SIMULADOR DE CREDITO EDUCATIVO

Condiciones
Linea de Crédito Propios
SubLínea de Crédito Alianzas con deudor solidario
Programa académico INGENIERIA MECATRONICA
Institución educativa CORPORACION UNIVERSIDAD PILOTO DE COLOMBIA
Valor Semestre $7,211,200.00
Catidad de semestres a financiar 10
Valor a financiar total $77,494,376.00
Núnero de cuotas época de estudios 0
Número de cuotas época de amortización 120
Valor cuota época de amortización $739,700.12
Saldo total a cancelar $88,764,024.00
Aplica periodo de gracia Si, del mes 61 hasta el 72
Forma de pago etapa estudio 0.0%
Forma de pago etapa final de amortización 100.0%
Plazo de Gracia Si, del mes 61 hasta el 72 meses
Tasa de interés variable IPC+0.0%
Tasa de interés subsidiada (IPC): 1.59%
Tasa de interés de Mora (IPC + 12) 0.13%
Número de cuotas Meses 133
Intereses(Périodo de estudio + gracia) $739,700.12

Tabla de amortización
Intereses Intereses Pago i en Condona Flujo Intereses
Giros Período Período Saldo Periodo ción por Amortiza Saldo 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 de Final LP graduaci ción CP Inicial Final CP Total 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
+ Gracia
 Tabla de amortización
$9,545.1 $0.00 $7,211,2 $0.00 $9,545.1 $7,211,2 $0.00 $7,211,2 0.13% $7,211,2 $9,545.1 $9,545.1 $0.00
1 Si No No No $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
4 00.00 4 00.00 00.00 00.00 4 4
$7,211,2 $9,545.1 $0.00 $9,545.1 $7,211,2 $0.00 $7,211,2 0.13% $9,545.1 $9,545.1 $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 4 4 00.00 00.00 4 4
$7,211,2 $9,545.1 $0.00 $9,545.1 $7,211,2 $0.00 $7,211,2 0.13% $9,545.1 $9,545.1 $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 4 4 00.00 00.00 4 4
$7,211,2 $9,545.1 $0.00 $9,545.1 $7,211,2 $0.00 $7,211,2 0.13% $9,545.1 $9,545.1 $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 4 4 00.00 00.00 4 4
$7,211,2 $9,545.1 $0.00 $9,545.1 $7,211,2 $0.00 $7,211,2 0.13% $9,545.1 $9,545.1 $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 4 4 00.00 00.00 4 4
$7,211,2 $9,545.1 $0.00 $9,545.1 $7,211,2 $0.00 $7,211,2 0.13% $9,545.1 $9,545.1 $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 4 4 00.00 00.00 4 4
$7,211,2 $19,090. $0.00 $7,211,2 $0.00 $19,090. $14,422, $0.00 $14,422, 0.13% $7,211,2 $19,090. $19,090. $0.00
7 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
00.00 27 00.00 27 400.00 400.00 00.00 27 27
$14,422, $19,090. $0.00 $19,090. $14,422, $0.00 $14,422, 0.13% $19,090. $19,090. $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
400.00 27 27 400.00 400.00 27 27
$14,422, $19,090. $0.00 $19,090. $14,422, $0.00 $14,422, 0.13% $19,090. $19,090. $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
400.00 27 27 400.00 400.00 27 27
$14,422, $19,090. $0.00 $19,090. $14,422, $0.00 $14,422, 0.13% $19,090. $19,090. $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
400.00 27 27 400.00 400.00 27 27
$14,422, $19,090. $0.00 $19,090. $14,422, $0.00 $14,422, 0.13% $19,090. $19,090. $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
400.00 27 27 400.00 400.00 27 27
$14,422, $19,090. $0.00 $19,090. $14,422, $0.00 $14,422, 0.13% $19,090. $19,090. $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
400.00 27 27 400.00 400.00 27 27
$14,422, $28,979. $0.00 $7,470,8 $0.00 $28,979. $21,893, $0.00 $21,893, 0.13% $7,470,8 $28,979. $28,979. $0.00
13 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
400.00 04 03.50 04 202.00 202.00 03.50 04 04
$21,893, $28,979. $0.00 $28,979. $21,893, $0.00 $21,893, 0.13% $28,979. $28,979. $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
202.00 04 04 202.00 202.00 04 04
$21,893, $28,979. $0.00 $28,979. $21,893, $0.00 $21,893, 0.13% $28,979. $28,979. $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
202.00 04 04 202.00 202.00 04 04
$21,893, $28,979. $0.00 $28,979. $21,893, $0.00 $21,893, 0.13% $28,979. $28,979. $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
202.00 04 04 202.00 202.00 04 04
$21,893, $28,979. $0.00 $28,979. $21,893, $0.00 $21,893, 0.13% $28,979. $28,979. $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
202.00 04 04 202.00 202.00 04 04
$21,893, $28,979. $0.00 $28,979. $21,893, $0.00 $21,893, 0.13% $28,979. $28,979. $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
202.00 04 04 202.00 202.00 04 04
$21,893, $38,867. $0.00 $7,470,8 $0.00 $38,867. $29,364, $0.00 $29,364, 0.13% $7,470,8 $38,867. $38,867. $0.00
19 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
202.00 80 03.50 80 006.00 006.00 03.50 80 80
$29,364, $38,867. $0.00 $38,867. $29,364, $0.00 $29,364, 0.13% $38,867. $38,867. $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
006.00 80 80 006.00 006.00 80 80
$29,364, $38,867. $0.00 $38,867. $29,364, $0.00 $29,364, 0.13% $38,867. $38,867. $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
006.00 80 80 006.00 006.00 80 80
$29,364, $38,867. $0.00 $38,867. $29,364, $0.00 $29,364, 0.13% $38,867. $38,867. $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
006.00 80 80 006.00 006.00 80 80
$29,364, $38,867. $0.00 $38,867. $29,364, $0.00 $29,364, 0.13% $38,867. $38,867. $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
