TABLA DE AMORTIZACIÓN

CRÉDITO HIPOTECARIO EN PESOS - BANCOLOMBIA

Periodos Saldo Inicial Cuota Intereses Capital
1 $ 70,000,000 $ 724,438 $ 644,000 $ 80,438
2 $ 69,919,562 $ 724,438 $ 643,260 $ 81,178
3 $ 69,838,383 $ 724,438 $ 642,513 $ 81,925
4 $ 69,756,458 $ 724,438 $ 641,759 $ 82,679
5 $ 69,673,779 $ 724,438 $ 640,999 $ 83,440
6 $ 69,590,339 $ 724,438 $ 640,231 $ 84,207
7 $ 69,506,132 $ 724,438 $ 639,456 $ 84,982
8 $ 69,421,150 $ 724,438 $ 638,675 $ 85,764
9 $ 69,335,386 $ 724,438 $ 637,886 $ 86,553
10 $ 69,248,833 $ 724,438 $ 637,089 $ 87,349
11 $ 69,161,484 $ 724,438 $ 636,286 $ 88,153
12 $ 69,073,331 $ 724,438 $ 635,475 $ 88,964
13 $ 68,984,368 $ 724,438 $ 634,656 $ 89,782
14 $ 68,894,586 $ 724,438 $ 633,830 $ 90,608
15 $ 68,803,977 $ 724,438 $ 632,997 $ 91,442
16 $ 68,712,535 $ 724,438 $ 632,155 $ 92,283
17 $ 68,620,252 $ 724,438 $ 631,306 $ 93,132
18 $ 68,527,120 $ 724,438 $ 630,450 $ 93,989
19 $ 68,433,131 $ 724,438 $ 629,585 $ 94,854
20 $ 68,338,278 $ 724,438 $ 628,712 $ 95,726
21 $ 68,242,552 $ 724,438 $ 627,831 $ 96,607
22 $ 68,145,945 $ 724,438 $ 626,943 $ 97,496
23 $ 68,048,449 $ 724,438 $ 626,046 $ 98,393
24 $ 67,950,056 $ 724,438 $ 625,141 $ 99,298
25 $ 67,850,758 $ 724,438 $ 624,227 $ 100,211
26 $ 67,750,547 $ 724,438 $ 623,305 $ 101,133
27 $ 67,649,414 $ 724,438 $ 622,375 $ 102,064
28 $ 67,547,350 $ 724,438 $ 621,436 $ 103,003
29 $ 67,444,347 $ 724,438 $ 620,488 $ 103,950
30 $ 67,340,397 $ 724,438 $ 619,532 $ 104,907
31 $ 67,235,490 $ 724,438 $ 618,567 $ 105,872
32 $ 67,129,618 $ 724,438 $ 617,592 $ 106,846
33 $ 67,022,772 $ 724,438 $ 616,610 $ 107,829
34 $ 66,914,943 $ 724,438 $ 615,617 $ 108,821
35 $ 66,806,122 $ 724,438 $ 614,616 $ 109,822
36 $ 66,696,300 $ 724,438 $ 613,606 $ 110,832
37 $ 66,585,468 $ 724,438 $ 612,586 $ 111,852
38 $ 66,473,616 $ 724,438 $ 611,557 $ 112,881
39 $ 66,360,735 $ 724,438 $ 610,519 $ 113,920
40 $ 66,246,815 $ 724,438 $ 609,471 $ 114,968
41 $ 66,131,847 $ 724,438 $ 608,413 $ 116,025
42 $ 66,015,822 $ 724,438 $ 607,346 $ 117,093
43 $ 65,898,729 $ 724,438 $ 606,268 $ 118,170
44 $ 65,780,559 $ 724,438 $ 605,181 $ 119,257
45 $ 65,661,302 $ 724,438 $ 604,084 $ 120,354
46 $ 65,540,947 $ 724,438 $ 602,977 $ 121,462
47 $ 65,419,485 $ 724,438 $ 601,859 $ 122,579
48 $ 65,296,906 $ 724,438 $ 600,732 $ 123,707
49 $ 65,173,199 $ 724,438 $ 599,593 $ 124,845
50 $ 65,048,355 $ 724,438 $ 598,445 $ 125,994
51 $ 64,922,361 $ 724,438 $ 597,286 $ 127,153
52 $ 64,795,208 $ 724,438 $ 596,116 $ 128,322
53 $ 64,666,886 $ 724,438 $ 594,935 $ 129,503
54 $ 64,537,383 $ 724,438 $ 593,744 $ 130,694
55 $ 64,406,688 $ 724,438 $ 592,542 $ 131,897
56 $ 64,274,791 $ 724,438 $ 591,328 $ 133,110
57 $ 64,141,681 $ 724,438 $ 590,103 $ 134,335
58 $ 64,007,346 $ 724,438 $ 588,868 $ 135,571
59 $ 63,871,775 $ 724,438 $ 587,620 $ 136,818
60 $ 63,734,957 $ 724,438 $ 586,362 $ 138,077
61 $ 63,596,881 $ 724,438 $ 585,091 $ 139,347
62 $ 63,457,533 $ 724,438 $ 583,809 $ 140,629
63 $ 63,316,904 $ 724,438 $ 582,516 $ 141,923
