SIMULADOR DE CREDITO EDUCATIVO

Condiciones
Linea de Crédito Propios
SubLínea de Crédito Protección Constitucional 0%
Programa académico ECONOMIA
Institución educativa UNIVERSIDAD SANTIAGO DE CALI
Valor Semestre $2,800,000.00
Catidad de semestres a financiar 7
Valor a financiar total $21,109,242.00
Núnero de cuotas época de estudios 0
Número de cuotas época de amortización 84
Valor cuota época de amortización $317,416.19
Valor cuota época de estudios promedio $0.00
Saldo total a cancelar $26,662,968.00
Aplica periodo de gracia Si, del mes 43 hasta el 54
Forma de pago etapa estudio 0.0%
Forma de pago etapa final de amortización 100.0%
Plazo de Gracia Si, del mes 43 hasta el 54 meses
Tasa de interés variable IPC+0.0%
Tasa de interés corriente: 3.74%
Tasa de interés mensual 0.31%
Número de cuotas Meses 84
Intereses(Périodo de estudio + gracia) $2,320,925.75

Tabla de amortización
Intereses Intereses Pago i en Condona Flujo Intereses
Giros Período Período Saldo ción por Amortiza Saldo
Periodo Saldo Flujo
Paso al Periodo Giro LP Cuota Abono a período Saldo Intereses Giro CP Cuota Abono a Saldo Pagos pagados Subsidio
Mes Program de Amortiza Inicial Final LP graduaci ción CP Inicial Final CP Total
de Tasa Desembo
Cobro amortiza LP K LP de CP CP K CP Estudian Estudian de tasa
ados Gracia ción LP Estudios CP Final lsos
ción estudio ón te te
 Tabla de amortización
+ Gracia
$8,715.8 $0.00 $2,800,0 $0.00 $8,715.8 $2,800,0 $0.00 $2,800,0 0.31% $2,800,0 $8,715.8 $8,715.8 $0.00
1 Si No No No $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
9 00.00 9 00.00 00.00 00.00 9 9
$2,800,0 $8,715.8 $0.00 $8,715.8 $2,800,0 $0.00 $2,800,0 0.31% $8,715.8 $8,715.8 $0.00
2 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 9 9 00.00 00.00 9 9
$2,800,0 $8,715.8 $0.00 $8,715.8 $2,800,0 $0.00 $2,800,0 0.31% $8,715.8 $8,715.8 $0.00
3 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 9 9 00.00 00.00 9 9
$2,800,0 $8,715.8 $0.00 $8,715.8 $2,800,0 $0.00 $2,800,0 0.31% $8,715.8 $8,715.8 $0.00
4 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 9 9 00.00 00.00 9 9
$2,800,0 $8,715.8 $0.00 $8,715.8 $2,800,0 $0.00 $2,800,0 0.31% $8,715.8 $8,715.8 $0.00
5 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 9 9 00.00 00.00 9 9
$2,800,0 $8,715.8 $0.00 $8,715.8 $2,800,0 $0.00 $2,800,0 0.31% $8,715.8 $8,715.8 $0.00
6 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 9 9 00.00 00.00 9 9
$2,800,0 $17,431. $0.00 $2,800,0 $0.00 $17,431. $5,600,0 $0.00 $5,600,0 0.31% $2,800,0 $17,431. $17,431. $0.00
7 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 77 00.00 77 00.00 00.00 00.00 77 77
$5,600,0 $17,431. $0.00 $17,431. $5,600,0 $0.00 $5,600,0 0.31% $17,431. $17,431. $0.00
8 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 77 77 00.00 00.00 77 77
$5,600,0 $17,431. $0.00 $17,431. $5,600,0 $0.00 $5,600,0 0.31% $17,431. $17,431. $0.00
9 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 77 77 00.00 00.00 77 77
$5,600,0 $17,431. $0.00 $17,431. $5,600,0 $0.00 $5,600,0 0.31% $17,431. $17,431. $0.00
10 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 77 77 00.00 00.00 77 77
$5,600,0 $17,431. $0.00 $17,431. $5,600,0 $0.00 $5,600,0 0.31% $17,431. $17,431. $0.00
11 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 77 77 00.00 00.00 77 77
$5,600,0 $17,431. $0.00 $17,431. $5,600,0 $0.00 $5,600,0 0.31% $17,431. $17,431. $0.00
12 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 77 77 00.00 00.00 77 77
$5,600,0 $26,653. $0.00 $2,962,4 $0.00 $26,653. $8,562,4 $0.00 $8,562,4 0.31% $2,962,4 $26,653. $26,653. $0.00