006.00 80 80 006.00 006.00 80 80
$29,364, $38,867. $0.00 $38,867. $29,364, $0.00 $29,364, 0.13% $38,867. $38,867. $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
006.00 80 80 006.00 006.00 80 80
$29,364, $49,112. $0.00 $7,739,7 $0.00 $49,112. $37,103, $0.00 $37,103, 0.13% $7,739,7 $49,112. $49,112. $0.00
25 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
006.00 55 52.50 55 760.00 760.00 52.50 55 55
$37,103, $49,112. $0.00 $49,112. $37,103, $0.00 $37,103, 0.13% $49,112. $49,112. $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
760.00 55 55 760.00 760.00 55 55
$37,103, $49,112. $0.00 $49,112. $37,103, $0.00 $37,103, 0.13% $49,112. $49,112. $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
760.00 55 55 760.00 760.00 55 55
$37,103, $49,112. $0.00 $49,112. $37,103, $0.00 $37,103, 0.13% $49,112. $49,112. $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
760.00 55 55 760.00 760.00 55 55
$37,103, $49,112. $0.00 $49,112. $37,103, $0.00 $37,103, 0.13% $49,112. $49,112. $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
760.00 55 55 760.00 760.00 55 55
$37,103, $49,112. $0.00 $49,112. $37,103, $0.00 $37,103, 0.13% $49,112. $49,112. $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
760.00 55 55 760.00 760.00 55 55
$37,103, $59,357. $0.00 $7,739,7 $0.00 $59,357. $44,843, $0.00 $44,843, 0.13% $7,739,7 $59,357. $59,357. $0.00
31 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
760.00 31 52.50 31 512.00 512.00 52.50 31 31
$44,843, $59,357. $0.00 $59,357. $44,843, $0.00 $44,843, 0.13% $59,357. $59,357. $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
512.00 31 31 512.00 512.00 31 31
 Tabla de amortización
$44,843, $59,357. $0.00 $59,357. $44,843, $0.00 $44,843, 0.13% $59,357. $59,357. $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
512.00 31 31 512.00 512.00 31 31
$44,843, $59,357. $0.00 $59,357. $44,843, $0.00 $44,843, 0.13% $59,357. $59,357. $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
512.00 31 31 512.00 512.00 31 31
$44,843, $59,357. $0.00 $59,357. $44,843, $0.00 $44,843, 0.13% $59,357. $59,357. $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
512.00 31 31 512.00 512.00 31 31
$44,843, $59,357. $0.00 $59,357. $44,843, $0.00 $44,843, 0.13% $59,357. $59,357. $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
512.00 31 31 512.00 512.00 31 31
$44,843, $69,970. $0.00 $8,018,3 $0.00 $69,970. $52,861, $0.00 $52,861, 0.13% $8,018,3 $69,970. $69,970. $0.00
37 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
512.00 88 83.50 88 896.00 896.00 83.50 88 88
$52,861, $69,970. $0.00 $69,970. $52,861, $0.00 $52,861, 0.13% $69,970. $69,970. $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
896.00 88 88 896.00 896.00 88 88
$52,861, $69,970. $0.00 $69,970. $52,861, $0.00 $52,861, 0.13% $69,970. $69,970. $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
896.00 88 88 896.00 896.00 88 88
$52,861, $69,970. $0.00 $69,970. $52,861, $0.00 $52,861, 0.13% $69,970. $69,970. $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
896.00 88 88 896.00 896.00 88 88
$52,861, $69,970. $0.00 $69,970. $52,861, $0.00 $52,861, 0.13% $69,970. $69,970. $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
896.00 88 88 896.00 896.00 88 88
$52,861, $69,970. $0.00 $69,970. $52,861, $0.00 $52,861, 0.13% $69,970. $69,970. $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
896.00 88 88 896.00 896.00 88 88
$52,861, $80,584. $0.00 $8,018,3 $0.00 $80,584. $60,880, $0.00 $60,880, 0.13% $8,018,3 $80,584. $80,584. $0.00
43 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
896.00 45 83.50 45 280.00 280.00 83.50 45 45
$60,880, $80,584. $0.00 $80,584. $60,880, $0.00 $60,880, 0.13% $80,584. $80,584. $0.00
44 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
280.00 45 45 280.00 280.00 45 45
$60,880, $80,584. $0.00 $80,584. $60,880, $0.00 $60,880, 0.13% $80,584. $80,584. $0.00
45 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
280.00 45 45 280.00 280.00 45 45
$60,880, $80,584. $0.00 $80,584. $60,880, $0.00 $60,880, 0.13% $80,584. $80,584. $0.00
46 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
280.00 45 45 280.00 280.00 45 45
$60,880, $80,584. $0.00 $80,584. $60,880, $0.00 $60,880, 0.13% $80,584. $80,584. $0.00
47 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
280.00 45 45 280.00 280.00 45 45
$60,880, $80,584. $0.00 $80,584. $60,880, $0.00 $60,880, 0.13% $80,584. $80,584. $0.00
48 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
280.00 45 45 280.00 280.00 45 45
$60,880, $91,580. $0.00 $8,307,0 $0.00 $91,580. $69,187, $0.00 $69,187, 0.13% $8,307,0 $91,580. $91,580. $0.00
49 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
280.00 11 45.50 11 320.00 320.00 45.50 11 11
$69,187, $91,580. $0.00 $91,580. $69,187, $0.00 $69,187, 0.13% $91,580. $91,580. $0.00
50 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
320.00 11 11 320.00 320.00 11 11
$69,187, $91,580. $0.00 $91,580. $69,187, $0.00 $69,187, 0.13% $91,580. $91,580. $0.00
51 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
320.00 11 11 320.00 320.00 11 11