64 $ 63,174,981 $ 724,438 $ 581,210 $ 143,229
65 $ 63,031,753 $ 724,438 $ 579,892 $ 144,546
66 $ 62,887,207 $ 724,438 $ 578,562 $ 145,876
67 $ 62,741,331 $ 724,438 $ 577,220 $ 147,218
68 $ 62,594,112 $ 724,438 $ 575,866 $ 148,573
69 $ 62,445,540 $ 724,438 $ 574,499 $ 149,939
70 $ 62,295,600 $ 724,438 $ 573,120 $ 151,319
71 $ 62,144,281 $ 724,438 $ 571,727 $ 152,711
72 $ 61,991,570 $ 724,438 $ 570,322 $ 154,116
73 $ 61,837,455 $ 724,438 $ 568,905 $ 155,534
74 $ 61,681,921 $ 724,438 $ 567,474 $ 156,965
75 $ 61,524,956 $ 724,438 $ 566,030 $ 158,409
76 $ 61,366,547 $ 724,438 $ 564,572 $ 159,866
77 $ 61,206,681 $ 724,438 $ 563,101 $ 161,337
78 $ 61,045,344 $ 724,438 $ 561,617 $ 162,821
79 $ 60,882,523 $ 724,438 $ 560,119 $ 164,319
80 $ 60,718,204 $ 724,438 $ 558,607 $ 165,831
81 $ 60,552,373 $ 724,438 $ 557,082 $ 167,357
82 $ 60,385,016 $ 724,438 $ 555,542 $ 168,896
83 $ 60,216,120 $ 724,438 $ 553,988 $ 170,450
84 $ 60,045,670 $ 724,438 $ 552,420 $ 172,018
85 $ 59,873,652 $ 724,438 $ 550,838 $ 173,601
86 $ 59,700,051 $ 724,438 $ 549,240 $ 175,198
87 $ 59,524,853 $ 724,438 $ 547,629 $ 176,810
88 $ 59,348,043 $ 724,438 $ 546,002 $ 178,436
89 $ 59,169,607 $ 724,438 $ 544,360 $ 180,078
90 $ 58,989,529 $ 724,438 $ 542,704 $ 181,735
91 $ 58,807,794 $ 724,438 $ 541,032 $ 183,407
92 $ 58,624,387 $ 724,438 $ 539,344 $ 185,094
93 $ 58,439,293 $ 724,438 $ 537,641 $ 186,797
94 $ 58,252,496 $ 724,438 $ 535,923 $ 188,515
95 $ 58,063,981 $ 724,438 $ 534,189 $ 190,250
96 $ 57,873,731 $ 724,438 $ 532,438 $ 192,000
97 $ 57,681,731 $ 724,438 $ 530,672 $ 193,766
98 $ 57,487,965 $ 724,438 $ 528,889 $ 195,549
99 $ 57,292,415 $ 724,438 $ 527,090 $ 197,348
100 $ 57,095,067 $ 724,438 $ 525,275 $ 199,164
101 $ 56,895,903 $ 724,438 $ 523,442 $ 200,996
102 $ 56,694,907 $ 724,438 $ 521,593 $ 202,845
103 $ 56,492,062 $ 724,438 $ 519,727 $ 204,711
104 $ 56,287,351 $ 724,438 $ 517,844 $ 206,595
105 $ 56,080,756 $ 724,438 $ 515,943 $ 208,495
106 $ 55,872,260 $ 724,438 $ 514,025 $ 210,414
107 $ 55,661,847 $ 724,438 $ 512,089 $ 212,349
108 $ 55,449,497 $ 724,438 $ 510,135 $ 214,303
109 $ 55,235,194 $ 724,438 $ 508,164 $ 216,275
110 $ 55,018,920 $ 724,438 $ 506,174 $ 218,264
111 $ 54,800,655 $ 724,438 $ 504,166 $ 220,272
112 $ 54,580,383 $ 724,438 $ 502,140 $ 222,299
113 $ 54,358,084 $ 724,438 $ 500,094 $ 224,344
114 $ 54,133,740 $ 724,438 $ 498,030 $ 226,408
115 $ 53,907,332 $ 724,438 $ 495,947 $ 228,491
116 $ 53,678,841 $ 724,438 $ 493,845 $ 230,593
117 $ 53,448,248 $ 724,438 $ 491,724 $ 232,715
118 $ 53,215,534 $ 724,438 $ 489,583 $ 234,855
119 $ 52,980,678 $ 724,438 $ 487,422 $ 237,016
120 $ 52,743,662 $ 724,438 $ 485,242 $ 239,197
121 $ 52,504,465 $ 724,438 $ 483,041 $ 241,397
122 $ 52,263,068 $ 724,438 $ 480,820 $ 243,618
123 $ 52,019,450 $ 724,438 $ 478,579 $ 245,859
124 $ 51,773,590 $ 724,438 $ 476,317 $ 248,121
125 $ 51,525,469 $ 724,438 $ 474,034 $ 250,404
126 $ 51,275,065 $ 724,438 $ 471,731 $ 252,708
127 $ 51,022,357 $ 724,438 $ 469,406 $ 255,033
128 $ 50,767,324 $ 724,438 $ 467,059 $ 257,379
