amortiz (1)

P 90000.00Tasa 1.50%Cuota 2285.41Núm. de cuot 60

Momento Num. Cuota Imp. Cuota Amortiz. Interés Saldo0 90000.001 1 2285.41 935.41 1350.00 89064.592 2 2285.41 949.44 1335.97 88115.153 3 2285.41 963.68 1321.73 87151.474 4 2285.41 978.14 1307.27 86173.335 5 2285.41 992.81 1292.60 85180.536 6 2285.41 1007.70 1277.71 84172.837 7 2285.41 1022.82 1262.59 83150.018 8 2285.41 1038.16 1247.25 82111.859 9 2285.41 1053.73 1231.68 81058.12

10 10 2285.41 1069.54 1215.87 79988.5811 11 2285.41 1085.58 1199.83 78903.0012 12 2285.41 1101.86 1183.55 77801.1413 13 2285.41 1118.39 1167.02 76682.7514 14 2285.41 1135.17 1150.24 75547.5815 15 2285.41 1152.19 1133.21 74395.3916 16 2285.41 1169.48 1115.93 73225.9117 17 2285.41 1187.02 1098.39 72038.8918 18 2285.41 1204.83 1080.58 70834.0619 19 2285.41 1222.90 1062.51 69611.1720 20 2285.41 1241.24 1044.17 68369.9321 21 2285.41 1259.86 1025.55 67110.0722 22 2285.41 1278.76 1006.65 65831.3123 23 2285.41 1297.94 987.47 64533.3724 24 2285.41 1317.41 968.00 63215.9625 25 2285.41 1337.17 948.24 61878.7926 26 2285.41 1357.23 928.18 60521.5727 27 2285.41 1377.58 907.82 59143.9828 28 2285.41 1398.25 887.16 57745.7329 29 2285.41 1419.22 866.19 56326.5130 30 2285.41 1440.51 844.90 54886.0031 31 2285.41 1462.12 823.29 53423.8832 32 2285.41 1484.05 801.36 51939.8333 33 2285.41 1506.31 779.10 50433.5234 34 2285.41 1528.91 756.50 48904.6135 35 2285.41 1551.84 733.57 47352.7736 36 2285.41 1575.12 710.29 45777.6637 37 2285.41 1598.74 686.66 44178.9138 38 2285.41 1622.72 662.68 42556.1939 39 2285.41 1647.07 638.34 40909.1240 40 2285.41 1671.77 613.64 39237.3541 41 2285.41 1696.85 588.56 37540.50

42 42 2285.41 1722.30 563.11 35818.2043 43 2285.41 1748.14 537.27 34070.0744 44 2285.41 1774.36 511.05 32295.7145 45 2285.41 1800.97 484.44 30494.7446 46 2285.41 1827.99 457.42 28666.7547 47 2285.41 1855.41 430.00 26811.3448 48 2285.41 1883.24 402.17 24928.1049 49 2285.41 1911.49 373.92 23016.6250 50 2285.41 1940.16 345.25 21076.4651 51 2285.41 1969.26 316.15 19107.2052 52 2285.41 1998.80 286.61 17108.4053 53 2285.41 2028.78 256.63 15079.6154 54 2285.41 2059.21 226.19 13020.4055 55 2285.41 2090.10 195.31 10930.3056 56 2285.41 2121.45 163.95 8808.8457 57 2285.41 2153.28 132.13 6655.5758 58 2285.41 2185.57 99.83 4469.9959 59 2285.41 2218.36 67.05 2251.6360 60 2285.41 2251.63 33.77 0.00

Total 137124.51 90000.00 47124.51



10 10 2892.19 1934.83 957.36 61888.9411 11 2892.19 1963.86 928.33 59925.0912 12 2892.19 1993.32 898.88 57931.7713 13 2892.19 2023.22 868.98 55908.5614 14 2892.19 2053.56 838.63 53854.9915 15 2892.19 2084.37 807.82 51770.6316 16 2892.19 2115.63 776.56 49654.9917 17 2892.19 2147.37 744.82 47507.6318 18 2892.19 2179.58 712.61 45328.0519 19 2892.19 2212.27 679.92 43115.7820 20 2892.19 2245.45 646.74 40870.3221 21 2892.19 2279.14 613.05 38591.1922 22 2892.19 2313.32 578.87 36277.8623 23 2892.19 2348.02 544.17 33929.8424 24 2892.19 2383.24 508.95 31546.6025 25 2892.19 2418.99 473.20 29127.6026 26 2892.19 2455.28 436.91 26672.3327 27 2892.19 2492.11 400.08 24180.2228 28 2892.19 2529.49 362.70 21650.7329 29 2892.19 2567.43 324.76 19083.3030 30 2892.19 2605.94 286.25 16477.3631 31 2892.19 2645.03 247.16 13832.3332 32 2892.19 2684.71 207.48 11147.6233 33 2892.19 2724.98 167.21 8422.6434 34 2892.19 2765.85 126.34 5656.7935 35 2892.19 2807.34 84.85 2849.4536 36 2892.19 2849.45 42.74 0.00

