SIMULADOR CRDITO HIPOTECARIO

PESOS CUOTA FIJA

% E.A. 5
% N.M.V. 0.4074
% N.A. 4.8889
% N.A. 9.21
% N.M.V. 0.7675
% E.A. 9.6089
EDAD 59
PLAZO 20
MESES 240
CRDITO $ 134,000,000
VALOR INMUEBLE $ 400,000,000
% FINANCIACIN 33.50%
$ CUOTA MENSUAL $ 876,141
$ SEGURO VIDA $ 146,114
$ 95,680
$ SEGURO INCEN. Y T.
$ SEGURO DE $ 0
DESEMPLEO
TOTAL CUOTA CON
SEGUROS $ 1,117,934
INGRESOS:
ASALARIADOS $ 3,726,448
CONSULTORES, ASESORES
Y RENTISTAS $ 4,658,060

COMERCIANTES E $ 7,739,249
INDUSTRIALES
GANADEROS I $ 8,702,588
AGRICULTORES
TRANSPORTADORES $ 6,478,526
CONTRATISTAS $ 7,906,744

INGRESO AJUSTADO $ 6,300,000

APRX. CRDITO $ 275,296,301

DEUDAS FINANCIERAS $ 2,388,889

DEUDAS SECTOR REAL $ 150,000
GASTOS FAMILIARAES $ 250,000
RCI (30%) 17.74%
E.F. (55%) 37.92%
E.F.A. (60%) 55.66%
E.G.(80%) 62.01%
 LTV>50% LTV<50%
SIMULADOR CRDITO HIPOTECARIO 5.00 5.00

UVR BAJA
240 MESES
5.00% TASA E.A.
0.00% PUNTOS EFECTIVOS COBERTURA
0.0000% EQUIVALENCIA MENSUAL COBERTURA
134,000,000 CRDITO
222.0000 COTIZ.INICIAL $/UVR
3.00% VARIACION UVR ANUAL EFECTIVO
$ 1,120,095 VALOR PRIMERA CUOTA CON SEGUROS
ALTURA CUOTA CUOTA CUOTA CUOTA CUOTA SALDO
CUOTA CAPITAL INTERESES TOTAL INTERES TOTAL CAPITAL
PESOS PESOS PESOS COBERTURA COBERTURA PESOS

0
1 $ 331,023 $ 547,279 $ 878,302 $0 $ 878,302 $ 133,999,457
2 $ 333,191 $ 547,277 $ 880,468 $0 $ 880,468 $ 133,996,745
3 $ 335,374 $ 547,266 $ 882,639 $0 $ 882,639 $ 133,991,844
4 $ 337,570 $ 547,246 $ 884,816 $0 $ 884,816 $ 133,984,734
5 $ 339,782 $ 547,217 $ 886,998 $0 $ 886,998 $ 133,975,394
6 $ 342,007 $ 547,179 $ 889,186 $0 $ 889,186 $ 133,963,806
7 $ 344,248 $ 547,131 $ 891,379 $0 $ 891,379 $ 133,949,950
8 $ 346,503 $ 547,075 $ 893,577 $0 $ 893,577 $ 133,933,804
9 $ 348,772 $ 547,009 $ 895,781 $0 $ 895,781 $ 133,915,348
10 $ 351,057 $ 546,933 $ 897,990 $0 $ 897,990 $ 133,894,563
11 $ 353,357 $ 546,848 $ 900,205 $0 $ 900,205 $ 133,871,426
12 $ 355,671 $ 546,754 $ 902,425 $0 $ 902,425 $ 133,845,918
13 $ 358,001 $ 546,650 $ 904,651 $0 $ 904,651 $ 133,818,017
14 $ 360,346 $ 546,536 $ 906,882 $0 $ 906,882 $ 133,787,703
15 $ 362,706 $ 546,412 $ 909,118 $0 $ 909,118 $ 133,754,953
16 $ 365,082 $ 546,278 $ 911,361 $0 $ 911,361 $ 133,719,746
17 $ 367,474 $ 546,134 $ 913,608 $0 $ 913,608 $ 133,682,061
18 $ 369,881 $ 545,980 $ 915,861 $0 $ 915,861 $ 133,641,876
19 $ 372,304 $ 545,816 $ 918,120 $0 $ 918,120 $ 133,599,169
20 $ 374,743 $ 545,642 $ 920,385 $0 $ 920,385 $ 133,553,918
21 $ 377,197 $ 545,457 $ 922,654 $0 $ 922,654 $ 133,506,101
22 $ 379,668 $ 545,262 $ 924,930 $0 $ 924,930 $ 133,455,695
23 $ 382,155 $ 545,056 $ 927,211 $0 $ 927,211 $ 133,402,678
24 $ 384,658 $ 544,839 $ 929,498 $0 $ 929,498 $ 133,347,026
25 $ 387,178 $ 544,612 $ 931,790 $0 $ 931,790 $ 133,288,718
26 $ 389,714 $ 544,374 $ 934,088 $0 $ 934,088 $ 133,227,729
27 $ 392,267 $ 544,125 $ 936,392 $0 $ 936,392 $ 133,164,038
28 $ 394,837 $ 543,865 $ 938,701 $0 $ 938,701 $ 133,097,620
29 $ 397,423 $ 543,594 $ 941,016 $0 $ 941,016 $ 133,028,451
30 $ 400,026 $ 543,311 $ 943,337 $0 $ 943,337 $ 132,956,509
31 $ 402,647 $ 543,017 $ 945,664 $0 $ 945,664 $ 132,881,769
32 $ 405,284 $ 542,712 $ 947,996 $0 $ 947,996 $ 132,804,207
33 $ 407,939 $ 542,395 $ 950,334 $0 $ 950,334 $ 132,723,799
34 $ 410,611 $ 542,067 $ 952,678 $0 $ 952,678 $ 132,640,521
35 $ 413,301 $ 541,727 $ 955,027 $0 $ 955,027 $ 132,554,348
36 $ 416,008 $ 541,375 $ 957,383 $0 $ 957,383 $ 132,465,254
37 $ 418,733 $ 541,011 $ 959,744 $0 $ 959,744 $ 132,373,216
38 $ 421,476 $ 540,635 $ 962,111 $0 $ 962,111 $ 132,278,208
39 $ 424,237 $ 540,247 $ 964,484 $0 $ 964,484 $ 132,180,205
40 $ 427,016 $ 539,847 $ 966,862 $0 $ 966,862 $ 132,079,182
41 $ 429,813 $ 539,434 $ 969,247 $0 $ 969,247 $ 131,975,112
42 $ 432,628 $ 539,009 $ 971,637 $0 $ 971,637 $ 131,867,969
43 $ 435,462 $ 538,571 $ 974,034 $0 $ 974,034 $ 131,757,729
44 $ 438,315 $ 538,121 $ 976,436 $0 $ 976,436 $ 131,644,364
45 $ 441,186 $ 537,658 $ 978,844 $0 $ 978,844 $ 131,527,849
46 $ 444,076 $ 537,182 $ 981,258 $0 $ 981,258 $ 131,408,156
47 $ 446,985 $ 536,693 $ 983,678 $0 $ 983,678 $ 131,285,259
48 $ 449,913 $ 536,192 $ 986,104 $0 $ 986,104 $ 131,159,132
49 $ 452,860 $ 535,676 $ 988,536 $0 $ 988,536 $ 131,029,746
50 $ 455,826 $ 535,148 $ 990,974 $0 $ 990,974 $ 130,897,074
51 $ 458,812 $ 534,606 $ 993,418 $0 $ 993,418 $ 130,761,089
52 $ 461,818 $ 534,051 $ 995,868 $0 $ 995,868 $ 130,621,764
53 $ 464,843 $ 533,482 $ 998,324 $0 $ 998,324 $ 130,479,070
54 $ 467,888 $ 532,899 $ 1,000,787 $0 $ 1,000,787 $ 130,332,979
55 $ 470,952 $ 532,302 $ 1,003,255 $0 $ 1,003,255 $ 130,183,462
56 $ 474,037 $ 531,692 $ 1,005,729 $0 $ 1,005,729 $ 130,030,493
57 $ 477,143 $ 531,067 $ 1,008,209 $0 $ 1,008,209 $ 129,874,040
58 $ 480,268 $ 530,428 $ 1,010,696 $0 $ 1,010,696 $ 129,714,077
59 $ 483,414 $ 529,775 $ 1,013,189 $0 $ 1,013,189 $ 129,550,573
60 $ 486,581 $ 529,107 $ 1,015,687 $0 $ 1,015,687 $ 129,383,499
61 $ 489,768 $ 528,424 $ 1,018,192 $0 $ 1,018,192 $ 129,212,825
62 $ 492,976 $ 527,727 $ 1,020,703 $0 $ 1,020,703 $ 129,038,523
63 $ 496,205 $ 527,015 $ 1,023,221 $0 $ 1,023,221 $ 128,860,561
64 $ 499,456 $ 526,289 $ 1,025,744 $0 $ 1,025,744 $ 128,678,911
65 $ 502,727 $ 525,547 $ 1,028,274 $0 $ 1,028,274 $ 128,493,540
66 $ 506,020 $ 524,790 $ 1,030,810 $0 $ 1,030,810 $ 128,304,419
67 $ 509,335 $ 524,017 $ 1,033,352 $0 $ 1,033,352 $ 128,111,518
68 $ 512,671 $ 523,229 $ 1,035,901 $0 $ 1,035,901 $ 127,914,804
69 $ 516,030 $ 522,426 $ 1,038,456 $0 $ 1,038,456 $ 127,714,246
70 $ 519,410 $ 521,607 $ 1,041,017 $0 $ 1,041,017 $ 127,509,814
71 $ 522,812 $ 520,772 $ 1,043,584 $0 $ 1,043,584 $ 127,301,476
72 $ 526,237 $ 519,921 $ 1,046,158 $0 $ 1,046,158 $ 127,089,198
73 $ 529,684 $ 519,054 $ 1,048,738 $0 $ 1,048,738 $ 126,872,951
74 $ 533,154 $ 518,171 $ 1,051,325 $0 $ 1,051,325 $ 126,652,700
75 $ 536,646 $ 517,271 $ 1,053,917 $0 $ 1,053,917 $ 126,428,414
76 $ 540,161 $ 516,355 $ 1,056,517 $0 $ 1,056,517 $ 126,200,059
77 $ 543,700 $ 515,423 $ 1,059,122 $0 $ 1,059,122 $ 125,967,603
78 $ 547,261 $ 514,473 $ 1,061,734 $0 $ 1,061,734 $ 125,731,012
79 $ 550,846 $ 513,507 $ 1,064,353 $0 $ 1,064,353 $ 125,490,252
80 $ 554,454 $ 512,524 $ 1,066,978 $0 $ 1,066,978 $ 125,245,291
81 $ 558,086 $ 511,523 $ 1,069,609 $0 $ 1,069,609 $ 124,996,093
82 $ 561,742 $ 510,506 $ 1,072,247 $0 $ 1,072,247 $ 124,742,626
83 $ 565,421 $ 509,470 $ 1,074,892 $0 $ 1,074,892 $ 124,484,853
