Vous êtes sur la page 1sur 10

FECHA MES SI INTERESES AMORTIZACION

CREDTO 100,000,000 1 100,000,000 $ 1,460,168.71 $ 115,982.79


i 19.0% 2 99,884,017 $ 1,458,475.16 $ 117,676.33
P 15 3 99,766,341 $ 1,456,756.89 $ 119,394.60
NO CUOTAS 180 4 99,646,946 $ 1,455,013.53 $ 121,137.97
i12 1.46% 5 99,525,808 $ 1,453,244.71 $ 122,906.78
CUOTA $ 1,576,151.49 6 99,402,902 $ 1,451,450.06 $ 124,701.43
7 99,278,200 $ 1,449,629.21 $ 126,522.28
8 99,151,678 $ 1,447,781.77 $ 128,369.72
9 99,023,308 $ 1,445,907.36 $ 130,244.14
10 98,893,064 $ 1,444,005.57 $ 132,145.92
11 98,760,918 $ 1,442,076.02 $ 134,075.47
12 98,626,843 $ 1,440,118.29 $ 136,033.20
13 98,490,809 $ 1,438,131.98 $ 138,019.52
14 98,352,790 $ 1,436,116.66 $ 140,034.83
15 98,212,755 $ 1,434,071.91 $ 142,079.58
16 98,070,675 $ 1,431,997.31 $ 144,154.18
17 97,926,521 $ 1,429,892.42 $ 146,259.07
18 97,780,262 $ 1,427,756.79 $ 148,394.70
19 97,631,867 $ 1,425,589.98 $ 150,561.52
20 97,481,306 $ 1,423,391.52 $ 152,759.97
21 97,328,546 $ 1,421,160.97 $ 154,990.52
22 97,173,555 $ 1,418,897.85 $ 157,253.64
23 97,016,302 $ 1,416,601.68 $ 159,549.81
24 96,856,752 $ 1,414,271.98 $ 161,879.51
25 96,694,873 $ 1,411,908.27 $ 164,243.22
26 96,530,629 $ 1,409,510.04 $ 166,641.45
27 96,363,988 $ 1,407,076.79 $ 169,074.70
28 96,194,913 $ 1,404,608.02 $ 171,543.47
29 96,023,370 $ 1,402,103.19 $ 174,048.30
30 95,849,321 $ 1,399,561.80 $ 176,589.70
31 95,672,732 $ 1,396,983.29 $ 179,168.20
32 95,493,563 $ 1,394,367.13 $ 181,784.36
33 95,311,779 $ 1,391,712.77 $ 184,438.72
34 95,127,340 $ 1,389,019.65 $ 187,131.84
35 94,940,209 $ 1,386,287.21 $ 189,864.28
36 94,750,344 $ 1,383,514.88 $ 192,636.62
37 94,557,708 $ 1,380,702.06 $ 195,449.44
38 94,362,258 $ 1,377,848.16 $ 198,303.33
39 94,163,955 $ 1,374,952.60 $ 201,198.89
40 93,962,756 $ 1,372,014.76 $ 204,136.73
41 93,758,619 $ 1,369,034.02 $ 207,117.47
42 93,551,502 $ 1,366,009.75 $ 210,141.74
43 93,341,360 $ 1,362,941.33 $ 213,210.16
44 93,128,150 $ 1,359,828.10 $ 216,323.39
45 92,911,827 $ 1,356,669.41 $ 219,482.08
46 92,692,344 $ 1,353,464.61 $ 222,686.89
47 92,469,658 $ 1,350,213.00 $ 225,938.49
48 92,243,719 $ 1,346,913.92 $ 229,237.57
49 92,014,481 $ 1,343,566.66 $ 232,584.83
50 91,781,897 $ 1,340,170.53 $ 235,980.96
51 91,545,916 $ 1,336,724.81 $ 239,426.68
52 91,306,489 $ 1,333,228.78 $ 242,922.71
53 91,063,566 $ 1,329,681.70 $ 246,469.79
54 90,817,097 $ 1,326,082.82 $ 250,068.67
55 90,567,028 $ 1,322,431.40 $ 253,720.09
56 90,313,308 $ 1,318,726.66 $ 257,424.83
57 90,055,883 $ 1,314,967.82 $ 261,183.67
