1.

Para el caso del credito en pesoso los datos de entrada son:

Valor del apartamento

Porcentaje de prestamo

Monto del credito

$ 202,999,300

Tasa mensual =

Cuota mensual=

Periodo
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
 81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
 177
178
179
180
Monto pagado por concepto de intereses

2. Para el caso del credito en UVR, los datos de entrada son:

Tasa de interes sobre UVR

IPC anual
Unidad de valor real UVR

Tasa UVR=

Valor del credito UVR=

Cuota UVR=

Amo
Mes
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
 76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
 172
173
174
175
176
177
178
179
180
Monto pagado por concepto de intereses
datos de entrada son:

$ 289,999,000
70%

Plazo (meses) Tasa de interes fija efectiva anual

180 8.10%

0.00675

$ 1,951,704

Cuota Intereses Capital

$ - $ - $ -
$ 1,951,704.32 $ 1,370,245.28 $ 581,459.05
$ 1,951,704.32 $ 1,366,320.43 $ 585,383.90
$ 1,951,704.32 $ 1,362,369.09 $ 589,335.24
$ 1,951,704.32 $ 1,358,391.07 $ 593,313.25
$ 1,951,704.32 $ 1,354,386.21 $ 597,318.12
$ 1,951,704.32 $ 1,350,354.31 $ 601,350.01
$ 1,951,704.32 $ 1,346,295.20 $ 605,409.13
$ 1,951,704.32 $ 1,342,208.69 $ 609,495.64
$ 1,951,704.32 $ 1,338,094.59 $ 613,609.73
$ 1,951,704.32 $ 1,333,952.73 $ 617,751.60
$ 1,951,704.32 $ 1,329,782.90 $ 621,921.42
$ 1,951,704.32 $ 1,325,584.93 $ 626,119.39
$ 1,951,704.32 $ 1,321,358.63 $ 630,345.70
$ 1,951,704.32 $ 1,317,103.79 $ 634,600.53
$ 1,951,704.32 $ 1,312,820.24 $ 638,884.09
$ 1,951,704.32 $ 1,308,507.77 $ 643,196.55
$ 1,951,704.32 $ 1,304,166.19 $ 647,538.13
$ 1,951,704.32 $ 1,299,795.31 $ 651,909.01
$ 1,951,704.32 $ 1,295,394.93 $ 656,309.40
$ 1,951,704.32 $ 1,290,964.84 $ 660,739.49
$ 1,951,704.32 $ 1,286,504.85 $ 665,199.48
$ 1,951,704.32 $ 1,282,014.75 $ 669,689.57
$ 1,951,704.32 $ 1,277,494.35 $ 674,209.98
$ 1,951,704.32 $ 1,272,943.43 $ 678,760.90
$ 1,951,704.32 $ 1,268,361.79 $ 683,342.53
$ 1,951,704.32 $ 1,263,749.23 $ 687,955.09
$ 1,951,704.32 $ 1,259,105.53 $ 692,598.79
$ 1,951,704.32 $ 1,254,430.49 $ 697,273.83
$ 1,951,704.32 $ 1,249,723.89 $ 701,980.43
$ 1,951,704.32 $ 1,244,985.53 $ 706,718.80
$ 1,951,704.32 $ 1,240,215.17 $ 711,489.15
$ 1,951,704.32 $ 1,235,412.62 $ 716,291.70
$ 1,951,704.32 $ 1,230,577.65 $ 721,126.67
$ 1,951,704.32 $ 1,225,710.05 $ 725,994.28
$ 1,951,704.32 $ 1,220,809.59 $ 730,894.74
$ 1,951,704.32 $ 1,215,876.05 $ 735,828.28
$ 1,951,704.32 $ 1,210,909.21 $ 740,795.12
$ 1,951,704.32 $ 1,205,908.84 $ 745,795.49
$ 1,951,704.32 $ 1,200,874.72 $ 750,829.61
$ 1,951,704.32 $ 1,195,806.62 $ 755,897.71
$ 1,951,704.32 $ 1,190,704.31 $ 761,000.01
$ 1,951,704.32 $ 1,185,567.56 $ 766,136.77
$ 1,951,704.32 $ 1,180,396.14 $ 771,308.19
$ 1,951,704.32 $ 1,175,189.81 $ 776,514.52
$ 1,951,704.32 $ 1,169,948.33 $ 781,755.99
$ 1,951,704.32 $ 1,164,671.48 $ 787,032.84