84 $ 569,125 $ 508,418 $ 1,077,543 $0 $ 1,077,543 $ 124,222,741
85 $ 572,853 $ 507,347 $ 1,080,200 $0 $ 1,080,200 $ 123,956,255
86 $ 576,606 $ 506,259 $ 1,082,864 $0 $ 1,082,864 $ 123,685,359
87 $ 580,383 $ 505,152 $ 1,085,535 $0 $ 1,085,535 $ 123,410,017
88 $ 584,184 $ 504,028 $ 1,088,212 $0 $ 1,088,212 $ 123,130,195
89 $ 588,011 $ 502,885 $ 1,090,896 $0 $ 1,090,896 $ 122,845,856
90 $ 591,863 $ 501,724 $ 1,093,586 $0 $ 1,093,586 $ 122,556,964
91 $ 595,740 $ 500,544 $ 1,096,284 $0 $ 1,096,284 $ 122,263,483
92 $ 599,642 $ 499,345 $ 1,098,987 $0 $ 1,098,987 $ 121,965,376
93 $ 603,570 $ 498,128 $ 1,101,698 $0 $ 1,101,698 $ 121,662,605
94 $ 607,524 $ 496,891 $ 1,104,415 $0 $ 1,104,415 $ 121,355,134
95 $ 611,503 $ 495,635 $ 1,107,139 $0 $ 1,107,139 $ 121,042,925
96 $ 615,509 $ 494,360 $ 1,109,869 $0 $ 1,109,869 $ 120,725,941
97 $ 619,541 $ 493,065 $ 1,112,606 $0 $ 1,112,606 $ 120,404,143
98 $ 623,599 $ 491,751 $ 1,115,350 $0 $ 1,115,350 $ 120,077,493
99 $ 627,684 $ 490,417 $ 1,118,101 $0 $ 1,118,101 $ 119,745,952
100 $ 631,796 $ 489,063 $ 1,120,859 $0 $ 1,120,859 $ 119,409,483
101 $ 635,934 $ 487,689 $ 1,123,623 $0 $ 1,123,623 $ 119,068,045
102 $ 640,100 $ 486,294 $ 1,126,394 $0 $ 1,126,394 $ 118,721,599
103 $ 644,293 $ 484,879 $ 1,129,172 $0 $ 1,129,172 $ 118,370,106
104 $ 648,513 $ 483,444 $ 1,131,957 $0 $ 1,131,957 $ 118,013,525
105 $ 652,761 $ 481,987 $ 1,134,749 $0 $ 1,134,749 $ 117,651,817
106 $ 657,037 $ 480,510 $ 1,137,547 $0 $ 1,137,547 $ 117,284,941
107 $ 661,341 $ 479,012 $ 1,140,353 $0 $ 1,140,353 $ 116,912,857
108 $ 665,673 $ 477,492 $ 1,143,165 $0 $ 1,143,165 $ 116,535,523
109 $ 670,033 $ 475,951 $ 1,145,984 $0 $ 1,145,984 $ 116,152,897
110 $ 674,422 $ 474,388 $ 1,148,811 $0 $ 1,148,811 $ 115,764,939
111 $ 678,840 $ 472,804 $ 1,151,644 $0 $ 1,151,644 $ 115,371,607
112 $ 683,287 $ 471,197 $ 1,154,484 $0 $ 1,154,484 $ 114,972,857
113 $ 687,763 $ 469,569 $ 1,157,332 $0 $ 1,157,332 $ 114,568,649
114 $ 692,268 $ 467,918 $ 1,160,186 $0 $ 1,160,186 $ 114,158,938
115 $ 696,802 $ 466,245 $ 1,163,047 $0 $ 1,163,047 $ 113,743,682
116 $ 701,367 $ 464,549 $ 1,165,916 $0 $ 1,165,916 $ 113,322,838
117 $ 705,961 $ 462,830 $ 1,168,791 $0 $ 1,168,791 $ 112,896,362
118 $ 710,585 $ 461,088 $ 1,171,674 $0 $ 1,171,674 $ 112,464,209
119 $ 715,240 $ 459,323 $ 1,174,563 $0 $ 1,174,563 $ 112,026,336
120 $ 719,925 $ 457,535 $ 1,177,460 $0 $ 1,177,460 $ 111,582,698
121 $ 724,641 $ 455,723 $ 1,180,364 $0 $ 1,180,364 $ 111,133,250
122 $ 729,388 $ 453,887 $ 1,183,275 $0 $ 1,183,275 $ 110,677,946
123 $ 734,166 $ 452,028 $ 1,186,193 $0 $ 1,186,193 $ 110,216,743
124 $ 738,975 $ 450,144 $ 1,189,119 $0 $ 1,189,119 $ 109,749,592
125 $ 743,815 $ 448,236 $ 1,192,052 $0 $ 1,192,052 $ 109,276,449
126 $ 748,688 $ 446,304 $ 1,194,991 $0 $ 1,194,991 $ 108,797,266
127 $ 753,592 $ 444,347 $ 1,197,939 $0 $ 1,197,939 $ 108,311,998
128 $ 758,528 $ 442,365 $ 1,200,893 $0 $ 1,200,893 $ 107,820,596
129 $ 763,497 $ 440,358 $ 1,203,855 $0 $ 1,203,855 $ 107,323,014
130 $ 768,498 $ 438,326 $ 1,206,824 $0 $ 1,206,824 $ 106,819,203
131 $ 773,532 $ 436,268 $ 1,209,800 $0 $ 1,209,800 $ 106,309,116
132 $ 778,599 $ 434,185 $ 1,212,784 $0 $ 1,212,784 $ 105,792,704
133 $ 783,699 $ 432,076 $ 1,215,775 $0 $ 1,215,775 $ 105,269,918
134 $ 788,833 $ 429,940 $ 1,218,773 $0 $ 1,218,773 $ 104,740,709
135 $ 794,000 $ 427,779 $ 1,221,779 $0 $ 1,221,779 $ 104,205,028
136 $ 799,201 $ 425,591 $ 1,224,792 $0 $ 1,224,792 $ 103,662,824
137 $ 804,436 $ 423,377 $ 1,227,813 $0 $ 1,227,813 $ 103,114,048
138 $ 809,706 $ 421,135 $ 1,230,841 $0 $ 1,230,841 $ 102,558,650
139 $ 815,010 $ 418,867 $ 1,233,877 $0 $ 1,233,877 $ 101,996,577
140 $ 820,348 $ 416,572 $ 1,236,920 $0 $ 1,236,920 $ 101,427,780
141 $ 825,722 $ 414,248 $ 1,239,970 $0 $ 1,239,970 $ 100,852,206
142 $ 831,131 $ 411,898 $ 1,243,029 $0 $ 1,243,029 $ 100,269,804
143 $ 836,575 $ 409,519 $ 1,246,094 $0 $ 1,246,094 $ 99,680,522
144 $ 842,055 $ 407,112 $ 1,249,167 $0 $ 1,249,167 $ 99,084,306
145 $ 847,571 $ 404,677 $ 1,252,248 $0 $ 1,252,248 $ 98,481,103
146 $ 853,123 $ 402,214 $ 1,255,337 $0 $ 1,255,337 $ 97,870,862
147 $ 858,711 $ 399,721 $ 1,258,433 $0 $ 1,258,433 $ 97,253,526
148 $ 864,336 $ 397,200 $ 1,261,536 $0 $ 1,261,536 $ 96,629,044
149 $ 869,998 $ 394,650 $ 1,264,647 $0 $ 1,264,647 $ 95,997,359
150 $ 875,697 $ 392,070 $ 1,267,766 $0 $ 1,267,766 $ 95,358,418
151 $ 881,433 $ 389,460 $ 1,270,893 $0 $ 1,270,893 $ 94,712,164
152 $ 887,207 $ 386,821 $ 1,274,027 $0 $ 1,274,027 $ 94,058,543
153 $ 893,018 $ 384,151 $ 1,277,170 $0 $ 1,277,170 $ 93,397,499
154 $ 898,868 $ 381,451 $ 1,280,319 $0 $ 1,280,319 $ 92,728,974
155 $ 904,756 $ 378,721 $ 1,283,477 $0 $ 1,283,477 $ 92,052,913
156 $ 910,682 $ 375,960 $ 1,286,642 $0 $ 1,286,642 $ 91,369,258
157 $ 916,648 $ 373,168 $ 1,289,816 $0 $ 1,289,816 $ 90,677,951
158 $ 922,652 $ 370,344 $ 1,292,997 $0 $ 1,292,997 $ 89,978,935
159 $ 928,696 $ 367,489 $ 1,296,186 $0 $ 1,296,186 $ 89,272,152
160 $ 934,779 $ 364,603 $ 1,299,382 $0 $ 1,299,382 $ 88,557,541
161 $ 940,903 $ 361,684 $ 1,302,587 $0 $ 1,302,587 $ 87,835,045
162 $ 947,066 $ 358,733 $ 1,305,799 $0 $ 1,305,799 $ 87,104,604
163 $ 953,270 $ 355,750 $ 1,309,020 $0 $ 1,309,020 $ 86,366,158
164 $ 959,514 $ 352,734 $ 1,312,248 $0 $ 1,312,248 $ 85,619,646
165 $ 965,799 $ 349,685 $ 1,315,485 $0 $ 1,315,485 $ 84,865,008
166 $ 972,126 $ 346,603 $ 1,318,729 $0 $ 1,318,729 $ 84,102,182
167 $ 978,494 $ 343,488 $ 1,321,981 $0 $ 1,321,981 $ 83,331,107
168 $ 984,903 $ 340,339 $ 1,325,242 $0 $ 1,325,242 $ 82,551,721
169 $ 991,355 $ 337,155 $ 1,328,510 $0 $ 1,328,510 $ 81,763,961
170 $ 997,848 $ 333,938 $ 1,331,787 $0 $ 1,331,787 $ 80,967,765
171 $ 1,004,385 $ 330,686 $ 1,335,071 $0 $ 1,335,071 $ 80,163,069
172 $ 1,010,964 $ 327,400 $ 1,338,364 $0 $ 1,338,364 $ 79,349,808
173 $ 1,017,586 $ 324,078 $ 1,341,664 $0 $ 1,341,664 $ 78,527,920
174 $ 1,024,252 $ 320,722 $ 1,344,973 $0 $ 1,344,973 $ 77,697,339
175 $ 1,030,961 $ 317,329 $ 1,348,290 $0 $ 1,348,290 $ 76,858,001
176 $ 1,037,714 $ 313,901 $ 1,351,616 $0 $ 1,351,616 $ 76,009,839
177 $ 1,044,512 $ 310,437 $ 1,354,949 $0 $ 1,354,949 $ 75,152,788
178 $ 1,051,354 $ 306,937 $ 1,358,291 $0 $ 1,358,291 $ 74,286,781
179 $ 1,058,241 $ 303,400 $ 1,361,641 $0 $ 1,361,641 $ 73,411,751
180 $ 1,065,173 $ 299,826 $ 1,364,999 $0 $ 1,364,999 $ 72,527,632
3.6
 LTV>50% LTV<50%
SIMULADOR CRDITO HIPOTECARIO 6.60 7.20

