Credito hipotecario $ 74,900,000 N° pagos al año 12

Tasa de interes EA 10.90% N° de Cuotas 72

plazo (años) 6 Tasa mensual 0.866%

N° CUOTA AMORTIZACION INTERES VALOR CUOTA SALDO

0 $ 74,900,000
1 $ 753,837 $ 648,546 $ 1,402,384 $ 74,146,163
2 $ 760,365 $ 642,019 $ 1,402,384 $ 73,385,798
3 $ 766,948 $ 635,435 $ 1,402,384 $ 72,618,850
4 $ 773,589 $ 628,794 $ 1,402,384 $ 71,845,260
5 $ 780,288 $ 622,096 $ 1,402,384 $ 71,064,973
6 $ 787,044 $ 615,340 $ 1,402,384 $ 70,277,929
7 $ 793,859 $ 608,525 $ 1,402,384 $ 69,484,070
8 $ 800,733 $ 601,651 $ 1,402,384 $ 68,683,337
9 $ 807,666 $ 594,717 $ 1,402,384 $ 67,875,670
10 $ 814,660 $ 587,724 $ 1,402,384 $ 67,061,011
11 $ 821,714 $ 580,670 $ 1,402,384 $ 66,239,297
12 $ 828,829 $ 573,555 $ 1,402,384 $ 65,410,468
13 $ 836,006 $ 566,378 $ 1,402,384 $ 64,574,463
14 $ 843,244 $ 559,139 $ 1,402,384 $ 63,731,218
15 $ 850,546 $ 551,838 $ 1,402,384 $ 62,880,672
16 $ 857,911 $ 544,473 $ 1,402,384 $ 62,022,762
17 $ 865,339 $ 537,045 $ 1,402,384 $ 61,157,423
18 $ 872,832 $ 529,552 $ 1,402,384 $ 60,284,591
19 $ 880,390 $ 521,994 $ 1,402,384 $ 59,404,201
20 $ 888,013 $ 514,371 $ 1,402,384 $ 58,516,188
21 $ 895,702 $ 506,682 $ 1,402,384 $ 57,620,487
22 $ 903,458 $ 498,926 $ 1,402,384 $ 56,717,029
23 $ 911,281 $ 491,103 $ 1,402,384 $ 55,805,748
24 $ 919,171 $ 483,213 $ 1,402,384 $ 54,886,577
25 $ 927,130 $ 475,254 $ 1,402,384 $ 53,959,447
26 $ 935,158 $ 467,226 $ 1,402,384 $ 53,024,289
27 $ 943,255 $ 459,128 $ 1,402,384 $ 52,081,034
28 $ 951,423 $ 450,961 $ 1,402,384 $ 51,129,611
29 $ 959,661 $ 442,723 $ 1,402,384 $ 50,169,950
30 $ 967,971 $ 434,413 $ 1,402,384 $ 49,201,979
31 $ 976,352 $ 426,032 $ 1,402,384 $ 48,225,627
32 $ 984,806 $ 417,578 $ 1,402,384 $ 47,240,821
33 $ 993,333 $ 409,050 $ 1,402,384 $ 46,247,488
34 $ 1,001,935 $ 400,449 $ 1,402,384 $ 45,245,553
35 $ 1,010,610 $ 391,774 $ 1,402,384 $ 44,234,943
36 $ 1,019,361 $ 383,023 $ 1,402,384 $ 43,215,582
