MANUAL DE INGENIERÍA ECONÓMICA Autor: RODOLFO SOSA

SIMULACIÓN PARA AMORTIZAR CREDITOE EN U.V.R.

CUOTA FIJA EN UVR
AMORTIZACION CONSTANTE A CAPITAL EN U.V.R.
Nota: Esta simulación es solo a título indicativo, los valores reales dependerán de las condiciones dadas al m
DATOS VALORES
VALOR DE LA UVR 220.9600 RESUME
FECHA DE REGISTRO 16-May-15 VECES QUE SE PAGO EL CRED
TASA DE INFLACION 4.50% SALDO EN PESOS MAS ALTO
TASA DE INFLACION MENSUAL 0.37% MES EN EL QUE SE OBTUVO EL
TASA DE INTERES E.A. 10.80% FECHA DEL SALDO MAS ALTO
TASA DE INTERES MENSUAL 0.86% INTERESES PAGADOS
VALOR PRESTAMO O DEUDA 31,975,000 CAPITAL PAGADO
TIEMPO EN AÑOS 15 TOTAL PAGADO
TIEMPO EN MESES 180

PAGO TABLA DE AMORTIZACION EN U.V.R.

PERI FECHA VALOR UVR CUOTA EN ABONO A INTERESES SALDO EN UVR
CAPITAL EN
ODO UVR UVR EN UVR
0 16-May-15 220.9600 144,709.4497
1 15-Jun-15 221.7720 1,581.6862 339.6440 1,242.0422 144,369.8057
2 15-Jul-15 222.5870 1,581.6862 342.5591 1,239.1270 144,027.2466
3 14-Aug-15 223.4049 1,581.6862 345.4993 1,236.1869 143,681.7472
4 13-Sep-15 224.2259 1,581.6862 348.4648 1,233.2214 143,333.2825
5 13-Oct-15 225.0499 1,581.6862 351.4556 1,230.2306 142,981.8268
6 12-Nov-15 225.8769 1,581.6862 354.4722 1,227.2140 142,627.3547
7 12-Dec-15 226.7069 1,581.6862 357.5146 1,224.1716 142,269.8401
8 11-Jan-16 227.5401 1,581.6862 360.5832 1,221.1030 141,909.2569
9 10-Feb-16 228.3762 1,581.6862 363.6781 1,218.0081 141,545.5788
10 11-Mar-16 229.2155 1,581.6862 366.7995 1,214.8867 141,178.7793
11 10-Apr-16 230.0578 1,581.6862 369.9477 1,211.7384 140,808.8316
12 10-May-16 230.9032 1,581.6862 373.1230 1,208.5632 140,435.7086
13 9-Jun-16 231.7517 1,581.6862 376.3255 1,205.3607 140,059.3831
14 9-Jul-16 232.6034 1,581.6862 379.5555 1,202.1307 139,679.8275
15 8-Aug-16 233.4581 1,581.6862 382.8133 1,198.8729 139,297.0143
16 7-Sep-16 234.3161 1,581.6862 386.0989 1,195.5872 138,910.9153
17 7-Oct-16 235.1771 1,581.6862 389.4128 1,192.2734 138,521.5025
18 6-Nov-16 236.0414 1,581.6862 392.7552 1,188.9310 138,128.7473
19 6-Dec-16 236.9088 1,581.6862 396.1262 1,185.5600 137,732.6211
20 5-Jan-17 237.7794 1,581.6862 399.5261 1,182.1600 137,333.0950
21 4-Feb-17 238.6531 1,581.6862 402.9553 1,178.7309 136,930.1397
22 6-Mar-17 239.5302 1,581.6862 406.4138 1,175.2723 136,523.7259
23 5-Apr-17 240.4104 1,581.6862 409.9021 1,171.7841 136,113.8238
24 5-May-17 241.2938 1,581.6862 413.4203 1,168.2659 135,700.4035
25 4-Jun-17 242.1806 1,581.6862 416.9687 1,164.7175 135,283.4348
26 4-Jul-17 243.0705 1,581.6862 420.5475 1,161.1387 134,862.8873
27 3-Aug-17 243.9638 1,581.6862 424.1571 1,157.5291 134,438.7302
28 2-Sep-17 244.8603 1,581.6862 427.7976 1,153.8886 134,010.9325
29 2-Oct-17 245.7601 1,581.6862 431.4694 1,150.2168 133,579.4631
30 1-Nov-17 246.6632 1,581.6862 435.1727 1,146.5135 133,144.2904
31 1-Dec-17 247.5697 1,581.6862 438.9078 1,142.7784 132,705.3826
32 31-Dec-17 248.4794 1,581.6862 442.6750 1,139.0112 132,262.7076
33 30-Jan-18 249.3925 1,581.6862 446.4744 1,135.2117 131,816.2332
34 1-Mar-18 250.3090 1,581.6862 450.3065 1,131.3796 131,365.9266
35 31-Mar-18 251.2288 1,581.6862 454.1715 1,127.5147 130,911.7551
36 30-Apr-18 252.1521 1,581.6862 458.0697 1,123.6165 130,453.6854
37 30-May-18 253.0787 1,581.6862 462.0013 1,119.6849 129,991.6841
38 29-Jun-18 254.0087 1,581.6862 465.9667 1,115.7195 129,525.7174
39 29-Jul-18 254.9421 1,581.6862 469.9661 1,111.7201 129,055.7514
40 28-Aug-18 255.8790 1,581.6862 473.9998 1,107.6864 128,581.7516
41 27-Sep-18 256.8193 1,581.6862 478.0681 1,103.6181 128,103.6835
42 27-Oct-18 257.7631 1,581.6862 482.1714 1,099.5148 127,621.5121
43 26-Nov-18 258.7103 1,581.6862 486.3099 1,095.3763 127,135.2022
44 26-Dec-18 259.6610 1,581.6862 490.4839 1,091.2023 126,644.7184
45 25-Jan-19 260.6152 1,581.6862 494.6937 1,086.9925 126,150.0247
46 24-Feb-19 261.5729 1,581.6862 498.9396 1,082.7465 125,651.0850
47 26-Mar-19 262.5341 1,581.6862 503.2221 1,078.4641 125,147.8630
