Professional Documents
Culture Documents
Amortizaciones Con UVR Andre
Amortizaciones Con UVR Andre
Nper = 180
PTS ANUAL = 6.00% E.A.
PTS MES = 0.49% E.M.
IPC MES = 0.94%
Costo Credito $ 1.43%
Valor UVR = 236.3075
Credito UVR= $ 1,015,625.83 UVR´s
Cuota Mes UVR $ 8,483.46
0 $ 236.31
1 $ 238.53 $ 8,483.46 $ 2,023,550.07
2 $ 240.77 $ 8,483.46 $ 2,042,571.45
3 $ 243.03 $ 8,483.46 $ 2,061,771.62
4 $ 245.32 $ 8,483.46 $ 2,081,152.27
5 $ 247.62 $ 8,483.46 $ 2,100,715.10
6 $ 249.95 $ 8,483.46 $ 2,120,461.82
7 $ 252.30 $ 8,483.46 $ 2,140,394.16
8 $ 254.67 $ 8,483.46 $ 2,160,513.87
9 $ 257.07 $ 8,483.46 $ 2,180,822.70
10 $ 259.48 $ 8,483.46 $ 2,201,322.43
11 $ 261.92 $ 8,483.46 $ 2,222,014.86
12 $ 264.39 $ 8,483.46 $ 2,242,901.80
13 $ 266.87 $ 8,483.46 $ 2,263,985.08
14 $ 269.38 $ 8,483.46 $ 2,285,266.54
15 $ 271.91 $ 8,483.46 $ 2,306,748.05
16 $ 274.47 $ 8,483.46 $ 2,328,431.48
17 $ 277.05 $ 8,483.46 $ 2,350,318.73
18 $ 279.65 $ 8,483.46 $ 2,372,411.73
19 $ 282.28 $ 8,483.46 $ 2,394,712.40
20 $ 284.93 $ 8,483.46 $ 2,417,222.70
21 $ 287.61 $ 8,483.46 $ 2,439,944.59
22 $ 290.32 $ 8,483.46 $ 2,462,880.07
23 $ 293.04 $ 8,483.46 $ 2,486,031.14
24 $ 295.80 $ 8,483.46 $ 2,509,399.83
25 $ 298.58 $ 8,483.46 $ 2,532,988.19
26 $ 301.39 $ 8,483.46 $ 2,556,798.28
27 $ 304.22 $ 8,483.46 $ 2,580,832.19
28 $ 307.08 $ 8,483.46 $ 2,605,092.01
29 $ 309.97 $ 8,483.46 $ 2,629,579.87
30 $ 312.88 $ 8,483.46 $ 2,654,297.92
31 $ 315.82 $ 8,483.46 $ 2,679,248.32
32 $ 318.79 $ 8,483.46 $ 2,704,433.26
33 $ 321.79 $ 8,483.46 $ 2,729,854.93
34 $ 324.81 $ 8,483.46 $ 2,755,515.57
35 $ 327.86 $ 8,483.46 $ 2,781,417.41
36 $ 330.95 $ 8,483.46 $ 2,807,562.74
37 $ 334.06 $ 8,483.46 $ 2,833,953.83
38 $ 337.20 $ 8,483.46 $ 2,860,592.99
39 $ 340.37 $ 8,483.46 $ 2,887,482.57
40 $ 343.57 $ 8,483.46 $ 2,914,624.90
41 $ 346.79 $ 8,483.46 $ 2,942,022.38
42 $ 350.05 $ 8,483.46 $ 2,969,677.39
43 $ 353.35 $ 8,483.46 $ 2,997,592.36
44 $ 356.67 $ 8,483.46 $ 3,025,769.72
45 $ 360.02 $ 8,483.46 $ 3,054,211.96
46 $ 363.40 $ 8,483.46 $ 3,082,921.55
47 $ 366.82 $ 8,483.46 $ 3,111,901.01
48 $ 370.27 $ 8,483.46 $ 3,141,152.88
49 $ 373.75 $ 8,483.46 $ 3,170,679.72
50 $ 377.26 $ 8,483.46 $ 3,200,484.11
51 $ 380.81 $ 8,483.46 $ 3,230,568.66
52 $ 384.39 $ 8,483.46 $ 3,260,936.01
53 $ 388.00 $ 8,483.46 $ 3,291,588.80
54 $ 391.65 $ 8,483.46 $ 3,322,529.74
55 $ 395.33 $ 8,483.46 $ 3,353,761.52
56 $ 399.05 $ 8,483.46 $ 3,385,286.88
57 $ 402.80 $ 8,483.46 $ 3,417,108.57
58 $ 406.58 $ 8,483.46 $ 3,449,229.39
