE PAGO EL CRED
TASA DE INFLACION 3.50% SALDO EN PESOS MAS ALTO
TASA DE INFLACION MENSUAL 0.29% MES EN EL QUE SE OBTUVO EL
TASA DE INTERES E.A. 7.00% FECHA DEL SALDO MAS ALTO
TASA DE INTERES MENSUAL 0.57% INTERESES PAGADOS
VALOR PRESTAMO O DEUDA 85,000,000 CAPITAL PAGADO
TIEMPO EN AÑOS 30 TOTAL PAGADO
TIEMPO EN MESES 360

PAGO TABLA DE AMORTIZACION EN U.V.R.

PERI FECHA VALOR UVR CUOTA EN ABONO A INTERESES SALDO EN UVR
CAPITAL EN
ODO UVR UVR EN UVR
0 2-Feb-22 291.6009 291,494.2992
1 4-Mar-22 292.4381 1,897.4082 249.2570 1,648.1511 291,245.0422
2 3-Apr-22 293.2776 1,897.4082 250.6664 1,646.7418 290,994.3758
3 3-May-22 294.1196 1,897.4082 252.0837 1,645.3245 290,742.2921
4 2-Jun-22 294.9640 1,897.4082 253.5090 1,643.8992 290,488.7831
5 2-Jul-22 295.8108 1,897.4082 254.9424 1,642.4658 290,233.8407
6 1-Aug-22 296.6600 1,897.4082 256.3839 1,641.0243 289,977.4569
7 31-Aug-22 297.5117 1,897.4082 257.8335 1,639.5747 289,719.6234
8 30-Sep-22 298.3658 1,897.4082 259.2913 1,638.1169 289,460.3321
9 30-Oct-22 299.2224 1,897.4082 260.7574 1,636.6508 289,199.5747
10 29-Nov-22 300.0815 1,897.4082 262.2318 1,635.1764 288,937.3429
11 29-Dec-22 300.9430 1,897.4082 263.7144 1,633.6937 288,673.6285
12 28-Jan-23 301.8069 1,897.4082 265.2055 1,632.2027 288,408.4230
13 27-Feb-23 302.6734 1,897.4082 266.7050 1,630.7032 288,141.7179
14 29-Mar-23 303.5423 1,897.4082 268.2130 1,629.1952 287,873.5049
15 28-Apr-23 304.4138 1,897.4082 269.7295 1,627.6786 287,603.7754
16 28-May-23 305.2877 1,897.4082 271.2546 1,626.1536 287,332.5207
17 27-Jun-23 306.1642 1,897.4082 272.7883 1,624.6198 287,059.7324
18 27-Jul-23 307.0431 1,897.4082 274.3307 1,623.0775 286,785.4016
19 26-Aug-23 307.9246 1,897.4082 275.8818 1,621.5264 286,509.5198
20 25-Sep-23 308.8086 1,897.4082 277.4417 1,619.9665 286,232.0781
21 25-Oct-23 309.6952 1,897.4082 279.0104 1,618.3978 285,953.0677
22 24-Nov-23 310.5843 1,897.4082 280.5880 1,616.8202 285,672.4797
23 24-Dec-23 311.4760 1,897.4082 282.1745 1,615.2337 285,390.3053
24 23-Jan-24 312.3702 1,897.4082 283.7699 1,613.6383 285,106.5353
25 22-Feb-24 313.2670 1,897.4082 285.3744 1,612.0338 284,821.1610
26 23-Mar-24 314.1663 1,897.4082 286.9879 1,610.4203 284,534.1730
27 22-Apr-24 315.0683 1,897.4082 288.6106 1,608.7976 284,245.5624
28 22-May-24 315.9728 1,897.4082 290.2425 1,607.1657 283,955.3200
29 21-Jun-24 316.8799 1,897.4082 291.8835 1,605.5247 283,663.4364
30 21-Jul-24 317.7896 1,897.4082 293.5339 1,603.8743 283,369.9025
31 20-Aug-24 318.7020 1,897.4082 295.1936 1,602.2146 283,074.7090
32 19-Sep-24 319.6169 1,897.4082 296.8626 1,600.5456 282,777.8463
33 19-Oct-24 320.5345 1,897.4082 298.5411 1,598.8671 282,479.3052
34 18-Nov-24 321.4548 1,897.4082 300.2291 1,597.1791 282,179.0761
35 18-Dec-24 322.3776 1,897.4082 301.9267 1,595.4815 281,877.1494
36 17-Jan-25 323.3031 1,897.4082 303.6338 1,593.7744 281,573.5156
37 16-Feb-25 324.2313 1,897.4082 305.3506 1,592.0576 281,268.1650
38 18-Mar-25 325.1621 1,897.4082 307.0771 1,590.3311 280,961.0879
39 17-Apr-25 326.0956 1,897.4082 308.8134 1,588.5948 280,652.2746
40 17-May-25 327.0318 1,897.4082 310.5594 1,586.8488 280,341.7151
41 16-Jun-25 327.9707 1,897.4082 312.3154 1,585.0928 280,029.3998
42 16-Jul-25 328.9123 1,897.4082 314.0813 1,583.3269 279,715.3185
43 15-Aug-25 329.8566 1,897.4082 315.8571 1,581.5511 279,399.4614
44 14-Sep-25 330.8035 1,897.4082 317.6430 1,579.7652 279,081.8184
45 14-Oct-25 331.7532 1,897.4082 319.4390 1,577.9692 278,762.3794
46 13-Nov-25 332.7057 1,897.4082 321.2452 1,576.1630 278,441.1342
47 13-Dec-25 333.6608 1,897.4082 323.0615 1,574.3467 278,118.0726
48 12-Jan-26 334.6187 1,897.4082 324.8882 1,572.5200 277,793.1845
49 11-Feb-26 335.5794 1,897.4082 326.7251 1,570.6831 277,466.4593
50 13-Mar-26 336.5428 1,897.4082 328.5725 1,568.8357 277,137.8868
51 12-Apr-26 337.5090 1,897.4082 330.4303 1,566.9779 276,807.4566
52 12-May-26 338.4779 1,897.4082 332.2986 1,565.1096 276,475.1580
53 11-Jun-26 339.4497 1,897.4082 334.1775 1,563.2307 276,140.9805
54 11-Jul-26 340.4242 1,897.4082 336.0669 1,561.3413 275,804.9136
55 10-Aug-26 341.4015 1,897.4082 337.9671 1,559.4411 275,466.9465
56 9-Sep-26 342.3817 1,897.4082 339.8780 1,557.5302 275,127.0684
57 9-Oct-26 343.3646 1,897.4082 341.7997 1,555.6084 274,785.2687
58 8-Nov-26 344.3504 1,897.4082 343.7323 1,553.6759 274,441.5364
59 8-Dec-26 345.3390 1,897.4082 345.6758 1,551.7323 274,095.8605
60 7-Jan-27 346.3304 1,897.4082 347.6303 1,549.7778 273,748.2302
61 6-Feb-27 347.3247 1,897.4082 349.5959 1,547.8123 273,398.6343
62 8-Mar-27 348.3218 1,897.4082 351.5726 1,545.8356 273,047.0617
63 7-Apr-27 349.3218 1,897.4082 353.5604 1,543.8478 272,693.5013
64 7-May-27 350.3247 1,897.4082 355.5595 1,541.8487 272,337.9418
65 6-Jun-27 351.3304 1,897.4082 357.5699 1,539.8383 271,980.3719
66 6-Jul-27 352.3391 1,897.4082 359.5916 1,537.8166 271,620.7803
67 5-Aug-27 353.3506 1,897.4082 361.6248 1,535.7834 271,259.1555
68 4-Sep-27 354.3650 1,897.4082 363.6695 1,533.7387 270,895.4860
69 4-Oct-27 355.3824 1,897.4082 365.7257 1,531.6825 270,529.7603
70 3-Nov-27 356.4026 1,897.4082 367.7936 1,529.6146 270,161.9667
71 3-Dec-27 357.4258 1,897.4082 369.8732 1,527.5350 269,792.0935
72 2-Jan-28 358.4520 1,897.4082 371.9645 1,525.4437 269,420.1291
73 1-Feb-28 359.4810 1,897.4082 374.0676 1,523.3406 269,046.0614
74 2-Mar-28 360.5131 1,897.4082 376.1826 1,521.2255 268,669.8788
75 1-Apr-28 361.5481 1,897.4082 378.3096 1,519.0986 268,291.5692
76 1-May-28 362.5860 1,897.4082 380.4487 1,516.9595 267,911.1205
 77 31-May-28 363.6270 1,897.4082 382.5998 1,514.8084 267,528.5207
78 30-Jun-28 364.6709 1,897.4082 384.7630 1,512.6452 267,143.7577
79 30-Jul-28 365.7179 1,897.4082 386.9385 1,510.4696 266,756.8192
80 29-Aug-28 366.7678 1,897.4082 389.1264 1,508.2818 266,367.6928
81 28-Sep-28 367.8207 1,897.4082 391.3265 1,506.0817 265,976.3663
82 28-Oct-28 368.8767 1,897.4082 393.5391 1,503.8690 265,582.8271
83 27-Nov-28 369.9357 1,897.4082 395.7643 1,501.6439 265,187.0629
84 27-Dec-28 370.9978 1,897.4082 398.0020 1,499.4062 264,789.0609
85 26-Jan-29 372.0629 1,897.4082 400.2523 1,497.1558 264,388.8085