Total 104118.90 80000.00 24118.90



10 10 28863.34 7.05 28856.29 79974.6411 11 28863.34 9.59 28853.75 79965.0512 12 28863.34 13.05 28850.29 79952.0013 13 28863.34 17.76 28845.58 79934.2414 14 28863.34 24.16 28839.18 79910.0815 15 28863.34 32.88 28830.46 79877.2016 16 28863.34 44.75 28818.59 79832.4517 17 28863.34 60.89 28802.45 79771.5618 18 28863.34 82.86 28780.48 79688.7019 19 28863.34 112.75 28750.59 79575.9520 20 28863.34 153.43 28709.91 79422.5121 21 28863.34 208.79 28654.55 79213.7322 22 28863.34 284.12 28579.22 78929.6123 23 28863.34 386.62 28476.72 78542.9924 24 28863.34 526.11 28337.23 78016.8725 25 28863.34 715.93 28147.42 77300.9526 26 28863.34 974.22 27889.12 76326.7327 27 28863.34 1325.71 27537.63 75001.0228 28 28863.34 1804.00 27059.34 73197.0229 29 28863.34 2454.86 26408.48 70742.1530 30 28863.34 3340.54 25522.80 67401.6131 31 28863.34 4545.77 24317.57 62855.8432 32 28863.34 6185.82 22677.52 56670.0333 33 28863.34 8417.57 20445.77 48252.4534 34 28863.34 11454.52 17408.82 36797.9335 35 28863.34 15587.15 13276.19 21210.7836 36 28863.34 21210.78 7652.56 0.00

Total 1039080.26 80000.00 959080.26



10 10 2892.19 1934.83 957.36 61888.9411 11 2892.19 1963.86 928.33 59925.0912 12 2892.19 1993.32 898.88 57931.7713 13 2892.19 2023.22 868.98 55908.5614 14 2892.19 2053.56 838.63 53854.9915 15 2892.19 2084.37 807.82 51770.6316 16 2892.19 2115.63 776.56 49654.9917 17 2892.19 2147.37 744.82 47507.6318 18 2892.19 2179.58 712.61 45328.0519 19 2892.19 2212.27 679.92 43115.7820 20 2892.19 2245.45 646.74 40870.3221 21 2892.19 2279.14 613.05 38591.1922 22 2892.19 2313.32 578.87 36277.8623 23 2892.19 2348.02 544.17 33929.8424 24 2892.19 2383.24 508.95 31546.6025 25 2892.19 2418.99 473.20 29127.6026 26 2892.19 2455.28 436.91 26672.3327 27 2892.19 2492.11 400.08 24180.2228 28 2892.19 2529.49 362.70 21650.7329 29 2892.19 2567.43 324.76 19083.3030 30 2892.19 2605.94 286.25 16477.3631 31 2892.19 2645.03 247.16 13832.3332 32 2892.19 2684.71 207.48 11147.6233 33 2892.19 2724.98 167.21 8422.6434 34 2892.19 2765.85 126.34 5656.7935 35 2892.19 2807.34 84.85 2849.4536 36 2892.19 2849.45 42.74 0.00

Total 104118.90 80000.00 24118.90



10 10 12019.40 68.24 11951.16 79606.1311 11 12019.40 78.48 11940.92 79527.6512 12 12019.40 90.25 11929.15 79437.3913 13 12019.40 103.79 11915.61 79333.6014 14 12019.40 119.36 11900.04 79214.2415 15 12019.40 137.26 11882.14 79076.9816 16 12019.40 157.85 11861.55 78919.1317 17 12019.40 181.53 11837.87 78737.6018 18 12019.40 208.76 11810.64 78528.8419 19 12019.40 240.07 11779.33 78288.7720 20 12019.40 276.08 11743.32 78012.6821 21 12019.40 317.50 11701.90 77695.1922 22 12019.40 365.12 11654.28 77330.0723 23 12019.40 419.89 11599.51 76910.1824 24 12019.40 482.87 11536.53 76427.3125 25 12019.40 555.30 11464.10 75872.0026 26 12019.40 638.60 11380.80 75233.4027 27 12019.40 734.39 11285.01 74499.0128 28 12019.40 844.55 11174.85 73654.4729 29 12019.40 971.23 11048.17 72683.2430 30 12019.40 1116.91 10902.49 71566.3331 31 12019.40 1284.45 10734.95 70281.8832 32 12019.40 1477.12 10542.28 68804.7633 33 12019.40 1698.69 10320.71 67106.0734 34 12019.40 1953.49 10065.91 65152.5835 35 12019.40 2246.51 9772.89 62906.0736 36 12019.40 2583.49 9435.91 60322.5837 37 12019.40 2971.01 9048.39 57351.5738 38 12019.40 3416.66 8602.74 53934.9139 39 12019.40 3929.16 8090.24 50005.7540 40 12019.40 4518.54 7500.86 45487.2141 41 12019.40 5196.32 6823.08 40290.89

42 42 12019.40 5975.77 6043.63 34315.1243 43 12019.40 6872.13 5147.27 27442.9944 44 12019.40 7902.95 4116.45 19540.0445 45 12019.40 9088.39 2931.01 10451.6546 46 12019.40 10451.65 1567.75 0.00

