Credito TradicionalALIMENTAR SOLAMENTE LOS VALORES DE LAS CELDAS EN AMARILLO, EL RESTO ES AUTOMATICOLA TABLA DE PAGOS SE DEBE TENER EN CUENTA HASTA QUE EL SALDO FINAL DE CERO (0)O LA CUOTA SEA LA FINAL DE ACUERDO AL PLAZO DADO, SI COLOCA 36 MESES SOLO VER HASTA LA CUOTA 36OJO EN ESTA TABLA NO SE TIENE EN CUENTA SEGUROS NI IMPUESTOS (TIMBRE CUANDO APLIQUE)Monto credito61,485,000.00VPN Interes53,519,652.16Tasa de interes1.050.0100.123%AnualPlazo180.000%MensualValor cuota$ 760,000.00CuotaValor inicialTotal cuotaInteresAbono capitalSaldo finalVPN161,485,000.00760,000643,263116,73761,368,263116,736.55261,368,263.45760,000642,042117,95861,250,306117,952.04361,250,305.59760,000640,808119,19261,131,114118,763.89461,131,113.63760,000639,561120,43961,010,675119,862.58561,010,674.68760,000638,301121,69960,888,976120,971.43660,888,975.68760,000637,028122,97260,766,003122,090.54760,766,003.45760,000635,741124,25960,641,745123,220.00860,641,744.67760,000634,441125,55960,516,186124,359.91960,516,185.89760,000633,128126,87260,389,313125,510.361060,389,313.48760,000631,800128,20060,261,114126,671.461160,261,113.73760,000630,459129,54160,131,573127,843.301260,131,572.73760,000629,104130,89660,000,676129,025.981360,000,676.46760,000627,734132,26659,868,411130,219.611459,868,410.74760,000626,350133,65059,734,761131,424.271559,734,761.24760,000624,952135,04859,599,713132,640.081659,599,713.48760,000623,539136,46159,463,253133,867.131759,463,252.84760,000622,112137,88859,325,365135,105.541859,325,364.53760,000620,669139,33159,186,034136,355.401959,186,033.61760,000619,211140,78959,045,245137,616.832059,045,245.00760,000617,738142,26258,902,983138,889.932158,902,983.44760,000616,250143,75058,759,234140,174.802258,759,233.52760,000614,746145,25458,613,980141,471.562358,613,979.67760,000613,226146,77458,467,206142,780.322458,467,206.16760,000611,691148,30958,318,897144,101.182558,318,897.09760,000610,139149,86158,169,036145,434.262658,169,036.39760,000608,571151,42958,017,608146,779.682758,017,607.83760,000606,987153,01357,864,595148,137.542857,864,595.00760,000605,386154,61457,709,981149,507.962957,709,981.34760,000603,769156,23157,553,750150,891.063057,553,750.09760,000602,134157,86657,395,884152,286.963157,395,884.33760,000600,483159,51757,236,367153,695.773257,236,366.96760,000598,814161,18657,075,181155,117.613357,075,180.70760,000597,127162,87356,912,308156,552.613456,912,308.10760,000595,423164,57756,747,731158,000.883556,747,731.49760,000593,702166,29856,581,433159,462.553656,581,433.07760,000591,962168,03856,413,395160,937.743756,413,394.81760,000590,204169,79656,243,599162,426.583856,243,598.52760,000588,427171,57356,072,026163,929.193956,072,025.80760,000586,632173,36855,898,658165,445.704055,898,658.06760,000584,818175,18255,723,477166,976.244155,723,476.53760,000582,986177,01455,546,462168,520.944255,546,462.23760,000581,134178,86655,367,596170,079.934355,367,595.99760,000579,262180,73855,186,858171,653.344455,186,858.42760,000577,372182,62855,004,230173,241.314555,004,229.96760,000575,461184,53954,819,691174,843.974654,819,690.81760,000573,530186,47054,633,221176,461.464754,633,221.00760,000571,579188,42154,444,800178,093.904854,444,800.31760,000569,608190,39254,254,408179,741.454954,254,408.35760,000567,616192,38454,062,024181,404.255054,062,024.48760,000565,603194,39753,867,628183,082.425153,867,627.87760,000563,570196,43053,671,197184,776.125253,671,197.45760,000561,515198,48553,472,712186,485.495353,472,711.96760,000559,438200,56253,272,150188,210.675453,272,149.89760,000557,340202,66053,069,490189,951.815553,069,489.52760,000555,219204,78152,864,709191,709.055652,864,708.89760,000553,077206,92352,657,786193,482.565752,657,785.82760,000550,912209,08852,448,698195,272.475852,448,697.89760,000548,725211,27552,237,422197,078.945952,237,422.46760,000546,514213,48652,023,937198,902.126052,023,936.65760,000544,281215,71951,808,217200,742.176151,808,217.31760,000542,024217,97651,590,241202,599.246251,590,241.10760,000539,743220,25751,369,984204,473.496351,369,984.40760,000537,439222,56151,147,423206,365.076451,147,423.34760,000535,110224,89050,922,534208,274.166550,922,533.82760,000532,758227,24250,695,291210,200.916650,695,291.48760,000530,380229,62050,465,672212,145.486750,465,671.70760,000527,978232,02250,233,650214,108.046850,233,649.62760,000525,550234,45049,999,200216,088.766949,999,200.09760,000523,098236,90249,762,298218,087.807049,762,297.72760,000520,619239,38149,522,917220,105.347149,522,916.85760,000518,115241,88549,281,032222,141.547249,281,031.55760,000515,584244,41649,036,616224,196.577349,036,615.62760,000513,027246,97348,789,643226,270.627448,789,642.58760,000510,443249,55748,540,086228,363.857548,540,085.67760,000507,832252,16848,287,918230,476.457648,287,917.88760,000505,194254,80648,033,112232,608.597748,033,111.87760,000502,528257,47247,775,640234,760.467847,775,640.05760,000499,834260,16647,515,475236,932.237947,515,474.53760,000497,113262,88747,252,587239,124.108047,252,587.13760,000494,362265,63846,986,949241,336.248146,986,949.36760,000491,583268,41746,718,532243,568.848246,718,532.47760,000488,775271,22546,447,307245,822.108346,447,307.36760,000485,937274,06346,173,245248,096.218446,173,244.67760,000483,070276,93045,896,315250,391