INGIENERIA INDUSTRIAL

ORDEN UNIVERSIDADES
1 SANTO TOMAS
2 UTS
3 PONTIFICIA
4 UNAB
5 UDES

TASA DE INTERES
1 EAV
VALOR DEL SEMESTRE REF 1 1
$ 5,289,000.00
$ 1,400,000.00
$ 5,788,000.00
$ 6,190,000.00
$ 5,500,000.00

REF 2
23.14% REF 3 1
ELIJA UNIVERSIDAD

VALOR $ 5,289,000.00
TASA MENSUAL
TASA EAV 23.14% 0.017497292900727

✘ CUOTA INCIAL 7,66 % $ 405,137.40

No CUOTAS 21

VALOR CUOTAS MENSUAL $ 279,909

INGRESO MENSUAL $ 4,500,000

PREAPROBACION APROBADO

TABLA DE AMOR
No CUOTAS SALDO INICIAL
0 0
1 $ 4,883,863
2 $ 4,689,408
3 $ 4,491,551
4 $ 4,290,232
5 $ 4,085,390
6 $ 3,876,964
7 $ 3,664,891
8 $ 3,449,108
9 $ 3,229,549
10 $ 3,006,148
11 $ 2,778,838
12 $ 2,547,551
13 $ 2,312,218
14 $ 2,072,766
15 $ 1,829,125
16 $ 1,581,220
17 $ 1,328,978
18 $ 1,072,323
19 $ 811,176
20 $ 545,461
21 $ 275,096
22 $ -
23 -$ 279,909
24 -$ 564,716
25 -$ 854,506
26 -$ 1,149,367
27 -$ 1,449,387
28 -$ 1,754,656
29 -$ 2,065,267
30 -$ 2,381,313
31 -$ 2,702,888
32 -$ 3,030,090
33 -$ 3,363,018
34 -$ 3,701,771
35 -$ 4,046,451
36 -$ 4,397,162
37 -$ 4,754,009
38 -$ 5,117,101
39 -$ 5,486,545
40 -$ 5,862,454
41 -$ 6,244,940
42 -$ 6,634,119
43 -$ 7,030,107
44 -$ 7,433,024
45 -$ 7,842,991
46 -$ 8,260,131
47 -$ 8,684,570
48 -$ 9,116,436
49 -$ 9,555,858
50 -$ 10,002,969
51 -$ 10,457,903
52 -$ 10,920,797
53 -$ 11,391,790
54 -$ 11,871,025
 TABLA DE AMORTIZACION
PAGO DE INTERESES ABONO CAPITAL VALOR CUOTA SALDO FINAL
0 0 0 $ 4,883,862.60
$ 85,454.37 $ 194,454.73 $ 279,909.11 $ 4,689,407.87
$ 82,051.94 $ 197,857.16 $ 279,909.11 $ 4,491,550.70
$ 78,589.98 $ 201,319.13 $ 279,909.11 $ 4,290,231.57
$ 75,067.44 $ 204,841.67 $ 279,909.11 $ 4,085,389.91
$ 71,483.26 $ 208,425.84 $ 279,909.11 $ 3,876,964.06
$ 67,836.38 $ 212,072.73 $ 279,909.11 $ 3,664,891.33
$ 64,125.68 $ 215,783.43 $ 279,909.11 $ 3,449,107.90
$ 60,350.05 $ 219,559.06 $ 279,909.11 $ 3,229,548.84
$ 56,508.36 $ 223,400.75 $ 279,909.11 $ 3,006,148.10
$ 52,599.45 $ 227,309.65 $ 279,909.11 $ 2,778,838.45
$ 48,622.15 $ 231,286.96 $ 279,909.11 $ 2,547,551.49
$ 44,575.25 $ 235,333.85 $ 279,909.11 $ 2,312,217.64
$ 40,457.55 $ 239,451.56 $ 279,909.11 $ 2,072,766.08
$ 36,267.80 $ 243,641.31 $ 279,909.11 $ 1,829,124.77