Total 552892.36 80000.00 472892.36



10 10 2892.19 1934.83 957.36 61888.9411 11 2892.19 1963.86 928.33 59925.0912 12 2892.19 1993.32 898.88 57931.7713 13 2892.19 2023.22 868.98 55908.5614 14 2892.19 2053.56 838.63 53854.9915 15 2892.19 2084.37 807.82 51770.6316 16 2892.19 2115.63 776.56 49654.9917 17 2892.19 2147.37 744.82 47507.6318 18 2892.19 2179.58 712.61 45328.0519 19 2892.19 2212.27 679.92 43115.7820 20 2892.19 2245.45 646.74 40870.3221 21 2892.19 2279.14 613.05 38591.1922 22 2892.19 2313.32 578.87 36277.8623 23 2892.19 2348.02 544.17 33929.8424 24 2892.19 2383.24 508.95 31546.6025 25 2892.19 2418.99 473.20 29127.6026 26 2892.19 2455.28 436.91 26672.3327 27 2892.19 2492.11 400.08 24180.2228 28 2892.19 2529.49 362.70 21650.7329 29 2892.19 2567.43 324.76 19083.3030 30 2892.19 2605.94 286.25 16477.3631 31 2892.19 2645.03 247.16 13832.3332 32 2892.19 2684.71 207.48 11147.6233 33 2892.19 2724.98 167.21 8422.6434 34 2892.19 2765.85 126.34 5656.7935 35 2892.19 2807.34 84.85 2849.4536 36 2892.19 2849.45 42.74 0.00

Total 104118.90 80000.00 24118.90



10 10 9765.13 457.92 9307.21 77102.1611 11 9765.13 512.87 9252.26 76589.2812 12 9765.13 574.42 9190.71 76014.8713 13 9765.13 643.35 9121.78 75371.5214 14 9765.13 720.55 9044.58 74650.9715 15 9765.13 807.01 8958.12 73843.9516 16 9765.13 903.86 8861.27 72940.1017 17 9765.13 1012.32 8752.81 71927.7818 18 9765.13 1133.80 8631.33 70793.9819 19 9765.13 1269.85 8495.28 69524.1320 20 9765.13 1422.24 8342.90 68101.8921 21 9765.13 1592.90 8172.23 66508.9922 22 9765.13 1784.05 7981.08 64724.9323 23 9765.13 1998.14 7766.99 62726.7924 24 9765.13 2237.92 7527.22 60488.8825 25 9765.13 2506.47 7258.67 57982.4126 26 9765.13 2807.24 6957.89 55175.1727 27 9765.13 3144.11 6621.02 52031.0628 28 9765.13 3521.40 6243.73 48509.6529 29 9765.13 3943.97 5821.16 44565.6830 30 9765.13 4417.25 5347.88 40148.4331 31 9765.13 4947.32 4817.81 35201.1132 32 9765.13 5541.00 4224.13 29660.1233 33 9765.13 6205.92 3559.21 23454.2034 34 9765.13 6950.63 2814.50 16503.5735 35 9765.13 7784.70 1980.43 8718.8736 36 9765.13 8718.87 1046.26 0.00

Total 351544.73 80000.00 271544.73



10 10 133600.00 0.00 133600.00 80000.0011 11 133600.00 0.00 133600.00 80000.0012 12 133600.00 0.00 133600.00 80000.0013 13 133600.00 0.00 133600.00 80000.0014 14 133600.00 0.00 133600.00 80000.0015 15 133600.00 0.00 133600.00 80000.0016 16 133600.00 0.00 133600.00 80000.0017 17 133600.00 0.00 133600.00 80000.0018 18 133600.00 0.00 133600.00 80000.0019 19 133600.00 0.00 133600.00 80000.0020 20 133600.00 0.01 133599.99 79999.9921 21 133600.00 0.02 133599.98 79999.9722 22 133600.00 0.06 133599.94 79999.9123 23 133600.00 0.16 133599.84 79999.7524 24 133600.00 0.41 133599.59 79999.3425 25 133600.00 1.11 133598.89 79998.2326 26 133600.00 2.95 133597.05 79995.2827 27 133600.00 7.88 133592.12 79987.4028 28 133600.00 21.05 133578.95 79966.3529 29 133600.00 56.19 133543.81 79910.1630 30 133600.00 150.03 133449.97 79760.1331 31 133600.00 400.59 133199.41 79359.5332 32 133600.00 1069.58 132530.42 78289.9633 33 133600.00 2855.77 130744.23 75434.1934 34 133600.00 7624.91 125975.09 67809.2835 35 133600.00 20358.51 113241.49 47450.7736 36 133600.00 54357.22 79242.78 -6906.45

Total 4809600.00 80000.00 4729600.00



10 10 16802.06 13106.00 3696.06 208214.9811 11 16802.06 13324.87 3477.19 194890.1112 12 16802.06 13547.40 3254.66 181342.7113 13 16802.06 13773.64 3028.42 167569.0714 14 16802.06 14003.66 2798.40 153565.4115 15 16802.06 14237.52 2564.54 139327.8916 16 16802.06 14475.29 2326.78 124852.6017 17 16802.06 14717.03 2085.04 110135.5718 18 16802.06 14962.80 1839.26 95172.7719 19 16802.06 15212.68 1589.39 79960.0920 20 16802.06 15466.73 1335.33 64493.3621 21 16802.06 15725.02 1077.04 48768.3422 22 16802.06 15987.63 814.43 32780.7023 23 16802.06 16254.63 547.44 16526.0824 24 16802.06 16526.08 275.99 0.00