58 89,794,699 $ 1,311,154.10 $ 264,997.39
59 89,529,702 $ 1,307,284.69 $ 268,866.80
60 89,260,835 $ 1,303,358.78 $ 272,792.71
61 88,988,042 $ 1,299,375.55 $ 276,775.95
62 88,711,266 $ 1,295,334.15 $ 280,817.34
63 88,430,449 $ 1,291,233.74 $ 284,917.75
64 88,145,531 $ 1,287,073.46 $ 289,078.03
65 87,856,453 $ 1,282,852.44 $ 293,299.06
66 87,563,154 $ 1,278,569.78 $ 297,581.72
67 87,265,572 $ 1,274,224.58 $ 301,926.91
68 86,963,646 $ 1,269,815.94 $ 306,335.55
69 86,657,310 $ 1,265,342.92 $ 310,808.57
70 86,346,501 $ 1,260,804.59 $ 315,346.90
71 86,031,155 $ 1,256,200.00 $ 319,951.50
72 85,711,203 $ 1,251,528.16 $ 324,623.33
73 85,386,580 $ 1,246,788.12 $ 329,363.38
74 85,057,216 $ 1,241,978.86 $ 334,172.64
75 84,723,044 $ 1,237,099.37 $ 339,052.12
76 84,383,992 $ 1,232,148.64 $ 344,002.85
77 84,039,989 $ 1,227,125.62 $ 349,025.88
78 83,690,963 $ 1,222,029.25 $ 354,122.24
79 83,336,841 $ 1,216,858.47 $ 359,293.02
80 82,977,548 $ 1,211,612.18 $ 364,539.31
81 82,613,008 $ 1,206,289.29 $ 369,862.20
82 82,243,146 $ 1,200,888.68 $ 375,262.81
83 81,867,883 $ 1,195,409.21 $ 380,742.28
84 81,487,141 $ 1,189,849.73 $ 386,301.76
85 81,100,839 $ 1,184,209.07 $ 391,942.42
86 80,708,897 $ 1,178,486.05 $ 397,665.44
87 80,311,231 $ 1,172,679.47 $ 403,472.02
88 79,907,759 $ 1,166,788.10 $ 409,363.40
89 79,498,396 $ 1,160,810.70 $ 415,340.79
90 79,083,055 $ 1,154,746.02 $ 421,405.47
91 78,661,650 $ 1,148,592.79 $ 427,558.70
92 78,234,091 $ 1,142,349.71 $ 433,801.78
93 77,800,289 $ 1,136,015.48 $ 440,136.02
94 77,360,153 $ 1,129,588.75 $ 446,562.74
95 76,913,590 $ 1,123,068.18 $ 453,083.31
96 76,460,507 $ 1,116,452.40 $ 459,699.09
97 76,000,808 $ 1,109,740.02 $ 466,411.48
98 75,534,397 $ 1,102,929.62 $ 473,221.87
99 75,061,175 $ 1,096,019.78 $ 480,131.71
100 74,581,043 $ 1,089,009.05 $ 487,142.44
101 74,093,901 $ 1,081,895.95 $ 494,255.54
102 73,599,645 $ 1,074,678.98 $ 501,472.51
103 73,098,173 $ 1,067,356.64 $ 508,794.85
104 72,589,378 $ 1,059,927.38 $ 516,224.11
105 72,073,154 $ 1,052,389.63 $ 523,761.86
106 71,549,392 $ 1,044,741.83 $ 531,409.66
107 71,017,982 $ 1,036,982.35 $ 539,169.14
108 70,478,813 $ 1,029,109.57 $ 547,041.92
109 69,931,771 $ 1,021,121.84 $ 555,029.66
110 69,376,741 $ 1,013,017.47 $ 563,134.03
111 68,813,607 $ 1,004,794.76 $ 571,356.73
112 68,242,251 $ 996,451.99 $ 579,699.50
113 67,662,551 $ 987,987.40 $ 588,164.10
114 67,074,387 $ 979,399.21 $ 596,752.28
115 66,477,635 $ 970,685.62 $ 605,465.87
116 65,872,169 $ 961,844.79 $ 614,306.70
117 65,257,862 $ 952,874.88 $ 623,276.61
118 64,634,586 $ 943,773.99 $ 632,377.50