$ 1,951,704.32 $ 1,159,359.01 $ 792,345.32
$ 1,951,704.32 $ 1,154,010.68 $ 797,693.65
$ 1,951,704.32 $ 1,148,626.25 $ 803,078.08
$ 1,951,704.32 $ 1,143,205.47 $ 808,498.86
$ 1,951,704.32 $ 1,137,748.10 $ 813,956.22
$ 1,951,704.32 $ 1,132,253.90 $ 819,450.43
$ 1,951,704.32 $ 1,126,722.61 $ 824,981.72
$ 1,951,704.32 $ 1,121,153.98 $ 830,550.34
$ 1,951,704.32 $ 1,115,547.76 $ 836,156.56
$ 1,951,704.32 $ 1,109,903.71 $ 841,800.62
$ 1,951,704.32 $ 1,104,221.55 $ 847,482.77
$ 1,951,704.32 $ 1,098,501.05 $ 853,203.28
$ 1,951,704.32 $ 1,092,741.92 $ 858,962.40
$ 1,951,704.32 $ 1,086,943.93 $ 864,760.40
$ 1,951,704.32 $ 1,081,106.79 $ 870,597.53
$ 1,951,704.32 $ 1,075,230.26 $ 876,474.06
$ 1,951,704.32 $ 1,069,314.06 $ 882,390.26
$ 1,951,704.32 $ 1,063,357.93 $ 888,346.40
$ 1,951,704.32 $ 1,057,361.59 $ 894,342.74
$ 1,951,704.32 $ 1,051,324.77 $ 900,379.55
$ 1,951,704.32 $ 1,045,247.21 $ 906,457.11
$ 1,951,704.32 $ 1,039,128.63 $ 912,575.70
$ 1,951,704.32 $ 1,032,968.74 $ 918,735.58
$ 1,951,704.32 $ 1,026,767.28 $ 924,937.05
$ 1,951,704.32 $ 1,020,523.95 $ 931,180.37
$ 1,951,704.32 $ 1,014,238.48 $ 937,465.84
$ 1,951,704.32 $ 1,007,910.59 $ 943,793.74
$ 1,951,704.32 $ 1,001,539.98 $ 950,164.34
$ 1,951,704.32 $ 995,126.37 $ 956,577.95
$ 1,951,704.32 $ 988,669.47 $ 963,034.85
$ 1,951,704.32 $ 982,168.99 $ 969,535.34
$ 1,951,704.32 $ 975,624.62 $ 976,079.70
$ 1,951,704.32 $ 969,036.08 $ 982,668.24
$ 1,951,704.32 $ 962,403.07 $ 989,301.25
$ 1,951,704.32 $ 955,725.29 $ 995,979.03
$ 1,951,704.32 $ 949,002.43 $ 1,002,701.89
$ 1,951,704.32 $ 942,234.19 $ 1,009,470.13
$ 1,951,704.32 $ 935,420.27 $ 1,016,284.05
$ 1,951,704.32 $ 928,560.35 $ 1,023,143.97
$ 1,951,704.32 $ 921,654.13 $ 1,030,050.19
$ 1,951,704.32 $ 914,701.29 $ 1,037,003.03
$ 1,951,704.32 $ 907,701.52 $ 1,044,002.80
$ 1,951,704.32 $ 900,654.50 $ 1,051,049.82
$ 1,951,704.32 $ 893,559.92 $ 1,058,144.41
$ 1,951,704.32 $ 886,417.44 $ 1,065,286.88
$ 1,951,704.32 $ 879,226.76 $ 1,072,477.57
$ 1,951,704.32 $ 871,987.53 $ 1,079,716.79
$ 1,951,704.32 $ 864,699.44 $ 1,087,004.88
$ 1,951,704.32 $ 857,362.16 $ 1,094,342.16
$ 1,951,704.32 $ 849,975.35 $ 1,101,728.97
$ 1,951,704.32 $ 842,538.68 $ 1,109,165.64
$ 1,951,704.32 $ 835,051.81 $ 1,116,652.51
$ 1,951,704.32 $ 827,514.41 $ 1,124,189.92
$ 1,951,704.32 $ 819,926.13 $ 1,131,778.20
$ 1,951,704.32 $ 812,286.62 $ 1,139,417.70
$ 1,951,704.32 $ 804,595.55 $ 1,147,108.77
$ 1,951,704.32 $ 796,852.57 $ 1,154,851.75
$ 1,951,704.32 $ 789,057.32 $ 1,162,647.00
$ 1,951,704.32 $ 781,209.45 $ 1,170,494.87
$ 1,951,704.32 $ 773,308.61 $ 1,178,395.71
$ 1,951,704.32 $ 765,354.44 $ 1,186,349.88
$ 1,951,704.32 $ 757,346.58 $ 1,194,357.74
$ 1,951,704.32 $ 749,284.67 $ 1,202,419.66
$ 1,951,704.32 $ 741,168.33 $ 1,210,535.99
$ 1,951,704.32 $ 732,997.21 $ 1,218,707.11
$ 1,951,704.32 $ 724,770.94 $ 1,226,933.38
$ 1,951,704.32 $ 716,489.14 $ 1,235,215.18
$ 1,951,704.32 $ 708,151.44 $ 1,243,552.89