.358545,896,314.69760,000480,173279,82745,616,487252,707.738645,616,487.45760,000477,245282,75545,333,733255,045.538745,333,732.61760,000474,287285,71345,048,020257,404.968845,048,019.56760,000471,298288,70244,759,317259,786.228944,759,317.35760,000468,277291,72344,467,595262,189.519044,467,594.70760,000465,225294,77544,172,820264,615.039144,172,820.01760,000462,141297,85943,874,961267,062.999243,874,961.36760,000459,025300,97543,573,986269,533.599343,573,986.47760,000455,876304,12443,269,863272,027.059443,269,862.75760,000452,694307,30642,962,557274,543.589542,962,557.24760,000449,479310,52142,652,037277,083.399642,652,036.67760,000446,231313,76942,338,267279,646.699742,338,267.40760,000442,948317,05242,021,215282,233.719842,021,215.44760,000439,631320,36941,700,846284,844.669941,700,846.44760,000436,279323,72141,377,126287,479.7610041,377,125.70760,000432,892327,10841,050,018290,139.2410141,050,018.15760,000429,470330,53040,719,488292,823.3210240,719,488.37760,000426,012333,98840,385,501295,532.2410340,385,500.54760,000422,518337,48240,048,018298,266.2110440,048,018.50760,000418,987341,01339,707,006301,025.4810539,707,005.67760,000415,419344,58139,362,425303,810.2710639,362,425.13760,000411,814348,18639,014,240306,620.8210739,014,239.55760,000408,172351,82838,662,411309,457.3810838,662,411.20760,000404,491355,50938,306,902312,320.1810938,306,901.99760,000400,771359,22937,947,673315,209.4511037,947,673.40760,000397,013362,98737,584,687318,125.4611137,584,686.51760,000393,216366,78437,217,902321,068.4511237,217,902.01760,000389,378370,62236,847,280324,038.6611336,847,280.17760,000385,501374,49936,472,781327,036.3511436,472,780.84760,000381,583378,41736,094,363330,061.7711536,094,363.45760,000377,624382,37635,711,987333,115.1711635,711,987.01760,000373,623386,37735,325,610336,196.8311735,325,610.11760,000369,581390,41934,935,191339,306.9911834,935,190.88760,000365,496394,50434,540,687342,445.9311934,540,687.04760,000361,369398,63134,142,056345,613.9012034,142,055.85760,000357,198402,80233,739,254348,811.1812133,739,254.14760,000352,984407,01633,332,238352,038.0412233,332,238.27760,000348,726411,27432,920,964355,294.7512332,920,964.14760,000344,423415,57732,505,387358,581.5912432,505,387.22760,000340,075419,92532,085,462361,898.8312532,085,462.48760,000335,682424,31831,661,144365,246.7712631,661,144.44760,000331,243428,75731,232,387368,625.6712731,232,387.14760,000326,757433,24330,799,144372,035.8312830,799,144.12760,000322,224437,77630,361,368375,477.5412930,361,368.46760,000317,644442,35629,919,013378,951.0913029,919,012.74760,000313,016446,98429,472,029382,456.7813129,472,029.05760,000308,340451,66029,020,369385,994.8913229,020,368.95760,000303,615456,38528,563,984389,565.7413328,563,983.53760,000298,840461,16028,102,823393,169.6213428,102,823.36760,000294,015465,98527,636,838396,806.8413527,636,838.47760,000289,140470,86027,165,978400,477.7113627,165,978.39760,000284,214475,78626,690,192404,182.5313726,690,192.12760,000279,236480,76426,209,428407,921.6313826,209,428.11760,000274,206485,79425,723,634411,695.3213925,723,634.29760,000269,124490,87625,232,758415,503.9214025,232,758.04760,000263,988496,01224,736,746419,347.7614124,736,746.19760,000258,799501,20124,235,545423,227.1514224,235,545.00760,000253,555506,44523,729,100427,142.4414323,729,100.18760,000248,257511,74323,217,357431,093.9414423,217,356.87760,000242,903517,09722,700,260435,082.0014522,700,259.65760,000237,493522,50722,177,752439,106.9514622,177,752.49760,000232,026527,97421,649,779443,169.1314721,649,778.80760,000226,503533,49721,116,281447,268.9014821,116,281.38760,000220,921539,07920,577,202451,406.5914920,577,202.45760,000215,281544,71920,032,484455,582.5615020,032,483.61760,000209,582550,41819,482,066459,797.1715119,482,065.86760,000203,824556,17618,925,890464,050.7615218,925,889.57760,000198,005561,99518,363,895468,343.7015318,363,894.50760,000192,125567,87517,796,020472,676.3615417,796,019.77760,000186,184573,81617,222,204477,049.1015517,222,203.87760,000180,181579,81916,642,385481,462.2915616,642,384.63760,000174,115585,88516,056,499485,916.3015716,056,499.26760,000167,985592,01515,464,484490,411.5215815,464,484.28760,000161,791598,20914,866,276494,948.3315914,866,275.57760,000155,533604,46714,261,808499,527.1116014,261,808.33760,000149,209610,79113,651,017504,148.2416113,651,017.08760,000142,819617,18113,033,836508,812.1316213,033,835.66760,000136,362623,63812,410,197513,519.1616312,410,197.22760,000129,837630,16311,780,034518,269.7316411,780,034.19760,000123,244636,75611,143,278523,064.2516511,143,278.32760,000116,582643,41810,499,861527,903.1316610,499,860.64760,000109,851650,1499,849,711532,786.771679,849,711.44760,000103,049656,9519,192,760537,715.591689,192,760.30760,00096,176663,8248,528,936542,690.011698,528,936.07760,00089,231670,7697,858,167547,710.451707,858,166.82760,00082,213677,7877,180,380552,777.331717,180,379.90760,00075,122684,8786,495,502557,891.081726,495,501.90760,00067,957692,0435,803,459563,052.141735,803,458.62760,00060,716699,2845,104,175568,260.951745,104,175.10760,00053,400706,6004,397,576573,517.941754,397,575.60760,00046,008713,9923,683,584578,823.561763,683,583.56760,00038,538721,4622,962,122584,178.271772,962,121.66760,00030,990729,0102,233,112589,582.521782,233,111.73760,00023,363736,6371,496,475595,036.761791,496,474.81760,00015,656744,344752,131600,541.45180752,131.11760,0007,869752,131-0606,097.07