86 25-Feb-29 373.1310 1,897.4082 402.5154 1,494.8928 263,986.2931
87 27-Mar-29 374.2023 1,897.4082 404.7913 1,492.6169 263,581.5018
88 26-Apr-29 375.2765 1,897.4082 407.0801 1,490.3281 263,174.4217
89 26-May-29 376.3539 1,897.4082 409.3817 1,488.0264 262,765.0400
90 25-Jun-29 377.4344 1,897.4082 411.6965 1,485.7117 262,353.3435
91 25-Jul-29 378.5180 1,897.4082 414.0242 1,483.3839 261,939.3193
92 24-Aug-29 379.6047 1,897.4082 416.3652 1,481.0430 261,522.9541
93 23-Sep-29 380.6945 1,897.4082 418.7194 1,478.6888 261,104.2347
94 23-Oct-29 381.7874 1,897.4082 421.0869 1,476.3213 260,683.1478
95 22-Nov-29 382.8835 1,897.4082 423.4678 1,473.9404 260,259.6800
96 22-Dec-29 383.9827 1,897.4082 425.8621 1,471.5461 259,833.8179
97 21-Jan-30 385.0851 1,897.4082 428.2700 1,469.1382 259,405.5479
98 20-Feb-30 386.1906 1,897.4082 430.6915 1,466.7167 258,974.8564
99 22-Mar-30 387.2993 1,897.4082 433.1267 1,464.2815 258,541.7297
100 21-Apr-30 388.4112 1,897.4082 435.5757 1,461.8325 258,106.1540
101 21-May-30 389.5263 1,897.4082 438.0385 1,459.3697 257,668.1156
102 20-Jun-30 390.6446 1,897.4082 440.5152 1,456.8930 257,227.6004
103 20-Jul-30 391.7661 1,897.4082 443.0059 1,454.4023 256,784.5944
104 19-Aug-30 392.8908 1,897.4082 445.5108 1,451.8974 256,339.0837
105 18-Sep-30 394.0188 1,897.4082 448.0297 1,449.3784 255,891.0539
106 18-Oct-30 395.1500 1,897.4082 450.5630 1,446.8452 255,440.4909
107 17-Nov-30 396.2844 1,897.4082 453.1105 1,444.2977 254,987.3804
108 17-Dec-30 397.4221 1,897.4082 455.6725 1,441.7357 254,531.7080
109 16-Jan-31 398.5631 1,897.4082 458.2489 1,439.1593 254,073.4590
110 15-Feb-31 399.7073 1,897.4082 460.8399 1,436.5683 253,612.6191
111 17-Mar-31 400.8548 1,897.4082 463.4456 1,433.9626 253,149.1736
112 16-Apr-31 402.0056 1,897.4082 466.0660 1,431.3422 252,683.1076
113 16-May-31 403.1597 1,897.4082 468.7012 1,428.7070 252,214.4064
114 15-Jun-31 404.3172 1,897.4082 471.3513 1,426.0569 251,743.0552
115 15-Jul-31 405.4779 1,897.4082 474.0164 1,423.3918 251,269.0388
116 14-Aug-31 406.6420 1,897.4082 476.6965 1,420.7117 250,792.3423
117 13-Sep-31 407.8094 1,897.4082 479.3918 1,418.0164 250,312.9505
118 13-Oct-31 408.9802 1,897.4082 482.1024 1,415.3058 249,830.8481
119 12-Nov-31 410.1544 1,897.4082 484.8283 1,412.5799 249,346.0198
120 12-Dec-31 411.3319 1,897.4082 487.5695 1,409.8386 248,858.4503
121 11-Jan-32 412.5128 1,897.4082 490.3263 1,407.0819 248,368.1240
122 10-Feb-32 413.6970 1,897.4082 493.0987 1,404.3095 247,875.0252
123 11-Mar-32 414.8847 1,897.4082 495.8868 1,401.5214 247,379.1385
124 10-Apr-32 416.0758 1,897.4082 498.6906 1,398.7176 246,880.4479
125 10-May-32 417.2703 1,897.4082 501.5102 1,395.8979 246,378.9377
126 9-Jun-32 418.4683 1,897.4082 504.3459 1,393.0623 245,874.5918
127 9-Jul-32 419.6696 1,897.4082 507.1975 1,390.2107 245,367.3943
128 8-Aug-32 420.8745 1,897.4082 510.0653 1,387.3429 244,857.3290
129 7-Sep-32 422.0828 1,897.4082 512.9493 1,384.4589 244,344.3798
130 7-Oct-32 423.2945 1,897.4082 515.8495 1,381.5586 243,828.5302
131 6-Nov-32 424.5098 1,897.4082 518.7662 1,378.6420 243,309.7640
132 6-Dec-32 425.7285 1,897.4082 521.6994 1,375.7088 242,788.0646
133 5-Jan-33 426.9507 1,897.4082 524.6492 1,372.7590 242,263.4154
134 4-Feb-33 428.1764 1,897.4082 527.6156 1,369.7926 241,735.7998
135 6-Mar-33 429.4057 1,897.4082 530.5988 1,366.8094 241,205.2010
136 5-Apr-33 430.6385 1,897.4082 533.5989 1,363.8093 240,671.6020
137 5-May-33 431.8748 1,897.4082 536.6160 1,360.7922 240,134.9861
138 4-Jun-33 433.1147 1,897.4082 539.6501 1,357.7581 239,595.3360
139 4-Jul-33 434.3581 1,897.4082 542.7013 1,354.7069 239,052.6347
140 3-Aug-33 435.6051 1,897.4082 545.7698 1,351.6384 238,506.8648
141 2-Sep-33 436.8557 1,897.4082 548.8557 1,348.5525 237,958.0091
142 2-Oct-33 438.1098 1,897.4082 551.9590 1,345.4492 237,406.0501
143 1-Nov-33 439.3676 1,897.4082 555.0799 1,342.3283 236,850.9703
144 1-Dec-33 440.6290 1,897.4082 558.2184 1,339.1898 236,292.7519
145 31-Dec-33 441.8940 1,897.4082 561.3746 1,336.0336 235,731.3773
146 30-Jan-34 443.1626 1,897.4082 564.5487 1,332.8595 235,166.8286
147 1-Mar-34 444.4349 1,897.4082 567.7408 1,329.6674 234,599.0878
148 31-Mar-34 445.7108 1,897.4082 570.9508 1,326.4574 234,028.1370
149 30-Apr-34 446.9904 1,897.4082 574.1791 1,323.2291 233,453.9579
150 30-May-34 448.2737 1,897.4082 577.4256 1,319.9826 232,876.5323
151 29-Jun-34 449.5606 1,897.4082 580.6904 1,316.7178 232,295.8419
152 29-Jul-34 450.8513 1,897.4082 583.9737 1,313.4345 231,711.8682
153 28-Aug-34 452.1456 1,897.4082 587.2756 1,310.1326 231,124.5926
154 27-Sep-34 453.4437 1,897.4082 590.5961 1,306.8120 230,533.9964
155 27-Oct-34 454.7455 1,897.4082 593.9355 1,303.4727 229,940.0610
156 26-Nov-34 456.0510 1,897.4082 597.2937 1,300.1145 229,342.7673
157 26-Dec-34 457.3603 1,897.4082 600.6708 1,296.7373 228,742.0965
158 25-Jan-35 458.6733 1,897.4082 604.0671 1,293.3411 228,138.0293
159 24-Feb-35 459.9901 1,897.4082 607.4826 1,289.9256 227,530.5467
160 26-Mar-35 461.3107 1,897.4082 610.9174 1,286.4908 226,919.6293
161 25-Apr-35 462.6351 1,897.4082 614.3716 1,283.0366 226,305.2577
162 25-May-35 463.9633 1,897.4082 617.8454 1,279.5628 225,687.4124
163 24-Jun-35 465.2952 1,897.4082 621.3388 1,276.0694 225,066.0736
164 24-Jul-35 466.6311 1,897.4082 624.8519 1,272.5563 224,441.2217
165 23-Aug-35 467.9707 1,897.4082 628.3849 1,269.0233 223,812.8368
166 22-Sep-35 469.3142 1,897.4082 631.9379 1,265.4703 223,180.8990
167 22-Oct-35 470.6616 1,897.4082 635.5109 1,261.8973 222,545.3880
168 21-Nov-35 472.0128 1,897.4082 639.1042 1,258.3040 221,906.2838
169 21-Dec-35 473.3679 1,897.4082 642.7178 1,254.6904 221,263.5660
170 20-Jan-36 474.7269 1,897.4082 646.3518 1,251.0564 220,617.2142
171 19-Feb-36 476.0898 1,897.4082 650.0064 1,247.4018 219,967.2078
172 20-Mar-36 477.4566 1,897.4082 653.6816 1,243.7266 219,313.5262
173 19-Apr-36 478.8273 1,897.4082 657.3776 1,240.0306 218,656.1485
174 19-May-36 480.2020 1,897.4082 661.0945 1,236.3137 217,995.0540
175 18-Jun-36 481.5806 1,897.4082 664.8325 1,232.5757 217,330.2215
176 18-Jul-36 482.9631 1,897.4082 668.5915 1,228.8167 216,661.6300
177 17-Aug-36 484.3497 1,897.4082 672.3718 1,225.0364 215,989.2582