48 25-Apr-19 263.4989 1,581.6862 507.5412 1,074.1450 124,640.3218
49 25-May-19 264.4672 1,581.6862 511.8974 1,069.7887 124,128.4243
50 24-Jun-19 265.4391 1,581.6862 516.2911 1,065.3951 123,612.1333
51 24-Jul-19 266.4145 1,581.6862 520.7224 1,060.9638 123,091.4109
52 23-Aug-19 267.3935 1,581.6862 525.1918 1,056.4944 122,566.2191
53 22-Sep-19 268.3762 1,581.6862 529.6995 1,051.9867 122,036.5197
54 22-Oct-19 269.3624 1,581.6862 534.2459 1,047.4403 121,502.2738
55 21-Nov-19 270.3523 1,581.6862 538.8313 1,042.8549 120,963.4424
56 21-Dec-19 271.3457 1,581.6862 543.4561 1,038.2301 120,419.9863
57 20-Jan-20 272.3429 1,581.6862 548.1206 1,033.5656 119,871.8657
58 19-Feb-20 273.3437 1,581.6862 552.8251 1,028.8611 119,319.0406
59 20-Mar-20 274.3482 1,581.6862 557.5700 1,024.1162 118,761.4705
60 19-Apr-20 275.3564 1,581.6862 562.3557 1,019.3305 118,199.1149
61 19-May-20 276.3682 1,581.6862 567.1824 1,014.5038 117,631.9325
62 18-Jun-20 277.3838 1,581.6862 572.0505 1,009.6357 117,059.8820
63 18-Jul-20 278.4032 1,581.6862 576.9604 1,004.7258 116,482.9216
64 17-Aug-20 279.4263 1,581.6862 581.9125 999.7737 115,901.0091
65 16-Sep-20 280.4531 1,581.6862 586.9070 994.7792 115,314.1021
66 16-Oct-20 281.4837 1,581.6862 591.9444 989.7417 114,722.1577
67 15-Nov-20 282.5181 1,581.6862 597.0251 984.6611 114,125.1326
68 15-Dec-20 283.5563 1,581.6862 602.1494 979.5368 113,522.9832
69 14-Jan-21 284.5983 1,581.6862 607.3176 974.3686 112,915.6655
70 13-Feb-21 285.6442 1,581.6862 612.5302 969.1559 112,303.1353
71 15-Mar-21 286.6939 1,581.6862 617.7876 963.8986 111,685.3477
72 14-Apr-21 287.7474 1,581.6862 623.0901 958.5961 111,062.2576
73 14-May-21 288.8048 1,581.6862 628.4381 953.2481 110,433.8196
74 13-Jun-21 289.8661 1,581.6862 633.8319 947.8542 109,799.9876
75 13-Jul-21 290.9313 1,581.6862 639.2721 942.4141 109,160.7155
76 12-Aug-21 292.0004 1,581.6862 644.7590 936.9272 108,515.9565
77 11-Sep-21 293.0735 1,581.6862 650.2930 931.3932 107,865.6635
78 11-Oct-21 294.1505 1,581.6862 655.8744 925.8117 107,209.7891
79 10-Nov-21 295.2314 1,581.6862 661.5038 920.1824 106,548.2852
80 10-Dec-21 296.3163 1,581.6862 667.1815 914.5047 105,881.1037
81 9-Jan-22 297.4052 1,581.6862 672.9079 908.7782 105,208.1958
82 8-Feb-22 298.4982 1,581.6862 678.6835 903.0027 104,529.5123
83 10-Mar-22 299.5951 1,581.6862 684.5087 897.1775 103,845.0036
84 9-Apr-22 300.6960 1,581.6862 690.3838 891.3024 103,154.6198
85 9-May-22 301.8010 1,581.6862 696.3094 885.3768 102,458.3104
86 8-Jun-22 302.9101 1,581.6862 702.2858 879.4004 101,756.0246
87 8-Jul-22 304.0232 1,581.6862 708.3135 873.3727 101,047.7111
88 7-Aug-22 305.1405 1,581.6862 714.3930 867.2932 100,333.3181
89 6-Sep-22 306.2618 1,581.6862 720.5246 861.1616 99,612.7935
90 6-Oct-22 307.3872 1,581.6862 726.7089 854.9773 98,886.0846
91 5-Nov-22 308.5168 1,581.6862 732.9462 848.7400 98,153.1384
92 5-Dec-22 309.6506 1,581.6862 739.2371 842.4491 97,413.9013
93 4-Jan-23 310.7885 1,581.6862 745.5820 836.1042 96,668.3193
94 3-Feb-23 311.9306 1,581.6862 751.9813 829.7049 95,916.3379
95 5-Mar-23 313.0769 1,581.6862 758.4356 823.2506 95,157.9024
96 4-Apr-23 314.2274 1,581.6862 764.9453 816.7409 94,392.9571
97 4-May-23 315.3821 1,581.6862 771.5108 810.1754 93,621.4463
98 3-Jun-23 316.5410 1,581.6862 778.1327 803.5535 92,843.3137
99 3-Jul-23 317.7043 1,581.6862 784.8114 796.8748 92,058.5023
100 2-Aug-23 318.8718 1,581.6862 791.5474 790.1388 91,266.9549
101 1-Sep-23 320.0436 1,581.6862 798.3413 783.3449 90,468.6136
102 1-Oct-23 321.2197 1,581.6862 805.1934 776.4927 89,663.4201
103 31-Oct-23 322.4001 1,581.6862 812.1044 769.5818 88,851.3157
104 30-Nov-23 323.5848 1,581.6862 819.0747 762.6115 88,032.2410
105 30-Dec-23 324.7740 1,581.6862 826.1049 755.5813 87,206.1361
106 29-Jan-24 325.9674 1,581.6862 833.1953 748.4909 86,372.9408
107 28-Feb-24 327.1653 1,581.6862 840.3466 741.3396 85,532.5942
108 29-Mar-24 328.3676 1,581.6862 847.5593 734.1268 84,685.0348
