Documentos de Académico
Documentos de Profesional
Documentos de Cultura
GRADO:8 A
26.10%
12
TASA NOMINAL)
ION PAGO)
SALDO
$ 10,000,000
$ 9,252,361
$ 8,490,134
$ 7,713,033
$ 6,920,768
$ 6,113,043
$ 5,289,557
$ 4,450,002
$ 3,594,064
$ 2,721,424
$ 1,831,756
$ 924,728
$0
$ 20,000,000
4 AOS
1.29%
$ 561,963
TABLA DE AMORTIZACION CUOTA FIJA
# CUOTA
VALOR CUOTA
INTERES
0
0
0
1
$ 561,963
$ 258,768
2
$ 561,963
$ 254,845
3
$ 561,963
$ 250,872
4
$ 561,963
$ 246,846
5
$ 561,963
$ 242,769
6
$ 561,963
$ 238,640
7
$ 561,963
$ 234,456
8
$ 561,963
$ 230,219
9
$ 561,963
$ 225,927
10
$ 561,963
$ 221,579
11
$ 561,963
$ 217,175
12
$ 561,963
$ 212,714
13
$ 561,963
$ 208,195
14
$ 561,963
$ 203,618
15
$ 561,963
$ 198,981
16
$ 561,963
$ 194,285
17
$ 561,963
$ 189,528
18
$ 561,963
$ 184,709
19
$ 561,963
$ 179,828
20
$ 561,963
$ 174,884
21
$ 561,963
$ 169,876
22
$ 561,963
$ 164,803
23
$ 561,963
$ 159,664
24
$ 561,963
$ 154,459
25
$ 561,963
$ 149,187
26
$ 561,963
$ 143,846
27
$ 561,963
$ 138,436
28
$ 561,963
$ 132,956
29
$ 561,963
$ 127,406
30
$ 561,963
$ 121,783
31
$ 561,963
$ 116,088
32
$ 561,963
$ 110,319
33
$ 561,963
$ 104,476
34
$ 561,963
$ 98,556
35
36
37
38
39
40
41
42
43
44
45
46
47
48
TOTAL
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 561,963
$ 26,974,223
$
$
$
$
$
$
$
$
$
$
$
$
$
92,561
86,487
80,335
74,104
67,792
61,398
54,922
48,361
41,716
34,985
28,167
21,260
14,264
$ 7,178
$ 6,974,223
GRADO:8 A
$ 469,402
$ 475,476
$ 481,628
$ 487,859
$ 494,171
$ 500,565
$ 507,041
$ 513,602
$ 520,247
$ 526,978
$ 533,796
$ 540,703
$ 547,699
$ 554,785
$ 20,000,000
$
$
$
$
$
$
$
$
$
$
$
$
6,684,549
6,209,073
5,727,446
5,239,587
4,745,416
4,244,851
3,737,809
3,224,208
2,703,961
2,176,983
1,643,186
1,102,484
$ 554,785
$0
GRADO:8 A
23.70%
12
N TASA NOMINAL)
NCION PAGO)
SALDO
$
$
$
$
$
12,000,000
11,595,251
11,183,265
10,763,912
10,337,059
$ 9,902,574
$ 9,460,319
$ 9,010,155
$ 8,551,942
$ 8,085,535
$ 7,610,788
$ 7,127,551
$ 6,635,673
$ 6,134,999
$ 5,625,372
$ 5,106,631
$ 4,578,615
$ 4,041,157
$ 3,494,087
$ 2,937,235
$ 2,370,425
$ 1,793,480
$ 1,206,217
$ 608,453
$0
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
TOTAL
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 1,233,670
$ 74,020,205
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
371,774.44
359,804.06
347,667.44
335,362.25
322,886.16
310,236.81
297,411.77
284,408.61
271,224.86
257,858.00
244,305.51
230,564.78
216,633.23
202,508.18
188,186.96
173,666.84
158,945.06
144,018.82
128,885.27
113,541.54
$ 97,984.72
$ 82,211.83
$ 66,220
$ 50,006
$ 33,567
$ 16,899
$ 24,020,205
$ 861,896
$ 873,866
$ 886,003
$ 898,308
$ 910,784
$ 923,433
$ 936,258
$ 949,261
$ 962,445
$ 975,812
$ 989,365
$ 1,003,105
$ 1,017,037
$ 1,031,162
$ 1,045,483
$ 1,060,003
$ 1,074,725
$ 1,089,651
$ 1,104,785
$ 1,120,129
$ 1,135,685
$ 1,151,458
$ 1,167,450
$ 1,183,664
$ 1,200,103
$ 1,216,771
$ 50,000,000
GRADO:8 A
18%
12
TASA NOMINAL)
ION PAGO)
SALDO
$ 50,000,000
$ 49,460,751
$ 48,914,014
$ 48,359,682
$ 47,797,652
$ 47,227,817
$ 46,650,067
$ 46,064,293
$ 45,470,384
$ 44,868,226
$ 44,257,705
$ 43,638,705
$ 43,011,108
$ 42,374,795
$ 41,729,644
$ 41,075,533
$ 40,412,338
$ 39,739,932
$ 39,058,187
$ 38,366,974
$ 37,666,161
$ 36,955,614
$ 36,235,200
$ 35,504,780
$ 34,764,215
$ 34,013,366
$ 33,252,088
$ 32,480,237
$ 31,697,666
$ 30,904,227
$ 30,099,768
$ 29,284,137
$ 28,457,177
$ 27,618,733
$ 26,768,644
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
25,906,748
25,032,882
24,146,879
23,248,571
22,337,788
21,414,354
20,478,096
19,528,834
18,566,389
17,590,577
16,601,213
15,598,107
14,581,070
13,549,909
12,504,425
11,444,422
10,369,697
$ 9,280,046
$ 8,175,261
$ 7,055,133
$ 5,919,447
$ 4,767,989
$ 3,600,539
$ 2,416,875
$ 1,216,771
$0