UVR MEDIA
240 MESES
5.00% TASA E.A.
0.4074% N.M.V.
0.00% PUNTOS COBERTURA
0.0000% EQUIVALENCIA MENSUAL COBERTURA
$ 134,000,000 CRDITO
222.0000 COTIZ.INICIAL $/UVR
3.00% VARIACION UVR ANUAL EFECTIVO
$ 1,348,783 VALOR PRIMERA CUOTA CON SEGUROS

ALTURA CUOTA CUOTA CUOTA CUOTA CUOTA SALDO

CUOTA CAPITAL INTERESES TOTAL INTERES TOTAL CAPITAL
PESOS PESOS PESOS COBERTURA COBERTURA PESOS

0
1 $ 559,710 $ 547,279 $ 1,106,989 $0 $ 1,106,989 $ 133,770,770
2 $ 561,091 $ 546,343 $ 1,107,434 $0 $ 1,107,434 $ 133,539,594
3 $ 562,475 $ 545,399 $ 1,107,873 $0 $ 1,107,873 $ 133,306,464
4 $ 563,862 $ 544,446 $ 1,108,308 $0 $ 1,108,308 $ 133,071,372
5 $ 565,252 $ 543,486 $ 1,108,739 $0 $ 1,108,739 $ 132,834,310
6 $ 566,646 $ 542,518 $ 1,109,165 $0 $ 1,109,165 $ 132,595,268
7 $ 568,044 $ 541,542 $ 1,109,586 $0 $ 1,109,586 $ 132,354,240
8 $ 569,445 $ 540,557 $ 1,110,002 $0 $ 1,110,002 $ 132,111,216
9 $ 570,849 $ 539,565 $ 1,110,414 $0 $ 1,110,414 $ 131,866,189
10 $ 572,257 $ 538,564 $ 1,110,821 $0 $ 1,110,821 $ 131,619,149
11 $ 573,669 $ 537,555 $ 1,111,224 $0 $ 1,111,224 $ 131,370,089
12 $ 575,083 $ 536,538 $ 1,111,621 $0 $ 1,111,621 $ 131,119,000
13 $ 576,502 $ 535,513 $ 1,112,014 $0 $ 1,112,014 $ 130,865,873
14 $ 577,923 $ 534,479 $ 1,112,402 $0 $ 1,112,402 $ 130,610,700
15 $ 579,349 $ 533,437 $ 1,112,785 $0 $ 1,112,785 $ 130,353,473
16 $ 580,778 $ 532,386 $ 1,113,164 $0 $ 1,113,164 $ 130,094,182
17 $ 582,210 $ 531,327 $ 1,113,537 $0 $ 1,113,537 $ 129,832,819
18 $ 583,646 $ 530,260 $ 1,113,905 $0 $ 1,113,905 $ 129,569,376
19 $ 585,085 $ 529,184 $ 1,114,269 $0 $ 1,114,269 $ 129,303,844
20 $ 586,528 $ 528,099 $ 1,114,627 $0 $ 1,114,627 $ 129,036,214
21 $ 587,975 $ 527,006 $ 1,114,981 $0 $ 1,114,981 $ 128,766,477
22 $ 589,425 $ 525,904 $ 1,115,329 $0 $ 1,115,329 $ 128,494,625
23 $ 590,879 $ 524,794 $ 1,115,673 $0 $ 1,115,673 $ 128,220,649
24 $ 592,336 $ 523,675 $ 1,116,011 $0 $ 1,116,011 $ 127,944,540
25 $ 593,797 $ 522,547 $ 1,116,344 $0 $ 1,116,344 $ 127,666,289
26 $ 595,261 $ 521,411 $ 1,116,672 $0 $ 1,116,672 $ 127,385,887
27 $ 596,729 $ 520,266 $ 1,116,995 $0 $ 1,116,995 $ 127,103,326
28 $ 598,201 $ 519,112 $ 1,117,313 $0 $ 1,117,313 $ 126,818,596
29 $ 599,676 $ 517,949 $ 1,117,625 $0 $ 1,117,625 $ 126,531,689
30 $ 601,155 $ 516,777 $ 1,117,932 $0 $ 1,117,932 $ 126,242,595
31 $ 602,638 $ 515,596 $ 1,118,234 $0 $ 1,118,234 $ 125,951,305
32 $ 604,124 $ 514,407 $ 1,118,531 $0 $ 1,118,531 $ 125,657,811
33 $ 605,614 $ 513,208 $ 1,118,822 $0 $ 1,118,822 $ 125,362,103
34 $ 607,108 $ 512,000 $ 1,119,108 $0 $ 1,119,108 $ 125,064,172
35 $ 608,605 $ 510,784 $ 1,119,388 $0 $ 1,119,388 $ 124,764,010
36 $ 610,106 $ 509,558 $ 1,119,664 $0 $ 1,119,664 $ 124,461,605
37 $ 611,611 $ 508,323 $ 1,119,933 $0 $ 1,119,933 $ 124,156,951
38 $ 613,119 $ 507,078 $ 1,120,197 $0 $ 1,120,197 $ 123,850,036
39 $ 614,631 $ 505,825 $ 1,120,456 $0 $ 1,120,456 $ 123,540,853
40 $ 616,147 $ 504,562 $ 1,120,709 $0 $ 1,120,709 $ 123,229,391
41 $ 617,667 $ 503,290 $ 1,120,957 $0 $ 1,120,957 $ 122,915,641
42 $ 619,190 $ 502,009 $ 1,121,198 $0 $ 1,121,198 $ 122,599,594
43 $ 620,717 $ 500,718 $ 1,121,435 $0 $ 1,121,435 $ 122,281,241
44 $ 622,248 $ 499,418 $ 1,121,665 $0 $ 1,121,665 $ 121,960,572
45 $ 623,782 $ 498,108 $ 1,121,890 $0 $ 1,121,890 $ 121,637,577
46 $ 625,321 $ 496,789 $ 1,122,110 $0 $ 1,122,110 $ 121,312,247
47 $ 626,863 $ 495,460 $ 1,122,323 $0 $ 1,122,323 $ 120,984,573
48 $ 628,409 $ 494,122 $ 1,122,531 $0 $ 1,122,531 $ 120,654,544
49 $ 629,959 $ 492,774 $ 1,122,733 $0 $ 1,122,733 $ 120,322,152
50 $ 631,513 $ 491,416 $ 1,122,929 $0 $ 1,122,929 $ 119,987,387
51 $ 633,070 $ 490,049 $ 1,123,119 $0 $ 1,123,119 $ 119,650,238
52 $ 634,631 $ 488,672 $ 1,123,303 $0 $ 1,123,303 $ 119,310,696
53 $ 636,197 $ 487,285 $ 1,123,482 $0 $ 1,123,482 $ 118,968,752
54 $ 637,766 $ 485,889 $ 1,123,654 $0 $ 1,123,654 $ 118,624,395
55 $ 639,338 $ 484,482 $ 1,123,821 $0 $ 1,123,821 $ 118,277,617
56 $ 640,915 $ 483,066 $ 1,123,981 $0 $ 1,123,981 $ 117,928,406
57 $ 642,496 $ 481,640 $ 1,124,136 $0 $ 1,124,136 $ 117,576,753
58 $ 644,080 $ 480,204 $ 1,124,284 $0 $ 1,124,284 $ 117,222,649
59 $ 645,669 $ 478,757 $ 1,124,426 $0 $ 1,124,426 $ 116,866,083
60 $ 647,261 $ 477,301 $ 1,124,563 $0 $ 1,124,563 $ 116,507,044
61 $ 648,858 $ 475,835 $ 1,124,692 $0 $ 1,124,692 $ 116,145,525
62 $ 650,458 $ 474,358 $ 1,124,816 $0 $ 1,124,816 $ 115,781,513
63 $ 652,062 $ 472,872 $ 1,124,934 $0 $ 1,124,934 $ 115,414,999
64 $ 653,670 $ 471,375 $ 1,125,045 $0 $ 1,125,045 $ 115,045,973
65 $ 655,282 $ 469,868 $ 1,125,150 $0 $ 1,125,150 $ 114,674,425
66 $ 656,899 $ 468,350 $ 1,125,249 $0 $ 1,125,249 $ 114,300,345
67 $ 658,519 $ 466,822 $ 1,125,341 $0 $ 1,125,341 $ 113,923,722
68 $ 660,143 $ 465,284 $ 1,125,427 $0 $ 1,125,427 $ 113,544,546
69 $ 661,771 $ 463,735 $ 1,125,506 $0 $ 1,125,506 $ 113,162,806
70 $ 663,403 $ 462,176 $ 1,125,579 $0 $ 1,125,579 $ 112,778,493
71 $ 665,039 $ 460,607 $ 1,125,646 $0 $ 1,125,646 $ 112,391,597
72 $ 666,679 $ 459,027 $ 1,125,706 $0 $ 1,125,706 $ 112,002,105
73 $ 668,323 $ 457,436 $ 1,125,759 $0 $ 1,125,759 $ 111,610,009
74 $ 669,972 $ 455,834 $ 1,125,806 $0 $ 1,125,806 $ 111,215,298
75 $ 671,624 $ 454,222 $ 1,125,846 $0 $ 1,125,846 $ 110,817,961
76 $ 673,280 $ 452,600 $ 1,125,880 $0 $ 1,125,880 $ 110,417,988
77 $ 674,941 $ 450,966 $ 1,125,907 $0 $ 1,125,907 $ 110,015,367
78 $ 676,605 $ 449,322 $ 1,125,927 $0 $ 1,125,927 $ 109,610,089
79 $ 678,274 $ 447,666 $ 1,125,941 $0 $ 1,125,941 $ 109,202,143
80 $ 679,947 $ 446,000 $ 1,125,947 $0 $ 1,125,947 $ 108,791,518
81 $ 681,624 $ 444,323 $ 1,125,947 $0 $ 1,125,947 $ 108,378,203
82 $ 683,305 $ 442,635 $ 1,125,940 $0 $ 1,125,940 $ 107,962,188
83 $ 684,990 $ 440,936 $ 1,125,926 $0 $ 1,125,926 $ 107,543,462
84 $ 686,680 $ 439,226 $ 1,125,906 $0 $ 1,125,906 $ 107,122,014
85 $ 688,373 $ 437,505 $ 1,125,878 $0 $ 1,125,878 $ 106,697,832
86 $ 690,071 $ 435,772 $ 1,125,843 $0 $ 1,125,843 $ 106,270,907
87 $ 691,773 $ 434,029 $ 1,125,801 $0 $ 1,125,801 $ 105,841,227
88 $ 693,479 $ 432,274 $ 1,125,753 $0 $ 1,125,753 $ 105,408,781
89 $ 695,189 $ 430,508 $ 1,125,697 $0 $ 1,125,697 $ 104,973,559
90 $ 696,904 $ 428,730 $ 1,125,634 $0 $ 1,125,634 $ 104,535,548
91 $ 698,622 $ 426,941 $ 1,125,564 $0 $ 1,125,564 $ 104,094,739