$69,187, $91,580. $0.00 $91,580. $69,187, $0.00 $69,187, 0.13% $91,580. $91,580. $0.00
52 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
320.00 11 11 320.00 320.00 11 11
$69,187, $91,580. $0.00 $91,580. $69,187, $0.00 $69,187, 0.13% $91,580. $91,580. $0.00
53 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
320.00 11 11 320.00 320.00 11 11
$69,187, $91,580. $0.00 $91,580. $69,187, $0.00 $69,187, 0.13% $91,580. $91,580. $0.00
54 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
320.00 11 11 320.00 320.00 11 11
$69,187, $102,575 $0.00 $8,307,0 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $8,307,0 $102,575 $102,575 $0.00
55 Si No No No $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
320.00 .77 45.50 .77 368.00 368.00 45.50 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
56 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
57 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
58 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
59 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
60 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
61 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
62 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
63 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
64 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
368.00 .77 .77 368.00 368.00 .77 .77
 Tabla de amortización
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
65 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
66 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
67 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
68 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
69 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
70 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
71 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
368.00 .77 .77 368.00 368.00 .77 .77
$77,494, $102,575 $0.00 $102,575 $77,494, $0.00 $77,494, 0.13% $102,575 $102,575 $0.00
72 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
368.00 .77 .77 368.00 368.00 .77 .77
$82,023, $0.00 $108,570 $0.00 $739,700 $631,129 $0.00 $81,392, $0.00 $81,392, 0.13% $739,700 $108,570 $0.00
73 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
256.00 .45 .19 .75 128.00 128.00 .19 .45
$81,392, $0.00 $107,735 $0.00 $739,700 $631,965 $0.00 $80,760, $0.00 $80,760, 0.13% $739,700 $107,735 $0.00
74 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
128.00 .05 .19 .12 160.00 160.00 .19 .05
$80,760, $0.00 $106,898 $0.00 $739,700 $632,801 $0.00 $80,127, $0.00 $80,127, 0.13% $739,700 $106,898 $0.00
75 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
160.00 .54 .19 .69 360.00 360.00 .19 .54
$80,127, $0.00 $106,060 $0.00 $739,700 $633,639 $0.00 $79,493, $0.00 $79,493, 0.13% $739,700 $106,060 $0.00
76 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
360.00 .93 .19 .25 720.00 720.00 .19 .93
$79,493, $0.00 $105,222 $0.00 $739,700 $634,478 $0.00 $78,859, $0.00 $78,859, 0.13% $739,700 $105,222 $0.00
77 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
720.00 .21 .19 .00 240.00 240.00 .19 .21
$78,859, $0.00 $104,382 $0.00 $739,700 $635,317 $0.00 $78,223, $0.00 $78,223, 0.13% $739,700 $104,382 $0.00
78 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
240.00 .38 .19 .81 928.00 928.00 .19 .38
$78,223, $0.00 $103,541 $0.00 $739,700 $636,158 $0.00 $77,587, $0.00 $77,587, 0.13% $739,700 $103,541 $0.00
79 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
928.00 .44 .19 .75 768.00 768.00 .19 .44
$77,587, $0.00 $102,699 $0.00 $739,700 $637,000 $0.00 $76,950, $0.00 $76,950, 0.13% $739,700 $102,699 $0.00
80 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
768.00 .38 .19 .81 768.00 768.00 .19 .38
$76,950, $0.00 $101,856 $0.00 $739,700 $637,844 $0.00 $76,312, $0.00 $76,312, 0.13% $739,700 $101,856 $0.00
81 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
768.00 .22 .19 .00 920.00 920.00 .19 .22
$76,312, $0.00 $101,011 $0.00 $739,700 $638,688 $0.00 $75,674, $0.00 $75,674, 0.13% $739,700 $101,011 $0.00
82 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
920.00 .93 .19 .25 232.00 232.00 .19 .93
$75,674, $0.00 $100,166 $0.00 $739,700 $639,533 $0.00 $75,034, $0.00 $75,034, 0.13% $739,700 $100,166 $0.00
83 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
232.00 .53 .19 .69 704.00 704.00 .19 .53
$75,034, $0.00 $99,320. $0.00 $739,700 $640,380 $0.00 $74,394, $0.00 $74,394, 0.13% $739,700 $99,320. $0.00
84 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
704.00 01 .19 .19 320.00 320.00 .19 01
$74,394, $0.00 $98,472. $0.00 $739,700 $641,227 $0.00 $73,753, $0.00 $73,753, 0.13% $739,700 $98,472. $0.00
85 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
320.00 37 .19 .81 096.00 096.00 .19 37
$73,753, $0.00 $97,623. $0.00 $739,700 $642,076 $0.00 $73,111, $0.00 $73,111, 0.13% $739,700 $97,623. $0.00
86 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
096.00 60 .19 .62 016.00 016.00 .19 60
$73,111, $0.00 $96,773. $0.00 $739,700 $642,926 $0.00 $72,468, $0.00 $72,468, 0.13% $739,700 $96,773. $0.00
87 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
016.00 71 .19 .50 088.00 088.00 .19 71
