PAGO

credito, $180.000.000 $ 180,000,000 FORMULA

interes anual ,$17% EA 0.17 0.014
cuotas mensuales 15 años 180
seguro de vida mensual $83.333

METODO FRANCES

Período Cuota Capital Monto Interés Cuota Total

0 $ - $ - $ -
1 $ 224,734 $ 2,520,000 $ 2,744,734
2 $ 227,880 $ 2,516,854 $ 2,744,734
3 $ 231,070 $ 2,513,663 $ 2,744,734
4 $ 234,305 $ 2,510,428 $ 2,744,734
5 $ 237,586 $ 2,507,148 $ 2,744,734
6 $ 240,912 $ 2,503,822 $ 2,744,734
7 $ 244,285 $ 2,500,449 $ 2,744,734
8 $ 247,705 $ 2,497,029 $ 2,744,734
9 $ 251,172 $ 2,493,561 $ 2,744,734
10 $ 254,689 $ 2,490,045 $ 2,744,734
11 $ 258,254 $ 2,486,479 $ 2,744,734
12 $ 261,870 $ 2,482,864 $ 2,744,734
13 $ 265,536 $ 2,479,198 $ 2,744,734
14 $ 269,254 $ 2,475,480 $ 2,744,734
15 $ 273,023 $ 2,471,710 $ 2,744,734
16 $ 276,846 $ 2,467,888 $ 2,744,734
17 $ 280,721 $ 2,464,012 $ 2,744,734
18 $ 284,652 $ 2,460,082 $ 2,744,734
19 $ 288,637 $ 2,456,097 $ 2,744,734
20 $ 292,678 $ 2,452,056 $ 2,744,734
21 $ 296,775 $ 2,447,959 $ 2,744,734
22 $ 300,930 $ 2,443,804 $ 2,744,734
23 $ 305,143 $ 2,439,591 $ 2,744,734
24 $ 309,415 $ 2,435,319 $ 2,744,734
25 $ 313,747 $ 2,430,987 $ 2,744,734
26 $ 318,139 $ 2,426,595 $ 2,744,734
27 $ 322,593 $ 2,422,141 $ 2,744,734
28 $ 327,109 $ 2,417,624 $ 2,744,734
29 $ 331,689 $ 2,413,045 $ 2,744,734
30 $ 336,333 $ 2,408,401 $ 2,744,734
31 $ 341,041 $ 2,403,692 $ 2,744,734
32 $ 345,816 $ 2,398,918 $ 2,744,734
33 $ 350,657 $ 2,394,076 $ 2,744,734
34 $ 355,567 $ 2,389,167 $ 2,744,734
35 $ 360,544 $ 2,384,189 $ 2,744,734
36 $ 365,592 $ 2,379,142 $ 2,744,734
37 $ 370,710 $ 2,374,023 $ 2,744,734
38 $ 375,900 $ 2,368,833 $ 2,744,734
39 $ 381,163 $ 2,363,571 $ 2,744,734
40 $ 386,499 $ 2,358,235 $ 2,744,734
41 $ 391,910 $ 2,352,824 $ 2,744,734
42 $ 397,397 $ 2,347,337 $ 2,744,734
43 $ 402,960 $ 2,341,773 $ 2,744,734
44 $ 408,602 $ 2,336,132 $ 2,744,734
45 $ 414,322 $ 2,330,411 $ 2,744,734
46 $ 420,123 $ 2,324,611 $ 2,744,734
47 $ 426,005 $ 2,318,729 $ 2,744,734
48 $ 431,969 $ 2,312,765 $ 2,744,734
49 $ 438,016 $ 2,306,718 $ 2,744,734
50 $ 444,148 $ 2,300,585 $ 2,744,734
51 $ 450,366 $ 2,294,367 $ 2,744,734
52 $ 456,672 $ 2,288,062 $ 2,744,734
53 $ 463,065 $ 2,281,669 $ 2,744,734
54 $ 469,548 $ 2,275,186 $ 2,744,734
55 $ 476,122 $ 2,268,612 $ 2,744,734