$ 1,951,704.32 $ 699,757.46 $ 1,251,946.87
$ 1,951,704.32 $ 691,306.82 $ 1,260,397.51
$ 1,951,704.32 $ 682,799.13 $ 1,268,905.19
$ 1,951,704.32 $ 674,234.02 $ 1,277,470.30
$ 1,951,704.32 $ 665,611.10 $ 1,286,093.23
$ 1,951,704.32 $ 656,929.97 $ 1,294,774.36
$ 1,951,704.32 $ 648,190.24 $ 1,303,514.08
$ 1,951,704.32 $ 639,391.52 $ 1,312,312.80
$ 1,951,704.32 $ 630,533.41 $ 1,321,170.91
$ 1,951,704.32 $ 621,615.51 $ 1,330,088.82
$ 1,951,704.32 $ 612,637.41 $ 1,339,066.92
$ 1,951,704.32 $ 603,598.71 $ 1,348,105.62
$ 1,951,704.32 $ 594,498.99 $ 1,357,205.33
$ 1,951,704.32 $ 585,337.86 $ 1,366,366.47
$ 1,951,704.32 $ 576,114.88 $ 1,375,589.44
$ 1,951,704.32 $ 566,829.65 $ 1,384,874.67
$ 1,951,704.32 $ 557,481.75 $ 1,394,222.58
$ 1,951,704.32 $ 548,070.75 $ 1,403,633.58
$ 1,951,704.32 $ 538,596.22 $ 1,413,108.10
$ 1,951,704.32 $ 529,057.74 $ 1,422,646.58
$ 1,951,704.32 $ 519,454.88 $ 1,432,249.45
$ 1,951,704.32 $ 509,787.19 $ 1,441,917.13
$ 1,951,704.32 $ 500,054.25 $ 1,451,650.07
$ 1,951,704.32 $ 490,255.61 $ 1,461,448.71
$ 1,951,704.32 $ 480,390.84 $ 1,471,313.49
$ 1,951,704.32 $ 470,459.47 $ 1,481,244.86
$ 1,951,704.32 $ 460,461.07 $ 1,491,243.26
$ 1,951,704.32 $ 450,395.17 $ 1,501,309.15
$ 1,951,704.32 $ 440,261.34 $ 1,511,442.99
$ 1,951,704.32 $ 430,059.10 $ 1,521,645.23
$ 1,951,704.32 $ 419,787.99 $ 1,531,916.33
$ 1,951,704.32 $ 409,447.56 $ 1,542,256.77
$ 1,951,704.32 $ 399,037.32 $ 1,552,667.00
$ 1,951,704.32 $ 388,556.82 $ 1,563,147.50
$ 1,951,704.32 $ 378,005.58 $ 1,573,698.75
$ 1,951,704.32 $ 367,383.11 $ 1,584,321.22
$ 1,951,704.32 $ 356,688.94 $ 1,595,015.38
$ 1,951,704.32 $ 345,922.59 $ 1,605,781.74
$ 1,951,704.32 $ 335,083.56 $ 1,616,620.76
$ 1,951,704.32 $ 324,171.37 $ 1,627,532.95
$ 1,951,704.32 $ 313,185.52 $ 1,638,518.80
$ 1,951,704.32 $ 302,125.52 $ 1,649,578.80
$ 1,951,704.32 $ 290,990.86 $ 1,660,713.46
$ 1,951,704.32 $ 279,781.05 $ 1,671,923.28
$ 1,951,704.32 $ 268,495.57 $ 1,683,208.76
$ 1,951,704.32 $ 257,133.91 $ 1,694,570.42
$ 1,951,704.32 $ 245,695.56 $ 1,706,008.77
$ 1,951,704.32 $ 234,180.00 $ 1,717,524.33
$ 1,951,704.32 $ 222,586.71 $ 1,729,117.62
$ 1,951,704.32 $ 210,915.16 $ 1,740,789.16
$ 1,951,704.32 $ 199,164.84 $ 1,752,539.49
$ 1,951,704.32 $ 187,335.20 $ 1,764,369.13
$ 1,951,704.32 $ 175,425.70 $ 1,776,278.62
$ 1,951,704.32 $ 163,435.82 $ 1,788,268.50
$ 1,951,704.32 $ 151,365.01 $ 1,800,339.31
$ 1,951,704.32 $ 139,212.72 $ 1,812,491.60
$ 1,951,704.32 $ 126,978.40 $ 1,824,725.92
$ 1,951,704.32 $ 114,661.50 $ 1,837,042.82
$ 1,951,704.32 $ 102,261.46 $ 1,849,442.86
$ 1,951,704.32 $ 89,777.72 $ 1,861,926.60
$ 1,951,704.32 $ 77,209.72 $ 1,874,494.60
$ 1,951,704.32 $ 64,556.88 $ 1,887,147.44
 $ 1,951,704.32 $ 51,818.64 $ 1,899,885.69
$ 1,951,704.32 $ 38,994.41 $ 1,912,709.92
$ 1,951,704.32 $ 26,083.62 $ 1,925,620.71
$ 1,951,704.32 $ 13,085.68 $ 1,938,618.65
pto de intereses $ 148,307,478.44