129 $ 50,509,945 $ 724,438 $ 464,691 $ 259,747
130 $ 50,250,199 $ 724,438 $ 462,302 $ 262,137
131 $ 49,988,062 $ 724,438 $ 459,890 $ 264,548
132 $ 49,723,514 $ 724,438 $ 457,456 $ 266,982
133 $ 49,456,532 $ 724,438 $ 455,000 $ 269,438
134 $ 49,187,093 $ 724,438 $ 452,521 $ 271,917
135 $ 48,915,176 $ 724,438 $ 450,020 $ 274,419
136 $ 48,640,757 $ 724,438 $ 447,495 $ 276,943
137 $ 48,363,814 $ 724,438 $ 444,947 $ 279,491
138 $ 48,084,323 $ 724,438 $ 442,376 $ 282,063
139 $ 47,802,260 $ 724,438 $ 439,781 $ 284,658
140 $ 47,517,602 $ 724,438 $ 437,162 $ 287,276
141 $ 47,230,326 $ 724,438 $ 434,519 $ 289,919
142 $ 46,940,407 $ 724,438 $ 431,852 $ 292,587
143 $ 46,647,820 $ 724,438 $ 429,160 $ 295,278
144 $ 46,352,541 $ 724,438 $ 426,443 $ 297,995
145 $ 46,054,546 $ 724,438 $ 423,702 $ 300,737
146 $ 45,753,810 $ 724,438 $ 420,935 $ 303,503
147 $ 45,450,307 $ 724,438 $ 418,143 $ 306,296
148 $ 45,144,011 $ 724,438 $ 415,325 $ 309,113
149 $ 44,834,897 $ 724,438 $ 412,481 $ 311,957
150 $ 44,522,940 $ 724,438 $ 409,611 $ 314,827
151 $ 44,208,113 $ 724,438 $ 406,715 $ 317,724
152 $ 43,890,389 $ 724,438 $ 403,792 $ 320,647
153 $ 43,569,742 $ 724,438 $ 400,842 $ 323,597
154 $ 43,246,145 $ 724,438 $ 397,865 $ 326,574
155 $ 42,919,572 $ 724,438 $ 394,860 $ 329,578
156 $ 42,589,993 $ 724,438 $ 391,828 $ 332,610
157 $ 42,257,383 $ 724,438 $ 388,768 $ 335,670
158 $ 41,921,712 $ 724,438 $ 385,680 $ 338,759
159 $ 41,582,954 $ 724,438 $ 382,563 $ 341,875
160 $ 41,241,078 $ 724,438 $ 379,418 $ 345,020
161 $ 40,896,058 $ 724,438 $ 376,244 $ 348,195
162 $ 40,547,863 $ 724,438 $ 373,040 $ 351,398
163 $ 40,196,465 $ 724,438 $ 369,807 $ 354,631
164 $ 39,841,834 $ 724,438 $ 366,545 $ 357,894
165 $ 39,483,941 $ 724,438 $ 363,252 $ 361,186
166 $ 39,122,755 $ 724,438 $ 359,929 $ 364,509
167 $ 38,758,246 $ 724,438 $ 356,576 $ 367,863
168 $ 38,390,383 $ 724,438 $ 353,192 $ 371,247
169 $ 38,019,136 $ 724,438 $ 349,776 $ 374,662
170 $ 37,644,474 $ 724,438 $ 346,329 $ 378,109
171 $ 37,266,365 $ 724,438 $ 342,851 $ 381,588
172 $ 36,884,777 $ 724,438 $ 339,340 $ 385,098
173 $ 36,499,678 $ 724,438 $ 335,797 $ 388,641
174 $ 36,111,037 $ 724,438 $ 332,222 $ 392,217
175 $ 35,718,820 $ 724,438 $ 328,613 $ 395,825
176 $ 35,322,995 $ 724,438 $ 324,972 $ 399,467
177 $ 34,923,528 $ 724,438 $ 321,296 $ 403,142
178 $ 34,520,386 $ 724,438 $ 317,588 $ 406,851
179 $ 34,113,535 $ 724,438 $ 313,845 $ 410,594
180 $ 33,702,941 $ 724,438 $ 310,067 $ 414,371
181 $ 33,288,570 $ 724,438 $ 306,255 $ 418,184
182 $ 32,870,386 $ 724,438 $ 302,408 $ 422,031
183 $ 32,448,355 $ 724,438 $ 298,525 $ 425,914
184 $ 32,022,442 $ 724,438 $ 294,606 $ 429,832
185 $ 31,592,610 $ 724,438 $ 290,652 $ 433,786
186 $ 31,158,824 $ 724,438 $ 286,661 $ 437,777
187 $ 30,721,046 $ 724,438 $ 282,634 $ 441,805
188 $ 30,279,242 $ 724,438 $ 278,569 $ 445,869
189 $ 29,833,372 $ 724,438 $ 274,467 $ 449,971
190 $ 29,383,401 $ 724,438 $ 270,327 $ 454,111
191 $ 28,929,290 $ 724,438 $ 266,149 $ 458,289