Credito UVRALIMENTAR SOLAMENTE LOS VALORES DE LAS CELDAS EN AMARILLO, EL RESTO ES AUTOMATICOLA TABLA DE PAGOS SE DEBE TENER EN CUENTA HASTA QUE EL SALDO FINAL DE CERO (0)O LA CUOTA SEA LA FINAL DE ACUERDO AL PLAZO DADO, SI COLOCA 36 MESES SOLO VER HASTA LA CUOTA 36OJO EN ESTA TABLA NO SE TIENE EN CUENTA SEGUROS NI IMPUESTOS (TIMBRE CUANDO APLIQUE)VPN Inters64,690,624.49Monto credito61,485,000.00Tasa de interes0.720.0073%AnualPlazo180.000.2%MensualValor cuota$ 610,841.50CuotaUVRVariacin UVRValor inicialTotal cuotaInteresAbono capitalSegurosSaldo finalVPN0204.186261,485,000.0061,485,0001204.60812857640.2%61,612,052.07535,000444,05890,94255,00061,521,110444,057.982204.87699943870.1%61,601,953.53535,000443,98591,01555,00061,510,939441,803.303205.50903813830.3%61,700,697.92535,000444,69790,30355,00061,610,395441,422.814206.14107683790.3%61,799,876.26535,000445,41289,58860,00061,710,288441,044.635206.77311553750.3%61,899,494.73540,000446,13093,87055,00061,805,624440,668.766207.40515423710.3%61,994,544.26540,000446,81593,18555,00061,901,359440,259.637208.03719293670.3%62,089,994.87540,000447,50392,49760,00061,997,498439,852.698208.66923163630.3%62,185,852.40545,000448,19496,80655,00062,089,046439,447.959209.30127033590.3%62,277,107.59545,000448,85196,14955,00062,180,959439,010.1110209.93330903560.3%62,368,730.15545,000449,51295,48855,00062,273,242438,574.3411210.56534773520.3%62,460,725.57545,000450,17594,82560,00062,365,900438,140.6812211.19738643480.3%62,553,099.40550,000450,84099,16055,00062,453,940437,709.1413211.82942513440.3%62,640,842.25550,000451,47398,52755,00062,542,315437,244.7514212.4614638340.3%62,728,923.52550,000452,10897,89260,00062,631,031436,782.3515213.09350253360.3%62,817,348.40555,000452,745102,25555,00062,715,093436,321.9616213.72554123320.3%62,901,107.30555,000453,349101,65155,00062,799,456435,828.8717214.35757993280.3%62,985,169.27555,000453,954101,04655,00062,884,124435,337.6618214.98961863240.3%63,069,539.16555,000454,563100,43760,00062,969,102434,848.3519215.6216573320.3%63,154,221.87560,000455,173104,82755,00063,049,395434,360.9620216.25369603160.3%63,234,207.64560,000455,749104,25155,00063,129,957433,841.1221216.88573473120.3%63,314,465.19560,000456,328103,67260,00063,210,793433,323.0622217.51777343090.3%63,394,999.08565,000456,908108,09255,00063,286,907432,806.8223218.14981213050.3%63,470,799.32565,000457,455107,54555,00063,363,254432,258.2524218.78185083010.3%63,546,834.28565,000458,003106,99755,00063,439,837431,711.3625219.41388952970.3%63,623,108.15570,000458,552111,44855,00063,511,660431,166.1626220.04592822930.3%63,694,610.72570,000459,068110,93255,00063,583,678430,588.7827220.67796692890.3%63,766,310.00570,000459,584110,41655,00063,655,894430,012.9528221.31000562850.3%63,838,209.80570,000460,103109,89760,00063,728,312429,438.7029221.94204432810.3%63,910,313.95575,000460,622114,37855,00063,795,936428,866.0430222.57408302770.3%63,977,612.05575,000461,107113,89355,00063,863,719428,261.4431223.20612172730.3%64,045,071.78575,000461,594113,40660,00063,931,665427,658.2932223.83816042690.3%64,112,696.58580,000462,081117,91955,00063,994,778427,056.6133224.47019912650.3%64,175,475.82580,000462,533117,46755,00064,058,009426,423.1134225.10223782610.3%64,238,376.78580,000462,987117,01355,00064,121,364425,790.9535225.73427652580.3%64,301,402.53585,000463,441121,55955,00064,179,844425,160.1436226.36631522540.3%64,359,542.18585,000463,860121,14055,00064,238,402424,497.6437226.9983539250.3%64,417,762.62585,000464,280120,72055,00064,297,042423,836.3538227.63039262460.3%64,476,066.56585,000464,700120,30060,00064,355,766423,176.2939228.26243132420.3%64,534,456.68590,000465,121124,87955,00064,409,577422,517.4840228.89447002380.3%64,587,921.86590,000465,506124,49455,00064,463,428421,827.1941229.52650872340.3%64,641,428.61590,000465,892124,10860,00064,517,320421,138.0042230.1585474230.3%64,694,979.26595,000466,278128,72255,00064,566,257420,449.9443230.79058612260.3%64,743,562.38595,000466,628128,37255,00064,615,190419,730.5144231.42262482220.3%64,792,144.09595,000466,978128,02255,00064,664,122419,012.0745232.05466352180.3%64,840,726.31600,000467,328132,67255,00064,708,054418,294.6246232.68670222140.3%64,884,297.32600,000467,642132,35855,00064,751,939417,545.9247233.31874092110.3%64,927,822.85600,000467,956132,04455,00064,795,779416,798.0948233.95077962070.3%64,971,304.38605,000468,269136,73155,00064,834,574416,051.1249234.58281832030.3%65,009,729.90605,000468,546136,45455,00064,873,276415,273.0050235.21485701990.3%65,048,064.72605,000468,822136,17855,00064,911,887414,495.6251235.84689571950.3%65,086,309.92610,000469,098140,90255,00064,945,408413,718.9852236.47893441910.3%65,119,453.16610,000469,337140,66355,00064,978,790412,911.3153237.11097311870.3%65,152,459.32610,000469,575140,42555,00065,012,034412,104.2354237.74301181830.3%65,185,329.06610,000469,812140,18855,00065,045,141411,297.7755238.37505051790.3%65,218,063.01615,000470,048144,95255,00065,073,111410,491.9356239.00708921750.3%65,245,648.55615,000470,246144,75455,00065,100,895409,655.2357239.63912791710.3%65,273