ABCDEFGHIJKLMNOPQRSTUVW
1
2
PRESTAMO109.900.000
3
CUOTAS180
4
INTERES EA15,00%N.M.V1,17
5
SEGUROS
Tasa Mensual
1,25
6
7
DETALLE DE PAGODETALLE DE PAGO
8
PAGO TOTAL233.268.482AHORROPAGO TOTAL265.646.851
9
INTERESES + COSTOS AD.
121.814.971 32.378.369
INTERESES + COSTOS AD.
147.228.790
10
Cuota FijaCuota Fija
11
1.567.8611.467.861
12
ABONO INTELIGENTE100000
13
CREDITO HIPOTECARIO CON ABONO INTELIGENTECREDITO HIPOTECARIO
14
#CUOTA PACTADACOSTOS ADICIONALESINTERESESABONO A CAPITALSALDOABONO INTELIGENTECUOTA + INTELIGENTE#CUOTA PACTADACOSTOS ADICIONALESINTERESESABONO A CAPITALSALDO
15
16
11.467.861-$1.287.469180.392109.900.0001000001.567.86111.467.861-$1.287.469180.392109.900.000
17
21.467.861-$1.284.185183.677109.619.6081000001.567.86121.467.861-$1.285.356182.505109.719.608
18
31.467.861-$1.280.861187.000109.335.9311000001.567.86131.467.861-$1.283.218184.643109.537.103
19
41.467.861-$1.277.499190.362109.048.9311000001.567.86141.467.861-$1.281.055186.806109.352.459
20
51.467.861-$1.274.098193.764108.758.5691000001.567.86151.467.861-$1.278.867188.995109.165.653
21
61.467.861-$1.270.656197.205108.464.8051000001.567.86161.467.861-$1.276.652191.209108.976.658
22
71.467.861-$1.267.174200.687108.167.6001000001.567.86171.467.861-$1.274.412193.449108.785.449
23
81.467.861-$1.263.652204.210107.866.9131000001.567.86181.467.861-$1.272.146195.715108.592.000
24
91.467.861-$1.260.088207.773107.562.7031000001.567.86191.467.861-$1.269.853198.008108.396.285
25
101.467.861-$1.256.483211.379107.254.9301000001.567.861101.467.861-$1.267.534200.328108.198.277
26
111.467.861-$1.252.835215.027106.943.5511000001.567.861111.467.861-$1.265.187202.674107.997.949
27
121.467.861-$1.249.144218.717106.628.5241000001.567.861121.467.861-$1.262.813205.049107.795.275
28
131.467.861-$1.245.411222.451106.309.8071000001.567.861131.467.861-$1.260.411207.451107.590.226
29
141.467.861-$1.241.633226.228105.987.3561000001.567.861141.467.861-$1.257.980209.881107.382.775
30
151.467.861-$1.237.811230.050105.661.1281000001.567.861151.467.861-$1.255.522212.340107.172.894
31
161.467.861-$1.233.945233.917105.331.0781000001.567.861161.467.861-$1.253.034214.827106.960.554
32
171.467.861-$1.230.033237.828104.997.1611000001.567.861171.467.861-$1.250.517217.344106.745.727
33
181.467.861-$1.226.075241.786104.659.3331000001.567.861181.467.861-$1.247.971219.890106.528.382
34
191.467.861-$1.222.071245.790104.317.5471000001.567.861191.467.861-$1.245.395222.466106.308.492
35
201.467.861-$1.218.020249.841103.971.7571000001.567.861201.467.861-$1.242.789225.072106.086.026
36
211.467.861-$1.213.922253.939103.621.9161000001.567.861211.467.861-$1.240.152227.709105.860.953
37
221.467.861-$1.209.776258.086103.267.9761000001.567.861221.467.861-$1.237.485230.377105.633.244
38
231.467.861-$1.205.581262.281102.909.8911000001.567.861231.467.861-$1.234.786233.076105.402.867
39
241.467.861-$1.201.337266.525102.547.6101000001.567.861241.467.861-$1.232.055235.806105.169.792
40
251.467.861-$1.197.043270.819102.181.0851000001.567.861251.467.861-$1.229.293238.569104.933.986
41
261.467.861-$1.192.699275.163101.810.2671000001.567.861261.467.861-$1.226.498241.363104.695.417
42
271.467.861-$1.188.304279.558101.435.1041000001.567.861271.467.861-$1.223.671244.191104.454.054
43
281.467.861-$1.183.857284.004101.055.5461000001.567.861281.467.861-$1.220.810247.052104.209.863
44
291.467.861-$1.179.359288.503100.671.5421000001.567.861291.467.861-$1.217.916249.946103.962.811
45
301.467.861-$1.174.807293.054100.283.0401000001.567.861301.467.861-$1.214.988252.874103.712.866
46
311.467.861-$1.170.203297.65999.889.9861000001.567.861311.467.861-$1.212.025255.836103.459.992
47
321.467.861-$1.165.544302.31799.492.3271000001.567.861321.467.861-$1.209.028258.833103.204.156
48
331.467.861-$1.160.831307.03099.090.0101000001.567.861331.467.861-$1.205.996261.866102.945.322
49
341.467.861-$1.156.063311.79998.682.9801000001.567.861341.467.861-$1.202.928264.933102.683.457
50
351.467.861-$1.151.239316.62398.271.1811000001.567.861351.467.861-$1.199.824268.037102.418.523
51
361.467.861-$1.146.358321.50397.854.5591000001.567.861361.467.861-$1.196.684271.177102.150.486
52
371.467.861-$1.141.420326.44197.433.0551000001.567.861371.467.861-$1.193.508274.354101.879.309
53
381.467.861-$1.136.424331.43797.006.6141000001.567.861381.467.861-$1.190.294277.568101.604.956
54
391.467.861-$1.131.370336.49196.575.1771000001.567.861391.467.861-$1.187.042280.820101.327.388
