Carro Casa

VA 12,000,000 320,000,000
TASA 1.39% 1%
n 60 240
CUOTA -$ 296,170.05 -$ 3,523,475.627
TOTAL -$ 17,770,203.30 -$ 845,634,150.581

Carro
n cuota interes capital saldo
0 12,000,000
1 $ 296,170 166800 $ 129,370 ###
2 $ 296,170 165001.756 $ 131,168 ###
3 $ 296,170 163178.517 $ 132,992 ###
4 $ 296,170 161329.935 $ 134,840 ###
5 $ 296,170 159455.657 $ 136,714 ###
6 $ 296,170 157555.327 $ 138,615 ###
7 $ 296,170 155628.582 $ 140,541 ###
8 $ 296,170 153675.055 $ 142,495 ###
9 $ 296,170 151694.375 $ 144,476 ###
10 $ 296,170 149686.163 $ 146,484 ###
11 $ 296,170 147650.037 $ 148,520 ###
12 $ 296,170 145585.609 $ 150,584 ###
13 $ 296,170 143492.485 $ 152,678 ###
14 $ 296,170 141370.267 $ 154,800 ###
15 $ 296,170 139218.55 $ 156,952 $ 9,858,771
16 $ 296,170 137036.924 $ 159,133 $ 9,699,638
17 $ 296,170 134824.973 $ 161,345 $ 9,538,293
18 $ 296,170 132582.277 $ 163,588 $ 9,374,705
19 $ 296,170 130308.406 $ 165,862 $ 9,208,844
20 $ 296,170 128002.93 $ 168,167 $ 9,040,677
21 $ 296,170 125665.406 $ 170,505 $ 8,870,172
22 $ 296,170 123295.392 $ 172,875 $ 8,697,297
23 $ 296,170 120892.434 $ 175,278 $ 8,522,020
24 $ 296,170 118456.075 $ 177,714 $ 8,344,306
25 $ 296,170 115985.851 $ 180,184 $ 8,164,122
26 $ 296,170 113481.29 $ 182,689 $ 7,981,433
27 $ 296,170 110941.917 $ 185,228 $ 7,796,205
28 $ 296,170 108367.245 $ 187,803 $ 7,608,402
29 $ 296,170 105756.786 $ 190,413 $ 7,417,989
30 $ 296,170 103110.042 $ 193,060 $ 7,224,929
31 $ 296,170 100426.508 $ 195,744 $ 7,029,185
32 $ 296,170 97705.6724 $ 198,464 $ 6,830,721
33 $ 296,170 94947.0175 $ 201,223 $ 6,629,498
34 $ 296,170 92150.0173 $ 204,020 $ 6,425,478
35 $ 296,170 89314.1387 $ 206,856 $ 6,218,622
36 $ 296,170 86438.8415 $ 209,731 $ 6,008,890
37 $ 296,170 83523.5776 $ 212,646 $ 5,796,244
38 $ 296,170 80567.7916 $ 215,602 $ 5,580,642
39 $ 296,170 77570.9201 $ 218,599 $ 5,362,043
40 $ 296,170 74532.3922 $ 221,638 $ 5,140,405
41 $ 296,170 71451.6287 $ 224,718 $ 4,915,687
42 $ 296,170 68328.0425 $ 227,842 $ 4,687,845
43 $ 296,170 65161.0386 $ 231,009 $ 4,456,835
44 $ 296,170 61950.0132 $ 234,220 $ 4,222,615
45 $ 296,170 58694.3547 $ 237,476 $ 3,985,140
46 $ 296,170 55393.4424 $ 240,777 $ 3,744,363
47 $ 296,170 52046.6475 $ 244,123 $ 3,500,240
48 $ 296,170 48653.3321 $ 247,517 $ 3,252,723
49 $ 296,170 45212.8497 $ 250,957 $ 3,001,766
50 $ 296,170 41724.5445 $ 254,446 $ 2,747,320
51 $ 296,170 38187.7519 $ 257,982 $ 2,489,338
52 $ 296,170 34601.7979 $ 261,568 $ 2,227,770
53 $ 296,170 30965.9992 $ 265,204 $ 1,962,566
54 $ 296,170 27279.6628 $ 268,890 $ 1,693,675
55 $ 296,170 23542.0863 $ 272,628 $ 1,421,047