 92 $ 700,345 $ 425,141 $ 1,125,486 $0 $ 1,125,486 $ 103,651,119
93 $ 702,073 $ 423,329 $ 1,125,402 $0 $ 1,125,402 $ 103,204,678
94 $ 703,804 $ 421,506 $ 1,125,310 $0 $ 1,125,310 $ 102,755,404
95 $ 705,540 $ 419,671 $ 1,125,211 $0 $ 1,125,211 $ 102,303,287
96 $ 707,280 $ 417,824 $ 1,125,104 $0 $ 1,125,104 $ 101,848,315
97 $ 709,024 $ 415,966 $ 1,124,990 $0 $ 1,124,990 $ 101,390,476
98 $ 710,773 $ 414,096 $ 1,124,869 $0 $ 1,124,869 $ 100,929,759
99 $ 712,526 $ 412,214 $ 1,124,740 $0 $ 1,124,740 $ 100,466,153
100 $ 714,283 $ 410,321 $ 1,124,604 $0 $ 1,124,604 $ 99,999,647
101 $ 716,045 $ 408,416 $ 1,124,461 $0 $ 1,124,461 $ 99,530,228
102 $ 717,811 $ 406,499 $ 1,124,309 $0 $ 1,124,309 $ 99,057,885
103 $ 719,581 $ 404,569 $ 1,124,150 $0 $ 1,124,150 $ 98,582,608
104 $ 721,356 $ 402,628 $ 1,123,984 $0 $ 1,123,984 $ 98,104,383
105 $ 723,135 $ 400,675 $ 1,123,810 $0 $ 1,123,810 $ 97,623,200
106 $ 724,918 $ 398,710 $ 1,123,628 $0 $ 1,123,628 $ 97,139,047
107 $ 726,706 $ 396,733 $ 1,123,439 $0 $ 1,123,439 $ 96,651,912
108 $ 728,498 $ 394,743 $ 1,123,241 $0 $ 1,123,241 $ 96,161,784
109 $ 730,295 $ 392,741 $ 1,123,036 $0 $ 1,123,036 $ 95,668,650
110 $ 732,096 $ 390,727 $ 1,122,823 $0 $ 1,122,823 $ 95,172,498
111 $ 733,902 $ 388,701 $ 1,122,603 $0 $ 1,122,603 $ 94,673,317
112 $ 735,712 $ 386,662 $ 1,122,374 $0 $ 1,122,374 $ 94,171,096
113 $ 737,526 $ 384,611 $ 1,122,137 $0 $ 1,122,137 $ 93,665,821
114 $ 739,345 $ 382,547 $ 1,121,892 $0 $ 1,121,892 $ 93,157,481
115 $ 741,169 $ 380,471 $ 1,121,640 $0 $ 1,121,640 $ 92,646,064
116 $ 742,996 $ 378,382 $ 1,121,379 $0 $ 1,121,379 $ 92,131,558
117 $ 744,829 $ 376,281 $ 1,121,110 $0 $ 1,121,110 $ 91,613,950
118 $ 746,666 $ 374,167 $ 1,120,833 $0 $ 1,120,833 $ 91,093,229
119 $ 748,507 $ 372,040 $ 1,120,548 $0 $ 1,120,548 $ 90,569,382
120 $ 750,353 $ 369,901 $ 1,120,254 $0 $ 1,120,254 $ 90,042,397
121 $ 752,204 $ 367,749 $ 1,119,952 $0 $ 1,119,952 $ 89,512,262
122 $ 754,059 $ 365,583 $ 1,119,642 $0 $ 1,119,642 $ 88,978,965
123 $ 755,919 $ 363,405 $ 1,119,324 $0 $ 1,119,324 $ 88,442,492
124 $ 757,783 $ 361,214 $ 1,118,997 $0 $ 1,118,997 $ 87,902,832
125 $ 759,652 $ 359,010 $ 1,118,662 $0 $ 1,118,662 $ 87,359,972
126 $ 761,525 $ 356,793 $ 1,118,319 $0 $ 1,118,319 $ 86,813,900
127 $ 763,404 $ 354,563 $ 1,117,966 $0 $ 1,117,966 $ 86,264,603
128 $ 765,286 $ 352,319 $ 1,117,606 $0 $ 1,117,606 $ 85,712,069
129 $ 767,174 $ 350,063 $ 1,117,237 $0 $ 1,117,237 $ 85,156,284
130 $ 769,066 $ 347,793 $ 1,116,859 $0 $ 1,116,859 $ 84,597,236
131 $ 770,963 $ 345,510 $ 1,116,472 $0 $ 1,116,472 $ 84,034,914
132 $ 772,864 $ 343,213 $ 1,116,077 $0 $ 1,116,077 $ 83,469,302
133 $ 774,770 $ 340,903 $ 1,115,673 $0 $ 1,115,673 $ 82,900,390
134 $ 776,681 $ 338,579 $ 1,115,260 $0 $ 1,115,260 $ 82,328,164
135 $ 778,596 $ 336,242 $ 1,114,839 $0 $ 1,114,839 $ 81,752,611
136 $ 780,517 $ 333,892 $ 1,114,408 $0 $ 1,114,408 $ 81,173,719
137 $ 782,441 $ 331,527 $ 1,113,969 $0 $ 1,113,969 $ 80,591,474
138 $ 784,371 $ 329,149 $ 1,113,521 $0 $ 1,113,521 $ 80,005,863
139 $ 786,306 $ 326,758 $ 1,113,063 $0 $ 1,113,063 $ 79,416,873
140 $ 788,245 $ 324,352 $ 1,112,597 $0 $ 1,112,597 $ 78,824,492
141 $ 790,189 $ 321,933 $ 1,112,122 $0 $ 1,112,122 $ 78,228,705
142 $ 792,138 $ 319,499 $ 1,111,637 $0 $ 1,111,637 $ 77,629,500
143 $ 794,091 $ 317,052 $ 1,111,144 $0 $ 1,111,144 $ 77,026,864
144 $ 796,050 $ 314,591 $ 1,110,641 $0 $ 1,110,641 $ 76,420,784
145 $ 798,013 $ 312,116 $ 1,110,129 $0 $ 1,110,129 $ 75,811,245
146 $ 799,981 $ 309,626 $ 1,109,607 $0 $ 1,109,607 $ 75,198,234
147 $ 801,954 $ 307,122 $ 1,109,077 $0 $ 1,109,077 $ 74,581,739
148 $ 803,932 $ 304,605 $ 1,108,537 $0 $ 1,108,537 $ 73,961,746
149 $ 805,915 $ 302,072 $ 1,107,987 $0 $ 1,107,987 $ 73,338,241
150 $ 807,902 $ 299,526 $ 1,107,428 $0 $ 1,107,428 $ 72,711,211
151 $ 809,895 $ 296,965 $ 1,106,860 $0 $ 1,106,860 $ 72,080,641
152 $ 811,892 $ 294,390 $ 1,106,282 $0 $ 1,106,282 $ 71,446,519
153 $ 813,895 $ 291,800 $ 1,105,694 $0 $ 1,105,694 $ 70,808,831
154 $ 815,902 $ 289,195 $ 1,105,097 $0 $ 1,105,097 $ 70,167,563
155 $ 817,914 $ 286,576 $ 1,104,490 $0 $ 1,104,490 $ 69,522,701
156 $ 819,931 $ 283,943 $ 1,103,874 $0 $ 1,103,874 $ 68,874,231
157 $ 821,953 $ 281,294 $ 1,103,248 $0 $ 1,103,248 $ 68,222,140
158 $ 823,981 $ 278,631 $ 1,102,612 $0 $ 1,102,612 $ 67,566,414
159 $ 826,013 $ 275,953 $ 1,101,966 $0 $ 1,101,966 $ 66,907,038
160 $ 828,050 $ 273,260 $ 1,101,310 $0 $ 1,101,310 $ 66,243,999
161 $ 830,092 $ 270,552 $ 1,100,644 $0 $ 1,100,644 $ 65,577,282
162 $ 832,139 $ 267,829 $ 1,099,968 $0 $ 1,099,968 $ 64,906,874
163 $ 834,192 $ 265,091 $ 1,099,283 $0 $ 1,099,283 $ 64,232,760
164 $ 836,249 $ 262,338 $ 1,098,587 $0 $ 1,098,587 $ 63,554,926
165 $ 838,311 $ 259,569 $ 1,097,881 $0 $ 1,097,881 $ 62,873,359
166 $ 840,379 $ 256,786 $ 1,097,165 $0 $ 1,097,165 $ 62,188,042
167 $ 842,452 $ 253,987 $ 1,096,438 $0 $ 1,096,438 $ 61,498,963
168 $ 844,529 $ 251,172 $ 1,095,702 $0 $ 1,095,702 $ 60,806,107
169 $ 846,612 $ 248,343 $ 1,094,955 $0 $ 1,094,955 $ 60,109,459
170 $ 848,700 $ 245,497 $ 1,094,197 $0 $ 1,094,197 $ 59,409,005
171 $ 850,793 $ 242,637 $ 1,093,430 $0 $ 1,093,430 $ 58,704,731
172 $ 852,891 $ 239,760 $ 1,092,652 $0 $ 1,092,652 $ 57,996,621
173 $ 854,995 $ 236,868 $ 1,091,863 $0 $ 1,091,863 $ 57,284,661
174 $ 857,104 $ 233,960 $ 1,091,064 $0 $ 1,091,064 $ 56,568,837
175 $ 859,217 $ 231,037 $ 1,090,254 $0 $ 1,090,254 $ 55,849,134
176 $ 861,337 $ 228,097 $ 1,089,434 $0 $ 1,089,434 $ 55,125,536
177 $ 863,461 $ 225,142 $ 1,088,603 $0 $ 1,088,603 $ 54,398,030
178 $ 865,590 $ 222,171 $ 1,087,761 $0 $ 1,087,761 $ 53,666,600
179 $ 867,725 $ 219,184 $ 1,086,909 $0 $ 1,086,909 $ 52,931,231
180 $ 869,865 $ 216,180 $ 1,086,045 $0 $ 1,086,045 $ 52,191,908
181 $ 872,010 $ 213,161 $ 1,085,171 $0 $ 1,085,171 $ 51,448,617
182 $ 874,161 $ 210,125 $ 1,084,286 $0 $ 1,084,286 $ 50,701,342
183 $ 876,317 $ 207,073 $ 1,083,390 $0 $ 1,083,390 $ 49,950,069
184 $ 878,478 $ 204,005 $ 1,082,483 $0 $ 1,082,483 $ 49,194,781
185 $ 880,645 $ 200,920 $ 1,081,565 $0 $ 1,081,565 $ 48,435,464
186 $ 882,817 $ 197,819 $ 1,080,635 $0 $ 1,080,635 $ 47,672,102
187 $ 884,994 $ 194,701 $ 1,079,695 $0 $ 1,079,695 $ 46,904,680
188 $ 887,177 $ 191,567 $ 1,078,743 $0 $ 1,078,743 $ 46,133,183