13 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 18 00.00 18 00.00 00.00 00.00 18 18
$8,562,4 $26,653. $0.00 $26,653. $8,562,4 $0.00 $8,562,4 0.31% $26,653. $26,653. $0.00
14 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 18 18 00.00 00.00 18 18
$8,562,4 $26,653. $0.00 $26,653. $8,562,4 $0.00 $8,562,4 0.31% $26,653. $26,653. $0.00
15 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 18 18 00.00 00.00 18 18
$8,562,4 $26,653. $0.00 $26,653. $8,562,4 $0.00 $8,562,4 0.31% $26,653. $26,653. $0.00
16 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 18 18 00.00 00.00 18 18
$8,562,4 $26,653. $0.00 $26,653. $8,562,4 $0.00 $8,562,4 0.31% $26,653. $26,653. $0.00
17 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 18 18 00.00 00.00 18 18
$8,562,4 $26,653. $0.00 $26,653. $8,562,4 $0.00 $8,562,4 0.31% $26,653. $26,653. $0.00
18 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 18 18 00.00 00.00 18 18
$8,562,4 $35,874. $0.00 $2,962,4 $0.00 $35,874. $11,524, $0.00 $11,524, 0.31% $2,962,4 $35,874. $35,874. $0.00
19 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 59 00.00 59 800.00 800.00 00.00 59 59
$11,524, $35,874. $0.00 $35,874. $11,524, $0.00 $11,524, 0.31% $35,874. $35,874. $0.00
20 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
800.00 59 59 800.00 800.00 59 59
$11,524, $35,874. $0.00 $35,874. $11,524, $0.00 $11,524, 0.31% $35,874. $35,874. $0.00
21 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
800.00 59 59 800.00 800.00 59 59
$11,524, $35,874. $0.00 $35,874. $11,524, $0.00 $11,524, 0.31% $35,874. $35,874. $0.00
22 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
800.00 59 59 800.00 800.00 59 59
$11,524, $35,874. $0.00 $35,874. $11,524, $0.00 $11,524, 0.31% $35,874. $35,874. $0.00
23 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
800.00 59 59 800.00 800.00 59 59
$11,524, $35,874. $0.00 $35,874. $11,524, $0.00 $11,524, 0.31% $35,874. $35,874. $0.00
24 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
800.00 59 59 800.00 800.00 59 59
$11,524, $45,630. $0.00 $3,134,2 $0.00 $45,630. $14,659, $0.00 $14,659, 0.31% $3,134,2 $45,630. $45,630. $0.00
25 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
800.00 84 19.00 84 019.00 019.00 19.00 84 84
$14,659, $45,630. $0.00 $45,630. $14,659, $0.00 $14,659, 0.31% $45,630. $45,630. $0.00
26 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
019.00 84 84 019.00 019.00 84 84
$14,659, $45,630. $0.00 $45,630. $14,659, $0.00 $14,659, 0.31% $45,630. $45,630. $0.00
27 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
019.00 84 84 019.00 019.00 84 84
$14,659, $45,630. $0.00 $45,630. $14,659, $0.00 $14,659, 0.31% $45,630. $45,630. $0.00
28 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
019.00 84 84 019.00 019.00 84 84
$14,659, $45,630. $0.00 $45,630. $14,659, $0.00 $14,659, 0.31% $45,630. $45,630. $0.00
29 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
019.00 84 84 019.00 019.00 84 84
$14,659, $45,630. $0.00 $45,630. $14,659, $0.00 $14,659, 0.31% $45,630. $45,630. $0.00
30 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
019.00 84 84 019.00 019.00 84 84
$14,659, $55,387. $0.00 $3,134,2 $0.00 $55,387. $17,793, $0.00 $17,793, 0.31% $3,134,2 $55,387. $55,387. $0.00
31 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
019.00 09 19.00 09 236.00 236.00 19.00 09 09
$17,793, $55,387. $0.00 $55,387. $17,793, $0.00 $17,793, 0.31% $55,387. $55,387. $0.00
32 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
236.00 09 09 236.00 236.00 09 09
 Tabla de amortización
$17,793, $55,387. $0.00 $55,387. $17,793, $0.00 $17,793, 0.31% $55,387. $55,387. $0.00