56 $ 482,787 $ 2,261,946 $ 2,744,734
57 $ 489,546 $ 2,255,187 $ 2,744,734
58 $ 496,400 $ 2,248,334 $ 2,744,734
59 $ 503,350 $ 2,241,384 $ 2,744,734
60 $ 510,396 $ 2,234,337 $ 2,744,734
61 $ 517,542 $ 2,227,192 $ 2,744,734
62 $ 524,788 $ 2,219,946 $ 2,744,734
63 $ 532,135 $ 2,212,599 $ 2,744,734
64 $ 539,585 $ 2,205,149 $ 2,744,734
65 $ 547,139 $ 2,197,595 $ 2,744,734
66 $ 554,799 $ 2,189,935 $ 2,744,734
67 $ 562,566 $ 2,182,168 $ 2,744,734
68 $ 570,442 $ 2,174,292 $ 2,744,734
69 $ 578,428 $ 2,166,306 $ 2,744,734
70 $ 586,526 $ 2,158,208 $ 2,744,734
71 $ 594,737 $ 2,149,996 $ 2,744,734
72 $ 603,064 $ 2,141,670 $ 2,744,734
73 $ 611,507 $ 2,133,227 $ 2,744,734
74 $ 620,068 $ 2,124,666 $ 2,744,734
75 $ 628,749 $ 2,115,985 $ 2,744,734
76 $ 637,551 $ 2,107,183 $ 2,744,734
77 $ 646,477 $ 2,098,257 $ 2,744,734
78 $ 655,527 $ 2,089,206 $ 2,744,734
79 $ 664,705 $ 2,080,029 $ 2,744,734
 80 $ 674,011 $ 2,070,723 $ 2,744,734
81 $ 683,447 $ 2,061,287 $ 2,744,734
82 $ 693,015 $ 2,051,719 $ 2,744,734
83 $ 702,717 $ 2,042,016 $ 2,744,734
84 $ 712,555 $ 2,032,178 $ 2,744,734
85 $ 722,531 $ 2,022,203 $ 2,744,734
86 $ 732,647 $ 2,012,087 $ 2,744,734
87 $ 742,904 $ 2,001,830 $ 2,744,734
88 $ 753,304 $ 1,991,430 $ 2,744,734
89 $ 763,850 $ 1,980,883 $ 2,744,734
90 $ 774,544 $ 1,970,189 $ 2,744,734
91 $ 785,388 $ 1,959,346 $ 2,744,734
92 $ 796,383 $ 1,948,350 $ 2,744,734
93 $ 807,533 $ 1,937,201 $ 2,744,734
94 $ 818,838 $ 1,925,895 $ 2,744,734
95 $ 830,302 $ 1,914,432 $ 2,744,734
96 $ 841,926 $ 1,902,808 $ 2,744,734
97 $ 853,713 $ 1,891,021 $ 2,744,734
98 $ 865,665 $ 1,879,069 $ 2,744,734
99 $ 877,785 $ 1,866,949 $ 2,744,734
100 $ 890,073 $ 1,854,660 $ 2,744,734
101 $ 902,535 $ 1,842,199 $ 2,744,734
102 $ 915,170 $ 1,829,564 $ 2,744,734
103 $ 927,982 $ 1,816,751 $ 2,744,734
104 $ 940,974 $ 1,803,760 $ 2,744,734
105 $ 954,148 $ 1,790,586 $ 2,744,734
106 $ 967,506 $ 1,777,228 $ 2,744,734
107 $ 981,051 $ 1,763,683 $ 2,744,734
108 $ 994,786 $ 1,749,948 $ 2,744,734
109 $ 1,008,713 $ 1,736,021 $ 2,744,734
110 $ 1,022,835 $ 1,721,899 $ 2,744,734
111 $ 1,037,154 $ 1,707,579 $ 2,744,734
112 $ 1,051,674 $ 1,693,059 $ 2,744,734
113 $ 1,066,398 $ 1,678,336 $ 2,744,734
114 $ 1,081,327 $ 1,663,406 $ 2,744,734