178 16-Sep-36 485.7402 1,897.4082 676.1735 1,221.2347 215,313.0847
179 16-Oct-36 487.1347 1,897.4082 679.9967 1,217.4115 214,633.0880
180 15-Nov-36 488.5332 1,897.4082 683.8415 1,213.5667 213,949.2464
181 15-Dec-36 489.9358 1,897.4082 687.7080 1,209.7001 213,261.5384
182 14-Jan-37 491.3423 1,897.4082 691.5964 1,205.8117 212,569.9420
183 13-Feb-37 492.7529 1,897.4082 695.5068 1,201.9014 211,874.4351
184 15-Mar-37 494.1675 1,897.4082 699.4393 1,197.9689 211,174.9958
185 14-Apr-37 495.5863 1,897.4082 703.3941 1,194.0141 210,471.6017
186 14-May-37 497.0090 1,897.4082 707.3712 1,190.0370 209,764.2306
187 13-Jun-37 498.4359 1,897.4082 711.3707 1,186.0375 209,052.8598
188 13-Jul-37 499.8669 1,897.4082 715.3929 1,182.0153 208,337.4669
189 12-Aug-37 501.3019 1,897.4082 719.4379 1,177.9703 207,618.0290
190 11-Sep-37 502.7411 1,897.4082 723.5057 1,173.9025 206,894.5234
191 11-Oct-37 504.1844 1,897.4082 727.5965 1,169.8117 206,166.9269
192 10-Nov-37 505.6319 1,897.4082 731.7104 1,165.6978 205,435.2165
193 10-Dec-37 507.0835 1,897.4082 735.8476 1,161.5606 204,699.3689
194 9-Jan-38 508.5393 1,897.4082 740.0082 1,157.4000 203,959.3607
195 8-Feb-38 509.9993 1,897.4082 744.1923 1,153.2159 203,215.1684
196 10-Mar-38 511.4634 1,897.4082 748.4001 1,149.0081 202,466.7683
197 9-Apr-38 512.9318 1,897.4082 752.6316 1,144.7765 201,714.1366
198 9-May-38 514.4043 1,897.4082 756.8871 1,140.5211 200,957.2495
199 8-Jun-38 515.8812 1,897.4082 761.1667 1,136.2415 200,196.0828
200 8-Jul-38 517.3622 1,897.4082 765.4704 1,131.9378 199,430.6124
201 7-Aug-38 518.8475 1,897.4082 769.7985 1,127.6097 198,660.8139
202 6-Sep-38 520.3370 1,897.4082 774.1511 1,123.2571 197,886.6628
203 6-Oct-38 521.8309 1,897.4082 778.5282 1,118.8800 197,108.1346
204 5-Nov-38 523.3290 1,897.4082 782.9301 1,114.4780 196,325.2044
205 5-Dec-38 524.8314 1,897.4082 787.3569 1,110.0512 195,537.8475
206 4-Jan-39 526.3382 1,897.4082 791.8088 1,105.5994 194,746.0387
207 3-Feb-39 527.8492 1,897.4082 796.2858 1,101.1224 193,949.7529
208 5-Mar-39 529.3646 1,897.4082 800.7881 1,096.6201 193,148.9648
209 4-Apr-39 530.8844 1,897.4082 805.3159 1,092.0923 192,343.6490
210 4-May-39 532.4085 1,897.4082 809.8692 1,087.5390 191,533.7797
211 3-Jun-39 533.9370 1,897.4082 814.4484 1,082.9598 190,719.3314
212 3-Jul-39 535.4699 1,897.4082 819.0534 1,078.3548 189,900.2780
213 2-Aug-39 537.0072 1,897.4082 823.6844 1,073.7238 189,076.5936
214 1-Sep-39 538.5488 1,897.4082 828.3416 1,069.0665 188,248.2520
215 1-Oct-39 540.0950 1,897.4082 833.0252 1,064.3830 187,415.2268
216 31-Oct-39 541.6455 1,897.4082 837.7353 1,059.6729 186,577.4915
217 30-Nov-39 543.2005 1,897.4082 842.4719 1,054.9363 185,735.0196
218 30-Dec-39 544.7600 1,897.4082 847.2354 1,050.1728 184,887.7842
219 29-Jan-40 546.3240 1,897.4082 852.0258 1,045.3824 184,035.7584
220 28-Feb-40 547.8924 1,897.4082 856.8433 1,040.5649 183,178.9152
221 29-Mar-40 549.4653 1,897.4082 861.6880 1,035.7202 182,317.2272
222 28-Apr-40 551.0428 1,897.4082 866.5601 1,030.8481 181,450.6671
223 28-May-40 552.6248 1,897.4082 871.4597 1,025.9485 180,579.2074
224 27-Jun-40 554.2113 1,897.4082 876.3871 1,021.0211 179,702.8203
225 27-Jul-40 555.8024 1,897.4082 881.3423 1,016.0659 178,821.4779
226 26-Aug-40 557.3981 1,897.4082 886.3256 1,011.0826 177,935.1524
227 25-Sep-40 558.9983 1,897.4082 891.3370 1,006.0712 177,043.8154
228 25-Oct-40 560.6031 1,897.4082 896.3767 1,001.0315 176,147.4387
229 24-Nov-40 562.2125 1,897.4082 901.4450 995.9632 175,245.9937
230 24-Dec-40 563.8266 1,897.4082 906.5419 990.8663 174,339.4519
231 23-Jan-41 565.4453 1,897.4082 911.6676 985.7406 173,427.7843
232 22-Feb-41 567.0686 1,897.4082 916.8223 980.5859 172,510.9620
233 24-Mar-41 568.6966 1,897.4082 922.0061 975.4021 171,588.9559
234 23-Apr-41 570.3293 1,897.4082 927.2193 970.1889 170,661.7366
235 23-May-41 571.9667 1,897.4082 932.4619 964.9463 169,729.2747
236 22-Jun-41 573.6087 1,897.4082 937.7342 959.6740 168,791.5405
237 22-Jul-41 575.2555 1,897.4082 943.0363 954.3719 167,848.5042
238 21-Aug-41 576.9070 1,897.4082 948.3683 949.0398 166,900.1358
239 20-Sep-41 578.5632 1,897.4082 953.7306 943.6776 165,946.4053
240 20-Oct-41 580.2242 1,897.4082 959.1231 938.2851 164,987.2822
241 19-Nov-41 581.8900 1,897.4082 964.5461 932.8621 164,022.7361
242 19-Dec-41 583.5605 1,897.4082 969.9998 927.4084 163,052.7363
243 18-Jan-42 585.2359 1,897.4082 975.4843 921.9239 162,077.2520
244 17-Feb-42 586.9160 1,897.4082 980.9998 916.4083 161,096.2521
245 19-Mar-42 588.6010 1,897.4082 986.5466 910.8616 160,109.7056
246 18-Apr-42 590.2908 1,897.4082 992.1246 905.2836 159,117.5809
247 18-May-42 591.9855 1,897.4082 997.7343 899.6739 158,119.8467
248 17-Jun-42 593.6850 1,897.4082 1,003.3756 894.0326 157,116.4711
249 17-Jul-42 595.3894 1,897.4082 1,009.0488 888.3594 156,107.4222
250 16-Aug-42 597.0987 1,897.4082 1,014.7541 882.6541 155,092.6681
251 15-Sep-42 598.8129 1,897.4082 1,020.4917 876.9165 154,072.1764
252 15-Oct-42 600.5321 1,897.4082 1,026.2617 871.1465 153,045.9147
253 14-Nov-42 602.2561 1,897.4082 1,032.0643 865.3439 152,013.8504
254 14-Dec-42 603.9852 1,897.4082 1,037.8998 859.5084 150,975.9506
255 13-Jan-43 605.7191 1,897.4082 1,043.7682 853.6400 149,932.1824
256 12-Feb-43 607.4581 1,897.4082 1,049.6698 847.7384 148,882.5125
257 14-Mar-43 609.2020 1,897.4082 1,055.6048 841.8034 147,826.9077
258 13-Apr-43 610.9510 1,897.4082 1,061.5734 835.8348 146,765.3344
259 13-May-43 612.7050 1,897.4082 1,067.5757 829.8325 145,697.7587
260 12-Jun-43 614.4640 1,897.4082 1,073.6119 823.7963 144,624.1468
261 12-Jul-43 616.2281 1,897.4082 1,079.6822 817.7260 143,544.4646
262 11-Aug-43 617.9972 1,897.4082 1,085.7869 811.6213 142,458.6777
263 10-Sep-43 619.7714 1,897.4082 1,091.9261 805.4821 141,366.7516
264 10-Oct-43 621.5507 1,897.4082 1,098.1000 799.3082 140,268.6515
265 9-Nov-43 623.3351 1,897.4082 1,104.3088 793.0993 139,164.3427
266 9-Dec-43 625.1246 1,897.4082 1,110.5528 786.8554 138,053.7899
267 8-Jan-44 626.9193 1,897.4082 1,116.8320 780.5762 136,936.9579
268 7-Feb-44 628.7191 1,897.4082 1,123.1467 774.2615 135,813.8112