33 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
236.00 09 09 236.00 236.00 09 09
$17,793, $55,387. $0.00 $55,387. $17,793, $0.00 $17,793, 0.31% $55,387. $55,387. $0.00
34 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
236.00 09 09 236.00 236.00 09 09
$17,793, $55,387. $0.00 $55,387. $17,793, $0.00 $17,793, 0.31% $55,387. $55,387. $0.00
35 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
236.00 09 09 236.00 236.00 09 09
$17,793, $55,387. $0.00 $55,387. $17,793, $0.00 $17,793, 0.31% $55,387. $55,387. $0.00
36 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
236.00 09 09 236.00 236.00 09 09
$17,793, $65,709. $0.00 $3,316,0 $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $3,316,0 $65,709. $65,709. $0.00
37 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
236.00 20 03.50 20 240.00 240.00 03.50 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
38 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
39 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
40 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
41 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
42 No No No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
43 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
44 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
45 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
46 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
47 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
48 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
49 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
50 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
51 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
52 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
53 No Si No No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$21,109, $65,709. $0.00 $65,709. $21,109, $0.00 $21,109, 0.31% $65,709. $65,709. $0.00
54 No Si Si No $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 20 20 240.00 240.00 20 20
$23,430, $0.00 $72,933. $0.00 $317,416 $0.00 $23,185, $0.00 $23,185, 0.31% $317,416 $72,933. $0.00
55 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
166.00 81 .31 684.00 684.00 .31 81
$23,185, $0.00 $72,172. $0.00 $317,416 $0.00 $22,940, $0.00 $22,940, 0.31% $317,416 $72,172. $0.00
56 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
684.00 79 .31 440.00 440.00 .31 79
$22,940, $0.00 $71,409. $0.00 $317,416 $0.00 $22,694, $0.00 $22,694, 0.31% $317,416 $71,409. $0.00
57 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
440.00 39 .31 432.00 432.00 .31 39
$22,694, $0.00 $70,643. $0.00 $317,416 $0.00 $22,447, $0.00 $22,447, 0.31% $317,416 $70,643. $0.00
58 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
432.00 61 .31 660.00 660.00 .31 61
$22,447, $0.00 $69,875. $0.00 $317,416 $0.00 $22,200, $0.00 $22,200, 0.31% $317,416 $69,875. $0.00
59 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
660.00 45 .31 120.00 120.00 .31 45
$22,200, $0.00 $69,104. $0.00 $317,416 $0.00 $21,951, $0.00 $21,951, 0.31% $317,416 $69,104. $0.00
60 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
120.00 91 .31 808.00 808.00 .31 91
$21,951, $0.00 $68,331. $0.00 $317,416 $0.00 $21,702, $0.00 $21,702, 0.31% $317,416 $68,331. $0.00
61 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
808.00 96 .31 724.00 724.00 .31 96
$21,702, $0.00 $67,556. $0.00 $317,416 $0.00 $21,452, $0.00 $21,452, 0.31% $317,416 $67,556. $0.00
62 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
724.00 60 .31 864.00 864.00 .31 60
$21,452, $0.00 $66,778. $0.00 $317,416 $0.00 $21,202, $0.00 $21,202, 0.31% $317,416 $66,778. $0.00