$ 32,004.73 $ 247,904.38 $ 279,909.11 $ 1,581,220.39
$ 27,667.08 $ 252,242.03 $ 279,909.11 $ 1,328,978.36
$ 23,253.52 $ 256,655.58 $ 279,909.11 $ 1,072,322.78
$ 18,762.75 $ 261,146.36 $ 279,909.11 $ 811,176.41
$ 14,193.39 $ 265,715.72 $ 279,909.11 $ 545,460.70
$ 9,544.09 $ 270,365.02 $ 279,909.11 $ 275,095.68
$ 4,813.43 $ 275,095.68 $ 279,909.11 $ -
$ - $ 279,909.11 $ 279,909.11 -$ 279,909.11
-$ 4,897.65 $ 284,806.76 $ 279,909.11 -$ 564,715.87
-$ 9,881.00 $ 289,790.11 $ 279,909.11 -$ 854,505.97
-$ 14,951.54 $ 294,860.65 $ 279,909.11 -$ 1,149,366.62
-$ 20,110.80 $ 300,019.91 $ 279,909.11 -$ 1,449,386.53
-$ 25,360.34 $ 305,269.45 $ 279,909.11 -$ 1,754,655.98
-$ 30,701.73 $ 310,610.84 $ 279,909.11 -$ 2,065,266.82
-$ 36,136.58 $ 316,045.69 $ 279,909.11 -$ 2,381,312.50
-$ 41,666.52 $ 321,575.63 $ 279,909.11 -$ 2,702,888.13
-$ 47,293.23 $ 327,202.33 $ 279,909.11 -$ 3,030,090.46
-$ 53,018.38 $ 332,927.49 $ 279,909.11 -$ 3,363,017.95
-$ 58,843.71 $ 338,752.82 $ 279,909.11 -$ 3,701,770.77
-$ 64,770.97 $ 344,680.07 $ 279,909.11 -$ 4,046,450.84
-$ 70,801.94 $ 350,711.04 $ 279,909.11 -$ 4,397,161.89
-$ 76,938.43 $ 356,847.54 $ 279,909.11 -$ 4,754,009.42
-$ 83,182.30 $ 363,091.40 $ 279,909.11 -$ 5,117,100.83
-$ 89,535.41 $ 369,444.52 $ 279,909.11 -$ 5,486,545.35
-$ 95,999.69 $ 375,908.80 $ 279,909.11 -$ 5,862,454.14
-$ 102,577.08 $ 382,486.18 $ 279,909.11 -$ 6,244,940.33
-$ 109,269.55 $ 389,178.66 $ 279,909.11 -$ 6,634,118.98
-$ 116,079.12 $ 395,988.23 $ 279,909.11 -$ 7,030,107.22
-$ 123,007.85 $ 402,916.95 $ 279,909.11 -$ 7,433,024.17
-$ 130,057.80 $ 409,966.91 $ 279,909.11 -$ 7,842,991.08
-$ 137,231.11 $ 417,140.22 $ 279,909.11 -$ 8,260,131.29
-$ 144,529.94 $ 424,439.04 $ 279,909.11 -$ 8,684,570.34
-$ 151,956.47 $ 431,865.58 $ 279,909.11 -$ 9,116,435.92
-$ 159,512.95 $ 439,422.06 $ 279,909.11 -$ 9,555,857.97
-$ 167,201.65 $ 447,110.75 $ 279,909.11 -$ 10,002,968.73
-$ 175,024.87 $ 454,933.98 $ 279,909.11 -$ 10,457,902.71
-$ 182,984.99 $ 462,894.09 $ 279,909.11 -$ 10,920,796.80
-$ 191,084.38 $ 470,993.49 $ 279,909.11 -$ 11,391,790.29
-$ 199,325.49 $ 479,234.60 $ 279,909.11 -$ 11,871,024.89
-$ 207,710.80 $ 487,619.91 $ 279,909.11 -$ 12,358,644.79