269 8-Mar-44 630.5241 1,897.4082 1,129.4972 767.9110 134,684.3140
270 7-Apr-44 632.3343 1,897.4082 1,135.8835 761.5247 133,548.4305
271 7-May-44 634.1497 1,897.4082 1,142.3059 755.1022 132,406.1246
272 6-Jun-44 635.9702 1,897.4082 1,148.7647 748.6435 131,257.3599
273 6-Jul-44 637.7960 1,897.4082 1,155.2600 742.1482 130,102.0999
274 5-Aug-44 639.6271 1,897.4082 1,161.7920 735.6162 128,940.3079
275 4-Sep-44 641.4634 1,897.4082 1,168.3609 729.0472 127,771.9469
276 4-Oct-44 643.3050 1,897.4082 1,174.9670 722.4412 126,596.9799
277 3-Nov-44 645.1518 1,897.4082 1,181.6105 715.7977 125,415.3695
278 3-Dec-44 647.0040 1,897.4082 1,188.2915 709.1167 124,227.0780
279 2-Jan-45 648.8615 1,897.4082 1,195.0102 702.3980 123,032.0678
280 1-Feb-45 650.7243 1,897.4082 1,201.7670 695.6412 121,830.3008
281 3-Mar-45 652.5925 1,897.4082 1,208.5620 688.8462 120,621.7388
282 2-Apr-45 654.4660 1,897.4082 1,215.3953 682.0128 119,406.3435
283 2-May-45 656.3449 1,897.4082 1,222.2674 675.1408 118,184.0761
284 1-Jun-45 658.2292 1,897.4082 1,229.1782 668.2299 116,954.8979
285 1-Jul-45 660.1189 1,897.4082 1,236.1282 661.2800 115,718.7697
286 31-Jul-45 662.0140 1,897.4082 1,243.1174 654.2907 114,475.6522
287 30-Aug-45 663.9146 1,897.4082 1,250.1462 647.2620 113,225.5060
288 29-Sep-45 665.8206 1,897.4082 1,257.2147 640.1935 111,968.2913
289 29-Oct-45 667.7321 1,897.4082 1,264.3232 633.0850 110,703.9681
290 28-Nov-45 669.6491 1,897.4082 1,271.4719 625.9363 109,432.4962
291 28-Dec-45 671.5716 1,897.4082 1,278.6609 618.7472 108,153.8353
292 27-Jan-46 673.4996 1,897.4082 1,285.8907 611.5175 106,867.9446
293 26-Feb-46 675.4332 1,897.4082 1,293.1613 604.2469 105,574.7833
294 28-Mar-46 677.3723 1,897.4082 1,300.4730 596.9352 104,274.3103
295 27-Apr-46 679.3170 1,897.4082 1,307.8261 589.5821 102,966.4842
296 27-May-46 681.2672 1,897.4082 1,315.2207 582.1875 101,651.2635
297 26-Jun-46 683.2231 1,897.4082 1,322.6572 574.7510 100,328.6063
298 26-Jul-46 685.1845 1,897.4082 1,330.1357 567.2725 98,998.4707
299 25-Aug-46 687.1516 1,897.4082 1,337.6564 559.7517 97,660.8142
300 24-Sep-46 689.1244 1,897.4082 1,345.2197 552.1884 96,315.5945
301 24-Oct-46 691.1028 1,897.4082 1,352.8258 544.5824 94,962.7686
302 23-Nov-46 693.0869 1,897.4082 1,360.4749 536.9333 93,602.2938
303 23-Dec-46 695.0766 1,897.4082 1,368.1672 529.2410 92,234.1265
304 22-Jan-47 697.0721 1,897.4082 1,375.9030 521.5052 90,858.2235
305 21-Feb-47 699.0734 1,897.4082 1,383.6826 513.7256 89,474.5409
306 23-Mar-47 701.0803 1,897.4082 1,391.5061 505.9021 88,083.0348
307 22-Apr-47 703.0931 1,897.4082 1,399.3739 498.0343 86,683.6609
308 22-May-47 705.1116 1,897.4082 1,407.2862 490.1220 85,276.3747
309 21-Jun-47 707.1359 1,897.4082 1,415.2432 482.1650 83,861.1315
310 21-Jul-47 709.1660 1,897.4082 1,423.2452 474.1630 82,437.8864
311 20-Aug-47 711.2019 1,897.4082 1,431.2924 466.1158 81,006.5940
312 19-Sep-47 713.2437 1,897.4082 1,439.3851 458.0231 79,567.2089
313 19-Oct-47 715.2914 1,897.4082 1,447.5236 449.8846 78,119.6852
314 18-Nov-47 717.3449 1,897.4082 1,455.7081 441.7001 76,663.9771
315 18-Dec-47 719.4043 1,897.4082 1,463.9389 433.4693 75,200.0382
316 17-Jan-48 721.4697 1,897.4082 1,472.2162 425.1919 73,727.8219
317 16-Feb-48 723.5409 1,897.4082 1,480.5404 416.8678 72,247.2816
318 17-Mar-48 725.6181 1,897.4082 1,488.9116 408.4966 70,758.3700
319 16-Apr-48 727.7013 1,897.4082 1,497.3301 400.0781 69,261.0399
320 16-May-48 729.7905 1,897.4082 1,505.7962 391.6120 67,755.2437
321 15-Jun-48 731.8856 1,897.4082 1,514.3102 383.0980 66,240.9335
322 15-Jul-48 733.9868 1,897.4082 1,522.8723 374.5359 64,718.0612
323 14-Aug-48 736.0940 1,897.4082 1,531.4829 365.9253 63,186.5783
324 13-Sep-48 738.2072 1,897.4082 1,540.1421 357.2661 61,646.4363
325 13-Oct-48 740.3266 1,897.4082 1,548.8503 348.5579 60,097.5860
326 12-Nov-48 742.4520 1,897.4082 1,557.6077 339.8005 58,539.9783
327 12-Dec-48 744.5835 1,897.4082 1,566.4146 330.9935 56,973.5636
328 11-Jan-49 746.7211 1,897.4082 1,575.2714 322.1368 55,398.2923
329 10-Feb-49 748.8649 1,897.4082 1,584.1782 313.2300 53,814.1141
330 12-Mar-49 751.0148 1,897.4082 1,593.1354 304.2728 52,220.9787
331 11-Apr-49 753.1709 1,897.4082 1,602.1432 295.2650 50,618.8355
332 11-May-49 755.3331 1,897.4082 1,611.2019 286.2063 49,007.6336
333 10-Jun-49 757.5016 1,897.4082 1,620.3119 277.0963 47,387.3217
334 10-Jul-49 759.6763 1,897.4082 1,629.4734 267.9348 45,757.8483
335 9-Aug-49 761.8573 1,897.4082 1,638.6867 258.7215 44,119.1616
336 8-Sep-49 764.0445 1,897.4082 1,647.9520 249.4562 42,471.2096
337 8-Oct-49 766.2380 1,897.4082 1,657.2698 240.1384 40,813.9398
338 7-Nov-49 768.4378 1,897.4082 1,666.6402 230.7679 39,147.2995
339 7-Dec-49 770.6439 1,897.4082 1,676.0637 221.3445 37,471.2359
340 6-Jan-50 772.8563 1,897.4082 1,685.5404 211.8678 35,785.6955
341 5-Feb-50 775.0751 1,897.4082 1,695.0707 202.3375 34,090.6248
342 7-Mar-50 777.3003 1,897.4082 1,704.6548 192.7533 32,385.9700
343 6-Apr-50 779.5318 1,897.4082 1,714.2932 183.1150 30,671.6768
344 6-May-50 781.7698 1,897.4082 1,723.9861 173.4221 28,947.6907
345 5-Jun-50 784.0142 1,897.4082 1,733.7337 163.6745 27,213.9570
346 5-Jul-50 786.2650 1,897.4082 1,743.5365 153.8717 25,470.4204
347 4-Aug-50 788.5223 1,897.4082 1,753.3947 144.0135 23,717.0257
348 3-Sep-50 790.7861 1,897.4082 1,763.3087 134.0995 21,953.7170
349 3-Oct-50 793.0563 1,897.4082 1,773.2787 124.1295 20,180.4383
350 2-Nov-50 795.3331 1,897.4082 1,783.3051 114.1031 18,397.1333
351 2-Dec-50 797.6164 1,897.4082 1,793.3881 104.0201 16,603.7452
352 1-Jan-51 799.9063 1,897.4082 1,803.5282 93.8800 14,800.2170
353 31-Jan-51 802.2028 1,897.4082 1,813.7256 83.6826 12,986.4913
354 2-Mar-51 804.5058 1,897.4082 1,823.9807 73.4275 11,162.5107
355 1-Apr-51 806.8155 1,897.4082 1,834.2937 63.1145 9,328.2169
356 1-May-51 809.1317 1,897.4082 1,844.6651 52.7431 7,483.5518
357 31-May-51 811.4547 1,897.4082 1,855.0951 42.3131 5,628.4567
358 30-Jun-51 813.7843 1,897.4082 1,865.5841 31.8241 3,762.8727
359 30-Jul-51 816.1206 1,897.4082 1,876.1324 21.2758 1,886.7403
360 29-Aug-51 818.4636 1,897.4082 1,886.7403 10.6679 0.0000
TOTAL
: RODOLFO SOSA GÓMEZ rodolfososa83@hotmail.com