tos de entrada son:

12.50%
8.10%
$ 388.00

0.367%

$ 202,999,300

$ 1,542,576.356

Amortizacion en UVR
Saldo inicial Interes Capital
$ 202,999,300 $ 744,330.767 $ 798,245.590
$ 202,201,054.410 $ 741,403.866 $ 801,172.490
$ 201,399,881.920 $ 738,466.234 $ 804,110.123
$ 200,595,771.798 $ 735,517.830 $ 807,058.526
$ 199,788,713.271 $ 732,558.615 $ 810,017.741
$ 198,978,695.530 $ 729,588.550 $ 812,987.806
$ 198,165,707.724 $ 726,607.595 $ 815,968.761
$ 197,349,738.963 $ 723,615.710 $ 818,960.647
$ 196,530,778.316 $ 720,612.854 $ 821,963.502
$ 195,708,814.814 $ 717,598.988 $ 824,977.369
$ 194,883,837.445 $ 714,574.071 $ 828,002.286
$ 194,055,835.159 $ 711,538.062 $ 831,038.294
$ 193,224,796.865 $ 708,490.922 $ 834,085.434
$ 192,390,711.431 $ 705,432.609 $ 837,143.748
$ 191,553,567.683 $ 702,363.082 $ 840,213.275
$ 190,713,354.408 $ 699,282.299 $ 843,294.057
$ 189,870,060.351 $ 696,190.221 $ 846,386.135
$ 189,023,674.216 $ 693,086.805 $ 849,489.551
$ 188,174,184.666 $ 689,972.010 $ 852,604.346
$ 187,321,580.320 $ 686,845.795 $ 855,730.562
$ 186,465,849.758 $ 683,708.116 $ 858,868.241
$ 185,606,981.517 $ 680,558.932 $ 862,017.424
$ 184,744,964.093 $ 677,398.202 $ 865,178.155
$ 183,879,785.939 $ 674,225.882 $ 868,350.475
$ 183,011,435.464 $ 671,041.930 $ 871,534.426
$ 182,139,901.038 $ 667,846.304 $ 874,730.053
$ 181,265,170.985 $ 664,638.960 $ 877,937.396
$ 180,387,233.589 $ 661,419.856 $ 881,156.500
$ 179,506,077.090 $ 658,188.949 $ 884,387.407
$ 178,621,689.683 $ 654,946.196 $ 887,630.161
$ 177,734,059.522 $ 651,691.552 $ 890,884.805
$ 176,843,174.717 $ 648,424.974 $ 894,151.382
$ 175,949,023.335 $ 645,146.419 $ 897,429.937
$ 175,051,593.397 $ 641,855.842 $ 900,720.514
$ 174,150,872.883 $ 638,553.201 $ 904,023.156
$ 173,246,849.728 $ 635,238.449 $ 907,337.907
$ 172,339,511.820 $ 631,911.543 $ 910,664.813
$ 171,428,847.007 $ 628,572.439 $ 914,003.917
$ 170,514,843.090 $ 625,221.091 $ 917,355.265
$ 169,597,487.825 $ 621,857.455 $ 920,718.901
$ 168,676,768.924 $ 618,481.486 $ 924,094.870
$ 167,752,674.054 $ 615,093.138 $ 927,483.218
$ 166,825,190.836 $ 611,692.366 $ 930,883.990
$ 165,894,306.846 $ 608,279.125 $ 934,297.231
$ 164,960,009.615 $ 604,853.369 $ 937,722.988
$ 164,022,286.627 $ 601,415.051 $ 941,161.305
$ 163,081,125.322 $ 597,964.126 $ 944,612.230
$ 162,136,513.092 $ 594,500.548 $ 948,075.808
$ 161,188,437.283 $ 591,024.270 $ 951,552.086
$ 160,236,885.197 $ 587,535.246 $ 955,041.111
$ 159,281,844.086 $ 584,033.428 $ 958,542.928
$ 158,323,301.158 $ 580,518.771 $ 962,057.585
$ 157,361,243.573 $ 576,991.226 $ 965,585.130
$ 156,395,658.443 $ 573,450.748 $ 969,125.609
$ 155,426,532.834 $ 569,897.287 $ 972,679.069
$ 154,453,853.765 $ 566,330.797 $ 976,245.559
$ 153,477,608.206 $ 562,751.230 $ 979,825.126
$ 152,497,783.080 $ 559,158.538 $ 983,417.818
$ 151,514,365.261 $ 555,552.673 $ 987,023.684
$ 150,527,341.578 $ 551,933.586 $ 990,642.771