189 $ 889,365 $ 188,416 $ 1,077,780 $0 $ 1,077,780 $ 45,357,595
190 $ 891,558 $ 185,248 $ 1,076,806 $0 $ 1,076,806 $ 44,577,901
191 $ 893,757 $ 182,064 $ 1,075,821 $0 $ 1,075,821 $ 43,794,086
192 $ 895,961 $ 178,863 $ 1,074,824 $0 $ 1,074,824 $ 43,006,133
193 $ 898,171 $ 175,644 $ 1,073,815 $0 $ 1,073,815 $ 42,214,027
194 $ 900,386 $ 172,409 $ 1,072,795 $0 $ 1,072,795 $ 41,417,752
195 $ 902,607 $ 169,157 $ 1,071,764 $0 $ 1,071,764 $ 40,617,293
196 $ 904,833 $ 165,888 $ 1,070,721 $0 $ 1,070,721 $ 39,812,633
197 $ 907,064 $ 162,602 $ 1,069,666 $0 $ 1,069,666 $ 39,003,758
198 $ 909,301 $ 159,298 $ 1,068,599 $0 $ 1,068,599 $ 38,190,650
199 $ 911,544 $ 155,977 $ 1,067,521 $0 $ 1,067,521 $ 37,373,295
200 $ 913,792 $ 152,639 $ 1,066,431 $0 $ 1,066,431 $ 36,551,676
201 $ 916,046 $ 149,283 $ 1,065,329 $0 $ 1,065,329 $ 35,725,777
202 $ 918,305 $ 145,910 $ 1,064,215 $0 $ 1,064,215 $ 34,895,581
203 $ 920,570 $ 142,520 $ 1,063,089 $0 $ 1,063,089 $ 34,061,074
204 $ 922,840 $ 139,111 $ 1,061,951 $0 $ 1,061,951 $ 33,222,237
205 $ 925,116 $ 135,685 $ 1,060,801 $0 $ 1,060,801 $ 32,379,057
206 $ 927,397 $ 132,242 $ 1,059,639 $0 $ 1,059,639 $ 31,531,515
207 $ 929,685 $ 128,780 $ 1,058,465 $0 $ 1,058,465 $ 30,679,595
208 $ 931,978 $ 125,301 $ 1,057,278 $0 $ 1,057,278 $ 29,823,282
209 $ 934,276 $ 121,803 $ 1,056,079 $0 $ 1,056,079 $ 28,962,558
210 $ 936,580 $ 118,288 $ 1,054,868 $0 $ 1,054,868 $ 28,097,407
211 $ 938,890 $ 114,755 $ 1,053,645 $0 $ 1,053,645 $ 27,227,813
212 $ 941,206 $ 111,203 $ 1,052,409 $0 $ 1,052,409 $ 26,353,758
213 $ 943,527 $ 107,633 $ 1,051,160 $0 $ 1,051,160 $ 25,475,227
214 $ 945,854 $ 104,045 $ 1,049,899 $0 $ 1,049,899 $ 24,592,202
215 $ 948,187 $ 100,439 $ 1,048,625 $0 $ 1,048,625 $ 23,704,666
216 $ 950,525 $ 96,814 $ 1,047,339 $0 $ 1,047,339 $ 22,812,603
217 $ 952,869 $ 93,171 $ 1,046,040 $0 $ 1,046,040 $ 21,915,996
218 $ 955,219 $ 89,509 $ 1,044,728 $0 $ 1,044,728 $ 21,014,827
219 $ 957,575 $ 85,828 $ 1,043,403 $0 $ 1,043,403 $ 20,109,080
220 $ 959,937 $ 82,129 $ 1,042,066 $0 $ 1,042,066 $ 19,198,738
221 $ 962,304 $ 78,411 $ 1,040,715 $0 $ 1,040,715 $ 18,283,782
222 $ 964,678 $ 74,674 $ 1,039,352 $0 $ 1,039,352 $ 17,364,198
223 $ 967,057 $ 70,918 $ 1,037,975 $0 $ 1,037,975 $ 16,439,966
224 $ 969,442 $ 67,144 $ 1,036,585 $0 $ 1,036,585 $ 15,511,069
225 $ 971,833 $ 63,350 $ 1,035,183 $0 $ 1,035,183 $ 14,577,491
226 $ 974,230 $ 59,537 $ 1,033,767 $0 $ 1,033,767 $ 13,639,213
227 $ 976,632 $ 55,705 $ 1,032,337 $0 $ 1,032,337 $ 12,696,219
228 $ 979,041 $ 51,854 $ 1,030,894 $0 $ 1,030,894 $ 11,748,491
229 $ 981,455 $ 47,983 $ 1,029,438 $0 $ 1,029,438 $ 10,796,010
230 $ 983,876 $ 44,093 $ 1,027,969 $0 $ 1,027,969 $ 9,838,760
231 $ 986,302 $ 40,183 $ 1,026,486 $0 $ 1,026,486 $ 8,876,722
232 $ 988,735 $ 36,254 $ 1,024,989 $0 $ 1,024,989 $ 7,909,880
233 $ 991,173 $ 32,305 $ 1,023,479 $0 $ 1,023,479 $ 6,938,214
234 $ 993,618 $ 28,337 $ 1,021,955 $0 $ 1,021,955 $ 5,961,708
235 $ 996,069 $ 24,349 $ 1,020,417 $0 $ 1,020,417 $ 4,980,343
236 $ 998,525 $ 20,341 $ 1,018,866 $0 $ 1,018,866 $ 3,994,100
237 $ 1,000,988 $ 16,313 $ 1,017,300 $0 $ 1,017,300 $ 3,002,963
238 $ 1,003,456 $ 12,265 $ 1,015,721 $0 $ 1,015,721 $ 2,006,913
239 $ 1,005,931 $ 8,197 $ 1,014,128 $0 $ 1,014,128 $ 1,005,931
240 $ 1,008,412 $ 4,108 $ 1,012,521 $0 $ 1,012,521 $0
241 $0 $0 $0 $0 $0 $0
242 $0 $0 $0 $0 $0 $0
243 $0 $0 $0 $0 $0 $0
244 $0 $0 $0 $0 $0 $0
245 $0 $0 $0 $0 $0 $0
246 $0 $0 $0 $0 $0 $0
247 $0 $0 $0 $0 $0 $0
248 $0 $0 $0 $0 $0 $0
249 $0 $0 $0 $0 $0 $0
250 $0 $0 $0 $0 $0 $0
251 $0 $0 $0 $0 $0 $0
252 $0 $0 $0 $0 $0 $0
253 $0 $0 $0 $0 $0 $0
254 $0 $0 $0 $0 $0 $0
255 $0 $0 $0 $0 $0 $0
256 $0 $0 $0 $0 $0 $0
257 $0 $0 $0 $0 $0 $0
258 $0 $0 $0 $0 $0 $0
259 $0 $0 $0 $0 $0 $0
260 $0 $0 $0 $0 $0 $0
261 $0 $0 $0 $0 $0 $0
262 $0 $0 $0 $0 $0 $0
263 $0 $0 $0 $0 $0 $0
264 $0 $0 $0 $0 $0 $0
265 $0 $0 $0 $0 $0 $0
266 $0 $0 $0 $0 $0 $0
267 $0 $0 $0 $0 $0 $0
268 $0 $0 $0 $0 $0 $0
269 $0 $0 $0 $0 $0 $0
270 $0 $0 $0 $0 $0 $0
271 $0 $0 $0 $0 $0 $0
272 $0 $0 $0 $0 $0 $0
273 $0 $0 $0 $0 $0 $0
274 $0 $0 $0 $0 $0 $0
275 $0 $0 $0 $0 $0 $0
276 $0 $0 $0 $0 $0 $0
277 $0 $0 $0 $0 $0 $0
278 $0 $0 $0 $0 $0 $0
279 $0 $0 $0 $0 $0 $0
280 $0 $0 $0 $0 $0 $0
281 $0 $0 $0 $0 $0 $0
282 $0 $0 $0 $0 $0 $0
283 $0 $0 $0 $0 $0 $0
284 $0 $0 $0 $0 $0 $0
285 $0 $0 $0 $0 $0 $0
286 $0 $0 $0 $0 $0 $0
287 $0 $0 $0 $0 $0 $0
288 $0 $0 $0 $0 $0 $0
289 $0 $0 $0 $0 $0 $0
290 $0 $0 $0 $0 $0 $0
291 $0 $0 $0 $0 $0 $0
292 $0 $0 $0 $0 $0 $0
293 $0 $0 $0 $0 $0 $0
294 $0 $0 $0 $0 $0 $0
295 $0 $0 $0 $0 $0 $0
296 $0 $0 $0 $0 $0 $0
297 $0 $0 $0 $0 $0 $0
298 $0 $0 $0 $0 $0 $0
299 $0 $0 $0 $0 $0 $0
300 $0 $0 $0 $0 $0 $0
301 $0 $0 $0 $0 $0 $0
302 $0 $0 $0 $0 $0 $0
303 $0 $0 $0 $0 $0 $0
304 $0 $0 $0 $0 $0 $0
305 $0 $0 $0 $0 $0 $0
306 $0 $0 $0 $0 $0 $0
307 $0 $0 $0 $0 $0 $0
308 $0 $0 $0 $0 $0 $0
309 $0 $0 $0 $0 $0 $0
310 $0 $0 $0 $0 $0 $0
311 $0 $0 $0 $0 $0 $0
312 $0 $0 $0 $0 $0 $0
313 $0 $0 $0 $0 $0 $0
314 $0 $0 $0 $0 $0 $0
315 $0 $0 $0 $0 $0 $0
316 $0 $0 $0 $0 $0 $0
317 $0 $0 $0 $0 $0 $0
318 $0 $0 $0 $0 $0 $0
319 $0 $0 $0 $0 $0 $0
320 $0 $0 $0 $0 $0 $0
321 $0 $0 $0 $0 $0 $0
322 $0 $0 $0 $0 $0 $0
323 $0 $0 $0 $0 $0 $0
324 $0 $0 $0 $0 $0 $0
325 $0 $0 $0 $0 $0 $0
326 $0 $0 $0 $0 $0 $0
327 $0 $0 $0 $0 $0 $0
328 $0 $0 $0 $0 $0 $0
329 $0 $0 $0 $0 $0 $0
330 $0 $0 $0 $0 $0 $0
331 $0 $0 $0 $0 $0 $0
332 $0 $0 $0 $0 $0 $0
333 $0 $0 $0 $0 $0 $0
334 $0 $0 $0 $0 $0 $0
335 $0 $0 $0 $0 $0 $0
336 $0 $0 $0 $0 $0 $0
337 $0 $0 $0 $0 $0 $0
338 $0 $0 $0 $0 $0 $0
339 $0 $0 $0 $0 $0 $0
340 $0 $0 $0 $0 $0 $0
341 $0 $0 $0 $0 $0 $0
342 $0 $0 $0 $0 $0 $0
343 $0 $0 $0 $0 $0 $0
344 $0 $0 $0 $0 $0 $0
345 $0 $0 $0 $0 $0 $0
346 $0 $0 $0 $0 $0 $0
347 $0 $0 $0 $0 $0 $0
348 $0 $0 $0 $0 $0 $0
349 $0 $0 $0 $0 $0 $0
350 $0 $0 $0 $0 $0 $0
351 $0 $0 $0 $0 $0 $0
352 $0 $0 $0 $0 $0 $0
353 $0 $0 $0 $0 $0 $0
354 $0 $0 $0 $0 $0 $0
355 $0 $0 $0 $0 $0 $0
356 $0 $0 $0 $0 $0 $0
357 $0 $0 $0 $0 $0 $0
358 $0 $0 $0 $0 $0 $0
359 $0 $0 $0 $0 $0 $0
360 $0 $0 $0 $0 $0 $0
361 $0 $0 $0 $0 $0 $0
Valor Crdito $134,000,000
TASA NOMINAL ANUAL 4.8889 La cuota varia dependiendo del
% de opcion de compra
y el plazo. (Para el ejem 10%
OPCION COMPRA 1.00% $1,340,000 op y 180 meses) $0
PLAZO 180
VALOR PRIMERA CUOTA CON SEGUROS $1,291,476
FLUJO FLUJO TOTAL
CUOTA
CLIENTE LEASING CUOTA