,050.11615,000470,444144,55655,00065,128,494408,819.0258240.27116661670.3%65,300,267.91620,000470,640149,36055,00065,150,908407,983.3059240.90320531630.3%65,322,288.98620,000470,799149,20155,00065,173,088407,116.8260241.5352440160.3%65,344,077.32620,000470,956149,04455,00065,195,033406,250.6961242.16728271560.3%65,365,632.68625,000471,111153,88955,00065,211,744405,384.9162242.79932141520.3%65,381,941.75625,000471,229153,77155,00065,228,171404,488.4863243.43136011480.3%65,397,968.09625,000471,344153,65655,00065,244,312403,592.2664244.06339881440.3%65,413,710.98630,000471,458158,54255,00065,255,169402,696.2665244.6954375140.3%65,424,156.77630,000471,533158,46755,00065,265,690401,769.6966245.32747621360.3%65,434,268.54630,000471,606158,39455,00065,275,874400,843.2067245.95951491320.3%65,444,045.11635,000471,676163,32455,00065,280,721399,916.7968246.59155361280.3%65,448,472.45635,000471,708163,29255,00065,285,181398,959.9069247.22359231240.3%65,452,513.17635,000471,737163,26355,00065,289,251398,002.9570247.8556310120.3%65,456,165.62640,000471,764168,23650,00065,287,929397,045.9471248.48766971160.3%65,454,415.39640,000471,751168,24955,00065,286,167396,058.5372249.11970841130.3%65,452,224.60640,000471,735168,26555,00065,283,960395,070.9273249.75174711090.3%65,449,591.12645,000471,716173,28450,00065,276,307394,083.1174250.38378581050.3%65,441,500.13645,000471,658173,34255,00065,268,158393,064.9975251.01582451010.3%65,432,913.26645,000471,596173,40455,00065,259,509392,046.5276251.64786320970.3%65,423,827.89650,000471,531178,46950,00065,245,359391,027.7177252.27990190930.3%65,409,228.79650,000471,425178,57555,00065,230,654389,978.6678252.91194060890.3%65,394,077.09650,000471,316178,68455,00065,215,393388,929.1279253.54397930850.2%65,378,369.65655,000471,203183,79750,00065,194,573387,879.0880254.17601800810.2%65,357,090.83655,000471,050183,95055,00065,173,141386,798.8981254.80805670770.2%65,335,201.22655,000470,892184,10855,00065,151,093385,718.0682255.44009540730.2%65,312,697.19660,000470,730189,27050,00065,123,427384,636.5883256.07213410690.2%65,284,562.64660,000470,527189,47355,00065,095,090383,525.0284256.70417280660.2%65,255,757.66660,000470,319189,68155,00065,066,077382,412.6785257.33621150620.2%65,226,278.06665,000470,107194,89350,00065,031,385381,299.5286257.96825020580.2%65,191,107.31665,000469,853195,14755,00064,995,961380,156.3587258.60028890540.2%65,155,204.96670,000469,595200,40550,00064,954,800379,012.2488259.2323276050.2%65,113,554.04670,000469,294200,70650,00064,912,848377,838.1189259.86436630460.2%65,071,113.58670,000468,989201,01155,00064,870,102376,662.8890260.49640500420.2%65,027,878.35675,000468,677206,32350,00064,821,555375,486.5791261.12844370380.2%64,978,830.90675,000468,323206,67750,00064,772,154374,280.2892261.76048240340.2%64,928,929.72675,000467,964207,03655,00064,721,894373,072.7593262.3925211030.2%64,878,168.97680,000467,598212,40250,00064,665,767371,863.9794263.02455980260.2%64,821,530.75680,000467,190212,81050,00064,608,720370,625.2795263.65659850220.2%64,763,972.95680,000466,775213,22555,00064,550,748369,385.1796264.28863720180.2%64,705,489.16685,000466,353218,64750,00064,486,843368,143.6797264.92067590150.2%64,641,060.98685,000465,889219,11150,00064,421,950366,872.2998265.55271460110.2%64,575,645.69685,000465,418219,58255,00064,356,063365,599.3699266.18475330070.2%64,509,236.31690,000464,939225,06150,00064,284,175364,324.86100266.81679200030.2%64,436,813.91690,000464,417225,58350,00064,211,231363,020.53101267.44883069990.2%64,363,335.16695,000463,887231,11350,00064,132,223361,714.49102268.08086939950.2%64,283,780.67695,000463,314231,68650,00064,052,095360,378.61103268.71290809910.2%64,203,106.56695,000462,733232,26750,00063,970,839359,040.85104269.34494679870.2%64,121,304.70700,000462,143237,85750,00063,883,448357,701.21105269.97698549830.2%64,033,355.11700,000461,509238,49150,00063,794,864356,331.77106270.60902419790.2%63,944,213.32700,000460,867239,13350,00063,705,080354,960.29107271.24106289750.2%63,853,870.52705,000460,215244,78550,00063,609,086353,586.75108271.87310159710.2%63,757,306.21705,000459,520245,48050,00063,511,826352,183.45109272.50514029680.2%63,659,475.25705,000458,814246,18650,00063,413,290350,777.94110273.13717899640.2%63,560,368.19710,000458,100251,90050,00063,308,468349,370.19111273.7692176960.2%63,454,963.94710,000457,340252,66050,00063,202,304347,932.72112274.40125639560.2%63,348,216.70715,000456,571258,42945,00063,089,788346,492.87113275.03329509520.2%63,235,104.85715,000455,756259,24450,00062,975,861345,023.27114275.66533379480.2%63,120,582.02715,000454,930260,07050,00062,860,512343,551.12115276.29737249440.2%63,004,637.50720,000454,095265,90545,00062,738,732342,076.40116276.9294111940.2%62,882,249.06720,000453,213266,78750,00062,615,462340,571.97117277.56144989360.2%62,758,369.64720,000452,320267,68050,00062,490,690339,064.81118278.19348859320.2%62,632,987.84725,000451,416273,58445,00062,359,404337,554.91119278.82552729280.2%62,501,080.81725,000450,465274,53550,00062,226,546336,015.30120279.45756599240.2%62,367,600.77730,000449,503280,49745,00062,087,104334,472.79121280.0896046920.2%62,227,524.31730,000448,494281,50645,00061,946,018332,900.55122280.72164339170.2%62,085,803.04730,000447,472