109 28-Apr-24 329.5743 1,581.6862 854.8339 726.8522 83,830.2009
110 28-May-24 330.7854 1,581.6862 862.1710 719.5152 82,968.0299
111 27-Jun-24 332.0010 1,581.6862 869.5710 712.1152 82,098.4589
112 27-Jul-24 333.2210 1,581.6862 877.0345 704.6516 81,221.4243
113 26-Aug-24 334.4455 1,581.6862 884.5621 697.1240 80,336.8622
114 25-Sep-24 335.6746 1,581.6862 892.1543 689.5318 79,444.7078
115 25-Oct-24 336.9081 1,581.6862 899.8117 681.8745 78,544.8961
116 24-Nov-24 338.1462 1,581.6862 907.5348 674.1514 77,637.3613
117 24-Dec-24 339.3888 1,581.6862 915.3242 666.3620 76,722.0372
118 23-Jan-25 340.6360 1,581.6862 923.1804 658.5058 75,798.8568
119 22-Feb-25 341.8878 1,581.6862 931.1041 650.5821 74,867.7527
120 24-Mar-25 343.1441 1,581.6862 939.0957 642.5904 73,928.6569
121 23-Apr-25 344.4051 1,581.6862 947.1560 634.5302 72,981.5009
122 23-May-25 345.6707 1,581.6862 955.2855 626.4007 72,026.2155
123 22-Jun-25 346.9410 1,581.6862 963.4847 618.2015 71,062.7308
124 22-Jul-25 348.2160 1,581.6862 971.7543 609.9319 70,090.9765
125 21-Aug-25 349.4956 1,581.6862 980.0948 601.5913 69,110.8817
126 20-Sep-25 350.7799 1,581.6862 988.5070 593.1792 68,122.3746
127 20-Oct-25 352.0690 1,581.6862 996.9914 584.6948 67,125.3833
128 19-Nov-25 353.3627 1,581.6862 1,005.5486 576.1376 66,119.8347
129 19-Dec-25 354.6613 1,581.6862 1,014.1792 567.5070 65,105.6555
130 18-Jan-26 355.9646 1,581.6862 1,022.8839 558.8023 64,082.7716
131 17-Feb-26 357.2727 1,581.6862 1,031.6633 550.0229 63,051.1083
132 19-Mar-26 358.5856 1,581.6862 1,040.5181 541.1681 62,010.5902
133 18-Apr-26 359.9033 1,581.6862 1,049.4489 532.2373 60,961.1414
134 18-May-26 361.2259 1,581.6862 1,058.4563 523.2299 59,902.6851
135 17-Jun-26 362.5534 1,581.6862 1,067.5410 514.1452 58,835.1441
136 17-Jul-26 363.8857 1,581.6862 1,076.7037 504.9825 57,758.4403
137 16-Aug-26 365.2229 1,581.6862 1,085.9451 495.7411 56,672.4952
138 15-Sep-26 366.5650 1,581.6862 1,095.2658 486.4204 55,577.2295
139 15-Oct-26 367.9121 1,581.6862 1,104.6664 477.0197 54,472.5630
140 14-Nov-26 369.2641 1,581.6862 1,114.1478 467.5384 53,358.4152
141 14-Dec-26 370.6210 1,581.6862 1,123.7105 457.9756 52,234.7047
142 13-Jan-27 371.9830 1,581.6862 1,133.3554 448.3308 51,101.3493
143 12-Feb-27 373.3500 1,581.6862 1,143.0830 438.6032 49,958.2664
144 14-Mar-27 374.7220 1,581.6862 1,152.8940 428.7921 48,805.3723
145 13-Apr-27 376.0990 1,581.6862 1,162.7893 418.8968 47,642.5830
146 13-May-27 377.4811 1,581.6862 1,172.7696 408.9166 46,469.8134
147 12-Jun-27 378.8683 1,581.6862 1,182.8355 398.8507 45,286.9780
148 12-Jul-27 380.2605 1,581.6862 1,192.9877 388.6984 44,093.9902
149 11-Aug-27 381.6579 1,581.6862 1,203.2272 378.4590 42,890.7631
150 10-Sep-27 383.0604 1,581.6862 1,213.5545 368.1317 41,677.2086
151 10-Oct-27 384.4681 1,581.6862 1,223.9704 357.7158 40,453.2382
152 9-Nov-27 385.8810 1,581.6862 1,234.4758 347.2104 39,218.7624
153 9-Dec-27 387.2990 1,581.6862 1,245.0713 336.6149 37,973.6911
154 8-Jan-28 388.7222 1,581.6862 1,255.7577 325.9285 36,717.9334
155 7-Feb-28 390.1507 1,581.6862 1,266.5359 315.1503 35,451.3975
156 8-Mar-28 391.5844 1,581.6862 1,277.4066 304.2796 34,173.9909
157 7-Apr-28 393.0234 1,581.6862 1,288.3706 293.3156 32,885.6203
158 7-May-28 394.4677 1,581.6862 1,299.4287 282.2575 31,586.1916
159 6-Jun-28 395.9173 1,581.6862 1,310.5817 271.1045 30,275.6099
160 6-Jul-28 397.3722 1,581.6862 1,321.8304 259.8558 28,953.7795
161 5-Aug-28 398.8325 1,581.6862 1,333.1757 248.5105 27,620.6038
162 4-Sep-28 400.2981 1,581.6862 1,344.6184 237.0678 26,275.9855
163 4-Oct-28 401.7692 1,581.6862 1,356.1592 225.5270 24,919.8262
164 3-Nov-28 403.2456 1,581.6862 1,367.7991 213.8870 23,552.0271
165 3-Dec-28 404.7274 1,581.6862 1,379.5390 202.1472 22,172.4881
166 2-Jan-29 406.2147 1,581.6862 1,391.3796 190.3066 20,781.1086
167 1-Feb-29 407.7075 1,581.6862 1,403.3218 178.3644 19,377.7868
168 3-Mar-29 409.2057 1,581.6862 1,415.3665 166.3197 17,962.4203