56 $ 296,170 19752.5576 $ 276,417 $ 1,144,630
57 $ 296,170 15910.3544 $ 280,260 $ 864,370
58 $ 296,170 12014.7445 $ 284,155 $ 580,215
59 $ 296,170 8064.98571 $ 288,105 $ 292,110
60 $ 296,170 4060.32524 $ 292,110 $0
 Dif porcentual
UVR 2019 269.0311 3.66 7.60%
UVR 2018 259.5416 11.534129249

Casa
n cuota interes capital saldo
0 320,000,000
1 $ 3,523,476 3200000 $ 323,476 $ 319,676,524
2 $ 3,523,476 3196765.24 $ 326,710 $ 319,349,814
4000000
3 $ 3,523,476 3193498.14 $ 329,977 $ 319,019,837
4 $ 3,523,476 3190198.37 $ 333,277 $ 318,686,559 3500000
5 $ 3,523,476 3186865.59 $ 336,610 $ 318,349,949 3000000
6 $ 3,523,476 3183499.49 $ 339,976 $ 318,009,973
7 $ 3,523,476 3180099.73 $ 343,376 $ 317,666,597 2500000

8 $ 3,523,476 3176665.97 $ 346,810 $ 317,319,788 2000000

9 $ 3,523,476 3173197.88 $ 350,278 $ 316,969,510
1500000
10 $ 3,523,476 3169695.1 $ 353,781 $ 316,615,729
11 $ 3,523,476 3166157.29 $ 357,318 $ 316,258,411 1000000
12 $ 3,523,476 3162584.11 $ 360,892 $ 315,897,519
500000
13 $ 3,523,476 3158975.19 $ 364,500 $ 315,533,019
14 $ 3,523,476 3155330.19 $ 368,145 $ 315,164,874 0
1 9 17 25 33 41 49 57 65 73
15 $ 3,523,476 3151648.74 $ 371,827 $ 314,793,047
16 $ 3,523,476 3147930.47 $ 375,545 $ 314,417,501
17 $ 3,523,476 3144175.01 $ 379,301 $ 314,038,201 el cruce da cuando se vuelve rentable
18 $ 3,523,476 3140382.01 $ 383,094 $ 313,655,107
19 $ 3,523,476 3136551.07 $ 386,925 $ 313,268,183
20 $ 3,523,476 3132681.83 $ 390,794 $ 312,877,389
21 $ 3,523,476 3128773.89 $ 394,702 $ 312,482,687
22 $ 3,523,476 3124826.87 $ 398,649 $ 312,084,038
23 $ 3,523,476 3120840.38 $ 402,635 $ 311,681,403
24 $ 3,523,476 3116814.03 $ 406,662 $ 311,274,742
25 $ 3,523,476 3112747.42 $ 410,728 $ 310,864,013
26 $ 3,523,476 3108640.13 $ 414,835 $ 310,449,178
27 $ 3,523,476 3104491.78 $ 418,984 $ 310,030,194
28 $ 3,523,476 3100301.94 $ 423,174 $ 309,607,020
29 $ 3,523,476 3096070.2 $ 427,405 $ 309,179,615
30 $ 3,523,476 3091796.15 $ 431,679 $ 308,747,935
31 $ 3,523,476 3087479.35 $ 435,996 $ 308,311,939
32 $ 3,523,476 3083119.39 $ 440,356 $ 307,871,583
33 $ 3,523,476 3078715.83 $ 444,760 $ 307,426,823
34 $ 3,523,476 3074268.23 $ 449,207 $ 306,977,616
35 $ 3,523,476 3069776.16 $ 453,699 $ 306,523,916
36 $ 3,523,476 3065239.16 $ 458,236 $ 306,065,680
37 $ 3,523,476 3060656.8 $ 462,819 $ 305,602,861
38 $ 3,523,476 3056028.61 $ 467,447 $ 305,135,414
39 $ 3,523,476 3051354.14 $ 472,121 $ 304,663,292
40 $ 3,523,476 3046632.92 $ 476,843 $ 304,186,450
41 $ 3,523,476 3041864.5 $ 481,611 $ 303,704,839
42 $ 3,523,476 3037048.39 $ 486,427 $ 303,218,411
43 $ 3,523,476 3032184.11 $ 491,292 $ 302,727,120