119 64,002,208 $ 934,540.21 $ 641,611.28
120 63,360,597 $ 925,171.60 $ 650,979.89
121 62,709,617 $ 915,666.20 $ 660,485.29
122 62,049,132 $ 906,022.00 $ 670,129.49
123 61,379,002 $ 896,236.98 $ 679,914.51
124 60,699,088 $ 886,309.08 $ 689,842.41
125 60,009,245 $ 876,236.22 $ 699,915.27
126 59,309,330 $ 866,016.27 $ 710,135.22
127 58,599,195 $ 855,647.10 $ 720,504.39
128 57,878,690 $ 845,126.52 $ 731,024.97
129 57,147,665 $ 834,452.32 $ 741,699.17
130 56,405,966 $ 823,622.27 $ 752,529.23
131 55,653,437 $ 812,634.07 $ 763,517.42
132 54,889,919 $ 801,485.43 $ 774,666.06
133 54,115,253 $ 790,174.00 $ 785,977.50
134 53,329,276 $ 778,697.40 $ 797,454.09
135 52,531,822 $ 767,053.22 $ 809,098.27
136 51,722,724 $ 755,239.02 $ 820,912.47
137 50,901,811 $ 743,252.32 $ 832,899.18
138 50,068,912 $ 731,090.58 $ 845,060.91
139 49,223,851 $ 718,751.27 $ 857,400.22
140 48,366,451 $ 706,231.78 $ 869,919.71
141 47,496,531 $ 693,529.48 $ 882,622.01
142 46,613,909 $ 680,641.71 $ 895,509.78
143 45,718,399 $ 667,565.76 $ 908,585.73
144 44,809,814 $ 654,298.87 $ 921,852.62
145 43,887,961 $ 640,838.27 $ 935,313.22
146 42,952,648 $ 627,181.12 $ 948,970.37
147 42,003,677 $ 613,324.55 $ 962,826.94
148 41,040,850 $ 599,265.65 $ 976,885.84
149 40,063,965 $ 585,001.47 $ 991,150.02
150 39,072,815 $ 570,529.01 $ 1,005,622.48
151 38,067,192 $ 555,845.23 $ 1,020,306.27
152 37,046,886 $ 540,947.03 $ 1,035,204.46
153 36,011,681 $ 525,831.30 $ 1,050,320.19
154 34,961,361 $ 510,494.85 $ 1,065,656.64
155 33,895,705 $ 494,934.47 $ 1,081,217.02
156 32,814,487 $ 479,146.88 $ 1,097,004.61
157 31,717,483 $ 463,128.76 $ 1,113,022.73
158 30,604,460 $ 446,876.75 $ 1,129,274.74
159 29,475,185 $ 430,387.43 $ 1,145,764.06
160 28,329,421 $ 413,657.34 $ 1,162,494.15
161 27,166,927 $ 396,682.97 $ 1,179,468.52
162 25,987,459 $ 379,460.74 $ 1,196,690.75
163 24,790,768 $ 361,987.03 $ 1,214,164.46
164 23,576,603 $ 344,258.19 $ 1,231,893.31
165 22,344,710 $ 326,270.46 $ 1,249,881.03
166 21,094,829 $ 308,020.09 $ 1,268,131.40
167 19,826,698 $ 289,503.24 $ 1,286,648.26
168 18,540,049 $ 270,716.00 $ 1,305,435.49
169 17,234,614 $ 251,654.44 $ 1,324,497.05
170 15,910,117 $ 232,314.55 $ 1,343,836.94
171 14,566,280 $ 212,692.26 $ 1,363,459.23
172 13,202,821 $ 192,783.46 $ 1,383,368.03
173 11,819,453 $ 172,583.95 $ 1,403,567.54
174 10,415,885 $ 152,089.50 $ 1,424,062.00
175 8,991,823 $ 131,295.79 $ 1,444,855.70
176 7,546,967 $ 110,198.46 $ 1,465,953.03
177 6,081,014 $ 88,793.07 $ 1,487,358.42
178 4,593,656 $ 67,075.13 $ 1,509,076.36
179 3,084,580 $ 45,040.07 $ 1,531,111.42
