Cuota

3500000

3000000

2500000

2000000

1500000

1000000

500000

0
0 20 40 60 80 100 120 140 160 180 200
 Monto del crédito 200,000,000.00
Tasa UVR 5% 9.7250%
Inflación 4.50% -4.3217%
Plazo 180 15 12 4.9830%
UVR (0) 240.5680
(0.0397)
gradiente -0.36748094% mensual 5.3702%
tasa intereses 0.40741238%

Factor Gradiente 12.029689720564

Factor anualidad 10.37965804

Crédito en UVR 831,365.7677

C1 6,658.166732

Amortizacion en UVR

n Cuota Abono a capital Intereses Saldo Vr. UVR Altura

0 831,365.7677 240.5680 0
1 6,658.1667 3,271.0797 3,387.0870 828,094.6880 241.4520 1
2 6,633.6992 3,259.9390 3,373.7603 824,834.7490 242.3393 2
3 6,609.3217 3,248.8428 3,360.4789 821,585.9062 243.2299 3
4 6,585.0337 3,237.7910 3,347.2427 818,348.1153 244.1237 4
5 6,560.8349 3,226.7834 3,334.0515 815,121.3319 245.0208 5
6 6,536.7251 3,215.8199 3,320.9052 811,905.5120 245.9212 6
7 6,512.7039 3,204.9003 3,307.8036 808,700.6116 246.8249 7
8 6,488.7709 3,194.0245 3,294.7464 805,506.5871 247.7320 8
9 6,464.9259 3,183.1924 3,281.7335 802,323.3947 248.6423 9
10 6,441.1686 3,172.4037 3,268.7648 799,150.9910 249.5560 10
11 6,417.4985 3,161.6584 3,255.8401 795,989.3325 250.4731 11
12 6,393.9154 3,150.9563 3,242.9591 792,838.3762 251.3936 12
13 6,658.1667 3,428.0450 3,230.1217 789,410.3311 252.3174 13
14 6,633.6992 3,417.5438 3,216.1554 785,992.7873 253.2446 14
15 6,609.3217 3,407.0897 3,202.2319 782,585.6975 254.1752 15
16 6,585.0337 3,396.6827 3,188.3510 779,189.0149 255.1093 16
17 6,560.8349 3,386.3224 3,174.5125 775,802.6925 256.0468 17
18 6,536.7251 3,376.0089 3,160.7162 772,426.6836 256.9877 18
19 6,512.7039 3,365.7420 3,146.9619 769,060.9416 257.9321 19
20 6,488.7709 3,355.5215 3,133.2495 765,705.4201 258.8799 20
21 6,464.9259 3,345.3473 3,119.5787 762,360.0729 259.8312 21
22 6,441.1686 3,335.2193 3,105.9493 759,024.8536 260.7861 22
23 6,417.4985 3,325.1373 3,092.3612 755,699.7163 261.7444 23
24 6,393.9154 3,315.1012 3,078.8142 752,384.6151 262.7063 24
25 6,658.1667 3,592.8587 3,065.3081 748,791.7564 263.6717 25
26 6,633.6992 3,583.0289 3,050.6703 745,208.7275 264.6406 26
27 6,609.3217 3,573.2491 3,036.0726 741,635.4784 265.6131 27
28 6,585.0337 3,563.5189 3,021.5147 738,071.9595 266.5892 28
29 6,560.8349 3,553.8384 3,006.9965 734,518.1211 267.5689 29
30 6,536.7251 3,544.2074 2,992.5177 730,973.9137 268.5521 30
31 6,512.7039 3,534.6257 2,978.0782 727,439.2881 269.5390 31
32 6,488.7709 3,525.0932 2,963.6777 723,914.1948 270.5295 32
33 6,464.9259 3,515.6099 2,949.3160 720,398.5849 271.5236 33
34 6,441.1686 3,506.1756 2,934.9930 716,892.4094 272.5214 34
35 6,417.4985 3,496.7901 2,920.7084 713,395.6193 273.5229 35
36 6,393.9154 3,487.4534 2,906.4621 709,908.1659 274.5281 36
37 6,658.1667 3,765.9130 2,892.2537 706,142.2529 275.5369 37
38 6,633.6992 3,756.7883 2,876.9109 702,385.4647 276.5494 38
39 6,609.3217 3,747.7163 2,861.6053 698,637.7483 277.5657 39