R.
X
Escoja el plan

condiciones dadas al momento del otorgamiento del crédito

RESUMEN DEL CREDITO

QUE SE PAGO EL CREDITO 4.11
EN PESOS MAS ALTO 104,743,559.03
EL QUE SE OBTUVO EL SALDO + ALTO 167
DEL SALDO MAS ALTO 22-Oct-35
SES PAGADOS 175,402,883.81
173,806,059.55
349,208,943.37

TABLA DE AMORTIZACION EN PESOS

CUOTA EN ABONO A INTERESES EN SALDO EN
CAPITAL EN
PESOS PESOS PESOS PESOS
0.00 0.00 0.00 85,000,000.00 0.00
554,874.36 72,892.25 481,982.12 85,171,134.15 0.00
556,467.35 73,514.84 482,952.51 85,342,137.01 0.00
558,064.91 74,142.75 483,922.16 85,513,002.89 0.00
559,667.06 74,776.02 484,891.04 85,683,726.04 0.00
561,273.81 75,414.71 485,859.10 85,854,300.63 0.00
562,885.17 76,058.84 486,826.33 86,024,720.79 0.00
564,501.16 76,708.48 487,792.67 86,194,980.57 0.00
566,121.78 77,363.67 488,758.11 86,365,073.96 0.00
567,747.06 78,024.46 489,722.60 86,534,994.88 0.00
569,377.00 78,690.88 490,686.12 86,704,737.20 0.00
571,011.63 79,363.00 491,648.62 86,874,294.72 0.00
572,650.94 80,040.87 492,610.08 87,043,661.15 0.00
574,294.97 80,724.52 493,570.45 87,212,830.17 0.00
575,943.71 81,414.01 494,529.70 87,381,795.36 0.00
577,597.19 82,109.39 495,487.80 87,550,550.26 0.00
579,255.41 82,810.71 496,444.70 87,719,088.32 0.00
580,918.39 83,518.02 497,400.38 87,887,402.92 0.00
582,586.15 84,231.37 498,354.78 88,055,487.39 0.00
584,258.70 84,950.81 499,307.89 88,223,334.96 0.00
585,936.04 85,676.40 500,259.65 88,390,938.82 0.00
587,618.21 86,408.18 501,210.02 88,558,292.07 0.00
589,305.20 87,146.22 502,158.98 88,725,387.74 0.00
590,997.03 87,890.56 503,106.47 88,892,218.78 0.00
592,693.73 88,641.26 504,052.47 89,058,778.08 0.00
594,395.29 89,398.37 504,996.92 89,225,058.45 0.00
596,101.74 90,161.94 505,939.80 89,391,052.61 0.00
597,813.09 90,932.04 506,881.05 89,556,753.23 0.00
599,529.35 91,708.72 507,820.63 89,722,152.88 0.00
601,250.54 92,492.03 508,758.51 89,887,244.07 0.00
602,976.67 93,282.03 509,694.64 90,052,019.22 0.00
604,707.75 94,078.77 510,628.98 90,216,470.67 0.00
606,443.81 94,882.33 511,561.48 90,380,590.69 0.00
608,184.84 95,692.74 512,492.10 90,544,371.47 0.00
609,930.88 96,510.08 513,420.80 90,707,805.11 0.00
611,681.93 97,334.40 514,347.53 90,870,883.63 0.00
613,438.01 98,165.76 515,272.25 91,033,598.97 0.00
615,199.13 99,004.22 516,194.90 91,195,942.99 0.00
616,965.30 99,849.84 517,115.46 91,357,907.47 0.00
618,736.55 100,702.69 518,033.86 91,519,484.08 0.00
620,512.88 101,562.82 518,950.06 91,680,664.43 0.00
622,294.30 102,430.29 519,864.01 91,841,440.04 0.00
624,080.85 103,305.18 520,775.67 92,001,802.33 0.00
625,872.52 104,187.54 521,684.98 92,161,742.65 0.00
627,669.34 105,077.43 522,591.91 92,321,252.24 0.00
629,471.31 105,974.93 523,496.39 92,480,322.28 0.00
631,278.46 106,880.09 524,398.37 92,638,943.83 0.00
633,090.80 107,792.98 525,297.82 92,797,107.87 0.00
634,908.34 108,713.67 526,194.67 92,954,805.30 0.00
636,731.10 109,642.22 527,088.87 93,112,026.91 0.00
638,559.09 110,578.71 527,980.38 93,268,763.40 0.00
640,392.32 111,523.19 528,869.13 93,425,005.38 0.00
642,230.83 112,475.74 529,755.08 93,580,743.36 0.00
644,074.61 113,436.43 530,638.18 93,735,967.77 0.00
645,923.68 114,405.32 531,518.36 93,890,668.92 0.00
647,778.06 115,382.49 532,395.57 94,044,837.03 0.00
649,637.77 116,368.00 533,269.76 94,198,462.23 0.00
651,502.81 117,361.93 534,140.88 94,351,534.54 0.00
653,373.21 118,364.35 535,008.85 94,504,043.88 0.00
655,248.98 119,375.34 535,873.64 94,655,980.08 0.00
657,130.13 120,394.96 536,735.17 94,807,332.86 0.00
659,016.68 121,423.28 537,593.40 94,958,091.83 0.00
660,908.65 122,460.39 538,448.26 95,108,246.50 0.00
662,806.06 123,506.36 539,299.70 95,257,786.28 0.00
664,708.90 124,561.26 540,147.64 95,406,700.48 0.00
666,617.22 125,625.17 540,992.04 95,554,978.28 0.00
668,531.01 126,698.17 541,832.83 95,702,608.77 0.00
670,450.29 127,780.34 542,669.95 95,849,580.93 0.00
672,375.09 128,871.74 543,503.34 95,995,883.62 0.00
674,305.41 129,972.47 544,332.93 96,141,505.61 0.00
676,241.27 131,082.60 545,158.67 96,286,435.53 0.00
678,182.69 132,202.22 545,980.47 96,430,661.92 0.00
680,129.68 133,331.39 546,798.29 96,574,173.19 0.00
682,082.27 134,470.21 547,612.05 96,716,957.64 0.00
684,040.46 135,618.76 548,421.70 96,859,003.47 0.00
686,004.27 136,777.12 549,227.15 97,000,298.74 0.00
687,973.72 137,945.37 550,028.35 97,140,831.41 0.00
689,948.82 139,123.60 550,825.22 97,280,589.30 0.00
691,929.59 140,311.89 551,617.70 97,419,560.12 0.00
693,916.05 141,510.33 552,405.72 97,557,731.48 0.00
695,908.21 142,719.01 553,189.20 97,695,090.83 0.00
697,906.10 143,938.02 553,968.08 97,831,625.53 0.00
699,909.71 145,167.43 554,742.28 97,967,322.79 0.00
701,919.08 146,407.35 555,511.74 98,102,169.70 0.00
703,934.22 147,657.85 556,276.37 98,236,153.24 0.00
705,955.15 148,919.04 557,036.11 98,369,260.25 0.00
707,981.87 150,191.00 557,790.88 98,501,477.44 0.00
710,014.42 151,473.82 558,540.60 98,632,791.38 0.00
712,052.80 152,767.60 559,285.20 98,763,188.54 0.00
714,097.03 154,072.43 560,024.60 98,892,655.22 0.00
716,147.13 155,388.40 560,758.72 99,021,177.61 0.00
718,203.11 156,715.62 561,487.49 99,148,741.76 0.00
720,265.00 158,054.17 562,210.83 99,275,333.59 0.00
722,332.81 159,404.16 562,928.65 99,400,938.86 0.00
724,406.55 160,765.67 563,640.88 99,525,543.22 0.00
726,486.25 162,138.82 564,347.44 99,649,132.16 0.00
728,571.92 163,523.69 565,048.23 99,771,691.03 0.00
730,663.58 164,920.39 565,743.19 99,893,205.07 0.00
732,761.24 166,329.02 566,432.22 100,013,659.32 0.00
734,864.92 167,749.68 567,115.24 100,133,038.73 0.00
736,974.64 169,182.48 567,792.17 100,251,328.06 0.00
739,090.42 170,627.51 568,462.91 100,368,511.96 0.00
741,212.28 172,084.89 569,127.39 100,484,574.90 0.00
743,340.22 173,554.71 569,785.51 100,599,501.22 0.00
745,474.28 175,037.09 570,437.19 100,713,275.11 0.00
747,614.46 176,532.13 571,082.33 100,825,880.59 0.00
749,760.78 178,039.94 571,720.84 100,937,301.54 0.00
751,913.27 179,560.63 572,352.64 101,047,521.68 0.00
754,071.94 181,094.31 572,977.63 101,156,524.57 0.00
756,236.80 182,641.08 573,595.72 101,264,293.62 0.00
758,407.88 184,201.07 574,206.81 101,370,812.08 0.00
760,585.19 185,774.38 574,810.81 101,476,063.03 0.00
762,768.76 187,361.14 575,407.62 101,580,029.40 0.00
764,958.59 188,961.44 575,997.15 101,682,693.93 0.00
767,154.71 190,575.41 576,579.30 101,784,039.24 0.00
769,357.13 192,203.17 577,153.96 101,884,047.74 0.00
771,565.88 193,844.83 577,721.05 101,982,701.69 0.00
773,780.96 195,500.51 578,280.45 102,079,983.19 0.00
776,002.41 197,170.33 578,832.08 102,175,874.15 0.00
778,230.24 198,854.42 579,375.82 102,270,356.32 0.00
780,464.46 200,552.89 579,911.56 102,363,411.26 0.00
782,705.09 202,265.87 580,439.22 102,455,020.38 0.00
784,952.16 203,993.48 580,958.68 102,545,164.89 0.00
787,205.68 205,735.84 581,469.83 102,633,825.83 0.00
789,465.66 207,493.09 581,972.57 102,720,984.06 0.00
791,732.14 209,265.35 582,466.79 102,806,620.25 0.00
794,005.12 211,052.74 582,952.38 102,890,714.91 0.00
796,284.63 212,855.40 583,429.23 102,973,248.33 0.00
798,570.68 214,673.45 583,897.23 103,054,200.64 0.00
800,863.30 216,507.04 584,356.26 103,133,551.78 0.00
803,162.50 218,356.29 584,806.21 103,211,281.47 0.00
805,468.29 220,221.33 585,246.97 103,287,369.28 0.00
807,780.71 222,102.30 585,678.41 103,361,794.56 0.00
810,099.77 223,999.34 586,100.43 103,434,536.46 0.00
812,425.48 225,912.58 586,512.91 103,505,573.96 0.00
814,757.87 227,842.16 586,915.72 103,574,885.82 0.00
817,096.96 229,788.22 587,308.74 103,642,450.61 0.00
819,442.76 231,750.91 587,691.86 103,708,246.68 0.00
821,795.30 233,730.35 588,064.95 103,772,252.20 0.00
824,154.59 235,726.71 588,427.88 103,834,445.12 0.00
826,520.66 237,740.12 588,780.54 103,894,803.17 0.00