192 $ 28,471,001 $ 724,438 $ 261,933 $ 462,505
193 $ 28,008,496 $ 724,438 $ 257,678 $ 466,760
194 $ 27,541,735 $ 724,438 $ 253,384 $ 471,054
195 $ 27,070,681 $ 724,438 $ 249,050 $ 475,388
196 $ 26,595,293 $ 724,438 $ 244,677 $ 479,762
197 $ 26,115,531 $ 724,438 $ 240,263 $ 484,176
198 $ 25,631,356 $ 724,438 $ 235,808 $ 488,630
199 $ 25,142,726 $ 724,438 $ 231,313 $ 493,125
200 $ 24,649,600 $ 724,438 $ 226,776 $ 497,662
201 $ 24,151,938 $ 724,438 $ 222,198 $ 502,241
202 $ 23,649,698 $ 724,438 $ 217,577 $ 506,861
203 $ 23,142,837 $ 724,438 $ 212,914 $ 511,524
204 $ 22,631,312 $ 724,438 $ 208,208 $ 516,230
205 $ 22,115,082 $ 724,438 $ 203,459 $ 520,980
206 $ 21,594,102 $ 724,438 $ 198,666 $ 525,773
207 $ 21,068,330 $ 724,438 $ 193,829 $ 530,610
208 $ 20,537,720 $ 724,438 $ 188,947 $ 535,491
209 $ 20,002,228 $ 724,438 $ 184,021 $ 540,418
210 $ 19,461,811 $ 724,438 $ 179,049 $ 545,390
211 $ 18,916,421 $ 724,438 $ 174,031 $ 550,407
212 $ 18,366,014 $ 724,438 $ 168,967 $ 555,471
213 $ 17,810,542 $ 724,438 $ 163,857 $ 560,581
214 $ 17,249,961 $ 724,438 $ 158,700 $ 565,739
215 $ 16,684,222 $ 724,438 $ 153,495 $ 570,944
216 $ 16,113,279 $ 724,438 $ 148,242 $ 576,196
217 $ 15,537,082 $ 724,438 $ 142,941 $ 581,497
218 $ 14,955,585 $ 724,438 $ 137,591 $ 586,847
219 $ 14,368,738 $ 724,438 $ 132,192 $ 592,246
220 $ 13,776,492 $ 724,438 $ 126,744 $ 597,695
221 $ 13,178,798 $ 724,438 $ 121,245 $ 603,193
222 $ 12,575,604 $ 724,438 $ 115,696 $ 608,743
223 $ 11,966,861 $ 724,438 $ 110,095 $ 614,343
224 $ 11,352,518 $ 724,438 $ 104,443 $ 619,995
225 $ 10,732,523 $ 724,438 $ 98,739 $ 625,699
226 $ 10,106,824 $ 724,438 $ 92,983 $ 631,456
227 $ 9,475,368 $ 724,438 $ 87,173 $ 637,265
228 $ 8,838,103 $ 724,438 $ 81,311 $ 643,128
229 $ 8,194,975 $ 724,438 $ 75,394 $ 649,045
230 $ 7,545,930 $ 724,438 $ 69,423 $ 655,016
231 $ 6,890,915 $ 724,438 $ 63,396 $ 661,042
232 $ 6,229,873 $ 724,438 $ 57,315 $ 667,124
233 $ 5,562,749 $ 724,438 $ 51,177 $ 673,261
234 $ 4,889,488 $ 724,438 $ 44,983 $ 679,455
235 $ 4,210,033 $ 724,438 $ 38,732 $ 685,706
236 $ 3,524,327 $ 724,438 $ 32,424 $ 692,015
237 $ 2,832,312 $ 724,438 $ 26,057 $ 698,381
238 $ 2,133,931 $ 724,438 $ 19,632 $ 704,806
239 $ 1,429,125 $ 724,438 $ 13,148 $ 711,290
240 $ 717,834 $ 724,438 $ 6,604 $ 717,834

TOTALES $ 173,865,216 $ 103,865,216 $ 70,000,000

 DATOS
BIA Deuda $ 70,000,000
Saldo Final Tasa mv 0.92%
$ 69,919,562 Periodos ###
$ 69,838,383 Cuota $ 724,438
$ 69,756,458
$ 69,673,779
$ 69,590,339
$ 69,506,132
$ 69,421,150
$ 69,335,386
$ 69,248,833
$ 69,161,484
$ 69,073,331
$ 68,984,368
$ 68,894,586
$ 68,803,977
$ 68,712,535
$ 68,620,252
$ 68,527,120
$ 68,433,131
$ 68,338,278
$ 68,242,552
$ 68,145,945
$ 68,048,449
$ 67,950,056
$ 67,850,758
$ 67,750,547
$ 67,649,414
$ 67,547,350
$ 67,444,347
$ 67,340,397
$ 67,235,490
$ 67,129,618
$ 67,022,772
$ 66,914,943
$ 66,806,122
$ 66,696,300
$ 66,585,468
$ 66,473,616
$ 66,360,735
$ 66,246,815
$ 66,131,847
$ 66,015,822
$ 65,898,729
$ 65,780,559
$ 65,661,302
$ 65,540,947
$ 65,419,485
$ 65,296,906