44 $ 3,523,476 3027271.2 $ 496,204 $ 302,230,915
45 $ 3,523,476 3022309.15 $ 501,166 $ 301,729,749
46 $ 3,523,476 3017297.49 $ 506,178 $ 301,223,571
47 $ 3,523,476 3012235.71 $ 511,240 $ 300,712,331
48 $ 3,523,476 3007123.31 $ 516,352 $ 300,195,979
49 $ 3,523,476 3001959.79 $ 521,516 $ 299,674,463
50 $ 3,523,476 2996744.63 $ 526,731 $ 299,147,732
51 $ 3,523,476 2991477.32 $ 531,998 $ 298,615,733
52 $ 3,523,476 2986157.33 $ 537,318 $ 298,078,415
53 $ 3,523,476 2980784.15 $ 542,691 $ 297,535,724
54 $ 3,523,476 2975357.24 $ 548,118 $ 296,987,605
55 $ 3,523,476 2969876.05 $ 553,600 $ 296,434,006
56 $ 3,523,476 2964340.06 $ 559,136 $ 295,874,870
57 $ 3,523,476 2958748.7 $ 564,727 $ 295,310,143
58 $ 3,523,476 2953101.43 $ 570,374 $ 294,739,769
59 $ 3,523,476 2947397.69 $ 576,078 $ 294,163,691
60 $ 3,523,476 2941636.91 $ 581,839 $ 293,581,852
61 $ 3,523,476 2935818.52 $ 587,657 $ 292,994,195
62 $ 3,523,476 2929941.95 $ 593,534 $ 292,400,662
63 $ 3,523,476 2924006.62 $ 599,469 $ 291,801,193
64 $ 3,523,476 2918011.93 $ 605,464 $ 291,195,729
65 $ 3,523,476 2911957.29 $ 611,518 $ 290,584,210
66 $ 3,523,476 2905842.1 $ 617,634 $ 289,966,577
67 $ 3,523,476 2899665.77 $ 623,810 $ 289,342,767
68 $ 3,523,476 2893427.67 $ 630,048 $ 288,712,719
69 $ 3,523,476 2887127.19 $ 636,348 $ 288,076,371
70 $ 3,523,476 2880763.71 $ 642,712 $ 287,433,659
71 $ 3,523,476 2874336.59 $ 649,139 $ 286,784,520
72 $ 3,523,476 2867845.2 $ 655,630 $ 286,128,889
73 $ 3,523,476 2861288.89 $ 662,187 $ 285,466,703
74 $ 3,523,476 2854667.03 $ 668,809 $ 284,797,894
75 $ 3,523,476 2847978.94 $ 675,497 $ 284,122,397
76 $ 3,523,476 2841223.97 $ 682,252 $ 283,440,146
77 $ 3,523,476 2834401.46 $ 689,074 $ 282,751,071
78 $ 3,523,476 2827510.71 $ 695,965 $ 282,055,107
79 $ 3,523,476 2820551.07 $ 702,925 $ 281,352,182
80 $ 3,523,476 2813521.82 $ 709,954 $ 280,642,228
81 $ 3,523,476 2806422.28 $ 717,053 $ 279,925,175
82 $ 3,523,476 2799251.75 $ 724,224 $ 279,200,951
83 $ 3,523,476 2792009.51 $ 731,466 $ 278,469,485
84 $ 3,523,476 2784694.85 $ 738,781 $ 277,730,704
85 $ 3,523,476 2777307.04 $ 746,169 $ 276,984,535
86 $ 3,523,476 2769845.35 $ 753,630 $ 276,230,905
 87 $ 3,523,476 2762309.05 $ 761,167 $ 275,469,739
88 $ 3,523,476 2754697.39 $ 768,778 $ 274,700,960
89 $ 3,523,476 2747009.6 $ 776,466 $ 273,924,494
90 $ 3,523,476 2739244.94 $ 784,231 $ 273,140,264
91 $ 3,523,476 2731402.64 $ 792,073 $ 272,348,191
92 $ 3,523,476 2723481.91 $ 799,994 $ 271,548,197
93 $ 3,523,476 2715481.97 $ 807,994 $ 270,740,203
94 $ 3,523,476 2707402.03 $ 816,074 $ 269,924,130
95 $ 3,523,476 2699241.3 $ 824,234 $ 269,099,895
