TABLAS DE AMORTIZACION

CREDITO DE VIVIENDA EN PESOS CASA FIJA

Proyectado el: 3-May-20 Tipo de Tasa:
Tipo de credito: Crédito Casa Fija Tasa de Interes:
Valor solicitado: $ 120,000,000 Valor mes seguros adicionales:
Plazo: 15 Años Porcentaje de financiación (LTV):
Moneda: Pesos Inflación estimada:
Sistema de amortización: CUOTA FIJA
Tipo de Inmueble: Vivienda
Valor del Inmueble: NUEVO
Frecuencia de pago: MENSUAL

TABLA 1 AMORTIZACION DEL CREDITO EN

Periodo Fecha Cuota fija
0 May-20 -
1 Jun-20 $ 1,424,136.96
2 Jul-20 $ 1,424,136.96
3 Aug-20 $ 1,424,136.96
4 Sep-20 $ 1,424,136.96
5 Oct-20 $ 1,424,136.96
6 Nov-20 $ 1,424,136.96
7 Dec-20 $ 1,424,136.96
8 Jan-21 $ 1,424,136.96
9 Feb-21 $ 1,424,136.96
10 Mar-21 $ 1,424,136.96
11 Apr-21 $ 1,424,136.96
12 May-21 $ 1,424,136.96
13 Jun-21 $ 1,424,136.96
14 Jul-21 $ 1,424,136.96
15 Aug-21 $ 1,424,136.96
16 Sep-21 $ 1,424,136.96
17 Oct-21 $ 1,424,136.96
18 Nov-21 $ 1,424,136.96
19 Dec-21 $ 1,424,136.96
20 Jan-22 $ 1,424,136.96
21 Feb-22 $ 1,424,136.96
22 Mar-22 $ 1,424,136.96
23 Apr-22 $ 1,424,136.96
24 May-22 $ 1,424,136.96
25 Jun-22 $ 1,424,136.96
26 Jul-22 $ 1,424,136.96
27 Aug-22 $ 1,424,136.96
28 Sep-22 $ 1,424,136.96
29 Oct-22 $ 1,424,136.96
30 Nov-22 $ 1,424,136.96
31 Dec-22 $ 1,424,136.96
32 Jan-23 $ 1,424,136.96
33 Feb-23 $ 1,424,136.96
34 Mar-23 $ 1,424,136.96
35 Apr-23 $ 1,424,136.96
36 May-23 $ 1,424,136.96
37 Jun-23 $ 1,424,136.96
38 Jul-23 $ 1,424,136.96
39 Aug-23 $ 1,424,136.96
40 Sep-23 $ 1,424,136.96
41 Oct-23 $ 1,424,136.96
42 Nov-23 $ 1,424,136.96
43 Dec-23 $ 1,424,136.96
44 Jan-24 $ 1,424,136.96
45 Feb-24 $ 1,424,136.96
46 Mar-24 $ 1,424,136.96
47 Apr-24 $ 1,424,136.96
48 May-24 $ 1,424,136.96
49 Jun-24 $ 1,424,136.96
50 Jul-24 $ 1,424,136.96
51 Aug-24 $ 1,424,136.96
52 Sep-24 $ 1,424,136.96
53 Oct-24 $ 1,424,136.96
54 Nov-24 $ 1,424,136.96
55 Dec-24 $ 1,424,136.96
56 Jan-25 $ 1,424,136.96
57 Feb-25 $ 1,424,136.96
58 Mar-25 $ 1,424,136.96
59 Apr-25 $ 1,424,136.96
60 May-25 $ 1,424,136.96
61 Jun-25 $ 1,424,136.96
62 Jul-25 $ 1,424,136.96
63 Aug-25 $ 1,424,136.96
64 Sep-25 $ 1,424,136.96
65 Oct-25 $ 1,424,136.96
66 Nov-25 $ 1,424,136.96
67 Dec-25 $ 1,424,136.96
68 Jan-26 $ 1,424,136.96
69 Feb-26 $ 1,424,136.96
70 Mar-26 $ 1,424,136.96
71 Apr-26 $ 1,424,136.96
72 May-26 $ 1,424,136.96
73 Jun-26 $ 1,424,136.96
74 Jul-26 $ 1,424,136.96
75 Aug-26 $ 1,424,136.96
76 Sep-26 $ 1,424,136.96
77 Oct-26 $ 1,424,136.96
78 Nov-26 $ 1,424,136.96
79 Dec-26 $ 1,424,136.96
80 Jan-27 $ 1,424,136.96
81 Feb-27 $ 1,424,136.96
82 Mar-27 $ 1,424,136.96
83 Apr-27 $ 1,424,136.96
84 May-27 $ 1,424,136.96
85 Jun-27 $ 1,424,136.96
86 Jul-27 $ 1,424,136.96
87 Aug-27 $ 1,424,136.96
88 Sep-27 $ 1,424,136.96
89 Oct-27 $ 1,424,136.96
90 Nov-27 $ 1,424,136.96
91 Dec-27 $ 1,424,136.96
92 Jan-28 $ 1,424,136.96
93 Feb-28 $ 1,424,136.96
94 Mar-28 $ 1,424,136.96
95 Apr-28 $ 1,424,136.96
96 May-28 $ 1,424,136.96
97 Jun-28 $ 1,424,136.96
98 Jul-28 $ 1,424,136.96
99 Aug-28 $ 1,424,136.96
100 Sep-28 $ 1,424,136.96
101 Oct-28 $ 1,424,136.96
102 Nov-28 $ 1,424,136.96
103 Dec-28 $ 1,424,136.96
104 Jan-29 $ 1,424,136.96
105 Feb-29 $ 1,424,136.96
106 Mar-29 $ 1,424,136.96
107 Apr-29 $ 1,424,136.96
108 May-29 $ 1,424,136.96
109 Jun-29 $ 1,424,136.96
110 Jul-29 $ 1,424,136.96
111 Aug-29 $ 1,424,136.96
112 Sep-29 $ 1,424,136.96
113 Oct-29 $ 1,424,136.96
114 Nov-29 $ 1,424,136.96
115 Dec-29 $ 1,424,136.96
116 Jan-30 $ 1,424,136.96
117 Feb-30 $ 1,424,136.96
118 Mar-30 $ 1,424,136.96
119 Apr-30 $ 1,424,136.96
120 May-30 $ 1,424,136.96
121 Jun-30 $ 1,424,136.96
122 Jul-30 $ 1,424,136.96
123 Aug-30 $ 1,424,136.96
124 Sep-30 $ 1,424,136.96
125 Oct-30 $ 1,424,136.96
126 Nov-30 $ 1,424,136.96
127 Dec-30 $ 1,424,136.96
128 Jan-31 $ 1,424,136.96
129 Feb-31 $ 1,424,136.96
130 Mar-31 $ 1,424,136.96
131 Apr-31 $ 1,424,136.96
132 May-31 $ 1,424,136.96
133 Jun-31 $ 1,424,136.96
134 Jul-31 $ 1,424,136.96
135 Aug-31 $ 1,424,136.96
136 Sep-31 $ 1,424,136.96
137 Oct-31 $ 1,424,136.96
138 Nov-31 $ 1,424,136.96
139 Dec-31 $ 1,424,136.96
140 Jan-32 $ 1,424,136.96
141 Feb-32 $ 1,424,136.96
142 Mar-32 $ 1,424,136.96
143 Apr-32 $ 1,424,136.96
144 May-32 $ 1,424,136.96
145 Jun-32 $ 1,424,136.96
146 Jul-32 $ 1,424,136.96
147 Aug-32 $ 1,424,136.96
148 Sep-32 $ 1,424,136.96
149 Oct-32 $ 1,424,136.96
150 Nov-32 $ 1,424,136.96
151 Dec-32 $ 1,424,136.96
152 Jan-33 $ 1,424,136.96
153 Feb-33 $ 1,424,136.96
154 Mar-33 $ 1,424,136.96
155 Apr-33 $ 1,424,136.96
156 May-33 $ 1,424,136.96
157 Jun-33 $ 1,424,136.96
158 Jul-33 $ 1,424,136.96
159 Aug-33 $ 1,424,136.96
160 Sep-33 $ 1,424,136.96
161 Oct-33 $ 1,424,136.96
162 Nov-33 $ 1,424,136.96
163 Dec-33 $ 1,424,136.96
164 Jan-34 $ 1,424,136.96
165 Feb-34 $ 1,424,136.96
166 Mar-34 $ 1,424,136.96
167 Apr-34 $ 1,424,136.96
168 May-34 $ 1,424,136.96
169 Jun-34 $ 1,424,136.96
170 Jul-34 $ 1,424,136.96
171 Aug-34 $ 1,424,136.96
172 Sep-34 $ 1,424,136.96
173 Oct-34 $ 1,424,136.96
174 Nov-34 $ 1,424,136.96
175 Dec-34 $ 1,424,136.96
176 Jan-35 $ 1,424,136.96
177 Feb-35 $ 1,424,136.96
178 Mar-35 $ 1,424,136.96
179 Apr-35 $ 1,424,136.96
180 May-35 $ 1,424,136.96
 VARIABLES
VALOR DEL PRESTAMO $ 120,000,000
Tasa Politica No. Periodos (cuotas) 180
12.45% TASA DE INTERES E.A 12.45%
$0 Tasa periodica: 0.98%
0.00% No. Pagos (año): 12
3.00%
CUOTA FIJA MENSUAL $ 1,424,136.96