$ 65,173,199
$ 65,048,355
$ 64,922,361
$ 64,795,208
$ 64,666,886
$ 64,537,383
$ 64,406,688
$ 64,274,791
$ 64,141,681
$ 64,007,346
$ 63,871,775
$ 63,734,957
$ 63,596,881
$ 63,457,533
$ 63,316,904
$ 63,174,981
$ 63,031,753
$ 62,887,207
$ 62,741,331
$ 62,594,112
$ 62,445,540
$ 62,295,600
$ 62,144,281
$ 61,991,570
$ 61,837,455
$ 61,681,921
$ 61,524,956
$ 61,366,547
$ 61,206,681
$ 61,045,344
$ 60,882,523
$ 60,718,204
$ 60,552,373
$ 60,385,016
$ 60,216,120
$ 60,045,670
$ 59,873,652
$ 59,700,051
$ 59,524,853
$ 59,348,043
$ 59,169,607
$ 58,989,529
$ 58,807,794
$ 58,624,387
$ 58,439,293
$ 58,252,496
$ 58,063,981
$ 57,873,731
$ 57,681,731
$ 57,487,965
$ 57,292,415
$ 57,095,067
$ 56,895,903
$ 56,694,907
$ 56,492,062
$ 56,287,351
$ 56,080,756
$ 55,872,260
$ 55,661,847
$ 55,449,497
$ 55,235,194
$ 55,018,920
$ 54,800,655
$ 54,580,383
$ 54,358,084
$ 54,133,740
$ 53,907,332
$ 53,678,841
$ 53,448,248
$ 53,215,534
$ 52,980,678
$ 52,743,662
$ 52,504,465
$ 52,263,068
$ 52,019,450
$ 51,773,590
$ 51,525,469
$ 51,275,065
$ 51,022,357
$ 50,767,324
$ 50,509,945
$ 50,250,199
$ 49,988,062
$ 49,723,514
$ 49,456,532
$ 49,187,093
$ 48,915,176
$ 48,640,757
$ 48,363,814
$ 48,084,323
$ 47,802,260
$ 47,517,602
$ 47,230,326
$ 46,940,407
$ 46,647,820
$ 46,352,541
$ 46,054,546
$ 45,753,810
$ 45,450,307
$ 45,144,011
$ 44,834,897
$ 44,522,940
$ 44,208,113
$ 43,890,389
$ 43,569,742
$ 43,246,145
$ 42,919,572
$ 42,589,993
$ 42,257,383
$ 41,921,712
$ 41,582,954
$ 41,241,078
$ 40,896,058
$ 40,547,863
$ 40,196,465
$ 39,841,834
$ 39,483,941
$ 39,122,755
$ 38,758,246
$ 38,390,383
$ 38,019,136
$ 37,644,474
$ 37,266,365
$ 36,884,777
$ 36,499,678
$ 36,111,037
$ 35,718,820
$ 35,322,995
$ 34,923,528
$ 34,520,386
$ 34,113,535
$ 33,702,941
$ 33,288,570
$ 32,870,386
$ 32,448,355
$ 32,022,442
$ 31,592,610
$ 31,158,824
$ 30,721,046
$ 30,279,242
$ 29,833,372
$ 29,383,401
$ 28,929,290
$ 28,471,001
$ 28,008,496
$ 27,541,735
$ 27,070,681
$ 26,595,293
$ 26,115,531
$ 25,631,356
$ 25,142,726
$ 24,649,600
$ 24,151,938
$ 23,649,698
$ 23,142,837
$ 22,631,312
$ 22,115,082
$ 21,594,102
$ 21,068,330
$ 20,537,720
$ 20,002,228
$ 19,461,811
$ 18,916,421
$ 18,366,014
$ 17,810,542
$ 17,249,961
$ 16,684,222
$ 16,113,279
$ 15,537,082
$ 14,955,585
$ 14,368,738
$ 13,776,492
$ 13,178,798
$ 12,575,604
 $ 11,966,861
$ 11,352,518
$ 10,732,523
$ 10,106,824
$ 9,475,368
$ 8,838,103
$ 8,194,975
$ 7,545,930
$ 6,890,915
$ 6,229,873
$ 5,562,749
$ 4,889,488
$ 4,210,033
$ 3,524,327
$ 2,832,312
$ 2,133,931
$ 1,429,125
$ 717,834
-$ 0
 TABLA DE AMORTIZACIÓN
CRÉDITO HIPOTECARIO EN UVR - BANCOLOMBIA
Periodos Saldo Inicial Cuota Intereses Capital
1 253,890 2,628 2,336 292
2 253,598 2,628 2,333 294
3 253,304 2,628 2,330 297
4 253,007 2,628 2,328 300
5 252,707 2,628 2,325 303
6 252,404 2,628 2,322 305
7 252,099 2,628 2,319 308
8 251,790 2,628 2,316 311
9 251,479 2,628 2,314 314
10 251,165 2,628 2,311 317
11 250,849 2,628 2,308 320
12 250,529 2,628 2,305 323
13 250,206 2,628 2,302 326
14 249,881 2,628 2,299 329
15 249,552 2,628 2,296 332