40 6,585.0337 3,738.6970 2,846.3367 694,899.0513 278.5857 40
41 6,560.8349 3,729.7302 2,831.1048 691,169.3212 279.6095 41
42 6,536.7251 3,720.8157 2,815.9094 687,448.5054 280.6370 42
43 6,512.7039 3,711.9536 2,800.7503 683,736.5519 281.6683 43
44 6,488.7709 3,703.1436 2,785.6273 680,033.4083 282.7033 44
45 6,464.9259 3,694.3857 2,770.5403 676,339.0226 283.7422 45
46 6,441.1686 3,685.6797 2,755.4889 672,653.3429 284.7849 46
47 6,417.4985 3,677.0255 2,740.4730 668,976.3174 285.8314 47
48 6,393.9154 3,668.4231 2,725.4923 665,307.8943 286.8818 48
49 6,658.1667 3,947.6200 2,710.5467 661,360.2743 287.9361 49
50 6,633.6992 3,939.2356 2,694.4636 657,421.0387 288.9942 50
51 6,609.3217 3,930.9070 2,678.4147 653,490.1317 290.0562 51
52 6,585.0337 3,922.6340 2,662.3997 649,567.4978 291.1221 52
53 6,560.8349 3,914.4165 2,646.4184 645,653.0812 292.1919 53
54 6,536.7251 3,906.2545 2,630.4706 641,746.8267 293.2656 54
55 6,512.7039 3,898.1479 2,614.5560 637,848.6788 294.3433 55
56 6,488.7709 3,890.0965 2,598.6745 633,958.5824 295.4250 56
57 6,464.9259 3,882.1002 2,582.8257 630,076.4822 296.5106 57
58 6,441.1686 3,874.1590 2,567.0096 626,202.3232 297.6002 58
59 6,417.4985 3,866.2727 2,551.2258 622,336.0505 298.6939 59
60 6,393.9154 3,858.4413 2,535.4741 618,477.6091 299.7915 60
61 6,658.1667 4,138.4124 2,519.7543 614,339.1968 300.8932 61
62 6,633.6992 4,130.8053 2,502.8939 610,208.3914 301.9989 62
63 6,609.3217 4,123.2571 2,486.0645 606,085.1343 303.1087 63
64 6,585.0337 4,115.7678 2,469.2659 601,969.3665 304.2226 64
65 6,560.8349 4,108.3372 2,452.4977 597,861.0293 305.3405 65
66 6,536.7251 4,100.9653 2,435.7598 593,760.0640 306.4626 66
67 6,512.7039 4,093.6519 2,419.0520 589,666.4122 307.5888 67
68 6,488.7709 4,086.3970 2,402.3740 585,580.0152 308.7191 68
69 6,464.9259 4,079.2005 2,385.7255 581,500.8147 309.8536 69
 70 6,441.1686 4,072.0623 2,369.1063 577,428.7524 310.9922 70
71 6,417.4985 4,064.9823 2,352.5162 573,363.7702 312.1351 71
72 6,393.9154 4,057.9604 2,335.9550 569,305.8097 313.2821 72
73 6,658.1667 4,338.7444 2,319.4223 564,967.0653 314.4334 73
74 6,633.6992 4,331.9535 2,301.7458 560,635.1118 315.5888 74
75 6,609.3217 4,325.2248 2,284.0968 556,309.8870 316.7486 75
76 6,585.0337 4,318.5583 2,266.4753 551,991.3287 317.9126 76
77 6,560.8349 4,311.9539 2,248.8810 547,679.3748 319.0808 77
78 6,536.7251 4,305.4115 2,231.3136 543,373.9633 320.2534 78
79 6,512.7039 4,298.9311 2,213.7728 539,075.0322 321.4303 79
80 6,488.7709 4,292.5125 2,196.2584 534,782.5196 322.6115 80
81 6,464.9259 4,286.1558 2,178.7702 530,496.3639 323.7970 81
82 6,441.1686 4,279.8607 2,161.3079 526,216.5032 324.9869 82
83 6,417.4985 4,273.6273 2,143.8712 521,942.8758 326.1812 83
84 6,393.9154 4,267.4555 2,126.4599 517,675.4203 327.3798 84
85 6,658.1667 4,549.0930 2,109.0737 513,126.3273 328.5829 85
86 6,633.6992 4,543.1591 2,090.5402 508,583.1682 329.7903 86
