Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Se plantea el caso de una empresa con necesidad de financiamiento en el mercado internacional. Usted debe analizar la
situación y proponer la mejor alternativa para sus necesidades, teniendo en cuenta el costo financiero, los riesgos
cambiarios y la autonomía administrativa.
CASO O PROBLEMA
La compañía POLISTOCKS actualmente cuenta con unos activos totales de USD 80.000.000, posee un nivel de
endeudamiento del 65%, tiene un ROE del 17% y un WACC después de impuestos del 15.27%; para su proceso de expan
la junta de socios aprobó la búsqueda de USD 25.000.000.
Para los próximos 5 años, se espera una inflación del 4% en promedio y se estima una devaluación del peso respecto al
dólar del 5% anual. La tasa del impuesto en Colombia asciende al 33%.
El costo de financiamiento en Colombia en este momento asciende al 18% E.A., y en el exterior es del 8% E.A.
El costo financiero de emisión de bonos, incluidos tasa de interés, comisiones y regulación, en Colombia es del 12% E.A
en el exterior del 7% E.A.
El costo de emisión de acciones ordinarias en Colombia es del 2% anual, sea en el país o en el exterior.
PLANTEAMIENTO DE LA ACTIVIDAD
Con base en la información suministrada, usted, como gerente financiero de la empresa, debe decidir por cual de las
distintas alternativas de financiación, entre crédito en Colombia, crédito en dólares del exterior, emisión de bonos de de
privada en pesos o en dólares y la emisión de acciones en pesos o en dólares, es la mas conveniente para la empresa.
Apoyado en el análisis de datos argumente la decisión tomada.
Para el presente trabajo, el grupo debe entregar un documento en Word o PDF de máximo 4 paginas donde den respue
clara a lo solucionado.
La decisión por tomar tiene un peso del 40% del total de la nota y la argumentación de la decisión tiene un peso del 60%
restante.
USD COP
Utilidad Neta
Patrimonio
Utilidad Neta
Activo
52,000,000
Ke + * Kd * (1 - Tax)
28,000,000 + 52,000,000
Nominal Periodica Periodica
Anticipada Anticipada Vencida
Ejemplo 15.00% 7.50% 8.11%
Colombia
Exterior
Colombia
Exterior
Nominal Efectiva Nominal Periodica Periodica Nominal
Vencida Anual Vencida Vencida Anticipada Anticipada
16.22% 16.87% 15.69% 1.31% 1.29% 15.49%
12% 11.6601% 5.8301% 5.5089% 11.0178%
7% 6.8816% 3.4408% 3.3264% 6.6527%
18% 16.6661% 1.3888% 1.3698% 16.4378%
8% 7.7208% 0.6434% 0.6393% 7.6715%
Colombia
Abonos Extra Saldo Final Per. Saldo Cuota Inicial Cuota Intereses
USD 0 USD 24,583,333 1 USD 25,000,000 USD 503,576 USD 160,851
USD 0 USD 24,166,667 2 USD 24,657,274 USD 503,576 USD 158,646
USD 0 USD 23,750,000 3 USD 24,312,344 USD 503,576 USD 156,426
USD 0 USD 23,333,333 4 USD 23,965,194 USD 503,576 USD 154,193
USD 0 USD 22,916,667 5 USD 23,615,810 USD 503,576 USD 151,945
USD 0 USD 22,500,000 6 USD 23,264,179 USD 503,576 USD 149,682