63 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
864.00 84 .31 226.00 226.00 .31 84
$21,202, $0.00 $65,998. $0.00 $317,416 $0.00 $20,950, $0.00 $20,950, 0.31% $317,416 $65,998. $0.00
64 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
226.00 65 .31 808.00 808.00 .31 65
 Tabla de amortización
$20,950, $0.00 $65,216. $0.00 $317,416 $0.00 $20,698, $0.00 $20,698, 0.31% $317,416 $65,216. $0.00
65 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
808.00 03 .31 608.00 608.00 .31 03
$20,698, $0.00 $64,430. $0.00 $317,416 $0.00 $20,445, $0.00 $20,445, 0.31% $317,416 $64,430. $0.00
66 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
608.00 98 .31 624.00 624.00 .31 98
$20,445, $0.00 $63,643. $0.00 $317,416 $0.00 $20,191, $0.00 $20,191, 0.31% $317,416 $63,643. $0.00
67 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
624.00 48 .31 850.00 850.00 .31 48
$20,191, $0.00 $62,853. $0.00 $317,416 $0.00 $19,937, $0.00 $19,937, 0.31% $317,416 $62,853. $0.00
68 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
850.00 53 .31 288.00 288.00 .31 53
$19,937, $0.00 $62,061. $0.00 $317,416 $0.00 $19,681, $0.00 $19,681, 0.31% $317,416 $62,061. $0.00
69 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
288.00 12 .31 932.00 932.00 .31 12
$19,681, $0.00 $61,266. $0.00 $317,416 $0.00 $19,425, $0.00 $19,425, 0.31% $317,416 $61,266. $0.00
70 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
932.00 25 .31 782.00 782.00 .31 25
$19,425, $0.00 $60,468. $0.00 $317,416 $0.00 $19,168, $0.00 $19,168, 0.31% $317,416 $60,468. $0.00
71 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
782.00 90 .31 836.00 836.00 .31 90
$19,168, $0.00 $59,669. $0.00 $317,416 $0.00 $18,911, $0.00 $18,911, 0.31% $317,416 $59,669. $0.00
72 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
836.00 07 .31 088.00 088.00 .31 07
$18,911, $0.00 $58,866. $0.00 $317,416 $0.00 $18,652, $0.00 $18,652, 0.31% $317,416 $58,866. $0.00
73 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
088.00 75 .31 538.00 538.00 .31 75
$18,652, $0.00 $58,061. $0.00 $317,416 $0.00 $18,393, $0.00 $18,393, 0.31% $317,416 $58,061. $0.00
74 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
538.00 93 .31 184.00 184.00 .31 93
$18,393, $0.00 $57,254. $0.00 $317,416 $0.00 $18,133, $0.00 $18,133, 0.31% $317,416 $57,254. $0.00
75 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
184.00 61 .31 022.00 022.00 .31 61
$18,133, $0.00 $56,444. $0.00 $317,416 $0.00 $17,872, $0.00 $17,872, 0.31% $317,416 $56,444. $0.00
76 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
022.00 78 .31 050.00 050.00 .31 78
$17,872, $0.00 $55,632. $0.00 $317,416 $0.00 $17,610, $0.00 $17,610, 0.31% $317,416 $55,632. $0.00
77 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
050.00 42 .31 266.00 266.00 .31 42
$17,610, $0.00 $54,817. $0.00 $317,416 $0.00 $17,347, $0.00 $17,347, 0.31% $317,416 $54,817. $0.00
78 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
266.00 54 .31 668.00 668.00 .31 54
$17,347, $0.00 $54,000. $0.00 $317,416 $0.00 $17,084, $0.00 $17,084, 0.31% $317,416 $54,000. $0.00
79 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
668.00 11 .31 252.00 252.00 .31 11
$17,084, $0.00 $53,180. $0.00 $317,416 $0.00 $16,820, $0.00 $16,820, 0.31% $317,416 $53,180. $0.00
80 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
252.00 15 .31 016.00 016.00 .31 15
$16,820, $0.00 $52,357. $0.00 $317,416 $0.00 $16,554, $0.00 $16,554, 0.31% $317,416 $52,357. $0.00
81 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
016.00 63 .31 957.00 957.00 .31 63
