Apartamenton $ 100,000,000.

00

Cuota Inicial 30% $ 30,000,000.00

Prestamo 70% $ 70,000,000.00

Plazo 15 Años
180 Meses

Tasa 1.10% Mensusal

Cuota $ 5,087,811.50

Total cuota $ 915,806,070.77

Pago total $ 915,806,070.77

Periodo Capital Intereses Amortizacion

0 $ 70,000,000
1 $ 65,682,188.50 $ 770,000.00 $ 4,317,811.50
2 $ 61,316,881.06 $ 722,504.07 $ 4,365,307.43
3 $ 56,903,555.25 $ 674,485.69 $ 4,413,325.81
4 $ 52,441,682.86 $ 625,939.11 $ 4,461,872.40
5 $ 47,930,729.86 $ 576,858.51 $ 4,510,952.99
6 $ 43,370,156.39 $ 527,238.03 $ 4,560,573.48
7 $ 38,759,416.60 $ 477,071.72 $ 4,610,739.78
8 $ 34,097,958.68 $ 426,353.58 $ 4,661,457.92
9 $ 29,385,224.72 $ 375,077.55 $ 4,712,733.96
10 $ 24,620,650.69 $ 323,237.47 $ 4,764,574.03
11 $ 19,803,666.34 $ 270,827.16 $ 4,816,984.35
12 $ 14,933,695.17 $ 217,840.33 $ 4,869,971.17
13 $ 10,010,154.31 $ 164,270.65 $ 4,923,540.86
14 $ 5,032,454.50 $ 110,111.70 $ 4,977,699.81
15 $ 0.00 $ 55,357.00 $ 5,032,454.50
16 -$ 5,087,811.50 $ 0.00 $ 5,087,811.50
17 -$ 10,231,588.94 -$ 55,965.93 $ 5,143,777.43
18 -$ 15,431,947.92 -$ 112,547.48 $ 5,200,358.98
19 -$ 20,689,510.85 -$ 169,751.43 $ 5,257,562.93
20 -$ 26,004,906.97 -$ 227,584.62 $ 5,315,396.12
21 -$ 31,378,772.45 -$ 286,053.98 $ 5,373,865.48
22 -$ 36,811,750.46 -$ 345,166.50 $ 5,432,978.00
23 -$ 42,304,491.21 -$ 404,929.26 $ 5,492,740.76
24 -$ 47,857,652.12 -$ 465,349.40 $ 5,553,160.91
25 -$ 53,471,897.80 -$ 526,434.17 $ 5,614,245.68
26 -$ 59,147,900.18 -$ 588,190.88 $ 5,676,002.38
27 -$ 64,886,338.59 -$ 650,626.90 $ 5,738,438.41
28 -$ 70,687,899.81 -$ 713,749.72 $ 5,801,561.23
29 -$ 76,553,278.22 -$ 777,566.90 $ 5,865,378.40
30 -$ 82,483,175.78 -$ 842,086.06 $ 5,929,897.56
31 -$ 88,478,302.22 -$ 907,314.93 $ 5,995,126.44
32 -$ 94,539,375.05 -$ 973,261.32 $ 6,061,072.83
33 -$ 100,667,119.68 -$ 1,039,933.13 $ 6,127,744.63
34 -$ 106,862,269.50 -$ 1,107,338.32 $ 6,195,149.82
35 -$ 113,125,565.97 -$ 1,175,484.96 $ 6,263,296.47
36 -$ 119,457,758.70 -$ 1,244,381.23 $ 6,332,192.73
37 -$ 125,859,605.55 -$ 1,314,035.35 $ 6,401,846.85
38 -$ 132,331,872.71 -$ 1,384,455.66 $ 6,472,267.17
39 -$ 138,875,334.82 -$ 1,455,650.60 $ 6,543,462.10
40 -$ 145,490,775.00 -$ 1,527,628.68 $ 6,615,440.19
41 -$ 152,178,985.03 -$ 1,600,398.53 $ 6,688,210.03
42 -$ 158,940,765.37 -$ 1,673,968.84 $ 6,761,780.34
43 -$ 165,776,925.30 -$ 1,748,348.42 $ 6,836,159.92
44 -$ 172,688,282.98 -$ 1,823,546.18 $ 6,911,357.68
45 -$ 179,675,665.60 -$ 1,899,571.11 $ 6,987,382.62