180 1,553,468 $ 22,683.26 $ 1,553,468.23
UVR MES SI INTERESES AMORTIZACION
115982.7 1 100,000,000 $ 1,460,168.71 $ 115,982.79
2 99,884,017 $ 1,458,475.16 $ 117,676.33
3 99,766,341 $ 1,456,756.89 $ 119,394.60
4 99,646,946 $ 1,455,013.53 $ 121,137.97
5 99,525,808 $ 1,453,244.71 $ 122,906.78
6 99,402,902 $ 1,451,450.06 $ 124,701.43
7 99,278,200 $ 1,449,629.21 $ 126,522.28
8 99,151,678 $ 1,447,781.77 $ 128,369.72
9 99,023,308 $ 1,445,907.36 $ 130,244.14
10 98,893,064 $ 1,444,005.57 $ 132,145.92
11 98,760,918 $ 1,442,076.02 $ 134,075.47
12 98,626,843 $ 1,440,118.29 $ 136,033.20
13 98,490,809 $ 1,438,131.98 $ 138,019.52
14 98,352,790 $ 1,436,116.66 $ 140,034.83
15 98,212,755 $ 1,434,071.91 $ 142,079.58
16 98,070,675 $ 1,431,997.31 $ 144,154.18
17 97,926,521 $ 1,429,892.42 $ 146,259.07
18 97,780,262 $ 1,427,756.79 $ 148,394.70
19 97,631,867 $ 1,425,589.98 $ 150,561.52
20 97,481,306 $ 1,423,391.52 $ 152,759.97
21 97,328,546 $ 1,421,160.97 $ 154,990.52
22 97,173,555 $ 1,418,897.85 $ 157,253.64
23 97,016,302 $ 1,416,601.68 $ 159,549.81
24 96,856,752 $ 1,414,271.98 $ 161,879.51
25 96,694,873 $ 1,411,908.27 $ 164,243.22
26 96,530,629 $ 1,409,510.04 $ 166,641.45
27 96,363,988 $ 1,407,076.79 $ 169,074.70
28 96,194,913 $ 1,404,608.02 $ 171,543.47
29 96,023,370 $ 1,402,103.19 $ 174,048.30
30 95,849,321 $ 1,399,561.80 $ 176,589.70
31 95,672,732 $ 1,396,983.29 $ 179,168.20
32 95,493,563 $ 1,394,367.13 $ 181,784.36
33 95,311,779 $ 1,391,712.77 $ 184,438.72
34 95,127,340 $ 1,389,019.65 $ 187,131.84
35 94,940,209 $ 1,386,287.21 $ 189,864.28
36 94,750,344 $ 1,383,514.88 $ 192,636.62
37 94,557,708 $ 1,380,702.06 $ 195,449.44
38 94,362,258 $ 1,377,848.16 $ 198,303.33
39 94,163,955 $ 1,374,952.60 $ 201,198.89
40 93,962,756 $ 1,372,014.76 $ 204,136.73
41 93,758,619 $ 1,369,034.02 $ 207,117.47
42 93,551,502 $ 1,366,009.75 $ 210,141.74
43 93,341,360 $ 1,362,941.33 $ 213,210.16
44 93,128,150 $ 1,359,828.10 $ 216,323.39
45 92,911,827 $ 1,356,669.41 $ 219,482.08
46 92,692,344 $ 1,353,464.61 $ 222,686.89
47 92,469,658 $ 1,350,213.00 $ 225,938.49
48 92,243,719 $ 1,346,913.92 $ 229,237.57
49 92,014,481 $ 1,343,566.66 $ 232,584.83
50 91,781,897 $ 1,340,170.53 $ 235,980.96
51 91,545,916 $ 1,336,724.81 $ 239,426.68
52 91,306,489 $ 1,333,228.78 $ 242,922.71
53 91,063,566 $ 1,329,681.70 $ 246,469.79
54 90,817,097 $ 1,326,082.82 $ 250,068.67
55 90,567,028 $ 1,322,431.40 $ 253,720.09
56 90,313,308 $ 1,318,726.66 $ 257,424.83
57 90,055,883 $ 1,314,967.82 $ 261,183.67
58 89,794,699 $ 1,311,154.10 $ 264,997.39
59 89,529,702 $ 1,307,284.69 $ 268,866.80