96 $ 3,523,476 2690998.95 $ 832,477 $ 268,267,419
97 $ 3,523,476 2682674.19 $ 840,801 $ 267,426,617
98 $ 3,523,476 2674266.17 $ 849,209 $ 266,577,408
99 $ 3,523,476 2665774.08 $ 857,702 $ 265,719,706
100 $ 3,523,476 2657197.06 $ 866,279 $ 264,853,428
101 $ 3,523,476 2648534.28 $ 874,941 $ 263,978,486
102 $ 3,523,476 2639784.86 $ 883,691 $ 263,094,796
103 $ 3,523,476 2630947.96 $ 892,528 $ 262,202,268
104 $ 3,523,476 2622022.68 $ 901,453 $ 261,300,815
105 $ 3,523,476 2613008.15 $ 910,467 $ 260,390,347
106 $ 3,523,476 2603903.47 $ 919,572 $ 259,470,775
107 $ 3,523,476 2594707.75 $ 928,768 $ 258,542,007
108 $ 3,523,476 2585420.07 $ 938,056 $ 257,603,952
109 $ 3,523,476 2576039.52 $ 947,436 $ 256,656,516
110 $ 3,523,476 2566565.16 $ 956,910 $ 255,699,605
111 $ 3,523,476 2556996.05 $ 966,480 $ 254,733,126
112 $ 3,523,476 2547331.26 $ 976,144 $ 253,756,981
113 $ 3,523,476 2537569.81 $ 985,906 $ 252,771,076
114 $ 3,523,476 2527710.76 $ 995,765 $ 251,775,311
115 $ 3,523,476 2517753.11 $ 1,005,723 $ 250,769,588
116 $ 3,523,476 2507695.88 $ 1,015,780 $ 249,753,808
117 $ 3,523,476 2497538.08 $ 1,025,938 $ 248,727,871
118 $ 3,523,476 2487278.71 $ 1,036,197 $ 247,691,674
119 $ 3,523,476 2476916.74 $ 1,046,559 $ 246,645,115
120 $ 3,523,476 2466451.15 $ 1,057,024 $ 245,588,091
121 $ 3,523,476 2455880.91 $ 1,067,595 $ 244,520,496
122 $ 3,523,476 2445204.96 $ 1,078,271 $ 243,442,225
123 $ 3,523,476 2434422.25 $ 1,089,053 $ 242,353,172
124 $ 3,523,476 2423531.72 $ 1,099,944 $ 241,253,228
125 $ 3,523,476 2412532.28 $ 1,110,943 $ 240,142,285
126 $ 3,523,476 2401422.85 $ 1,122,053 $ 239,020,232
127 $ 3,523,476 2390202.32 $ 1,133,273 $ 237,886,958
128 $ 3,523,476 2378869.58 $ 1,144,606 $ 236,742,352
129 $ 3,523,476 2367423.52 $ 1,156,052 $ 235,586,300
130 $ 3,523,476 2355863 $ 1,167,613 $ 234,418,688
131 $ 3,523,476 2344186.88 $ 1,179,289 $ 233,239,399
132 $ 3,523,476 2332393.99 $ 1,191,082 $ 232,048,317
133 $ 3,523,476 2320483.17 $ 1,202,992 $ 230,845,325
134 $ 3,523,476 2308453.25 $ 1,215,022 $ 229,630,302
135 $ 3,523,476 2296303.02 $ 1,227,173 $ 228,403,130
136 $ 3,523,476 2284031.3 $ 1,239,444 $ 227,163,686
137 $ 3,523,476 2271636.86 $ 1,251,839 $ 225,911,847
138 $ 3,523,476 2259118.47 $ 1,264,357 $ 224,647,490
139 $ 3,523,476 2246474.9 $ 1,277,001 $ 223,370,489
140 $ 3,523,476 2233704.89 $ 1,289,771 $ 222,080,718
141 $ 3,523,476 2220807.18 $ 1,302,668 $ 220,778,050
142 $ 3,523,476 2207780.5 $ 1,315,695 $ 219,462,355
143 $ 3,523,476 2194623.55 $ 1,328,852 $ 218,133,503
144 $ 3,523,476 2181335.03 $ 1,342,141 $ 216,791,362