37 $ 1,028,187 $ 374,196 $ 1,402,384 $ 42,187,395
38 $ 1,037,090 $ 365,294 $ 1,402,384 $ 41,150,305
39 $ 1,046,070 $ 356,314 $ 1,402,384 $ 40,104,235
40 $ 1,055,128 $ 347,256 $ 1,402,384 $ 39,049,107
41 $ 1,064,264 $ 338,120 $ 1,402,384 $ 37,984,843
42 $ 1,073,479 $ 328,904 $ 1,402,384 $ 36,911,363
43 $ 1,082,774 $ 319,609 $ 1,402,384 $ 35,828,589
44 $ 1,092,150 $ 310,234 $ 1,402,384 $ 34,736,439
45 $ 1,101,607 $ 300,777 $ 1,402,384 $ 33,634,832
46 $ 1,111,145 $ 291,238 $ 1,402,384 $ 32,523,687
47 $ 1,120,767 $ 281,617 $ 1,402,384 $ 31,402,920
48 $ 1,130,471 $ 271,913 $ 1,402,384 $ 30,272,449
49 $ 1,140,260 $ 262,124 $ 1,402,384 $ 29,132,189
50 $ 1,150,133 $ 252,251 $ 1,402,384 $ 27,982,056
51 $ 1,160,092 $ 242,292 $ 1,402,384 $ 26,821,964
52 $ 1,170,137 $ 232,247 $ 1,402,384 $ 25,651,827
53 $ 1,180,269 $ 222,115 $ 1,402,384 $ 24,471,559
54 $ 1,190,489 $ 211,895 $ 1,402,384 $ 23,281,070
55 $ 1,200,797 $ 201,587 $ 1,402,384 $ 22,080,273
56 $ 1,211,194 $ 191,189 $ 1,402,384 $ 20,869,079
57 $ 1,221,682 $ 180,702 $ 1,402,384 $ 19,647,397
58 $ 1,232,260 $ 170,124 $ 1,402,384 $ 18,415,137
59 $ 1,242,930 $ 159,454 $ 1,402,384 $ 17,172,206
60 $ 1,253,692 $ 148,691 $ 1,402,384 $ 15,918,514
61 $ 1,264,548 $ 137,836 $ 1,402,384 $ 14,653,966
62 $ 1,275,498 $ 126,886 $ 1,402,384 $ 13,378,468
63 $ 1,286,542 $ 115,842 $ 1,402,384 $ 12,091,927
64 $ 1,297,682 $ 104,702 $ 1,402,384 $ 10,794,245
65 $ 1,308,918 $ 93,466 $ 1,402,384 $ 9,485,327
66 $ 1,320,252 $ 82,132 $ 1,402,384 $ 8,165,075
67 $ 1,331,684 $ 70,700 $ 1,402,384 $ 6,833,391
68 $ 1,343,215 $ 59,169 $ 1,402,384 $ 5,490,176
69 $ 1,354,845 $ 47,539 $ 1,402,384 $ 4,135,331
70 $ 1,366,577 $ 35,807 $ 1,402,384 $ 2,768,755
71 $ 1,378,410 $ 23,974 $ 1,402,384 $ 1,390,345
72 $ 1,390,345 $ 12,039 $ 1,402,384 $0
credito hipotecario 74,900,000 N° pagos al año 12
UVR 7.55% N° de Cuotas 72
plazo (años) 6 UVR mensual 0.61%
Valor uvr 272.81
valor del credito en UVR $ 74,900,000