$ 149,536,698.807 $ 548,301.229 $ 994,275.127
$ 148,542,423.680 $ 544,655.553 $ 997,920.803
$ 147,544,502.877 $ 540,996.511 $ 1,001,579.846
$ 146,542,923.031 $ 537,324.051 $ 1,005,252.305
$ 145,537,670.726 $ 533,638.126 $ 1,008,938.230
$ 144,528,732.496 $ 529,938.686 $ 1,012,637.670
$ 143,516,094.825 $ 526,225.681 $ 1,016,350.675
$ 142,499,744.150 $ 522,499.062 $ 1,020,077.294
$ 141,479,666.856 $ 518,758.778 $ 1,023,817.578
$ 140,455,849.278 $ 515,004.781 $ 1,027,571.576
$ 139,428,277.702 $ 511,237.018 $ 1,031,339.338
$ 138,396,938.364 $ 507,455.441 $ 1,035,120.916
$ 137,361,817.448 $ 503,659.997 $ 1,038,916.359
$ 136,322,901.089 $ 499,850.637 $ 1,042,725.719
$ 135,280,175.370 $ 496,027.310 $ 1,046,549.047
$ 134,233,626.324 $ 492,189.963 $ 1,050,386.393
$ 133,183,239.931 $ 488,338.546 $ 1,054,237.810
$ 132,129,002.121 $ 484,473.008 $ 1,058,103.349
$ 131,070,898.772 $ 480,593.295 $ 1,061,983.061
$ 130,008,915.712 $ 476,699.358 $ 1,065,876.999
$ 128,943,038.713 $ 472,791.142 $ 1,069,785.214
$ 127,873,253.498 $ 468,868.596 $ 1,073,707.760
$ 126,799,545.738 $ 464,931.668 $ 1,077,644.689
$ 125,721,901.050 $ 460,980.304 $ 1,081,596.052
$ 124,640,304.997 $ 457,014.452 $ 1,085,561.905
$ 123,554,743.093 $ 453,034.058 $ 1,089,542.298
$ 122,465,200.794 $ 449,039.070 $ 1,093,537.287
$ 121,371,663.508 $ 445,029.433 $ 1,097,546.923
$ 120,274,116.584 $ 441,005.094 $ 1,101,571.262
$ 119,172,545.322 $ 436,966.000 $ 1,105,610.357
$ 118,066,934.965 $ 432,912.095 $ 1,109,664.261
$ 116,957,270.704 $ 428,843.326 $ 1,113,733.030
$ 115,843,537.673 $ 424,759.638 $ 1,117,816.718
$ 114,725,720.955 $ 420,660.977 $ 1,121,915.379
$ 113,603,805.576 $ 416,547.287 $ 1,126,029.069
$ 112,477,776.506 $ 412,418.514 $ 1,130,157.842
$ 111,347,618.664 $ 408,274.602 $ 1,134,301.755
$ 110,213,316.909 $ 404,115.495 $ 1,138,460.861
$ 109,074,856.049 $ 399,941.139 $ 1,142,635.217
$ 107,932,220.831 $ 395,751.476 $ 1,146,824.880
$ 106,785,395.951 $ 391,546.452 $ 1,151,029.904
$ 105,634,366.047 $ 387,326.009 $ 1,155,250.347
$ 104,479,115.699 $ 383,090.091 $ 1,159,486.265
$ 103,319,629.434 $ 378,838.641 $ 1,163,737.715
$ 102,155,891.719 $ 374,571.603 $ 1,168,004.753
$ 100,987,886.965 $ 370,288.919 $ 1,172,287.437
$ 99,815,599.528 $ 365,990.532 $ 1,176,585.825
$ 98,639,013.703 $ 361,676.384 $ 1,180,899.973
$ 97,458,113.731 $ 357,346.417 $ 1,185,229.939
$ 96,272,883.791 $ 353,000.574 $ 1,189,575.782
$ 95,083,308.009 $ 348,638.796 $ 1,193,937.560
$ 93,889,370.449 $ 344,261.025 $ 1,198,315.331
$ 92,691,055.117 $ 339,867.202 $ 1,202,709.154
$ 91,488,345.963 $ 335,457.269 $ 1,207,119.088
$ 90,281,226.875 $ 331,031.165 $ 1,211,545.191
$ 89,069,681.684 $ 326,588.833 $ 1,215,987.523
$ 87,853,694.161 $ 322,130.212 $ 1,220,446.144
$ 86,633,248.016 $ 317,655.243 $ 1,224,921.114
$ 85,408,326.903 $ 313,163.865 $ 1,229,412.491
$ 84,178,914.412 $ 308,656.020 $ 1,233,920.337
$ 82,944,994.075 $ 304,131.645 $ 1,238,444.711