115 $ 1,096,466 $ 1,648,268 $ 2,744,734
116 $ 1,111,817 $ 1,632,917 $ 2,744,734
117 $ 1,127,382 $ 1,617,352 $ 2,744,734
118 $ 1,143,165 $ 1,601,568 $ 2,744,734
119 $ 1,159,170 $ 1,585,564 $ 2,744,734
120 $ 1,175,398 $ 1,569,336 $ 2,744,734
121 $ 1,191,854 $ 1,552,880 $ 2,744,734
122 $ 1,208,540 $ 1,536,194 $ 2,744,734
123 $ 1,225,459 $ 1,519,275 $ 2,744,734
124 $ 1,242,616 $ 1,502,118 $ 2,744,734
125 $ 1,260,012 $ 1,484,722 $ 2,744,734
126 $ 1,277,652 $ 1,467,081 $ 2,744,734
127 $ 1,295,539 $ 1,449,194 $ 2,744,734
128 $ 1,313,677 $ 1,431,057 $ 2,744,734
129 $ 1,332,069 $ 1,412,665 $ 2,744,734
130 $ 1,350,717 $ 1,394,016 $ 2,744,734
131 $ 1,369,628 $ 1,375,106 $ 2,744,734
132 $ 1,388,802 $ 1,355,931 $ 2,744,734
133 $ 1,408,246 $ 1,336,488 $ 2,744,734
134 $ 1,427,961 $ 1,316,773 $ 2,744,734
135 $ 1,447,952 $ 1,296,781 $ 2,744,734
136 $ 1,468,224 $ 1,276,510 $ 2,744,734
137 $ 1,488,779 $ 1,255,955 $ 2,744,734
138 $ 1,509,622 $ 1,235,112 $ 2,744,734
139 $ 1,530,757 $ 1,213,977 $ 2,744,734
140 $ 1,552,187 $ 1,192,547 $ 2,744,734
141 $ 1,573,918 $ 1,170,816 $ 2,744,734
142 $ 1,595,953 $ 1,148,781 $ 2,744,734
143 $ 1,618,296 $ 1,126,438 $ 2,744,734
144 $ 1,640,952 $ 1,103,782 $ 2,744,734
145 $ 1,663,925 $ 1,080,808 $ 2,744,734
146 $ 1,687,220 $ 1,057,513 $ 2,744,734
147 $ 1,710,841 $ 1,033,892 $ 2,744,734
148 $ 1,734,793 $ 1,009,941 $ 2,744,734
149 $ 1,759,080 $ 985,653 $ 2,744,734
150 $ 1,783,707 $ 961,026 $ 2,744,734
151 $ 1,808,679 $ 936,054 $ 2,744,734
152 $ 1,834,001 $ 910,733 $ 2,744,734
153 $ 1,859,677 $ 885,057 $ 2,744,734
154 $ 1,885,712 $ 859,021 $ 2,744,734
155 $ 1,912,112 $ 832,621 $ 2,744,734
156 $ 1,938,882 $ 805,852 $ 2,744,734
157 $ 1,966,026 $ 778,708 $ 2,744,734
158 $ 1,993,551 $ 751,183 $ 2,744,734
159 $ 2,021,460 $ 723,273 $ 2,744,734
160 $ 2,049,761 $ 694,973 $ 2,744,734
161 $ 2,078,457 $ 666,276 $ 2,744,734
162 $ 2,107,556 $ 637,178 $ 2,744,734
163 $ 2,137,062 $ 607,672 $ 2,744,734
164 $ 2,166,980 $ 577,753 $ 2,744,734
165 $ 2,197,318 $ 547,416 $ 2,744,734
166 $ 2,228,081 $ 516,653 $ 2,744,734
167 $ 2,259,274 $ 485,460 $ 2,744,734
168 $ 2,290,904 $ 453,830 $ 2,744,734
169 $ 2,322,976 $ 421,758 $ 2,744,734
170 $ 2,355,498 $ 389,236 $ 2,744,734
171 $ 2,388,475 $ 356,259 $ 2,744,734
172 $ 2,421,914 $ 322,820 $ 2,744,734