87 6,609.3217 4,537.2909 2,072.0308 504,045.8774 331.0023 87
88 6,585.0337 4,531.4884 2,053.5453 499,514.3890 332.2186 88
89 6,560.8349 4,525.7515 2,035.0835 494,988.6375 333.4395 89
90 6,536.7251 4,520.0801 2,016.6450 490,468.5574 334.6648 90
91 6,512.7039 4,514.4743 1,998.2296 485,954.0832 335.8946 91
92 6,488.7709 4,508.9338 1,979.8371 481,445.1493 337.1290 92
93 6,464.9259 4,503.4588 1,961.4671 476,941.6905 338.3679 93
94 6,441.1686 4,498.0491 1,943.1195 472,443.6414 339.6113 94
95 6,417.4985 4,492.7046 1,924.7939 467,950.9368 340.8593 95
96 6,393.9154 4,487.4254 1,906.4900 463,463.5114 342.1119 96
97 6,658.1667 4,769.9590 1,888.2077 458,693.5524 343.3691 97
98 6,633.6992 4,764.9249 1,868.7743 453,928.6275 344.6309 98
99 6,609.3217 4,759.9602 1,849.3614 449,168.6672 345.8974 99
100 6,585.0337 4,755.0649 1,829.9688 444,413.6023 347.1685 100
101 6,560.8349 4,750.2389 1,810.5960 439,663.3634 348.4443 101
102 6,536.7251 4,745.4821 1,791.2430 434,917.8813 349.7247 102
103 6,512.7039 4,740.7946 1,771.9093 430,177.0867 351.0099 103
104 6,488.7709 4,736.1762 1,752.5947 425,440.9105 352.2998 104
105 6,464.9259 4,731.6270 1,733.2989 420,709.2835 353.5944 105
106 6,441.1686 4,727.1469 1,714.0217 415,982.1366 354.8938 106
107 6,417.4985 4,722.7358 1,694.7627 411,259.4008 356.1980 107
108 6,393.9154 4,718.3937 1,675.5217 406,541.0071 357.5069 108
109 6,658.1667 5,001.8683 1,656.2984 401,539.1387 358.8207 109
110 6,633.6992 4,997.7791 1,635.9202 396,541.3597 360.1393 110
111 6,609.3217 4,993.7631 1,615.5586 391,547.5966 361.4627 111
112 6,585.0337 4,989.8203 1,595.2134 386,557.7763 362.7911 112
113 6,560.8349 4,985.9507 1,574.8842 381,571.8256 364.1242 113
114 6,536.7251 4,982.1542 1,554.5708 376,589.6714 365.4623 114
115 6,512.7039 4,978.4309 1,534.2729 371,611.2404 366.8053 115
116 6,488.7709 4,974.7807 1,513.9902 366,636.4597 368.1533 116
117 6,464.9259 4,971.2036 1,493.7223 361,665.2561 369.5062 117
118 6,441.1686 4,967.6995 1,473.4690 356,697.5565 370.8640 118
119 6,417.4985 4,964.2685 1,453.2300 351,733.2880 372.2269 119
120 6,393.9154 4,960.9105 1,433.0050 346,772.3775 373.5947 120
121 6,658.1667 5,245.3731 1,412.7936 341,527.0044 374.9676 121
122 6,633.6992 5,242.2759 1,391.4233 336,284.7285 376.3456 122
123 6,609.3217 5,239.2560 1,370.0656 331,045.4724 377.7286 123
124 6,585.0337 5,236.3134 1,348.7202 325,809.1590 379.1167 124
125 6,560.8349 5,233.4481 1,327.3868 320,575.7109 380.5098 125
126 6,536.7251 5,230.6600 1,306.0651 315,345.0509 381.9081 126
127 6,512.7039 5,227.9491 1,284.7548 310,117.1018 383.3116 127
128 6,488.7709 5,225.3155 1,263.4555 304,891.7863 384.7202 128
129 6,464.9259 5,222.7591 1,242.1669 299,669.0273 386.1339 129
130 6,441.1686 5,220.2799 1,220.8887 294,448.7474 387.5529 130
131 6,417.4985 5,217.8779 1,199.6206 289,230.8696 388.9771 131
132 6,393.9154 5,215.5531 1,178.3624 284,015.3165 390.4065 132
133 6,658.1667 5,501.0532 1,157.1136 278,514.2633 391.8412 133