USD 0 USD 22,083,333 7 USD 22,910,285 USD 503,576 USD 147,405
USD 0 USD 21,666,667 8 USD 22,554,114 USD 503,576 USD 145,114
USD 0 USD 21,250,000 9 USD 22,195,651 USD 503,576 USD 142,807
USD 0 USD 20,833,333 10 USD 21,834,882 USD 503,576 USD 140,486
USD 0 USD 20,416,667 11 USD 21,471,792 USD 503,576 USD 138,150
USD 0 USD 20,000,000 12 USD 21,106,366 USD 503,576 USD 135,799
USD 0 USD 19,583,333 13 USD 20,738,589 USD 503,576 USD 133,433
USD 0 USD 19,166,667 14 USD 20,368,445 USD 503,576 USD 131,051
USD 0 USD 18,750,000 15 USD 19,995,920 USD 503,576 USD 128,654
USD 0 USD 18,333,333 16 USD 19,620,998 USD 503,576 USD 126,242
USD 0 USD 17,916,667 17 USD 19,243,664 USD 503,576 USD 123,814
USD 0 USD 17,500,000 18 USD 18,863,901 USD 503,576 USD 121,371
USD 0 USD 17,083,333 19 USD 18,481,696 USD 503,576 USD 118,912
USD 0 USD 16,666,667 20 USD 18,097,031 USD 503,576 USD 116,437
USD 0 USD 16,250,000 21 USD 17,709,892 USD 503,576 USD 113,946
USD 0 USD 15,833,333 22 USD 17,320,262 USD 503,576 USD 111,439
USD 0 USD 15,416,667 23 USD 16,928,124 USD 503,576 USD 108,916
USD 0 USD 15,000,000 24 USD 16,533,464 USD 503,576 USD 106,377
USD 0 USD 14,583,333 25 USD 16,136,264 USD 503,576 USD 103,821
USD 0 USD 14,166,667 26 USD 15,736,509 USD 503,576 USD 101,249
USD 0 USD 13,750,000 27 USD 15,334,182 USD 503,576 USD 98,661
USD 0 USD 13,333,333 28 USD 14,929,266 USD 503,576 USD 96,055
USD 0 USD 12,916,667 29 USD 14,521,745 USD 503,576 USD 93,433
USD 0 USD 12,500,000 30 USD 14,111,602 USD 503,576 USD 90,794
USD 0 USD 12,083,333 31 USD 13,698,820 USD 503,576 USD 88,139
USD 0 USD 11,666,667 32 USD 13,283,383 USD 503,576 USD 85,466
USD 0 USD 11,250,000 33 USD 12,865,272 USD 503,576 USD 82,776
USD 0 USD 10,833,333 34 USD 12,444,471 USD 503,576 USD 80,068
USD 0 USD 10,416,667 35 USD 12,020,963 USD 503,576 USD 77,343
USD 0 USD 10,000,000 36 USD 11,594,730 USD 503,576 USD 74,601
USD 0 USD 9,583,333 37 USD 11,165,754 USD 503,576 USD 71,841
USD 0 USD 9,166,667 38 USD 10,734,019 USD 503,576 USD 69,063
USD 0 USD 8,750,000 39 USD 10,299,505 USD 503,576 USD 66,267
USD 0 USD 8,333,333 40 USD 9,862,196 USD 503,576 USD 63,454
USD 0 USD 7,916,667 41 USD 9,422,073 USD 503,576 USD 60,622
USD 0 USD 7,500,000 42 USD 8,979,119 USD 503,576 USD 57,772
USD 0 USD 7,083,333 43 USD 8,533,315 USD 503,576 USD 54,904
USD 0 USD 6,666,667 44 USD 8,084,642 USD 503,576 USD 52,017
USD 0 USD 6,250,000 45 USD 7,633,082 USD 503,576 USD 49,111
USD 0 USD 5,833,333 46 USD 7,178,617 USD 503,576 USD 46,187
USD 0 USD 5,416,667 47 USD 6,721,228 USD 503,576 USD 43,245
USD 0 USD 5,000,000 48 USD 6,260,897 USD 503,576 USD 40,283
USD 0 USD 4,583,333 49 USD 5,797,603 USD 503,576 USD 37,302
USD 0 USD 4,166,667 50 USD 5,331,329 USD 503,576 USD 34,302
USD 0 USD 3,750,000 51 USD 4,862,054 USD 503,576 USD 31,283
USD 0 USD 3,333,333 52 USD 4,389,761 USD 503,576 USD 28,244