CION DEL CREDITO EN PESOS MEDIANTE CUOTAS FIJAS

Intereses Amortizacion Saldo
0 0 $ 120,000,000
$ 1,179,140 $ 244,996.49 $ 119,755,004
$ 1,176,733 $ 247,403.87 $ 119,507,600
$ 1,174,302 $ 249,834.90 $ 119,257,765
$ 1,171,847 $ 252,289.82 $ 119,005,475
$ 1,169,368 $ 254,768.86 $ 118,750,706
$ 1,166,865 $ 257,272.26 $ 118,493,434
$ 1,164,337 $ 259,800.27 $ 118,233,634
$ 1,161,784 $ 262,353.11 $ 117,971,280
$ 1,159,206 $ 264,931.03 $ 117,706,349
$ 1,156,603 $ 267,534.29 $ 117,438,815
$ 1,153,974 $ 270,163.13 $ 117,168,652
$ 1,151,319 $ 272,817.80 $ 116,895,834
$ 1,148,638 $ 275,498.55 $ 116,620,336
$ 1,145,931 $ 278,205.65 $ 116,342,130
$ 1,143,198 $ 280,939.34 $ 116,061,191
$ 1,140,437 $ 283,699.90 $ 115,777,491
$ 1,137,649 $ 286,487.59 $ 115,491,003
$ 1,134,834 $ 289,302.66 $ 115,201,700
$ 1,131,992 $ 292,145.40 $ 114,909,555
$ 1,129,121 $ 295,016.07 $ 114,614,539
$ 1,126,222 $ 297,914.95 $ 114,316,624
$ 1,123,295 $ 300,842.31 $ 114,015,782
$ 1,120,339 $ 303,798.44 $ 113,711,983
$ 1,117,353 $ 306,783.61 $ 113,405,200
$ 1,114,339 $ 309,798.12 $ 113,095,402
$ 1,111,295 $ 312,842.25 $ 112,782,559
$ 1,108,221 $ 315,916.29 $ 112,466,643
$ 1,105,116 $ 319,020.54 $ 112,147,623
$ 1,101,982 $ 322,155.29 $ 111,825,467
$ 1,098,816 $ 325,320.84 $ 111,500,146
$ 1,095,619 $ 328,517.50 $ 111,171,629
$ 1,092,391 $ 331,745.57 $ 110,839,883
$ 1,089,132 $ 335,005.36 $ 110,504,878
$ 1,085,840 $ 338,297.18 $ 110,166,581
$ 1,082,516 $ 341,621.34 $ 109,824,959
$ 1,079,159 $ 344,978.17 $ 109,479,981
$ 1,075,769 $ 348,367.99 $ 109,131,613
$ 1,072,346 $ 351,791.11 $ 108,779,822
$ 1,068,889 $ 355,247.87 $ 108,424,574
$ 1,065,398 $ 358,738.60 $ 108,065,836
$ 1,061,873 $ 362,263.62 $ 107,703,572
$ 1,058,314 $ 365,823.29 $ 107,337,749
$ 1,054,719 $ 369,417.93 $ 106,968,331
$ 1,051,089 $ 373,047.89 $ 106,595,283
$ 1,047,423 $ 376,713.53 $ 106,218,569
$ 1,043,722 $ 380,415.18 $ 105,838,154
$ 1,039,984 $ 384,153.20 $ 105,454,001
$ 1,036,209 $ 387,927.96 $ 105,066,073
$ 1,032,397 $ 391,739.80 $ 104,674,333
$ 1,028,548 $ 395,589.10 $ 104,278,744
$ 1,024,661 $ 399,476.23 $ 103,879,268
$ 1,020,735 $ 403,401.55 $ 103,475,866
$ 1,016,772 $ 407,365.44 $ 103,068,501
$ 1,012,769 $ 411,368.29 $ 102,657,133
$ 1,008,726 $ 415,410.46 $ 102,241,722
$ 1,004,645 $ 419,492.36 $ 101,822,230
$ 1,000,523 $ 423,614.36 $ 101,398,615
$ 996,360 $ 427,776.87 $ 100,970,839
$ 992,157 $ 431,980.27 $ 100,538,858
$ 987,912 $ 436,224.99 $ 100,102,633
$ 983,626 $ 440,511.41 $ 99,662,122
$ 979,297 $ 444,839.95 $ 99,217,282
$ 974,926 $ 449,211.02 $ 98,768,071
$ 970,512 $ 453,625.05 $ 98,314,446
$ 966,055 $ 458,082.44 $ 97,856,364
$ 961,553 $ 462,583.64 $ 97,393,780
$ 957,008 $ 467,129.06 $ 96,926,651
$ 952,418 $ 471,719.15 $ 96,454,932
$ 947,783 $ 476,354.35 $ 95,978,577
$ 943,102 $ 481,035.09 $ 95,497,542
$ 938,375 $ 485,761.82 $ 95,011,780
$ 933,602 $ 490,535.00 $ 94,521,245
$ 928,782 $ 495,355.08 $ 94,025,890
$ 923,914 $ 500,222.52 $ 93,525,668
$ 918,999 $ 505,137.79 $ 93,020,530
$ 914,036 $ 510,101.36 $ 92,510,429
$ 909,023 $ 515,113.71 $ 91,995,315
$ 903,962 $ 520,175.30 $ 91,475,140
$ 898,850 $ 525,286.63 $ 90,949,853
$ 893,689 $ 530,448.19 $ 90,419,405
$ 888,476 $ 535,660.46 $ 89,883,744
$ 883,213 $ 540,923.95 $ 89,342,820
$ 877,898 $ 546,239.17 $ 88,796,581
$ 872,530 $ 551,606.60 $ 88,244,975
$ 867,110 $ 557,026.78 $ 87,687,948
$ 861,637 $ 562,500.23 $ 87,125,448
$ 856,110 $ 568,027.45 $ 86,557,420
$ 850,528 $ 573,608.98 $ 85,983,811
$ 844,892 $ 579,245.36 $ 85,404,566
$ 839,200 $ 584,937.13 $ 84,819,629
$ 833,452 $ 590,684.82 $ 84,228,944
$ 827,648 $ 596,488.99 $ 83,632,455
$ 821,787 $ 602,350.19 $ 83,030,105
$ 815,868 $ 608,268.99 $ 82,421,836
$ 809,891 $ 614,245.94 $ 81,807,590
$ 803,855 $ 620,281.63 $ 81,187,308
$ 797,760 $ 626,376.62 $ 80,560,932
$ 791,605 $ 632,531.50 $ 79,928,400
$ 785,390 $ 638,746.87 $ 79,289,653
$ 779,114 $ 645,023.30 $ 78,644,630
$ 772,776 $ 651,361.41 $ 77,993,268
$ 766,375 $ 657,761.80 $ 77,335,507
$ 759,912 $ 664,225.08 $ 76,671,282
$ 753,385 $ 670,751.87 $ 76,000,530
$ 746,794 $ 677,342.79 $ 75,323,187
$ 740,138 $ 683,998.48 $ 74,639,188
$ 733,417 $ 690,719.56 $ 73,948,469
$ 726,630 $ 697,506.69 $ 73,250,962
$ 719,776 $ 704,360.51 $ 72,546,602
$ 712,855 $ 711,281.68 $ 71,835,320
$ 705,866 $ 718,270.85 $ 71,117,049
$ 698,808 $ 725,328.70 $ 70,391,720
$ 691,681 $ 732,455.91 $ 69,659,265
$ 684,484 $ 739,653.14 $ 68,919,611
$ 677,216 $ 746,921.10 $ 68,172,690
$ 669,876 $ 754,260.47 $ 67,418,430
$ 662,465 $ 761,671.97 $ 66,656,758
$ 654,981 $ 769,156.29 $ 65,887,602
$ 647,423 $ 776,714.15 $ 65,110,887
$ 639,791 $ 784,346.27 $ 64,326,541
$ 632,084 $ 792,053.39 $ 63,534,488
$ 624,301 $ 799,836.24 $ 62,734,652
$ 616,441 $ 807,695.57 $ 61,926,956
$ 608,505 $ 815,632.13 $ 61,111,324
$ 600,490 $ 823,646.67 $ 60,287,677
$ 592,397 $ 831,739.96 $ 59,455,937
$ 584,224 $ 839,912.78 $ 58,616,024
$ 575,971 $ 848,165.90 $ 57,767,859
$ 567,637 $ 856,500.13 $ 56,911,358
$ 559,221 $ 864,916.24 $ 56,046,442
$ 550,722 $ 873,415.06 $ 55,173,027
$ 542,140 $ 881,997.38 $ 54,291,030
$ 533,473 $ 890,664.04 $ 53,400,366
$ 524,721 $ 899,415.86 $ 52,500,950
$ 515,883 $ 908,253.67 $ 51,592,696
$ 506,959 $ 917,178.33 $ 50,675,518
$ 497,946 $ 926,190.68 $ 49,749,327
$ 488,845 $ 935,291.58 $ 48,814,036
$ 479,655 $ 944,481.92 $ 47,869,554
$ 470,374 $ 953,762.56 $ 46,915,791
$ 461,003 $ 963,134.39 $ 45,952,657
$ 451,539 $ 972,598.32 $ 44,980,058
$ 441,982 $ 982,155.23 $ 43,997,903
$ 432,331 $ 991,806.06 $ 43,006,097
$ 422,585 $ 1,001,551.71 $ 42,004,545
$ 412,744 $ 1,011,393.13 $ 40,993,152
$ 402,806 $ 1,021,331.25 $ 39,971,821
$ 392,770 $ 1,031,367.03 $ 38,940,454
$ 382,636 $ 1,041,501.42 $ 37,898,953
$ 372,402 $ 1,051,735.39 $ 36,847,217
$ 362,067 $ 1,062,069.92 $ 35,785,147
$ 351,631 $ 1,072,506.00 $ 34,712,641
$ 341,092 $ 1,083,044.62 $ 33,629,597
$ 330,450 $ 1,093,686.81 $ 32,535,910
$ 319,703 $ 1,104,433.56 $ 31,431,476
$ 308,851 $ 1,115,285.91 $ 30,316,190
$ 297,892 $ 1,126,244.90 $ 29,189,945
$ 286,825 $ 1,137,311.57 $ 28,052,634
$ 275,650 $ 1,148,486.99 $ 26,904,147
$ 264,365 $ 1,159,772.22 $ 25,744,375
$ 252,969 $ 1,171,168.34 $ 24,573,206
$ 241,461 $ 1,182,676.44 $ 23,390,530
$ 229,839 $ 1,194,297.62 $ 22,196,232
$ 218,104 $ 1,206,032.99 $ 20,990,199
$ 206,253 $ 1,217,883.68 $ 19,772,316
$ 194,286 $ 1,229,850.81 $ 18,542,465
$ 182,201 $ 1,241,935.54 $ 17,300,529
$ 169,998 $ 1,254,139.01 $ 16,046,390
$ 157,675 $ 1,266,462.39 $ 14,779,928
$ 145,230 $ 1,278,906.87 $ 13,501,021
$ 132,663 $ 1,291,473.62 $ 12,209,547
$ 119,973 $ 1,304,163.86 $ 10,905,383
$ 107,158 $ 1,316,978.80 $ 9,588,405
$ 94,217 $ 1,329,919.66 $ 8,258,485
$ 81,149 $ 1,342,987.68 $ 6,915,497
$ 67,953 $ 1,356,184.10 $ 5,559,313
$ 54,627 $ 1,369,510.20 $ 4,189,803
$ 41,170 $ 1,382,967.24 $ 2,806,836
$ 27,580 $ 1,396,556.51 $ 1,410,279
$ 13,858 $ 1,410,279.31 -$ 0
 TABLAS DE AMORTIZACION

CREDITO DE VIVIENDA EN PESOS CASA FIJA

Proyectado el: 3-May-20
Tipo de credito: Crédito Casa Fija
Valor solicitado: $ 120,000,000
Plazo: 15 Años
Moneda: Pesos
Sistema de amortización: ABONO CONSTANTE A CAPITAL
Tipo de Inmueble: Vivienda
Valor del Inmueble: NUEVO
Frecuencia de pago: MENSUAL

