ORDEN UNIVERSIDADES VALOR SEMESTRE REF 1 5

1 SALLE 4,200,000
2 GRAN COLOMBIA 26,000,000
3 AUTONOMA 3,500,000
4 AREA ANDINA 3,800,000
5 CUN 2,800,000

TASA INTERES REF 2

1 EAV 23.14% REF 3 1
ELUA
ELUA UNIVERSIDAD

VALOR $ 2,800,000
MV
TASA EAV 23.14% 0.0174972929007271

✘ CUOTA INICIAL 7,66% $ 214,480

No. CUOTAS 54

VALOR CUOTA MENSUAL $ 74,398

INGRESO MENSUAL $ 2,400,000

PREAPROBACION APROBADO

TABLA DE AMORTIZACION
No. CUOTAS SALDO INICIAL PAGO DE INTERESES
0 0 0
1 $ 2,585,520 $ 45,240
2 $ 2,556,361 $ 44,729
3 $ 2,526,693 $ 44,210
4 $ 2,496,505 $ 43,682
5 $ 2,465,789 $ 43,145
6 $ 2,434,535 $ 42,598
7 $ 2,402,735 $ 42,041
8 $ 2,370,378 $ 41,475
9 $ 2,337,455 $ 40,899
10 $ 2,303,956 $ 40,313
11 $ 2,269,871 $ 39,717
12 $ 2,235,189 $ 39,110
13 $ 2,199,901 $ 38,492
14 $ 2,163,995 $ 37,864
15 $ 2,127,461 $ 37,225
16 $ 2,090,288 $ 36,574
17 $ 2,052,464 $ 35,913
18 $ 2,013,978 $ 35,239
19 $ 1,974,819 $ 34,554
20 $ 1,934,975 $ 33,857
21 $ 1,894,434 $ 33,147
22 $ 1,853,183 $ 32,426
23 $ 1,811,211 $ 31,691
24 $ 1,768,504 $ 30,944
25 $ 1,725,050 $ 30,184
26 $ 1,680,835 $ 29,410
27 $ 1,635,847 $ 28,623
28 $ 1,590,072 $ 27,822
29 $ 1,543,496 $ 27,007
30 $ 1,496,104 $ 26,178
31 $ 1,447,884 $ 25,334
32 $ 1,398,820 $ 24,476
33 $ 1,348,897 $ 23,602
34 $ 1,298,101 $ 22,713
35 $ 1,246,416 $ 21,809
36 $ 1,193,827 $ 20,889
37 $ 1,140,318 $ 19,952
38 $ 1,085,872 $ 19,000
39 $ 1,030,474 $ 18,031
40 $ 974,106 $ 17,044
41 $ 916,752 $ 16,041
42 $ 858,395 $ 15,020
43 $ 799,016 $ 13,981
44 $ 738,599 $ 12,923
45 $ 677,124 $ 11,848
46 $ 614,574 $ 10,753
47 $ 550,929 $ 9,640
48 $ 486,170 $ 8,507
49 $ 420,279 $ 7,354
50 $ 353,234 $ 6,181
51 $ 285,017 $ 4,987
52 $ 215,606 $ 3,773
53 $ 144,980 $ 2,537
54 $ 73,119 $ 1,279
ABONO CAPITAL VALOR CUOTA SALDO FINAL
0 0 $ 2,585,520
$ 29,159 $ 74,398 $ 2,556,361
$ 29,669 $ 74,398 $ 2,526,693
$ 30,188 $ 74,398 $ 2,496,505
$ 30,716 $ 74,398 $ 2,465,789
$ 31,254 $ 74,398 $ 2,434,535
$ 31,800 $ 74,398 $ 2,402,735
$ 32,357 $ 74,398 $ 2,370,378
$ 32,923 $ 74,398 $ 2,337,455
$ 33,499 $ 74,398 $ 2,303,956
$ 34,085 $ 74,398 $ 2,269,871
$ 34,682 $ 74,398 $ 2,235,189
$ 35,288 $ 74,398 $ 2,199,901
$ 35,906 $ 74,398 $ 2,163,995
$ 36,534 $ 74,398 $ 2,127,461
$ 37,173 $ 74,398 $ 2,090,288
$ 37,824 $ 74,398 $ 2,052,464
$ 38,486 $ 74,398 $ 2,013,978
$ 39,159 $ 74,398 $ 1,974,819
$ 39,844 $ 74,398 $ 1,934,975
$ 40,541 $ 74,398 $ 1,894,434
$ 41,251 $ 74,398 $ 1,853,183
$ 41,972 $ 74,398 $ 1,811,211
$ 42,707 $ 74,398 $ 1,768,504
$ 43,454 $ 74,398 $ 1,725,050
$ 44,214 $ 74,398 $ 1,680,835
$ 44,988 $ 74,398 $ 1,635,847
$ 45,775 $ 74,398 $ 1,590,072
$ 46,576 $ 74,398 $ 1,543,496
$ 47,391 $ 74,398 $ 1,496,104
$ 48,220 $ 74,398 $ 1,447,884
$ 49,064 $ 74,398 $ 1,398,820
$ 49,923 $ 74,398 $ 1,348,897
$ 50,796 $ 74,398 $ 1,298,101
$ 51,685 $ 74,398 $ 1,246,416
$ 52,589 $ 74,398 $ 1,193,827
$ 53,509 $ 74,398 $ 1,140,318
$ 54,446 $ 74,398 $ 1,085,872
$ 55,398 $ 74,398 $ 1,030,474
$ 56,368 $ 74,398 $ 974,106
$ 57,354 $ 74,398 $ 916,752
$ 58,357 $ 74,398 $ 858,395
$ 59,379 $ 74,398 $ 799,016
$ 60,418 $ 74,398 $ 738,599
$ 61,475 $ 74,398 $ 677,124
$ 62,550 $ 74,398 $ 614,574
$ 63,645 $ 74,398 $ 550,929
$ 64,758 $ 74,398 $ 486,170
$ 65,891 $ 74,398 $ 420,279
$ 67,044 $ 74,398 $ 353,234
$ 68,218 $ 74,398 $ 285,017
$ 69,411 $ 74,398 $ 215,606
$ 70,626 $ 74,398 $ 144,980
$ 71,861 $ 74,398 $ 73,119
$ 73,119 $ 74,398 $ 0