828,893.51 239,770.72 589,122.79 103,953,303.91 0.00
831,273.18 241,818.67 589,454.51 104,009,924.65 0.00
833,659.68 243,884.11 589,775.57 104,064,642.50 0.00
836,053.04 245,967.19 590,085.85 104,117,434.35 0.00
838,453.26 248,068.07 590,385.20 104,168,276.90 0.00
840,860.37 250,186.88 590,673.49 104,217,146.59 0.00
843,274.40 252,323.80 590,950.60 104,264,019.66 0.00
845,695.36 254,478.97 591,216.39 104,308,872.14 0.00
848,123.26 256,652.54 591,470.72 104,351,679.80 0.00
850,558.14 258,844.68 591,713.46 104,392,418.22 0.00
853,000.00 261,055.55 591,944.46 104,431,062.74 0.00
855,448.88 263,285.29 592,163.59 104,467,588.45 0.00
857,904.79 265,534.09 592,370.70 104,501,970.23 0.00
860,367.74 267,802.09 592,565.66 104,534,182.72 0.00
862,837.77 270,089.46 592,748.32 104,564,200.31 0.00
865,314.89 272,396.37 592,918.53 104,591,997.17 0.00
867,799.12 274,722.98 593,076.15 104,617,547.22 0.00
870,290.49 277,069.46 593,221.02 104,640,824.14 0.00
872,789.00 279,435.99 593,353.01 104,661,801.36 0.00
875,294.69 281,822.73 593,471.96 104,680,452.06 0.00
877,807.58 284,229.86 593,577.72 104,696,749.18 0.00
880,327.67 286,657.54 593,670.13 104,710,665.40 0.00
882,855.00 289,105.96 593,749.04 104,722,173.15 0.00
885,389.59 291,575.30 593,814.29 104,731,244.61 0.00
887,931.45 294,065.72 593,865.73 104,737,851.68 0.00
890,480.62 296,577.42 593,903.20 104,741,966.02 0.00
893,037.10 299,110.57 593,926.53 104,743,559.03 ###
895,600.91 301,665.36 593,935.56 104,742,601.82 ###
898,172.09 304,241.96 593,930.13 104,739,065.26 ###
900,750.66 306,840.58 593,910.08 104,732,919.93 ###
903,336.62 309,461.39 593,875.23 104,724,136.15 ###
905,930.01 312,104.58 593,825.42 104,712,683.95 ###
908,530.84 314,770.35 593,760.49 104,698,533.11 ###
911,139.14 317,458.90 593,680.24 104,681,653.10 ###
913,754.93 320,170.40 593,584.53 104,662,013.12 ###
916,378.23 322,905.06 593,473.16 104,639,582.10 ###
919,009.06 325,663.09 593,345.97 104,614,328.65 ###
921,647.44 328,444.66 593,202.77 104,586,221.13 ###
 924,293.39 331,250.00 593,043.39 104,555,227.58 ###
926,946.95 334,079.30 592,867.65 104,521,315.75 ###
929,608.12 336,932.76 592,675.36 104,484,453.10 ###
932,276.93 339,810.60 592,466.33 104,444,606.79 ###
934,953.40 342,713.01 592,240.39 104,401,743.66 ###
937,637.56 345,640.22 591,997.34 104,355,830.27 ###
940,329.42 348,592.43 591,736.99 104,306,832.86 ###
943,029.01 351,569.85 591,459.16 104,254,717.36 ###
945,736.35 354,572.71 591,163.64 104,199,449.39 ###
948,451.46 357,601.21 590,850.25 104,140,994.24 ###
951,174.37 360,655.58 590,518.79 104,079,316.90 ###
953,905.10 363,736.04 590,169.05 104,014,382.04 ###
956,643.66 366,842.81 589,800.85 103,946,153.98 ###
959,390.09 369,976.12 589,413.97 103,874,596.74 ###
962,144.40 373,136.19 589,008.21 103,799,674.00 ###
964,906.62 376,323.25 588,583.37 103,721,349.10 ###
967,676.77 379,537.53 588,139.24 103,639,585.07 ###
970,454.87 382,779.26 587,675.61 103,554,344.56 ###
973,240.95 386,048.69 587,192.26 103,465,589.90 ###
976,035.03 389,346.03 586,688.99 103,373,283.10 ###
978,837.12 392,671.55 586,165.58 103,277,385.78 ###
981,647.27 396,025.46 585,621.80 103,177,859.23 ###
984,465.48 399,408.03 585,057.45 103,074,664.39 ###
987,291.78 402,819.48 584,472.30 102,967,761.83 ###
990,126.19 406,260.07 583,866.12 102,857,111.77 ###
992,968.74 409,730.05 583,238.69 102,742,674.07 ###
995,819.46 413,229.67 582,589.78 102,624,408.21 ###
998,678.35 416,759.18 581,919.17 102,502,273.31 ###
1,001,545.46 420,318.83 581,226.62 102,376,228.12 ###
1,004,420.79 423,908.89 580,511.90 102,246,231.01 ###
1,007,304.38 427,529.62 579,774.77 102,112,239.97 ###
1,010,196.25 431,181.27 579,014.99 101,974,212.60 ###
1,013,096.42 434,864.10 578,232.32 101,832,106.13 ###
1,016,004.92 438,578.40 577,426.52 101,685,877.39 ###
1,018,921.77 442,324.42 576,597.35 101,535,482.83 ###
1,021,846.99 446,102.43 575,744.55 101,380,878.49 ###
1,024,780.61 449,912.72 574,867.89 101,222,020.00 ###
1,027,722.65 453,755.55 573,967.10 101,058,862.62 ###
1,030,673.14 457,631.20 573,041.94 100,891,361.18 ###
1,033,632.09 461,539.95 572,092.14 100,719,470.11 ###
1,036,599.55 465,482.09 571,117.45 100,543,143.41 ###
1,039,575.52 469,457.90 570,117.62 100,362,334.69 ###
1,042,560.04 473,467.67 569,092.36 100,176,997.11 ###
1,045,553.12 477,511.69 568,041.43 99,987,083.43 99,987,083.43
1,048,554.80 481,590.25 566,964.54 99,792,545.97 99,792,545.97
1,051,565.09 485,703.65 565,861.44 99,593,336.61 99,593,336.61
1,054,584.03 489,852.18 564,731.85 99,389,406.82 99,389,406.82
1,057,611.63 494,036.14 563,575.49 99,180,707.60 99,180,707.60
1,060,647.93 498,255.84 562,392.09 98,967,189.53 98,967,189.53
1,063,692.94 502,511.58 561,181.36 98,748,802.72 98,748,802.72
1,066,746.70 506,803.67 559,943.03 98,525,496.86 98,525,496.86
1,069,809.22 511,132.42 558,676.80 98,297,221.17 98,297,221.17
1,072,880.53 515,498.14 557,382.39 98,063,924.39 98,063,924.39
1,075,960.66 519,901.16 556,059.51 97,825,554.82 97,825,554.82
1,079,049.64 524,341.78 554,707.86 97,582,060.31 97,582,060.31
1,082,147.48 528,820.32 553,327.15 97,333,388.20 97,333,388.20
1,085,254.22 533,337.13 551,917.09 97,079,485.37 97,079,485.37
1,088,369.87 537,892.51 550,477.37 96,820,298.23 96,820,298.23
1,091,494.47 542,486.79 549,007.68 96,555,772.71 96,555,772.71
1,094,628.04 547,120.32 547,507.72 96,285,854.23 96,285,854.23
1,097,770.61 551,793.43 545,977.18 96,010,487.74 96,010,487.74
1,100,922.19 556,506.45 544,415.74 95,729,617.67 95,729,617.67
1,104,082.83 561,259.73 542,823.11 95,443,187.99 95,443,187.99
1,107,252.54 566,053.60 541,198.94 95,151,142.11 95,151,142.11
1,110,431.35 570,888.42 539,542.93 94,853,422.98 94,853,422.98
1,113,619.29 575,764.54 537,854.75 94,549,973.02 94,549,973.02
1,116,816.37 580,682.30 536,134.07 94,240,734.11 94,240,734.11
1,120,022.64 585,642.07 534,380.57 93,925,647.65 93,925,647.65
1,123,238.11 590,644.20 532,593.91 93,604,654.47 93,604,654.47
1,126,462.82 595,689.05 530,773.76 93,277,694.90 93,277,694.90
1,129,696.78 600,777.00 528,919.78 92,944,708.71 92,944,708.71
1,132,940.02 605,908.40 527,031.62 92,605,635.16 92,605,635.16
1,136,192.58 611,083.63 525,108.94 92,260,412.92 92,260,412.92
1,139,454.47 616,303.07 523,151.40 91,908,980.16 91,908,980.16
1,142,725.73 621,567.08 521,158.65 91,551,274.45 91,551,274.45
1,146,006.38 626,876.06 519,130.32 91,187,232.82 91,187,232.82
1,149,296.45 632,230.38 517,066.07 90,816,791.75 90,816,791.75
1,152,595.96 637,630.44 514,965.53 90,439,887.13 90,439,887.13
1,155,904.95 643,076.61 512,828.33 90,056,454.27 90,056,454.27
1,159,223.43 648,569.31 510,654.12 89,666,427.92 89,666,427.92
1,162,551.45 654,108.92 508,442.53 89,269,742.24 89,269,742.24
1,165,889.01 659,695.84 506,193.17 88,866,330.78 88,866,330.78
1,169,236.16 665,330.49 503,905.68 88,456,126.53 88,456,126.53
1,172,592.92 671,013.26 501,579.66 88,039,061.85 88,039,061.85
1,175,959.32 676,744.57 499,214.75 87,615,068.51 87,615,068.51
1,179,335.38 682,524.83 496,810.55 87,184,077.66 87,184,077.66
1,182,721.13 688,354.47 494,366.66 86,746,019.85 86,746,019.85
1,186,116.60 694,233.89 491,882.71 86,300,825.00 86,300,825.00
1,189,521.82 700,163.54 489,358.29 85,848,422.39 85,848,422.39
1,192,936.82 706,143.83 486,792.99 85,388,740.69 85,388,740.69
1,196,361.62 712,175.20 484,186.43 84,921,707.92 84,921,707.92
1,199,796.25 718,258.08 481,538.17 84,447,251.46 84,447,251.46
1,203,240.75 724,392.92 478,847.83 83,965,298.05 83,965,298.05
1,206,695.13 730,580.16 476,114.97 83,475,773.75 83,475,773.75
1,210,159.43 736,820.25 473,339.18 82,978,603.99 82,978,603.99
1,213,633.67 743,113.63 470,520.04 82,473,713.53 82,473,713.53
1,217,117.89 749,460.77 467,657.12 81,961,026.43 81,961,026.43
1,220,612.12 755,862.13 464,749.99 81,440,466.11 81,440,466.11