$ 81,706,549.364 $ 299,590.681 $ 1,242,985.675
$ 80,463,563.688 $ 295,033.067 $ 1,247,543.289
$ 79,216,020.399 $ 290,458.741 $ 1,252,117.615
$ 77,963,902.784 $ 285,867.644 $ 1,256,708.713
$ 76,707,194.071 $ 281,259.712 $ 1,261,316.645
$ 75,445,877.426 $ 276,634.884 $ 1,265,941.472
$ 74,179,935.954 $ 271,993.098 $ 1,270,583.258
$ 72,909,352.696 $ 267,334.293 $ 1,275,242.063
$ 71,634,110.633 $ 262,658.406 $ 1,279,917.951
$ 70,354,192.682 $ 257,965.373 $ 1,284,610.983
$ 69,069,581.699 $ 253,255.133 $ 1,289,321.223
$ 67,780,260.476 $ 248,527.622 $ 1,294,048.735
$ 66,486,211.741 $ 243,782.776 $ 1,298,793.580
$ 65,187,418.161 $ 239,020.533 $ 1,303,555.823
$ 63,883,862.338 $ 234,240.829 $ 1,308,335.528
$ 62,575,526.811 $ 229,443.598 $ 1,313,132.758
$ 61,262,394.053 $ 224,628.778 $ 1,317,947.578
$ 59,944,446.475 $ 219,796.304 $ 1,322,780.053
$ 58,621,666.422 $ 214,946.110 $ 1,327,630.246
$ 57,294,036.176 $ 210,078.133 $ 1,332,498.224
$ 55,961,537.952 $ 205,192.306 $ 1,337,384.050
$ 54,624,153.902 $ 200,288.564 $ 1,342,287.792
$ 53,281,866.110 $ 195,366.842 $ 1,347,209.514
$ 51,934,656.596 $ 190,427.074 $ 1,352,149.282
$ 50,582,507.314 $ 185,469.193 $ 1,357,107.163
$ 49,225,400.151 $ 180,493.134 $ 1,362,083.222
$ 47,863,316.928 $ 175,498.829 $ 1,367,077.528
$ 46,496,239.401 $ 170,486.211 $ 1,372,090.145
$ 45,124,149.256 $ 165,455.214 $ 1,377,121.142
$ 43,747,028.113 $ 160,405.770 $ 1,382,170.587
$ 42,364,857.527 $ 155,337.811 $ 1,387,238.545
$ 40,977,618.981 $ 150,251.270 $ 1,392,325.087
$ 39,585,293.895 $ 145,146.078 $ 1,397,430.279
$ 38,187,863.616 $ 140,022.167 $ 1,402,554.190
$ 36,785,309.426 $ 134,879.468 $ 1,407,696.888
$ 35,377,612.538 $ 129,717.913 $ 1,412,858.444
$ 33,964,754.094 $ 124,537.432 $ 1,418,038.925
$ 32,546,715.170 $ 119,337.956 $ 1,423,238.401
$ 31,123,476.769 $ 114,119.415 $ 1,428,456.941
$ 29,695,019.827 $ 108,881.739 $ 1,433,694.617
$ 28,261,325.210 $ 103,624.859 $ 1,438,951.497
$ 26,822,373.713 $ 98,348.704 $ 1,444,227.653
$ 25,378,146.061 $ 93,053.202 $ 1,449,523.154
$ 23,928,622.906 $ 87,738.284 $ 1,454,838.072
$ 22,473,784.834 $ 82,403.878 $ 1,460,172.479
$ 21,013,612.356 $ 77,049.912 $ 1,465,526.444
$ 19,548,085.911 $ 71,676.315 $ 1,470,900.041
$ 18,077,185.870 $ 66,283.015 $ 1,476,293.341
$ 16,600,892.528 $ 60,869.939 $ 1,481,706.417
$ 15,119,186.111 $ 55,437.016 $ 1,487,139.341
 $ 13,632,046.771 $ 49,984.171 $ 1,492,592.185
$ 12,139,454.586 $ 44,511.333 $ 1,498,065.023
$ 10,641,389.563 $ 39,018.428 $ 1,503,557.928
$ 9,137,831.635 $ 33,505.383 $ 1,509,070.974
$ 7,628,760.662 $ 27,972.122 $ 1,514,604.234
$ 6,114,156.428 $ 22,418.574 $ 1,520,157.783
$ 4,593,998.645 $ 16,844.662 $ 1,525,731.695
$ 3,068,266.950 $ 11,250.312 $ 1,531,326.044
$ 1,536,940.906 $ 5,635.450 $ 1,536,940.906
pto de intereses $ 74,664,444.14
Saldo final
$ 202,999,300.00
$ 202,417,840.95
$ 201,832,457.05
$ 201,243,121.81
$ 200,649,808.56
$ 200,052,490.44