TABLA 1 AMORTIZACION DEL CREDI

Periodo Fecha
0 May-20
1 Jun-20
2 Jul-20
3 Aug-20
4 Sep-20
5 Oct-20
6 Nov-20
7 Dec-20
8 Jan-21
9 Feb-21
10 Mar-21
11 Apr-21
12 May-21
13 Jun-21
14 Jul-21
15 Aug-21
16 Sep-21
17 Oct-21
18 Nov-21
19 Dec-21
20 Jan-22
21 Feb-22
22 Mar-22
23 Apr-22
24 May-22
25 Jun-22
26 Jul-22
27 Aug-22
28 Sep-22
29 Oct-22
30 Nov-22
31 Dec-22
32 Jan-23
33 Feb-23
34 Mar-23
35 Apr-23
36 May-23
37 Jun-23
38 Jul-23
39 Aug-23
40 Sep-23
41 Oct-23
42 Nov-23
43 Dec-23
44 Jan-24
45 Feb-24
46 Mar-24
47 Apr-24
48 May-24
49 Jun-24
50 Jul-24
51 Aug-24
52 Sep-24
53 Oct-24
54 Nov-24
55 Dec-24
56 Jan-25
57 Feb-25
58 Mar-25
59 Apr-25
60 May-25
61 Jun-25
62 Jul-25
63 Aug-25
64 Sep-25
65 Oct-25
66 Nov-25
67 Dec-25
68 Jan-26
69 Feb-26
70 Mar-26
71 Apr-26
72 May-26
73 Jun-26
74 Jul-26
75 Aug-26
76 Sep-26
77 Oct-26
78 Nov-26
79 Dec-26
80 Jan-27
81 Feb-27
82 Mar-27
83 Apr-27
84 May-27
85 Jun-27
86 Jul-27
87 Aug-27
88 Sep-27
89 Oct-27
90 Nov-27
91 Dec-27
92 Jan-28
93 Feb-28
94 Mar-28
95 Apr-28
96 May-28
97 Jun-28
98 Jul-28
99 Aug-28
100 Sep-28
101 Oct-28
102 Nov-28
103 Dec-28
104 Jan-29
105 Feb-29
106 Mar-29
107 Apr-29
108 May-29
109 Jun-29
110 Jul-29
111 Aug-29
112 Sep-29
113 Oct-29
114 Nov-29
115 Dec-29
116 Jan-30
117 Feb-30
118 Mar-30
119 Apr-30
120 May-30
121 Jun-30
122 Jul-30
123 Aug-30
124 Sep-30
125 Oct-30
126 Nov-30
127 Dec-30
128 Jan-31
129 Feb-31
130 Mar-31
131 Apr-31
132 May-31
133 Jun-31
134 Jul-31
135 Aug-31
136 Sep-31
137 Oct-31
138 Nov-31
139 Dec-31
140 Jan-32
141 Feb-32
142 Mar-32
143 Apr-32
144 May-32
145 Jun-32
146 Jul-32
147 Aug-32
148 Sep-32
149 Oct-32
150 Nov-32
151 Dec-32
152 Jan-33
153 Feb-33
154 Mar-33
155 Apr-33
156 May-33
157 Jun-33
158 Jul-33
159 Aug-33
160 Sep-33
161 Oct-33
162 Nov-33
163 Dec-33
164 Jan-34
165 Feb-34
166 Mar-34
167 Apr-34
168 May-34
169 Jun-34
170 Jul-34
171 Aug-34
172 Sep-34
173 Oct-34
174 Nov-34
175 Dec-34
176 Jan-35
177 Feb-35
178 Mar-35
179 Apr-35
180 May-35
AS DE AMORTIZACION

E VIVIENDA EN PESOS CASA FIJA

Tipo de Tasa: Tasa Politica
Tasa de Interes: 12.45%
Valor mes seguros adicionales: $0
Porcentaje de financiación (LTV): 0.00%
Inflación estimada: 3.00%

AMORTIZACION DEL CREDITO EN PESOS MEDIANTE CUOTAS FIJAS

Abono a Capital Intereses Cuota
- -
$ 666,666.67 $ 1,179,140 $ 1,845,807.14
$ 666,666.67 $ 1,172,590 $ 1,839,256.36
$ 666,666.67 $ 1,166,039 $ 1,832,705.58
$ 666,666.67 $ 1,159,488 $ 1,826,154.79
$ 666,666.67 $ 1,152,937 $ 1,819,604.01
$ 666,666.67 $ 1,146,387 $ 1,813,053.23
$ 666,666.67 $ 1,139,836 $ 1,806,502.45
$ 666,666.67 $ 1,133,285 $ 1,799,951.67
$ 666,666.67 $ 1,126,734 $ 1,793,400.89
$ 666,666.67 $ 1,120,183 $ 1,786,850.11
$ 666,666.67 $ 1,113,633 $ 1,780,299.33
$ 666,666.67 $ 1,107,082 $ 1,773,748.55
$ 666,666.67 $ 1,100,531 $ 1,767,197.77
$ 666,666.67 $ 1,093,980 $ 1,760,646.99
$ 666,666.67 $ 1,087,430 $ 1,754,096.21
$ 666,666.67 $ 1,080,879 $ 1,747,545.43
$ 666,666.67 $ 1,074,328 $ 1,740,994.65
$ 666,666.67 $ 1,067,777 $ 1,734,443.87
$ 666,666.67 $ 1,061,226 $ 1,727,893.09
$ 666,666.67 $ 1,054,676 $ 1,721,342.31
$ 666,666.67 $ 1,048,125 $ 1,714,791.53
$ 666,666.67 $ 1,041,574 $ 1,708,240.75
$ 666,666.67 $ 1,035,023 $ 1,701,689.97
$ 666,666.67 $ 1,028,473 $ 1,695,139.19
$ 666,666.67 $ 1,021,922 $ 1,688,588.41
$ 666,666.67 $ 1,015,371 $ 1,682,037.63
$ 666,666.67 $ 1,008,820 $ 1,675,486.85
$ 666,666.67 $ 1,002,269 $ 1,668,936.07
$ 666,666.67 $ 995,719 $ 1,662,385.29
$ 666,666.67 $ 989,168 $ 1,655,834.50
$ 666,666.67 $ 982,617 $ 1,649,283.72
$ 666,666.67 $ 976,066 $ 1,642,732.94
$ 666,666.67 $ 969,515 $ 1,636,182.16
$ 666,666.67 $ 962,965 $ 1,629,631.38
$ 666,666.67 $ 956,414 $ 1,623,080.60
$ 666,666.67 $ 949,863 $ 1,616,529.82
$ 666,666.67 $ 943,312 $ 1,609,979.04
$ 666,666.67 $ 936,762 $ 1,603,428.26
$ 666,666.67 $ 930,211 $ 1,596,877.48
$ 666,666.67 $ 923,660 $ 1,590,326.70
$ 666,666.67 $ 917,109 $ 1,583,775.92
$ 666,666.67 $ 910,558 $ 1,577,225.14
$ 666,666.67 $ 904,008 $ 1,570,674.36
$ 666,666.67 $ 897,457 $ 1,564,123.58
$ 666,666.67 $ 890,906 $ 1,557,572.80
$ 666,666.67 $ 884,355 $ 1,551,022.02
$ 666,666.67 $ 877,805 $ 1,544,471.24
$ 666,666.67 $ 871,254 $ 1,537,920.46
$ 666,666.67 $ 864,703 $ 1,531,369.68
$ 666,666.67 $ 858,152 $ 1,524,818.90
$ 666,666.67 $ 851,601 $ 1,518,268.12
$ 666,666.67 $ 845,051 $ 1,511,717.34
$ 666,666.67 $ 838,500 $ 1,505,166.56
$ 666,666.67 $ 831,949 $ 1,498,615.78
$ 666,666.67 $ 825,398 $ 1,492,065.00
$ 666,666.67 $ 818,848 $ 1,485,514.21
$ 666,666.67 $ 812,297 $ 1,478,963.43
$ 666,666.67 $ 805,746 $ 1,472,412.65
$ 666,666.67 $ 799,195 $ 1,465,861.87
$ 666,666.67 $ 792,644 $ 1,459,311.09
$ 666,666.67 $ 786,094 $ 1,452,760.31
$ 666,666.67 $ 779,543 $ 1,446,209.53
$ 666,666.67 $ 772,992 $ 1,439,658.75
$ 666,666.67 $ 766,441 $ 1,433,107.97
$ 666,666.67 $ 759,891 $ 1,426,557.19
$ 666,666.67 $ 753,340 $ 1,420,006.41
$ 666,666.67 $ 746,789 $ 1,413,455.63
$ 666,666.67 $ 740,238 $ 1,406,904.85
$ 666,666.67 $ 733,687 $ 1,400,354.07
$ 666,666.67 $ 727,137 $ 1,393,803.29
$ 666,666.67 $ 720,586 $ 1,387,252.51
$ 666,666.67 $ 714,035 $ 1,380,701.73
$ 666,666.67 $ 707,484 $ 1,374,150.95
$ 666,666.67 $ 700,934 $ 1,367,600.17
$ 666,666.67 $ 694,383 $ 1,361,049.39
$ 666,666.67 $ 687,832 $ 1,354,498.61
$ 666,666.67 $ 681,281 $ 1,347,947.83
$ 666,666.67 $ 674,730 $ 1,341,397.05
$ 666,666.67 $ 668,180 $ 1,334,846.27
$ 666,666.67 $ 661,629 $ 1,328,295.49
$ 666,666.67 $ 655,078 $ 1,321,744.71
$ 666,666.67 $ 648,527 $ 1,315,193.92
$ 666,666.67 $ 641,976 $ 1,308,643.14
$ 666,666.67 $ 635,426 $ 1,302,092.36
$ 666,666.67 $ 628,875 $ 1,295,541.58
$ 666,666.67 $ 622,324 $ 1,288,990.80
$ 666,666.67 $ 615,773 $ 1,282,440.02
$ 666,666.67 $ 609,223 $ 1,275,889.24
$ 666,666.67 $ 602,672 $ 1,269,338.46
$ 666,666.67 $ 596,121 $ 1,262,787.68
$ 666,666.67 $ 589,570 $ 1,256,236.90
$ 666,666.67 $ 583,019 $ 1,249,686.12
$ 666,666.67 $ 576,469 $ 1,243,135.34
$ 666,666.67 $ 569,918 $ 1,236,584.56
$ 666,666.67 $ 563,367 $ 1,230,033.78
$ 666,666.67 $ 556,816 $ 1,223,483.00
$ 666,666.67 $ 550,266 $ 1,216,932.22
$ 666,666.67 $ 543,715 $ 1,210,381.44
$ 666,666.67 $ 537,164 $ 1,203,830.66
$ 666,666.67 $ 530,613 $ 1,197,279.88
$ 666,666.67 $ 524,062 $ 1,190,729.10
$ 666,666.67 $ 517,512 $ 1,184,178.32
$ 666,666.67 $ 510,961 $ 1,177,627.54
$ 666,666.67 $ 504,410 $ 1,171,076.76
$ 666,666.67 $ 497,859 $ 1,164,525.98
$ 666,666.67 $ 491,309 $ 1,157,975.20
$ 666,666.67 $ 484,758 $ 1,151,424.42
$ 666,666.67 $ 478,207 $ 1,144,873.63
$ 666,666.67 $ 471,656 $ 1,138,322.85
$ 666,666.67 $ 465,105 $ 1,131,772.07
$ 666,666.67 $ 458,555 $ 1,125,221.29
$ 666,666.67 $ 452,004 $ 1,118,670.51
$ 666,666.67 $ 445,453 $ 1,112,119.73
$ 666,666.67 $ 438,902 $ 1,105,568.95
$ 666,666.67 $ 432,352 $ 1,099,018.17
$ 666,666.67 $ 425,801 $ 1,092,467.39
$ 666,666.67 $ 419,250 $ 1,085,916.61
$ 666,666.67 $ 412,699 $ 1,079,365.83
$ 666,666.67 $ 406,148 $ 1,072,815.05
$ 666,666.67 $ 399,598 $ 1,066,264.27
$ 666,666.67 $ 393,047 $ 1,059,713.49
$ 666,666.67 $ 386,496 $ 1,053,162.71
$ 666,666.67 $ 379,945 $ 1,046,611.93
$ 666,666.67 $ 373,394 $ 1,040,061.15
$ 666,666.67 $ 366,844 $ 1,033,510.37
$ 666,666.67 $ 360,293 $ 1,026,959.59
$ 666,666.67 $ 353,742 $ 1,020,408.81
$ 666,666.67 $ 347,191 $ 1,013,858.03
$ 666,666.67 $ 340,641 $ 1,007,307.25
$ 666,666.67 $ 334,090 $ 1,000,756.47
$ 666,666.67 $ 327,539 $ 994,205.69
$ 666,666.67 $ 320,988 $ 987,654.91
$ 666,666.67 $ 314,437 $ 981,104.13
$ 666,666.67 $ 307,887 $ 974,553.34
$ 666,666.67 $ 301,336 $ 968,002.56
$ 666,666.67 $ 294,785 $ 961,451.78
$ 666,666.67 $ 288,234 $ 954,901.00
$ 666,666.67 $ 281,684 $ 948,350.22
$ 666,666.67 $ 275,133 $ 941,799.44
$ 666,666.67 $ 268,582 $ 935,248.66
$ 666,666.67 $ 262,031 $ 928,697.88
$ 666,666.67 $ 255,480 $ 922,147.10
$ 666,666.67 $ 248,930 $ 915,596.32
$ 666,666.67 $ 242,379 $ 909,045.54
$ 666,666.67 $ 235,828 $ 902,494.76
$ 666,666.67 $ 229,277 $ 895,943.98
$ 666,666.67 $ 222,727 $ 889,393.20
$ 666,666.67 $ 216,176 $ 882,842.42
$ 666,666.67 $ 209,625 $ 876,291.64
$ 666,666.67 $ 203,074 $ 869,740.86
$ 666,666.67 $ 196,523 $ 863,190.08
$ 666,666.67 $ 189,973 $ 856,639.30
$ 666,666.67 $ 183,422 $ 850,088.52
$ 666,666.67 $ 176,871 $ 843,537.74
$ 666,666.67 $ 170,320 $ 836,986.96
$ 666,666.67 $ 163,770 $ 830,436.18
$ 666,666.67 $ 157,219 $ 823,885.40
$ 666,666.67 $ 150,668 $ 817,334.62
$ 666,666.67 $ 144,117 $ 810,783.84
$ 666,666.67 $ 137,566 $ 804,233.05
$ 666,666.67 $ 131,016 $ 797,682.27
$ 666,666.67 $ 124,465 $ 791,131.49
$ 666,666.67 $ 117,914 $ 784,580.71
$ 666,666.67 $ 111,363 $ 778,029.93
$ 666,666.67 $ 104,812 $ 771,479.15
$ 666,666.67 $ 98,262 $ 764,928.37
$ 666,666.67 $ 91,711 $ 758,377.59
$ 666,666.67 $ 85,160 $ 751,826.81
$ 666,666.67 $ 78,609 $ 745,276.03
$ 666,666.67 $ 72,059 $ 738,725.25
$ 666,666.67 $ 65,508 $ 732,174.47
$ 666,666.67 $ 58,957 $ 725,623.69
$ 666,666.67 $ 52,406 $ 719,072.91
$ 666,666.67 $ 45,855 $ 712,522.13
$ 666,666.67 $ 39,305 $ 705,971.35
$ 666,666.67 $ 32,754 $ 699,420.57
$ 666,666.67 $ 26,203 $ 692,869.79
$ 666,666.67 $ 19,652 $ 686,319.01
$ 666,666.67 $ 13,102 $ 679,768.23
$ 666,666.67 $ 6,551 $ 673,217.45
 VARIABLES
VALOR DEL PRESTAMO $ 120,000,000
No. Periodos (cuotas) 180
TASA DE INTERES E.A 12.45%
Tasa periodica: 0.98%
No. Pagos (año): 12