282,52850,00061,803,275331,325.24123281.35368209130.2%61,942,424.23735,000446,439288,56145,00061,653,863329,746.85124281.98572079090.2%61,792,363.82735,000445,358289,64245,00061,502,721328,138.73125282.61775949050.2%61,640,572.67735,000444,264290,73650,00061,349,836326,527.36126283.24979819010.2%61,487,037.32740,000443,157296,84345,00061,190,194324,912.72127283.88183688970.2%61,326,733.02740,000442,002297,99845,00061,028,735323,268.36128284.51387558930.2%61,164,609.88745,000440,833304,16745,00060,860,443321,620.57129285.14591428890.2%60,995,642.58745,000439,615305,38545,00060,690,258319,943.03130285.77795298850.2%60,824,780.57745,000438,384306,61645,00060,518,164318,261.88131286.40999168810.2%60,652,008.98750,000437,139312,86145,00060,339,148316,577.10132287.04203038770.2%60,472,301.76750,000435,843314,15745,00060,158,145314,862.57133287.67406908730.2%60,290,607.59755,000434,534320,46645,00059,970,141313,144.24134288.3061077870.2%60,101,899.81755,000433,174321,82645,00059,780,074311,396.12135288.93814648660.2%59,911,126.42755,000431,799323,20145,00059,587,925309,644.03136289.57018518620.2%59,718,271.08760,000430,409329,59145,00059,388,680307,887.94137290.20222388580.2%59,518,306.38760,000428,968331,03245,00059,187,274306,102.06138290.83426258540.2%59,316,179.51765,000427,511337,48940,00058,978,690304,312.01139291.4663012850.2%59,106,862.41765,000426,002338,99845,00058,767,865302,492.11140292.09833998460.2%58,895,301.59765,000424,477340,52345,00058,554,779300,667.88141292.73037868420.2%58,681,479.16770,000422,936347,06440,00058,334,416298,839.27142293.36241738380.2%58,460,366.29770,000421,343348,65745,00058,111,709296,980.80143293.99445608340.2%58,236,908.63775,000419,732355,26840,00057,881,641295,117.79144294.6264947830.2%58,006,076.66775,000418,069356,93140,00057,649,145293,224.87145295.25853348260.2%57,772,815.32775,000416,387358,61345,00057,414,203291,327.22146295.89057218230.2%57,537,105.13780,000414,689365,31140,00057,171,794289,424.82147296.52261088190.2%57,293,915.78780,000412,936367,06440,00056,926,852287,492.49148297.15464958150.2%57,048,191.28785,000411,165373,83540,00056,674,356285,555.23149297.78668828110.2%56,794,900.63785,000409,339375,66140,00056,419,240283,587.97150298.41872698070.2%56,538,987.11785,000407,495377,50545,00056,161,482281,615.61151299.05076568030.2%56,280,429.60790,000405,631384,36940,00055,896,061279,638.09152299.68280437990.2%56,014,196.23790,000403,712386,28840,00055,627,909277,630.56153300.31484307950.2%55,745,229.33795,000401,774393,22640,00055,352,003275,617.69154300.94688177910.2%55,468,496.33795,000399,779395,22140,00055,073,276273,574.75155301.57892047870.2%55,188,938.79800,000397,765402,23535,00054,786,703271,526.30156302.21095917830.2%54,901,523.40800,000395,693404,30740,00054,497,216269,447.70157302.84299787790.2%54,611,190.95800,000393,601406,39940,00054,204,791267,363.40158303.47503657750.2%54,317,917.82805,000391,487413,51335,00053,904,405265,273.37159304.10707527720.2%54,016,669.76805,000389,316415,68440,00053,600,985263,153.16160304.73911397680.2%53,712,386.58810,000387,123422,87735,00053,289,509261,027.02161305.37115267640.2%53,400,033.27810,000384,871425,12940,00052,974,905258,870.62162306.0031913760.2%53,084,548.82810,000382,598427,40240,00052,657,146256,708.12163306.63523007560.2%52,765,907.79815,000380,301434,69935,00052,331,209254,539.46164307.26726877520.2%52,439,074.20815,000377,945437,05540,00052,002,020252,340.49165307.89930747480.2%52,108,986.01820,000375,566444,43435,00051,664,552250,135.19166308.53134617440.2%51,770,606.46820,000373,127446,87335,00051,323,734247,899.50167309.1633848740.2%51,428,872.67825,000370,665454,33535,00050,974,537245,657.28168309.79542357360.2%51,078,747.06825,000368,141456,85935,00050,621,888243,384.60169310.42746227320.2%50,725,165.92825,000365,593459,40735,00050,265,759241,105.19170311.05950097280.2%50,368,101.03830,000363,019466,98135,00049,901,120238,819.01171311.69153967250.2%50,002,513.81830,000360,384469,61635,00049,532,898236,502.31172312.32357837210.2%49,633,339.41835,000357,724477,27630,00049,156,063234,178.64173312.95561707170.2%49,255,538.40835,000355,001479,99935,00048,775,539231,824.37174313.58765577130.2%48,874,045.06840,000352,251487,74930,00048,386,296229,462.93175314.21969447090.2%48,483,819.11840,000349,439490,56135,00047,993,258227,070.81176314.85173317050.2%48,089,793.94845,000346,599498,40130,00047,591,393224,671.31177315.48377187010.2%47,686,928.40845,000343,695501,30530,00047,185,624222,241.05178316.11581056970.2%47,280,154.97845,000340,763504,23735,00046,775,918219,803.23179316.74784926930.2%46,869,441.62850,000337,803512,19730,00046,357,245217,357.78180317.379887968946,357,244.84- 0334,112-334,112- 046,691,356214,453.56