145 $ 3,523,476 2167913.62 $ 1,355,562 $ 215,435,800
146 $ 3,523,476 2154358 $ 1,369,118 $ 214,066,682
147 $ 3,523,476 2140666.82 $ 1,382,809 $ 212,683,873
148 $ 3,523,476 2126838.73 $ 1,396,637 $ 211,287,237
149 $ 3,523,476 2112872.37 $ 1,410,603 $ 209,876,633
150 $ 3,523,476 2098766.33 $ 1,424,709 $ 208,451,924
151 $ 3,523,476 2084519.24 $ 1,438,956 $ 207,012,968
152 $ 3,523,476 2070129.68 $ 1,453,346 $ 205,559,622
153 $ 3,523,476 2055596.22 $ 1,467,879 $ 204,091,742
154 $ 3,523,476 2040917.42 $ 1,482,558 $ 202,609,184
155 $ 3,523,476 2026091.84 $ 1,497,384 $ 201,111,800
156 $ 3,523,476 2011118 $ 1,512,358 $ 199,599,443
157 $ 3,523,476 1995994.43 $ 1,527,481 $ 198,071,961
158 $ 3,523,476 1980719.61 $ 1,542,756 $ 196,529,205
159 $ 3,523,476 1965292.05 $ 1,558,184 $ 194,971,022
160 $ 3,523,476 1949710.22 $ 1,573,765 $ 193,397,256
161 $ 3,523,476 1933972.56 $ 1,589,503 $ 191,807,753
162 $ 3,523,476 1918077.53 $ 1,605,398 $ 190,202,355
163 $ 3,523,476 1902023.55 $ 1,621,452 $ 188,580,903
164 $ 3,523,476 1885809.03 $ 1,637,667 $ 186,943,237
165 $ 3,523,476 1869432.37 $ 1,654,043 $ 185,289,193
166 $ 3,523,476 1852891.93 $ 1,670,584 $ 183,618,610
167 $ 3,523,476 1836186.1 $ 1,687,290 $ 181,931,320
168 $ 3,523,476 1819313.2 $ 1,704,162 $ 180,227,158
169 $ 3,523,476 1802271.58 $ 1,721,204 $ 178,505,954
170 $ 3,523,476 1785059.54 $ 1,738,416 $ 176,767,538
171 $ 3,523,476 1767675.38 $ 1,755,800 $ 175,011,737
172 $ 3,523,476 1750117.37 $ 1,773,358 $ 173,238,379
173 $ 3,523,476 1732383.79 $ 1,791,092 $ 171,447,287
174 $ 3,523,476 1714472.87 $ 1,809,003 $ 169,638,284
175 $ 3,523,476 1696382.84 $ 1,827,093 $ 167,811,192
176 $ 3,523,476 1678111.92 $ 1,845,364 $ 165,965,828
177 $ 3,523,476 1659658.28 $ 1,863,817 $ 164,102,011
178 $ 3,523,476 1641020.11 $ 1,882,456 $ 162,219,555
179 $ 3,523,476 1622195.55 $ 1,901,280 $ 160,318,275
180 $ 3,523,476 1603182.75 $ 1,920,293 $ 158,397,982
181 $ 3,523,476 1583979.82 $ 1,939,496 $ 156,458,486
182 $ 3,523,476 1564584.86 $ 1,958,891 $ 154,499,596
183 $ 3,523,476 1544995.96 $ 1,978,480 $ 152,521,116
184 $ 3,523,476 1525211.16 $ 1,998,264 $ 150,522,851
185 $ 3,523,476 1505228.51 $ 2,018,247 $ 148,504,604
186 $ 3,523,476 1485046.04 $ 2,038,430 $ 146,466,175
187 $ 3,523,476 1464661.75 $ 2,058,814 $ 144,407,361
188 $ 3,523,476 1444073.61 $ 2,079,402 $ 142,327,959
189 $ 3,523,476 1423279.59 $ 2,100,196 $ 140,227,763
190 $ 3,523,476 1402277.63 $ 2,121,198 $ 138,106,565
191 $ 3,523,476 1381065.65 $ 2,142,410 $ 135,964,155
192 $ 3,523,476 1359641.55 $ 2,163,834 $ 133,800,321
193 $ 3,523,476 1338003.21 $ 2,185,472 $ 131,614,848