ABONO CONSTANTE
$ 666,666.67
A CAPITAL

FIJAS
Saldo
$ 120,000,000
$ 119,333,333
$ 118,666,667
$ 118,000,000
$ 117,333,333
$ 116,666,667
$ 116,000,000
$ 115,333,333
$ 114,666,667
$ 114,000,000
$ 113,333,333
$ 112,666,667
$ 112,000,000
$ 111,333,333
$ 110,666,667
$ 110,000,000
$ 109,333,333
$ 108,666,667
$ 108,000,000
$ 107,333,333
$ 106,666,667
$ 106,000,000
$ 105,333,333
$ 104,666,667
$ 104,000,000
$ 103,333,333
$ 102,666,667
$ 102,000,000
$ 101,333,333
$ 100,666,667
$ 100,000,000
$ 99,333,333
$ 98,666,667
$ 98,000,000
$ 97,333,333
$ 96,666,667
$ 96,000,000
$ 95,333,333
$ 94,666,667
$ 94,000,000
$ 93,333,333
$ 92,666,667
$ 92,000,000
$ 91,333,333
$ 90,666,667
$ 90,000,000
$ 89,333,333
$ 88,666,667
$ 88,000,000
$ 87,333,333
$ 86,666,667
$ 86,000,000
$ 85,333,333
$ 84,666,667
$ 84,000,000
$ 83,333,333
$ 82,666,667
$ 82,000,000
$ 81,333,333
$ 80,666,667
$ 80,000,000
$ 79,333,333
$ 78,666,667
$ 78,000,000
$ 77,333,333
$ 76,666,667
$ 76,000,000
$ 75,333,333
$ 74,666,667
$ 74,000,000
$ 73,333,333
$ 72,666,667
$ 72,000,000
$ 71,333,333
$ 70,666,667
$ 70,000,000
$ 69,333,333
$ 68,666,667
$ 68,000,000
$ 67,333,333
$ 66,666,667
$ 66,000,000
$ 65,333,333
$ 64,666,667
$ 64,000,000
$ 63,333,333
$ 62,666,667
$ 62,000,000
$ 61,333,333
$ 60,666,667
$ 60,000,000
$ 59,333,333
$ 58,666,667
$ 58,000,000
$ 57,333,333
$ 56,666,667
$ 56,000,000
$ 55,333,333
$ 54,666,667
$ 54,000,000
$ 53,333,333
$ 52,666,667
$ 52,000,000
$ 51,333,333
$ 50,666,667
$ 50,000,000
$ 49,333,333
$ 48,666,667
$ 48,000,000
$ 47,333,333
$ 46,666,667
$ 46,000,000
$ 45,333,333
$ 44,666,667
$ 44,000,000
$ 43,333,333
$ 42,666,667
$ 42,000,000
$ 41,333,333
$ 40,666,667
$ 40,000,000
$ 39,333,333
$ 38,666,667
$ 38,000,000
$ 37,333,333
$ 36,666,667
$ 36,000,000
$ 35,333,333
$ 34,666,667
$ 34,000,000
$ 33,333,333
$ 32,666,667
$ 32,000,000
$ 31,333,333
$ 30,666,667
$ 30,000,000
$ 29,333,333
$ 28,666,667
$ 28,000,000
$ 27,333,333
$ 26,666,667
$ 26,000,000
$ 25,333,333
$ 24,666,667
$ 24,000,000
$ 23,333,333
$ 22,666,667
$ 22,000,000
$ 21,333,333
$ 20,666,667
$ 20,000,000
$ 19,333,333
$ 18,666,667
$ 18,000,000
$ 17,333,333
$ 16,666,667
$ 16,000,000
$ 15,333,333
$ 14,666,667
$ 14,000,000
$ 13,333,333
 $ 12,666,667
$ 12,000,000
$ 11,333,333
$ 10,666,667
$ 10,000,000
$ 9,333,333
$ 8,666,667
$ 8,000,000
$ 7,333,333
$ 6,666,667
$ 6,000,000
$ 5,333,333
$ 4,666,667
$ 4,000,000
$ 3,333,333
$ 2,666,667
$ 2,000,000
$ 1,333,333
$ 666,667
-$ 0
 TABLAS DE AMORTIZACION

CREDITO DE VIVIENDA EN UVR CASA FIJA

Proyectado el: 3-May-20 Tipo de Tasa:
Tipo de credito: Crédito Casa Fija Tasa de Interes:
Valor solicitado: $ 120,000,000 Valor mes seguros adicionales:
Plazo: 15 Años Porcentaje de financiación (LTV):
Moneda: Pesos Inflación estimada:
Sistema de amortización: CUOTA FIJA Valor UVR:
Tipo de Inmueble: Vivienda
Valor del Inmueble: NUEVO
Frecuencia de pago: MENSUAL