N° CUOTA AMORTIZACION INTERES VALOR CUOTA SALDO

0 $ 74,900,000
1 $ 832,128 $ 455,684 $ 1,287,812 $ 73,612,188
2 $ 839,963 $ 447,850 $ 1,287,812 $ 72,324,375
3 $ 847,798 $ 440,015 $ 1,287,812 $ 71,036,563
4 $ 855,633 $ 432,180 $ 1,287,812 $ 69,748,750
5 $ 863,468 $ 424,345 $ 1,287,812 $ 68,460,938
6 $ 871,303 $ 416,510 $ 1,287,812 $ 67,173,125
7 $ 879,138 $ 408,675 $ 1,287,812 $ 65,885,313
8 $ 886,972 $ 400,840 $ 1,287,812 $ 64,597,500
9 $ 894,807 $ 393,005 $ 1,287,812 $ 63,309,688
10 $ 902,642 $ 385,170 $ 1,287,812 $ 62,021,875
11 $ 910,477 $ 377,335 $ 1,287,812 $ 60,734,063
12 $ 918,312 $ 369,500 $ 1,287,812 $ 59,446,250
13 $ 926,147 $ 361,665 $ 1,287,812 $ 58,158,438
14 $ 933,982 $ 353,830 $ 1,287,812 $ 56,870,626
15 $ 941,817 $ 345,995 $ 1,287,812 $ 55,582,813
16 $ 949,652 $ 338,161 $ 1,287,812 $ 54,295,001
17 $ 957,487 $ 330,326 $ 1,287,812 $ 53,007,188
18 $ 965,322 $ 322,491 $ 1,287,812 $ 51,719,376
19 $ 973,157 $ 314,656 $ 1,287,812 $ 50,431,563
20 $ 980,992 $ 306,821 $ 1,287,812 $ 49,143,751
21 $ 988,827 $ 298,986 $ 1,287,812 $ 47,855,938
22 $ 996,661 $ 291,151 $ 1,287,812 $ 46,568,126
23 $ 1,004,496 $ 283,316 $ 1,287,812 $ 45,280,313
24 $ 1,012,331 $ 275,481 $ 1,287,812 $ 43,992,501
25 $ 1,020,166 $ 267,646 $ 1,287,812 $ 42,704,689
26 $ 1,028,001 $ 259,811 $ 1,287,812 $ 41,416,876
27 $ 1,035,836 $ 251,976 $ 1,287,812 $ 40,129,064
28 $ 1,043,671 $ 244,141 $ 1,287,812 $ 38,841,251
29 $ 1,051,506 $ 236,306 $ 1,287,812 $ 37,553,439
30 $ 1,059,341 $ 228,472 $ 1,287,812 $ 36,265,626
31 $ 1,067,176 $ 220,637 $ 1,287,812 $ 34,977,814
32 $ 1,075,011 $ 212,802 $ 1,287,812 $ 33,690,001
33 $ 1,082,846 $ 204,967 $ 1,287,812 $ 32,402,189
34 $ 1,090,681 $ 197,132 $ 1,287,812 $ 31,114,376
35 $ 1,098,516 $ 189,297 $ 1,287,812 $ 29,826,564
36 $ 1,106,350 $ 181,462 $ 1,287,812 $ 28,538,751
37 $ 1,114,185 $ 173,627 $ 1,287,812 $ 27,250,939
38 $ 1,122,020 $ 165,792 $ 1,287,812 $ 25,963,127
39 $ 1,129,855 $ 157,957 $ 1,287,812 $ 24,675,314
40 $ 1,137,690 $ 150,122 $ 1,287,812 $ 23,387,502
41 $ 1,145,525 $ 142,287 $ 1,287,812 $ 22,099,689
42 $ 1,153,360 $ 134,452 $ 1,287,812 $ 20,811,877
43 $ 1,161,195 $ 126,617 $ 1,287,812 $ 19,524,064
44 $ 1,169,030 $ 118,783 $ 1,287,812 $ 18,236,252
45 $ 1,176,865 $ 110,948 $ 1,287,812 $ 16,948,439
46 $ 1,184,700 $ 103,113 $ 1,287,812 $ 15,660,627
47 $ 1,192,535 $ 95,278 $ 1,287,812 $ 14,372,814
48 $ 1,200,370 $ 87,443 $ 1,287,812 $ 13,085,002
49 $ 1,208,205 $ 79,608 $ 1,287,812 $ 11,797,189
50 $ 1,216,039 $ 71,773 $ 1,287,812 $ 10,509,377
51 $ 1,223,874 $ 63,938 $ 1,287,812 $ 9,221,565
52 $ 1,231,709 $ 56,103 $ 1,287,812 $ 7,933,752
53 $ 1,239,544 $ 48,268 $ 1,287,812 $ 6,645,940
54 $ 1,247,379 $ 40,433 $ 1,287,812 $ 5,358,127
55 $ 1,255,214 $ 32,598 $ 1,287,812 $ 4,070,315
56 $ 1,263,049 $ 24,763 $ 1,287,812 $ 2,782,502
57 $ 1,270,884 $ 16,928 $ 1,287,812 $ 1,494,690
58 $ 1,278,719 $ 9,094 $ 1,287,812 $ 206,877
59 $ 1,286,554 $ 1,259 $ 1,287,812 -$ 1,080,935
60 $ 1,294,389 -$ 6,576 $ 1,287,812 -$ 2,368,748
61 $ 1,302,224 -$ 14,411 $ 1,287,812 -$ 3,656,560
62 $ 1,310,059 -$ 22,246 $ 1,287,812 -$ 4,944,372
63 $ 1,317,894 -$ 30,081 $ 1,287,812 -$ 6,232,185
64 $ 1,325,728 -$ 37,916 $ 1,287,812 -$ 7,519,997
65 $ 1,333,563 -$ 45,751 $ 1,287,812 -$ 8,807,810
66 $ 1,341,398 -$ 53,586 $ 1,287,812 -$ 10,095,622
67 $ 1,349,233 -$ 61,421 $ 1,287,812 -$ 11,383,435
68 $ 1,357,068 -$ 69,256 $ 1,287,812 -$ 12,671,247
69 $ 1,364,903 -$ 77,091 $ 1,287,812 -$ 13,959,060
70 $ 1,372,738 -$ 84,926 $ 1,287,812 -$ 15,246,872
71 $ 1,380,573 -$ 92,761 $ 1,287,812 -$ 16,534,685
72 $ 1,388,408 -$ 100,595 $ 1,287,812 -$ 17,822,497
3/17/2020