USD 0 USD 2,916,667 53 USD 3,914,428 USD 503,576 USD 25,186
USD 0 USD 2,500,000 54 USD 3,436,037 USD 503,576 USD 22,108
USD 0 USD 2,083,333 55 USD 2,954,568 USD 503,576 USD 19,010
USD 0 USD 1,666,667 56 USD 2,470,002 USD 503,576 USD 15,892
USD 0 USD 1,250,000 57 USD 1,982,317 USD 503,576 USD 12,754
USD 0 USD 833,333 58 USD 1,491,495 USD 503,576 USD 9,596
USD 0 USD 416,667 59 USD 997,515 USD 503,576 USD 6,418
USD 0 -USD 0 60 USD 500,357 USD 503,576 USD 3,219
Exterior
USD 5,214,582
Amortización Abonos Extra Saldo Final Per. Saldo Cuota Inicial Cuota
USD 342,726 USD 0 USD 24,657,274 1 USD 25,000,000 USD 577,517
USD 344,931 USD 0 USD 24,312,344 2 USD 24,583,333 USD 574,837
USD 347,150 USD 0 USD 23,965,194 3 USD 24,166,667 USD 572,156
USD 349,384 USD 0 USD 23,615,810 4 USD 23,750,000 USD 569,475
USD 351,632 USD 0 USD 23,264,179 5 USD 23,333,333 USD 566,794
USD 353,894 USD 0 USD 22,910,285 6 USD 22,916,667 USD 564,113
USD 356,171 USD 0 USD 22,554,114 7 USD 22,500,000 USD 561,432
USD 358,463 USD 0 USD 22,195,651 8 USD 22,083,333 USD 558,751
USD 360,769 USD 0 USD 21,834,882 9 USD 21,666,667 USD 556,071
USD 363,090 USD 0 USD 21,471,792 10 USD 21,250,000 USD 553,390
USD 365,426 USD 0 USD 21,106,366 11 USD 20,833,333 USD 550,709
USD 367,777 USD 0 USD 20,738,589 12 USD 20,416,667 USD 548,028
USD 370,144 USD 0 USD 20,368,445 13 USD 20,000,000 USD 545,347
USD 372,525 USD 0 USD 19,995,920 14 USD 19,583,333 USD 542,666
USD 374,922 USD 0 USD 19,620,998 15 USD 19,166,667 USD 539,986
USD 377,334 USD 0 USD 19,243,664 16 USD 18,750,000 USD 537,305
USD 379,762 USD 0 USD 18,863,901 17 USD 18,333,333 USD 534,624
USD 382,205 USD 0 USD 18,481,696 18 USD 17,916,667 USD 531,943
USD 384,665 USD 0 USD 18,097,031 19 USD 17,500,000 USD 529,262
USD 387,140 USD 0 USD 17,709,892 20 USD 17,083,333 USD 526,581
USD 389,630 USD 0 USD 17,320,262 21 USD 16,666,667 USD 523,901
USD 392,137 USD 0 USD 16,928,124 22 USD 16,250,000 USD 521,220
USD 394,660 USD 0 USD 16,533,464 23 USD 15,833,333 USD 518,539
USD 397,200 USD 0 USD 16,136,264 24 USD 15,416,667 USD 515,858
USD 399,755 USD 0 USD 15,736,509 25 USD 15,000,000 USD 513,177
USD 402,327 USD 0 USD 15,334,182 26 USD 14,583,333 USD 510,496
USD 404,916 USD 0 USD 14,929,266 27 USD 14,166,667 USD 507,815
USD 407,521 USD 0 USD 14,521,745 28 USD 13,750,000 USD 505,135
USD 410,143 USD 0 USD 14,111,602 29 USD 13,333,333 USD 502,454
USD 412,782 USD 0 USD 13,698,820 30 USD 12,916,667 USD 499,773
USD 415,438 USD 0 USD 13,283,383 31 USD 12,500,000 USD 497,092
USD 418,111 USD 0 USD 12,865,272 32 USD 12,083,333 USD 494,411
USD 420,801 USD 0 USD 12,444,471 33 USD 11,666,667 USD 491,730
USD 423,508 USD 0 USD 12,020,963 34 USD 11,250,000 USD 489,050
USD 426,233 USD 0 USD 11,594,730 35 USD 10,833,333 USD 486,369
USD 428,976 USD 0 USD 11,165,754 36 USD 10,416,667 USD 483,688