0 -$ 134,000,000 -$ 134,000,000 $0
1 $ 1,049,683 $ 1,049,683 $ 1,049,683
2 $ 1,049,683 $ 1,049,683 $ 1,049,683
3 $ 1,049,683 $ 1,049,683 $ 1,049,683
4 $ 1,049,683 $ 1,049,683 $ 1,049,683
5 $ 1,049,683 $ 1,049,683 $ 1,049,683
6 $ 1,049,683 $ 1,049,683 $ 1,049,683
7 $ 1,049,683 $ 1,049,683 $ 1,049,683
8 $ 1,049,683 $ 1,049,683 $ 1,049,683
9 $ 1,049,683 $ 1,049,683 $ 1,049,683
10 $ 1,049,683 $ 1,049,683 $ 1,049,683
11 $ 1,049,683 $ 1,049,683 $ 1,049,683
12 $ 1,049,683 $ 1,049,683 $ 1,049,683
13 $ 1,049,683 $ 1,049,683 $ 1,049,683
14 $ 1,049,683 $ 1,049,683 $ 1,049,683
15 $ 1,049,683 $ 1,049,683 $ 1,049,683
16 $ 1,049,683 $ 1,049,683 $ 1,049,683
17 $ 1,049,683 $ 1,049,683 $ 1,049,683
18 $ 1,049,683 $ 1,049,683 $ 1,049,683
19 $ 1,049,683 $ 1,049,683 $ 1,049,683
20 $ 1,049,683 $ 1,049,683 $ 1,049,683
21 $ 1,049,683 $ 1,049,683 $ 1,049,683
22 $ 1,049,683 $ 1,049,683 $ 1,049,683
23 $ 1,049,683 $ 1,049,683 $ 1,049,683
24 $ 1,049,683 $ 1,049,683 $ 1,049,683
25 $ 1,049,683 $ 1,049,683 $ 1,049,683
26 $ 1,049,683 $ 1,049,683 $ 1,049,683
27 $ 1,049,683 $ 1,049,683 $ 1,049,683
28 $ 1,049,683 $ 1,049,683 $ 1,049,683
29 $ 1,049,683 $ 1,049,683 $ 1,049,683
30 $ 1,049,683 $ 1,049,683 $ 1,049,683
31 $ 1,049,683 $ 1,049,683 $ 1,049,683
32 $ 1,049,683 $ 1,049,683 $ 1,049,683
33 $ 1,049,683 $ 1,049,683 $ 1,049,683
34 $ 1,049,683 $ 1,049,683 $ 1,049,683
35 $ 1,049,683 $ 1,049,683 $ 1,049,683
36 $ 1,049,683 $ 1,049,683 $ 1,049,683
37 $ 1,049,683 $ 1,049,683 $ 1,049,683
38 $ 1,049,683 $ 1,049,683 $ 1,049,683
39 $ 1,049,683 $ 1,049,683 $ 1,049,683
40 $ 1,049,683 $ 1,049,683 $ 1,049,683
41 $ 1,049,683 $ 1,049,683 $ 1,049,683
42 $ 1,049,683 $ 1,049,683 $ 1,049,683
43 $ 1,049,683 $ 1,049,683 $ 1,049,683
44 $ 1,049,683 $ 1,049,683 $ 1,049,683
45 $ 1,049,683 $ 1,049,683 $ 1,049,683
46 $ 1,049,683 $ 1,049,683 $ 1,049,683
47 $ 1,049,683 $ 1,049,683 $ 1,049,683
48 $ 1,049,683 $ 1,049,683 $ 1,049,683
49 $ 1,049,683 $ 1,049,683 $ 1,049,683
50 $ 1,049,683 $ 1,049,683 $ 1,049,683
51 $ 1,049,683 $ 1,049,683 $ 1,049,683
52 $ 1,049,683 $ 1,049,683 $ 1,049,683
53 $ 1,049,683 $ 1,049,683 $ 1,049,683
54 $ 1,049,683 $ 1,049,683 $ 1,049,683
55 $ 1,049,683 $ 1,049,683 $ 1,049,683
56 $ 1,049,683 $ 1,049,683 $ 1,049,683
57 $ 1,049,683 $ 1,049,683 $ 1,049,683
58 $ 1,049,683 $ 1,049,683 $ 1,049,683
59 $ 1,049,683 $ 1,049,683 $ 1,049,683
60 $ 1,049,683 $ 1,049,683 $ 1,049,683
61 $ 1,049,683 $ 1,049,683 $ 1,049,683
62 $ 1,049,683 $ 1,049,683 $ 1,049,683
63 $ 1,049,683 $ 1,049,683 $ 1,049,683
64 $ 1,049,683 $ 1,049,683 $ 1,049,683
65 $ 1,049,683 $ 1,049,683 $ 1,049,683
66 $ 1,049,683 $ 1,049,683 $ 1,049,683
67 $ 1,049,683 $ 1,049,683 $ 1,049,683
68 $ 1,049,683 $ 1,049,683 $ 1,049,683
69 $ 1,049,683 $ 1,049,683 $ 1,049,683
70 $ 1,049,683 $ 1,049,683 $ 1,049,683
71 $ 1,049,683 $ 1,049,683 $ 1,049,683
72 $ 1,049,683 $ 1,049,683 $ 1,049,683
73 $ 1,049,683 $ 1,049,683 $ 1,049,683
74 $ 1,049,683 $ 1,049,683 $ 1,049,683
75 $ 1,049,683 $ 1,049,683 $ 1,049,683
76 $ 1,049,683 $ 1,049,683 $ 1,049,683
77 $ 1,049,683 $ 1,049,683 $ 1,049,683
78 $ 1,049,683 $ 1,049,683 $ 1,049,683
79 $ 1,049,683 $ 1,049,683 $ 1,049,683
80 $ 1,049,683 $ 1,049,683 $ 1,049,683
81 $ 1,049,683 $ 1,049,683 $ 1,049,683
 82 $ 1,049,683 $ 1,049,683 $ 1,049,683
83 $ 1,049,683 $ 1,049,683 $ 1,049,683
84 $ 1,049,683 $ 1,049,683 $ 1,049,683
85 $ 1,049,683 $ 1,049,683 $ 1,049,683
86 $ 1,049,683 $ 1,049,683 $ 1,049,683
87 $ 1,049,683 $ 1,049,683 $ 1,049,683
88 $ 1,049,683 $ 1,049,683 $ 1,049,683
89 $ 1,049,683 $ 1,049,683 $ 1,049,683
90 $ 1,049,683 $ 1,049,683 $ 1,049,683
91 $ 1,049,683 $ 1,049,683 $ 1,049,683
92 $ 1,049,683 $ 1,049,683 $ 1,049,683
93 $ 1,049,683 $ 1,049,683 $ 1,049,683
94 $ 1,049,683 $ 1,049,683 $ 1,049,683
95 $ 1,049,683 $ 1,049,683 $ 1,049,683
96 $ 1,049,683 $ 1,049,683 $ 1,049,683
97 $ 1,049,683 $ 1,049,683 $ 1,049,683
98 $ 1,049,683 $ 1,049,683 $ 1,049,683
99 $ 1,049,683 $ 1,049,683 $ 1,049,683
100 $ 1,049,683 $ 1,049,683 $ 1,049,683
101 $ 1,049,683 $ 1,049,683 $ 1,049,683
102 $ 1,049,683 $ 1,049,683 $ 1,049,683
103 $ 1,049,683 $ 1,049,683 $ 1,049,683
104 $ 1,049,683 $ 1,049,683 $ 1,049,683
105 $ 1,049,683 $ 1,049,683 $ 1,049,683
106 $ 1,049,683 $ 1,049,683 $ 1,049,683
107 $ 1,049,683 $ 1,049,683 $ 1,049,683
108 $ 1,049,683 $ 1,049,683 $ 1,049,683
109 $ 1,049,683 $ 1,049,683 $ 1,049,683
110 $ 1,049,683 $ 1,049,683 $ 1,049,683
111 $ 1,049,683 $ 1,049,683 $ 1,049,683
112 $ 1,049,683 $ 1,049,683 $ 1,049,683
113 $ 1,049,683 $ 1,049,683 $ 1,049,683
114 $ 1,049,683 $ 1,049,683 $ 1,049,683
115 $ 1,049,683 $ 1,049,683 $ 1,049,683
116 $ 1,049,683 $ 1,049,683 $ 1,049,683
117 $ 1,049,683 $ 1,049,683 $ 1,049,683
118 $ 1,049,683 $ 1,049,683 $ 1,049,683
119 $ 1,049,683 $ 1,049,683 $ 1,049,683
120 $ 1,049,683 $ 1,049,683 $ 1,049,683
121 $ 1,049,683 $ 1,049,683 $ 1,049,683
122 $ 1,049,683 $ 1,049,683 $ 1,049,683
123 $ 1,049,683 $ 1,049,683 $ 1,049,683
124 $ 1,049,683 $ 1,049,683 $ 1,049,683
125 $ 1,049,683 $ 1,049,683 $ 1,049,683
126 $ 1,049,683 $ 1,049,683 $ 1,049,683
127 $ 1,049,683 $ 1,049,683 $ 1,049,683
128 $ 1,049,683 $ 1,049,683 $ 1,049,683
129 $ 1,049,683 $ 1,049,683 $ 1,049,683
130 $ 1,049,683 $ 1,049,683 $ 1,049,683
131 $ 1,049,683 $ 1,049,683 $ 1,049,683
132 $ 1,049,683 $ 1,049,683 $ 1,049,683
133 $ 1,049,683 $ 1,049,683 $ 1,049,683
134 $ 1,049,683 $ 1,049,683 $ 1,049,683
135 $ 1,049,683 $ 1,049,683 $ 1,049,683
136 $ 1,049,683 $ 1,049,683 $ 1,049,683
137 $ 1,049,683 $ 1,049,683 $ 1,049,683
138 $ 1,049,683 $ 1,049,683 $ 1,049,683
139 $ 1,049,683 $ 1,049,683 $ 1,049,683
140 $ 1,049,683 $ 1,049,683 $ 1,049,683
141 $ 1,049,683 $ 1,049,683 $ 1,049,683
142 $ 1,049,683 $ 1,049,683 $ 1,049,683
143 $ 1,049,683 $ 1,049,683 $ 1,049,683
144 $ 1,049,683 $ 1,049,683 $ 1,049,683
145 $ 1,049,683 $ 1,049,683 $ 1,049,683
146 $ 1,049,683 $ 1,049,683 $ 1,049,683
147 $ 1,049,683 $ 1,049,683 $ 1,049,683
148 $ 1,049,683 $ 1,049,683 $ 1,049,683
149 $ 1,049,683 $ 1,049,683 $ 1,049,683
150 $ 1,049,683 $ 1,049,683 $ 1,049,683
151 $ 1,049,683 $ 1,049,683 $ 1,049,683
152 $ 1,049,683 $ 1,049,683 $ 1,049,683
153 $ 1,049,683 $ 1,049,683 $ 1,049,683
154 $ 1,049,683 $ 1,049,683 $ 1,049,683
155 $ 1,049,683 $ 1,049,683 $ 1,049,683
156 $ 1,049,683 $ 1,049,683 $ 1,049,683
157 $ 1,049,683 $ 1,049,683 $ 1,049,683
158 $ 1,049,683 $ 1,049,683 $ 1,049,683
159 $ 1,049,683 $ 1,049,683 $ 1,049,683
160 $ 1,049,683 $ 1,049,683 $ 1,049,683
161 $ 1,049,683 $ 1,049,683 $ 1,049,683
162 $ 1,049,683 $ 1,049,683 $ 1,049,683
163 $ 1,049,683 $ 1,049,683 $ 1,049,683
164 $ 1,049,683 $ 1,049,683 $ 1,049,683
165 $ 1,049,683 $ 1,049,683 $ 1,049,683
166 $ 1,049,683 $ 1,049,683 $ 1,049,683
167 $ 1,049,683 $ 1,049,683 $ 1,049,683
168 $ 1,049,683 $ 1,049,683 $ 1,049,683
169 $ 1,049,683 $ 1,049,683 $ 1,049,683
170 $ 1,049,683 $ 1,049,683 $ 1,049,683
171 $ 1,049,683 $ 1,049,683 $ 1,049,683
 172 $ 1,049,683 $ 1,049,683 $ 1,049,683
173 $ 1,049,683 $ 1,049,683 $ 1,049,683
174 $ 1,049,683 $ 1,049,683 $ 1,049,683
175 $ 1,049,683 $ 1,049,683 $ 1,049,683
176 $ 1,049,683 $ 1,049,683 $ 1,049,683
177 $ 1,049,683 $ 1,049,683 $ 1,049,683
178 $ 1,049,683 $ 1,049,683 $ 1,049,683
179 $ 1,049,683 $ 1,049,683 $ 1,049,683
180 $ 1,049,683 $ 2,389,683 $ 2,389,683