$72,468, $0.00 $95,922. $0.00 $739,700 $643,777 $0.00 $71,824, $0.00 $71,824, 0.13% $739,700 $95,922. $0.00
88 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
088.00 70 .19 .50 312.00 312.00 .19 70
$71,824, $0.00 $95,070. $0.00 $739,700 $644,629 $0.00 $71,179, $0.00 $71,179, 0.13% $739,700 $95,070. $0.00
89 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
312.00 56 .19 .62 680.00 680.00 .19 56
$71,179, $0.00 $94,217. $0.00 $739,700 $645,482 $0.00 $70,534, $0.00 $70,534, 0.13% $739,700 $94,217. $0.00
90 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
680.00 30 .19 .88 200.00 200.00 .19 30
$70,534, $0.00 $93,362. $0.00 $739,700 $646,337 $0.00 $69,887, $0.00 $69,887, 0.13% $739,700 $93,362. $0.00
91 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
200.00 90 .19 .31 864.00 864.00 .19 90
$69,887, $0.00 $92,507. $0.00 $739,700 $647,192 $0.00 $69,240, $0.00 $69,240, 0.13% $739,700 $92,507. $0.00
92 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
864.00 38 .19 .81 672.00 672.00 .19 38
$69,240, $0.00 $91,650. $0.00 $739,700 $648,049 $0.00 $68,592, $0.00 $68,592, 0.13% $739,700 $91,650. $0.00
93 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
672.00 71 .19 .50 616.00 616.00 .19 71
$68,592, $0.00 $90,792. $0.00 $739,700 $648,907 $0.00 $67,943, $0.00 $67,943, 0.13% $739,700 $90,792. $0.00
94 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
616.00 92 .19 .25 712.00 712.00 .19 92
$67,943, $0.00 $89,933. $0.00 $739,700 $649,766 $0.00 $67,293, $0.00 $67,293, 0.13% $739,700 $89,933. $0.00
95 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
712.00 99 .19 .19 944.00 944.00 .19 99
$67,293, $0.00 $89,073. $0.00 $739,700 $650,626 $0.00 $66,643, $0.00 $66,643, 0.13% $739,700 $89,073. $0.00
96 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
944.00 92 .19 .25 320.00 320.00 .19 92
 Tabla de amortización
$66,643, $0.00 $88,212. $0.00 $739,700 $651,487 $0.00 $65,991, $0.00 $65,991, 0.13% $739,700 $88,212. $0.00
97 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
320.00 72 .19 .50 832.00 832.00 .19 72
$65,991, $0.00 $87,350. $0.00 $739,700 $652,349 $0.00 $65,339, $0.00 $65,339, 0.13% $739,700 $87,350. $0.00
98 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
832.00 38 .19 .81 484.00 484.00 .19 38
$65,339, $0.00 $86,486. $0.00 $739,700 $653,213 $0.00 $64,686, $0.00 $64,686, 0.13% $739,700 $86,486. $0.00
99 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
484.00 89 .19 .31 268.00 268.00 .19 89
$64,686, $0.00 $85,622. $0.00 $739,700 $654,077 $0.00 $64,032, $0.00 $64,032, 0.13% $739,700 $85,622. $0.00
100 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
268.00 26 .19 .94 192.00 192.00 .19 26
$64,032, $0.00 $84,756. $0.00 $739,700 $654,943 $0.00 $63,377, $0.00 $63,377, 0.13% $739,700 $84,756. $0.00
101 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
192.00 49 .19 .69 248.00 248.00 .19 49
$63,377, $0.00 $83,889. $0.00 $739,700 $655,810 $0.00 $62,721, $0.00 $62,721, 0.13% $739,700 $83,889. $0.00
102 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
248.00 57 .19 .62 436.00 436.00 .19 57
$62,721, $0.00 $83,021. $0.00 $739,700 $656,678 $0.00 $62,064, $0.00 $62,064, 0.13% $739,700 $83,021. $0.00
103 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
436.00 50 .19 .69 756.00 756.00 .19 50
$62,064, $0.00 $82,152. $0.00 $739,700 $657,547 $0.00 $61,407, $0.00 $61,407, 0.13% $739,700 $82,152. $0.00
104 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
756.00 29 .19 .94 212.00 212.00 .19 29
$61,407, $0.00 $81,281. $0.00 $739,700 $658,418 $0.00 $60,748, $0.00 $60,748, 0.13% $739,700 $81,281. $0.00
105 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
212.00 92 .19 .25 792.00 792.00 .19 92
$60,748, $0.00 $80,410. $0.00 $739,700 $659,289 $0.00 $60,089, $0.00 $60,089, 0.13% $739,700 $80,410. $0.00
106 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
792.00 41 .19 .81 500.00 500.00 .19 41
$60,089, $0.00 $79,537. $0.00 $739,700 $660,162 $0.00 $59,429, $0.00 $59,429, 0.13% $739,700 $79,537. $0.00
107 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
500.00 73 .19 .50 340.00 340.00 .19 73
$59,429, $0.00 $78,663. $0.00 $739,700 $661,036 $0.00 $58,768, $0.00 $58,768, 0.13% $739,700 $78,663. $0.00
108 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
340.00 91 .19 .31 304.00 304.00 .19 91
$58,768, $0.00 $77,788. $0.00 $739,700 $661,911 $0.00 $58,106, $0.00 $58,106, 0.13% $739,700 $77,788. $0.00
109 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
304.00 92 .19 .25 392.00 392.00 .19 92
$58,106, $0.00 $76,912. $0.00 $739,700 $662,787 $0.00 $57,443, $0.00 $57,443, 0.13% $739,700 $76,912. $0.00
110 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
392.00 78 .19 .44 604.00 604.00 .19 78
$57,443, $0.00 $76,035. $0.00 $739,700 $663,664 $0.00 $56,779, $0.00 $56,779, 0.13% $739,700 $76,035. $0.00
111 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
604.00 48 .19 .75 940.00 940.00 .19 48
$56,779, $0.00 $75,157. $0.00 $739,700 $664,543 $0.00 $56,115, $0.00 $56,115, 0.13% $739,700 $75,157. $0.00
112 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