173 $ 2,455,820 $ 288,913 $ 2,744,734
174 $ 2,490,202 $ 254,532 $ 2,744,734
175 $ 2,525,065 $ 219,669 $ 2,744,734
176 $ 2,560,416 $ 184,318 $ 2,744,734
177 $ 2,596,261 $ 148,472 $ 2,744,734
178 $ 2,632,609 $ 112,125 $ 2,744,734
179 $ 2,669,466 $ 75,268 $ 2,744,734
180 $ 2,706,838 $ 37,896 $ 2,744,734
 $ 2,744,734
11.2132683497872
0.17098575689702
PASO A PASO DE
65.5801310780558 COMO SE SACO EL
$ 2,744,734 PAGO

SALDO FINAL SEGURO VALOR CUOTA

$ 180,000,000 $ - $ -
$ 179,775,266 $ 83,333 $ 2,828,067
$ 179,547,386 $ 83,333 $ 2,828,067
$ 179,316,316 $ 83,333 $ 2,828,067
$ 179,082,011 $ 83,333 $ 2,828,067
$ 178,844,425 $ 83,333 $ 2,828,067
$ 178,603,513 $ 83,333 $ 2,828,067
$ 178,359,228 $ 83,333 $ 2,828,067
$ 178,111,524 $ 83,333 $ 2,828,067
$ 177,860,351 $ 83,333 $ 2,828,067
$ 177,605,663 $ 83,333 $ 2,828,067
$ 177,347,408 $ 83,333 $ 2,828,067
$ 177,085,538 $ 83,333 $ 2,828,067
$ 176,820,002 $ 83,333 $ 2,828,067
$ 176,550,748 $ 83,333 $ 2,828,067
$ 176,277,725 $ 83,333 $ 2,828,067
$ 176,000,879 $ 83,333 $ 2,828,067
$ 175,720,158 $ 83,333 $ 2,828,067
$ 175,435,506 $ 83,333 $ 2,828,067
$ 175,146,870 $ 83,333 $ 2,828,067
$ 174,854,192 $ 83,333 $ 2,828,067
$ 174,557,417 $ 83,333 $ 2,828,067
$ 174,256,487 $ 83,333 $ 2,828,067
$ 173,951,344 $ 83,333 $ 2,828,067
$ 173,641,929 $ 83,333 $ 2,828,067
$ 173,328,182 $ 83,333 $ 2,828,067
$ 173,010,043 $ 83,333 $ 2,828,067
$ 172,687,450 $ 83,333 $ 2,828,067
$ 172,360,340 $ 83,333 $ 2,828,067
$ 172,028,651 $ 83,333 $ 2,828,067
$ 171,692,319 $ 83,333 $ 2,828,067
$ 171,351,278 $ 83,333 $ 2,828,067
$ 171,005,462 $ 83,333 $ 2,828,067
$ 170,654,804 $ 83,333 $ 2,828,067
$ 170,299,238 $ 83,333 $ 2,828,067
$ 169,938,693 $ 83,333 $ 2,828,067
$ 169,573,101 $ 83,333 $ 2,828,067
$ 169,202,391 $ 83,333 $ 2,828,067
$ 168,826,491 $ 83,333 $ 2,828,067
$ 168,445,328 $ 83,333 $ 2,828,067
$ 168,058,829 $ 83,333 $ 2,828,067
$ 167,666,919 $ 83,333 $ 2,828,067
$ 167,269,522 $ 83,333 $ 2,828,067
$ 166,866,561 $ 83,333 $ 2,828,067
$ 166,457,959 $ 83,333 $ 2,828,067
$ 166,043,637 $ 83,333 $ 2,828,067
$ 165,623,514 $ 83,333 $ 2,828,067
$ 165,197,509 $ 83,333 $ 2,828,067
$ 164,765,541 $ 83,333 $ 2,828,067
$ 164,327,525 $ 83,333 $ 2,828,067
$ 163,883,376 $ 83,333 $ 2,828,067