IMPORTANTE TENER EN CUENTA QUE:

En el contrato de leasing la tasa se reliquida trimestralmente de acuerdo con la variacin de la DTF.
El monto del canon no tiene incluido el valor del seguro de los bienes, el cual corre por cuenta del cliente.
Cuando la solicitud sea para una persona natural, se debe constituir un seguro de vida de deudores.
Cuando se trate de bienes muebles o inmuebles usados, se debe efectuar un avalo que correr por cuenta del
cliente, el cual se deber realizar una vez sea aprobada la operacin, por una firma autorizada por Banco Colpatria
Esta cotizacin est sujeta a la aprobacin crediticia y a condiciones de mercado.
ria dependiendo del
n de compra
Para el ejem 10% CUOTA POR MILLON
eses) $ 7,833.45 (sin seguro)

1,000,000.00

ABONO ABONO
SALDO
CAPITAL INTERES

$ 134,000,000
$ 499,259 $ 550,424 $ 133,500,741
$ 501,310 $ 548,373 $ 132,999,431
$ 503,369 $ 546,314 $ 132,496,062
$ 505,437 $ 544,246 $ 131,990,626
$ 507,513 $ 542,170 $ 131,483,113
$ 509,597 $ 540,085 $ 130,973,516
$ 511,691 $ 537,992 $ 130,461,825
$ 513,793 $ 535,890 $ 129,948,032
$ 515,903 $ 533,780 $ 129,432,129
$ 518,022 $ 531,661 $ 128,914,107
$ 520,150 $ 529,533 $ 128,393,957
$ 522,287 $ 527,396 $ 127,871,671
$ 524,432 $ 525,251 $ 127,347,239
$ 526,586 $ 523,097 $ 126,820,653
$ 528,749 $ 520,934 $ 126,291,903
$ 530,921 $ 518,762 $ 125,760,982
$ 533,102 $ 516,581 $ 125,227,880
$ 535,292 $ 514,391 $ 124,692,589
$ 537,490 $ 512,192 $ 124,155,098
$ 539,698 $ 509,984 $ 123,615,400
$ 541,915 $ 507,768 $ 123,073,485
$ 544,141 $ 505,542 $ 122,529,344
$ 546,376 $ 503,306 $ 121,982,967
$ 548,621 $ 501,062 $ 121,434,347
$ 550,874 $ 498,809 $ 120,883,473
$ 553,137 $ 496,546 $ 120,330,336
$ 555,409 $ 494,274 $ 119,774,927
$ 557,690 $ 491,992 $ 119,217,236
$ 559,981 $ 489,701 $ 118,657,255
$ 562,281 $ 487,401 $ 118,094,974
$ 564,591 $ 485,092 $ 117,530,382
$ 566,910 $ 482,772 $ 116,963,472
$ 569,239 $ 480,444 $ 116,394,233
$ 571,577 $ 478,106 $ 115,822,656
$ 573,925 $ 475,758 $ 115,248,731
$ 576,282 $ 473,400 $ 114,672,449
$ 578,650 $ 471,033 $ 114,093,799
$ 581,026 $ 468,656 $ 113,512,773
$ 583,413 $ 466,270 $ 112,929,360
$ 585,810 $ 463,873 $ 112,343,550
$ 588,216 $ 461,467 $ 111,755,334
$ 590,632 $ 459,051 $ 111,164,702
$ 593,058 $ 456,625 $ 110,571,644
$ 595,494 $ 454,188 $ 109,976,150
$ 597,940 $ 451,742 $ 109,378,210
$ 600,396 $ 449,286 $ 108,777,813
$ 602,863 $ 446,820 $ 108,174,950
$ 605,339 $ 444,344 $ 107,569,612
$ 607,825 $ 441,857 $ 106,961,786
$ 610,322 $ 439,360 $ 106,351,464
$ 612,829 $ 436,853 $ 105,738,635
$ 615,346 $ 434,336 $ 105,123,288
$ 617,874 $ 431,809 $ 104,505,414
$ 620,412 $ 429,271 $ 103,885,002
$ 622,961 $ 426,722 $ 103,262,041
$ 625,519 $ 424,163 $ 102,636,522
$ 628,089 $ 421,594 $ 102,008,433
$ 630,669 $ 419,014 $ 101,377,764
$ 633,259 $ 416,423 $ 100,744,505
$ 635,861 $ 413,822 $ 100,108,644
$ 638,472 $ 411,210 $ 99,470,172
$ 641,095 $ 408,588 $ 98,829,077
$ 643,728 $ 405,954 $ 98,185,348
$ 646,373 $ 403,310 $ 97,538,976
$ 649,028 $ 400,655 $ 96,889,948
$ 651,694 $ 397,989 $ 96,238,254
$ 654,371 $ 395,312 $ 95,583,884
$ 657,059 $ 392,624 $ 94,926,825
$ 659,757 $ 389,925 $ 94,267,068
$ 662,468 $ 387,215 $ 93,604,600
$ 665,189 $ 384,494 $ 92,939,412
$ 667,921 $ 381,762 $ 92,271,490
$ 670,665 $ 379,018 $ 91,600,826
$ 673,420 $ 376,263 $ 90,927,406
$ 676,186 $ 373,497 $ 90,251,221
$ 678,963 $ 370,719 $ 89,572,257
$ 681,752 $ 367,931 $ 88,890,505
$ 684,553 $ 365,130 $ 88,205,953
$ 687,364 $ 362,318 $ 87,518,588
$ 690,188 $ 359,495 $ 86,828,400
$ 693,023 $ 356,660 $ 86,135,378
$ 695,870 $ 353,813 $ 85,439,508
$ 698,728 $ 350,955 $ 84,740,780
$ 701,598 $ 348,085 $ 84,039,182
$ 704,480 $ 345,203 $ 83,334,702
$ 707,374 $ 342,309 $ 82,627,328
$ 710,279 $ 339,403 $ 81,917,049
$ 713,197 $ 336,486 $ 81,203,852
$ 716,127 $ 333,556 $ 80,487,725
$ 719,068 $ 330,615 $ 79,768,657
$ 722,022 $ 327,661 $ 79,046,635
$ 724,988 $ 324,695 $ 78,321,648
$ 727,966 $ 321,717 $ 77,593,682
$ 730,956 $ 318,727 $ 76,862,726
$ 733,958 $ 315,724 $ 76,128,768
$ 736,973 $ 312,710 $ 75,391,795
$ 740,000 $ 309,682 $ 74,651,795
$ 743,040 $ 306,643 $ 73,908,755
$ 746,092 $ 303,591 $ 73,162,662
$ 749,157 $ 300,526 $ 72,413,506
$ 752,234 $ 297,449 $ 71,661,272
$ 755,324 $ 294,359 $ 70,905,948
$ 758,427 $ 291,256 $ 70,147,521
$ 761,542 $ 288,141 $ 69,385,979
$ 764,670 $ 285,013 $ 68,621,309
$ 767,811 $ 281,872 $ 67,853,498
$ 770,965 $ 278,718 $ 67,082,533
$ 774,132 $ 275,551 $ 66,308,401
$ 777,312 $ 272,371 $ 65,531,089
$ 780,505 $ 269,178 $ 64,750,585
$ 783,711 $ 265,972 $ 63,966,874
$ 786,930 $ 262,753 $ 63,179,944
$ 790,162 $ 259,520 $ 62,389,782
$ 793,408 $ 256,275 $ 61,596,374
$ 796,667 $ 253,016 $ 60,799,707
$ 799,939 $ 249,743 $ 59,999,768
$ 803,225 $ 246,457 $ 59,196,543
$ 806,525 $ 243,158 $ 58,390,018
$ 809,838 $ 239,845 $ 57,580,180
$ 813,164 $ 236,519 $ 56,767,016
$ 816,504 $ 233,178 $ 55,950,512
$ 819,858 $ 229,825 $ 55,130,654
$ 823,226 $ 226,457 $ 54,307,428
$ 826,607 $ 223,075 $ 53,480,821
$ 830,003 $ 219,680 $ 52,650,818
$ 833,412 $ 216,271 $ 51,817,406
 $ 836,835 $ 212,847 $ 50,980,571
$ 840,273 $ 209,410 $ 50,140,298
$ 843,724 $ 205,958 $ 49,296,573
$ 847,190 $ 202,493 $ 48,449,383
$ 850,670 $ 199,013 $ 47,598,713
$ 854,164 $ 195,518 $ 46,744,549
$ 857,673 $ 192,010 $ 45,886,876
$ 861,196 $ 188,487 $ 45,025,680
$ 864,733 $ 184,949 $ 44,160,947
$ 868,285 $ 181,397 $ 43,292,661
$ 871,852 $ 177,831 $ 42,420,809
$ 875,433 $ 174,249 $ 41,545,376
$ 879,029 $ 170,653 $ 40,666,347
$ 882,640 $ 167,043 $ 39,783,707
$ 886,266 $ 163,417 $ 38,897,441
$ 889,906 $ 159,777 $ 38,007,535
$ 893,561 $ 156,121 $ 37,113,974
$ 897,232 $ 152,451 $ 36,216,742
$ 900,917 $ 148,765 $ 35,315,824
$ 904,618 $ 145,065 $ 34,411,206
$ 908,334 $ 141,349 $ 33,502,873
$ 912,065 $ 137,618 $ 32,590,808
$ 915,811 $ 133,871 $ 31,674,996
$ 919,573 $ 130,109 $ 30,755,423
$ 923,350 $ 126,332 $ 29,832,072
$ 927,143 $ 122,539 $ 28,904,929
$ 930,952 $ 118,731 $ 27,973,978
$ 934,776 $ 114,907 $ 27,039,202
$ 938,615 $ 111,067 $ 26,100,587
$ 942,471 $ 107,212 $ 25,158,116
$ 946,342 $ 103,340 $ 24,211,773
$ 950,229 $ 99,453 $ 23,261,544
$ 954,133 $ 95,550 $ 22,307,411
$ 958,052 $ 91,631 $ 21,349,359
$ 961,987 $ 87,695 $ 20,387,372
$ 965,939 $ 83,744 $ 19,421,434
$ 969,906 $ 79,776 $ 18,451,527
$ 973,890 $ 75,792 $ 17,477,637
$ 977,891 $ 71,792 $ 16,499,746
$ 981,908 $ 67,775 $ 15,517,838
$ 985,941 $ 63,742 $ 14,531,897
$ 989,991 $ 59,692 $ 13,541,906
$ 994,057 $ 55,625 $ 12,547,849
$ 998,141 $ 51,542 $ 11,549,708
$ 1,002,241 $ 47,442 $ 10,547,468
 $ 1,006,357 $ 43,325 $ 9,541,110
$ 1,010,491 $ 39,191 $ 8,530,619
$ 1,014,642 $ 35,041 $ 7,515,977
$ 1,018,810 $ 30,873 $ 6,497,167
$ 1,022,995 $ 26,688 $ 5,474,173
$ 1,027,197 $ 22,486 $ 4,446,976
$ 1,031,416 $ 18,267 $ 3,415,560
$ 1,035,653 $ 14,030 $ 2,379,907
$ 2,379,907 $ 9,776 $0

a del cliente.