940.00 02 .19 .19 396.00 396.00 .19 02
$56,115, $0.00 $74,277. $0.00 $739,700 $665,422 $0.00 $55,449, $0.00 $55,449, 0.13% $739,700 $74,277. $0.00
113 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
396.00 39 .19 .81 972.00 972.00 .19 39
$55,449, $0.00 $73,396. $0.00 $739,700 $666,303 $0.00 $54,783, $0.00 $54,783, 0.13% $739,700 $73,396. $0.00
114 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
972.00 60 .19 .62 672.00 672.00 .19 60
$54,783, $0.00 $72,514. $0.00 $739,700 $667,185 $0.00 $54,116, $0.00 $54,116, 0.13% $739,700 $72,514. $0.00
115 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
672.00 64 .19 .56 484.00 484.00 .19 64
$54,116, $0.00 $71,631. $0.00 $739,700 $668,068 $0.00 $53,448, $0.00 $53,448, 0.13% $739,700 $71,631. $0.00
116 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
484.00 52 .19 .69 416.00 416.00 .19 52
$53,448, $0.00 $70,747. $0.00 $739,700 $668,953 $0.00 $52,779, $0.00 $52,779, 0.13% $739,700 $70,747. $0.00
117 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
416.00 23 .19 .00 464.00 464.00 .19 23
$52,779, $0.00 $69,861. $0.00 $739,700 $669,838 $0.00 $52,109, $0.00 $52,109, 0.13% $739,700 $69,861. $0.00
118 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
464.00 77 .19 .44 624.00 624.00 .19 77
$52,109, $0.00 $68,975. $0.00 $739,700 $670,725 $0.00 $51,438, $0.00 $51,438, 0.13% $739,700 $68,975. $0.00
119 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
624.00 13 .19 .06 900.00 900.00 .19 13
$51,438, $0.00 $68,087. $0.00 $739,700 $671,612 $0.00 $50,767, $0.00 $50,767, 0.13% $739,700 $68,087. $0.00
120 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
900.00 32 .19 .88 288.00 288.00 .19 32
$50,767, $0.00 $67,198. $0.00 $739,700 $672,501 $0.00 $50,094, $0.00 $50,094, 0.13% $739,700 $67,198. $0.00
121 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
288.00 34 .19 .88 784.00 784.00 .19 34
$50,094, $0.00 $66,308. $0.00 $739,700 $673,392 $0.00 $49,421, $0.00 $49,421, 0.13% $739,700 $66,308. $0.00
122 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
784.00 18 .19 .00 392.00 392.00 .19 18
$49,421, $0.00 $65,416. $0.00 $739,700 $674,283 $0.00 $48,747, $0.00 $48,747, 0.13% $739,700 $65,416. $0.00
123 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
392.00 84 .19 .38 108.00 108.00 .19 84
$48,747, $0.00 $64,524. $0.00 $739,700 $675,175 $0.00 $48,071, $0.00 $48,071, 0.13% $739,700 $64,524. $0.00
124 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
108.00 32 .19 .88 932.00 932.00 .19 32
$48,071, $0.00 $63,630. $0.00 $739,700 $676,069 $0.00 $47,395, $0.00 $47,395, 0.13% $739,700 $63,630. $0.00
125 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
932.00 62 .19 .56 864.00 864.00 .19 62
$47,395, $0.00 $62,735. $0.00 $739,700 $676,964 $0.00 $46,718, $0.00 $46,718, 0.13% $739,700 $62,735. $0.00
126 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
864.00 74 .19 .44 900.00 900.00 .19 74
$46,718, $0.00 $61,839. $0.00 $739,700 $677,860 $0.00 $46,041, $0.00 $46,041, 0.13% $739,700 $61,839. $0.00
127 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
900.00 68 .19 .50 040.00 040.00 .19 68
$46,041, $0.00 $60,942. $0.00 $739,700 $678,757 $0.00 $45,362, $0.00 $45,362, 0.13% $739,700 $60,942. $0.00
128 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
040.00 42 .19 .75 280.00 280.00 .19 42
 Tabla de amortización
$45,362, $0.00 $60,043. $0.00 $739,700 $679,656 $0.00 $44,682, $0.00 $44,682, 0.13% $739,700 $60,043. $0.00
129 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
280.00 98 .19 .25 624.00 624.00 .19 98
$44,682, $0.00 $59,144. $0.00 $739,700 $680,555 $0.00 $44,002, $0.00 $44,002, 0.13% $739,700 $59,144. $0.00
130 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
624.00 35 .19 .88 068.00 068.00 .19 35
$44,002, $0.00 $58,243. $0.00 $739,700 $681,456 $0.00 $43,320, $0.00 $43,320, 0.13% $739,700 $58,243. $0.00
131 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
068.00 53 .19 .69 612.00 612.00 .19 53
$43,320, $0.00 $57,341. $0.00 $739,700 $682,358 $0.00 $42,638, $0.00 $42,638, 0.13% $739,700 $57,341. $0.00
132 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
612.00 52 .19 .69 252.00 252.00 .19 52
$42,638, $0.00 $56,438. $0.00 $739,700 $683,261 $0.00 $41,954, $0.00 $41,954, 0.13% $739,700 $56,438. $0.00
133 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
252.00 31 .19 .88 992.00 992.00 .19 31
$41,954, $0.00 $55,533. $0.00 $739,700 $684,166 $0.00 $41,270, $0.00 $41,270, 0.13% $739,700 $55,533. $0.00
134 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
992.00 91 .19 .31 824.00 824.00 .19 91
$41,270, $0.00 $54,628. $0.00 $739,700 $685,071 $0.00 $40,585, $0.00 $40,585, 0.13% $739,700 $54,628. $0.00
135 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
824.00 31 .19 .88 752.00 752.00 .19 31
$40,585, $0.00 $53,721. $0.00 $739,700 $685,978 $0.00 $39,899, $0.00 $39,899, 0.13% $739,700 $53,721. $0.00
136 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
752.00 51 .19 .69 776.00 776.00 .19 51
$39,899, $0.00 $52,813. $0.00 $739,700 $686,886 $0.00 $39,212, $0.00 $39,212, 0.13% $739,700 $52,813. $0.00
137 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