USD 431,736 USD 0 USD 10,734,019 37 USD 10,000,000 USD 481,007
USD 434,513 USD 0 USD 10,299,505 38 USD 9,583,333 USD 478,326
USD 437,309 USD 0 USD 9,862,196 39 USD 9,166,667 USD 475,645
USD 440,123 USD 0 USD 9,422,073 40 USD 8,750,000 USD 472,964
USD 442,954 USD 0 USD 8,979,119 41 USD 8,333,333 USD 470,284
USD 445,804 USD 0 USD 8,533,315 42 USD 7,916,667 USD 467,603
USD 448,673 USD 0 USD 8,084,642 43 USD 7,500,000 USD 464,922
USD 451,560 USD 0 USD 7,633,082 44 USD 7,083,333 USD 462,241
USD 454,465 USD 0 USD 7,178,617 45 USD 6,666,667 USD 459,560
USD 457,389 USD 0 USD 6,721,228 46 USD 6,250,000 USD 456,879
USD 460,332 USD 0 USD 6,260,897 47 USD 5,833,333 USD 454,199
USD 463,294 USD 0 USD 5,797,603 48 USD 5,416,667 USD 451,518
USD 466,274 USD 0 USD 5,331,329 49 USD 5,000,000 USD 448,837
USD 469,274 USD 0 USD 4,862,054 50 USD 4,583,333 USD 446,156
USD 472,294 USD 0 USD 4,389,761 51 USD 4,166,667 USD 443,475
USD 475,333 USD 0 USD 3,914,428 52 USD 3,750,000 USD 440,794
USD 478,391 USD 0 USD 3,436,037 53 USD 3,333,333 USD 438,113
USD 481,469 USD 0 USD 2,954,568 54 USD 2,916,667 USD 435,433
USD 484,567 USD 0 USD 2,470,002 55 USD 2,500,000 USD 432,752
USD 487,684 USD 0 USD 1,982,317 56 USD 2,083,333 USD 430,071
USD 490,822 USD 0 USD 1,491,495 57 USD 1,666,667 USD 427,390
USD 493,980 USD 0 USD 997,515 58 USD 1,250,000 USD 424,709
USD 497,158 USD 0 USD 500,357 59 USD 833,333 USD 422,028
USD 500,357 USD 0 -USD 0 60 USD 416,667 USD 419,348
Prestamo Cuota Variable
Periodos 60
VF Exterior VF Colombia
EA $35,063,793.26750 $44,058,542.08000
SV $35,063,793.26750 $44,058,542.08000
$0.00000 $0.00000
33,602,010.8197 39,575,131.1065
Bonos
EA 13,900,000 1 2 3
Exterior 7.0000% 3.4408% 478,271.8016 478,271.8016 478,271.8016
Colombia 12.0000% 5.8301% 810,377.2895 810,377.2895 810,377.2895
VF Exterior VF Colombia
EA $19,495,469.05673 $24,496,549.39648
SV $19,495,469.05673 $24,496,549.39648
$0.00000 $0.00000
18,682,718.0158 22,003,772.8952
4 5 6 7 8 9
860,201.0820 860,201.0820 860,201.0820 860,201.0820 860,201.0820 860,201.0820
1,457,513.1106 1,457,513.1106 1,457,513.1106 1,457,513.1106 1,457,513.1106 1,457,513.1106
4 5 6 7 8 9
478,271.8016 478,271.8016 478,271.8016 478,271.8016 478,271.8016 478,271.8016
810,377.2895 810,377.2895 810,377.2895 810,377.2895 810,377.2895 810,377.2895
10 Total Cupon
860,201.0820 8,602,010.8197
1,457,513.1106 14,575,131.1065
10 Total Cupon
478,271.8016 4,782,718.0158
810,377.2895 8,103,772.8952
Equity Deuda
WACC = * Ke + * Kd * (1-Tax)
Equity + Deuda Equity + Deuda
28,000,000 52,000,000
* Ke + * Kd * (1-33%)
28,000,000 + 52,000,000 28,000,000 + 52,000,000
10.13% + 5.14%
15.27%
Bu = 1.27
D= 52,000,000
P= 28,000,000
Tax = 33.00%
Ba = 2.85024286
Ke = 25.80%
Obligaciones
Cuentas Valor Tasa Participación Ponderación
Pasivos Financieros 15,600,000 18% 30.00% 5.40%
Emisión Bonos 26,000,000 12% 50.00% 6.00%