Total 403249.54 330000.00 73249.54

P S/. 330,000.00 Tasa 1.67%Cuota S/. 16,802.06 Núm. de cuot 24


10 10 3589.75 1163.71 2426.03 236682.6211 11 3589.75 1175.58 2414.16 235507.0312 12 3589.75 1187.58 2402.17 234319.4613 13 3589.75 1199.69 2390.06 233119.7714 14 3589.75 1211.93 2377.82 231907.8515 15 3589.75 1224.29 2365.46 230683.5616 16 3589.75 1236.77 2352.97 229446.7817 17 3589.75 1249.39 2340.36 228197.3918 18 3589.75 1262.13 2327.61 226935.2619 19 3589.75 1275.01 2314.74 225660.2520 20 3589.75 1288.01 2301.73 224372.2421 21 3589.75 1301.15 2288.60 223071.0922 22 3589.75 1314.42 2275.33 221756.6723 23 3589.75 1327.83 2261.92 220428.8424 24 3589.75 1341.37 2248.37 219087.4725 25 3589.75 1355.05 2234.69 217732.4126 26 3589.75 1368.88 2220.87 216363.5427 27 3589.75 1382.84 2206.91 214980.7028 28 3589.75 1396.94 2192.80 213583.7529 29 3589.75 1411.19 2178.55 212172.5630 30 3589.75 1425.59 2164.16 210746.9731 31 3589.75 1440.13 2149.62 209306.8432 32 3589.75 1454.82 2134.93 207852.0333 33 3589.75 1469.66 2120.09 206382.3734 34 3589.75 1484.65 2105.10 204897.7235 35 3589.75 1499.79 2089.96 203397.9336 36 3589.75 1515.09 2074.66 201882.8537 37 3589.75 1530.54 2059.21 200352.3038 38 3589.75 1546.15 2043.59 198806.1539 39 3589.75 1561.92 2027.82 197244.2340 40 3589.75 1577.86 2011.89 195666.3741 41 3589.75 1593.95 1995.80 194072.42

42 42 3589.75 1610.21 1979.54 192462.2143 43 3589.75 1626.63 1963.11 190835.5844 44 3589.75 1643.22 1946.52 189192.3545 45 3589.75 1659.99 1929.76 187532.3746 46 3589.75 1676.92 1912.83 185855.4547 47 3589.75 1694.02 1895.73 184161.4348 48 3589.75 1711.30 1878.45 182450.1349 49 3589.75 1728.76 1860.99 180721.3850 50 3589.75 1746.39 1843.36 178974.9951 51 3589.75 1764.20 1825.54 177210.7852 52 3589.75 1782.20 1807.55 175428.5953 53 3589.75 1800.38 1789.37 173628.2154 54 3589.75 1818.74 1771.01 171809.4755 55 3589.75 1837.29 1752.46 169972.1856 56 3589.75 1856.03 1733.72 168116.1557 57 3589.75 1874.96 1714.78 166241.1958 58 3589.75 1894.09 1695.66 164347.1059 59 3589.75 1913.41 1676.34 162433.7060 60 3589.75 1932.92 1656.82 160500.7761 61 3589.75 1952.64 1637.11 158548.1362 62 3589.75 1972.56 1617.19 156575.5863 63 3589.75 1992.68 1597.07 154582.9064 64 3589.75 2013.00 1576.75 152569.9065 65 3589.75 2033.53 1556.21 150536.3766 66 3589.75 2054.28 1535.47 148482.0967 67 3589.75 2075.23 1514.52 146406.8668 68 3589.75 2096.40 1493.35 144310.4669 69 3589.75 2117.78 1471.97 142192.6870 70 3589.75 2139.38 1450.37 140053.3071 71 3589.75 2161.20 1428.54 137892.1072 72 3589.75 2183.25 1406.50 135708.8573 73 3589.75 2205.52 1384.23 133503.3374 74 3589.75 2228.01 1361.73 131275.3275 75 3589.75 2250.74 1339.01 129024.5876 76 3589.75 2273.70 1316.05 126750.8877 77 3589.75 2296.89 1292.86 124454.0078 78 3589.75 2320.32 1269.43 122133.6879 79 3589.75 2343.98 1245.76 119789.7080 80 3589.75 2367.89 1221.85 117421.8081 81 3589.75 2392.04 1197.70 115029.7682 82 3589.75 2416.44 1173.30 112613.3283 83 3589.75 2441.09 1148.66 110172.2384 84 3589.75 2465.99 1123.76 107706.2385 85 3589.75 2491.14 1098.60 105215.0986 86 3589.75 2516.55 1073.19 102698.5487 87 3589.75 2542.22 1047.53 100156.3288 88 3589.75 2568.15 1021.59 97588.1689 89 3589.75 2594.35 995.40 94993.82

90 90 3589.75 2620.81 968.94 92373.0191 91 3589.75 2647.54 942.20 89725.4692 92 3589.75 2674.55 915.20 87050.9293 93 3589.75 2701.83 887.92 84349.0994 94 3589.75 2729.39 860.36 81619.7095 95 3589.75 2757.23 832.52 78862.4896 96 3589.75 2785.35 804.40 76077.1397 97 3589.75 2813.76 775.99 73263.3798 98 3589.75 2842.46 747.29 70420.9199 99 3589.75 2871.45 718.29 67549.45