59 $ 410.40 $ 8,483.46 $ 3,481,652.15
60 $ 414.26 $ 8,483.46 $ 3,514,379.68
61 $ 418.16 $ 8,483.46 $ 3,547,414.85
62 $ 422.09 $ 8,483.46 $ 3,580,760.55
63 $ 426.05 $ 8,483.46 $ 3,614,419.70
64 $ 430.06 $ 8,483.46 $ 3,648,395.24
65 $ 434.10 $ 8,483.46 $ 3,682,690.16
66 $ 438.18 $ 8,483.46 $ 3,717,307.45
67 $ 442.30 $ 8,483.46 $ 3,752,250.14
68 $ 446.46 $ 8,483.46 $ 3,787,521.29
69 $ 450.66 $ 8,483.46 $ 3,823,123.99
70 $ 454.89 $ 8,483.46 $ 3,859,061.35
71 $ 459.17 $ 8,483.46 $ 3,895,336.53
72 $ 463.48 $ 8,483.46 $ 3,931,952.69
73 $ 467.84 $ 8,483.46 $ 3,968,913.05
74 $ 472.24 $ 8,483.46 $ 4,006,220.83
75 $ 476.68 $ 8,483.46 $ 4,043,879.31
76 $ 481.16 $ 8,483.46 $ 4,081,891.77
77 $ 485.68 $ 8,483.46 $ 4,120,261.56
78 $ 490.25 $ 8,483.46 $ 4,158,992.01
79 $ 494.86 $ 8,483.46 $ 4,198,086.54
80 $ 499.51 $ 8,483.46 $ 4,237,548.55
81 $ 504.20 $ 8,483.46 $ 4,277,381.51
82 $ 508.94 $ 8,483.46 $ 4,317,588.90
83 $ 513.73 $ 8,483.46 $ 4,358,174.23
84 $ 518.55 $ 8,483.46 $ 4,399,141.07
85 $ 523.43 $ 8,483.46 $ 4,440,492.99
86 $ 528.35 $ 8,483.46 $ 4,482,233.63
87 $ 533.32 $ 8,483.46 $ 4,524,366.62
88 $ 538.33 $ 8,483.46 $ 4,566,895.67
89 $ 543.39 $ 8,483.46 $ 4,609,824.49
90 $ 548.50 $ 8,483.46 $ 4,653,156.84
91 $ 553.65 $ 8,483.46 $ 4,696,896.52
92 $ 558.86 $ 8,483.46 $ 4,741,047.34
93 $ 564.11 $ 8,483.46 $ 4,785,613.19
94 $ 569.41 $ 8,483.46 $ 4,830,597.95
95 $ 574.77 $ 8,483.46 $ 4,876,005.57
96 $ 580.17 $ 8,483.46 $ 4,921,840.02
97 $ 585.62 $ 8,483.46 $ 4,968,105.32
98 $ 591.13 $ 8,483.46 $ 5,014,805.51
99 $ 596.68 $ 8,483.46 $ 5,061,944.68
100 $ 602.29 $ 8,483.46 $ 5,109,526.96
101 $ 607.95 $ 8,483.46 $ 5,157,556.52
102 $ 613.67 $ 8,483.46 $ 5,206,037.55
103 $ 619.44 $ 8,483.46 $ 5,254,974.30
104 $ 625.26 $ 8,483.46 $ 5,304,371.06
105 $ 631.14 $ 8,483.46 $ 5,354,232.15
106 $ 637.07 $ 8,483.46 $ 5,404,561.93
107 $ 643.06 $ 8,483.46 $ 5,455,364.81
108 $ 649.10 $ 8,483.46 $ 5,506,645.24
109 $ 655.21 $ 8,483.46 $ 5,558,407.71
110 $ 661.36 $ 8,483.46 $ 5,610,656.74
111 $ 667.58 $ 8,483.46 $ 5,663,396.91
112 $ 673.86 $ 8,483.46 $ 5,716,632.84
113 $ 680.19 $ 8,483.46 $ 5,770,369.19
114 $ 686.58 $ 8,483.46 $ 5,824,610.66
115 $ 693.04 $ 8,483.46 $ 5,879,362.00
116 $ 699.55 $ 8,483.46 $ 5,934,628.00
117 $ 706.13 $ 8,483.46 $ 5,990,413.51
118 $ 712.77 $ 8,483.46 $ 6,046,723.39
119 $ 719.47 $ 8,483.46 $ 6,103,562.59
120 $ 726.23 $ 8,483.46 $ 6,160,936.08
121 $ 733.06 $ 8,483.46 $ 6,218,848.88
122 $ 739.95 $ 8,483.46 $ 6,277,306.06
123 $ 746.90 $ 8,483.46 $ 6,336,312.74