Emisión Acciones 10,400,000 2% 20.00% 0.40%
Deuda 52,000,000 10.67% 100.00% 11.80%
Obligaciones
Cuentas Valor Tasa Participación Ponderación
Pasivos Financieros 12,500,000 18% 50.00% 9.00%
Emisión Bonos 5,000,000 12% 20.00% 2.40%
Emisión Acciones 7,500,000 2% 30.00% 0.60%
Deuda 25,000,000 10.67% 100.00% 12.00%
Cuenta USD
Activos 105,000,000
Pasivos 69,500,000 (Deuda)
Patrimonio 35,500,000 (Equity)
Activos = Pasivos + Patrimonio 0
Pasivo Total
Nivel de Endeudamiento = =
Activo Total
Utilidad Neta
Rendimiento sobre el Patrimonio (ROE) = =
Patrimonio
Utilidad Neta
Rendimiento sobre el Activo (ROA) = =
Activo
βa = βu[1 + (D * (1 - Tax))/P]
βu = 1.39
D= 69,500,000
P= 35,500,000
Tax = 33.00%
βa = 3.21324929577465
Ke = 28.71%
Obligaciones
Cuentas Valor Tasa
Pasivos Financieros 34,750,000 18%
Emisión Bonos 13,900,000 12%
Emisión Acciones 20,850,000 2%
Deuda 69,500,000 10.67%
Equity 35,500,000
Deuda 69,500,000
Ke 28.71%
Kd 12.00%
(1 - Tax) 67.00%
WACC 15.03%
66.19%
17.00%
5.75%
Participación Ponderación
50.00% 9.00%
20.00% 2.40%
30.00% 0.60%
100.00% 12.00%
Kd
Colombia
Abonos Extra Saldo Final Per. Saldo Cuota Inicial Cuota Intereses
USD 0 USD 12,291,667 1 USD 12,500,000 USD 251,788 USD 80,425
USD 0 USD 12,083,333 2 USD 12,328,637 USD 251,788 USD 79,323
USD 0 USD 11,875,000 3 USD 12,156,172 USD 251,788 USD 78,213
USD 0 USD 11,666,667 4 USD 11,982,597 USD 251,788 USD 77,096
USD 0 USD 11,458,333 5 USD 11,807,905 USD 251,788 USD 75,972
USD 0 USD 11,250,000 6 USD 11,632,089 USD 251,788 USD 74,841
USD 0 USD 11,041,667 7 USD 11,455,142 USD 251,788 USD 73,703
USD 0 USD 10,833,333 8 USD 11,277,057 USD 251,788 USD 72,557
USD 0 USD 10,625,000 9 USD 11,097,826 USD 251,788 USD 71,404
USD 0 USD 10,416,667 10 USD 10,917,441 USD 251,788 USD 70,243
USD 0 USD 10,208,333 11 USD 10,735,896 USD 251,788 USD 69,075
USD 0 USD 10,000,000 12 USD 10,553,183 USD 251,788 USD 67,899
USD 0 USD 9,791,667 13 USD 10,369,294 USD 251,788 USD 66,716
USD 0 USD 9,583,333 14 USD 10,184,222 USD 251,788 USD 65,526
USD 0 USD 9,375,000 15 USD 9,997,960 USD 251,788 USD 64,327
USD 0 USD 9,166,667 16 USD 9,810,499 USD 251,788 USD 63,121
USD 0 USD 8,958,333 17 USD 9,621,832 USD 251,788 USD 61,907
USD 0 USD 8,750,000 18 USD 9,431,951 USD 251,788 USD 60,685
USD 0 USD 8,541,667 19 USD 9,240,848 USD 251,788 USD 59,456
USD 0 USD 8,333,333 20 USD 9,048,516 USD 251,788 USD 58,218
USD 0 USD 8,125,000 21 USD 8,854,946 USD 251,788 USD 56,973
USD 0 USD 7,916,667 22 USD 8,660,131 USD 251,788 USD 55,720
USD 0 USD 7,708,333 23 USD 8,464,062 USD 251,788 USD 54,458
USD 0 USD 7,500,000 24 USD 8,266,732 USD 251,788 USD 53,188
USD 0 USD 7,291,667 25 USD 8,068,132 USD 251,788 USD 51,911
USD 0 USD 7,083,333 26 USD 7,868,255 USD 251,788 USD 50,625
USD 0 USD 6,875,000 27 USD 7,667,091 USD 251,788 USD 49,330
USD 0 USD 6,666,667 28 USD 7,464,633 USD 251,788 USD 48,028