$ 199,451,140.43
$ 198,845,731.30
$ 198,236,235.66
$ 197,622,625.93
$ 197,004,874.33
$ 196,382,952.91
$ 195,756,833.51
$ 195,126,487.82
$ 194,491,887.28
$ 193,853,003.20
$ 193,209,806.65
$ 192,562,268.52
$ 191,910,359.50
$ 191,254,050.11
$ 190,593,310.62
$ 189,928,111.14
$ 189,258,421.57
$ 188,584,211.59
$ 187,905,450.69
$ 187,222,108.16
$ 186,534,153.06
$ 185,841,554.27
$ 185,144,280.44
$ 184,442,300.01
$ 183,735,581.21
$ 183,024,092.06
$ 182,307,800.35
$ 181,586,673.68
$ 180,860,679.40
$ 180,129,784.67
$ 179,393,956.39
$ 178,653,161.27
$ 177,907,365.78
$ 177,156,536.18
$ 176,400,638.47
$ 175,639,638.46
$ 174,873,501.69
$ 174,102,193.50
$ 173,325,678.98
$ 172,543,922.99
$ 171,756,890.15
$ 170,964,544.83
$ 170,166,851.18
$ 169,363,773.11
$ 168,555,274.25
$ 167,741,318.03
$ 166,921,867.60
$ 166,096,885.88
$ 165,266,335.53
$ 164,430,178.97
$ 163,588,378.36
$ 162,740,895.59
$ 161,887,692.31
$ 161,028,729.91
$ 160,163,969.51
$ 159,293,371.98
$ 158,416,897.91
$ 157,534,507.65
$ 156,646,161.25
$ 155,751,818.52
$ 154,851,438.97
$ 153,944,981.85
$ 153,032,406.16
$ 152,113,670.57
$ 151,188,733.53
$ 150,257,553.15
$ 149,320,087.31
$ 148,376,293.58
$ 147,426,129.23
$ 146,469,551.28
$ 145,506,516.43
$ 144,536,981.09
$ 143,560,901.39
$ 142,578,233.15
$ 141,588,931.90
$ 140,592,952.86
$ 139,590,250.97
$ 138,580,780.84
$ 137,564,496.78
$ 136,541,352.81
$ 135,511,302.62
$ 134,474,299.59
$ 133,430,296.78
$ 132,379,246.96
$ 131,321,102.56
$ 130,255,815.67
$ 129,183,338.10
$ 128,103,621.31
$ 127,016,616.43
$ 125,922,274.27
$ 124,820,545.29
$ 123,711,379.65
$ 122,594,727.14
$ 121,470,537.22
$ 120,338,759.02
$ 119,199,341.32
$ 118,052,232.55
$ 116,897,380.80
$ 115,734,733.79
$ 114,564,238.92
$ 113,385,843.21
$ 112,199,493.32
$ 111,005,135.58
$ 109,802,715.92
$ 108,592,179.93
$ 107,373,472.82
$ 106,146,539.44
$ 104,911,324.25
$ 103,667,771.37
$ 102,415,824.50
$ 101,155,426.99
$ 99,886,521.80
$ 98,609,051.49
$ 97,322,958.27
$ 96,028,183.91
$ 94,724,669.83
$ 93,412,357.02
$ 92,091,186.11
$ 90,761,097.29
$ 89,422,030.37
$ 88,073,924.75
$ 86,716,719.42
$ 85,350,352.95
$ 83,974,763.51
$ 82,589,888.84
$ 81,195,666.26
$ 79,792,032.69
$ 78,378,924.58
$ 76,956,278.00
$ 75,524,028.55
$ 74,082,111.42
$ 72,630,461.35
$ 71,169,012.63
$ 69,697,699.15
$ 68,216,454.29
$ 66,725,211.03
$ 65,223,901.88
$ 63,712,458.89
$ 62,190,813.67
$ 60,658,897.33
$ 59,116,640.57
$ 57,563,973.57
$ 56,000,826.06
$ 54,427,127.31
$ 52,842,806.10
$ 51,247,790.72
$ 49,642,008.98
$ 48,025,388.21
$ 46,397,855.26
$ 44,759,336.46
$ 43,109,757.65
$ 41,449,044.19
$ 39,777,120.92
$ 38,093,912.16
$ 36,399,341.74
$ 34,693,332.97
$ 32,975,808.65
$ 31,246,691.03
$ 29,505,901.87
$ 27,753,362.38
$ 25,988,993.25
$ 24,212,714.63
$ 22,424,446.13
$ 20,624,106.82
$ 18,811,615.22
$ 16,986,889.29
$ 15,149,846.47
$ 13,300,403.61
$ 11,438,477.01
$ 9,563,982.41
$ 7,676,834.96
$ 5,776,949.27
$ 3,864,239.36
$ 1,938,618.65
$ 0.00