169 2-Apr-29 410.7095 1,581.6862 1,427.5146 154.1716 16,534.9057
170 2-May-29 412.2188 1,581.6862 1,439.7670 141.9192 15,095.1387
171 1-Jun-29 413.7336 1,581.6862 1,452.1245 129.5617 13,643.0142
172 1-Jul-29 415.2540 1,581.6862 1,464.5881 117.0981 12,178.4261
173 31-Jul-29 416.7800 1,581.6862 1,477.1587 104.5275 10,701.2674
174 30-Aug-29 418.3116 1,581.6862 1,489.8371 91.8491 9,211.4303
175 29-Sep-29 419.8488 1,581.6862 1,502.6244 79.0618 7,708.8058
176 29-Oct-29 421.3916 1,581.6862 1,515.5215 66.1647 6,193.2844
177 28-Nov-29 422.9402 1,581.6862 1,528.5292 53.1570 4,664.7552
178 28-Dec-29 424.4944 1,581.6862 1,541.6486 40.0376 3,123.1066
179 27-Jan-30 426.0543 1,581.6862 1,554.8805 26.8056 1,568.2261
180 26-Feb-30 427.6200 1,581.6862 1,568.2261 13.4601 0.0000
181 0.0000 0.0000 0.0000 0.0000 0.0000
182 0.0000 0.0000 0.0000 0.0000 0.0000
183 0.0000 0.0000 0.0000 0.0000 0.0000
184 0.0000 0.0000 0.0000 0.0000 0.0000
185 0.0000 0.0000 0.0000 0.0000 0.0000
186 0.0000 0.0000 0.0000 0.0000 0.0000
187 0.0000 0.0000 0.0000 0.0000 0.0000
188 0.0000 0.0000 0.0000 0.0000 0.0000
189 0.0000 0.0000 0.0000 0.0000 0.0000
190 0.0000 0.0000 0.0000 0.0000 0.0000
191 0.0000 0.0000 0.0000 0.0000 0.0000
192 0.0000 0.0000 0.0000 0.0000 0.0000
193 0.0000 0.0000 0.0000 0.0000 0.0000
194 0.0000 0.0000 0.0000 0.0000 0.0000
195 0.0000 0.0000 0.0000 0.0000 0.0000
196 0.0000 0.0000 0.0000 0.0000 0.0000
197 0.0000 0.0000 0.0000 0.0000 0.0000
198 0.0000 0.0000 0.0000 0.0000 0.0000
199 0.0000 0.0000 0.0000 0.0000 0.0000
200 0.0000 0.0000 0.0000 0.0000 0.0000
201 0.0000 0.0000 0.0000 0.0000 0.0000
202 0.0000 0.0000 0.0000 0.0000 0.0000
203 0.0000 0.0000 0.0000 0.0000 0.0000
204 0.0000 0.0000 0.0000 0.0000 0.0000
205 0.0000 0.0000 0.0000 0.0000 0.0000
206 0.0000 0.0000 0.0000 0.0000 0.0000
207 0.0000 0.0000 0.0000 0.0000 0.0000
208 0.0000 0.0000 0.0000 0.0000 0.0000
209 0.0000 0.0000 0.0000 0.0000 0.0000
210 0.0000 0.0000 0.0000 0.0000 0.0000
211 0.0000 0.0000 0.0000 0.0000 0.0000
212 0.0000 0.0000 0.0000 0.0000 0.0000
213 0.0000 0.0000 0.0000 0.0000 0.0000
214 0.0000 0.0000 0.0000 0.0000 0.0000
215 0.0000 0.0000 0.0000 0.0000 0.0000
216 0.0000 0.0000 0.0000 0.0000 0.0000
217 0.0000 0.0000 0.0000 0.0000 0.0000
218 0.0000 0.0000 0.0000 0.0000 0.0000
219 0.0000 0.0000 0.0000 0.0000 0.0000
220 0.0000 0.0000 0.0000 0.0000 0.0000
221 0.0000 0.0000 0.0000 0.0000 0.0000
222 0.0000 0.0000 0.0000 0.0000 0.0000
223 0.0000 0.0000 0.0000 0.0000 0.0000
224 0.0000 0.0000 0.0000 0.0000 0.0000
225 0.0000 0.0000 0.0000 0.0000 0.0000
226 0.0000 0.0000 0.0000 0.0000 0.0000
227 0.0000 0.0000 0.0000 0.0000 0.0000
228 0.0000 0.0000 0.0000 0.0000 0.0000
229 0.0000 0.0000 0.0000 0.0000 0.0000
230 0.0000 0.0000 0.0000 0.0000 0.0000
231 0.0000 0.0000 0.0000 0.0000 0.0000
232 0.0000 0.0000 0.0000 0.0000 0.0000
233 0.0000 0.0000 0.0000 0.0000 0.0000
234 0.0000 0.0000 0.0000 0.0000 0.0000
235 0.0000 0.0000 0.0000 0.0000 0.0000
236 0.0000 0.0000 0.0000 0.0000 0.0000
237 0.0000 0.0000 0.0000 0.0000 0.0000
238 0.0000 0.0000 0.0000 0.0000 0.0000
239 0.0000 0.0000 0.0000 0.0000 0.0000
240 0.0000 0.0000 0.0000 0.0000 0.0000
241 0.0000 0.0000 0.0000 0.0000 0.0000
242 0.0000 0.0000 0.0000 0.0000 0.0000
243 0.0000 0.0000 0.0000 0.0000 0.0000
244 0.0000 0.0000 0.0000 0.0000 0.0000
245 0.0000 0.0000 0.0000 0.0000 0.0000
246 0.0000 0.0000 0.0000 0.0000 0.0000
247 0.0000 0.0000 0.0000 0.0000 0.0000
248 0.0000 0.0000 0.0000 0.0000 0.0000
249 0.0000 0.0000 0.0000 0.0000 0.0000
250 0.0000 0.0000 0.0000 0.0000 0.0000
251 0.0000 0.0000 0.0000 0.0000 0.0000
252 0.0000 0.0000 0.0000 0.0000 0.0000
253 0.0000 0.0000 0.0000 0.0000 0.0000
254 0.0000 0.0000 0.0000 0.0000 0.0000
255 0.0000 0.0000 0.0000 0.0000 0.0000
256 0.0000 0.0000 0.0000 0.0000 0.0000
257 0.0000 0.0000 0.0000 0.0000 0.0000
258 0.0000 0.0000 0.0000 0.0000 0.0000
259 0.0000 0.0000 0.0000 0.0000 0.0000
260 0.0000 0.0000 0.0000 0.0000 0.0000
261 0.0000 0.0000 0.0000 0.0000 0.0000