1,224,116.37 762,318.15 461,798.22 80,911,955.29 80,911,955.29
1,227,630.68 768,829.32 458,801.36 80,375,415.99 80,375,415.99
1,231,155.09 775,396.11 455,758.98 79,830,769.56 79,830,769.56
1,234,689.61 782,018.98 452,670.63 79,277,936.64 79,277,936.64
1,238,234.28 788,698.42 449,535.86 78,716,837.15 78,716,837.15
1,241,789.12 795,434.91 446,354.21 78,147,390.30 78,147,390.30
1,245,354.17 802,228.94 443,125.23 77,569,514.60 77,569,514.60
1,248,929.46 809,081.00 439,848.46 76,983,127.82 76,983,127.82
1,252,515.01 815,991.59 436,523.42 76,388,147.00 76,388,147.00
1,256,110.85 822,961.20 433,149.66 75,784,488.44 75,784,488.44
1,259,717.02 829,990.33 429,726.69 75,172,067.69 75,172,067.69
1,263,333.54 837,079.51 426,254.03 74,550,799.58 74,550,799.58
1,266,960.44 844,229.24 422,731.20 73,920,598.13 73,920,598.13
1,270,597.76 851,440.03 419,157.72 73,281,376.65 73,281,376.65
1,274,245.52 858,712.42 415,533.10 72,633,047.64 72,633,047.64
1,277,903.75 866,046.92 411,856.83 71,975,522.84 71,975,522.84
1,281,572.48 873,444.07 408,128.41 71,308,713.21 71,308,713.21
1,285,251.74 880,904.39 404,347.35 70,632,528.91 70,632,528.91
1,288,941.57 888,428.44 400,513.13 69,946,879.31 69,946,879.31
1,292,641.99 896,016.75 396,625.24 69,251,672.96 69,251,672.96
1,296,353.03 903,669.88 392,683.15 68,546,817.62 68,546,817.62
1,300,074.73 911,388.38 388,686.36 67,832,220.22 67,832,220.22
1,303,807.12 919,172.80 384,634.32 67,107,786.85 67,107,786.85
1,307,550.21 927,023.70 380,526.51 66,373,422.81 66,373,422.81
1,311,304.06 934,941.67 376,362.39 65,629,032.51 65,629,032.51
1,315,068.68 942,927.27 372,141.41 64,874,519.55 64,874,519.55
1,318,844.11 950,981.07 367,863.04 64,109,786.66 64,109,786.66
1,322,630.38 959,103.66 363,526.72 63,334,735.70 63,334,735.70
1,326,427.51 967,295.63 359,131.88 62,549,267.68 62,549,267.68
1,330,235.55 975,557.57 354,677.98 61,753,282.73 61,753,282.73
1,334,054.52 983,890.08 350,164.45 60,946,680.07 60,946,680.07
1,337,884.46 992,293.75 345,590.71 60,129,358.06 60,129,358.06
1,341,725.39 1,000,769.21 340,956.18 59,301,214.15 59,301,214.15
1,345,577.35 1,009,317.06 336,260.29 58,462,144.87 58,462,144.87
1,349,440.36 1,017,937.91 331,502.45 57,612,045.86 57,612,045.86
1,353,314.47 1,026,632.40 326,682.07 56,750,811.80 56,750,811.80
1,357,199.70 1,035,401.15 321,798.55 55,878,336.48 55,878,336.48
1,361,096.08 1,044,244.80 316,851.28 54,994,512.73 54,994,512.73
1,365,003.65 1,053,163.98 311,839.67 54,099,232.42 54,099,232.42
1,368,922.44 1,062,159.35 306,763.09 53,192,386.49 53,192,386.49
1,372,852.48 1,071,231.55 301,620.93 52,273,864.89 52,273,864.89
1,376,793.80 1,080,381.23 296,412.57 51,343,556.63 51,343,556.63
1,380,746.43 1,089,609.07 291,137.37 50,401,349.72 50,401,349.72
1,384,710.42 1,098,915.72 285,794.70 49,447,131.17 49,447,131.17
1,388,685.78 1,108,301.86 280,383.92 48,480,787.02 48,480,787.02
1,392,672.56 1,117,768.17 274,904.38 47,502,202.27 47,502,202.27
1,396,670.78 1,127,315.34 269,355.44 46,511,260.94 46,511,260.94
1,400,680.48 1,136,944.05 263,736.42 45,507,846.01 45,507,846.01
1,404,701.69 1,146,655.01 258,046.68 44,491,839.42 44,491,839.42
1,408,734.45 1,156,448.90 252,285.54 43,463,122.08 43,463,122.08
1,412,778.78 1,166,326.45 246,452.33 42,421,573.84 42,421,573.84
1,416,834.72 1,176,288.37 240,546.35 41,367,073.52 41,367,073.52
1,420,902.31 1,186,335.38 234,566.94 40,299,498.82 40,299,498.82
1,424,981.58 1,196,468.19 228,513.39 39,218,726.40 39,218,726.40
1,429,072.56 1,206,687.56 222,385.00 38,124,631.83 38,124,631.83
 1,433,175.28 1,216,994.21 216,181.07 37,017,089.58 37,017,089.58
1,437,289.78 1,227,388.90 209,900.89 35,895,973.00 35,895,973.00
1,441,416.10 1,237,872.36 203,543.73 34,761,154.34 34,761,154.34
1,445,554.25 1,248,445.37 197,108.88 33,612,504.72 33,612,504.72
1,449,704.29 1,259,108.69 190,595.60 32,449,894.12 32,449,894.12
1,453,866.25 1,269,863.09 184,003.16 31,273,191.39 31,273,191.39
1,458,040.15 1,280,709.34 177,330.81 30,082,264.22 30,082,264.22
1,462,226.04 1,291,648.23 170,577.81 28,876,979.12 28,876,979.12
1,466,423.94 1,302,680.56 163,743.38 27,657,201.44 27,657,201.44
1,470,633.89 1,313,807.11 156,826.78 26,422,795.36 26,422,795.36
1,474,855.94 1,325,028.70 149,827.23 25,173,623.83 25,173,623.83
1,479,090.10 1,336,346.14 142,743.96 23,909,548.61 23,909,548.61
1,483,336.42 1,347,760.24 135,576.18 22,630,430.26 22,630,430.26
1,487,594.92 1,359,271.83 128,323.09 21,336,128.10 21,336,128.10
1,491,865.66 1,370,881.75 120,983.91 20,026,500.22 20,026,500.22
1,496,148.65 1,382,590.83 113,557.82 18,701,403.44 18,701,403.44
1,500,443.94 1,394,399.92 106,044.02 17,360,693.35 17,360,693.35
1,504,751.57 1,406,309.88 98,441.69 16,004,224.27 16,004,224.27
1,509,071.56 1,418,321.56 90,750.00 14,631,849.22 14,631,849.22
1,513,403.95 1,430,435.83 82,968.11 13,243,419.94 13,243,419.94
1,517,748.78 1,442,653.58 75,095.20 11,838,786.88 11,838,786.88
1,522,106.08 1,454,975.69 67,130.40 10,417,799.15 10,417,799.15
1,526,475.89 1,467,403.04 59,072.86 8,980,304.56 8,980,304.56
1,530,858.25 1,479,936.53 50,921.72 7,526,149.57 7,526,149.57
1,535,253.19 1,492,577.08 42,676.11 6,055,179.31 6,055,179.31
1,539,660.75 1,505,325.59 34,335.15 4,567,237.52 4,567,237.52
1,544,080.96 1,518,182.99 25,897.96 3,062,166.61 3,062,166.61
1,548,513.86 1,531,150.21 17,363.64 1,539,807.56 1,539,807.56
1,552,959.48 1,544,228.19 8,731.29 0.00 0.00
349,208,943.37 ### 175,402,883.81
0.00 0 0 85,000,000.0000
0.00 0 1 85,171,134.1500
0.00 0 2 85,342,137.0100
0.00 0 3 85,513,002.8900
0.00 0 4 85,683,726.0400
0.00 0 5 85,854,300.6300
0.00 0 6 86,024,720.7900
0.00 0 7 86,194,980.5700
0.00 0 8 86,365,073.9600
0.00 0 9 86,534,994.8800
0.00 0 10 86,704,737.2000
0.00 0 11 86,874,294.7200
0.00 0 12 87,043,661.1500
0.00 0 13 87,212,830.1700
0.00 0 14 87,381,795.3600
0.00 0 15 87,550,550.2600
0.00 0 16 87,719,088.3200
0.00 0 17 87,887,402.9200
0.00 0 18 88,055,487.3900
0.00 0 19 88,223,334.9600
0.00 0 20 88,390,938.8200
0.00 0 21 88,558,292.0700
0.00 0 22 88,725,387.7400
0.00 0 23 88,892,218.7800
0.00 0 24 89,058,778.0800
0.00 0 25 89,225,058.4500
0.00 0 26 89,391,052.6100
0.00 0 27 89,556,753.2300
0.00 0 28 89,722,152.8800
0.00 0 29 89,887,244.0700
0.00 0 30 90,052,019.2200
0.00 0 31 90,216,470.6700
0.00 0 32 90,380,590.6900
0.00 0 33 90,544,371.4700
0.00 0 34 90,707,805.1100
0.00 0 35 90,870,883.6300
0.00 0 36 91,033,598.9700
0.00 0 37 91,195,942.9900
0.00 0 38 91,357,907.4700
0.00 0 39 91,519,484.0800
0.00 0 40 91,680,664.4300
0.00 0 41 91,841,440.0400
0.00 0 42 92,001,802.3300
0.00 0 43 92,161,742.6500
0.00 0 44 92,321,252.2400
0.00 0 45 92,480,322.2800
0.00 0 46 92,638,943.8300
0.00 0 47 92,797,107.8700
0.00 0 48 92,954,805.3000
0.00 0 49 93,112,026.9100
0.00 0 50 93,268,763.4000
0.00 0 51 93,425,005.3800
0.00 0 52 93,580,743.3600
0.00 0 53 93,735,967.7700
0.00 0 54 93,890,668.9200
0.00 0 55 94,044,837.0300
0.00 0 56 94,198,462.2300
0.00 0 57 94,351,534.5400
0.00 0 58 94,504,043.8800
0.00 0 59 94,655,980.0800
0.00 0 60 94,807,332.8600
0.00 0 61 94,958,091.8300
0.00 0 62 95,108,246.5000
0.00 0 63 95,257,786.2800
0.00 0 64 95,406,700.4800
0.00 0 65 95,554,978.2800
0.00 0 66 95,702,608.7700
0.00 0 67 95,849,580.9300
0.00 0 68 95,995,883.6200
0.00 0 69 96,141,505.6100
0.00 0 70 96,286,435.5300
0.00 0 71 96,430,661.9200
0.00 0 72 96,574,173.1900
0.00 0 73 96,716,957.6400
0.00 0 74 96,859,003.4700
0.00 0 75 97,000,298.7400
0.00 0 76 97,140,831.4100
0.00 0 77 97,280,589.3000
0.00 0 78 97,419,560.1200
0.00 0 79 97,557,731.4800
0.00 0 80 97,695,090.8300
0.00 0 81 97,831,625.5300
0.00 0 82 97,967,322.7900
0.00 0 83 98,102,169.7000
0.00 0 84 98,236,153.2400
0.00 0 85 98,369,260.2500
0.00 0 86 98,501,477.4400
0.00 0 87 98,632,791.3800
0.00 0 88 98,763,188.5400
0.00 0 89 98,892,655.2200
0.00 0 90 99,021,177.6100