60 89,260,835 $ 1,303,358.78 $ 272,792.71
61 88,988,042 $ 1,299,375.55 $ 276,775.95
62 88,711,266 $ 1,295,334.15 $ 280,817.34
63 88,430,449 $ 1,291,233.74 $ 284,917.75
64 88,145,531 $ 1,287,073.46 $ 289,078.03
65 87,856,453 $ 1,282,852.44 $ 293,299.06
66 87,563,154 $ 1,278,569.78 $ 297,581.72
67 87,265,572 $ 1,274,224.58 $ 301,926.91
68 86,963,646 $ 1,269,815.94 $ 306,335.55
69 86,657,310 $ 1,265,342.92 $ 310,808.57
70 86,346,501 $ 1,260,804.59 $ 315,346.90
71 86,031,155 $ 1,256,200.00 $ 319,951.50
72 85,711,203 $ 1,251,528.16 $ 324,623.33
73 85,386,580 $ 1,246,788.12 $ 329,363.38
74 85,057,216 $ 1,241,978.86 $ 334,172.64
75 84,723,044 $ 1,237,099.37 $ 339,052.12
76 84,383,992 $ 1,232,148.64 $ 344,002.85
77 84,039,989 $ 1,227,125.62 $ 349,025.88
78 83,690,963 $ 1,222,029.25 $ 354,122.24
79 83,336,841 $ 1,216,858.47 $ 359,293.02
80 82,977,548 $ 1,211,612.18 $ 364,539.31
81 82,613,008 $ 1,206,289.29 $ 369,862.20
82 82,243,146 $ 1,200,888.68 $ 375,262.81
83 81,867,883 $ 1,195,409.21 $ 380,742.28
84 81,487,141 $ 1,189,849.73 $ 386,301.76
85 81,100,839 $ 1,184,209.07 $ 391,942.42
86 80,708,897 $ 1,178,486.05 $ 397,665.44
87 80,311,231 $ 1,172,679.47 $ 403,472.02
88 79,907,759 $ 1,166,788.10 $ 409,363.40
89 79,498,396 $ 1,160,810.70 $ 415,340.79
90 79,083,055 $ 1,154,746.02 $ 421,405.47
91 78,661,650 $ 1,148,592.79 $ 427,558.70
92 78,234,091 $ 1,142,349.71 $ 433,801.78
93 77,800,289 $ 1,136,015.48 $ 440,136.02
94 77,360,153 $ 1,129,588.75 $ 446,562.74
95 76,913,590 $ 1,123,068.18 $ 453,083.31
96 76,460,507 $ 1,116,452.40 $ 459,699.09
97 76,000,808 $ 1,109,740.02 $ 466,411.48
98 75,534,397 $ 1,102,929.62 $ 473,221.87
99 75,061,175 $ 1,096,019.78 $ 480,131.71
100 74,581,043 $ 1,089,009.05 $ 487,142.44
101 74,093,901 $ 1,081,895.95 $ 494,255.54
102 73,599,645 $ 1,074,678.98 $ 501,472.51
103 73,098,173 $ 1,067,356.64 $ 508,794.85
104 72,589,378 $ 1,059,927.38 $ 516,224.11
105 72,073,154 $ 1,052,389.63 $ 523,761.86
106 71,549,392 $ 1,044,741.83 $ 531,409.66
107 71,017,982 $ 1,036,982.35 $ 539,169.14
108 70,478,813 $ 1,029,109.57 $ 547,041.92
109 69,931,771 $ 1,021,121.84 $ 555,029.66
110 69,376,741 $ 1,013,017.47 $ 563,134.03
111 68,813,607 $ 1,004,794.76 $ 571,356.73
112 68,242,251 $ 996,451.99 $ 579,699.50
113 67,662,551 $ 987,987.40 $ 588,164.10
114 67,074,387 $ 979,399.21 $ 596,752.28
115 66,477,635 $ 970,685.62 $ 605,465.87
116 65,872,169 $ 961,844.79 $ 614,306.70
117 65,257,862 $ 952,874.88 $ 623,276.61
118 64,634,586 $ 943,773.99 $ 632,377.50
119 64,002,208 $ 934,540.21 $ 641,611.28