USD 0 USD 6,458,333 29 USD 7,260,873 USD 251,788 USD 46,717
USD 0 USD 6,250,000 30 USD 7,055,801 USD 251,788 USD 45,397
USD 0 USD 6,041,667 31 USD 6,849,410 USD 251,788 USD 44,069
USD 0 USD 5,833,333 32 USD 6,641,691 USD 251,788 USD 42,733
USD 0 USD 5,625,000 33 USD 6,432,636 USD 251,788 USD 41,388
USD 0 USD 5,416,667 34 USD 6,222,236 USD 251,788 USD 40,034
USD 0 USD 5,208,333 35 USD 6,010,481 USD 251,788 USD 38,672
USD 0 USD 5,000,000 36 USD 5,797,365 USD 251,788 USD 37,300
USD 0 USD 4,791,667 37 USD 5,582,877 USD 251,788 USD 35,920
USD 0 USD 4,583,333 38 USD 5,367,009 USD 251,788 USD 34,531
USD 0 USD 4,375,000 39 USD 5,149,753 USD 251,788 USD 33,134
USD 0 USD 4,166,667 40 USD 4,931,098 USD 251,788 USD 31,727
USD 0 USD 3,958,333 41 USD 4,711,037 USD 251,788 USD 30,311
USD 0 USD 3,750,000 42 USD 4,489,560 USD 251,788 USD 28,886
USD 0 USD 3,541,667 43 USD 4,266,657 USD 251,788 USD 27,452
USD 0 USD 3,333,333 44 USD 4,042,321 USD 251,788 USD 26,008
USD 0 USD 3,125,000 45 USD 3,816,541 USD 251,788 USD 24,556
USD 0 USD 2,916,667 46 USD 3,589,309 USD 251,788 USD 23,094
USD 0 USD 2,708,333 47 USD 3,360,614 USD 251,788 USD 21,622
USD 0 USD 2,500,000 48 USD 3,130,448 USD 251,788 USD 20,141
USD 0 USD 2,291,667 49 USD 2,898,802 USD 251,788 USD 18,651
USD 0 USD 2,083,333 50 USD 2,665,664 USD 251,788 USD 17,151
USD 0 USD 1,875,000 51 USD 2,431,027 USD 251,788 USD 15,641
USD 0 USD 1,666,667 52 USD 2,194,880 USD 251,788 USD 14,122
USD 0 USD 1,458,333 53 USD 1,957,214 USD 251,788 USD 12,593
USD 0 USD 1,250,000 54 USD 1,718,019 USD 251,788 USD 11,054
USD 0 USD 1,041,667 55 USD 1,477,284 USD 251,788 USD 9,505
USD 0 USD 833,333 56 USD 1,235,001 USD 251,788 USD 7,946
USD 0 USD 625,000 57 USD 991,159 USD 251,788 USD 6,377
USD 0 USD 416,667 58 USD 745,748 USD 251,788 USD 4,798
USD 0 USD 208,333 59 USD 498,758 USD 251,788 USD 3,209
USD 0 -USD 0 60 USD 250,179 USD 251,788 USD 1,610
Exterior
USD 2,607,291
Amortización Abonos Extra Saldo Final Per. Saldo Cuota Inicial Cuota
USD 171,363 USD 0 USD 12,328,637 1 USD 12,500,000 USD 288,759
USD 172,465 USD 0 USD 12,156,172 2 USD 12,291,667 USD 287,418
USD 173,575 USD 0 USD 11,982,597 3 USD 12,083,333 USD 286,078
USD 174,692 USD 0 USD 11,807,905 4 USD 11,875,000 USD 284,737
USD 175,816 USD 0 USD 11,632,089 5 USD 11,666,667 USD 283,397
USD 176,947 USD 0 USD 11,455,142 6 USD 11,458,333 USD 282,057
USD 178,085 USD 0 USD 11,277,057 7 USD 11,250,000 USD 280,716
USD 179,231 USD 0 USD 11,097,826 8 USD 11,041,667 USD 279,376
USD 180,384 USD 0 USD 10,917,441 9 USD 10,833,333 USD 278,035
USD 181,545 USD 0 USD 10,735,896 10 USD 10,625,000 USD 276,695
USD 182,713 USD 0 USD 10,553,183 11 USD 10,416,667 USD 275,354
USD 183,889 USD 0 USD 10,369,294 12 USD 10,208,333 USD 274,014
USD 185,072 USD 0 USD 10,184,222 13 USD 10,000,000 USD 272,674
USD 186,263 USD 0 USD 9,997,960 14 USD 9,791,667 USD 271,333