262 0.0000 0.0000 0.0000 0.0000 0.0000
263 0.0000 0.0000 0.0000 0.0000 0.0000
264 0.0000 0.0000 0.0000 0.0000 0.0000
265 0.0000 0.0000 0.0000 0.0000 0.0000
266 0.0000 0.0000 0.0000 0.0000 0.0000
267 0.0000 0.0000 0.0000 0.0000 0.0000
268 0.0000 0.0000 0.0000 0.0000 0.0000
269 0.0000 0.0000 0.0000 0.0000 0.0000
270 0.0000 0.0000 0.0000 0.0000 0.0000
271 0.0000 0.0000 0.0000 0.0000 0.0000
272 0.0000 0.0000 0.0000 0.0000 0.0000
273 0.0000 0.0000 0.0000 0.0000 0.0000
274 0.0000 0.0000 0.0000 0.0000 0.0000
275 0.0000 0.0000 0.0000 0.0000 0.0000
276 0.0000 0.0000 0.0000 0.0000 0.0000
277 0.0000 0.0000 0.0000 0.0000 0.0000
278 0.0000 0.0000 0.0000 0.0000 0.0000
279 0.0000 0.0000 0.0000 0.0000 0.0000
280 0.0000 0.0000 0.0000 0.0000 0.0000
281 0.0000 0.0000 0.0000 0.0000 0.0000
282 0.0000 0.0000 0.0000 0.0000 0.0000
283 0.0000 0.0000 0.0000 0.0000 0.0000
284 0.0000 0.0000 0.0000 0.0000 0.0000
285 0.0000 0.0000 0.0000 0.0000 0.0000
286 0.0000 0.0000 0.0000 0.0000 0.0000
287 0.0000 0.0000 0.0000 0.0000 0.0000
288 0.0000 0.0000 0.0000 0.0000 0.0000
289 0.0000 0.0000 0.0000 0.0000 0.0000
290 0.0000 0.0000 0.0000 0.0000 0.0000
291 0.0000 0.0000 0.0000 0.0000 0.0000
292 0.0000 0.0000 0.0000 0.0000 0.0000
293 0.0000 0.0000 0.0000 0.0000 0.0000
294 0.0000 0.0000 0.0000 0.0000 0.0000
295 0.0000 0.0000 0.0000 0.0000 0.0000
296 0.0000 0.0000 0.0000 0.0000 0.0000
297 0.0000 0.0000 0.0000 0.0000 0.0000
298 0.0000 0.0000 0.0000 0.0000 0.0000
299 0.0000 0.0000 0.0000 0.0000 0.0000
300 0.0000 0.0000 0.0000 0.0000 0.0000
301 0.0000 0.0000 0.0000 0.0000 0.0000
302 0.0000 0.0000 0.0000 0.0000 0.0000
303 0.0000 0.0000 0.0000 0.0000 0.0000
304 0.0000 0.0000 0.0000 0.0000 0.0000
305 0.0000 0.0000 0.0000 0.0000 0.0000
306 0.0000 0.0000 0.0000 0.0000 0.0000
307 0.0000 0.0000 0.0000 0.0000 0.0000
308 0.0000 0.0000 0.0000 0.0000 0.0000
309 0.0000 0.0000 0.0000 0.0000 0.0000
310 0.0000 0.0000 0.0000 0.0000 0.0000
311 0.0000 0.0000 0.0000 0.0000 0.0000
312 0.0000 0.0000 0.0000 0.0000 0.0000
313 0.0000 0.0000 0.0000 0.0000 0.0000
314 0.0000 0.0000 0.0000 0.0000 0.0000
315 0.0000 0.0000 0.0000 0.0000 0.0000
316 0.0000 0.0000 0.0000 0.0000 0.0000
317 0.0000 0.0000 0.0000 0.0000 0.0000
318 0.0000 0.0000 0.0000 0.0000 0.0000
319 0.0000 0.0000 0.0000 0.0000 0.0000
320 0.0000 0.0000 0.0000 0.0000 0.0000
321 0.0000 0.0000 0.0000 0.0000 0.0000
322 0.0000 0.0000 0.0000 0.0000 0.0000
323 0.0000 0.0000 0.0000 0.0000 0.0000
324 0.0000 0.0000 0.0000 0.0000 0.0000
325 0.0000 0.0000 0.0000 0.0000 0.0000
326 0.0000 0.0000 0.0000 0.0000 0.0000
327 0.0000 0.0000 0.0000 0.0000 0.0000
328 0.0000 0.0000 0.0000 0.0000 0.0000
329 0.0000 0.0000 0.0000 0.0000 0.0000
330 0.0000 0.0000 0.0000 0.0000 0.0000
331 0.0000 0.0000 0.0000 0.0000 0.0000
332 0.0000 0.0000 0.0000 0.0000 0.0000
333 0.0000 0.0000 0.0000 0.0000 0.0000
334 0.0000 0.0000 0.0000 0.0000 0.0000
335 0.0000 0.0000 0.0000 0.0000 0.0000
336 0.0000 0.0000 0.0000 0.0000 0.0000
337 0.0000 0.0000 0.0000 0.0000 0.0000
338 0.0000 0.0000 0.0000 0.0000 0.0000
339 0.0000 0.0000 0.0000 0.0000 0.0000
340 0.0000 0.0000 0.0000 0.0000 0.0000
341 0.0000 0.0000 0.0000 0.0000 0.0000
342 0.0000 0.0000 0.0000 0.0000 0.0000
343 0.0000 0.0000 0.0000 0.0000 0.0000
344 0.0000 0.0000 0.0000 0.0000 0.0000
345 0.0000 0.0000 0.0000 0.0000 0.0000
346 0.0000 0.0000 0.0000 0.0000 0.0000
347 0.0000 0.0000 0.0000 0.0000 0.0000
348 0.0000 0.0000 0.0000 0.0000 0.0000
349 0.0000 0.0000 0.0000 0.0000 0.0000
350 0.0000 0.0000 0.0000 0.0000 0.0000
351 0.0000 0.0000 0.0000 0.0000 0.0000
352 0.0000 0.0000 0.0000 0.0000 0.0000
353 0.0000 0.0000 0.0000 0.0000 0.0000
354 0.0000 0.0000 0.0000 0.0000 0.0000
355 0.0000 0.0000 0.0000 0.0000 0.0000
356 0.0000 0.0000 0.0000 0.0000 0.0000
357 0.0000 0.0000 0.0000 0.0000 0.0000
358 0.0000 0.0000 0.0000 0.0000 0.0000
359 0.0000 0.0000 0.0000 0.0000 0.0000
360 0.0000 0.0000 0.0000 0.0000 0.0000
TOTAL
: RODOLFO SOSA GÓMEZ rodolfososa83@hotmail.com