134 6,633.6992 5,498.9977 1,134.7016 273,015.2657 393.2811 134
135 6,609.3217 5,497.0237 1,112.2980 267,518.2420 394.7264 135
136 6,585.0337 5,495.1312 1,089.9024 262,023.1108 396.1769 136
137 6,560.8349 5,493.3203 1,067.5146 256,529.7905 397.6328 137
138 6,536.7251 5,491.5910 1,045.1341 251,038.1995 399.0940 138
139 6,512.7039 5,489.9432 1,022.7607 245,548.2563 400.5606 139
140 6,488.7709 5,488.3769 1,000.3940 240,059.8794 402.0326 140
141 6,464.9259 5,486.8923 978.0337 234,572.9871 403.5100 141
142 6,441.1686 5,485.4892 955.6794 229,087.4979 404.9928 142
143 6,417.4985 5,484.1677 933.3308 223,603.3302 406.4811 143
144 6,393.9154 5,482.9278 910.9876 218,120.4024 407.9748 144
145 6,658.1667 5,769.5172 888.6495 212,350.8852 409.4740 145
146 6,633.6992 5,768.5554 865.1438 206,582.3298 410.9788 146
147 6,609.3217 5,767.6797 841.6420 200,814.6501 412.4890 147
148 6,585.0337 5,766.8899 818.1437 195,047.7602 414.0049 148
149 6,560.8349 5,766.1862 794.6487 189,281.5740 415.5262 149
150 6,536.7251 5,765.5685 771.1566 183,516.0055 417.0532 150
151 6,512.7039 5,765.0370 747.6669 177,750.9685 418.5858 151
152 6,488.7709 5,764.5915 724.1794 171,986.3770 420.1240 152
153 6,464.9259 5,764.2321 700.6938 166,222.1449 421.6679 153
154 6,441.1686 5,763.9590 677.2096 160,458.1859 423.2175 154
155 6,417.4985 5,763.7720 653.7265 154,694.4139 424.7727 155
156 6,393.9154 5,763.6712 630.2442 148,930.7427 426.3337 156
157 6,658.1667 6,051.4045 606.7623 142,879.3382 427.9004 157
158 6,633.6992 6,051.5911 582.1081 136,827.7471 429.4728 158
159 6,609.3217 6,051.8685 557.4532 130,775.8786 431.0510 159
160 6,585.0337 6,052.2365 532.7971 124,723.6421 432.6351 160
161 6,560.8349 6,052.6954 508.1396 118,670.9467 434.2249 161
162 6,536.7251 6,053.2450 483.4801 112,617.7017 435.8206 162
163 6,512.7039 6,053.8854 458.8185 106,563.8163 437.4222 163
164 6,488.7709 6,054.6168 434.1542 100,509.1996 439.0296 164
165 6,464.9259 6,055.4390 409.4869 94,453.7605 440.6430 165
166 6,441.1686 6,056.3523 384.8163 88,397.4083 442.2623 166
167 6,417.4985 6,057.3565 360.1420 82,340.0518 443.8875 167
168 6,393.9154 6,058.4519 335.4636 76,281.5999 445.5187 168
169 6,658.1667 6,347.3861 310.7807 69,934.2139 447.1559 169
170 6,633.6992 6,348.7786 284.9206 63,585.4353 448.7991 170
171 6,609.3217 6,350.2667 259.0549 57,235.1685 450.4483 171
172 6,585.0337 6,351.8505 233.1832 50,883.3180 452.1037 172
173 6,560.8349 6,353.5300 207.3049 44,529.7881 453.7651 173
174 6,536.7251 6,355.3052 181.4199 38,174.4828 455.4326 174
175 6,512.7039 6,357.1763 155.5276 31,817.3065 457.1062 175
176 6,488.7709 6,359.1433 129.6276 25,458.1632 458.7860 176
177 6,464.9259 6,361.2062 103.7197 19,096.9570 460.4719 177
178 6,441.1686 6,363.3652 77.8034 12,733.5918 462.1641 178
179 6,417.4985 6,365.6203 51.8782 6,367.9715 463.8624 179
180 6,393.9154 6,367.9715 25.9439 0.0000 465.5670 180
 4.51552%

