Está en la página 1de 6

AUMENTO

CUOTA CUOTA
AÑO MES AUMENTO SMLMV ALIMENTARIA ALIMENTARIA PAGOS REALIZADOS
2015 Marzo $0 $150,000 $0
2015 Abril $0 $150,000 $0
2015 Mayo $0 $150,000 $0
2015 Junio $0 $150,000 $0
2015 Julio $0 $150,000 $0
2015 Agosto $0 $150,000 $0
2015 Septiembre $0 $150,000 $0
2015 Octubre $0 $150,000 $0
2015 Noviembre $0 $150,000 $0
2015 Diciembre $0 $150,000 $0
2016 Enero 7% $10,500 $160,500 $0
2016 Febrero 7% $10,500 $160,500 $0
2016 Marzo 7% $10,500 $160,500 $0
2016 Abril 7% $10,500 $160,500 $0
2016 Mayo 7% $10,500 $160,500 $0
2016 Junio 7% $10,500 $160,500 $0
2016 Julio 7% $10,500 $160,500 $0
2016 Agosto 7% $10,500 $160,500 $0
2016 Septiembre 7% $10,500 $160,500 $0
2016 Octubre 7% $10,500 $160,500 $0
2016 Noviembre 7% $10,500 $160,500 $0
2016 Diciembre 7% $10,500 $160,500 $0
2017 Enero 7% $11,235 $171,735 $0
2017 Febrero 7% $11,235 $171,735 $0
2017 Marzo 7% $11,235 $171,735 $0
2017 Abril 7% $11,235 $171,735 $0
2017 Mayo 7% $11,235 $171,735 $0
2017 Junio 7% $11,235 $171,735 $0
2017 Julio 7% $11,235 $171,735 $0
2017 Agosto 7% $11,235 $171,735 $0
2017 Septiembre 7% $11,235 $171,735 $0
2017 Octubre 7% $11,235 $171,735 $0
2017 Noviembre 7% $11,235 $171,735 $0
2017 Diciembre 7% $11,235 $171,735 $0
2018 Enero 5.90% $10,132 $181,867 $0
2018 Febrero 5.90% $10,132 $181,867 $0
2018 Marzo 5.90% $10,132 $181,867 $0
2018 Abril 5.90% $10,132 $181,867 $0
2018 Mayo 5.90% $10,132 $181,867 $0
2018 Junio 5.90% $10,132 $181,867 $0
2018 Julio 5.90% $10,132 $181,867 $0
2018 Agosto 5.90% $10,132 $181,867 $0
2018 Septiembre 5.90% $10,132 $181,867 $0
2018 Octubre 5.90% $10,132 $181,867 $0
2018 Noviembre 5.90% $10,132 $181,867 $0
2018 Diciembre 5.90% $10,132 $181,867 $0
2019 Enero 6% $10,912 $192,779 $0
2019 Febrero 6% $10,912 $192,779 $0
2019 Marzo 6% $10,912 $192,779 $0
2019 Abril 6% $10,912 $192,779 $0
2019 Mayo 6% $10,912 $192,779 $0
2019 Junio 6% $10,912 $192,779 $0
2019 Julio 6% $10,912 $192,779 $0
2019 Agosto 6% $10,912 $192,779 $0
2019 Septiembre 6% $10,912 $192,779 $0
2019 Octubre 6% $10,912 $192,779 $0

AUMENTO
CUOTA CUOTA
AÑO MES AUMENTO SMLMV ALIMENTARIA ALIMENTARIA
2015 Junio $200,000
2015 Diciembre $200,000
2016 Junio 7% $14,000 $214,000
2016 Diciembre 7% $14,000 $214,000
2017 Junio 7% $14,980 $228,980
2017 Diciembre 7% $14,980 $228,980
2018 Junio 5.90% $13,510 $242,490
2018 Diciembre 5.90% $13,510 $242,490
2019 Junio 6% $14,549 $257,039
$2,027,979