orrer por cuenta del

a por Banco Colpatria
SISTEMA DE AMORTIZACION 1
CUOTA CONSTANTE PESOS

Valor Desembolso $ 134,000,000

Tasa Efectiva 5.00%
Tasa Efectiva Cobertura $0
Tasa NAMV Cobertura $0
Plazo $ 240
PRIMERA CUOTA CON SEGUROS $ 1,117,934
ALTURA CAPITAL INTERES CUOTA INTERES CUOTA
CUOTA COBERTURA COBERTURA
0
1 $ 330,208 $ 545,933 $ 876,141 $0 $ 876,141
2 $ 331,554 $ 544,587 $ 876,141 $0 $ 876,141
3 $ 332,904 $ 543,236 $ 876,141 $0 $ 876,141
4 $ 334,261 $ 541,880 $ 876,141 $0 $ 876,141
5 $ 335,622 $ 540,518 $ 876,141 $0 $ 876,141
6 $ 336,990 $ 539,151 $ 876,141 $0 $ 876,141
7 $ 338,363 $ 537,778 $ 876,141 $0 $ 876,141
8 $ 339,741 $ 536,400 $ 876,141 $0 $ 876,141
9 $ 341,125 $ 535,015 $ 876,141 $0 $ 876,141
10 $ 342,515 $ 533,626 $ 876,141 $0 $ 876,141
11 $ 343,911 $ 532,230 $ 876,141 $0 $ 876,141
12 $ 345,312 $ 530,829 $ 876,141 $0 $ 876,141
13 $ 346,719 $ 529,422 $ 876,141 $0 $ 876,141
14 $ 348,131 $ 528,010 $ 876,141 $0 $ 876,141
15 $ 349,550 $ 526,591 $ 876,141 $0 $ 876,141
16 $ 350,974 $ 525,167 $ 876,141 $0 $ 876,141
17 $ 352,404 $ 523,737 $ 876,141 $0 $ 876,141
18 $ 353,839 $ 522,302 $ 876,141 $0 $ 876,141
19 $ 355,281 $ 520,860 $ 876,141 $0 $ 876,141
20 $ 356,728 $ 519,412 $ 876,141 $0 $ 876,141
21 $ 358,182 $ 517,959 $ 876,141 $0 $ 876,141
22 $ 359,641 $ 516,500 $ 876,141 $0 $ 876,141
23 $ 361,106 $ 515,035 $ 876,141 $0 $ 876,141
24 $ 362,577 $ 513,563 $ 876,141 $0 $ 876,141
25 $ 364,055 $ 512,086 $ 876,141 $0 $ 876,141
26 $ 365,538 $ 510,603 $ 876,141 $0 $ 876,141
27 $ 367,027 $ 509,114 $ 876,141 $0 $ 876,141
28 $ 368,522 $ 507,618 $ 876,141 $0 $ 876,141
29 $ 370,024 $ 506,117 $ 876,141 $0 $ 876,141
30 $ 371,531 $ 504,610 $ 876,141 $0 $ 876,141
31 $ 373,045 $ 503,096 $ 876,141 $0 $ 876,141
32 $ 374,565 $ 501,576 $ 876,141 $0 $ 876,141
33 $ 376,091 $ 500,050 $ 876,141 $0 $ 876,141
34 $ 377,623 $ 498,518 $ 876,141 $0 $ 876,141
35 $ 379,162 $ 496,979 $ 876,141 $0 $ 876,141
36 $ 380,706 $ 495,435 $ 876,141 $0 $ 876,141
37 $ 382,257 $ 493,884 $ 876,141 $0 $ 876,141
38 $ 383,815 $ 492,326 $ 876,141 $0 $ 876,141
39 $ 385,378 $ 490,762 $ 876,141 $0 $ 876,141
40 $ 386,949 $ 489,192 $ 876,141 $0 $ 876,141
41 $ 388,525 $ 487,616 $ 876,141 $0 $ 876,141
42 $ 390,108 $ 486,033 $ 876,141 $0 $ 876,141
43 $ 391,697 $ 484,444 $ 876,141 $0 $ 876,141
44 $ 393,293 $ 482,848 $ 876,141 $0 $ 876,141
45 $ 394,895 $ 481,245 $ 876,141 $0 $ 876,141
46 $ 396,504 $ 479,637 $ 876,141 $0 $ 876,141
47 $ 398,120 $ 478,021 $ 876,141 $0 $ 876,141
48 $ 399,742 $ 476,399 $ 876,141 $0 $ 876,141
49 $ 401,370 $ 474,771 $ 876,141 $0 $ 876,141
50 $ 403,005 $ 473,135 $ 876,141 $0 $ 876,141
51 $ 404,647 $ 471,494 $ 876,141 $0 $ 876,141
52 $ 406,296 $ 469,845 $ 876,141 $0 $ 876,141
53 $ 407,951 $ 468,190 $ 876,141 $0 $ 876,141
54 $ 409,613 $ 466,528 $ 876,141 $0 $ 876,141
55 $ 411,282 $ 464,859 $ 876,141 $0 $ 876,141
56 $ 412,958 $ 463,183 $ 876,141 $0 $ 876,141
57 $ 414,640 $ 461,501 $ 876,141 $0 $ 876,141
58 $ 416,329 $ 459,811 $ 876,141 $0 $ 876,141
59 $ 418,026 $ 458,115 $ 876,141 $0 $ 876,141
60 $ 419,729 $ 456,412 $ 876,141 $0 $ 876,141
61 $ 421,439 $ 454,702 $ 876,141 $0 $ 876,141
62 $ 423,156 $ 452,985 $ 876,141 $0 $ 876,141
63 $ 424,880 $ 451,261 $ 876,141 $0 $ 876,141
64 $ 426,611 $ 449,530 $ 876,141 $0 $ 876,141
65 $ 428,349 $ 447,792 $ 876,141 $0 $ 876,141
66 $ 430,094 $ 446,047 $ 876,141 $0 $ 876,141
67 $ 431,846 $ 444,295 $ 876,141 $0 $ 876,141
68 $ 433,606 $ 442,535 $ 876,141 $0 $ 876,141
69 $ 435,372 $ 440,769 $ 876,141 $0 $ 876,141
70 $ 437,146 $ 438,995 $ 876,141 $0 $ 876,141
71 $ 438,927 $ 437,214 $ 876,141 $0 $ 876,141
72 $ 440,715 $ 435,426 $ 876,141 $0 $ 876,141
73 $ 442,511 $ 433,630 $ 876,141 $0 $ 876,141
74 $ 444,314 $ 431,827 $ 876,141 $0 $ 876,141
75 $ 446,124 $ 430,017 $ 876,141 $0 $ 876,141
76 $ 447,941 $ 428,200 $ 876,141 $0 $ 876,141
77 $ 449,766 $ 426,375 $ 876,141 $0 $ 876,141
78 $ 451,599 $ 424,542 $ 876,141 $0 $ 876,141
 79 $ 453,439 $ 422,702 $ 876,141 $0 $ 876,141
80 $ 455,286 $ 420,855 $ 876,141 $0 $ 876,141
81 $ 457,141 $ 419,000 $ 876,141 $0 $ 876,141
82 $ 459,003 $ 417,138 $ 876,141 $0 $ 876,141
83 $ 460,873 $ 415,268 $ 876,141 $0 $ 876,141
84 $ 462,751 $ 413,390 $ 876,141 $0 $ 876,141
85 $ 464,636 $ 411,505 $ 876,141 $0 $ 876,141
86 $ 466,529 $ 409,612 $ 876,141 $0 $ 876,141
87 $ 468,430 $ 407,711 $ 876,141 $0 $ 876,141
88 $ 470,338 $ 405,803 $ 876,141 $0 $ 876,141
89 $ 472,255 $ 403,886 $ 876,141 $0 $ 876,141
90 $ 474,179 $ 401,962 $ 876,141 $0 $ 876,141
91 $ 476,110 $ 400,030 $ 876,141 $0 $ 876,141
92 $ 478,050 $ 398,091 $ 876,141 $0 $ 876,141
93 $ 479,998 $ 396,143 $ 876,141 $0 $ 876,141
94 $ 481,953 $ 394,187 $ 876,141 $0 $ 876,141
95 $ 483,917 $ 392,224 $ 876,141 $0 $ 876,141
96 $ 485,888 $ 390,252 $ 876,141 $0 $ 876,141
97 $ 487,868 $ 388,273 $ 876,141 $0 $ 876,141
98 $ 489,856 $ 386,285 $ 876,141 $0 $ 876,141
99 $ 491,851 $ 384,289 $ 876,141 $0 $ 876,141
100 $ 493,855 $ 382,286 $ 876,141 $0 $ 876,141
101 $ 495,867 $ 380,274 $ 876,141 $0 $ 876,141
102 $ 497,887 $ 378,253 $ 876,141 $0 $ 876,141
103 $ 499,916 $ 376,225 $ 876,141 $0 $ 876,141
104 $ 501,953 $ 374,188 $ 876,141 $0 $ 876,141
105 $ 503,998 $ 372,143 $ 876,141 $0 $ 876,141
106 $ 506,051 $ 370,090 $ 876,141 $0 $ 876,141
107 $ 508,113 $ 368,028 $ 876,141 $0 $ 876,141
108 $ 510,183 $ 365,958 $ 876,141 $0 $ 876,141
109 $ 512,261 $ 363,879 $ 876,141 $0 $ 876,141
110 $ 514,348 $ 361,792 $ 876,141 $0 $ 876,141
111 $ 516,444 $ 359,697 $ 876,141 $0 $ 876,141
112 $ 518,548 $ 357,593 $ 876,141 $0 $ 876,141
113 $ 520,661 $ 355,480 $ 876,141 $0 $ 876,141
114 $ 522,782 $ 353,359 $ 876,141 $0 $ 876,141
115 $ 524,912 $ 351,229 $ 876,141 $0 $ 876,141
116 $ 527,050 $ 349,091 $ 876,141 $0 $ 876,141
117 $ 529,198 $ 346,943 $ 876,141 $0 $ 876,141
118 $ 531,354 $ 344,787 $ 876,141 $0 $ 876,141
119 $ 533,518 $ 342,622 $ 876,141 $0 $ 876,141
120 $ 535,692 $ 340,449 $ 876,141 $0 $ 876,141
121 $ 537,874 $ 338,266 $ 876,141 $0 $ 876,141
122 $ 540,066 $ 336,075 $ 876,141 $0 $ 876,141
123 $ 542,266 $ 333,875 $ 876,141 $0 $ 876,141
124 $ 544,475 $ 331,665 $ 876,141 $0 $ 876,141
125 $ 546,694 $ 329,447 $ 876,141 $0 $ 876,141
126 $ 548,921 $ 327,220 $ 876,141 $0 $ 876,141
127 $ 551,157 $ 324,984 $ 876,141 $0 $ 876,141
128 $ 553,403 $ 322,738 $ 876,141 $0 $ 876,141
129 $ 555,657 $ 320,483 $ 876,141 $0 $ 876,141
130 $ 557,921 $ 318,220 $ 876,141 $0 $ 876,141
131 $ 560,194 $ 315,947 $ 876,141 $0 $ 876,141
132 $ 562,477 $ 313,664 $ 876,141 $0 $ 876,141
133 $ 564,768 $ 311,373 $ 876,141 $0 $ 876,141
134 $ 567,069 $ 309,072 $ 876,141 $0 $ 876,141
135 $ 569,379 $ 306,761 $ 876,141 $0 $ 876,141
136 $ 571,699 $ 304,442 $ 876,141 $0 $ 876,141
137 $ 574,028 $ 302,113 $ 876,141 $0 $ 876,141
138 $ 576,367 $ 299,774 $ 876,141 $0 $ 876,141
139 $ 578,715 $ 297,426 $ 876,141 $0 $ 876,141
140 $ 581,073 $ 295,068 $ 876,141 $0 $ 876,141
141 $ 583,440 $ 292,701 $ 876,141 $0 $ 876,141
142 $ 585,817 $ 290,324 $ 876,141 $0 $ 876,141
143 $ 588,204 $ 287,937 $ 876,141 $0 $ 876,141
144 $ 590,600 $ 285,540 $ 876,141 $0 $ 876,141
145 $ 593,007 $ 283,134 $ 876,141 $0 $ 876,141
146 $ 595,423 $ 280,718 $ 876,141 $0 $ 876,141
147 $ 597,848 $ 278,292 $ 876,141 $0 $ 876,141
148 $ 600,284 $ 275,857 $ 876,141 $0 $ 876,141
149 $ 602,730 $ 273,411 $ 876,141 $0 $ 876,141
150 $ 605,185 $ 270,955 $ 876,141 $0 $ 876,141
151 $ 607,651 $ 268,490 $ 876,141 $0 $ 876,141
152 $ 610,127 $ 266,014 $ 876,141 $0 $ 876,141
153 $ 612,612 $ 263,529 $ 876,141 $0 $ 876,141
154 $ 615,108 $ 261,033 $ 876,141 $0 $ 876,141
155 $ 617,614 $ 258,527 $ 876,141 $0 $ 876,141
156 $ 620,130 $ 256,010 $ 876,141 $0 $ 876,141
157 $ 622,657 $ 253,484 $ 876,141 $0 $ 876,141
158 $ 625,194 $ 250,947 $ 876,141 $0 $ 876,141
159 $ 627,741 $ 248,400 $ 876,141 $0 $ 876,141
160 $ 630,298 $ 245,843 $ 876,141 $0 $ 876,141
161 $ 632,866 $ 243,275 $ 876,141 $0 $ 876,141
162 $ 635,445 $ 240,696 $ 876,141 $0 $ 876,141
163 $ 638,034 $ 238,107 $ 876,141 $0 $ 876,141
164 $ 640,633 $ 235,508 $ 876,141 $0 $ 876,141
165 $ 643,243 $ 232,898 $ 876,141 $0 $ 876,141
166 $ 645,864 $ 230,277 $ 876,141 $0 $ 876,141
167 $ 648,495 $ 227,646 $ 876,141 $0 $ 876,141
168 $ 651,137 $ 225,004 $ 876,141 $0 $ 876,141
169 $ 653,790 $ 222,351 $ 876,141 $0 $ 876,141
170 $ 656,453 $ 219,687 $ 876,141 $0 $ 876,141
171 $ 659,128 $ 217,013 $ 876,141 $0 $ 876,141
172 $ 661,813 $ 214,328 $ 876,141 $0 $ 876,141
173 $ 664,510 $ 211,631 $ 876,141 $0 $ 876,141
174 $ 667,217 $ 208,924 $ 876,141 $0 $ 876,141
175 $ 669,935 $ 206,206 $ 876,141 $0 $ 876,141
176 $ 672,665 $ 203,476 $ 876,141 $0 $ 876,141
177 $ 675,405 $ 200,736 $ 876,141 $0 $ 876,141
178 $ 678,157 $ 197,984 $ 876,141 $0 $ 876,141
179 $ 680,920 $ 195,221 $ 876,141 $0 $ 876,141
180 $ 683,694 $ 192,447 $ 876,141 $0 $ 876,141
SALDO CAPITAL

$ 134,000,000
$ 133,669,792
$ 133,338,238
$ 133,005,334
$ 132,671,073
$ 132,335,451
$ 131,998,461
$ 131,660,098
$ 131,320,357
$ 130,979,231
$ 130,636,716
$ 130,292,805
$ 129,947,493
$ 129,600,775
$ 129,252,643
$ 128,903,094
$ 128,552,120
$ 128,199,716
$ 127,845,877
$ 127,490,596
$ 127,133,868
$ 126,775,686
$ 126,416,045
$ 126,054,939
$ 125,692,361
$ 125,328,307
$ 124,962,769
$ 124,595,742
$ 124,227,219
$ 123,857,196
$ 123,485,664
$ 123,112,619
$ 122,738,054
$ 122,361,964
$ 121,984,341
$ 121,605,179
$ 121,224,473
$ 120,842,215
$ 120,458,401
$ 120,073,022
$ 119,686,074
$ 119,297,549
$ 118,907,441
$ 118,515,744
$ 118,122,451
$ 117,727,555
$ 117,331,051
$ 116,932,931
$ 116,533,190
$ 116,131,819
$ 115,728,814
$ 115,324,167
$ 114,917,871
$ 114,509,919
$ 114,100,306
$ 113,689,024
$ 113,276,066
$ 112,861,426
$ 112,445,097
$ 112,027,071
$ 111,607,342
$ 111,185,904
$ 110,762,748
$ 110,337,868
$ 109,911,258
$ 109,482,909
$ 109,052,815
$ 108,620,969
$ 108,187,363
$ 107,751,991
$ 107,314,845
$ 106,875,918
$ 106,435,203
$ 105,992,692
$ 105,548,379
$ 105,102,255
$ 104,654,314
$ 104,204,547
$ 103,752,949
$ 103,299,510
$ 102,844,224
$ 102,387,084
$ 101,928,080
$ 101,467,207
$ 101,004,456
$ 100,539,820
$ 100,073,291
$ 99,604,861
$ 99,134,523
$ 98,662,268
$ 98,188,090
$ 97,711,979
$ 97,233,929
$ 96,753,931
$ 96,271,978
$ 95,788,061
$ 95,302,172
$ 94,814,304
$ 94,324,449
$ 93,832,597
$ 93,338,742
$ 92,842,875
$ 92,344,987
$ 91,845,071
$ 91,343,119
$ 90,839,121
$ 90,333,070
$ 89,824,957
$ 89,314,774
$ 88,802,513
$ 88,288,165
$ 87,771,721
$ 87,253,173
$ 86,732,512
$ 86,209,730
$ 85,684,818
$ 85,157,768
$ 84,628,570
$ 84,097,217
$ 83,563,698
$ 83,028,006
$ 82,490,132
$ 81,950,066
$ 81,407,800
$ 80,863,325
$ 80,316,631
$ 79,767,710
$ 79,216,553
$ 78,663,150
$ 78,107,492
$ 77,549,571
$ 76,989,377
$ 76,426,900
$ 75,862,132
$ 75,295,063
$ 74,725,683
$ 74,153,984
$ 73,579,956
$ 73,003,589
$ 72,424,873
$ 71,843,801
$ 71,260,360
$ 70,674,543
$ 70,086,339
$ 69,495,738
$ 68,902,732
$ 68,307,309
$ 67,709,461
$ 67,109,177
$ 66,506,447
$ 65,901,261
$ 65,293,610
$ 64,683,484
$ 64,070,872
$ 63,455,763
$ 62,838,149
$ 62,218,019
$ 61,595,362
$ 60,970,168
$ 60,342,427
$ 59,712,129
$ 59,079,262
$ 58,443,818
$ 57,805,784
$ 57,165,151
$ 56,521,908
$ 55,876,045
$ 55,227,550
$ 54,576,413
$ 53,922,623
$ 53,266,170
$ 52,607,042
$ 51,945,228
$ 51,280,719
$ 50,613,502
$ 49,943,567
$ 49,270,902
$ 48,595,497
$ 47,917,340
$ 47,236,421
$ 46,552,727