TABLA 1 AMORTIZACION DE
Periodo Fecha UVR
0 May-20 $ 275.5059
1 Jun-20 $ 283.7711
2 Jul-20 $ 292.2842
3 Aug-20 $ 301.0527
4 Sep-20 $ 310.0843
5 Oct-20 $ 319.3868
6 Nov-20 $ 328.9685
7 Dec-20 $ 338.8375
8 Jan-21 $ 349.0026
9 Feb-21 $ 359.4727
10 Mar-21 $ 370.2569
11 Apr-21 $ 381.3646
12 May-21 $ 392.8055
13 Jun-21 $ 404.5897
14 Jul-21 $ 416.7274
15 Aug-21 $ 429.2292
16 Sep-21 $ 442.1061
17 Oct-21 $ 455.3693
18 Nov-21 $ 469.0304
19 Dec-21 $ 483.1013
20 Jan-22 $ 497.5943
21 Feb-22 $ 512.5221
22 Mar-22 $ 527.8978
23 Apr-22 $ 543.7347
24 May-22 $ 560.0468
25 Jun-22 $ 576.8482
26 Jul-22 $ 594.1536
27 Aug-22 $ 611.9782
28 Sep-22 $ 630.3376
29 Oct-22 $ 649.2477
30 Nov-22 $ 668.7251
31 Dec-22 $ 688.7869
32 Jan-23 $ 709.4505
33 Feb-23 $ 730.7340
34 Mar-23 $ 752.6560
35 Apr-23 $ 775.2357
36 May-23 $ 798.4928
37 Jun-23 $ 822.4476
38 Jul-23 $ 847.1210
39 Aug-23 $ 872.5346
40 Sep-23 $ 898.7107
41 Oct-23 $ 925.6720
42 Nov-23 $ 953.4421
43 Dec-23 $ 982.0454
44 Jan-24 $ 1,011.5068
45 Feb-24 $ 1,041.8520
46 Mar-24 $ 1,073.1075
47 Apr-24 $ 1,105.3008
48 May-24 $ 1,138.4598
49 Jun-24 $ 1,172.6136
50 Jul-24 $ 1,207.7920
51 Aug-24 $ 1,244.0257
52 Sep-24 $ 1,281.3465
53 Oct-24 $ 1,319.7869
54 Nov-24 $ 1,359.3805
55 Dec-24 $ 1,400.1619
56 Jan-25 $ 1,442.1668
57 Feb-25 $ 1,485.4318
58 Mar-25 $ 1,529.9947
59 Apr-25 $ 1,575.8946
60 May-25 $ 1,623.1714
61 Jun-25 $ 1,671.8666
62 Jul-25 $ 1,722.0226
63 Aug-25 $ 1,773.6832
64 Sep-25 $ 1,826.8937
65 Oct-25 $ 1,881.7005
66 Nov-25 $ 1,938.1516
67 Dec-25 $ 1,996.2961
68 Jan-26 $ 2,056.1850
69 Feb-26 $ 2,117.8705
70 Mar-26 $ 2,181.4067
71 Apr-26 $ 2,246.8489
72 May-26 $ 2,314.2543
73 Jun-26 $ 2,383.6819
74 Jul-26 $ 2,455.1924
75 Aug-26 $ 2,528.8482
76 Sep-26 $ 2,604.7136
77 Oct-26 $ 2,682.8550
78 Nov-26 $ 2,763.3407
79 Dec-26 $ 2,846.2409
80 Jan-27 $ 2,931.6281
81 Feb-27 $ 3,019.5770
82 Mar-27 $ 3,110.1643
83 Apr-27 $ 3,203.4692
84 May-27 $ 3,299.5733
85 Jun-27 $ 3,398.5605
86 Jul-27 $ 3,500.5173
87 Aug-27 $ 3,605.5328
88 Sep-27 $ 3,713.6988
89 Oct-27 $ 3,825.1098
90 Nov-27 $ 3,939.8631
91 Dec-27 $ 4,058.0590
92 Jan-28 $ 4,179.8007
93 Feb-28 $ 4,305.1947
94 Mar-28 $ 4,434.3506
95 Apr-28 $ 4,567.3811
96 May-28 $ 4,704.4025
97 Jun-28 $ 4,845.5346
98 Jul-28 $ 4,990.9007
99 Aug-28 $ 5,140.6277
100 Sep-28 $ 5,294.8465
101 Oct-28 $ 5,453.6919
102 Nov-28 $ 5,617.3027
103 Dec-28 $ 5,785.8217
104 Jan-29 $ 5,959.3964
105 Feb-29 $ 6,138.1783
106 Mar-29 $ 6,322.3236
107 Apr-29 $ 6,511.9933
108 May-29 $ 6,707.3531
109 Jun-29 $ 6,908.5737
110 Jul-29 $ 7,115.8309
111 Aug-29 $ 7,329.3059
112 Sep-29 $ 7,549.1850
113 Oct-29 $ 7,775.6606
114 Nov-29 $ 8,008.9304
115 Dec-29 $ 8,249.1983
116 Jan-30 $ 8,496.6743
117 Feb-30 $ 8,751.5745
118 Mar-30 $ 9,014.1217
119 Apr-30 $ 9,284.5454
120 May-30 $ 9,563.0818
121 Jun-30 $ 9,849.9742
122 Jul-30 $ 10,145.4734
123 Aug-30 $ 10,449.8376
124 Sep-30 $ 10,763.3328
125 Oct-30 $ 11,086.2327
126 Nov-30 $ 11,418.8197
127 Dec-30 $ 11,761.3843
128 Jan-31 $ 12,114.2258
129 Feb-31 $ 12,477.6526
130 Mar-31 $ 12,851.9822
131 Apr-31 $ 13,237.5417
132 May-31 $ 13,634.6679
133 Jun-31 $ 14,043.7080
134 Jul-31 $ 14,465.0192
135 Aug-31 $ 14,898.9698
136 Sep-31 $ 15,345.9389
137 Oct-31 $ 15,806.3170
138 Nov-31 $ 16,280.5065
139 Dec-31 $ 16,768.9217
140 Jan-32 $ 17,271.9894
141 Feb-32 $ 17,790.1491
142 Mar-32 $ 18,323.8535
143 Apr-32 $ 18,873.5691
144 May-32 $ 19,439.7762
145 Jun-32 $ 20,022.9695
146 Jul-32 $ 20,623.6586
147 Aug-32 $ 21,242.3684
148 Sep-32 $ 21,879.6394
149 Oct-32 $ 22,536.0286
150 Nov-32 $ 23,212.1094
151 Dec-32 $ 23,908.4727
152 Jan-33 $ 24,625.7269
153 Feb-33 $ 25,364.4987
154 Mar-33 $ 26,125.4337
155 Apr-33 $ 26,909.1967
156 May-33 $ 27,716.4726
157 Jun-33 $ 28,547.9668
158 Jul-33 $ 29,404.4058
159 Aug-33 $ 30,286.5379
160 Sep-33 $ 31,195.1341
161 Oct-33 $ 32,130.9881
162 Nov-33 $ 33,094.9177
163 Dec-33 $ 34,087.7653
164 Jan-34 $ 35,110.3982
165 Feb-34 $ 36,163.7102
166 Mar-34 $ 37,248.6215
167 Apr-34 $ 38,366.0801
168 May-34 $ 39,517.0625
169 Jun-34 $ 40,702.5744
170 Jul-34 $ 41,923.6516
171 Aug-34 $ 43,181.3612
172 Sep-34 $ 44,476.8020
173 Oct-34 $ 45,811.1061
174 Nov-34 $ 47,185.4393
175 Dec-34 $ 48,601.0025
176 Jan-35 $ 50,059.0325
177 Feb-35 $ 51,560.8035
178 Mar-35 $ 53,107.6276
179 Apr-35 $ 54,700.8564
180 May-35 $ 56,341.8821
 VARIABLES
VALOR DEL PRESTAMO
Tasa Politica No. Periodos (cuotas)
9.60% TASA DE INTERES E.A
$0 Tasa periodica:
0.00% No. Pagos (año):
3.00%
$ 275.5059
CUOTA FIJA MENSUAL

AMORTIZACION DEL CREDITO EN PESOS MEDIANTE CUOTAS FIJAS

Cuota Intereses Abono a capital
0 0
$ 1,231,568.98 $ 920,182.01 $ 311,386.97
$ 1,231,568.98 $ 917,794.24 $ 313,774.74
$ 1,231,568.98 $ 915,388.16 $ 316,180.82
$ 1,231,568.98 $ 912,963.63 $ 318,605.35
$ 1,231,568.98 $ 910,520.50 $ 321,048.48
$ 1,231,568.98 $ 908,058.64 $ 323,510.34
$ 1,231,568.98 $ 905,577.91 $ 325,991.07
$ 1,231,568.98 $ 903,078.15 $ 328,490.83
$ 1,231,568.98 $ 900,559.22 $ 331,009.76
$ 1,231,568.98 $ 898,020.98 $ 333,548.00
$ 1,231,568.98 $ 895,463.27 $ 336,105.71
$ 1,231,568.98 $ 892,885.95 $ 338,683.03
$ 1,231,568.98 $ 890,288.87 $ 341,280.11
$ 1,231,568.98 $ 887,671.87 $ 343,897.11
$ 1,231,568.98 $ 885,034.80 $ 346,534.18
$ 1,231,568.98 $ 882,377.51 $ 349,191.47
$ 1,231,568.98 $ 879,699.85 $ 351,869.13
$ 1,231,568.98 $ 877,001.65 $ 354,567.33
$ 1,231,568.98 $ 874,282.77 $ 357,286.22
$ 1,231,568.98 $ 871,543.03 $ 360,025.95
$ 1,231,568.98 $ 868,782.28 $ 362,786.70
$ 1,231,568.98 $ 866,000.37 $ 365,568.61
$ 1,231,568.98 $ 863,197.12 $ 368,371.86
$ 1,231,568.98 $ 860,372.38 $ 371,196.60
$ 1,231,568.98 $ 857,525.98 $ 374,043.01
$ 1,231,568.98 $ 854,657.74 $ 376,911.24
$ 1,231,568.98 $ 851,767.52 $ 379,801.46
$ 1,231,568.98 $ 848,855.13 $ 382,713.85
$ 1,231,568.98 $ 845,920.41 $ 385,648.57
$ 1,231,568.98 $ 842,963.19 $ 388,605.79
$ 1,231,568.98 $ 839,983.29 $ 391,585.69
$ 1,231,568.98 $ 836,980.54 $ 394,588.44
$ 1,231,568.98 $ 833,954.76 $ 397,614.22
$ 1,231,568.98 $ 830,905.78 $ 400,663.20
$ 1,231,568.98 $ 827,833.42 $ 403,735.56
$ 1,231,568.98 $ 824,737.50 $ 406,831.48
$ 1,231,568.98 $ 821,617.85 $ 409,951.13
$ 1,231,568.98 $ 818,474.27 $ 413,094.71
$ 1,231,568.98 $ 815,306.58 $ 416,262.40
$ 1,231,568.98 $ 812,114.60 $ 419,454.38
$ 1,231,568.98 $ 808,898.15 $ 422,670.83
$ 1,231,568.98 $ 805,657.03 $ 425,911.95
$ 1,231,568.98 $ 802,391.06 $ 429,177.92
$ 1,231,568.98 $ 799,100.05 $ 432,468.93
$ 1,231,568.98 $ 795,783.80 $ 435,785.18
$ 1,231,568.98 $ 792,442.12 $ 439,126.87
$ 1,231,568.98 $ 789,074.81 $ 442,494.17
$ 1,231,568.98 $ 785,681.68 $ 445,887.30
$ 1,231,568.98 $ 782,262.54 $ 449,306.44
$ 1,231,568.98 $ 778,817.17 $ 452,751.81
$ 1,231,568.98 $ 775,345.39 $ 456,223.59
$ 1,231,568.98 $ 771,846.98 $ 459,722.00
$ 1,231,568.98 $ 768,321.75 $ 463,247.23
$ 1,231,568.98 $ 764,769.49 $ 466,799.49
$ 1,231,568.98 $ 761,189.98 $ 470,379.00
$ 1,231,568.98 $ 757,583.03 $ 473,985.95
$ 1,231,568.98 $ 753,948.42 $ 477,620.56
$ 1,231,568.98 $ 750,285.94 $ 481,283.04
$ 1,231,568.98 $ 746,595.37 $ 484,973.61
$ 1,231,568.98 $ 742,876.50 $ 488,692.48
$ 1,231,568.98 $ 739,129.12 $ 492,439.86
$ 1,231,568.98 $ 735,353.00 $ 496,215.98
$ 1,231,568.98 $ 731,547.92 $ 500,021.06
$ 1,231,568.98 $ 727,713.67 $ 503,855.31
$ 1,231,568.98 $ 723,850.02 $ 507,718.96
$ 1,231,568.98 $ 719,956.73 $ 511,612.25
$ 1,231,568.98 $ 716,033.60 $ 515,535.38
$ 1,231,568.98 $ 712,080.38 $ 519,488.60
$ 1,231,568.98 $ 708,096.84 $ 523,472.14
$ 1,231,568.98 $ 704,082.76 $ 527,486.22
$ 1,231,568.98 $ 700,037.90 $ 531,531.08
$ 1,231,568.98 $ 695,962.02 $ 535,606.96
$ 1,231,568.98 $ 691,854.89 $ 539,714.09
$ 1,231,568.98 $ 687,716.27 $ 543,852.71
$ 1,231,568.98 $ 683,545.90 $ 548,023.08
$ 1,231,568.98 $ 679,343.56 $ 552,225.42
$ 1,231,568.98 $ 675,109.00 $ 556,459.98
$ 1,231,568.98 $ 670,841.96 $ 560,727.02
$ 1,231,568.98 $ 666,542.20 $ 565,026.78
$ 1,231,568.98 $ 662,209.47 $ 569,359.51
$ 1,231,568.98 $ 657,843.52 $ 573,725.46
$ 1,231,568.98 $ 653,444.09 $ 578,124.89
$ 1,231,568.98 $ 649,010.92 $ 582,558.06
$ 1,231,568.98 $ 644,543.76 $ 587,025.22
$ 1,231,568.98 $ 640,042.34 $ 591,526.64
$ 1,231,568.98 $ 635,506.41 $ 596,062.58
$ 1,231,568.98 $ 630,935.69 $ 600,633.29
$ 1,231,568.98 $ 626,329.92 $ 605,239.06
$ 1,231,568.98 $ 621,688.84 $ 609,880.14
$ 1,231,568.98 $ 617,012.16 $ 614,556.82
$ 1,231,568.98 $ 612,299.63 $ 619,269.35
$ 1,231,568.98 $ 607,550.96 $ 624,018.02
$ 1,231,568.98 $ 602,765.87 $ 628,803.11
$ 1,231,568.98 $ 597,944.10 $ 633,624.88
$ 1,231,568.98 $ 593,085.35 $ 638,483.64
$ 1,231,568.98 $ 588,189.34 $ 643,379.64
$ 1,231,568.98 $ 583,255.78 $ 648,313.20
$ 1,231,568.98 $ 578,284.40 $ 653,284.58
$ 1,231,568.98 $ 573,274.89 $ 658,294.09
$ 1,231,568.98 $ 568,226.97 $ 663,342.01
$ 1,231,568.98 $ 563,140.34 $ 668,428.64
$ 1,231,568.98 $ 558,014.71 $ 673,554.27
$ 1,231,568.98 $ 552,849.77 $ 678,719.21
$ 1,231,568.98 $ 547,645.23 $ 683,923.75
$ 1,231,568.98 $ 542,400.78 $ 689,168.20
$ 1,231,568.98 $ 537,116.11 $ 694,452.87
$ 1,231,568.98 $ 531,790.92 $ 699,778.06
$ 1,231,568.98 $ 526,424.89 $ 705,144.09
$ 1,231,568.98 $ 521,017.72 $ 710,551.26
$ 1,231,568.98 $ 515,569.08 $ 715,999.90
$ 1,231,568.98 $ 510,078.66 $ 721,490.32
$ 1,231,568.98 $ 504,546.14 $ 727,022.84
$ 1,231,568.98 $ 498,971.19 $ 732,597.79
$ 1,231,568.98 $ 493,353.50 $ 738,215.48
$ 1,231,568.98 $ 487,692.73 $ 743,876.25
$ 1,231,568.98 $ 481,988.55 $ 749,580.43
$ 1,231,568.98 $ 476,240.63 $ 755,328.35
$ 1,231,568.98 $ 470,448.63 $ 761,120.35
$ 1,231,568.98 $ 464,612.22 $ 766,956.76
$ 1,231,568.98 $ 458,731.06 $ 772,837.92
$ 1,231,568.98 $ 452,804.79 $ 778,764.19
$ 1,231,568.98 $ 446,833.09 $ 784,735.89
$ 1,231,568.98 $ 440,815.59 $ 790,753.39
$ 1,231,568.98 $ 434,751.95 $ 796,817.03
$ 1,231,568.98 $ 428,641.81 $ 802,927.17
$ 1,231,568.98 $ 422,484.81 $ 809,084.17
$ 1,231,568.98 $ 416,280.61 $ 815,288.37
$ 1,231,568.98 $ 410,028.83 $ 821,540.15
$ 1,231,568.98 $ 403,729.11 $ 827,839.87
$ 1,231,568.98 $ 397,381.08 $ 834,187.90
$ 1,231,568.98 $ 390,984.37 $ 840,584.61
$ 1,231,568.98 $ 384,538.62 $ 847,030.36
$ 1,231,568.98 $ 378,043.43 $ 853,525.55
$ 1,231,568.98 $ 371,498.44 $ 860,070.54
$ 1,231,568.98 $ 364,903.26 $ 866,665.72
$ 1,231,568.98 $ 358,257.51 $ 873,311.47
$ 1,231,568.98 $ 351,560.80 $ 880,008.18
$ 1,231,568.98 $ 344,812.73 $ 886,756.25
$ 1,231,568.98 $ 338,012.93 $ 893,556.06
$ 1,231,568.98 $ 331,160.97 $ 900,408.01
$ 1,231,568.98 $ 324,256.48 $ 907,312.50
$ 1,231,568.98 $ 317,299.04 $ 914,269.94
$ 1,231,568.98 $ 310,288.25 $ 921,280.73
$ 1,231,568.98 $ 303,223.70 $ 928,345.28
$ 1,231,568.98 $ 296,104.98 $ 935,464.00
$ 1,231,568.98 $ 288,931.67 $ 942,637.31
$ 1,231,568.98 $ 281,703.35 $ 949,865.63
$ 1,231,568.98 $ 274,419.61 $ 957,149.37
$ 1,231,568.98 $ 267,080.01 $ 964,488.97
$ 1,231,568.98 $ 259,684.14 $ 971,884.85
$ 1,231,568.98 $ 252,231.54 $ 979,337.44
$ 1,231,568.98 $ 244,721.80 $ 986,847.18
$ 1,231,568.98 $ 237,154.48 $ 994,414.50
$ 1,231,568.98 $ 229,529.13 $ 1,002,039.85
$ 1,231,568.98 $ 221,845.30 $ 1,009,723.68
$ 1,231,568.98 $ 214,102.55 $ 1,017,466.43
$ 1,231,568.98 $ 206,300.44 $ 1,025,268.54
$ 1,231,568.98 $ 198,438.49 $ 1,033,130.49
$ 1,231,568.98 $ 190,516.25 $ 1,041,052.73
$ 1,231,568.98 $ 182,533.27 $ 1,049,035.71
$ 1,231,568.98 $ 174,489.07 $ 1,057,079.91
$ 1,231,568.98 $ 166,383.19 $ 1,065,185.79
$ 1,231,568.98 $ 158,215.15 $ 1,073,353.83
$ 1,231,568.98 $ 149,984.48 $ 1,081,584.50
$ 1,231,568.98 $ 141,690.69 $ 1,089,878.29
$ 1,231,568.98 $ 133,333.30 $ 1,098,235.68
$ 1,231,568.98 $ 124,911.83 $ 1,106,657.15
$ 1,231,568.98 $ 116,425.78 $ 1,115,143.20
$ 1,231,568.98 $ 107,874.66 $ 1,123,694.33
$ 1,231,568.98 $ 99,257.96 $ 1,132,311.02
$ 1,231,568.98 $ 90,575.19 $ 1,140,993.79
$ 1,231,568.98 $ 81,825.84 $ 1,149,743.14
$ 1,231,568.98 $ 73,009.40 $ 1,158,559.58
$ 1,231,568.98 $ 64,125.35 $ 1,167,443.63
$ 1,231,568.98 $ 55,173.18 $ 1,176,395.80
$ 1,231,568.98 $ 46,152.36 $ 1,185,416.62
$ 1,231,568.98 $ 37,062.37 $ 1,194,506.61
$ 1,231,568.98 $ 27,902.68 $ 1,203,666.31
$ 1,231,568.98 $ 18,672.74 $ 1,212,896.24
$ 1,231,568.98 $ 9,372.03 $ 1,222,196.95
VARIABLES
$ 120,000,000
180
9.60%
0.77%
12