ORIGINAL (Reportado x el banco)BAJAPeriodoValor UVRLeasing con Tasa Especial*Saldo PesosInteresesAmortizacinCuota PesosCuota con Seguros0203.161,485,0001203.661,435,969324,366210,634535,000590,00055,00061,225,3352204.261,386,550324,107210,893535,000590,00055,00061,175,6573204.761,336,741323,846211,154535,000590,00055,00061,125,5874205.361,286,538323,583211,417535,000595,00060,00061,075,1215205.861,230,938323,319216,681540,000595,00055,00061,014,2576206.361,174,899323,025216,975540,000595,00055,00060,957,9247206.961,118,417322,730217,270540,000600,00060,00060,901,1478207.461,056,488322,432222,568545,000600,00055,00060,833,920920860,994,070322,105222,895545,000600,00055,00060,771,17510208.560,931,159321,776223,224545,000600,00055,00060,707,93511209.160,867,750321,444223,556545,000605,00060,00060,644,19412209.660,798,841321,109228,891550,000605,00055,00060,569,95013210.260,729,386320,746229,254550,000605,00055,00060,500,13214210.760,659,383320,379229,621550,000610,00060,00060,429,76215211.360,583,826320,010234,990555,000610,00055,00060,348,83616211.860,507,672319,611235,389555,000610,00055,00060,272,28317212.460,430,917319,210235,790555,000610,00055,00060,195,12718212.960,353,554318,805236,195555,000615,00060,00060,117,35919213.560,270,580318,397241,603560,000615,00055,00060,028,97720214.160,186,950317,959242,041560,000615,00055,00059,944,90921214.660,102,660317,518242,482560,000620,00060,00059,860,17822215.260,012,703317,073247,927565,000620,00055,00059,764,77623215.759,922,035316,598248,402565,000620,00055,00059,673,63324216.359,830,650316,120248,880565,000620,00055,00059,581,77025216.959,733,543315,638254,362570,000625,00055,00059,479,18126217.559,635,669315,126254,874570,000625,00055,00059,380,7952721859,537,021314,609255,391570,000625,00055,00059,281,63028218.659,437,593314,089255,911570,000630,00060,00059,181,68229219.259,332,380313,564261,436575,000630,00055,00059,070,94430219.759,226,335313,009261,991575,000630,00055,00058,964,34431220.359,119,451312,450262,550575,000635,00060,00058,856,90132220.959,006,723311,886268,114580,000635,00055,00058,738,60933221.558,893,104311,291268,709580,000635,00055,00058,624,39534222.158,778,587310,692269,308580,000635,00055,00058,509,27935222.758,658,165310,088274,912585,000640,00055,00058,383,25336223.258,536,791309,453275,547585,000640,00055,00058,261,24437223.858,414,457308,812276,188585,000640,00055,00058,138,26938224.458,291,157308,167276,833585,000645,00060,00058,014,3243922558,161,882307,516282,484590,000645,00055,00057,879,39840225.658,031,586306,834283,166590,000645,00055,00057,748,42041226.257,900,259306,147283,853590,000650,00060,00057,616,40642226.857,762,895305,454289,546595,000650,00055,00057,473,34943227.457,624,445304,730290,270595,000650,00055,00057,334,1754422857,484,900303,999291,001595,000650,00055,00057,193,89945228.657,339,253303,263296,737600,000655,00055,00057,042,51646229.257,192,455302,495297,505600,000655,00055,00056,894,95047229.857,044,496301,720298,280600,000655,00055,00056,746,21648230.456,890,367300,940304,060605,000660,00055,00056,586,3074923156,735,021300,126304,874605,000660,00055,00056,430,14750231.656,578,447299,307305,693605,000660,00055,00056,272,75451232.256,415,635298,481311,519610,000665,00055,00056,104,11652232.856,251,536297,622312,378610,000665,00055,00055,939,15853233.456,086,140296,756313,244610,000665,00055,00055,772,8965423455,919,438295,884314,116610,000665,00055,00055,605,32255234.755,746,417295,004319,996615,000670,00055,00055,426,42156235.355,572,029294,092320,908615,000670,00055,00055,251,12157235.955,396,262293,172321,828615,000670,00055,00055,074,43458236.555,214,107292,244327,756620,000675,00055,00054,886,35159237.155,030,511291,283328,717620,000675,00055,00054,701,79460237.854,845,465290,315329,685620,000675,00055,00054,515,78061238.454,653,956289,339335,661625,000680,00055,00054,318,2956223954,460,933288,328336,672625,000680,00055,00054,124,26163239.654,266,385287,310337,690625,000680,00055,00053,928,69564240.354,065,299286,284343,716630,000685,00055,00053,721,58365240.953,862,623285,223344,777630,000685,00055,00053,517,84666241.553,658,346284,154345,846630,000685,00055,00053,312,50067242.253,447,454283,076351,924635,000690,00055,00053,095,53068242.853,234,895281,963353,037635,000690,00055,00052,881,85869243.453,020,656280,842354,158635,000690,00055,00052,666,49870244.152,799,724279,712360,288640,000690,00050,00052,439,43671244.752,577,046278,546361,454640,000695,00055,00052,215,59272245.452,352,608277,371362,629640,000695,00055,00051,989,9797324652,121,395276,187368,813645,000695,00050,00051,752,58274246.751,888,356274,968370,032645,000700,00055,00051,518,32475247.351,653,474273,738371,262645,000700,00055,00051,282,2127624851,411,736272,499377,501650,000700,00050,00051,034,23577248.651,168,087271,224378,776650,000705,00055,00050,789,31178249.350,922,512269,938380,062650,000705,00055,00050,542,45079249.950,669,997268,643386,357655,000705,00050,00050,283,64080250.650,415,486267,311387,689655,000710,00055,00050,027,79781251.250,158,963265,968389,032655,000710,00055,00049,769,93182251.949,895,412264,615395,385660,000710,00050,00049,500,02783252.549,629,778263,224396,776660,000715,00055,00049,233,00284253.249,362,045261,823398,177660,000715,00055,00048,963,86885253.949,087,196260,411404,589665,000715,00050,00048,682,60786254.548,810,174258,961406,039665,000720,00055,00048,404,13587255.248,525,963257,499412,501670,000720,00050,00048,113,46288255.948,239,506256,000414,000670,000720,00050,00047,825,50689256.647,950,784254,489415,511670,000725,00055,00047,535,27390257.247,654,780252,966422,034675,000725,00050,00047,232,74691257.947,356,437251,404423,596675,000725,00050,00046,932,84192258.647,055,736249,830425,170675,000730,00055,00046,630,56693259.346,747,658248,244