100 100 3589.75 2900.74 689.00 64648.71101 101 3589.75 2930.33 659.42 61718.38102 102 3589.75 2960.22 629.53 58758.16103 103 3589.75 2990.41 599.33 55767.75104 104 3589.75 3020.92 568.83 52746.83105 105 3589.75 3051.73 538.02 49695.10106 106 3589.75 3082.86 506.89 46612.24107 107 3589.75 3114.30 475.44 43497.94108 108 3589.75 3146.07 443.68 40351.87109 109 3589.75 3178.16 411.59 37173.71110 110 3589.75 3210.58 379.17 33963.14111 111 3589.75 3243.32 346.42 30719.82112 112 3589.75 3276.40 313.34 27443.41113 113 3589.75 3309.82 279.92 24133.59114 114 3589.75 3343.58 246.16 20790.00115 115 3589.75 3377.69 212.06 17412.31116 116 3589.75 3412.14 177.61 14000.17117 117 3589.75 3446.95 142.80 10553.23118 118 3589.75 3482.10 107.64 7071.12119 119 3589.75 3517.62 72.13 3553.50120 120 3589.75 3553.50 36.25 0.00

Total 430769.64 247805.00 182964.64



10 10 3012.45 531.20 2481.24 242727.9511 11 3012.45 536.62 2475.83 242191.3312 12 3012.45 542.09 2470.35 241649.2413 13 3012.45 547.62 2464.82 241101.6114 14 3012.45 553.21 2459.24 240548.4015 15 3012.45 558.85 2453.59 239989.5516 16 3012.45 564.55 2447.89 239425.0017 17 3012.45 570.31 2442.14 238854.6918 18 3012.45 576.13 2436.32 238278.5619 19 3012.45 582.00 2430.44 237696.5620 20 3012.45 587.94 2424.50 237108.6221 21 3012.45 593.94 2418.51 236514.6822 22 3012.45 600.00 2412.45 235914.6823 23 3012.45 606.12 2406.33 235308.5724 24 3012.45 612.30 2400.15 234696.2725 25 3012.45 618.54 2393.90 234077.7226 26 3012.45 624.85 2387.59 233452.8727 27 3012.45 631.23 2381.22 232821.6528 28 3012.45 637.66 2374.78 232183.9829 29 3012.45 644.17 2368.28 231539.8130 30 3012.45 650.74 2361.71 230889.0731 31 3012.45 657.38 2355.07 230231.6932 32 3012.45 664.08 2348.36 229567.6133 33 3012.45 670.86 2341.59 228896.7634 34 3012.45 677.70 2334.75 228219.0635 35 3012.45 684.61 2327.83 227534.4536 36 3012.45 691.59 2320.85 226842.8537 37 3012.45 698.65 2313.80 226144.2038 38 3012.45 705.77 2306.67 225438.4339 39 3012.45 712.97 2299.47 224725.4640 40 3012.45 720.25 2292.20 224005.2141 41 3012.45 727.59 2284.85 223277.62

42 42 3012.45 735.01 2277.43 222542.6043 43 3012.45 742.51 2269.93 221800.0944 44 3012.45 750.08 2262.36 221050.0145 45 3012.45 757.74 2254.71 220292.2746 46 3012.45 765.46 2246.98 219526.8147 47 3012.45 773.27 2239.17 218753.5348 48 3012.45 781.16 2231.29 217972.3749 49 3012.45 789.13 2223.32 217183.2550 50 3012.45 797.18 2215.27 216386.0751 51 3012.45 805.31 2207.14 215580.7652 52 3012.45 813.52 2198.92 214767.2453 53 3012.45 821.82 2190.63 213945.4254 54 3012.45 830.20 2182.24 213115.2255 55 3012.45 838.67 2173.78 212276.5556 56 3012.45 847.22 2165.22 211429.3257 57 3012.45 855.87 2156.58 210573.4658 58 3012.45 864.60 2147.85 209708.8659 59 3012.45 873.42 2139.03 208835.4560 60 3012.45 882.32 2130.12 207953.1261 61 3012.45 891.32 2121.12 207061.8062 62 3012.45 900.42 2112.03 206161.3863 63 3012.45 909.60 2102.85 205251.7864 64 3012.45 918.88 2093.57 204332.9065 65 3012.45 928.25 2084.20 203404.6566 66 3012.45 937.72 2074.73 202466.9467 67 3012.45 947.28 2065.16 201519.6568 68 3012.45 956.95 2055.50 200562.7169 69 3012.45 966.71 2045.74 199596.0070 70 3012.45 976.57 2035.88 198619.4471 71 3012.45 986.53 2025.92 197632.9172 72 3012.45 996.59 2015.86 196636.3273 73 3012.45 1006.76 2005.69 195629.5674 74 3012.45 1017.02 1995.42 194612.5475 75 3012.45 1027.40 1985.05 193585.1476 76 3012.45 1037.88 1974.57 192547.2677 77 3012.45 1048.46 1963.98 191498.8078 78 3012.45 1059.16 1953.29 190439.6479 79 3012.45 1069.96 1942.48 189369.6880 80 3012.45 1080.87 1931.57 188288.8181 81 3012.45 1091.90 1920.55 187196.9182 82 3012.45 1103.04 1909.41 186093.8783 83 3012.45 1114.29 1898.16 184979.5884 84 3012.45 1125.65 1886.79 183853.9385 85 3012.45 1137.14 1875.31 182716.7986 86 3012.45 1148.73 1863.71 181568.0687 87 3012.45 1160.45 1851.99 180407.6188 88 3012.45 1172.29 1840.16 179235.3289 89 3012.45 1184.25 1828.20 178051.07