$ 1,231,568.98

Saldo
$ 120,000,000
$ 119,688,613
$ 119,374,838
$ 119,058,657
$ 118,740,052
$ 118,419,004
$ 118,095,493
$ 117,769,502
$ 117,441,011
$ 117,110,002
$ 116,776,454
$ 116,440,348
$ 116,101,665
$ 115,760,385
$ 115,416,488
$ 115,069,953
$ 114,720,762
$ 114,368,893
$ 114,014,326
$ 113,657,039
$ 113,297,013
$ 112,934,227
$ 112,568,658
$ 112,200,286
$ 111,829,090
$ 111,455,047
$ 111,078,135
$ 110,698,334
$ 110,315,620
$ 109,929,972
$ 109,541,366
$ 109,149,780
$ 108,755,192
$ 108,357,577
$ 107,956,914
$ 107,553,179
$ 107,146,347
$ 106,736,396
$ 106,323,301
$ 105,907,039
$ 105,487,585
$ 105,064,914
$ 104,639,002
$ 104,209,824
$ 103,777,355
$ 103,341,570
$ 102,902,443
$ 102,459,949
$ 102,014,061
$ 101,564,755
$ 101,112,003
$ 100,655,780
$ 100,196,058
$ 99,732,810
$ 99,266,011
$ 98,795,632
$ 98,321,646
$ 97,844,025
$ 97,362,742
$ 96,877,769
$ 96,389,076
$ 95,896,636
$ 95,400,420
$ 94,900,399
$ 94,396,544
$ 93,888,825
$ 93,377,213
$ 92,861,677
$ 92,342,189
$ 91,818,717
$ 91,291,230
$ 90,759,699
$ 90,224,092
$ 89,684,378
$ 89,140,526
$ 88,592,502
$ 88,040,277
$ 87,483,817
$ 86,923,090
$ 86,358,063
$ 85,788,704
$ 85,214,978
$ 84,636,853
$ 84,054,295
$ 83,467,270
$ 82,875,744
$ 82,279,681
$ 81,679,048
$ 81,073,809
$ 80,463,928
$ 79,849,372
$ 79,230,102
$ 78,606,084
$ 77,977,281
$ 77,343,656
$ 76,705,173
$ 76,061,793
$ 75,413,480
$ 74,760,195
$ 74,101,901
$ 73,438,559
$ 72,770,130
$ 72,096,576
$ 71,417,857
$ 70,733,933
$ 70,044,765
$ 69,350,312
$ 68,650,534
$ 67,945,390
$ 67,234,839
$ 66,518,839
$ 65,797,349
$ 65,070,326
$ 64,337,728
$ 63,599,512
$ 62,855,636
$ 62,106,056
$ 61,350,727
$ 60,589,607
$ 59,822,650
$ 59,049,812
$ 58,271,048
$ 57,486,312
$ 56,695,559
$ 55,898,742
$ 55,095,815
$ 54,286,731
$ 53,471,442
$ 52,649,902
$ 51,822,062
$ 50,987,874
$ 50,147,290
$ 49,300,259
$ 48,446,734
$ 47,586,663
$ 46,719,997
$ 45,846,686
$ 44,966,678
$ 44,079,922
$ 43,186,365
$ 42,285,957
$ 41,378,645
$ 40,464,375
$ 39,543,094
$ 38,614,749
$ 37,679,285
$ 36,736,648
$ 35,786,782
$ 34,829,633
$ 33,865,144
$ 32,893,259
$ 31,913,921
$ 30,927,074
$ 29,932,660
$ 28,930,620
$ 27,920,896
$ 26,903,430
$ 25,878,161
$ 24,845,031
$ 23,803,978
$ 22,754,942
 $ 21,697,862
$ 20,632,677
$ 19,559,323
$ 18,477,738
$ 17,387,860
$ 16,289,624
$ 15,182,967
$ 14,067,824
$ 12,944,130
$ 11,811,819
$ 10,670,825
$ 9,521,082
$ 8,362,522
$ 7,195,079
$ 6,018,683
$ 4,833,266
$ 3,638,759
$ 2,435,093
$ 1,222,197
-$ 0
 TABLAS DE AMORTIZACION

CREDITO DE VIVIENDA EN UVR CASA FIJA

Proyectado el: 3-May-20
Tipo de credito: Crédito Casa Fija
Valor solicitado: $ 120,000,000
Plazo: 15 Años
Moneda: Pesos
Sistema de amortización: ABONO CONSTANTE A CAPITAL
Tipo de Inmueble: Vivienda
Valor del Inmueble: NUEVO
Frecuencia de pago: MENSUAL