$16,554, $0.00 $51,532. $0.00 $317,416 $0.00 $16,289, $0.00 $16,289, 0.31% $317,416 $51,532. $0.00
82 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
957.00 55 .31 073.00 073.00 .31 55
$16,289, $0.00 $50,704. $0.00 $317,416 $0.00 $16,022, $0.00 $16,022, 0.31% $317,416 $50,704. $0.00
83 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
073.00 90 .31 362.00 362.00 .31 90
$16,022, $0.00 $49,874. $0.00 $317,416 $0.00 $15,754, $0.00 $15,754, 0.31% $317,416 $49,874. $0.00
84 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
362.00 68 .31 820.00 820.00 .31 68
$15,754, $0.00 $49,041. $0.00 $317,416 $0.00 $15,486, $0.00 $15,486, 0.31% $317,416 $49,041. $0.00
85 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
820.00 87 .31 446.00 446.00 .31 87
$15,486, $0.00 $48,206. $0.00 $317,416 $0.00 $15,217, $0.00 $15,217, 0.31% $317,416 $48,206. $0.00
86 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
446.00 47 .31 236.00 236.00 .31 47
$15,217, $0.00 $47,368. $0.00 $317,416 $0.00 $14,947, $0.00 $14,947, 0.31% $317,416 $47,368. $0.00
87 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
236.00 47 .31 188.00 188.00 .31 47
$14,947, $0.00 $46,527. $0.00 $317,416 $0.00 $14,676, $0.00 $14,676, 0.31% $317,416 $46,527. $0.00
88 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
188.00 86 .31 300.00 300.00 .31 86
$14,676, $0.00 $45,684. $0.00 $317,416 $0.00 $14,404, $0.00 $14,404, 0.31% $317,416 $45,684. $0.00
89 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
300.00 63 .31 568.00 568.00 .31 63
$14,404, $0.00 $44,838. $0.00 $317,416 $0.00 $14,131, $0.00 $14,131, 0.31% $317,416 $44,838. $0.00
90 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
568.00 78 .31 991.00 991.00 .31 78
$14,131, $0.00 $43,990. $0.00 $317,416 $0.00 $13,858, $0.00 $13,858, 0.31% $317,416 $43,990. $0.00
91 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
991.00 30 .31 565.00 565.00 .31 30
$13,858, $0.00 $43,139. $0.00 $317,416 $0.00 $13,584, $0.00 $13,584, 0.31% $317,416 $43,139. $0.00
92 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
565.00 17 .31 287.00 287.00 .31 17
$13,584, $0.00 $42,285. $0.00 $317,416 $0.00 $13,309, $0.00 $13,309, 0.31% $317,416 $42,285. $0.00
93 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
287.00 40 .31 157.00 157.00 .31 40
$13,309, $0.00 $41,428. $0.00 $317,416 $0.00 $13,033, $0.00 $13,033, 0.31% $317,416 $41,428. $0.00
94 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
157.00 96 .31 169.00 169.00 .31 96
$13,033, $0.00 $40,569. $0.00 $317,416 $0.00 $12,756, $0.00 $12,756, 0.31% $317,416 $40,569. $0.00
95 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
169.00 87 .31 323.00 323.00 .31 87
$12,756, $0.00 $39,708. $0.00 $317,416 $0.00 $12,478, $0.00 $12,478, 0.31% $317,416 $39,708. $0.00
96 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
323.00 10 .31 615.00 615.00 .31 10
 Tabla de amortización
$12,478, $0.00 $38,843. $0.00 $317,416 $0.00 $12,200, $0.00 $12,200, 0.31% $317,416 $38,843. $0.00
97 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
615.00 64 .31 042.00 042.00 .31 64
$12,200, $0.00 $37,976. $0.00 $317,416 $0.00 $11,920, $0.00 $11,920, 0.31% $317,416 $37,976. $0.00
98 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
042.00 50 .31 602.00 602.00 .31 50
$11,920, $0.00 $37,106. $0.00 $317,416 $0.00 $11,640, $0.00 $11,640, 0.31% $317,416 $37,106. $0.00
99 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
602.00 65 .31 292.00 292.00 .31 65
$11,640, $0.00 $36,234. $0.00 $317,416 $0.00 $11,359, $0.00 $11,359, 0.31% $317,416 $36,234. $0.00
100 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