124 $ 753.92 $ 8,483.46 $ 6,395,874.08
125 $ 761.01 $ 8,483.46 $ 6,455,995.29
126 $ 768.16 $ 8,483.46 $ 6,516,681.65
127 $ 775.38 $ 8,483.46 $ 6,577,938.46
128 $ 782.67 $ 8,483.46 $ 6,639,771.08
129 $ 790.03 $ 8,483.46 $ 6,702,184.93
130 $ 797.46 $ 8,483.46 $ 6,765,185.47
131 $ 804.95 $ 8,483.46 $ 6,828,778.21
132 $ 812.52 $ 8,483.46 $ 6,892,968.72
133 $ 820.16 $ 8,483.46 $ 6,957,762.63
134 $ 827.87 $ 8,483.46 $ 7,023,165.60
135 $ 835.65 $ 8,483.46 $ 7,089,183.36
136 $ 843.50 $ 8,483.46 $ 7,155,821.68
137 $ 851.43 $ 8,483.46 $ 7,223,086.40
138 $ 859.43 $ 8,483.46 $ 7,290,983.41
139 $ 867.51 $ 8,483.46 $ 7,359,518.66
140 $ 875.67 $ 8,483.46 $ 7,428,698.13
141 $ 883.90 $ 8,483.46 $ 7,498,527.90
142 $ 892.21 $ 8,483.46 $ 7,569,014.06
143 $ 900.59 $ 8,483.46 $ 7,640,162.79
144 $ 909.06 $ 8,483.46 $ 7,711,980.32
145 $ 917.61 $ 8,483.46 $ 7,784,472.94
146 $ 926.23 $ 8,483.46 $ 7,857,646.98
147 $ 934.94 $ 8,483.46 $ 7,931,508.86
148 $ 943.73 $ 8,483.46 $ 8,006,065.05
149 $ 952.60 $ 8,483.46 $ 8,081,322.06
150 $ 961.55 $ 8,483.46 $ 8,157,286.49
151 $ 970.59 $ 8,483.46 $ 8,233,964.98
152 $ 979.71 $ 8,483.46 $ 8,311,364.25
153 $ 988.92 $ 8,483.46 $ 8,389,491.07
154 $ 998.22 $ 8,483.46 $ 8,468,352.29
155 $ 1,007.60 $ 8,483.46 $ 8,547,954.80
156 $ 1,017.07 $ 8,483.46 $ 8,628,305.58
157 $ 1,026.63 $ 8,483.46 $ 8,709,411.65
158 $ 1,036.28 $ 8,483.46 $ 8,791,280.12
159 $ 1,046.03 $ 8,483.46 $ 8,873,918.15
160 $ 1,055.86 $ 8,483.46 $ 8,957,332.98
161 $ 1,065.78 $ 8,483.46 $ 9,041,531.91
162 $ 1,075.80 $ 8,483.46 $ 9,126,522.31
163 $ 1,085.91 $ 8,483.46 $ 9,212,311.62
164 $ 1,096.12 $ 8,483.46 $ 9,298,907.35
165 $ 1,106.43 $ 8,483.46 $ 9,386,317.08
166 $ 1,116.83 $ 8,483.46 $ 9,474,548.46
167 $ 1,127.32 $ 8,483.46 $ 9,563,609.22
168 $ 1,137.92 $ 8,483.46 $ 9,653,507.14
169 $ 1,148.62 $ 8,483.46 $ 9,744,250.11
170 $ 1,159.41 $ 8,483.46 $ 9,835,846.06
171 $ 1,170.31 $ 8,483.46 $ 9,928,303.01
172 $ 1,181.31 $ 8,483.46 $ 10,021,629.06
173 $ 1,192.42 $ 8,483.46 $ 10,115,832.38
174 $ 1,203.63 $ 8,483.46 $ 10,210,921.20
175 $ 1,214.94 $ 8,483.46 $ 10,306,903.86
176 $ 1,226.36 $ 8,483.46 $ 10,403,788.76
177 $ 1,237.89 $ 8,483.46 $ 10,501,584.37
178 $ 1,249.53 $ 8,483.46 $ 10,600,299.26
179 $ 1,261.27 $ 8,483.46 $ 10,699,942.08
180 $ 1,273.13 $ 8,483.46 $ 10,800,521.53
ANDREA CAROLINA BALLESTAS JULIO
$ 1,015,625.83 $ 240,000,000
$ 1,012,085.97 $ 241,411,643
$ 1,008,528.89 $ 242,824,470
$ 1,004,954.49 $ 244,238,320
$ 1,001,362.70 $ 245,653,025