TABLA 1 AMORTIZAC
Periodo Fecha
0 May-20
1 Jun-20
2 Jul-20
3 Aug-20
4 Sep-20
5 Oct-20
6 Nov-20
7 Dec-20
8 Jan-21
9 Feb-21
10 Mar-21
11 Apr-21
12 May-21
13 Jun-21
14 Jul-21
15 Aug-21
16 Sep-21
17 Oct-21
18 Nov-21
19 Dec-21
20 Jan-22
21 Feb-22
22 Mar-22
23 Apr-22
24 May-22
25 Jun-22
26 Jul-22
27 Aug-22
28 Sep-22
29 Oct-22
30 Nov-22
31 Dec-22
32 Jan-23
33 Feb-23
34 Mar-23
35 Apr-23
36 May-23
37 Jun-23
38 Jul-23
39 Aug-23
40 Sep-23
41 Oct-23
42 Nov-23
43 Dec-23
44 Jan-24
45 Feb-24
46 Mar-24
47 Apr-24
48 May-24
49 Jun-24
50 Jul-24
51 Aug-24
52 Sep-24
53 Oct-24
54 Nov-24
55 Dec-24
56 Jan-25
57 Feb-25
58 Mar-25
59 Apr-25
60 May-25
61 Jun-25
62 Jul-25
63 Aug-25
64 Sep-25
65 Oct-25
66 Nov-25
67 Dec-25
68 Jan-26
69 Feb-26
70 Mar-26
71 Apr-26
72 May-26
73 Jun-26
74 Jul-26
75 Aug-26
76 Sep-26
77 Oct-26
78 Nov-26
79 Dec-26
80 Jan-27
81 Feb-27
82 Mar-27
83 Apr-27
84 May-27
85 Jun-27
86 Jul-27
87 Aug-27
88 Sep-27
89 Oct-27
90 Nov-27
91 Dec-27
92 Jan-28
93 Feb-28
94 Mar-28
95 Apr-28
96 May-28
97 Jun-28
98 Jul-28
99 Aug-28
100 Sep-28
101 Oct-28
102 Nov-28
103 Dec-28
104 Jan-29
105 Feb-29
106 Mar-29
107 Apr-29
108 May-29
109 Jun-29
110 Jul-29
111 Aug-29
112 Sep-29
113 Oct-29
114 Nov-29
115 Dec-29
116 Jan-30
117 Feb-30
118 Mar-30
119 Apr-30
120 May-30
121 Jun-30
122 Jul-30
123 Aug-30
124 Sep-30
125 Oct-30
126 Nov-30
127 Dec-30
128 Jan-31
129 Feb-31
130 Mar-31
131 Apr-31
132 May-31
133 Jun-31
134 Jul-31
135 Aug-31
136 Sep-31
137 Oct-31
138 Nov-31
139 Dec-31
140 Jan-32
141 Feb-32
142 Mar-32
143 Apr-32
144 May-32
145 Jun-32
146 Jul-32
147 Aug-32
148 Sep-32
149 Oct-32
150 Nov-32
151 Dec-32
152 Jan-33
153 Feb-33
154 Mar-33
155 Apr-33
156 May-33
157 Jun-33
158 Jul-33
159 Aug-33
160 Sep-33
161 Oct-33
162 Nov-33
163 Dec-33
164 Jan-34
165 Feb-34
166 Mar-34
167 Apr-34
168 May-34
169 Jun-34
170 Jul-34
171 Aug-34
172 Sep-34
173 Oct-34
174 Nov-34
175 Dec-34
176 Jan-35
177 Feb-35
178 Mar-35
179 Apr-35
180 May-35
AS DE AMORTIZACION

DE VIVIENDA EN UVR CASA FIJA

Tipo de Tasa: Tasa Politica
Tasa de Interes: 9.60%
Valor mes seguros adicionales: $0
Porcentaje de financiación (LTV): 0.00%
Inflación estimada: 3.00%
Valor UVR: $ 275.5059

BLA 1 AMORTIZACION DEL CREDITO EN PESOS MEDIANTE CUOTAS FIJAS

UVR Cuota Intereses
$ 275.5059
$ 283.7711 $ 5,759.76 $ 3,339.97
$ 292.2842 $ 5,741.21 $ 3,321.42
$ 301.0527 $ 5,722.65 $ 3,302.86
$ 310.0843 $ 5,704.10 $ 3,284.31
$ 319.3868 $ 5,685.54 $ 3,265.75
$ 328.9685 $ 5,666.99 $ 3,247.20
$ 338.8375 $ 5,648.43 $ 3,228.64
$ 349.0026 $ 5,629.88 $ 3,210.08
$ 359.4727 $ 5,611.32 $ 3,191.53
$ 370.2569 $ 5,592.76 $ 3,172.97
$ 381.3646 $ 5,574.21 $ 3,154.42
$ 392.8055 $ 5,555.65 $ 3,135.86
$ 404.5897 $ 5,537.10 $ 3,117.31
$ 416.7274 $ 5,518.54 $ 3,098.75
$ 429.2292 $ 5,499.99 $ 3,080.20
$ 442.1061 $ 5,481.43 $ 3,061.64
$ 455.3693 $ 5,462.88 $ 3,043.09
$ 469.0304 $ 5,444.32 $ 3,024.53
$ 483.1013 $ 5,425.77 $ 3,005.97
$ 497.5943 $ 5,407.21 $ 2,987.42
$ 512.5221 $ 5,388.65 $ 2,968.86
$ 527.8978 $ 5,370.10 $ 2,950.31
$ 543.7347 $ 5,351.54 $ 2,931.75
$ 560.0468 $ 5,332.99 $ 2,913.20
$ 576.8482 $ 5,314.43 $ 2,894.64
$ 594.1536 $ 5,295.88 $ 2,876.09
$ 611.9782 $ 5,277.32 $ 2,857.53
$ 630.3376 $ 5,258.77 $ 2,838.98
$ 649.2477 $ 5,240.21 $ 2,820.42
$ 668.7251 $ 5,221.66 $ 2,801.87
$ 688.7869 $ 5,203.10 $ 2,783.31
$ 709.4505 $ 5,184.55 $ 2,764.75
$ 730.7340 $ 5,165.99 $ 2,746.20
$ 752.6560 $ 5,147.43 $ 2,727.64
$ 775.2357 $ 5,128.88 $ 2,709.09
$ 798.4928 $ 5,110.32 $ 2,690.53
$ 822.4476 $ 5,091.77 $ 2,671.98
$ 847.1210 $ 5,073.21 $ 2,653.42
$ 872.5346 $ 5,054.66 $ 2,634.87
$ 898.7107 $ 5,036.10 $ 2,616.31
$ 925.6720 $ 5,017.55 $ 2,597.76
$ 953.4421 $ 4,998.99 $ 2,579.20
$ 982.0454 $ 4,980.44 $ 2,560.65
$ 1,011.5068 $ 4,961.88 $ 2,542.09
$ 1,041.8520 $ 4,943.33 $ 2,523.53
$ 1,073.1075 $ 4,924.77 $ 2,504.98
$ 1,105.3008 $ 4,906.21 $ 2,486.42
$ 1,138.4598 $ 4,887.66 $ 2,467.87
$ 1,172.6136 $ 4,869.10 $ 2,449.31
$ 1,207.7920 $ 4,850.55 $ 2,430.76
$ 1,244.0257 $ 4,831.99 $ 2,412.20
$ 1,281.3465 $ 4,813.44 $ 2,393.65
$ 1,319.7869 $ 4,794.88 $ 2,375.09
$ 1,359.3805 $ 4,776.33 $ 2,356.54
$ 1,400.1619 $ 4,757.77 $ 2,337.98
$ 1,442.1668 $ 4,739.22 $ 2,319.43
$ 1,485.4318 $ 4,720.66 $ 2,300.87
$ 1,529.9947 $ 4,702.11 $ 2,282.31
$ 1,575.8946 $ 4,683.55 $ 2,263.76
$ 1,623.1714 $ 4,664.99 $ 2,245.20
$ 1,671.8666 $ 4,646.44 $ 2,226.65
$ 1,722.0226 $ 4,627.88 $ 2,208.09
$ 1,773.6832 $ 4,609.33 $ 2,189.54
$ 1,826.8937 $ 4,590.77 $ 2,170.98
$ 1,881.7005 $ 4,572.22 $ 2,152.43
$ 1,938.1516 $ 4,553.66 $ 2,133.87
$ 1,996.2961 $ 4,535.11 $ 2,115.32
$ 2,056.1850 $ 4,516.55 $ 2,096.76
$ 2,117.8705 $ 4,498.00 $ 2,078.20
$ 2,181.4067 $ 4,479.44 $ 2,059.65
$ 2,246.8489 $ 4,460.88 $ 2,041.09
$ 2,314.2543 $ 4,442.33 $ 2,022.54
$ 2,383.6819 $ 4,423.77 $ 2,003.98
$ 2,455.1924 $ 4,405.22 $ 1,985.43
$ 2,528.8482 $ 4,386.66 $ 1,966.87
$ 2,604.7136 $ 4,368.11 $ 1,948.32
$ 2,682.8550 $ 4,349.55 $ 1,929.76
$ 2,763.3407 $ 4,331.00 $ 1,911.21
$ 2,846.2409 $ 4,312.44 $ 1,892.65
$ 2,931.6281 $ 4,293.89 $ 1,874.10
$ 3,019.5770 $ 4,275.33 $ 1,855.54
$ 3,110.1643 $ 4,256.78 $ 1,836.98
$ 3,203.4692 $ 4,238.22 $ 1,818.43
$ 3,299.5733 $ 4,219.66 $ 1,799.87
$ 3,398.5605 $ 4,201.11 $ 1,781.32
$ 3,500.5173 $ 4,182.55 $ 1,762.76
$ 3,605.5328 $ 4,164.00 $ 1,744.21
$ 3,713.6988 $ 4,145.44 $ 1,725.65
$ 3,825.1098 $ 4,126.89 $ 1,707.10
$ 3,939.8631 $ 4,108.33 $ 1,688.54
$ 4,058.0590 $ 4,089.78 $ 1,669.99
$ 4,179.8007 $ 4,071.22 $ 1,651.43
$ 4,305.1947 $ 4,052.67 $ 1,632.88
$ 4,434.3506 $ 4,034.11 $ 1,614.32
$ 4,567.3811 $ 4,015.56 $ 1,595.76
$ 4,704.4025 $ 3,997.00 $ 1,577.21
$ 4,845.5346 $ 3,978.44 $ 1,558.65
$ 4,990.9007 $ 3,959.89 $ 1,540.10
$ 5,140.6277 $ 3,941.33 $ 1,521.54
$ 5,294.8465 $ 3,922.78 $ 1,502.99
$ 5,453.6919 $ 3,904.22 $ 1,484.43
$ 5,617.3027 $ 3,885.67 $ 1,465.88
$ 5,785.8217 $ 3,867.11 $ 1,447.32
$ 5,959.3964 $ 3,848.56 $ 1,428.77
$ 6,138.1783 $ 3,830.00 $ 1,410.21
$ 6,322.3236 $ 3,811.45 $ 1,391.66
$ 6,511.9933 $ 3,792.89 $ 1,373.10
$ 6,707.3531 $ 3,774.34 $ 1,354.54
$ 6,908.5737 $ 3,755.78 $ 1,335.99
$ 7,115.8309 $ 3,737.22 $ 1,317.43
$ 7,329.3059 $ 3,718.67 $ 1,298.88
$ 7,549.1850 $ 3,700.11 $ 1,280.32
$ 7,775.6606 $ 3,681.56 $ 1,261.77
$ 8,008.9304 $ 3,663.00 $ 1,243.21
$ 8,249.1983 $ 3,644.45 $ 1,224.66
$ 8,496.6743 $ 3,625.89 $ 1,206.10
$ 8,751.5745 $ 3,607.34 $ 1,187.55
$ 9,014.1217 $ 3,588.78 $ 1,168.99
$ 9,284.5454 $ 3,570.23 $ 1,150.43
$ 9,563.0818 $ 3,551.67 $ 1,131.88
$ 9,849.9742 $ 3,533.11 $ 1,113.32
$ 10,145.4734 $ 3,514.56 $ 1,094.77
$ 10,449.8376 $ 3,496.00 $ 1,076.21
$ 10,763.3328 $ 3,477.45 $ 1,057.66
$ 11,086.2327 $ 3,458.89 $ 1,039.10
$ 11,418.8197 $ 3,440.34 $ 1,020.55
$ 11,761.3843 $ 3,421.78 $ 1,001.99
$ 12,114.2258 $ 3,403.23 $ 983.44
$ 12,477.6526 $ 3,384.67 $ 964.88
$ 12,851.9822 $ 3,366.12 $ 946.33
$ 13,237.5417 $ 3,347.56 $ 927.77
$ 13,634.6679 $ 3,329.01 $ 909.21
$ 14,043.7080 $ 3,310.45 $ 890.66
$ 14,465.0192 $ 3,291.89 $ 872.10
$ 14,898.9698 $ 3,273.34 $ 853.55
$ 15,345.9389 $ 3,254.78 $ 834.99
$ 15,806.3170 $ 3,236.23 $ 816.44
$ 16,280.5065 $ 3,217.67 $ 797.88
$ 16,768.9217 $ 3,199.12 $ 779.33
$ 17,271.9894 $ 3,180.56 $ 760.77
$ 17,790.1491 $ 3,162.01 $ 742.22
$ 18,323.8535 $ 3,143.45 $ 723.66
$ 18,873.5691 $ 3,124.90 $ 705.11
$ 19,439.7762 $ 3,106.34 $ 686.55
$ 20,022.9695 $ 3,087.79 $ 667.99
$ 20,623.6586 $ 3,069.23 $ 649.44
$ 21,242.3684 $ 3,050.67 $ 630.88
$ 21,879.6394 $ 3,032.12 $ 612.33
$ 22,536.0286 $ 3,013.56 $ 593.77
$ 23,212.1094 $ 2,995.01 $ 575.22
$ 23,908.4727 $ 2,976.45 $ 556.66
$ 24,625.7269 $ 2,957.90 $ 538.11
$ 25,364.4987 $ 2,939.34 $ 519.55
$ 26,125.4337 $ 2,920.79 $ 501.00
$ 26,909.1967 $ 2,902.23 $ 482.44
$ 27,716.4726 $ 2,883.68 $ 463.89
$ 28,547.9668 $ 2,865.12 $ 445.33
$ 29,404.4058 $ 2,846.57 $ 426.77
$ 30,286.5379 $ 2,828.01 $ 408.22
$ 31,195.1341 $ 2,809.45 $ 389.66
$ 32,130.9881 $ 2,790.90 $ 371.11
$ 33,094.9177 $ 2,772.34 $ 352.55
$ 34,087.7653 $ 2,753.79 $ 334.00
$ 35,110.3982 $ 2,735.23 $ 315.44
$ 36,163.7102 $ 2,716.68 $ 296.89
$ 37,248.6215 $ 2,698.12 $ 278.33
$ 38,366.0801 $ 2,679.57 $ 259.78
$ 39,517.0625 $ 2,661.01 $ 241.22
$ 40,702.5744 $ 2,642.46 $ 222.66
$ 41,923.6516 $ 2,623.90 $ 204.11
$ 43,181.3612 $ 2,605.34 $ 185.55
$ 44,476.8020 $ 2,586.79 $ 167.00
$ 45,811.1061 $ 2,568.23 $ 148.44
$ 47,185.4393 $ 2,549.68 $ 129.89
$ 48,601.0025 $ 2,531.12 $ 111.33
$ 50,059.0325 $ 2,512.57 $ 92.78
$ 51,560.8035 $ 2,494.01 $ 74.22
$ 53,107.6276 $ 2,475.46 $ 55.67
$ 54,700.8564 $ 2,456.90 $ 37.11
$ 56,341.8821 $ 2,438.35 $ 18.56
 VARIABLES
VALOR DEL PRESTAMO $ 120,000,000
No. Periodos (cuotas) 180
TASA DE INTERES E.A 9.60%
Tasa periodica: 0.77%
No. Pagos (año): 12