16 249,220 2,628 2,293 335
17 248,886 2,628 2,290 338
18 248,548 2,628 2,287 341
19 248,207 2,628 2,284 344
20 247,863 2,628 2,280 347
21 247,516 2,628 2,277 350
22 247,165 2,628 2,274 354
23 246,812 2,628 2,271 357
24 246,455 2,628 2,267 360
25 246,095 2,628 2,264 363
26 245,731 2,628 2,261 367
27 245,364 2,628 2,257 370
28 244,994 2,628 2,254 374
29 244,621 2,628 2,251 377
30 244,244 2,628 2,247 380
31 243,863 2,628 2,244 384
32 243,479 2,628 2,240 388
33 243,092 2,628 2,236 391
34 242,700 2,628 2,233 395
35 242,306 2,628 2,229 398
36 241,907 2,628 2,226 402
37 241,505 2,628 2,222 406
38 241,100 2,628 2,218 409
39 240,690 2,628 2,214 413
40 240,277 2,628 2,211 417
41 239,860 2,628 2,207 421
42 239,439 2,628 2,203 425
43 239,015 2,628 2,199 429
44 238,586 2,628 2,195 433
45 238,154 2,628 2,191 437
46 237,717 2,628 2,187 441
47 237,276 2,628 2,183 445
48 236,832 2,628 2,179 449
49 236,383 2,628 2,175 453
50 235,930 2,628 2,171 457
51 235,473 2,628 2,166 461
52 235,012 2,628 2,162 465
53 234,547 2,628 2,158 470
54 234,077 2,628 2,154 474
55 233,603 2,628 2,149 478
56 233,125 2,628 2,145 483
57 232,642 2,628 2,140 487
58 232,155 2,628 2,136 492
59 231,663 2,628 2,131 496
60 231,167 2,628 2,127 501
61 230,666 2,628 2,122 505
62 230,160 2,628 2,117 510
63 229,650 2,628 2,113 515
64 229,136 2,628 2,108 519
65 228,616 2,628 2,103 524
66 228,092 2,628 2,098 529
67 227,563 2,628 2,094 534
68 227,029 2,628 2,089 539
69 226,490 2,628 2,084 544
70 225,946 2,628 2,079 549
71 225,397 2,628 2,074 554
72 224,843 2,628 2,069 559
73 224,284 2,628 2,063 564
74 223,720 2,628 2,058 569
75 223,151 2,628 2,053 575
76 222,576 2,628 2,048 580
77 221,997 2,628 2,042 585
78 221,411 2,628 2,037 591
79 220,821 2,628 2,032 596
80 220,225 2,628 2,026 601
81 219,623 2,628 2,021 607
82 219,016 2,628 2,015 613
83 218,404 2,628 2,009 618
84 217,786 2,628 2,004 624
85 217,162 2,628 1,998 630
86 216,532 2,628 1,992 635
87 215,897 2,628 1,986 641
88 215,255 2,628 1,980 647
89 214,608 2,628 1,974 653
90 213,955 2,628 1,968 659
91 213,296 2,628 1,962 665
92 212,631 2,628 1,956 671
93 211,959 2,628 1,950 678
94 211,282 2,628 1,944 684
95 210,598 2,628 1,938 690
96 209,908 2,628 1,931 696
97 209,212 2,628 1,925 703
98 208,509 2,628 1,918 709
99 207,800 2,628 1,912 716
100 207,084 2,628 1,905 722
101 206,361 2,628 1,899 729
102 205,632 2,628 1,892 736
103 204,897 2,628 1,885 742
104 204,154 2,628 1,878 749
105 203,405 2,628 1,871 756
106 202,649 2,628 1,864 763
107 201,885 2,628 1,857 770
108 201,115 2,628 1,850 777
109 200,338 2,628 1,843 784
110 199,554 2,628 1,836 792
111 198,762 2,628 1,829 799
112 197,963 2,628 1,821 806
113 197,157 2,628 1,814 814
114 196,343 2,628 1,806 821
115 195,522 2,628 1,799 829
116 194,693 2,628 1,791 836
117 193,857 2,628 1,783 844
118 193,013 2,628 1,776 852
119 192,161 2,628 1,768 860
120 191,301 2,628 1,760 868
121 190,434 2,628 1,752 876
122 189,558 2,628 1,744 884
123 188,675 2,628 1,736 892
124 187,783 2,628 1,728 900
125 186,883 2,628 1,719 908