90 90 3012.45 1196.32 1816.12 176854.7591 91 3012.45 1208.53 1803.92 175646.2292 92 3012.45 1220.85 1791.59 174425.3793 93 3012.45 1233.31 1779.14 173192.0694 94 3012.45 1245.89 1766.56 171946.1795 95 3012.45 1258.59 1753.85 170687.5896 96 3012.45 1271.43 1741.01 169416.1597 97 3012.45 1284.40 1728.04 168131.7498 98 3012.45 1297.50 1714.94 166834.2499 99 3012.45 1310.74 1701.71 165523.51

100 100 3012.45 1324.11 1688.34 164199.40101 101 3012.45 1337.61 1674.83 162861.79102 102 3012.45 1351.26 1661.19 161510.53103 103 3012.45 1365.04 1647.41 160145.49104 104 3012.45 1378.96 1633.48 158766.53105 105 3012.45 1393.03 1619.42 157373.51106 106 3012.45 1407.24 1605.21 155966.27107 107 3012.45 1421.59 1590.86 154544.68108 108 3012.45 1436.09 1576.36 153108.59109 109 3012.45 1450.74 1561.71 151657.85110 110 3012.45 1465.54 1546.91 150192.32111 111 3012.45 1480.48 1531.96 148711.83112 112 3012.45 1495.58 1516.86 147216.25113 113 3012.45 1510.84 1501.61 145705.41114 114 3012.45 1526.25 1486.20 144179.16115 115 3012.45 1541.82 1470.63 142637.34116 116 3012.45 1557.54 1454.90 141079.79117 117 3012.45 1573.43 1439.01 139506.36118 118 3012.45 1589.48 1422.96 137916.88119 119 3012.45 1605.69 1406.75 136311.19120 120 3012.45 1622.07 1390.37 134689.12121 121 3012.45 1638.62 1373.83 133050.50122 122 3012.45 1655.33 1357.12 131395.17123 123 3012.45 1672.21 1340.23 129722.95124 124 3012.45 1689.27 1323.17 128033.68125 125 3012.45 1706.50 1305.94 126327.18126 126 3012.45 1723.91 1288.54 124603.27127 127 3012.45 1741.49 1270.95 122861.78128 128 3012.45 1759.26 1253.19 121102.52129 129 3012.45 1777.20 1235.25 119325.32130 130 3012.45 1795.33 1217.12 117530.00131 131 3012.45 1813.64 1198.81 115716.36132 132 3012.45 1832.14 1180.31 113884.22133 133 3012.45 1850.83 1161.62 112033.39134 134 3012.45 1869.71 1142.74 110163.69135 135 3012.45 1888.78 1123.67 108274.91136 136 3012.45 1908.04 1104.40 106366.87137 137 3012.45 1927.50 1084.94 104439.37

138 138 3012.45 1947.16 1065.28 102492.20139 139 3012.45 1967.03 1045.42 100525.18140 140 3012.45 1987.09 1025.36 98538.09141 141 3012.45 2007.36 1005.09 96530.73142 142 3012.45 2027.83 984.61 94502.90143 143 3012.45 2048.52 963.93 92454.38144 144 3012.45 2069.41 943.03 90384.97145 145 3012.45 2090.52 921.93 88294.45146 146 3012.45 2111.84 900.60 86182.61147 147 3012.45 2133.38 879.06 84049.23148 148 3012.45 2155.14 857.30 81894.08149 149 3012.45 2177.13 835.32 79716.96150 150 3012.45 2199.33 813.11 77517.62151 151 3012.45 2221.77 790.68 75295.86152 152 3012.45 2244.43 768.02 73051.43153 153 3012.45 2267.32 745.12 70784.11154 154 3012.45 2290.45 722.00 68493.66155 155 3012.45 2313.81 698.64 66179.85156 156 3012.45 2337.41 675.03 63842.44157 157 3012.45 2361.25 651.19 61481.19158 158 3012.45 2385.34 627.11 59095.85159 159 3012.45 2409.67 602.78 56686.18160 160 3012.45 2434.25 578.20 54251.93161 161 3012.45 2459.08 553.37 51792.86162 162 3012.45 2484.16 528.29 49308.70163 163 3012.45 2509.50 502.95 46799.20164 164 3012.45 2535.09 477.35 44264.11165 165 3012.45 2560.95 451.49 41703.16166 166 3012.45 2587.07 425.37 39116.08167 167 3012.45 2613.46 398.98 36502.62168 168 3012.45 2640.12 372.33 33862.50169 169 3012.45 2667.05 345.40 31195.46170 170 3012.45 2694.25 318.19 28501.20171 171 3012.45 2721.73 290.71 25779.47172 172 3012.45 2749.50 262.95 23029.98173 173 3012.45 2777.54 234.91 20252.44174 174 3012.45 2805.87 206.57 17446.56175 175 3012.45 2834.49 177.95 14612.07176 176 3012.45 2863.40 149.04 11748.67177 177 3012.45 2892.61 119.84 8856.06178 178 3012.45 2922.11 90.33 5933.95179 179 3012.45 2951.92 60.53 2982.03180 180 3012.45 2982.03 30.42 0.00