776.00 51 .19 .69 888.00 888.00 .19 51
$39,212, $0.00 $51,904. $0.00 $739,700 $687,795 $0.00 $38,525, $0.00 $38,525, 0.13% $739,700 $51,904. $0.00
138 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
888.00 31 .19 .88 092.00 092.00 .19 31
$38,525, $0.00 $50,993. $0.00 $739,700 $688,706 $0.00 $37,836, $0.00 $37,836, 0.13% $739,700 $50,993. $0.00
139 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
092.00 91 .19 .31 388.00 388.00 .19 91
$37,836, $0.00 $50,082. $0.00 $739,700 $689,617 $0.00 $37,146, $0.00 $37,146, 0.13% $739,700 $50,082. $0.00
140 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
388.00 30 .19 .88 768.00 768.00 .19 30
$37,146, $0.00 $49,169. $0.00 $739,700 $690,530 $0.00 $36,456, $0.00 $36,456, 0.13% $739,700 $49,169. $0.00
141 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
768.00 48 .19 .69 236.00 236.00 .19 48
$36,456, $0.00 $48,255. $0.00 $739,700 $691,444 $0.00 $35,764, $0.00 $35,764, 0.13% $739,700 $48,255. $0.00
142 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
236.00 46 .19 .75 792.00 792.00 .19 46
$35,764, $0.00 $47,340. $0.00 $739,700 $692,360 $0.00 $35,072, $0.00 $35,072, 0.13% $739,700 $47,340. $0.00
143 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
792.00 22 .19 .00 432.00 432.00 .19 22
$35,072, $0.00 $46,423. $0.00 $739,700 $693,276 $0.00 $34,379, $0.00 $34,379, 0.13% $739,700 $46,423. $0.00
144 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
432.00 78 .19 .44 156.00 156.00 .19 78
$34,379, $0.00 $45,506. $0.00 $739,700 $694,194 $0.00 $33,684, $0.00 $33,684, 0.13% $739,700 $45,506. $0.00
145 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
156.00 12 .19 .06 964.00 964.00 .19 12
$33,684, $0.00 $44,587. $0.00 $739,700 $695,112 $0.00 $32,989, $0.00 $32,989, 0.13% $739,700 $44,587. $0.00
146 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
964.00 25 .19 .94 850.00 850.00 .19 25
$32,989, $0.00 $43,667. $0.00 $739,700 $696,033 $0.00 $32,293, $0.00 $32,293, 0.13% $739,700 $43,667. $0.00
147 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
850.00 16 .19 .06 816.00 816.00 .19 16
$32,293, $0.00 $42,745. $0.00 $739,700 $696,954 $0.00 $31,596, $0.00 $31,596, 0.13% $739,700 $42,745. $0.00
148 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
816.00 85 .19 .38 862.00 862.00 .19 85
$31,596, $0.00 $41,823. $0.00 $739,700 $697,876 $0.00 $30,898, $0.00 $30,898, 0.13% $739,700 $41,823. $0.00
149 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
862.00 32 .19 .88 986.00 986.00 .19 32
$30,898, $0.00 $40,899. $0.00 $739,700 $698,800 $0.00 $30,200, $0.00 $30,200, 0.13% $739,700 $40,899. $0.00
150 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
986.00 57 .19 .62 184.00 184.00 .19 57
$30,200, $0.00 $39,974. $0.00 $739,700 $699,725 $0.00 $29,500, $0.00 $29,500, 0.13% $739,700 $39,974. $0.00
151 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
184.00 61 .19 .62 458.00 458.00 .19 61
$29,500, $0.00 $39,048. $0.00 $739,700 $700,651 $0.00 $28,799, $0.00 $28,799, 0.13% $739,700 $39,048. $0.00
152 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
458.00 41 .19 .81 808.00 808.00 .19 41
$28,799, $0.00 $38,120. $0.00 $739,700 $701,579 $0.00 $28,098, $0.00 $28,098, 0.13% $739,700 $38,120. $0.00
153 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
808.00 99 .19 .19 228.00 228.00 .19 99
$28,098, $0.00 $37,192. $0.00 $739,700 $702,507 $0.00 $27,395, $0.00 $27,395, 0.13% $739,700 $37,192. $0.00
154 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
228.00 34 .19 .88 720.00 720.00 .19 34
$27,395, $0.00 $36,262. $0.00 $739,700 $703,437 $0.00 $26,692, $0.00 $26,692, 0.13% $739,700 $36,262. $0.00
155 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
720.00 46 .19 .75 282.00 282.00 .19 46
$26,692, $0.00 $35,331. $0.00 $739,700 $704,368 $0.00 $25,987, $0.00 $25,987, 0.13% $739,700 $35,331. $0.00
156 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
282.00 36 .19 .88 914.00 914.00 .19 36
$25,987, $0.00 $34,399. $0.00 $739,700 $705,301 $0.00 $25,282, $0.00 $25,282, 0.13% $739,700 $34,399. $0.00
157 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
914.00 02 .19 .19 612.00 612.00 .19 02
$25,282, $0.00 $33,465. $0.00 $739,700 $706,234 $0.00 $24,576, $0.00 $24,576, 0.13% $739,700 $33,465. $0.00
158 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
612.00 44 .12 .69 378.00 378.00 .12 44
$24,576, $0.00 $32,530. $0.00 $739,700 $707,169 $0.00 $23,869, $0.00 $23,869, 0.13% $739,700 $32,530. $0.00
159 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
378.00 63 .19 .56 208.00 208.00 .19 63
$23,869, $0.00 $31,594. $0.00 $739,700 $708,105 $0.00 $23,161, $0.00 $23,161, 0.13% $739,700 $31,594. $0.00
160 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
208.00 58 .12 .50 102.00 102.00 .12 58
 Tabla de amortización
$23,161, $0.00 $30,657. $0.00 $739,700 $709,042 $0.00 $22,452, $0.00 $22,452, 0.13% $739,700 $30,657. $0.00
161 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
102.00 29 .19 .88 060.00 060.00 .19 29
$22,452, $0.00 $29,718. $0.00 $739,700 $709,981 $0.00 $21,742, $0.00 $21,742, 0.13% $739,700 $29,718. $0.00