R.
X
Escoja el plan

condiciones dadas al momento del otorgamiento del crédito

RESUMEN DEL CREDITO

QUE SE PAGO EL CREDITO 2.79
EN PESOS MAS ALTO 32,901,747.79
EL QUE SE OBTUVO EL SALDO + ALTO 39
DEL SALDO MAS ALTO 29-Jul-18
SES PAGADOS 40,166,677.12
49,109,373.74
89,276,050.85

TABLA DE AMORTIZACION EN PESOS

CUOTA EN ABONO A INTERESES EN SALDO EN
CAPITAL EN
PESOS PESOS PESOS PESOS
0.00 0.00 0.00 31,975,000.00 0.00
350,773.69 75,323.52 275,450.17 32,017,178.51 0.00
352,062.71 76,249.20 275,813.52 32,058,586.34 0.00
353,356.48 77,186.25 276,170.23 32,099,209.29 0.00
354,654.99 78,134.82 276,520.17 32,139,032.94 0.00
355,958.28 79,095.05 276,863.24 32,178,042.72 0.00
357,266.36 80,067.07 277,199.29 32,216,223.82 0.00
358,579.25 81,051.05 277,528.20 32,253,561.25 0.00
359,896.96 82,047.11 277,849.85 32,290,039.83 0.00
361,219.51 83,055.42 278,164.09 32,325,644.16 0.00
362,546.92 84,076.12 278,470.81 32,360,358.62 0.00
363,879.22 85,109.36 278,769.86 32,394,167.41 0.00
365,216.40 86,155.30 279,061.11 32,427,054.51 0.00
366,558.50 87,214.09 279,344.41 32,459,003.66 0.00
367,905.54 88,285.89 279,619.64 32,489,998.42 0.00
369,257.52 89,370.87 279,886.65 32,520,022.10 0.00
370,614.47 90,469.18 280,145.29 32,549,057.80 0.00
371,976.41 91,580.99 280,395.42 32,577,088.39 0.00
373,343.35 92,706.46 280,636.89 32,604,096.52 0.00
374,715.31 93,845.76 280,869.55 32,630,064.60 0.00
376,092.32 94,999.07 281,093.25 32,654,974.80 0.00
377,474.39 96,166.55 281,307.84 32,678,809.06 0.00
378,861.54 97,348.37 281,513.16 32,701,549.08 0.00
380,253.78 98,544.72 281,709.06 32,723,176.32 0.00
381,651.14 99,755.77 281,895.37 32,743,671.99 0.00
383,053.64 100,981.71 282,071.93 32,763,017.03 0.00
384,461.28 102,222.71 282,238.58 32,781,192.17 0.00
385,874.11 103,478.96 282,395.15 32,798,177.85 0.00
387,292.12 104,750.65 282,541.47 32,813,954.25 0.00
388,715.35 106,037.97 282,677.38 32,828,501.31 0.00
390,143.80 107,341.10 282,802.70 32,841,798.69 0.00
391,577.50 108,660.26 282,917.25 32,853,825.79 0.00
393,016.48 109,995.62 283,020.85 32,864,561.71 0.00
394,460.74 111,347.40 283,113.34 32,873,985.32 0.00
395,910.31 112,715.79 283,194.52 32,882,075.16 0.00
397,365.20 114,100.99 283,264.21 32,888,809.53 0.00
398,825.44 115,503.22 283,322.22 32,894,166.42 0.00
400,291.05 116,922.68 283,368.37 32,898,123.53 0.00
401,762.04 118,359.58 283,402.46 32,900,658.28 0.00
403,238.44 119,814.15 283,424.30 32,901,747.79 32,901,747.79
404,720.27 121,286.58 283,433.68 32,901,368.85 32,901,368.85
406,207.54 122,777.12 283,430.42 32,899,497.99 32,899,497.99
407,700.27 124,285.97 283,414.30 32,896,111.41 32,896,111.41
409,198.49 125,813.37 283,385.13 32,891,184.98 32,891,184.98
410,702.22 127,359.53 283,342.69 32,884,694.29 32,884,694.29
412,211.47 128,924.70 283,286.77 32,876,614.57 32,876,614.57
413,726.27 130,509.10 283,217.17 32,866,920.77 32,866,920.77
415,246.63 132,112.97 283,133.66 32,855,587.46 32,855,587.46
416,772.59 133,736.56 283,036.03 32,842,588.93 32,842,588.93
418,304.15 135,380.09 282,924.05 32,827,899.09 32,827,899.09
419,841.33 137,043.83 282,797.51 32,811,491.54 32,811,491.54
421,384.17 138,728.01 282,656.16 32,793,339.51 32,793,339.51
422,932.68 140,432.88 282,499.79 32,773,415.89 32,773,415.89
424,486.87 142,158.71 282,328.16 32,751,693.24 32,751,693.24
426,046.78 143,905.75 282,141.03 32,728,143.71 32,728,143.71
427,612.42 145,674.26 281,938.16 32,702,739.14 32,702,739.14
429,183.82 147,464.51 281,719.31 32,675,450.97 32,675,450.97
430,760.99 149,276.75 281,484.24 32,646,250.27 32,646,250.27
432,343.95 151,111.27 281,232.69 32,615,107.75 32,615,107.75
433,932.73 152,968.33 280,964.41 32,581,993.73 32,581,993.73
435,527.35 154,848.21 280,679.14 32,546,878.14 32,546,878.14
437,127.83 156,751.19 280,376.64 32,509,730.52 32,509,730.52
438,734.19 158,677.56 280,056.63 32,470,520.02 32,470,520.02
440,346.46 160,627.61 279,718.85 32,429,215.38 32,429,215.38
441,964.65 162,601.62 279,363.03 32,385,784.95 32,385,784.95
443,588.78 164,599.89 278,988.89 32,340,196.64 32,340,196.64
445,218.89 166,622.72 278,596.17 32,292,417.98 32,292,417.98
446,854.98 168,670.40 278,184.58 32,242,416.06 32,242,416.06
448,497.09 170,743.25 277,753.84 32,190,157.54 32,190,157.54
450,145.23 172,841.58 277,303.65 32,135,608.66 32,135,608.66
451,799.43 174,965.69 276,833.74 32,078,735.21 32,078,735.21
453,459.71 177,115.91 276,343.80 32,019,502.54 32,019,502.54
455,126.08 179,292.55 275,833.54 31,957,875.56 31,957,875.56
456,798.59 181,495.94 275,302.65 31,893,818.72 31,893,818.72
458,477.23 183,726.41 274,750.83 31,827,296.02 31,827,296.02
460,162.05 185,984.28 274,177.76 31,758,270.99 31,758,270.99
461,853.06 188,269.91 273,583.15 31,686,706.67 31,686,706.67
463,550.28 190,583.63 272,966.65 31,612,565.65 31,612,565.65
465,253.74 192,925.78 272,327.96 31,535,810.02 31,535,810.02
466,963.46 195,296.71 271,666.74 31,456,401.40 31,456,401.40
468,679.46 197,696.78 270,982.68 31,374,300.90 31,374,300.90
470,401.77 200,126.35 270,275.42 31,289,469.12 31,289,469.12
472,130.40 202,585.77 269,544.63 31,201,866.18 31,201,866.18
473,865.39 205,075.42 268,789.97 31,111,451.67 31,111,451.67
475,606.76 207,595.67 268,011.09 31,018,184.66 31,018,184.66
477,354.52 210,146.89 267,207.64 30,922,023.69 30,922,023.69
479,108.71 212,729.46 266,379.25 30,822,926.78 30,822,926.78
480,869.34 215,343.76 265,525.58 30,720,851.40 30,720,851.40
482,636.44 217,990.20 264,646.24 30,615,754.47 30,615,754.47