0.00 0 91 99,148,741.7600
0.00 0 92 99,275,333.5900
0.00 0 93 99,400,938.8600
0.00 0 94 99,525,543.2200
0.00 0 95 99,649,132.1600
0.00 0 96 99,771,691.0300
0.00 0 97 99,893,205.0700
0.00 0 98 100,013,659.3200
0.00 0 99 100,133,038.7300
0.00 0 100 100,251,328.0600
0.00 0 101 100,368,511.9600
0.00 0 102 100,484,574.9000
0.00 0 103 100,599,501.2200
0.00 0 104 100,713,275.1100
0.00 0 105 100,825,880.5900
0.00 0 106 100,937,301.5400
0.00 0 107 101,047,521.6800
0.00 0 108 101,156,524.5700
0.00 0 109 101,264,293.6200
0.00 0 110 101,370,812.0800
0.00 0 111 101,476,063.0300
0.00 0 112 101,580,029.4000
0.00 0 113 101,682,693.9300
0.00 0 114 101,784,039.2400
0.00 0 115 101,884,047.7400
0.00 0 116 101,982,701.6900
0.00 0 117 102,079,983.1900
0.00 0 118 102,175,874.1500
0.00 0 119 102,270,356.3200
0.00 0 120 102,363,411.2600
0.00 0 121 102,455,020.3800
0.00 0 122 102,545,164.8900
0.00 0 123 102,633,825.8300
0.00 0 124 102,720,984.0600
0.00 0 125 102,806,620.2500
0.00 0 126 102,890,714.9100
0.00 0 127 102,973,248.3300
0.00 0 128 103,054,200.6400
0.00 0 129 103,133,551.7800
0.00 0 130 103,211,281.4700
0.00 0 131 103,287,369.2800
0.00 0 132 103,361,794.5600
0.00 0 133 103,434,536.4600
0.00 0 134 103,505,573.9600
0.00 0 135 103,574,885.8200
0.00 0 136 103,642,450.6100
0.00 0 137 103,708,246.6800
0.00 0 138 103,772,252.2000
0.00 0 139 103,834,445.1200
0.00 0 140 103,894,803.1700
0.00 0 141 103,953,303.9100
0.00 0 142 104,009,924.6500
0.00 0 143 104,064,642.5000
0.00 0 144 104,117,434.3500
0.00 0 145 104,168,276.9000
0.00 0 146 104,217,146.5900
0.00 0 147 104,264,019.6600
0.00 0 148 104,308,872.1400
0.00 0 149 104,351,679.8000
0.00 0 150 104,392,418.2200
0.00 0 151 104,431,062.7400
0.00 0 152 104,467,588.4500
0.00 0 153 104,501,970.2300
0.00 0 154 104,534,182.7200
0.00 0 155 104,564,200.3100
0.00 0 156 104,591,997.1700
0.00 0 157 104,617,547.2200
0.00 0 158 104,640,824.1400
0.00 0 159 104,661,801.3600
0.00 0 160 104,680,452.0600
0.00 0 161 104,696,749.1800
0.00 0 162 104,710,665.4000
0.00 0 163 104,722,173.1500
0.00 0 164 104,731,244.6100
0.00 0 165 104,737,851.6800
0.00 0 166 104,741,966.0200
### 167 22-Oct-35 167 104,743,559.0300
0.00 0 168 104,742,601.8200
0.00 0 169 104,739,065.2600
0.00 0 170 104,732,919.9300
0.00 0 171 104,724,136.1500
0.00 0 172 104,712,683.9500
0.00 0 173 104,698,533.1100
0.00 0 174 104,681,653.1000
0.00 0 175 104,662,013.1200
0.00 0 176 104,639,582.1000
0.00 0 177 104,614,328.6500
0.00 0 178 104,586,221.1300
0.00 0 179 104,555,227.5800
0.00 0 180 104,521,315.7500
0.00 0 181 104,484,453.1000
0.00 0 182 104,444,606.7900
0.00 0 183 104,401,743.6600
0.00 0 184 104,355,830.2700
0.00 0 185 104,306,832.8600
0.00 0 186 104,254,717.3600
0.00 0 187 104,199,449.3900
0.00 0 188 104,140,994.2400
0.00 0 189 104,079,316.9000
0.00 0 190 104,014,382.0400
0.00 0 191 103,946,153.9800
0.00 0 192 103,874,596.7400
0.00 0 193 103,799,674.0000
0.00 0 194 103,721,349.1000
0.00 0 195 103,639,585.0700
0.00 0 196 103,554,344.5600
0.00 0 197 103,465,589.9000
0.00 0 198 103,373,283.1000
0.00 0 199 103,277,385.7800
0.00 0 200 103,177,859.2300
0.00 0 201 103,074,664.3900
0.00 0 202 102,967,761.8300
0.00 0 203 102,857,111.7700
0.00 0 204 102,742,674.0700
0.00 0 205 102,624,408.2100
0.00 0 206 102,502,273.3100
0.00 0 207 102,376,228.1200
0.00 0 208 102,246,231.0100
0.00 0 209 102,112,239.9700
0.00 0 210 101,974,212.6000
0.00 0 211 101,832,106.1300
0.00 0 212 101,685,877.3900
0.00 0 213 101,535,482.8300
0.00 0 214 101,380,878.4900
0.00 0 215 101,222,020.0000
0.00 0 216 101,058,862.6200
0.00 0 217 100,891,361.1800
0.00 0 218 100,719,470.1100
0.00 0 219 100,543,143.4100
0.00 0 220 100,362,334.6900
0.00 0 221 100,176,997.1100
0.00 0 222 99,987,083.4300
0.00 0 223 99,792,545.9700
0.00 0 224 99,593,336.6100
0.00 0 225 99,389,406.8200
0.00 0 226 99,180,707.6000
0.00 0 227 98,967,189.5300
0.00 0 228 98,748,802.7200
0.00 0 229 98,525,496.8600
0.00 0 230 98,297,221.1700
0.00 0 231 98,063,924.3900
0.00 0 232 97,825,554.8200
0.00 0 233 97,582,060.3100
0.00 0 234 97,333,388.2000
0.00 0 235 97,079,485.3700
0.00 0 236 96,820,298.2300
0.00 0 237 96,555,772.7100
0.00 0 238 96,285,854.2300
0.00 0 239 96,010,487.7400
0.00 0 240 95,729,617.6700
0.00 0 241 95,443,187.9900
0.00 0 242 95,151,142.1100
0.00 0 243 94,853,422.9800
0.00 0 244 94,549,973.0200
0.00 0 245 94,240,734.1100
0.00 0 246 93,925,647.6500
0.00 0 247 93,604,654.4700
0.00 0 248 93,277,694.9000
0.00 0 249 92,944,708.7100
0.00 0 250 92,605,635.1600
0.00 0 251 92,260,412.9200
0.00 0 252 91,908,980.1600
0.00 0 253 91,551,274.4500
0.00 0 254 91,187,232.8200
0.00 0 255 90,816,791.7500
0.00 0 256 90,439,887.1300
0.00 0 257 90,056,454.2700
0.00 0 258 89,666,427.9200
0.00 0 259 89,269,742.2400
0.00 0 260 88,866,330.7800
0.00 0 261 88,456,126.5300
0.00 0 262 88,039,061.8500
0.00 0 263 87,615,068.5100
0.00 0 264 87,184,077.6600
0.00 0 265 86,746,019.8500
0.00 0 266 86,300,825.0000
0.00 0 267 85,848,422.3900
0.00 0 268 85,388,740.6900
0.00 0 269 84,921,707.9200
0.00 0 270 84,447,251.4600
0.00 0 271 83,965,298.0500
0.00 0 272 83,475,773.7500
0.00 0 273 82,978,603.9900
0.00 0 274 82,473,713.5300
0.00 0 275 81,961,026.4300
0.00 0 276 81,440,466.1100
0.00 0 277 80,911,955.2900
0.00 0 278 80,375,415.9900
0.00 0 279 79,830,769.5600
0.00 0 280 79,277,936.6400
0.00 0 281 78,716,837.1500
0.00 0 282 78,147,390.3000
0.00 0 283 77,569,514.6000
0.00 0 284 76,983,127.8200
0.00 0 285 76,388,147.0000
0.00 0 286 75,784,488.4400
0.00 0 287 75,172,067.6900
0.00 0 288 74,550,799.5800
0.00 0 289 73,920,598.1300
0.00 0 290 73,281,376.6500
0.00 0 291 72,633,047.6400
0.00 0 292 71,975,522.8400
0.00 0 293 71,308,713.2100
0.00 0 294 70,632,528.9100
0.00 0 295 69,946,879.3100
0.00 0 296 69,251,672.9600
0.00 0 297 68,546,817.6200
0.00 0 298 67,832,220.2200
0.00 0 299 67,107,786.8500
0.00 0 300 66,373,422.8100
0.00 0 301 65,629,032.5100
0.00 0 302 64,874,519.5500
0.00 0 303 64,109,786.6600
0.00 0 304 63,334,735.7000
0.00 0 305 62,549,267.6800
0.00 0 306 61,753,282.7300
0.00 0 307 60,946,680.0700
0.00 0 308 60,129,358.0600
0.00 0 309 59,301,214.1500
0.00 0 310 58,462,144.8700
0.00 0 311 57,612,045.8600
0.00 0 312 56,750,811.8000
0.00 0 313 55,878,336.4800
0.00 0 314 54,994,512.7300
0.00 0 315 54,099,232.4200
0.00 0 316 53,192,386.4900
0.00 0 317 52,273,864.8900
0.00 0 318 51,343,556.6300
0.00 0 319 50,401,349.7200
0.00 0 320 49,447,131.1700
0.00 0 321 48,480,787.0200
0.00 0 322 47,502,202.2700
0.00 0 323 46,511,260.9400
0.00 0 324 45,507,846.0100
0.00 0 325 44,491,839.4200
0.00 0 326 43,463,122.0800
0.00 0 327 42,421,573.8400
0.00 0 328 41,367,073.5200
0.00 0 329 40,299,498.8200
0.00 0 330 39,218,726.4000
0.00 0 331 38,124,631.8300
0.00 0 332 37,017,089.5800
0.00 0 333 35,895,973.0000
0.00 0 334 34,761,154.3400
0.00 0 335 33,612,504.7200
0.00 0 336 32,449,894.1200
0.00 0 337 31,273,191.3900
0.00 0 338 30,082,264.2200
0.00 0 339 28,876,979.1200
0.00 0 340 27,657,201.4400
0.00 0 341 26,422,795.3600
0.00 0 342 25,173,623.8300
0.00 0 343 23,909,548.6100
0.00 0 344 22,630,430.2600
0.00 0 345 21,336,128.1000
0.00 0 346 20,026,500.2200
0.00 0 347 18,701,403.4400
0.00 0 348 17,360,693.3500
0.00 0 349 16,004,224.2700
0.00 0 350 14,631,849.2200
0.00 0 351 13,243,419.9400
0.00 0 352 11,838,786.8800
0.00 0 353 10,417,799.1500
0.00 0 354 8,980,304.5600
0.00 0 355 7,526,149.5700
0.00 0 356 6,055,179.3100
0.00 0 357 4,567,237.5200
0.00 0 358 3,062,166.6100
0.00 0 359 1,539,807.5600
0.00 0 0 -
### 167 22-Oct-35
 Curva de Amortización de Créditos Hipotecarios

120,000,000

100,000,000

80,000,000

60,000,000
$

40,000,000

20,000,000

0
1 11 21 31 41 51 61 71 81 91 01 11 21 31 41 51 61 71 81 91 01 11 21 31 41 51 61 71 81 91 01 11 21 31 41 51 61
1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 3 3 3 3 3 3 3
Periodos (Cuotas mensuales)