CREDITO UVR $ 435,562.36

ABONO CONSTANTE A CAPITAL $ 2,419.79

ANTE CUOTAS FIJAS

Abono a capital Saldo UVR
$ 435,562.36
$ 2,419.79 $ 433,142.57
$ 2,419.79 $ 430,722.78
$ 2,419.79 $ 428,302.99
$ 2,419.79 $ 425,883.20
$ 2,419.79 $ 423,463.41
$ 2,419.79 $ 421,043.61
$ 2,419.79 $ 418,623.82
$ 2,419.79 $ 416,204.03
$ 2,419.79 $ 413,784.24
$ 2,419.79 $ 411,364.45
$ 2,419.79 $ 408,944.66
$ 2,419.79 $ 406,524.87
$ 2,419.79 $ 404,105.08
$ 2,419.79 $ 401,685.29
$ 2,419.79 $ 399,265.50
$ 2,419.79 $ 396,845.71
$ 2,419.79 $ 394,425.91
$ 2,419.79 $ 392,006.12
$ 2,419.79 $ 389,586.33
$ 2,419.79 $ 387,166.54
$ 2,419.79 $ 384,746.75
$ 2,419.79 $ 382,326.96
$ 2,419.79 $ 379,907.17
$ 2,419.79 $ 377,487.38
$ 2,419.79 $ 375,067.59
$ 2,419.79 $ 372,647.80
$ 2,419.79 $ 370,228.01
$ 2,419.79 $ 367,808.22
$ 2,419.79 $ 365,388.42
$ 2,419.79 $ 362,968.63
$ 2,419.79 $ 360,548.84
$ 2,419.79 $ 358,129.05
$ 2,419.79 $ 355,709.26
$ 2,419.79 $ 353,289.47
$ 2,419.79 $ 350,869.68
$ 2,419.79 $ 348,449.89
$ 2,419.79 $ 346,030.10
$ 2,419.79 $ 343,610.31
$ 2,419.79 $ 341,190.52
$ 2,419.79 $ 338,770.72
$ 2,419.79 $ 336,350.93
$ 2,419.79 $ 333,931.14
$ 2,419.79 $ 331,511.35
$ 2,419.79 $ 329,091.56
$ 2,419.79 $ 326,671.77
$ 2,419.79 $ 324,251.98
$ 2,419.79 $ 321,832.19
$ 2,419.79 $ 319,412.40
$ 2,419.79 $ 316,992.61
$ 2,419.79 $ 314,572.82
$ 2,419.79 $ 312,153.02
$ 2,419.79 $ 309,733.23
$ 2,419.79 $ 307,313.44
$ 2,419.79 $ 304,893.65
$ 2,419.79 $ 302,473.86
$ 2,419.79 $ 300,054.07
$ 2,419.79 $ 297,634.28
$ 2,419.79 $ 295,214.49
$ 2,419.79 $ 292,794.70
$ 2,419.79 $ 290,374.91
$ 2,419.79 $ 287,955.12
$ 2,419.79 $ 285,535.32
$ 2,419.79 $ 283,115.53
$ 2,419.79 $ 280,695.74
$ 2,419.79 $ 278,275.95
$ 2,419.79 $ 275,856.16
$ 2,419.79 $ 273,436.37
$ 2,419.79 $ 271,016.58
$ 2,419.79 $ 268,596.79
$ 2,419.79 $ 266,177.00
$ 2,419.79 $ 263,757.21
$ 2,419.79 $ 261,337.42
$ 2,419.79 $ 258,917.63
$ 2,419.79 $ 256,497.83
$ 2,419.79 $ 254,078.04
$ 2,419.79 $ 251,658.25
$ 2,419.79 $ 249,238.46
$ 2,419.79 $ 246,818.67
$ 2,419.79 $ 244,398.88
$ 2,419.79 $ 241,979.09
$ 2,419.79 $ 239,559.30
$ 2,419.79 $ 237,139.51
$ 2,419.79 $ 234,719.72
$ 2,419.79 $ 232,299.93
$ 2,419.79 $ 229,880.13
$ 2,419.79 $ 227,460.34
$ 2,419.79 $ 225,040.55
$ 2,419.79 $ 222,620.76
$ 2,419.79 $ 220,200.97
$ 2,419.79 $ 217,781.18
$ 2,419.79 $ 215,361.39
$ 2,419.79 $ 212,941.60
$ 2,419.79 $ 210,521.81
$ 2,419.79 $ 208,102.02
$ 2,419.79 $ 205,682.23
$ 2,419.79 $ 203,262.43
$ 2,419.79 $ 200,842.64
$ 2,419.79 $ 198,422.85
$ 2,419.79 $ 196,003.06
$ 2,419.79 $ 193,583.27
$ 2,419.79 $ 191,163.48
$ 2,419.79 $ 188,743.69
$ 2,419.79 $ 186,323.90
$ 2,419.79 $ 183,904.11
$ 2,419.79 $ 181,484.32
$ 2,419.79 $ 179,064.53
$ 2,419.79 $ 176,644.73
$ 2,419.79 $ 174,224.94
$ 2,419.79 $ 171,805.15
$ 2,419.79 $ 169,385.36
$ 2,419.79 $ 166,965.57
$ 2,419.79 $ 164,545.78
$ 2,419.79 $ 162,125.99
$ 2,419.79 $ 159,706.20
$ 2,419.79 $ 157,286.41
$ 2,419.79 $ 154,866.62
$ 2,419.79 $ 152,446.83
$ 2,419.79 $ 150,027.04
$ 2,419.79 $ 147,607.24
$ 2,419.79 $ 145,187.45
$ 2,419.79 $ 142,767.66
$ 2,419.79 $ 140,347.87
$ 2,419.79 $ 137,928.08
$ 2,419.79 $ 135,508.29
$ 2,419.79 $ 133,088.50
$ 2,419.79 $ 130,668.71
$ 2,419.79 $ 128,248.92
$ 2,419.79 $ 125,829.13
$ 2,419.79 $ 123,409.34
$ 2,419.79 $ 120,989.54
$ 2,419.79 $ 118,569.75
$ 2,419.79 $ 116,149.96
$ 2,419.79 $ 113,730.17
$ 2,419.79 $ 111,310.38
$ 2,419.79 $ 108,890.59
$ 2,419.79 $ 106,470.80
$ 2,419.79 $ 104,051.01
$ 2,419.79 $ 101,631.22
$ 2,419.79 $ 99,211.43
$ 2,419.79 $ 96,791.64
$ 2,419.79 $ 94,371.84
$ 2,419.79 $ 91,952.05
$ 2,419.79 $ 89,532.26
$ 2,419.79 $ 87,112.47
$ 2,419.79 $ 84,692.68
$ 2,419.79 $ 82,272.89
$ 2,419.79 $ 79,853.10
$ 2,419.79 $ 77,433.31
$ 2,419.79 $ 75,013.52
$ 2,419.79 $ 72,593.73
$ 2,419.79 $ 70,173.94
$ 2,419.79 $ 67,754.14
$ 2,419.79 $ 65,334.35
$ 2,419.79 $ 62,914.56
$ 2,419.79 $ 60,494.77
$ 2,419.79 $ 58,074.98
$ 2,419.79 $ 55,655.19
$ 2,419.79 $ 53,235.40
$ 2,419.79 $ 50,815.61
$ 2,419.79 $ 48,395.82
$ 2,419.79 $ 45,976.03
$ 2,419.79 $ 43,556.24
$ 2,419.79 $ 41,136.45
$ 2,419.79 $ 38,716.65
$ 2,419.79 $ 36,296.86
$ 2,419.79 $ 33,877.07
$ 2,419.79 $ 31,457.28
$ 2,419.79 $ 29,037.49
$ 2,419.79 $ 26,617.70
$ 2,419.79 $ 24,197.91
$ 2,419.79 $ 21,778.12
$ 2,419.79 $ 19,358.33
$ 2,419.79 $ 16,938.54
$ 2,419.79 $ 14,518.75
$ 2,419.79 $ 12,098.95
$ 2,419.79 $ 9,679.16
$ 2,419.79 $ 7,259.37
$ 2,419.79 $ 4,839.58
$ 2,419.79 $ 2,419.79
$ 2,419.79 -$ 0.00