$ 163,433,010 $ 83,333 $ 2,828,067
$ 162,976,338 $ 83,333 $ 2,828,067
$ 162,513,273 $ 83,333 $ 2,828,067
$ 162,043,725 $ 83,333 $ 2,828,067
$ 161,567,604 $ 83,333 $ 2,828,067
$ 161,084,816 $ 83,333 $ 2,828,067
$ 160,595,270 $ 83,333 $ 2,828,067
$ 160,098,870 $ 83,333 $ 2,828,067
$ 159,595,520 $ 83,333 $ 2,828,067
$ 159,085,124 $ 83,333 $ 2,828,067
$ 158,567,582 $ 83,333 $ 2,828,067
$ 158,042,794 $ 83,333 $ 2,828,067
$ 157,510,660 $ 83,333 $ 2,828,067
$ 156,971,075 $ 83,333 $ 2,828,067
$ 156,423,936 $ 83,333 $ 2,828,067
$ 155,869,138 $ 83,333 $ 2,828,067
$ 155,306,572 $ 83,333 $ 2,828,067
$ 154,736,130 $ 83,333 $ 2,828,067
$ 154,157,702 $ 83,333 $ 2,828,067
$ 153,571,176 $ 83,333 $ 2,828,067
$ 152,976,439 $ 83,333 $ 2,828,067
$ 152,373,375 $ 83,333 $ 2,828,067
$ 151,761,869 $ 83,333 $ 2,828,067
$ 151,141,801 $ 83,333 $ 2,828,067
$ 150,513,053 $ 83,333 $ 2,828,067
$ 149,875,502 $ 83,333 $ 2,828,067
$ 149,229,025 $ 83,333 $ 2,828,067
$ 148,573,497 $ 83,333 $ 2,828,067
$ 147,908,793 $ 83,333 $ 2,828,067
$ 147,234,782 $ 83,333 $ 2,828,067
$ 146,551,335 $ 83,333 $ 2,828,067
$ 145,858,320 $ 83,333 $ 2,828,067
$ 145,155,603 $ 83,333 $ 2,828,067
$ 144,443,047 $ 83,333 $ 2,828,067
$ 143,720,516 $ 83,333 $ 2,828,067
$ 142,987,870 $ 83,333 $ 2,828,067
$ 142,244,966 $ 83,333 $ 2,828,067
$ 141,491,662 $ 83,333 $ 2,828,067
$ 140,727,811 $ 83,333 $ 2,828,067
$ 139,953,267 $ 83,333 $ 2,828,067
$ 139,167,879 $ 83,333 $ 2,828,067
$ 138,371,496 $ 83,333 $ 2,828,067
$ 137,563,963 $ 83,333 $ 2,828,067
$ 136,745,124 $ 83,333 $ 2,828,067
$ 135,914,822 $ 83,333 $ 2,828,067
$ 135,072,896 $ 83,333 $ 2,828,067
$ 134,219,183 $ 83,333 $ 2,828,067
$ 133,353,518 $ 83,333 $ 2,828,067
$ 132,475,733 $ 83,333 $ 2,828,067
$ 131,585,660 $ 83,333 $ 2,828,067
$ 130,683,125 $ 83,333 $ 2,828,067
$ 129,767,955 $ 83,333 $ 2,828,067
$ 128,839,973 $ 83,333 $ 2,828,067
$ 127,898,999 $ 83,333 $ 2,828,067
$ 126,944,851 $ 83,333 $ 2,828,067
$ 125,977,345 $ 83,333 $ 2,828,067
$ 124,996,294 $ 83,333 $ 2,828,067
$ 124,001,509 $ 83,333 $ 2,828,067
$ 122,992,796 $ 83,333 $ 2,828,067
$ 121,969,961 $ 83,333 $ 2,828,067
$ 120,932,807 $ 83,333 $ 2,828,067
$ 119,881,132 $ 83,333 $ 2,828,067
$ 118,814,735 $ 83,333 $ 2,828,067
$ 117,733,407 $ 83,333 $ 2,828,067