194 $ 3,523,476 1316148.48 $ 2,207,327 $ 129,407,521
195 $ 3,523,476 1294075.21 $ 2,229,400 $ 127,178,121
196 $ 3,523,476 1271781.21 $ 2,251,694 $ 124,926,426
197 $ 3,523,476 1249264.26 $ 2,274,211 $ 122,652,215
198 $ 3,523,476 1226522.15 $ 2,296,953 $ 120,355,262
199 $ 3,523,476 1203552.62 $ 2,319,923 $ 118,035,338
200 $ 3,523,476 1180353.38 $ 2,343,122 $ 115,692,216
201 $ 3,523,476 1156922.16 $ 2,366,553 $ 113,325,663
202 $ 3,523,476 1133256.63 $ 2,390,219 $ 110,935,444
203 $ 3,523,476 1109354.44 $ 2,414,121 $ 108,521,323
204 $ 3,523,476 1085213.23 $ 2,438,262 $ 106,083,060
205 $ 3,523,476 1060830.6 $ 2,462,645 $ 103,620,415
206 $ 3,523,476 1036204.15 $ 2,487,271 $ 101,133,144
207 $ 3,523,476 1011331.44 $ 2,512,144 $ 98,621,000
208 $ 3,523,476 986209.995 $ 2,537,266 $ 96,083,734
209 $ 3,523,476 960837.339 $ 2,562,638 $ 93,521,096
210 $ 3,523,476 935210.956 $ 2,588,265 $ 90,932,831
211 $ 3,523,476 909328.309 $ 2,614,147 $ 88,318,684
212 $ 3,523,476 883186.836 $ 2,640,289 $ 85,678,395
213 $ 3,523,476 856783.948 $ 2,666,692 $ 83,011,703
214 $ 3,523,476 830117.031 $ 2,693,359 $ 80,318,345
215 $ 3,523,476 803183.445 $ 2,720,292 $ 77,598,052
216 $ 3,523,476 775980.524 $ 2,747,495 $ 74,850,557
217 $ 3,523,476 748505.572 $ 2,774,970 $ 72,075,587
218 $ 3,523,476 720755.872 $ 2,802,720 $ 69,272,867
219 $ 3,523,476 692728.674 $ 2,830,747 $ 66,442,120
220 $ 3,523,476 664421.205 $ 2,859,054 $ 63,583,066
221 $ 3,523,476 635830.661 $ 2,887,645 $ 60,695,421
222 $ 3,523,476 606954.211 $ 2,916,521 $ 57,778,900
223 $ 3,523,476 577788.997 $ 2,945,687 $ 54,833,213
224 $ 3,523,476 548332.13 $ 2,975,143 $ 51,858,070
225 $ 3,523,476 518580.695 $ 3,004,895 $ 48,853,175
226 $ 3,523,476 488531.746 $ 3,034,944 $ 45,818,231
227 $ 3,523,476 458182.307 $ 3,065,293 $ 42,752,937
228 $ 3,523,476 427529.374 $ 3,095,946 $ 39,656,991
229 $ 3,523,476 396569.912 $ 3,126,906 $ 36,530,085
230 $ 3,523,476 365300.854 $ 3,158,175 $ 33,371,911
231 $ 3,523,476 333719.107 $ 3,189,757 $ 30,182,154
232 $ 3,523,476 301821.542 $ 3,221,654 $ 26,960,500
233 $ 3,523,476 269605.001 $ 3,253,871 $ 23,706,629
234 $ 3,523,476 237066.294 $ 3,286,409 $ 20,420,220
235 $ 3,523,476 204202.201 $ 3,319,273 $ 17,100,947
236 $ 3,523,476 171009.467 $ 3,352,466 $ 13,748,481
237 $ 3,523,476 137484.805 $ 3,385,991 $ 10,362,490
238 $ 3,523,476 103624.897 $ 3,419,851 $ 6,942,639
239 $ 3,523,476 69426.3897 $ 3,454,049 $ 3,488,590
240 $ 3,523,476 34885.8973 $ 3,488,590 -$ 0
 Punto de equilibrio

17 25 33 41 49 57 65 73 81 89 97 105 113 121 129 137 145 153 161 169 177 185 193 201 209 217 225 233 241

Meses
ndo se vuelve rentable
interes capital