AÑO NIVEL VALOR PORCENTAJE VALOR TOTAL


2015 Octavo $1,515,100 50% $757,550
2016 Noveno $1,680,000 50% $840,000
2017 Décimo $2,052,000 50% $1,026,000
2018 Once $2,312,800 50% $1,156,400
2019 Primer nivel $487,000 50% $243,500
2019 Segundo nivel $503,000 50% $251,500
2019 Tercer nivel $504,000 50% $252,000
2019 Tercer nivel $504,000 50% $252,000
$4,778,950
VALOR LIQUIDACION INTERES VALOR LIQUIDACION
CAPITAL CAPITAL MORA INTERES INTERES TOTAL
$ 150,000 $150,000 0.50% $750 $750 $150,750
$150,000 $300,000 0.50% $1,500 $1,500 $301,500 0.004867551
$ 150,000 $450,000 0.50% $2,250 $3,750 $453,750
$ 150,000 $600,000 0.50% $3,000 $6,750 $606,750
$ 150,000 $750,000 0.50% $3,750 $10,500 $760,500
$ 150,000 $900,000 0.50% $4,500 $15,000 $915,000
$ 150,000 $1,050,000 0.50% $5,250 $20,250 $1,070,250
$ 150,000 $1,200,000 0.50% $6,000 $26,250 $1,226,250
$ 150,000 $1,350,000 0.50% $6,750 $33,000 $1,383,000
$ 150,000 $1,500,000 0.50% $7,500 $40,500 $1,540,500
$ 160,500 $1,660,500 0.50% $8,303 $48,803 $1,709,303
$ 160,500 $1,821,000 0.50% $9,105 $57,908 $1,878,908
$ 160,500 $1,981,500 0.50% $9,908 $67,815 $2,049,315
$ 160,500 $2,142,000 0.50% $10,710 $78,525 $2,220,525
$ 160,500 $2,302,500 0.50% $11,513 $90,038 $2,392,538
$ 160,500 $2,463,000 0.50% $12,315 $102,353 $2,565,353
$ 160,500 $2,623,500 0.50% $13,118 $115,470 $2,738,970
$ 160,500 $2,784,000 0.50% $13,920 $129,390 $2,913,390
$ 160,500 $2,944,500 0.50% $14,723 $144,113 $3,088,613
$ 160,500 $3,105,000 0.50% $15,525 $159,638 $3,264,638
$ 160,500 $3,265,500 0.50% $16,328 $175,965 $3,441,465
$ 160,500 $3,426,000 0.50% $17,130 $193,095 $3,619,095
$ 171,735 $3,597,735 0.50% $17,989 $211,084 $3,808,819
$ 171,735 $3,769,470 0.50% $18,847 $229,931 $3,999,401
$ 171,735 $3,941,205 0.50% $19,706 $249,637 $4,190,842
$ 171,735 $4,112,940 0.50% $20,565 $270,202 $4,383,142
$ 171,735 $4,284,675 0.50% $21,423 $291,625 $4,576,300
$ 171,735 $4,456,410 0.50% $22,282 $313,907 $4,770,317
$ 171,735 $4,628,145 0.50% $23,141 $337,048 $4,965,193
$ 171,735 $4,799,880 0.50% $23,999 $361,047 $5,160,927
$ 171,735 $4,971,615 0.50% $24,858 $385,905 $5,357,520
$ 171,735 $5,143,350 0.50% $25,717 $411,622 $5,554,972
$ 171,735 $5,315,085 0.50% $26,575 $438,198 $5,753,283
$ 171,735 $5,486,820 0.50% $27,434 $465,632 $5,952,452
$ 181,867 $5,668,687 0.50% $28,343 $493,975 $6,162,662
$ 181,867 $5,850,554 0.50% $29,253 $523,228 $6,373,782
$ 181,867 $6,032,421 0.50% $30,162 $553,390 $6,585,811
$ 181,867 $6,214,288 0.50% $31,071 $584,461 $6,798,750