162 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
060.00 77 .12 .31 078.00 078.00 .12 77
$21,742, $0.00 $28,779. $0.00 $739,700 $710,921 $0.00 $21,031, $0.00 $21,031, 0.13% $739,700 $28,779. $0.00
163 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
078.00 00 .19 .19 156.00 156.00 .19 00
$21,031, $0.00 $27,837. $0.00 $739,700 $711,862 $0.00 $20,319, $0.00 $20,319, 0.13% $739,700 $27,837. $0.00
164 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
156.00 98 .12 .12 294.00 294.00 .12 98
$20,319, $0.00 $26,895. $0.00 $739,700 $712,804 $0.00 $19,606, $0.00 $19,606, 0.13% $739,700 $26,895. $0.00
165 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
294.00 72 .19 .50 490.00 490.00 .19 72
$19,606, $0.00 $25,952. $0.00 $739,700 $713,747 $0.00 $18,892, $0.00 $18,892, 0.13% $739,700 $25,952. $0.00
166 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
490.00 22 .12 .88 742.00 742.00 .12 22
$18,892, $0.00 $25,007. $0.00 $739,700 $714,692 $0.00 $18,178, $0.00 $18,178, 0.13% $739,700 $25,007. $0.00
167 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
742.00 46 .19 .75 050.00 050.00 .19 46
$18,178, $0.00 $24,061. $0.00 $739,700 $715,638 $0.00 $17,462, $0.00 $17,462, 0.13% $739,700 $24,061. $0.00
168 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
050.00 46 .12 .62 412.00 412.00 .12 46
$17,462, $0.00 $23,114. $0.00 $739,700 $716,586 $0.00 $16,745, $0.00 $16,745, 0.13% $739,700 $23,114. $0.00
169 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
412.00 20 .19 .00 825.00 825.00 .19 20
$16,745, $0.00 $22,165. $0.00 $739,700 $717,534 $0.00 $16,028, $0.00 $16,028, 0.13% $739,700 $22,165. $0.00
170 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
825.00 68 .12 .44 291.00 291.00 .12 68
$16,028, $0.00 $21,215. $0.00 $739,700 $718,484 $0.00 $15,309, $0.00 $15,309, 0.13% $739,700 $21,215. $0.00
171 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
291.00 92 .19 .31 806.00 806.00 .19 92
$15,309, $0.00 $20,264. $0.00 $739,700 $719,435 $0.00 $14,590, $0.00 $14,590, 0.13% $739,700 $20,264. $0.00
172 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
806.00 89 .12 .19 371.00 371.00 .12 89
$14,590, $0.00 $19,312. $0.00 $739,700 $720,387 $0.00 $13,869, $0.00 $13,869, 0.13% $739,700 $19,312. $0.00
173 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
371.00 61 .19 .56 984.00 984.00 .19 61
$13,869, $0.00 $18,359. $0.00 $739,700 $721,341 $0.00 $13,148, $0.00 $13,148, 0.13% $739,700 $18,359. $0.00
174 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
984.00 06 .12 .06 643.00 643.00 .12 06
$13,148, $0.00 $17,404. $0.00 $739,700 $722,295 $0.00 $12,426, $0.00 $12,426, 0.13% $739,700 $17,404. $0.00
175 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
643.00 26 .19 .94 347.00 347.00 .19 26
$12,426, $0.00 $16,448. $0.00 $739,700 $723,251 $0.00 $11,703, $0.00 $11,703, 0.13% $739,700 $16,448. $0.00
176 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
347.00 19 .12 .94 095.00 095.00 .12 19
$11,703, $0.00 $15,490. $0.00 $739,700 $724,209 $0.00 $10,978, $0.00 $10,978, 0.13% $739,700 $15,490. $0.00
177 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
095.00 85 .19 .38 885.00 885.00 .19 85
$10,978, $0.00 $14,532. $0.00 $739,700 $725,167 $0.00 $10,253, $0.00 $10,253, 0.13% $739,700 $14,532. $0.00
178 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
885.00 25 .12 .88 718.00 718.00 .12 25
$10,253, $0.00 $13,572. $0.00 $739,700 $726,127 $0.00 $9,527,5 $0.00 $9,527,5 0.13% $739,700 $13,572. $0.00
179 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
718.00 38 .19 .81 90.00 90.00 .19 38
$9,527,5 $0.00 $12,611. $0.00 $739,700 $727,088 $0.00 $8,800,5 $0.00 $8,800,5 0.13% $739,700 $12,611. $0.00
180 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
90.00 24 .12 .88 01.00 01.00 .12 24
$8,800,5 $0.00 $11,648. $0.00 $739,700 $728,051 $0.00 $8,072,4 $0.00 $8,072,4 0.13% $739,700 $11,648. $0.00
181 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
01.00 82 .19 .38 49.50 49.50 .19 82
$8,072,4 $0.00 $10,685. $0.00 $739,700 $729,014 $0.00 $7,343,4 $0.00 $7,343,4 0.13% $739,700 $10,685. $0.00
182 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
49.50 13 .12 .94 34.50 34.50 .12 13
$7,343,4 $0.00 $9,720.1 $0.00 $739,700 $729,980 $0.00 $6,613,4 $0.00 $6,613,4 0.13% $739,700 $9,720.1 $0.00
183 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
34.50 7 .19 .00 54.50 54.50 .19 7
$6,613,4 $0.00 $8,753.9 $0.00 $739,700 $730,946 $0.00 $5,882,5 $0.00 $5,882,5 0.13% $739,700 $8,753.9 $0.00
184 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
54.50 3 .12 .19 08.50 08.50 .12 3
$5,882,5 $0.00 $7,786.4 $0.00 $739,700 $731,913 $0.00 $5,150,5 $0.00 $5,150,5 0.13% $739,700 $7,786.4 $0.00
185 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
08.50 1 .19 .81 94.50 94.50 .19 1
$5,150,5 $0.00 $6,817.6 $0.00 $739,700 $732,882 $0.00 $4,417,7 $0.00 $4,417,7 0.13% $739,700 $6,817.6 $0.00
186 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
94.50 1 .12 .50 12.00 12.00 .12 1
$4,417,7 $0.00 $5,847.5 $0.00 $739,700 $733,852 $0.00 $3,683,8 $0.00 $3,683,8 0.13% $739,700 $5,847.5 $0.00