USD 187,461 USD 0 USD 9,810,499 15 USD 9,583,333 USD 269,993
USD 188,667 USD 0 USD 9,621,832 16 USD 9,375,000 USD 268,652
USD 189,881 USD 0 USD 9,431,951 17 USD 9,166,667 USD 267,312
USD 191,103 USD 0 USD 9,240,848 18 USD 8,958,333 USD 265,972
USD 192,332 USD 0 USD 9,048,516 19 USD 8,750,000 USD 264,631
USD 193,570 USD 0 USD 8,854,946 20 USD 8,541,667 USD 263,291
USD 194,815 USD 0 USD 8,660,131 21 USD 8,333,333 USD 261,950
USD 196,069 USD 0 USD 8,464,062 22 USD 8,125,000 USD 260,610
USD 197,330 USD 0 USD 8,266,732 23 USD 7,916,667 USD 259,269
USD 198,600 USD 0 USD 8,068,132 24 USD 7,708,333 USD 257,929
USD 199,878 USD 0 USD 7,868,255 25 USD 7,500,000 USD 256,589
USD 201,164 USD 0 USD 7,667,091 26 USD 7,291,667 USD 255,248
USD 202,458 USD 0 USD 7,464,633 27 USD 7,083,333 USD 253,908
USD 203,761 USD 0 USD 7,260,873 28 USD 6,875,000 USD 252,567
USD 205,072 USD 0 USD 7,055,801 29 USD 6,666,667 USD 251,227
USD 206,391 USD 0 USD 6,849,410 30 USD 6,458,333 USD 249,886
USD 207,719 USD 0 USD 6,641,691 31 USD 6,250,000 USD 248,546
USD 209,055 USD 0 USD 6,432,636 32 USD 6,041,667 USD 247,206
USD 210,400 USD 0 USD 6,222,236 33 USD 5,833,333 USD 245,865
USD 211,754 USD 0 USD 6,010,481 34 USD 5,625,000 USD 244,525
USD 213,117 USD 0 USD 5,797,365 35 USD 5,416,667 USD 243,184
USD 214,488 USD 0 USD 5,582,877 36 USD 5,208,333 USD 241,844
USD 215,868 USD 0 USD 5,367,009 37 USD 5,000,000 USD 240,503
USD 217,257 USD 0 USD 5,149,753 38 USD 4,791,667 USD 239,163
USD 218,655 USD 0 USD 4,931,098 39 USD 4,583,333 USD 237,823
USD 220,061 USD 0 USD 4,711,037 40 USD 4,375,000 USD 236,482
USD 221,477 USD 0 USD 4,489,560 41 USD 4,166,667 USD 235,142
USD 222,902 USD 0 USD 4,266,657 42 USD 3,958,333 USD 233,801
USD 224,336 USD 0 USD 4,042,321 43 USD 3,750,000 USD 232,461
USD 225,780 USD 0 USD 3,816,541 44 USD 3,541,667 USD 231,121
USD 227,232 USD 0 USD 3,589,309 45 USD 3,333,333 USD 229,780
USD 228,694 USD 0 USD 3,360,614 46 USD 3,125,000 USD 228,440
USD 230,166 USD 0 USD 3,130,448 47 USD 2,916,667 USD 227,099
USD 231,647 USD 0 USD 2,898,802 48 USD 2,708,333 USD 225,759
USD 233,137 USD 0 USD 2,665,664 49 USD 2,500,000 USD 224,418
USD 234,637 USD 0 USD 2,431,027 50 USD 2,291,667 USD 223,078
USD 236,147 USD 0 USD 2,194,880 51 USD 2,083,333 USD 221,738
USD 237,666 USD 0 USD 1,957,214 52 USD 1,875,000 USD 220,397
USD 239,195 USD 0 USD 1,718,019 53 USD 1,666,667 USD 219,057
USD 240,734 USD 0 USD 1,477,284 54 USD 1,458,333 USD 217,716
USD 242,283 USD 0 USD 1,235,001 55 USD 1,250,000 USD 216,376
USD 243,842 USD 0 USD 991,159 56 USD 1,041,667 USD 215,035
USD 245,411 USD 0 USD 745,748 57 USD 833,333 USD 213,695
USD 246,990 USD 0 USD 498,758 58 USD 625,000 USD 212,355
USD 248,579 USD 0 USD 250,179 59 USD 416,667 USD 211,014
USD 250,179 USD 0 -USD 0 60 USD 208,333 USD 209,674
Prestamo Cuota Variable
Periodos 60