Académique Documents
Professionnel Documents
Culture Documents
inscripcion 3% 4,919,700
cuota de ahorro 2,277,639
costo administacion 0.15% 245,985 mensual
poliza de vida y garantia anual 2,840,000 22.5% EA
Tiempo de ahorro 72 meses
costo de oportunidad 8% EA
2,523,624
adjudicacion 2,764,327
plazo 36 meses
interes ntrimestralv 16% 3.78%
SEGURO TODO RIESGO 2,500,000 22.5% EA
cuota 2,277,639
1.7056% 236,667 4,036.48 240,703.15
0.006434
13,665,833
0.99%
1.7056% 208,333
211,886.5729 3,553.2396
1.32%
1.7056% 208,333
211,886.5729 3,553.2396
periodo capital intereses abonos a capital
0 163,990,000
1 163,990,000 1,617,528.57 1,574,564.18
2 162,415,435.82 1,601,997.73 1,590,095.02
3 160,825,340.79 1,586,313.70 1,605,779.05
4 159,219,561.74 1,570,474.97 1,621,617.78
5 157,597,943.95 1,554,480.02 1,637,612.74
6 155,960,331.21 1,538,327.29 1,653,765.47
7 154,306,565.74 1,522,015.24 1,670,077.52
8 152,636,488.23 1,505,542.30 1,686,550.46
9 150,949,937.77 1,488,906.87 1,703,185.89
10 149,246,751.88 1,472,107.36 1,719,985.40
11 147,526,766.48 1,455,142.14 1,736,950.61
12 145,789,815.87 1,438,009.59 1,754,083.17
13 144,035,732.70 1,420,708.05 1,771,384.71
14 142,264,348.00 1,403,235.86 1,788,856.90
15 140,475,491.10 1,385,591.32 1,806,501.44
16 138,668,989.66 1,367,772.75 1,824,320.01
17 136,844,669.65 1,349,778.42 1,842,314.34
18 135,002,355.32 1,331,606.61 1,860,486.15
19 133,141,869.17 1,313,255.55 1,878,837.21
20 131,263,031.96 1,294,723.49 1,897,369.27
21 129,365,662.69 1,276,008.63 1,916,084.12
22 127,449,578.57 1,257,109.18 1,934,983.57
23 125,514,595.00 1,238,023.32 1,954,069.44
24 123,560,525.56 1,218,749.20 1,973,343.56
25 121,587,182.00 1,199,284.96 1,992,807.79
26 119,594,374.20 1,179,628.74 2,012,464.01
27 117,581,910.19 1,159,778.64 2,032,314.12
28 115,549,596.07 1,139,732.75 2,052,360.01
29 113,497,236.06 1,119,489.13 2,072,603.63
30 111,424,632.44 1,099,045.84 2,093,046.92
31 109,331,585.52 1,078,400.90 2,113,691.86
32 107,217,893.66 1,057,552.33 2,134,540.43
33 105,083,353.23 1,036,498.12 2,155,594.64
34 102,927,758.59 1,015,236.24 2,176,856.52
35 100,750,902.07 993,764.64 2,198,328.12
36 98,552,573.96 972,081.25 2,220,011.51
36 96,332,562.45 950,183.99 2,241,908.77
37 94,090,653.68 928,070.74 2,264,022.02
38 91,826,631.67 905,739.38 2,286,353.38
39 89,540,278.29 883,187.75 2,308,905.01
40 87,231,373.28 860,413.68 2,331,679.08
41 84,899,694.20 837,414.97 2,354,677.79
42 82,545,016.41 814,189.42 2,377,903.34
43 80,167,113.07 790,734.78 2,401,357.98
44 77,765,755.09 767,048.79 2,425,043.97
45 75,340,711.12 743,129.17 2,448,963.58
46 72,891,747.54 718,973.62 2,473,119.13
47 70,418,628.40 694,579.81 2,497,512.94
48 67,921,115.46 669,945.39 2,522,147.36
49 65,398,968.10 645,067.99 2,547,024.77
50 62,851,943.33 619,945.21 2,572,147.55
51 60,279,795.78 594,574.62 2,597,518.14
52 57,682,277.64 568,953.79 2,623,138.97
53 55,059,138.67 543,080.25 2,649,012.51
54 52,410,126.17 516,951.50 2,675,141.26
55 49,734,984.91 490,565.03 2,701,527.73
56 47,033,457.18 463,918.29 2,728,174.46
57 44,305,282.72 437,008.73 2,755,084.03
58 41,550,198.68 409,833.73 2,782,259.03
59 38,767,939.66 382,390.70 2,809,702.06
60 35,958,237.60 354,676.97 2,837,415.78
61 33,120,821.81 326,689.89 2,865,402.86
62 30,255,418.95 298,426.76 2,893,666.00
63 27,361,752.95 269,884.85 2,922,207.90
64 24,439,545.05 241,061.42 2,951,031.34
65 21,488,513.71 211,953.69 2,980,139.07
66 18,508,374.64 182,558.84 3,009,533.91
67 15,498,840.73 152,874.06 3,039,218.69