431,756680,000730,00050,00046,315,90294259.946,437,145246,618433,382680,000730,00050,00046,003,76395260.646,124,177244,980435,020680,000735,00055,00045,689,15796261.345,803,736243,329441,671685,000735,00050,00045,362,0659726245,480,763241,639443,361685,000735,00050,00045,037,40298262.745,155,236239,935445,065685,000740,00055,00044,710,17199263.444,822,137238,218451,782690,000740,00050,00044,370,355100264.144,486,405236,460453,540690,000740,00050,00044,032,865101264.844,143,019234,689460,311695,000745,00050,00043,682,708102265.543,796,920232,878462,122695,000745,00050,00043,334,798103266.243,448,084231,052463,948695,000745,00050,00042,984,136104266.943,091,492229,211470,789700,000750,00050,00042,620,703105267.642,732,081227,330472,670700,000750,00050,00042,259,411106268.342,369,830225,434474,566700,000750,00050,00041,895,26410726941,999,715223,523481,477705,000755,00050,00041,518,238108269.741,626,675221,570483,430705,000755,00050,00041,143,245109270.441,250,686219,603485,397705,000755,00050,00040,765,289110271.140,866,726217,619492,381710,000760,00050,00040,374,345111271.840,479,731215,593494,407710,000760,00050,00039,985,324112272.540,084,677213,552501,448715,000760,00045,00039,583,229113273.239,686,501211,468503,532715,000765,00050,00039,182,96911427439,285,177209,367505,633715,000765,00050,00038,779,544115274.738,875,682207,250512,750720,000765,00045,00038,362,932116275.438,462,950205,090514,910720,000770,00050,00037,948,040117276.138,046,956202,912517,088720,000770,00050,00037,529,868118276.837,622,673200,718524,282725,000770,00045,00037,098,391119277.637,195,038198,479526,521725,000775,00050,00036,668,517120278.336,759,022196,223533,777730,000775,00045,00036,225,24512127936,319,560193,923536,077730,000775,00045,00035,783,483122279.835,876,625191,605538,395730,000780,00050,00035,338,230123280.535,425,189189,268545,732735,000780,00045,00034,879,457124281.234,970,185186,886548,114735,000780,00045,00034,422,07112528234,511,584184,486550,514735,000785,00050,00033,961,070126282.734,044,359182,067557,933740,000785,00045,00033,486,426127283.533,573,441179,602560,398740,000785,00045,00033,013,043128284.233,093,801177,117567,883745,000790,00045,00032,525,91812928532,610,369174,587570,413745,000790,00045,00032,039,956130285.732,123,117172,037572,963745,000790,00045,00031,550,154131286.531,627,014169,466580,534750,000795,00045,00031,046,480132287.231,126,989166,849583,151750,000795,00045,00030,543,83813328830,618,013164,211590,789755,000800,00045,00030,027,224134288.730,105,013161,526593,474755,000800,00045,00029,511,539135289.529,587,959158,820596,180755,000800,00045,00028,991,779136290.229,061,818156,092603,908760,000805,00045,00028,457,91013729128,531,519153,316606,684760,000805,00045,00027,924,835138291.827,992,028150,519614,481765,000805,00040,00027,377,547139292.527,448,273147,673617,327765,000810,00045,00026,830,946140293.326,900,220144,804620,196765,000810,00045,00026,280,024141294.126,342,836141,913628,087770,000810,00040,00025,714,749142294.925,781,046138,972631,028770,000815,00045,00025,150,018143295.625,209,816136,009638,991775,000815,00040,00024,570,825144296.424,634,071132,995642,005775,000815,00040,00023,992,066145297.224,053,775129,958645,042775,000820,00045,00023,408,73314629823,463,893126,896653,104780,000820,00040,00022,810,789147298.722,869,348123,784656,216780,000820,00040,00022,213,132148299.522,265,104120,648664,352785,000825,00040,00021,600,752149300.321,656,084117,460667,540785,000825,00040,00020,988,544150301.121,042,251114,247670,753785,000830,00045,00020,371,498151301.920,418,566111,009678,991790,000830,00040,00019,739,575152302.719,789,952107,719682,281790,000830,00040,00019,107,671153303.519,151,369104,402690,598795,000835,00040,00018,460,771154304.318,507,738101,034693,966795,000835,00040,00017,813,772155305.117,854,02197,638702,362800,000835,00035,00017,151,659156305.917,195,13794,189705,811800,000840,00040,00016,489,326157306.716,531,04590,713709,287800,000840,00040,00015,821,758158307.515,856,70487,210717,790805,000840,00035,00015,138,914159308.315,177,03383,652721,348805,000845,00040,00014,455,685160309.114,486,99080,067729,933810,000845,00035,00013,757,057161309.913,791,49376,426733,574810,000850,00040,00013,057,919162310.713,090,49972,757737,243810,000850,00040,00012,353,256163311.612,378,96569,059745,941815,000850,00035,00011,633,024164312.411,661,80665,306749,694815,000855,00040,00010,912,112165313.210,933,98061,522758,478820,000855,00035,00010,175,50216631410,200,40057,682762,318820,000855,00035,0009,438,082167314.89,456,02353,812771,188825,000860,00035,0008,684,835168315.78,705,76249,885775,115825,000860,00035,0007,930,647169316.57,949,57145,927779,073825,000860,00035,0007,170,498170317.37,182,40341,938788,062830,000865,00035,0006,394,341171318.26,409,17237,891792,109830,000865,00035,0005,617,0631723195,624,82933,812801,188835,000865,00030,0004,823,641173319.84,834,28729,674805,326835,000870,00035,0004,028,961174320.74,032,49725,503814,497840,000870,00030,0003,218,000175321.53,224,36921,274818,726840,000875,00035,0002,405,643176322.42,404,85417,010827,990845,000875,00030,0001,576,864177323.21,578,86212,687832,313845,000875,00030,000746,549178324.1746,3418,329836,671845,000880,00035,000-90,330179324.903,937846,063850,000880,00030,000-846,063180325.8000000