Total 542240.22 247805.00 294435.22



10 10 252761.10 0.00 252761.10 247805.0011 11 252761.10 0.00 252761.10 247805.0012 12 252761.10 0.00 252761.10 247805.0013 13 252761.10 0.00 252761.10 247805.0014 14 252761.10 0.00 252761.10 247805.0015 15 252761.10 0.00 252761.10 247805.0016 16 252761.10 0.00 252761.10 247805.0017 17 252761.10 0.00 252761.10 247805.0018 18 252761.10 0.00 252761.10 247805.0019 19 252761.10 0.00 252761.10 247805.0020 20 252761.10 0.00 252761.10 247805.0021 21 252761.10 0.00 252761.10 247805.0022 22 252761.10 0.00 252761.10 247805.0023 23 252761.10 0.00 252761.10 247805.0024 24 252761.10 0.00 252761.10 247805.0025 25 252761.10 0.00 252761.10 247805.0026 26 252761.10 0.00 252761.10 247805.0027 27 252761.10 0.00 252761.10 247805.0028 28 252761.10 0.00 252761.10 247805.0029 29 252761.10 0.00 252761.10 247805.0030 30 252761.10 0.00 252761.10 247805.0031 31 252761.10 0.00 252761.10 247805.0032 32 252761.10 0.00 252761.10 247805.0033 33 252761.10 0.00 252761.10 247805.0034 34 252761.10 0.00 252761.10 247805.0035 35 252761.10 0.00 252761.10 247805.0036 36 252761.10 0.00 252761.10 247805.0037 37 252761.10 0.00 252761.10 247805.0038 38 252761.10 0.00 252761.10 247805.00

39 39 252761.10 0.00 252761.10 247805.0040 40 252761.10 0.00 252761.10 247805.0041 41 252761.10 0.00 252761.10 247805.0042 42 252761.10 0.00 252761.10 247805.0043 43 252761.10 0.00 252761.10 247805.0044 44 252761.10 0.00 252761.10 247805.0045 45 252761.10 0.00 252761.10 247805.0046 46 252761.10 0.00 252761.10 247805.0047 47 252761.10 0.00 252761.10 247805.0048 48 252761.10 0.00 252761.10 247805.0049 49 252761.10 0.00 252761.10 247805.0050 50 252761.10 0.00 252761.10 247805.0051 51 252761.10 0.00 252761.10 247805.0052 52 252761.10 0.00 252761.10 247805.0053 53 252761.10 0.00 252761.10 247805.0054 54 252761.10 0.00 252761.10 247805.0055 55 252761.10 0.00 252761.10 247805.0056 56 252761.10 0.00 252761.10 247805.0057 57 252761.10 0.00 252761.10 247805.0058 58 252761.10 0.00 252761.10 247805.0059 59 252761.10 0.00 252761.10 247805.0060 60 252761.10 0.00 252761.10 247805.0061 61 252761.10 0.00 252761.10 247805.0062 62 252761.10 0.00 252761.10 247805.0063 63 252761.10 0.00 252761.10 247805.0064 64 252761.10 0.00 252761.10 247805.0065 65 252761.10 0.00 252761.10 247805.0066 66 252761.10 0.00 252761.10 247805.0067 67 252761.10 0.00 252761.10 247805.0068 68 252761.10 0.00 252761.10 247805.0069 69 252761.10 0.00 252761.10 247805.0070 70 252761.10 0.00 252761.10 247805.0071 71 252761.10 0.00 252761.10 247805.0072 72 252761.10 0.00 252761.10 247805.0073 73 252761.10 0.00 252761.10 247805.0074 74 252761.10 0.00 252761.10 247805.0075 75 252761.10 0.00 252761.10 247805.0076 76 252761.10 0.00 252761.10 247805.0077 77 252761.10 0.00 252761.10 247805.0078 78 252761.10 0.00 252761.10 247805.0079 79 252761.10 0.00 252761.10 247805.0080 80 252761.10 0.00 252761.10 247805.0081 81 252761.10 0.00 252761.10 247805.0082 82 252761.10 0.00 252761.10 247805.0083 83 252761.10 0.00 252761.10 247805.00

84 84 252761.10 0.00 252761.10 247805.0085 85 252761.10 0.00 252761.10 247805.0086 86 252761.10 0.00 252761.10 247805.0087 87 252761.10 0.00 252761.10 247805.0088 88 252761.10 0.00 252761.10 247805.0089 89 252761.10 0.00 252761.10 247805.0090 90 252761.10 0.00 252761.10 247805.0091 91 252761.10 0.00 252761.10 247805.0092 92 252761.10 0.00 252761.10 247805.0093 93 252761.10 0.00 252761.10 247805.0094 94 252761.10 0.00 252761.10 247805.0095 95 252761.10 0.00 252761.10 247805.0096 96 252761.10 0.00 252761.10 247805.0097 97 252761.10 0.00 252761.10 247805.0098 98 252761.10 0.00 252761.10 247805.0099 99 252761.10 0.00 252761.10 247805.00