126 185,975 2,628 1,711 917
127 185,058 2,628 1,703 925
128 184,133 2,628 1,694 934
129 183,200 2,628 1,685 942
130 182,257 2,628 1,677 951
131 181,307 2,628 1,668 960
132 180,347 2,628 1,659 968
133 179,379 2,628 1,650 977
134 178,402 2,628 1,641 986
135 177,415 2,628 1,632 995
136 176,420 2,628 1,623 1,004
137 175,416 2,628 1,614 1,014
138 174,402 2,628 1,604 1,023
139 173,379 2,628 1,595 1,032
140 172,346 2,628 1,586 1,042
141 171,304 2,628 1,576 1,052
142 170,253 2,628 1,566 1,061
143 169,192 2,628 1,557 1,071
144 168,121 2,628 1,547 1,081
145 167,040 2,628 1,537 1,091
146 165,949 2,628 1,527 1,101
147 164,848 2,628 1,517 1,111
148 163,737 2,628 1,506 1,121
149 162,616 2,628 1,496 1,131
150 161,485 2,628 1,486 1,142
151 160,343 2,628 1,475 1,152
152 159,190 2,628 1,465 1,163
153 158,027 2,628 1,454 1,174
154 156,854 2,628 1,443 1,184
155 155,669 2,628 1,432 1,195
156 154,474 2,628 1,421 1,206
157 153,268 2,628 1,410 1,217
158 152,050 2,628 1,399 1,229
159 150,821 2,628 1,388 1,240
160 149,581 2,628 1,376 1,251
161 148,330 2,628 1,365 1,263
162 147,067 2,628 1,353 1,275
163 145,793 2,628 1,341 1,286
164 144,506 2,628 1,329 1,298
165 143,208 2,628 1,318 1,310
166 141,898 2,628 1,305 1,322
167 140,576 2,628 1,293 1,334
168 139,242 2,628 1,281 1,347
169 137,895 2,628 1,269 1,359
170 136,536 2,628 1,256 1,371
171 135,165 2,628 1,244 1,384
172 133,781 2,628 1,231 1,397
173 132,384 2,628 1,218 1,410
174 130,975 2,628 1,205 1,423
175 129,552 2,628 1,192 1,436
176 128,116 2,628 1,179 1,449
177 126,668 2,628 1,165 1,462
178 125,205 2,628 1,152 1,476
179 123,730 2,628 1,138 1,489
180 122,241 2,628 1,125 1,503
181 120,738 2,628 1,111 1,517
182 119,221 2,628 1,097 1,531
183 117,690 2,628 1,083 1,545
184 116,145 2,628 1,069 1,559
185 114,586 2,628 1,054 1,573
186 113,013 2,628 1,040 1,588
187 111,425 2,628 1,025 1,602
188 109,823 2,628 1,010 1,617
189 108,206 2,628 995 1,632
190 106,574 2,628 980 1,647
191 104,927 2,628 965 1,662
192 103,264 2,628 950 1,678
193 101,587 2,628 935 1,693
194 99,894 2,628 919 1,709
195 98,185 2,628 903 1,724
196 96,461 2,628 887 1,740
197 94,721 2,628 871 1,756
198 92,965 2,628 855 1,772
199 91,193 2,628 839 1,789
200 89,404 2,628 823 1,805
201 87,599 2,628 806 1,822
202 85,777 2,628 789 1,838
203 83,939 2,628 772 1,855
204 82,084 2,628 755 1,872
205 80,211 2,628 738 1,890
206 78,322 2,628 721 1,907
207 76,415 2,628 703 1,925
208 74,490 2,628 685 1,942
209 72,548 2,628 667 1,960
210 70,588 2,628 649 1,978
211 68,610 2,628 631 1,996
212 66,614 2,628 613 2,015
213 64,599 2,628 594 2,033
214 62,566 2,628 576 2,052
215 60,514 2,628 557 2,071
216 58,443 2,628 538 2,090
217 56,353 2,628 518 2,109
218 54,244 2,628 499 2,128
219 52,115 2,628 479 2,148
220 49,967 2,628 460 2,168
221 47,799 2,628 440 2,188
222 45,612 2,628 420 2,208
223 43,404 2,628 399 2,228
224 41,176 2,628 379 2,249
225 38,927 2,628 358 2,269
226 36,657 2,628 337 2,290
227 34,367 2,628 316 2,311
228 32,056 2,628 295 2,333
229 29,723 2,628 273 2,354