55
401.467.861-$1.126.257341.60596.138.6861000001.567.861401.467.861-$1.183.752284.109101.046.568
56
411.467.861-$1.121.083346.77895.697.0811000001.567.861411.467.861-$1.180.424287.438100.762.459
57
421.467.861-$1.115.849352.01295.250.3031000001.567.861421.467.861-$1.177.057290.805100.475.021
58
431.467.861-$1.110.554357.30794.798.2911000001.567.861431.467.861-$1.173.650294.212100.184.217
59
441.467.861-$1.105.197362.66594.340.9831000001.567.861441.467.861-$1.170.203297.65899.890.005
60
451.467.861-$1.099.777368.08593.878.3191000001.567.861451.467.861-$1.166.716301.14599.592.347
61
461.467.861-$1.094.293373.56893.410.2341000001.567.861461.467.861-$1.163.188304.67399.291.201
62
471.467.861-$1.088.745379.11692.936.6661000001.567.861471.467.861-$1.159.619308.24298.986.528
63
481.467.861-$1.083.133384.72992.457.5491000001.567.861481.467.861-$1.156.008311.85498.678.285
64
491.467.861-$1.077.454390.40791.972.8211000001.567.861491.467.861-$1.152.355315.50798.366.432
65
501.467.861-$1.071.709396.15391.482.4131000001.567.861501.467.861-$1.148.658319.20398.050.925
66
511.467.861-$1.065.896401.96590.986.2601000001.567.861511.467.861-$1.144.919322.94297.731.722
67
521.467.861-$1.060.016407.84590.484.2961000001.567.861521.467.861-$1.141.136326.72697.408.780
68
531.467.861-$1.054.067413.79589.976.4501000001.567.861531.467.861-$1.137.308330.55397.082.054
69
541.467.861-$1.048.048419.81489.462.6551000001.567.861541.467.861-$1.133.436334.42696.751.501
70
551.467.861-$1.041.958425.90388.942.8411000001.567.861551.467.861-$1.129.518338.34396.417.075
71
561.467.861-$1.035.797432.06488.416.9381000001.567.861561.467.861-$1.125.554342.30796.078.731
72
571.467.861-$1.029.564438.29787.884.8741000001.567.861571.467.861-$1.121.544346.31795.736.424
73
581.467.861-$1.023.258444.60487.346.5761000001.567.861581.467.861-$1.117.487350.37495.390.107
74
591.467.861-$1.016.878450.98486.801.9731000001.567.861591.467.861-$1.113.383354.47995.039.733
75
601.467.861-$1.010.423457.43886.250.9891000001.567.861601.467.861-$1.109.230358.63294.685.254
76
611.467.861-$1.003.893463.96985.693.5511000001.567.861611.467.861-$1.105.029362.83394.326.623
77
621.467.861-$997.286470.57585.129.5821000001.567.861621.467.861-$1.100.778367.08393.963.790
78
631.467.861-$990.602477.26084.559.0071000001.567.861631.467.861-$1.096.478371.38493.596.706
79
641.467.861-$983.839484.02283.981.7471000001.567.861641.467.861-$1.092.127375.73593.225.322
80
651.467.861-$976.997490.86483.397.7251000001.567.861651.467.861-$1.087.725380.13692.849.588
81
661.467.861-$970.075497.78682.806.8611000001.567.861661.467.861-$1.083.272384.59092.469.452
82
671.467.861-$963.072504.78982.209.0751000001.567.861671.467.861-$1.078.767389.09592.084.862
83
681.467.861-$955.987511.87481.604.2861000001.567.861681.467.861-$1.074.208393.65391.695.767
84
691.467.861-$948.819519.04280.992.4121000001.567.861691.467.861-$1.069.597398.26591.302.114
85
701.467.861-$941.567526.29480.373.3701000001.567.861701.467.861-$1.064.931402.93090.903.849
86
711.467.861-$934.230533.63179.747.0761000001.567.861711.467.861-$1.060.211407.65190.500.919
87
721.467.861-$926.807541.05479.113.4441000001.567.861721.467.861-$1.055.435412.42690.093.268
88
731.467.861-$919.298548.56478.472.3901000001.567.861731.467.861-$1.050.604417.25889.680.842
89
741.467.861-$911.700556.16277.823.8271000001.567.861741.467.861-$1.045.715422.14689.263.584
90
751.467.861-$904.013563.84977.167.6651000001.567.861751.467.861-$1.040.770427.09188.841.438
91
761.467.861-$896.236571.62676.503.8161000001.567.861761.467.861-$1.035.767432.09588.414.347
92
771.467.861-$888.368579.49475.832.1901000001.567.861771.467.861-$1.030.705437.15787.982.252
93
781.467.861-$880.408587.45475.152.6971000001.567.861781.467.861-$1.025.584442.27887.545.095
94
791.467.861-$872.354595.50774.465.2431000001.567.861791.467.861-$1.020.402447.45987.102.817
95
801.467.861-$864.206603.65573.769.7361000001.567.861801.467.861-$1.015.160452.70186.655.358
96
811.467.861-$855.963611.89873.066.0811000001.567.861811.467.861-$1.009.857458.00486.202.657
97
821.467.861-$847.623620.23872.354.1821000001.567.861821.467.861-$1.004.491463.37085.744.652
98
831.467.861-$839.186628.67671.633.9441000001.567.861831.467.861-$999.063468.79885.281.283
99
841.467.861-$830.649637.21270.905.2681000001.567.861841.467.861-$993.571474.29084.812.484
100
851.467.861-$822.013645.84870.168.0561000001.567.861851.467.861-$988.015479.84784.338.194