484,410.04 220,669.16 263,740.88 30,507,592.37 30,507,592.37
486,190.16 223,381.04 262,809.11 30,396,320.92 30,396,320.92
487,976.81 226,126.25 261,850.56 30,281,895.35 30,281,895.35
489,770.03 228,905.20 260,864.84 30,164,270.35 30,164,270.35
491,569.85 231,718.30 259,851.55 30,043,400.00 30,043,400.00
493,376.27 234,565.96 258,810.31 29,919,237.80 29,919,237.80
495,189.34 237,448.63 257,740.71 29,791,736.67 29,791,736.67
497,009.06 240,366.72 256,642.34 29,660,848.90 29,660,848.90
498,835.48 243,320.67 255,514.80 29,526,526.20 29,526,526.20
500,668.60 246,310.93 254,357.67 29,388,719.62 29,388,719.62
502,508.46 249,337.93 253,170.53 29,247,379.64 29,247,379.64
504,355.08 252,402.13 251,952.95 29,102,456.05 29,102,456.05
506,208.49 255,503.99 250,704.50 28,953,898.04 28,953,898.04
508,068.71 258,643.97 249,424.74 28,801,654.12 28,801,654.12
509,935.77 261,822.54 248,113.23 28,645,672.17 28,645,672.17
511,809.69 265,040.17 246,769.51 28,485,899.38 28,485,899.38
513,690.49 268,297.35 245,393.14 28,322,282.29 28,322,282.29
515,578.20 271,594.55 243,983.66 28,154,766.73 28,154,766.73
517,472.86 274,932.27 242,540.59 27,983,297.86 27,983,297.86
519,374.47 278,311.01 241,063.46 27,807,820.13 27,807,820.13
521,283.07 281,731.27 239,551.80 27,628,277.30 27,628,277.30
523,198.69 285,193.57 238,005.12 27,444,612.38 27,444,612.38
525,121.34 288,698.42 236,422.93 27,256,767.69 27,256,767.69
527,051.06 292,246.33 234,804.73 27,064,684.78 27,064,684.78
528,987.88 295,837.85 233,150.02 26,868,304.48 26,868,304.48
530,931.81 299,473.51 231,458.29 26,667,566.87 26,667,566.87
532,882.88 303,153.85 229,729.03 26,462,411.25 26,462,411.25
534,841.12 306,879.41 227,961.71 26,252,776.15 26,252,776.15
536,806.56 310,650.76 226,155.80 26,038,599.34 26,038,599.34
538,779.22 314,468.46 224,310.76 25,819,817.76 25,819,817.76
540,759.13 318,333.08 222,426.06 25,596,367.59 25,596,367.59
542,746.32 322,245.19 220,501.13 25,368,184.18 25,368,184.18
544,740.81 326,205.37 218,535.44 25,135,202.05 25,135,202.05
546,742.63 330,214.23 216,528.40 24,897,354.90 24,897,354.90
548,751.80 334,272.35 214,479.46 24,654,575.58 24,654,575.58
550,768.36 338,380.34 212,388.02 24,406,796.11 24,406,796.11
552,792.33 342,538.82 210,253.51 24,153,947.62 24,153,947.62
554,823.74 346,748.40 208,075.34 23,895,960.37 23,895,960.37
556,862.61 351,009.71 205,852.89 23,632,763.76 23,632,763.76
558,908.97 355,323.40 203,585.57 23,364,286.26 23,364,286.26
560,962.86 359,690.09 201,272.76 23,090,455.46 23,090,455.46
563,024.29 364,110.45 198,913.83 22,811,198.03 22,811,198.03
565,093.29 368,585.14 196,508.16 22,526,439.70 22,526,439.70
567,169.90 373,114.81 194,055.09 22,236,105.26 22,236,105.26
569,254.15 377,700.15 191,553.99 21,940,118.56 21,940,118.56
571,346.05 382,341.85 189,004.20 21,638,402.47 21,638,402.47
573,445.63 387,040.58 186,405.05 21,330,878.89 21,330,878.89
575,552.94 391,797.06 183,755.88 21,017,468.74 21,017,468.74
577,667.99 396,611.99 181,055.99 20,698,091.94 20,698,091.94
579,790.81 401,486.10 178,304.70 20,372,667.38 20,372,667.38
581,921.43 406,420.11 175,501.32 20,041,112.94 20,041,112.94
584,059.88 411,414.75 172,645.13 19,703,345.46 19,703,345.46
586,206.18 416,470.77 169,735.41 19,359,280.73 19,359,280.73
588,360.38 421,588.93 166,771.45 19,008,833.47 19,008,833.47
590,522.49 426,769.99 163,752.51 18,651,917.32 18,651,917.32
592,692.55 432,014.72 160,677.83 18,288,444.85 18,288,444.85
594,870.58 437,323.90 157,546.68 17,918,327.49 17,918,327.49
597,056.62 442,698.33 154,358.29 17,541,475.60 17,541,475.60
599,250.69 448,138.81 151,111.88 17,157,798.38 17,157,798.38
601,452.82 453,646.14 147,806.68 16,767,203.87 16,767,203.87
603,663.04 459,221.16 144,441.88 16,369,598.98 16,369,598.98
605,881.39 464,864.70 141,016.69 15,964,889.44 15,964,889.44
608,107.89 470,577.59 137,530.30 15,552,979.78 15,552,979.78
610,342.57 476,360.68 133,981.89 15,133,773.34 15,133,773.34
612,585.46 482,214.85 130,370.61 14,707,172.22 14,707,172.22
614,836.60 488,140.96 126,695.64 14,273,077.32 14,273,077.32
617,096.01 494,139.90 122,956.11 13,831,388.26 13,831,388.26
619,363.72 500,212.56 119,151.16 13,382,003.42 13,382,003.42
621,639.76 506,359.85 115,279.91 12,924,819.88 12,924,819.88
623,924.17 512,582.69 111,341.48 12,459,733.44 12,459,733.44
626,216.97 518,882.00 107,334.97 11,986,638.59 11,986,638.59
628,518.20 525,258.73 103,259.47 11,505,428.47 11,505,428.47
630,827.88 531,713.82 99,114.06 11,015,994.91 11,015,994.91
633,146.05 538,248.24 94,897.82 10,518,228.36 10,518,228.36
635,472.74 544,862.96 90,609.78 10,012,017.88 10,012,017.88
637,807.99 551,558.98 86,249.01 9,497,251.16 9,497,251.16
640,151.81 558,337.28 81,814.52 8,973,814.46 8,973,814.46
642,504.24 565,198.89 77,305.35 8,441,592.63 8,441,592.63
644,865.33 572,144.82 72,720.50 7,900,469.05 7,900,469.05
647,235.08 579,176.11 68,058.97 7,350,325.65 7,350,325.65
649,613.55 586,293.82 63,319.73 6,791,042.88 6,791,042.88
652,000.75 593,498.99 58,501.76 6,222,499.68 6,222,499.68
654,396.73 600,792.71 53,604.02 5,644,573.47 5,644,573.47
656,801.52 608,176.07 48,625.45 5,057,140.13 5,057,140.13
659,215.14 615,650.16 43,564.98 4,460,074.00 4,460,074.00
661,637.63 623,216.11 38,421.52 3,853,247.81 3,853,247.81
664,069.02 630,875.03 33,193.99 3,236,532.74 3,236,532.74
666,509.35 638,628.08 27,881.27 2,609,798.30 2,609,798.30
668,958.64 646,476.41 22,482.23 1,972,912.40 1,972,912.40
671,416.94 654,421.19 16,995.75 1,325,741.29 1,325,741.29