120 63,360,597 $ 925,171.60 $ 650,979.89
121 62,709,617 $ 915,666.20 $ 660,485.29
122 62,049,132 $ 906,022.00 $ 670,129.49
123 61,379,002 $ 896,236.98 $ 679,914.51
124 60,699,088 $ 886,309.08 $ 689,842.41
125 60,009,245 $ 876,236.22 $ 699,915.27
126 59,309,330 $ 866,016.27 $ 710,135.22
127 58,599,195 $ 855,647.10 $ 720,504.39
128 57,878,690 $ 845,126.52 $ 731,024.97
129 57,147,665 $ 834,452.32 $ 741,699.17
130 56,405,966 $ 823,622.27 $ 752,529.23
131 55,653,437 $ 812,634.07 $ 763,517.42
132 54,889,919 $ 801,485.43 $ 774,666.06
133 54,115,253 $ 790,174.00 $ 785,977.50
134 53,329,276 $ 778,697.40 $ 797,454.09
135 52,531,822 $ 767,053.22 $ 809,098.27
136 51,722,724 $ 755,239.02 $ 820,912.47
137 50,901,811 $ 743,252.32 $ 832,899.18
138 50,068,912 $ 731,090.58 $ 845,060.91
139 49,223,851 $ 718,751.27 $ 857,400.22
140 48,366,451 $ 706,231.78 $ 869,919.71
141 47,496,531 $ 693,529.48 $ 882,622.01
142 46,613,909 $ 680,641.71 $ 895,509.78
143 45,718,399 $ 667,565.76 $ 908,585.73
144 44,809,814 $ 654,298.87 $ 921,852.62
145 43,887,961 $ 640,838.27 $ 935,313.22
146 42,952,648 $ 627,181.12 $ 948,970.37
147 42,003,677 $ 613,324.55 $ 962,826.94
148 41,040,850 $ 599,265.65 $ 976,885.84
149 40,063,965 $ 585,001.47 $ 991,150.02
150 39,072,815 $ 570,529.01 $ 1,005,622.48
151 38,067,192 $ 555,845.23 $ 1,020,306.27
152 37,046,886 $ 540,947.03 $ 1,035,204.46
153 36,011,681 $ 525,831.30 $ 1,050,320.19
154 34,961,361 $ 510,494.85 $ 1,065,656.64
155 33,895,705 $ 494,934.47 $ 1,081,217.02
156 32,814,487 $ 479,146.88 $ 1,097,004.61
157 31,717,483 $ 463,128.76 $ 1,113,022.73
158 30,604,460 $ 446,876.75 $ 1,129,274.74
159 29,475,185 $ 430,387.43 $ 1,145,764.06
160 28,329,421 $ 413,657.34 $ 1,162,494.15
161 27,166,927 $ 396,682.97 $ 1,179,468.52
162 25,987,459 $ 379,460.74 $ 1,196,690.75
163 24,790,768 $ 361,987.03 $ 1,214,164.46
164 23,576,603 $ 344,258.19 $ 1,231,893.31
165 22,344,710 $ 326,270.46 $ 1,249,881.03
166 21,094,829 $ 308,020.09 $ 1,268,131.40
167 19,826,698 $ 289,503.24 $ 1,286,648.26
168 18,540,049 $ 270,716.00 $ 1,305,435.49
169 17,234,614 $ 251,654.44 $ 1,324,497.05
170 15,910,117 $ 232,314.55 $ 1,343,836.94
171 14,566,280 $ 212,692.26 $ 1,363,459.23
172 13,202,821 $ 192,783.46 $ 1,383,368.03
173 11,819,453 $ 172,583.95 $ 1,403,567.54
174 10,415,885 $ 152,089.50 $ 1,424,062.00
175 8,991,823 $ 131,295.79 $ 1,444,855.70
176 7,546,967 $ 110,198.46 $ 1,465,953.03
177 6,081,014 $ 88,793.07 $ 1,487,358.42
178 4,593,656 $ 67,075.13 $ 1,509,076.36
179 3,084,580 $ 45,040.07 $ 1,531,111.42
180 1,553,468 $ 22,683.26 $ 1,553,468.23