187 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
12.00 2 .19 .69 59.25 59.25 .19 2
$3,683,8 $0.00 $4,876.1 $0.00 $739,700 $734,823 $0.00 $2,949,0 $0.00 $2,949,0 0.13% $739,700 $4,876.1 $0.00
188 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
59.25 6 .12 .94 35.50 35.50 .12 6
$2,949,0 $0.00 $3,903.5 $0.00 $739,700 $735,796 $0.00 $2,213,2 $0.00 $2,213,2 0.13% $739,700 $3,903.5 $0.00
189 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
35.50 0 .19 .69 38.75 38.75 .19 0
$2,213,2 $0.00 $2,929.5 $0.00 $739,700 $736,770 $0.00 $1,476,4 $0.00 $1,476,4 0.13% $739,700 $2,929.5 $0.00
190 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
38.75 6 .12 .56 68.12 68.12 .12 6
$1,476,4 $0.00 $1,954.3 $0.00 $739,700 $737,745 $0.00 $738,722 $0.00 $738,722 0.13% $739,700 $1,954.3 $0.00
191 No No No Si 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
68.12 3 .19 .88 .31 .31 .19 3
$738,722 $0.00 $739,700 $738,722 $0.00 $739,700 $977.81
192 No No No Si $977.81 $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.13% $0.00 $0.00
.31 .12 .31 .12
Apreciado aspirante:
De acuerdo con la información que suministraste en el Formulario de Solicitud de Crédito Educativo, adjuntamos la información que arroja el
simulador de crédito con una proyección estimada de la financiación a la que aspiras acceder.
Es importante que sepas que la información suministrada en esta simulación te ofrece valores proyectados o aproximados. Por lo tanto, debes tenerlos
en cuenta como referencia, y no como información final y definitiva, al momento de la liquidación total del tu crédito
Ten en cuenta que el comportamiento de tu crédito educativo, está determinado por las condiciones de la línea que elijas, tu comportamiento de
pagos y las condiciones descritas en el Reglamento de Crédito Educativo de la entidad, el cual puedes encontrar en el siguiente enlace:
https://portal.icetex.gov.co/Portal/Home/el-icetex/biblioteca/reglamentodecredito

El objetivo de este simulador es el de brindarte una información estimada del comportamiento del crédito educativo. Debes saber que el simulador no
comprende costos asociados a dicho crédito como son los siguientes:
-Aporte al Fondo de Invalidez y Muerte, que el estudiante debe pagar en cada período académico de acuerdo con el valor financiado y que
corresponde a un 2% del valor de la matrícula.
-Pago del estudio en centrales de riesgo, que se hace en el momento de solicitar el crédito para que sean evaluados los antecedentes crediticios del
deudor solidario postulado.
-Otros gastos que surgen como novedades por pagos no realizados o retrasos en estos, como son los intereses causados y no reembolsados en la etapa
de estudios (si la línea contempla estos pagos en esta etapa) y los intereses de mora por presentarse días vencidos en la fecha del pago de la cuota.
Al ser esta una simulación proyectada en el tiempo, debes también tener en cuenta que el monto total variará de acuerdo con:
-El incremento del costo de la matrícula que determina la Institución de Educación Superior (IES) para cada período académico y que debe ser
desembolsado semestralmente por ICETEX,
-El Índice de Precios al Consumidor (IPC) definido cada año por el DANE. Recuerda que el IPC es el valor del dinero ajustado en el tiempo y que las
tasas de interés de ICETEX están compuestas por el IPC más unos puntos porcentuales según la línea elegida, las cuales oscilan entre el IPC más 7
puntos y el IPC más 9 puntos máximo.
-Además, en el caso de estudios en el exterior, es necesario que sepas que el costo del crédito también variará de acuerdo con la tasa de cambio de la
moneda del país de destino al momento de los desembolsos, lo cual se refleja en la liquidación del crédito.
-Así mismo, te indicamos que esta simulación no contempla situaciones relacionadas con tu comportamiento crediticio que tienen un impacto en el
valor total del crédito como: las demoras en tus pagos, o los mecanismos de alivio financiero que solicites en caso de dificultades, como
refinanciación, prórroga, aplazamiento o congelamiento de pagos.
-Tampoco tiene en cuenta los períodos de gracia que llegues a solicitar o cualquier novedad que agilice el pago de tu financiación, como es el pago
anticipado del valor parcial o total del crédito.
El contenido de este documento y/o sus anexos, es de carácter confidencial y para tu uso exclusivo, sin la intención de que sea revelada o divulgada a
otras personas. El acceso al contenido de esta comunicación por cualquier otra persona diferente no está autorizado por ICETEX y es objeto de
sanción de acuerdo con las normas legales aplicables.
El manejo de datos de información personal y crediticia que ingreses en este simulador será tratado de acuerdo con lo estipulado en la Política de
tratamiento de datos personales (el cual puedes consultar en el sitio web de ICETEX www.icetex.gov.co o haciendo clic en el siguiente enlace:
https://portal.icetex.gov.co/Portal/Home/atencion-al-ciudadano/politica-de-tratamiento-de-datos-personales-ICETEX/), en cumplimiento de la Ley
1581 de 2012, por la cual se dictan disposiciones para la protección de datos personales.