$ 116,636,941 $ 83,333 $ 2,828,067
$ 115,525,124 $ 83,333 $ 2,828,067
$ 114,397,742 $ 83,333 $ 2,828,067
$ 113,254,577 $ 83,333 $ 2,828,067
$ 112,095,407 $ 83,333 $ 2,828,067
$ 110,920,009 $ 83,333 $ 2,828,067
$ 109,728,156 $ 83,333 $ 2,828,067
$ 108,519,616 $ 83,333 $ 2,828,067
$ 107,294,157 $ 83,333 $ 2,828,067
$ 106,051,541 $ 83,333 $ 2,828,067
$ 104,791,529 $ 83,333 $ 2,828,067
$ 103,513,877 $ 83,333 $ 2,828,067
$ 102,218,337 $ 83,333 $ 2,828,067
$ 100,904,660 $ 83,333 $ 2,828,067
$ 99,572,592 $ 83,333 $ 2,828,067
$ 98,221,874 $ 83,333 $ 2,828,067
$ 96,852,247 $ 83,333 $ 2,828,067
$ 95,463,444 $ 83,333 $ 2,828,067
$ 94,055,199 $ 83,333 $ 2,828,067
$ 92,627,238 $ 83,333 $ 2,828,067
$ 91,179,286 $ 83,333 $ 2,828,067
$ 89,711,062 $ 83,333 $ 2,828,067
$ 88,222,283 $ 83,333 $ 2,828,067
$ 86,712,661 $ 83,333 $ 2,828,067
$ 85,181,905 $ 83,333 $ 2,828,067
$ 83,629,717 $ 83,333 $ 2,828,067
$ 82,055,800 $ 83,333 $ 2,828,067
$ 80,459,847 $ 83,333 $ 2,828,067
$ 78,841,551 $ 83,333 $ 2,828,067
$ 77,200,599 $ 83,333 $ 2,828,067
$ 75,536,674 $ 83,333 $ 2,828,067
$ 73,849,453 $ 83,333 $ 2,828,067
$ 72,138,612 $ 83,333 $ 2,828,067
$ 70,403,819 $ 83,333 $ 2,828,067
$ 68,644,739 $ 83,333 $ 2,828,067
$ 66,861,031 $ 83,333 $ 2,828,067
$ 65,052,352 $ 83,333 $ 2,828,067
$ 63,218,351 $ 83,333 $ 2,828,067
$ 61,358,674 $ 83,333 $ 2,828,067
$ 59,472,962 $ 83,333 $ 2,828,067
$ 57,560,850 $ 83,333 $ 2,828,067
$ 55,621,968 $ 83,333 $ 2,828,067
$ 53,655,941 $ 83,333 $ 2,828,067
$ 51,662,391 $ 83,333 $ 2,828,067
$ 49,640,931 $ 83,333 $ 2,828,067
$ 47,591,170 $ 83,333 $ 2,828,067
$ 45,512,712 $ 83,333 $ 2,828,067
$ 43,405,157 $ 83,333 $ 2,828,067
$ 41,268,095 $ 83,333 $ 2,828,067
$ 39,101,115 $ 83,333 $ 2,828,067
$ 36,903,796 $ 83,333 $ 2,828,067
$ 34,675,716 $ 83,333 $ 2,828,067
$ 32,416,442 $ 83,333 $ 2,828,067
$ 30,125,539 $ 83,333 $ 2,828,067
$ 27,802,562 $ 83,333 $ 2,828,067
$ 25,447,064 $ 83,333 $ 2,828,067
$ 23,058,590 $ 83,333 $ 2,828,067
$ 20,636,676 $ 83,333 $ 2,828,067
$ 18,180,856 $ 83,333 $ 2,828,067
$ 15,690,654 $ 83,333 $ 2,828,067
$ 13,165,589 $ 83,333 $ 2,828,067
$ 10,605,174 $ 83,333 $ 2,828,067
$ 8,008,913 $ 83,333 $ 2,828,067
$ 5,376,304 $ 83,333 $ 2,828,067
$ 2,706,838 $ 83,333 $ 2,828,067
-$ 0 $ 83,333 $ 2,828,067