46 -$ 186,739,909.42 -$ 1,976,432.32 $ 7,064,243.83
47 -$ 193,881,859.93 -$ 2,054,139.00 $ 7,141,950.51
48 -$ 201,102,371.89 -$ 2,132,700.46 $ 7,220,511.96
49 -$ 208,402,309.49 -$ 2,212,126.09 $ 7,299,937.60
50 -$ 215,782,546.40 -$ 2,292,425.40 $ 7,380,236.91
51 -$ 223,243,965.91 -$ 2,373,608.01 $ 7,461,419.51
52 -$ 230,787,461.04 -$ 2,455,683.63 $ 7,543,495.13
53 -$ 238,413,934.62 -$ 2,538,662.07 $ 7,626,473.58
54 -$ 246,124,299.40 -$ 2,622,553.28 $ 7,710,364.79
55 -$ 253,919,478.20 -$ 2,707,367.29 $ 7,795,178.80
56 -$ 261,800,403.96 -$ 2,793,114.26 $ 7,880,925.76
57 -$ 269,768,019.91 -$ 2,879,804.44 $ 7,967,615.95
58 -$ 277,823,279.64 -$ 2,967,448.22 $ 8,055,259.72
59 -$ 285,967,147.22 -$ 3,056,056.08 $ 8,143,867.58
60 -$ 294,200,597.34 -$ 3,145,638.62 $ 8,233,450.12
61 -$ 302,524,615.41 -$ 3,236,206.57 $ 8,324,018.08
62 -$ 310,940,197.69 -$ 3,327,770.77 $ 8,415,582.27
63 -$ 319,448,351.37 -$ 3,420,342.17 $ 8,508,153.68
64 -$ 328,050,094.74 -$ 3,513,931.87 $ 8,601,743.37
65 -$ 336,746,457.28 -$ 3,608,551.04 $ 8,696,362.55
66 -$ 345,538,479.82 -$ 3,704,211.03 $ 8,792,022.53
67 -$ 354,427,214.60 -$ 3,800,923.28 $ 8,888,734.78
68 -$ 363,413,725.46 -$ 3,898,699.36 $ 8,986,510.86
69 -$ 372,499,087.95 -$ 3,997,550.98 $ 9,085,362.48
70 -$ 381,684,389.42 -$ 4,097,489.97 $ 9,185,301.47
71 -$ 390,970,729.21 -$ 4,198,528.28 $ 9,286,339.79
72 -$ 400,359,218.73 -$ 4,300,678.02 $ 9,388,489.53
73 -$ 409,850,981.64 -$ 4,403,951.41 $ 9,491,762.91
74 -$ 419,447,153.95 -$ 4,508,360.80 $ 9,596,172.30
 75 -$ 429,148,884.14 -$ 4,613,918.69 $ 9,701,730.20
76 -$ 438,957,333.37 -$ 4,720,637.73 $ 9,808,449.23
77 -$ 448,873,675.55 -$ 4,828,530.67 $ 9,916,342.17
78 -$ 458,899,097.48 -$ 4,937,610.43 $ 10,025,421.94
79 -$ 469,034,799.06 -$ 5,047,890.07 $ 10,135,701.58
80 -$ 479,281,993.35 -$ 5,159,382.79 $ 10,247,194.29
81 -$ 489,641,906.78 -$ 5,272,101.93 $ 10,359,913.43
82 -$ 500,115,779.26 -$ 5,386,060.97 $ 10,473,872.48
83 -$ 510,704,864.34 -$ 5,501,273.57 $ 10,589,085.08
84 -$ 521,410,429.35 -$ 5,617,753.51 $ 10,705,565.01
85 -$ 532,233,755.58 -$ 5,735,514.72 $ 10,823,326.23
86 -$ 543,176,138.39 -$ 5,854,571.31 $ 10,942,382.82
87 -$ 554,238,887.42 -$ 5,974,937.52 $ 11,062,749.03
88 -$ 565,423,326.69 -$ 6,096,627.76 $ 11,184,439.27
89 -$ 576,730,794.78 -$ 6,219,656.59 $ 11,307,468.10
90 -$ 588,162,645.03 -$ 6,344,038.74 $ 11,431,850.25
91 -$ 599,720,245.63 -$ 6,469,789.10 $ 11,557,600.60
92 -$ 611,404,979.84 -$ 6,596,922.70 $ 11,684,734.21