100 100 252761.10 0.00 252761.10 247805.00101 101 252761.10 0.00 252761.10 247805.00102 102 252761.10 0.00 252761.10 247805.00103 103 252761.10 0.00 252761.10 247805.00104 104 252761.10 0.00 252761.10 247805.00105 105 252761.10 0.00 252761.10 247805.00106 106 252761.10 0.00 252761.10 247805.00107 107 252761.10 0.00 252761.10 247805.00108 108 252761.10 0.00 252761.10 247805.00109 109 252761.10 0.00 252761.10 247805.00110 110 252761.10 0.00 252761.10 247805.00111 111 252761.10 0.00 252761.10 247805.00112 112 252761.10 0.00 252761.10 247805.00113 113 252761.10 0.00 252761.10 247805.00114 114 252761.10 0.00 252761.10 247805.00115 115 252761.10 0.00 252761.10 247805.00116 116 252761.10 0.00 252761.10 247805.00117 117 252761.10 0.00 252761.10 247805.00118 118 252761.10 0.00 252761.10 247805.00119 119 252761.10 0.00 252761.10 247805.00120 120 252761.10 0.00 252761.10 247805.00121 121 252761.10 0.00 252761.10 247805.00122 122 252761.10 0.00 252761.10 247805.00123 123 252761.10 0.00 252761.10 247805.00124 124 252761.10 0.00 252761.10 247805.00125 125 252761.10 0.00 252761.10 247805.00126 126 252761.10 0.00 252761.10 247805.00127 127 252761.10 0.00 252761.10 247805.00128 128 252761.10 0.00 252761.10 247805.00

129 129 252761.10 0.00 252761.10 247805.00130 130 252761.10 0.00 252761.10 247805.00131 131 252761.10 0.00 252761.10 247805.00132 132 252761.10 0.00 252761.10 247805.00133 133 252761.10 0.00 252761.10 247805.00134 134 252761.10 0.00 252761.10 247805.00135 135 252761.10 0.00 252761.10 247805.00136 136 252761.10 0.00 252761.10 247805.00137 137 252761.10 0.00 252761.10 247805.00138 138 252761.10 0.00 252761.10 247805.00139 139 252761.10 0.00 252761.10 247805.00140 140 252761.10 0.00 252761.10 247805.00141 141 252761.10 0.00 252761.10 247805.00142 142 252761.10 0.00 252761.10 247805.00143 143 252761.10 0.00 252761.10 247805.00144 144 252761.10 0.00 252761.10 247805.00145 145 252761.10 0.00 252761.10 247805.00146 146 252761.10 0.00 252761.10 247805.00147 147 252761.10 0.00 252761.10 247805.00148 148 252761.10 0.00 252761.10 247805.00149 149 252761.10 0.00 252761.10 247805.00150 150 252761.10 0.00 252761.10 247805.00151 151 252761.10 0.00 252761.10 247805.00152 152 252761.10 0.00 252761.10 247805.00153 153 252761.10 0.00 252761.10 247805.00154 154 252761.10 0.00 252761.10 247805.00155 155 252761.10 0.00 252761.10 247805.00156 156 252761.10 0.00 252761.10 247805.00157 157 252761.10 0.00 252761.10 247805.00158 158 252761.10 0.00 252761.10 247805.00159 159 252761.10 0.00 252761.10 247805.00160 160 252761.10 0.00 252761.10 247805.00161 161 252761.10 0.00 252761.10 247805.00162 162 252761.10 0.00 252761.10 247805.00163 163 252761.10 0.00 252761.10 247805.00164 164 252761.10 0.00 252761.10 247805.00165 165 252761.10 0.00 252761.10 247805.00166 166 252761.10 0.00 252761.10 247805.00167 167 252761.10 0.00 252761.10 247805.00168 168 252761.10 0.00 252761.10 247805.00169 169 252761.10 0.00 252761.10 247805.00170 170 252761.10 0.00 252761.10 247805.00171 171 252761.10 0.00 252761.10 247805.00172 172 252761.10 0.00 252761.10 247805.00173 173 252761.10 0.00 252761.10 247805.00

174 174 252761.10 0.00 252761.10 247805.00175 175 252761.10 0.00 252761.10 247805.00176 176 252761.10 0.00 252761.10 247805.00177 177 252761.10 0.00 252761.10 247805.00178 178 252761.10 0.00 252761.10 247805.00179 179 252761.10 0.00 252761.10 247805.00180 180 252761.10 0.00 252761.10 247805.00

Total ### 247805.00 ###

11291.06 5511.00 13773.6411479.62 5322.44 14003.6611671.33 5130.73 14237.5211866.25 4935.82 14475.2912064.41 4737.65 14717.0312265.89 4536.18 14962.8012470.73 4331.34 15212.6812678.99 4123.07 15466.7312890.73 3911.34 15725.0213106.00 3696.06 15987.6313324.87 3477.19 16254.6313547.40 3254.66 16526.08

148657.29 52967.48 181342.71AMORTIZACION GASTOS FINANCIEROS

amortiz (1)

Documents