$ 997,753.42 $ 247,068,417
$ 994,126.57 $ 248,484,321
$ 990,482.07 $ 249,900,559
$ 986,819.83 $ 251,316,948
$ 983,139.76 $ 252,733,301
$ 979,441.78 $ 254,149,428
$ 975,725.80 $ 255,565,131
$ 971,991.73 $ 256,980,211
$ 968,239.49 $ 258,394,463
$ 964,468.98 $ 259,807,675
$ 960,680.12 $ 261,219,633
$ 956,872.82 $ 262,630,118
$ 953,046.98 $ 264,038,905
$ 949,202.52 $ 265,445,763
$ 945,339.35 $ 266,850,457
$ 941,457.38 $ 268,252,746
$ 937,556.51 $ 269,652,385
$ 933,636.65 $ 271,049,122
$ 929,697.71 $ 272,442,700
$ 925,739.60 $ 273,832,855
$ 921,762.22 $ 275,219,320
$ 917,765.48 $ 276,601,820
$ 913,749.29 $ 277,980,075
$ 909,713.54 $ 279,353,796
$ 905,658.16 $ 280,722,693
$ 901,583.03 $ 282,086,464
$ 897,488.07 $ 283,444,806
$ 893,373.18 $ 284,797,405
$ 889,238.25 $ 286,143,942
$ 885,083.20 $ 287,484,092
$ 880,907.93 $ 288,817,522
$ 876,712.33 $ 290,143,893
$ 872,496.31 $ 291,462,857
$ 868,259.77 $ 292,774,061
$ 864,002.60 $ 294,077,143
$ 859,724.71 $ 295,371,735
$ 855,426.01 $ 296,657,458
$ 851,106.37 $ 297,933,929
$ 846,765.71 $ 299,200,756
$ 842,403.93 $ 300,457,539
$ 838,020.91 $ 301,703,867
$ 833,616.55 $ 302,939,325
$ 829,190.76 $ 304,163,487
$ 824,743.43 $ 305,375,919
$ 820,274.44 $ 306,576,179
$ 815,783.71 $ 307,763,813
$ 811,271.11 $ 308,938,362
$ 806,736.56 $ 310,099,355
$ 802,179.92 $ 311,246,313
$ 797,601.11 $ 312,378,747
$ 793,000.01 $ 313,496,158
$ 788,376.52 $ 314,598,037
$ 783,730.52 $ 315,683,866
$ 779,061.90 $ 316,753,117
$ 774,370.56 $ 317,805,249
$ 769,656.39 $ 318,839,713
$ 764,919.27 $ 319,855,948
$ 760,159.09 $ 320,853,383
$ 755,375.74 $ 321,831,436
$ 750,569.11 $ 322,789,513
$ 745,739.08 $ 323,727,007
$ 740,885.54 $ 324,643,303
$ 736,008.37 $ 325,537,772
$ 731,107.47 $ 326,409,772
$ 726,182.71 $ 327,258,651
$ 721,233.98 $ 328,083,743
$ 716,261.16 $ 328,884,369
$ 711,264.13 $ 329,659,839
$ 706,242.78 $ 330,409,448
$ 701,196.99 $ 331,132,478
$ 696,126.64 $ 331,828,200
$ 691,031.61 $ 332,495,866
$ 685,911.78 $ 333,134,720
$ 680,767.03 $ 333,743,987
$ 675,597.23 $ 334,322,880
$ 670,402.27 $ 334,870,597
$ 665,182.03 $ 335,386,320
$ 659,936.37 $ 335,869,218
$ 654,665.18 $ 336,318,443
$ 649,368.34 $ 336,733,130
$ 644,045.71 $ 337,112,402
$ 638,697.17 $ 337,455,361
$ 633,322.60 $ 337,761,096
$ 627,921.87 $ 338,028,678
$ 622,494.84 $ 338,257,161
$ 617,041.41 $ 338,445,582
$ 611,561.42 $ 338,592,961
$ 606,054.77 $ 338,698,298
$ 600,521.31 $ 338,760,577
$ 594,960.91 $ 338,778,763
$ 589,373.45 $ 338,751,801
$ 583,758.79 $ 338,678,619