673,884.27 662,463.60 11,420.66 668,149.53 668,149.53
676,360.66 670,604.86 5,755.81 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
89,276,050.85 49,109,373.74 40,166,677.12
0.00 0 0 31,975,000.0000
0.00 0 1 32,017,178.5100
0.00 0 2 32,058,586.3400
0.00 0 3 32,099,209.2900
0.00 0 4 32,139,032.9400
0.00 0 5 32,178,042.7200
0.00 0 6 32,216,223.8200
0.00 0 7 32,253,561.2500
0.00 0 8 32,290,039.8300
0.00 0 9 32,325,644.1600
0.00 0 10 32,360,358.6200
0.00 0 11 32,394,167.4100
0.00 0 12 32,427,054.5100
0.00 0 13 32,459,003.6600
0.00 0 14 32,489,998.4200
0.00 0 15 32,520,022.1000
0.00 0 16 32,549,057.8000
0.00 0 17 32,577,088.3900
0.00 0 18 32,604,096.5200
0.00 0 19 32,630,064.6000
0.00 0 20 32,654,974.8000
0.00 0 21 32,678,809.0600
0.00 0 22 32,701,549.0800
0.00 0 23 32,723,176.3200
0.00 0 24 32,743,671.9900
 0.00 0 25 32,763,017.0300
0.00 0 26 32,781,192.1700
0.00 0 27 32,798,177.8500
0.00 0 28 32,813,954.2500
0.00 0 29 32,828,501.3100
0.00 0 30 32,841,798.6900
0.00 0 31 32,853,825.7900
0.00 0 32 32,864,561.7100
0.00 0 33 32,873,985.3200
0.00 0 34 32,882,075.1600
0.00 0 35 32,888,809.5300
0.00 0 36 32,894,166.4200
0.00 0 37 32,898,123.5300
0.00 0 38 32,900,658.2800
32,901,747.79 39 29-Jul-18 39 32,901,747.7900
0.00 0 40 32,901,368.8500
0.00 0 41 32,899,497.9900
0.00 0 42 32,896,111.4100
0.00 0 43 32,891,184.9800
0.00 0 44 32,884,694.2900
0.00 0 45 32,876,614.5700
0.00 0 46 32,866,920.7700
0.00 0 47 32,855,587.4600
0.00 0 48 32,842,588.9300
0.00 0 49 32,827,899.0900
0.00 0 50 32,811,491.5400
0.00 0 51 32,793,339.5100
0.00 0 52 32,773,415.8900
0.00 0 53 32,751,693.2400
0.00 0 54 32,728,143.7100
0.00 0 55 32,702,739.1400
0.00 0 56 32,675,450.9700
0.00 0 57 32,646,250.2700
0.00 0 58 32,615,107.7500
0.00 0 59 32,581,993.7300
0.00 0 60 32,546,878.1400
0.00 0 61 32,509,730.5200
0.00 0 62 32,470,520.0200
0.00 0 63 32,429,215.3800
0.00 0 64 32,385,784.9500
0.00 0 65 32,340,196.6400
0.00 0 66 32,292,417.9800
0.00 0 67 32,242,416.0600
0.00 0 68 32,190,157.5400
0.00 0 69 32,135,608.6600
0.00 0 70 32,078,735.2100
0.00 0 71 32,019,502.5400
0.00 0 72 31,957,875.5600
0.00 0 73 31,893,818.7200
0.00 0 74 31,827,296.0200
0.00 0 75 31,758,270.9900
0.00 0 76 31,686,706.6700
0.00 0 77 31,612,565.6500
0.00 0 78 31,535,810.0200
0.00 0 79 31,456,401.4000
0.00 0 80 31,374,300.9000
0.00 0 81 31,289,469.1200
0.00 0 82 31,201,866.1800
0.00 0 83 31,111,451.6700
0.00 0 84 31,018,184.6600
0.00 0 85 30,922,023.6900
0.00 0 86 30,822,926.7800
0.00 0 87 30,720,851.4000
0.00 0 88 30,615,754.4700
0.00 0 89 30,507,592.3700
0.00 0 90 30,396,320.9200
0.00 0 91 30,281,895.3500
0.00 0 92 30,164,270.3500
0.00 0 93 30,043,400.0000
0.00 0 94 29,919,237.8000
0.00 0 95 29,791,736.6700
0.00 0 96 29,660,848.9000
0.00 0 97 29,526,526.2000
0.00 0 98 29,388,719.6200
0.00 0 99 29,247,379.6400
0.00 0 100 29,102,456.0500
0.00 0 101 28,953,898.0400
0.00 0 102 28,801,654.1200
0.00 0 103 28,645,672.1700
0.00 0 104 28,485,899.3800
0.00 0 105 28,322,282.2900
0.00 0 106 28,154,766.7300
0.00 0 107 27,983,297.8600
0.00 0 108 27,807,820.1300
0.00 0 109 27,628,277.3000
0.00 0 110 27,444,612.3800
0.00 0 111 27,256,767.6900
0.00 0 112 27,064,684.7800
0.00 0 113 26,868,304.4800
0.00 0 114 26,667,566.8700
0.00 0 115 26,462,411.2500
0.00 0 116 26,252,776.1500
0.00 0 117 26,038,599.3400
0.00 0 118 25,819,817.7600
0.00 0 119 25,596,367.5900
0.00 0 120 25,368,184.1800
0.00 0 121 25,135,202.0500
0.00 0 122 24,897,354.9000
0.00 0 123 24,654,575.5800
0.00 0 124 24,406,796.1100
0.00 0 125 24,153,947.6200
0.00 0 126 23,895,960.3700
0.00 0 127 23,632,763.7600
0.00 0 128 23,364,286.2600
0.00 0 129 23,090,455.4600
0.00 0 130 22,811,198.0300
0.00 0 131 22,526,439.7000
0.00 0 132 22,236,105.2600
0.00 0 133 21,940,118.5600
0.00 0 134 21,638,402.4700
0.00 0 135 21,330,878.8900
0.00 0 136 21,017,468.7400
0.00 0 137 20,698,091.9400
0.00 0 138 20,372,667.3800
0.00 0 139 20,041,112.9400
0.00 0 140 19,703,345.4600
0.00 0 141 19,359,280.7300
0.00 0 142 19,008,833.4700
0.00 0 143 18,651,917.3200
0.00 0 144 18,288,444.8500
0.00 0 145 17,918,327.4900
0.00 0 146 17,541,475.6000
0.00 0 147 17,157,798.3800
0.00 0 148 16,767,203.8700
0.00 0 149 16,369,598.9800
0.00 0 150 15,964,889.4400
0.00 0 151 15,552,979.7800
0.00 0 152 15,133,773.3400
0.00 0 153 14,707,172.2200
0.00 0 154 14,273,077.3200
0.00 0 155 13,831,388.2600
0.00 0 156 13,382,003.4200
0.00 0 157 12,924,819.8800
0.00 0 158 12,459,733.4400
0.00 0 159 11,986,638.5900
0.00 0 160 11,505,428.4700
0.00 0 161 11,015,994.9100
0.00 0 162 10,518,228.3600
0.00 0 163 10,012,017.8800
0.00 0 164 9,497,251.1600
0.00 0 165 8,973,814.4600
0.00 0 166 8,441,592.6300
0.00 0 167 7,900,469.0500
0.00 0 168 7,350,325.6500
0.00 0 169 6,791,042.8800
0.00 0 170 6,222,499.6800
0.00 0 171 5,644,573.4700
0.00 0 172 5,057,140.1300
0.00 0 173 4,460,074.0000
0.00 0 174 3,853,247.8100
0.00 0 175 3,236,532.7400
0.00 0 176 2,609,798.3000
0.00 0 177 1,972,912.4000
0.00 0 178 1,325,741.2900
0.00 0 179 668,149.5300
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
 0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
0.00 0 0 -
32,901,747.79 39 29-Jul-18
 Curva de Amortización de Créditos Hipotecarios

35,000,000

30,000,000

25,000,000

20,000,000

$
15,000,000

10,000,000

5,000,000

0
1 10 19 28 37 46 55 64 73 82 91 00 09 18 27 36 45 54 63 72 81 90 99 08 17 26 35 44 53 62 71 80 89 98 07 16 25 34 43 52 61
1 1 1 1 Periodos
1 1 1 1 1(Cuotas
1 1 1 mensuales)
2 2 2 2 2 2 2 2 2 2 2 3 3 3 3 3 3 3