292.00 10 .31 110.00 110.00 .31 10
$11,359, $0.00 $35,358. $0.00 $317,416 $0.00 $11,077, $0.00 $11,077, 0.31% $317,416 $35,358. $0.00
101 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
110.00 83 .31 053.00 053.00 .31 83
$11,077, $0.00 $34,480. $0.00 $317,416 $0.00 $10,794, $0.00 $10,794, 0.31% $317,416 $34,480. $0.00
102 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
053.00 84 .31 117.00 117.00 .31 84
$10,794, $0.00 $33,600. $0.00 $317,416 $0.00 $10,510, $0.00 $10,510, 0.31% $317,416 $33,600. $0.00
103 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
117.00 11 .31 301.00 301.00 .31 11
$10,510, $0.00 $32,716. $0.00 $317,416 $0.00 $10,225, $0.00 $10,225, 0.31% $317,416 $32,716. $0.00
104 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
301.00 64 .31 601.00 601.00 .31 64
$10,225, $0.00 $31,830. $0.00 $317,416 $0.00 $9,940,0 $0.00 $9,940,0 0.31% $317,416 $31,830. $0.00
105 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
601.00 42 .31 16.00 16.00 .31 42
$9,940,0 $0.00 $30,941. $0.00 $317,416 $0.00 $9,653,5 $0.00 $9,653,5 0.31% $317,416 $30,941. $0.00
106 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
16.00 45 .31 41.00 41.00 .31 45
$9,653,5 $0.00 $30,049. $0.00 $317,416 $0.00 $9,366,1 $0.00 $9,366,1 0.31% $317,416 $30,049. $0.00
107 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
41.00 71 .31 74.00 74.00 .31 71
$9,366,1 $0.00 $29,155. $0.00 $317,416 $0.00 $9,077,9 $0.00 $9,077,9 0.31% $317,416 $29,155. $0.00
108 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
74.00 19 .31 13.00 13.00 .31 19
$9,077,9 $0.00 $28,257. $0.00 $317,416 $0.00 $8,788,7 $0.00 $8,788,7 0.31% $317,416 $28,257. $0.00
109 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
13.00 88 .31 55.00 55.00 .31 88
$8,788,7 $0.00 $27,357. $0.00 $317,416 $0.00 $8,498,6 $0.00 $8,498,6 0.31% $317,416 $27,357. $0.00
110 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
55.00 78 .31 96.00 96.00 .31 78
$8,498,6 $0.00 $26,454. $0.00 $317,416 $0.00 $8,207,7 $0.00 $8,207,7 0.31% $317,416 $26,454. $0.00
111 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
96.00 88 .31 34.50 34.50 .31 88
$8,207,7 $0.00 $25,549. $0.00 $317,416 $0.00 $7,915,8 $0.00 $7,915,8 0.31% $317,416 $25,549. $0.00
112 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
34.50 17 .31 67.50 67.50 .31 17
$7,915,8 $0.00 $24,640. $0.00 $317,416 $0.00 $7,623,0 $0.00 $7,623,0 0.31% $317,416 $24,640. $0.00
113 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
67.50 65 .31 92.00 92.00 .31 65
$7,623,0 $0.00 $23,729. $0.00 $317,416 $0.00 $7,329,4 $0.00 $7,329,4 0.31% $317,416 $23,729. $0.00
114 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
92.00 29 .31 05.00 05.00 .31 29
$7,329,4 $0.00 $22,815. $0.00 $317,416 $0.00 $7,034,8 $0.00 $7,034,8 0.31% $317,416 $22,815. $0.00
115 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
05.00 10 .31 03.50 03.50 .31 10
$7,034,8 $0.00 $21,898. $0.00 $317,416 $0.00 $6,739,2 $0.00 $6,739,2 0.31% $317,416 $21,898. $0.00
116 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
03.50 05 .31 85.50 85.50 .31 05
$6,739,2 $0.00 $20,978. $0.00 $317,416 $0.00 $6,442,8 $0.00 $6,442,8 0.31% $317,416 $20,978. $0.00
117 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
85.50 16 .31 47.50 47.50 .31 16
$6,442,8 $0.00 $20,055. $0.00 $317,416 $0.00 $6,145,4 $0.00 $6,145,4 0.31% $317,416 $20,055. $0.00
118 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
47.50 40 .31 86.50 86.50 .31 40
$6,145,4 $0.00 $19,129. $0.00 $317,416 $0.00 $5,847,2 $0.00 $5,847,2 0.31% $317,416 $19,129. $0.00
119 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