Cuota

1,607,627.9505
1,607,606.2407
1,607,584.5313
1,607,562.8221
1,607,541.1132
1,607,519.4046
1,607,497.6963
1,607,475.9883
1,607,454.2806
1,607,432.5731
1,607,410.8660
1,607,389.1592
1,679,971.2083 4.51552%
1,679,948.5216
1,679,925.8352
1,679,903.1491
1,679,880.4633
1,679,857.7778
1,679,835.0926
1,679,812.4078
1,679,789.7232
1,679,767.0389
1,679,744.3550
1,679,721.6713
1,755,569.9127 4.51552%
1,755,546.2050
1,755,522.4978
1,755,498.7908
1,755,475.0841
1,755,451.3778
1,755,427.6718
1,755,403.9661
1,755,380.2607
1,755,356.5557
1,755,332.8510
1,755,309.1466
1,834,570.5587 4.51552%
1,834,545.7843
1,834,521.0102
1,834,496.2364
1,834,471.4629
1,834,446.6898
1,834,421.9170
1,834,397.1446
1,834,372.3725
1,834,347.6007
1,834,322.8293
1,834,298.0581
1,917,126.2339
1,917,100.3446
1,917,074.4556
1,917,048.5670
1,917,022.6788
1,916,996.7908
1,916,970.9033
1,916,945.0161
1,916,919.1292
1,916,893.2427
1,916,867.3566
1,916,841.4708
2,003,396.9144
2,003,369.8601
2,003,342.8061
2,003,315.7525
2,003,288.6993
2,003,261.6464
2,003,234.5939
2,003,207.5418
2,003,180.4900
2,003,153.4386
2,003,126.3876
2,003,099.3369
2,093,549.7755
2,093,521.5038
2,093,493.2324
2,093,464.9614
2,093,436.6908
2,093,408.4205
2,093,380.1507
2,093,351.8812
2,093,323.6121
2,093,295.3434
2,093,267.0751
2,093,238.8071
2,187,759.5154
2,187,729.9714
2,187,700.4278
2,187,670.8846
2,187,641.3418
2,187,611.7994
2,187,582.2574
2,187,552.7158
2,187,523.1746
2,187,493.6338
2,187,464.0934
2,187,434.5534
2,286,208.6936
2,286,177.8202
2,286,146.9471
2,286,116.0745
2,286,085.2022
2,286,054.3304
2,286,023.4590
2,285,992.5881
2,285,961.7175
2,285,930.8474
2,285,899.9776
2,285,869.1083
2,389,088.0848
2,389,055.8221
2,389,023.5597
2,388,991.2978
2,388,959.0363
2,388,926.7753
2,388,894.5147
2,388,862.2545
2,388,829.9948
2,388,797.7355
2,388,765.4766
2,388,733.2182
2,496,597.0487
2,496,563.3341
2,496,529.6199
2,496,495.9062
2,496,462.1930
2,496,428.4802
2,496,394.7679
2,496,361.0560
2,496,327.3446
2,496,293.6336
2,496,259.9231
2,496,226.2130
2,608,943.9158
2,608,908.6841
2,608,873.4528
2,608,838.2220
2,608,802.9916
2,608,767.7618
2,608,732.5324
2,608,697.3035
2,608,662.0751
2,608,626.8471
2,608,591.6196
2,608,556.3926
2,726,346.3921
2,726,309.5749
2,726,272.7582
2,726,235.9420
2,726,199.1263
2,726,162.3111
2,726,125.4964
2,726,088.6822
2,726,051.8684
2,726,015.0552
2,725,978.2425
2,725,941.4303
2,849,031.9797
2,848,993.5057
2,848,955.0323
2,848,916.5594
2,848,878.0870
2,848,839.6151
2,848,801.1437
2,848,762.6728
2,848,724.2025
2,848,685.7327
2,848,647.2634
2,848,608.7946
2,977,238.4188
2,977,198.2135
2,977,158.0087
2,977,117.8045
2,977,077.6009
2,977,037.3977
2,976,997.1952
2,976,956.9931
2,976,916.7916
2,976,876.5907
2,976,836.3903
2,976,796.1904