93 -$ 623,218,246.12 -$ 6,725,454.78 $ 11,813,266.28
94 -$ 635,161,458.33 -$ 6,855,400.71 $ 11,943,212.21
95 -$ 647,236,045.88 -$ 6,986,776.04 $ 12,074,587.55
96 -$ 659,443,453.88 -$ 7,119,596.50 $ 12,207,408.01
97 -$ 671,785,143.38 -$ 7,253,877.99 $ 12,341,689.50
98 -$ 684,262,591.46 -$ 7,389,636.58 $ 12,477,448.08
99 -$ 696,877,291.47 -$ 7,526,888.51 $ 12,614,700.01
100 -$ 709,630,753.18 -$ 7,665,650.21 $ 12,753,461.71
101 -$ 722,524,502.97 -$ 7,805,938.29 $ 12,893,749.79
102 -$ 735,560,084.01 -$ 7,947,769.53 $ 13,035,581.04
103 -$ 748,739,056.44 -$ 8,091,160.92 $ 13,178,972.43
104 -$ 762,062,997.56 -$ 8,236,129.62 $ 13,323,941.13
105 -$ 775,533,502.04 -$ 8,382,692.97 $ 13,470,504.48
106 -$ 789,152,182.07 -$ 8,530,868.52 $ 13,618,680.03
107 -$ 802,920,667.58 -$ 8,680,674.00 $ 13,768,485.51
108 -$ 816,840,606.42 -$ 8,832,127.34 $ 13,919,938.85
109 -$ 830,913,664.60 -$ 8,985,246.67 $ 14,073,058.17
110 -$ 845,141,526.41 -$ 9,140,050.31 $ 14,227,861.81
111 -$ 859,525,894.71 -$ 9,296,556.79 $ 14,384,368.29
112 -$ 874,068,491.05 -$ 9,454,784.84 $ 14,542,596.35
113 -$ 888,771,055.96 -$ 9,614,753.40 $ 14,702,564.91
114 -$ 903,635,349.08 -$ 9,776,481.62 $ 14,864,293.12
115 -$ 918,663,149.42 -$ 9,939,988.84 $ 15,027,800.34
116 -$ 933,856,255.57 -$ 10,105,294.64 $ 15,193,106.15
117 -$ 949,216,485.89 -$ 10,272,418.81 $ 15,360,230.32
118 -$ 964,745,678.74 -$ 10,441,381.34 $ 15,529,192.85
119 -$ 980,445,692.71 -$ 10,612,202.47 $ 15,700,013.97
120 -$ 996,318,406.83 -$ 10,784,902.62 $ 15,872,714.12
121 -$ 1,012,365,720.81 -$ 10,959,502.48 $ 16,047,313.98
122 -$ 1,028,589,555.24 -$ 11,136,022.93 $ 16,223,834.43
123 -$ 1,044,991,851.86 -$ 11,314,485.11 $ 16,402,296.61
124 -$ 1,061,574,573.73 -$ 11,494,910.37 $ 16,582,721.87
125 -$ 1,078,339,705.55 -$ 11,677,320.31 $ 16,765,131.82
126 -$ 1,095,289,253.81 -$ 11,861,736.76 $ 16,949,548.27
127 -$ 1,112,425,247.11 -$ 12,048,181.79 $ 17,135,993.30
128 -$ 1,129,749,736.33 -$ 12,236,677.72 $ 17,324,489.22
129 -$ 1,147,264,794.93 -$ 12,427,247.10 $ 17,515,058.60
130 -$ 1,164,972,519.18 -$ 12,619,912.74 $ 17,707,724.25
131 -$ 1,182,875,028.40 -$ 12,814,697.71 $ 17,902,509.22
132 -$ 1,200,974,465.21 -$ 13,011,625.31 $ 18,099,436.82
133 -$ 1,219,272,995.84 -$ 13,210,719.12 $ 18,298,530.62
134 -$ 1,237,772,810.29 -$ 13,412,002.95 $ 18,499,814.46
135 -$ 1,256,476,122.71 -$ 13,615,500.91 $ 18,703,312.42
136 -$ 1,275,385,171.57 -$ 13,821,237.35 $ 18,909,048.85
137 -$ 1,294,502,219.96 -$ 14,029,236.89 $ 19,117,048.39