Proyeccin DTFXFechaYX^2Y^2XYProyeccin DTF Crdito12005-1146.3561121,420146Y=17895022005-2147.1252421,646294X=48961204.6132005-3148.5463922,066446n=95972204.8842005-4149.85121622,455599983205.5152005-5150.76832522,731754B=4,289,520994206.1462005-6151.39833622,9219086,786,8001005206.7772005-7152.02134923,1101,0641016207.4182005-8152.35456423,2121,219B=0.631027208.0492005-9152.39148123,2231,3721038208.67102005-10152.729310023,3261,527A=Y - bX1049209.30112005-11153.222612123,4771,685A=14810510209.93122005-12153.485814423,5581,84210611210.57132006-1153.622916923,6001,997Y=a+bx10712211.20142006-2154.059619623,7342,15710813211.83152006-3155.030222524,0342,32510914212.46162006-4156.067825624,3572,497r2=1839998394513311015213.09172006-5156.976528924,6422,6691873365566958611116213.73182006-6157.577332424,8312,83611217214.36192006-7158.081236124,9903,004r2=98.2%11318214.99202006-8158.645240025,1683,17311419215.62212006-9159.269344125,3673,34511520216.25222006-10159.818248425,5423,516Valor de ajuste11621216.89232006-11159.930252925,5783,678411722217.52242006-12160.016157625,6053,84011823218.15252007-1160.391962525,7264,01011924218.78262007-2161.143267625,9674,19012025219.41272007-3162.781172926,4984,39512126220.05282007-4164.687278427,1224,61112227220.68292007-5166.448584127,7054,82712328221.31302007-6167.422390028,0305,02312429221.94312007-7167.77796128,1495,20112530222.57322007-8168.0216102428,2315,37712631223.21332007-9168.0505108928,2415,54612732223.84342007-10168.0105115628,2285,71212833224.47352007-11168.084122528,2525,88312934225.10362007-12168.4997129628,3926,06613035225.73372008-1169.309136928,6666,26413136226.37382008-2170.576144429,0966,48213237227.00392008-3172.8406152129,8746,74113338227.63402008-4174.8023160030,5566,99213439228.26412008-5176.1509168131,0297,22213540228.89422008-6177.5749176431,5337,45813641229.53432008-7179.1889184932,1097,70513742230.16442008-8180.3782193632,5367,93713843230.79452008-9180.9683202532,7508,14413944231.42462008-10180.9624211632,7478,32414045232.05472008-11181.112220932,8028,51214146232.69482008-12181.6907230433,0128,72114247233.32492009-1182.3494240133,2518,93514348233.95502009-2183.237250033,5769,16214449234.58512009-3184.6106260134,0819,41514550235.21522009-4185.8221270434,5309,66314651235.85532009-5186.5935280934,8179,88914752236.48542009-6186.8915291634,92810,09214853237.11552009-7186.843302534,91010,27614954237.74562009-8186.7502313634,87610,45815055238.38572009-9186.7514324934,87610,64515156239.01582009-10186.6827336434,85010,82815257239.64592009-11186.462348134,76811,00115358240.27602009-12186.2734360034,69811,17615459240.90612010-1186.2872372134,70311,36415560241.54622010-2186.9552384434,95211,59115661242.17632010-3188.4474396935,51211,87215762242.80642010-4189.4391409635,88712,12415863243.43652010-5190.1255422536,14812,35815964244.06662010-6190.6435435636,34512,58216065244.70672010-7190.847448936,42312,78716166245.33682010-8190.9091462436,44612,98216267245.96692010-9190.9771476136,47213,17716368246.59702010-10190.944490036,46013,36616469247.22712010-11190.7287504136,37713,54216570247.86722010-12190.8298518436,41613,74016671248.49732011-1191.6449532936,72813,99016772249.12742011-2193.0569547637,27114,28616873249.75752011-3194.5959562537,86814,59516974250.38762011-4195.4233577638,19014,85217075251.02772011-5195.8081592938,34115,07717176251.65782011-6196.1958608438,49315,30317277252.28792011-7196.7945624138,72815,54717378252.91802011-8197.2414640038,90415,77917479253.54812011-9197.3453656138,94515,98517580254.18822011-10197.6312672439,05816,20617681254.81832011-11198.1153688939,25016,44417782255.44842011-12198.4467705639,38116,67017883256.07852012-1199.0111722539,60516,91617984256.70862012-2200.1165739640,04717,21018085257.34872012-3201.5023756940,60317,53118186257.97882012-4202.2173774440,89217,79518287258.60892012-5202.4848792141,00018,02118388259.23902012-6202.9256810041,17918,26318489259.86912012-7203.3137828141,33618,50218590260.50922012-8203.3714846441,36018,71018691261.13932012-9203.3924864941,36818,91518792261.76942012-10203.7373883641,50919,15118893262.39952012-11204.1862902541,69219,39818994263.0219095263.664560169012903203,035,895856,40919196264.29YX^2Y^2XY19297264.9219398265.5519499266.18195100266.82196101267.45197102268.08198103268.71199104269.34200105269.98201106270.61202107271.24203108271.87204109272.51205110273.14206111273.77207112274.40208113275.03209114275.67210115276.30211116276.93212117277.56213118278.19214119278.83215120279.46216121280.09217122280.72218123281.35219124281.99220125282.62221126283.25222127283.88223128284.51224129285.15225130285.78226131286.41227132287.04228133287.67229134288.31230135288.94231136289.57232137290.20233138290.83234139291.47235140292.10236141292.73237142293.36238143293.99239144294.63240145295.26241146295.89242147296.52243148297.15244149297.79245150298.42246151299.05247152299.68248153300.31249154300.95250155301.58251156302.21252157302.84253158303.48254159304.11255160304.74256161305.37257162306.00258163306.64259164307.27260165307.90261166308.53262167309.16263168309.80264169310.43265170311.06266171311.69267172312.32268173312.96269174313.59270175314.22271176314.85272177315.48273178316.12274179316.75275180317.38