Resultado de la simulación CUOT CUOTA INTERÉS CAPITAL

SALDO
Datos financieros en conjunto CRÉDITO
A PESOS PESOS PESOS
PESOS
Ingresos 12.515.000
mensuales $
17 517.376 422.680 94.696 40.516.233

Ingresos 0 18 517.376 421.694 95.682 40.420.551

adicionales $ 19 517.376 420.699 96.678 40.323.873
Egresos 0
financieros $
20 517.376 419.692 97.684 40.226.189

Datos de la simulación 21 517.376 418.676 98.701 40.127.489

Monto máximo 42.000.000 22 517.376 417.648 99.728 40.027.761

del crédito $ 23 517.376 416.610 100.766 39.926.995
Cuota pactada
(Sin incluir 517.376 24 517.376 415.562 101.815 39.825.181
$
seguros) 25 517.376 414.502 102.874 39.722.306
Plazo del Crédito 15 26 517.376 413.431 103.945 39.618.361
Años
Tasa Efectiva 13,23
27 517.376 412.349 105.027 39.513.334
Anual Pactada % 28 517.376 411.256 106.120 39.407.214
Negociar Plazo 15
del Crédito
29 517.376 410.152 107.225 39.299.990
Años
Valor mínimo del 30 517.376 409.036 108.341 39.191.649
inmueble a 31 517.376 407.908 109.468 39.082.181
financiar para 52.500.000
vivienda nueva o $ 32 517.376 406.769 110.607 38.971.574
V.I.S. 33 517.376 405.618 111.759 38.859.815
Ingresar nuevamente datos de simulación 34 517.376 404.454 112.922 38.746.893
35 517.376 403.279 114.097 38.632.796
Reiniciar simulación
36 517.376 402.092 115.285 38.517.511
_id30556:_id3065 view :_id2 37 517.376 400.892 116.485 38.401.027
38 517.376 399.679 117.697 38.283.330
39
Tabla de
517.376 398.454 118.922 38.164.408
40 517.376 397.217 120.160 38.044.248
Amortización 41 517.376 395.966 121.410 37.922.838