$ 578,116.81 $ 338,558,124
$ 572,447.36 $ 338,389,205
$ 566,750.31 $ 338,170,728
$ 561,025.53 $ 337,901,542
$ 555,272.89 $ 337,580,474
$ 549,492.25 $ 337,206,329
$ 543,683.47 $ 336,777,891
$ 537,846.41 $ 336,293,925
$ 531,980.94 $ 335,753,171
$ 526,086.93 $ 335,154,347
$ 520,164.22 $ 334,496,148
$ 514,212.68 $ 333,777,249
$ 508,232.17 $ 332,996,297
$ 502,222.56 $ 332,151,918
$ 496,183.69 $ 331,242,713
$ 490,115.42 $ 330,267,258
$ 484,017.62 $ 329,224,105
$ 477,890.14 $ 328,111,780
$ 471,732.83 $ 326,928,782
$ 465,545.55 $ 325,673,585
$ 459,328.16 $ 324,344,637
$ 453,080.50 $ 322,940,358
$ 446,802.43 $ 321,459,139
$ 440,493.80 $ 319,899,346
$ 434,154.46 $ 318,259,314
$ 427,784.27 $ 316,537,351
$ 421,383.07 $ 314,731,734
$ 414,950.71 $ 312,840,711
$ 408,487.04 $ 310,862,501
$ 401,991.91 $ 308,795,289
$ 395,465.16 $ 306,637,232
$ 388,906.64 $ 304,386,453
$ 382,316.21 $ 302,041,045
$ 375,693.69 $ 299,599,065
$ 369,038.93 $ 297,058,540
$ 362,351.78 $ 294,417,461
$ 355,632.09 $ 291,673,785
$ 348,879.68 $ 288,825,435
$ 342,094.41 $ 285,870,299
$ 335,276.11 $ 282,806,226
$ 328,424.62 $ 279,631,032
$ 321,539.78 $ 276,342,493
$ 314,621.43 $ 272,938,348
$ 307,669.40 $ 269,416,300
$ 300,683.54 $ 265,774,010
$ 293,663.66 $ 262,009,101
$ 286,609.63 $ 258,119,154
$ 279,521.25 $ 254,101,712
$ 272,398.37 $ 249,954,275
$ 265,240.82 $ 245,674,300
$ 258,048.43 $ 241,259,202
$ 250,821.03 $ 236,706,354
$ 243,558.45 $ 232,013,082
$ 236,260.52 $ 227,176,670
$ 228,927.07 $ 222,194,354
$ 221,557.92 $ 217,063,325
$ 214,152.91 $ 211,780,728
$ 206,711.84 $ 206,343,658
$ 199,234.56 $ 200,749,163
$ 191,720.88 $ 194,994,241
$ 184,170.63 $ 189,075,842
$ 176,583.63 $ 182,990,862
$ 168,959.69 $ 176,736,148
$ 161,298.65 $ 170,308,494
$ 153,600.32 $ 163,704,639
$ 145,864.51 $ 156,921,271
$ 138,091.05 $ 149,955,022
$ 130,279.76 $ 142,802,467
$ 122,430.44 $ 135,460,125
$ 114,542.91 $ 127,924,459
$ 106,616.99 $ 120,191,871
$ 98,652.49 $ 112,258,707
$ 90,649.23 $ 104,121,250
$ 82,607.00 $ 95,775,723
$ 74,525.63 $ 87,218,287
$ 66,404.93 $ 78,445,040
$ 58,244.70 $ 69,452,016
$ 50,044.74 $ 60,235,183
$ 41,804.87 $ 50,790,443
$ 33,524.90 $ 41,113,634
$ 25,204.62 $ 31,200,521
$ 16,843.84 $ 21,046,805
$ 8,442.37 $ 10,648,112
$ (0.00) $ (0)
PRESTAMO = $ 240,000,000
Nper = 180
PTS ANUAL = 6.00%
PTS MES = 0.49%
IPC MES = 0.94%
Costo Credito $ 1.43%
Valor UVR = 236.3075
Credito UVR= $ 1,015,625.83
Cuota Mes UVR $ 8,483.46
INTERES $ Costo
CUOTA EN PESOS INTERES UVR i% Pts
Credito