$ 181,867 $6,396,155 0.50% $31,981 $616,442 $7,012,598
$ 181,867 $6,578,022 0.50% $32,890 $649,332 $7,227,355
$ 181,867 $6,759,889 0.50% $33,799 $683,132 $7,443,021
$ 181,867 $6,941,756 0.50% $34,709 $717,841 $7,659,597
$ 181,867 $7,123,623 0.50% $35,618 $753,459 $7,877,082
$ 181,867 $7,305,490 0.50% $36,527 $789,986 $8,095,476
$ 181,867 $7,487,357 0.50% $37,437 $827,423 $8,314,780
$ 181,867 $7,669,224 0.50% $38,346 $865,769 $8,534,993
$ 192,779 $7,862,003 0.50% $39,310 $905,079 $8,767,082
$ 192,779 $8,054,782 0.50% $40,274 $945,353 $9,000,135
$ 192,779 $8,247,561 0.50% $41,238 $986,591 $9,234,152
$ 192,779 $8,440,340 0.50% $42,202 $1,028,792 $9,469,133
$ 192,779 $8,633,119 0.50% $43,166 $1,071,958 $9,705,077
$ 192,779 $8,825,898 0.50% $44,129 $1,116,088 $9,941,986
$ 192,779 $9,018,677 0.50% $45,093 $1,161,181 $10,179,858
$ 192,779 $9,211,456 0.50% $46,057 $1,207,238 $10,418,695
$192,779 $9,404,235 0.50% $47,021 $1,254,259 $10,658,495
$192,779 $9,597,014 0.50% $47,985 $1,302,244 $10,899,259
AUMENTO VALOR
AÑO MES SMLMV AUMENTO CUOTA VALOR PAGO CAPITAL
2015 Julio 0 0 $ 100,000 0 $ 100,000
2015 Diciembre 0 0 $ 100,000 100,000 $0
2016 Marzo 7% $ 7,000 $ 107,000 0 $ 107,000
2016 Julio 7% $ 7,000 $ 107,000 0 $ 107,000
2016 Diciembre 7% $ 7,000 $ 107,000 100,000 $ 7,000
2017 Marzo 7% $ 7,490 $ 114,490 0 $ 114,490
2017 Julio 7% $ 7,490 $ 114,490 0 $ 114,490
2017 Diciembre 7% $ 7,490 $ 114,490 100,000 $ 14,490
2018 Marzo 5.90% $ 6,754.91 $ 121,245 0 $ 121,245
2018 Julio 5.90% $ 6,754.91 $ 121,245 0 $ 121,245
2018 Diciembre 5.90% $ 6,754.91 $ 121,245 100,000 $ 21,245
2019 Marzo 6% $ 7,275 $ 128,520 0 $ 128,520
2019 Julio 6% $ 7,275 $ 128,520 0 $ 128,520
INTERES VALOR LIQUIDACION DEL
LIQUIDACION CAPITAL MORA INTERES INTERES TOTAL
$ 100,000 0.50% $ 500.00 $ 500.00 $ 100,500.00
$ 100,000 0.50% $ 500.00 $ 1,000.00 $ 101,000.00
$ 207,000 0.50% $ 1,035.00 $ 2,035.00 $ 209,035.00
$ 314,000 0.50% $ 1,570.00 $ 3,605.00 $ 317,605.00
$ 321,000 0.50% $ 1,605.00 $ 5,210.00 $ 326,210.00
$ 435,490 0.50% $ 2,177.45 $ 7,387.45 $ 442,877.45
$ 549,980 0.50% $ 2,749.90 $ 10,137.35 $ 560,117.35
$ 564,470 0.50% $ 2,822.35 $ 12,959.70 $ 577,429.70
$ 685,715 0.50% $ 3,428.57 $ 16,388.27 $ 702,103.18
$ 806,960 0.50% $ 4,034.80 $ 20,423.07 $ 827,382.89
$ 828,205 0.50% $ 4,141.02 $ 24,564.10 $ 852,768.83
$ 956,724 0.50% $ 4,783.62 $ 29,347.72 $ 986,072.05
$ 1,085,244 0.50% $ 5,426.22 $ 34,773.94 $ 1,120,017.88

También podría gustarte