86.50 77 .31 00.00 00.00 .31 77
$5,847,2 $0.00 $18,201. $0.00 $317,416 $0.00 $5,547,9 $0.00 $5,547,9 0.31% $317,416 $18,201. $0.00
120 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 26 .31 85.00 85.00 .31 26
$5,547,9 $0.00 $17,269. $0.00 $317,416 $0.00 $5,247,8 $0.00 $5,247,8 0.31% $317,416 $17,269. $0.00
121 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
85.00 86 .31 38.50 38.50 .31 86
$5,247,8 $0.00 $16,335. $0.00 $317,416 $0.00 $4,946,7 $0.00 $4,946,7 0.31% $317,416 $16,335. $0.00
122 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
38.50 56 .31 57.50 57.50 .31 56
$4,946,7 $0.00 $15,398. $0.00 $317,416 $0.00 $4,644,7 $0.00 $4,644,7 0.31% $317,416 $15,398. $0.00
123 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
57.50 35 .31 39.50 39.50 .31 35
$4,644,7 $0.00 $14,458. $0.00 $317,416 $0.00 $4,341,7 $0.00 $4,341,7 0.31% $317,416 $14,458. $0.00
124 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
39.50 22 .31 81.50 81.50 .31 22
$4,341,7 $0.00 $13,515. $0.00 $317,416 $0.00 $4,037,8 $0.00 $4,037,8 0.31% $317,416 $13,515. $0.00
125 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
81.50 17 .31 80.50 80.50 .31 17
$4,037,8 $0.00 $12,569. $0.00 $317,416 $0.00 $3,733,0 $0.00 $3,733,0 0.31% $317,416 $12,569. $0.00
126 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
80.50 18 .31 33.25 33.25 .31 18
$3,733,0 $0.00 $11,620. $0.00 $317,416 $0.00 $3,427,2 $0.00 $3,427,2 0.31% $317,416 $11,620. $0.00
127 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
33.25 25 .31 37.25 37.25 .31 25
$3,427,2 $0.00 $10,668. $0.00 $317,416 $0.00 $3,120,4 $0.00 $3,120,4 0.31% $317,416 $10,668. $0.00
128 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
37.25 36 .31 89.25 89.25 .31 36
 Tabla de amortización
$3,120,4 $0.00 $9,713.5 $0.00 $317,416 $0.00 $2,812,7 $0.00 $2,812,7 0.31% $317,416 $9,713.5 $0.00
129 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
89.25 1 .31 86.50 86.50 .31 1
$2,812,7 $0.00 $8,755.6 $0.00 $317,416 $0.00 $2,504,1 $0.00 $2,504,1 0.31% $317,416 $8,755.6 $0.00
130 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
86.50 9 .31 26.00 26.00 .31 9
$2,504,1 $0.00 $7,794.8 $0.00 $317,416 $0.00 $2,194,5 $0.00 $2,194,5 0.31% $317,416 $7,794.8 $0.00
131 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
26.00 9 .31 04.50 04.50 .31 9
$2,194,5 $0.00 $6,831.0 $0.00 $317,416 $0.00 $1,883,9 $0.00 $1,883,9 0.31% $317,416 $6,831.0 $0.00
132 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
04.50 9 .31 19.38 19.38 .31 9
$1,883,9 $0.00 $5,864.3 $0.00 $317,416 $0.00 $1,572,3 $0.00 $1,572,3 0.31% $317,416 $5,864.3 $0.00
133 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
19.38 0 .31 67.38 67.38 .31 0
$1,572,3 $0.00 $4,894.4 $0.00 $317,416 $0.00 $1,259,8 $0.00 $1,259,8 0.31% $317,416 $4,894.4 $0.00
134 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
67.38 9 .19 45.62 45.62 .19 9
$1,259,8 $0.00 $3,921.6 $0.00 $317,416 $0.00 $946,351 $0.00 $946,351 0.31% $317,416 $3,921.6 $0.00
135 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
45.62 7 .31 .00 .00 .31 7
$946,351 $0.00 $2,945.8 $0.00 $317,416 $0.00 $631,880 $0.00 $631,880 0.31% $317,416 $2,945.8 $0.00
136 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
.00 2 .19 .62 .62 .19 2
$631,880 $0.00 $1,966.9 $0.00 $317,416 $0.00 $316,431 $0.00 $316,431 0.31% $317,416 $1,966.9 $0.00
137 No No No Si $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
.62 3 .31 .25 .25 .31 3
$316,431 $0.00 $317,416 $0.00 $317,416 $984.99
138 No No No Si $984.99 $0.00 $0.00 $0.04 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.04 0.31% $0.00 $0.00
.25 .19 .19