68 12,459,622.03 122,896.49 3,069,196.27
69 9,390,425.76 92,623.22 3,099,469.54
70 6,290,956.22 62,051.35 3,130,041.40
71 3,160,914.82 31,177.94 3,160,914.82
72 (0.00) - 0.00 3,192,092.76
seguro todo cuota del
seguro deudor otros cargos cuota de ahorro valor a cancelar
riesgo credito
0 163,990,000
1 163,990,000 1,617,528.57 660,110.31
2 163,329,889.69 1,611,017.52 666,621.37
3 162,663,268.32 1,604,442.25 673,196.64
4 161,990,071.68 1,597,802.12 679,836.77
5 161,310,234.91 1,591,096.50 686,542.39
6 160,623,692.52 1,584,324.73 693,314.16
7 159,930,378.36 1,577,486.17 700,152.72
8 159,230,225.64 1,570,580.16 707,058.73
9 158,523,166.91 1,563,606.03 714,032.86
10 157,809,134.05 1,556,563.11 721,075.78
11 157,088,058.27 1,549,450.72 728,188.17
12 156,359,870.09 1,542,268.17 735,370.71
13 155,624,499.38 1,535,014.79 742,624.10
14 154,881,875.28 1,527,689.85 749,949.04
15 154,131,926.24 1,520,292.67 757,346.22
16 153,374,580.02 1,512,822.52 764,816.36
17 152,609,763.66 1,505,278.70 772,360.19
18 151,837,403.47 1,497,660.46 779,978.43
19 151,057,425.04 1,489,967.08 787,671.81
20 150,269,753.23 1,482,197.82 795,441.07
21 149,474,312.15 1,474,351.92 803,286.97
22 148,671,025.18 1,466,428.63 811,210.26
23 147,859,814.93 1,458,427.20 819,211.69
24 147,040,603.23 1,450,346.83 827,292.05
25 146,213,311.18 1,442,186.77 835,452.12
26 145,377,859.06 1,433,946.22 843,692.67
27 144,534,166.40 1,425,624.39 852,014.50
28 143,682,151.90 1,417,220.48 860,418.41
29 142,821,733.49 1,408,733.67 868,905.22
30 141,952,828.28 1,400,163.16 877,475.73
31 141,075,352.54 1,391,508.10 886,130.78
32 140,189,221.76 1,382,767.68 894,871.21
33 139,294,350.55 1,373,941.05 903,697.84
34 138,390,652.71 1,365,027.35 912,611.54
35 137,478,041.17 1,356,025.73 921,613.16
36 136,556,428.02 1,346,935.33 930,703.56
28,364,275.54
37 135,625,724.46 1,337,755.26 939,883.63
38 134,685,840.83 1,328,484.64 949,154.25
39 133,736,686.58 1,319,122.58 958,516.31
40 132,778,170.27 1,309,668.18 967,970.71
41 131,810,199.56 1,300,120.52 977,518.37
42 130,832,681.19 1,290,478.69 987,160.20
43 129,845,520.99 1,280,741.76 996,897.13
44 128,848,623.86 1,270,908.78 1,006,730.11
45 127,841,893.75 1,260,978.82 1,016,660.07
46 126,825,233.68 1,250,950.91 1,026,687.98
47 125,798,545.70 1,240,824.09 1,036,814.80
48 124,761,730.90 1,230,597.38 1,047,041.51
49 123,714,689.39 1,220,269.80 1,057,369.08
50 122,657,320.31 1,209,840.36 1,067,798.53
51 121,589,521.78 1,199,308.04 1,078,330.85
52 120,511,190.93 1,188,671.84 1,088,967.05
53 119,422,223.88 1,177,930.73 1,099,708.16
54 118,322,515.72 1,167,083.67 1,110,555.22
55 117,211,960.49 1,156,129.61 1,121,509.27
56 116,090,451.22 1,145,067.52 1,132,571.37
57 114,957,879.85 1,133,896.31 1,143,742.58
58 113,814,137.27 1,122,614.91 1,155,023.98
59 112,659,113.29 1,111,222.24 1,166,416.65
60 111,492,696.64 1,099,717.19 1,177,921.69
61 110,314,774.94 1,088,098.67 1,189,540.22
62 109,125,234.72 1,076,365.54 1,201,273.35
63 107,923,961.38 1,064,516.69 1,213,122.20
64 106,710,839.18 1,052,550.96 1,225,087.93
65 105,485,751.25 1,040,467.20 1,237,171.68
66 104,248,579.56 1,028,264.26 1,249,374.63
67 102,999,204.93 1,015,940.95 1,261,697.93
68 101,737,507.00 1,003,496.10 1,274,142.79
69 100,463,364.21 990,928.49 1,286,710.40
70 99,176,653.80 978,236.91 1,299,401.98
71 97,877,251.83 965,420.16 1,312,218.73
72 96,565,033.10 952,476.98 1,325,161.91
costo cuota del credito cuota de valor a cancelar
administracion ahorro