CUOT CUOTA INTERÉS CAPITAL

SALDO 42 517.376 394.702 122.674 37.800.164
CRÉDITO
A PESOS PESOS PESOS
PESOS 43 517.376 393.426 123.951 37.676.213

1 517.376 437.138 80.239 41.919.761 44 517.376 392.135 125.241 37.550.972

2 517.376 436.302 81.074 41.838.687 45 517.376 390.832 126.544 37.424.428

3 517.376 435.459 81.918 41.756.770 46 517.376 389.515 127.861 37.296.566

4 517.376 434.606 82.770 41.674.000 47 517.376 388.184 129.192 37.167.374

5 517.376 433.745 83.632 41.590.368 48 517.376 386.839 130.537 37.036.837

6 517.376 432.874 84.502 41.505.866 49 517.376 385.481 131.895 36.904.942

7 517.376 431.995 85.382 41.420.484 50 517.376 384.108 133.268 36.771.674

8 517.376 431.106 86.270 41.334.214 51 517.376 382.721 134.655 36.637.018

9 517.376 430.208 87.168 41.247.045 52 517.376 381.319 136.057 36.500.962

10 517.376 429.301 88.075 41.158.970 53 517.376 379.903 137.473 36.363.489

11 517.376 428.384 88.992 41.069.978 54 517.376 378.473 138.904 36.224.585

12 517.376 427.458 89.918 40.980.059 55 517.376 377.027 140.349 36.084.235

13 517.376 426.522 90.854 40.889.205 56 517.376 375.566 141.810 35.942.425

14 517.376 425.576 91.800 40.797.405 57 517.376 374.090 143.286 35.799.139

15 517.376 424.621 92.755 40.704.650 58 517.376 372.599 144.777 35.654.362

16 517.376 423.656 93.721 40.610.929 59 517.376 371.092 146.284 35.508.077

 SALDO SALDO
CUOT CUOTA INTERÉS CAPITAL CUOT CUOTA INTERÉS CAPITAL
CRÉDITO CRÉDITO
A PESOS PESOS PESOS A PESOS PESOS PESOS
PESOS PESOS
60 517.376 369.569 147.807 35.360.270 103 517.376 286.671 230.705 27.312.570
61 517.376 368.031 149.345 35.210.925 104 517.376 284.270 233.106 27.079.464
62 517.376 366.477 150.900 35.060.025 105 517.376 281.844 235.532 26.843.931
63 517.376 364.906 152.470 34.907.555 106 517.376 279.393 237.984 26.605.948
64 517.376 363.319 154.057 34.753.498 107 517.376 276.916 240.461 26.365.487
65 517.376 361.716 155.661 34.597.838 108 517.376 274.413 242.963 26.122.524
66 517.376 360.096 157.281 34.440.557 109 517.376 271.884 245.492 25.877.032
67 517.376 358.459 158.918 34.281.639 110 517.376 269.329 248.047 25.628.985
68 517.376 356.805 160.572 34.121.067 111 517.376 266.747 250.629 25.378.356
69 517.376 355.133 162.243 33.958.825 112 517.376 264.139 253.237 25.125.118
70 517.376 353.445 163.932 33.794.893 113 517.376 261.503 255.873 24.869.245
71 517.376 351.739 165.638 33.629.255 114 517.376 258.840 258.536 24.610.709
72 517.376 350.015 167.362 33.461.893 115 517.376 256.149 261.227 24.349.482
73 517.376 348.273 169.104 33.292.790 116 517.376 253.430 263.946 24.085.536
74 517.376 346.513 170.864 33.121.926 117 517.376 250.683 266.693 23.818.843
75 517.376 344.734 172.642 32.949.284 118 517.376 247.907 269.469 23.549.374
76 517.376 342.937 174.439 32.774.845 119 517.376 245.103 272.274 23.277.100
77 517.376 341.122 176.254 32.598.591 120 517.376 242.269 275.107 23.001.993
78 517.376 339.287 178.089 32.420.502 121 517.376 239.406 277.971 22.724.022
79 517.376 337.434 179.942 32.240.559 122 517.376 236.512 280.864 22.443.159
80 517.376 335.561 181.815 32.058.744 123 517.376 233.589 283.787 22.159.372
81 517.376 333.669 183.708 31.875.036 124 517.376 230.636 286.741 21.872.631
82 517.376 331.757 185.620 31.689.417 125 517.376 227.651 289.725 21.582.906
83 517.376 329.825 187.552 31.501.865 126 517.376 224.636 292.741 21.290.165
84 517.376 327.873 189.504 31.312.361 127 517.376 221.589 295.787 20.994.378
85 517.376 325.900 191.476 31.120.885 128 517.376 218.510 298.866 20.695.512
86 517.376 323.907 193.469 30.927.416 129 517.376 215.400 301.977 20.393.535
87 517.376 321.894 195.483 30.731.934 130 517.376 212.257 305.120 20.088.416
88 517.376 319.859 197.517 30.534.417 131 517.376 209.081 308.295 19.780.120
89 517.376 317.803 199.573 30.334.844 132 517.376 205.872 311.504 19.468.616
90 517.376 315.726 201.650 30.133.194 133 517.376 202.630 314.746 19.153.870
91 517.376 313.627 203.749 29.929.445 134 517.376 199.354 318.022 18.835.848
92 517.376 311.507 205.869 29.723.575 135 517.376 196.044 321.332 18.514.516
93 517.376 309.364 208.012 29.515.563 136 517.376 192.700 324.677 18.189.839
94 517.376 307.199 210.177 29.305.386 137 517.376 189.321 328.056 17.861.784
95 517.376 305.012 212.365 29.093.021 138 517.376 185.906 331.470 17.530.313
96 517.376 302.801 214.575 28.878.446 139 517.376 182.456 334.920 17.195.393
97 517.376 300.568 216.808 28.661.638 140 517.376 178.970 338.406 16.856.987
98 517.376 298.311 219.065 28.442.573 141 517.376 175.448 341.928 16.515.059
99 517.376 296.031 221.345 28.221.228 142 517.376 171.889 345.487 16.169.572
100 517.376 293.728 223.649 27.997.579 143 517.376 168.294 349.083 15.820.489
101 517.376 291.400 225.976 27.771.603 144 517.376 164.660 352.716 15.467.773
102 517.376 289.048 228.328 27.543.274 145 517.376 160.989 356.387 15.111.386
 SALDO
CUOT CUOTA INTERÉS CAPITAL
CRÉDITO
A PESOS PESOS PESOS
PESOS
146 517.376 157.280 360.096 14.751.290
147 517.376 153.532 363.844 14.387.446
148 517.376 149.745 367.631 14.019.814
149 517.376 145.919 371.458 13.648.357
150 517.376 142.053 375.324 13.273.033
151 517.376 138.146 379.230 12.893.803
152 517.376 134.199 383.177 12.510.626
153 517.376 130.211 387.165 12.123.461
154 517.376 126.181 391.195 11.732.266
155 517.376 122.110 395.266 11.337.000
156 517.376 117.996 399.380 10.937.619
157 517.376 113.839 403.537 10.534.082
158 517.376 109.639 407.737 10.126.345
159 517.376 105.395 411.981 9.714.364
160 517.376 101.107 416.269 9.298.095
161 517.376 96.775 420.601 8.877.494
162 517.376 92.397 424.979 8.452.515
163 517.376 87.974 429.402 8.023.113
164 517.376 83.505 433.871 7.589.241
165 517.376 78.989 438.387 7.150.854
166 517.376 74.426 442.950 6.707.904
167 517.376 69.816 447.560 6.260.344
168 517.376 65.158 452.218 5.808.126
169 517.376 60.451 456.925 5.351.201
170 517.376 55.695 461.681 4.889.520
171 517.376 50.890 466.486 4.423.034
172 517.376 46.035 471.341 3.951.693
173 517.376 41.129 476.247 3.475.446
174 517.376 36.173 481.204 2.994.242
175 517.376 31.164 486.212 2.508.030
176 517.376 26.104 491.273 2.016.757
177 517.376 20.990 496.386 1.520.371
178 517.376 15.824 501.552 1.018.819
179 517.376 10.604 506.772 512.047
180 517.376 5.329 512.047 0