138 -$ 1,313,829,555.88 -$ 14,239,524.42 $ 19,327,335.92
139 -$ 1,333,369,492.50 -$ 14,452,125.11 $ 19,539,936.62
140 -$ 1,353,124,368.42 -$ 14,667,064.42 $ 19,754,875.92
141 -$ 1,373,096,547.98 -$ 14,884,368.05 $ 19,972,179.56
142 -$ 1,393,288,421.51 -$ 15,104,062.03 $ 20,191,873.53
143 -$ 1,413,702,405.65 -$ 15,326,172.64 $ 20,413,984.14
144 -$ 1,434,340,943.62 -$ 15,550,726.46 $ 20,638,537.97
145 -$ 1,455,206,505.50 -$ 15,777,750.38 $ 20,865,561.88
146 -$ 1,476,301,588.57 -$ 16,007,271.56 $ 21,095,083.06
147 -$ 1,497,628,717.55 -$ 16,239,317.47 $ 21,327,128.98
148 -$ 1,519,190,444.94 -$ 16,473,915.89 $ 21,561,727.40
149 -$ 1,540,989,351.34 -$ 16,711,094.89 $ 21,798,906.40
150 -$ 1,563,028,045.71 -$ 16,950,882.86 $ 22,038,694.37
151 -$ 1,585,309,165.72 -$ 17,193,308.50 $ 22,281,120.01
152 -$ 1,607,835,378.04 -$ 17,438,400.82 $ 22,526,212.33
153 -$ 1,630,609,378.71 -$ 17,686,189.16 $ 22,774,000.66
154 -$ 1,653,633,893.38 -$ 17,936,703.17 $ 23,024,514.67
155 -$ 1,676,911,677.71 -$ 18,189,972.83 $ 23,277,784.33
156 -$ 1,700,445,517.67 -$ 18,446,028.45 $ 23,533,839.96
157 -$ 1,724,238,229.87 -$ 18,704,900.69 $ 23,792,712.20
158 -$ 1,748,292,661.90 -$ 18,966,620.53 $ 24,054,432.03
159 -$ 1,772,611,692.68 -$ 19,231,219.28 $ 24,319,030.79
160 -$ 1,797,198,232.81 -$ 19,498,728.62 $ 24,586,540.12
161 -$ 1,822,055,224.87 -$ 19,769,180.56 $ 24,856,992.07
162 -$ 1,847,185,643.85 -$ 20,042,607.47 $ 25,130,418.98
163 -$ 1,872,592,497.44 -$ 20,319,042.08 $ 25,406,853.59
164 -$ 1,898,278,826.41 -$ 20,598,517.47 $ 25,686,328.98
165 -$ 1,924,247,705.01 -$ 20,881,067.09 $ 25,968,878.59
166 -$ 1,950,502,241.27 -$ 21,166,724.76 $ 26,254,536.26
167 -$ 1,977,045,577.43 -$ 21,455,524.65 $ 26,543,336.16
168 -$ 2,003,880,890.28 -$ 21,747,501.35 $ 26,835,312.86
169 -$ 2,031,011,391.58 -$ 22,042,689.79 $ 27,130,501.30
170 -$ 2,058,440,328.39 -$ 22,341,125.31 $ 27,428,936.81
171 -$ 2,086,170,983.51 -$ 22,642,843.61 $ 27,730,655.12
172 -$ 2,114,206,675.83 -$ 22,947,880.82 $ 28,035,692.32
173 -$ 2,142,550,760.77 -$ 23,256,273.43 $ 28,344,084.94
174 -$ 2,171,206,630.64 -$ 23,568,058.37 $ 28,655,869.87
175 -$ 2,200,177,715.08 -$ 23,883,272.94 $ 28,971,084.44
176 -$ 2,229,467,481.45 -$ 24,201,954.87 $ 29,289,766.37
177 -$ 2,259,079,435.25 -$ 24,524,142.30 $ 29,611,953.80
178 -$ 2,289,017,120.55 -$ 24,849,873.79 $ 29,937,685.29
179 -$ 2,319,284,120.38 -$ 25,179,188.33 $ 30,266,999.83
180 -$ 2,349,884,057.21 -$ 25,512,125.32 $ 30,599,936.83