230 27,369 2,628 252 2,376
231 24,993 2,628 230 2,398
232 22,596 2,628 208 2,420
233 20,176 2,628 186 2,442
234 17,734 2,628 163 2,464
235 15,270 2,628 140 2,487
236 12,783 2,628 118 2,510
237 10,273 2,628 95 2,533
238 7,740 2,628 71 2,556
239 5,183 2,628 48 2,580
240 2,604 2,628 24 2,604
TOTALES UVR 630,609 376,719 253,890
TOTAL PESOS $ 173,865,216 $ 103,865,216 $ 70,000,000
 DATOS
A Deuda UVR 253,890
Saldo Final Tasa 0.92%
253,598 Periodos ###
253,304 Cuota 2,628
253,007 UVR Hoy $ 275.71 (13-10-20)
252,707
252,404
252,099
251,790
251,479
251,165
250,849
250,529
250,206
249,881
249,552
249,220
248,886
248,548
248,207
247,863
247,516
247,165
246,812
246,455
246,095
245,731
245,364
244,994
244,621
244,244
243,863
243,479
243,092
242,700
242,306
241,907
241,505
241,100
240,690
240,277
239,860
239,439
239,015
238,586
238,154
237,717
237,276
236,832
236,383
235,930
235,473
235,012
234,547
234,077
233,603
233,125
232,642
232,155
231,663
231,167
230,666
230,160
229,650
229,136
228,616
228,092
227,563
227,029
226,490
225,946
225,397
224,843
224,284
223,720
223,151
222,576
221,997
221,411
220,821
220,225
219,623
219,016
218,404
217,786
217,162
216,532
215,897
215,255
214,608
213,955
213,296
212,631
211,959
211,282
210,598
209,908
209,212
208,509
207,800
207,084
206,361
205,632
204,897
204,154
203,405
202,649
201,885
201,115
200,338
199,554
198,762
197,963
197,157
196,343
195,522
194,693
193,857
193,013
192,161
191,301
190,434
189,558
188,675
187,783
186,883
185,975
185,058
184,133
183,200
182,257
181,307
180,347
179,379
178,402
177,415
176,420
175,416
174,402
173,379
172,346
171,304
170,253
169,192
168,121
167,040
165,949
164,848
163,737
162,616
161,485
160,343
159,190
158,027
156,854
155,669
154,474
153,268
152,050
150,821
149,581
148,330
147,067
145,793
144,506
143,208
141,898
140,576
139,242
137,895
136,536
135,165
133,781
132,384
130,975
129,552
128,116
126,668
125,205
123,730
122,241
120,738
119,221
117,690
116,145
114,586
113,013
111,425
109,823
108,206
106,574
104,927
103,264
101,587
99,894
98,185
96,461
94,721
92,965
91,193
89,404
87,599
85,777
83,939
82,084
80,211
78,322
76,415
74,490
72,548
70,588
68,610
66,614
64,599
62,566
60,514
58,443
56,353
54,244
52,115
49,967
47,799
45,612
43,404
41,176
38,927
36,657
34,367
32,056
29,723
27,369
24,993
22,596
20,176
17,734
15,270
12,783
10,273
7,740
5,183
2,604
0
GENERALIDADES CRÉDITO VIVIENDA
Simulación realizada en la fecha
Para la simulación se utilizó como máximo el 80% del valor comercial
del bien inmueble
Valor comercial del inmueble
Valor financiado no puede superar el (80%) del valor comercial del
inmueble
Plazo
Tasa efectiva anual UVR +
IPC últimos 12 meses
Tasa equivalente mes vencido
UVR (del día)
Valor prestamo UVR
Cuota mensual UVR
Valor cuota en pesos
Edad
Seguro de vida (Incluye IVA)
Seguro de incendio y terremoto (el 31 de octubre de cada año se
actualizan las primas)
 10/13/2020

$88,000,000.00
$70,000,000.00
20 años
7.55%
3.75%
0.92%
275.71
253,890
2,628
724,438.00
26 años
$6,230.00
$15,840.00