Cuota UVR
$ 1,542,576.356 $ 202,201,054.410
$ 1,542,576.356 $ 201,399,881.920
$ 1,542,576.356 $ 200,595,771.798
$ 1,542,576.356 $ 199,788,713.271
$ 1,542,576.356 $ 198,978,695.530
$ 1,542,576.356 $ 198,165,707.724
$ 1,542,576.356 $ 197,349,738.963
$ 1,542,576.356 $ 196,530,778.316
$ 1,542,576.356 $ 195,708,814.814
$ 1,542,576.356 $ 194,883,837.445
$ 1,542,576.356 $ 194,055,835.159
$ 1,542,576.356 $ 193,224,796.865
$ 1,542,576.356 $ 192,390,711.431
$ 1,542,576.356 $ 191,553,567.683
$ 1,542,576.356 $ 190,713,354.408
$ 1,542,576.356 $ 189,870,060.351
$ 1,542,576.356 $ 189,023,674.216
$ 1,542,576.356 $ 188,174,184.666
$ 1,542,576.356 $ 187,321,580.320
$ 1,542,576.356 $ 186,465,849.758
$ 1,542,576.356 $ 185,606,981.517
$ 1,542,576.356 $ 184,744,964.093
$ 1,542,576.356 $ 183,879,785.939
$ 1,542,576.356 $ 183,011,435.464
$ 1,542,576.356 $ 182,139,901.038
$ 1,542,576.356 $ 181,265,170.985
$ 1,542,576.356 $ 180,387,233.589
$ 1,542,576.356 $ 179,506,077.090
$ 1,542,576.356 $ 178,621,689.683
$ 1,542,576.356 $ 177,734,059.522
$ 1,542,576.356 $ 176,843,174.717
$ 1,542,576.356 $ 175,949,023.335
$ 1,542,576.356 $ 175,051,593.397
$ 1,542,576.356 $ 174,150,872.883
$ 1,542,576.356 $ 173,246,849.728
$ 1,542,576.356 $ 172,339,511.820
$ 1,542,576.356 $ 171,428,847.007
$ 1,542,576.356 $ 170,514,843.090
$ 1,542,576.356 $ 169,597,487.825
$ 1,542,576.356 $ 168,676,768.924
$ 1,542,576.356 $ 167,752,674.054
$ 1,542,576.356 $ 166,825,190.836
$ 1,542,576.356 $ 165,894,306.846
$ 1,542,576.356 $ 164,960,009.615
$ 1,542,576.356 $ 164,022,286.627
$ 1,542,576.356 $ 163,081,125.322
$ 1,542,576.356 $ 162,136,513.092
$ 1,542,576.356 $ 161,188,437.283
$ 1,542,576.356 $ 160,236,885.197
$ 1,542,576.356 $ 159,281,844.086
$ 1,542,576.356 $ 158,323,301.158
$ 1,542,576.356 $ 157,361,243.573
$ 1,542,576.356 $ 156,395,658.443
$ 1,542,576.356 $ 155,426,532.834
$ 1,542,576.356 $ 154,453,853.765
$ 1,542,576.356 $ 153,477,608.206
$ 1,542,576.356 $ 152,497,783.080
$ 1,542,576.356 $ 151,514,365.261
$ 1,542,576.356 $ 150,527,341.578
$ 1,542,576.356 $ 149,536,698.807
$ 1,542,576.356 $ 148,542,423.680
$ 1,542,576.356 $ 147,544,502.877
$ 1,542,576.356 $ 146,542,923.031
$ 1,542,576.356 $ 145,537,670.726
$ 1,542,576.356 $ 144,528,732.496
$ 1,542,576.356 $ 143,516,094.825
$ 1,542,576.356 $ 142,499,744.150
$ 1,542,576.356 $ 141,479,666.856
$ 1,542,576.356 $ 140,455,849.278
$ 1,542,576.356 $ 139,428,277.702
$ 1,542,576.356 $ 138,396,938.364
$ 1,542,576.356 $ 137,361,817.448
$ 1,542,576.356 $ 136,322,901.089
$ 1,542,576.356 $ 135,280,175.370
$ 1,542,576.356 $ 134,233,626.324
$ 1,542,576.356 $ 133,183,239.931
$ 1,542,576.356 $ 132,129,002.121
$ 1,542,576.356 $ 131,070,898.772
$ 1,542,576.356 $ 130,008,915.712
$ 1,542,576.356 $ 128,943,038.713
$ 1,542,576.356 $ 127,873,253.498
$ 1,542,576.356 $ 126,799,545.738
$ 1,542,576.356 $ 125,721,901.050
$ 1,542,576.356 $ 124,640,304.997
$ 1,542,576.356 $ 123,554,743.093
$ 1,542,576.356 $ 122,465,200.794
$ 1,542,576.356 $ 121,371,663.508
$ 1,542,576.356 $ 120,274,116.584
$ 1,542,576.356 $ 119,172,545.322
$ 1,542,576.356 $ 118,066,934.965
$ 1,542,576.356 $ 116,957,270.704
$ 1,542,576.356 $ 115,843,537.673
$ 1,542,576.356 $ 114,725,720.955
$ 1,542,576.356 $ 113,603,805.576
$ 1,542,576.356 $ 112,477,776.506
$ 1,542,576.356 $ 111,347,618.664
$ 1,542,576.356 $ 110,213,316.909
$ 1,542,576.356 $ 109,074,856.049
$ 1,542,576.356 $ 107,932,220.831
$ 1,542,576.356 $ 106,785,395.951
$ 1,542,576.356 $ 105,634,366.047
$ 1,542,576.356 $ 104,479,115.699
$ 1,542,576.356 $ 103,319,629.434
$ 1,542,576.356 $ 102,155,891.719
$ 1,542,576.356 $ 100,987,886.965
$ 1,542,576.356 $ 99,815,599.528
$ 1,542,576.356 $ 98,639,013.703
$ 1,542,576.356 $ 97,458,113.731
$ 1,542,576.356 $ 96,272,883.791
$ 1,542,576.356 $ 95,083,308.009
$ 1,542,576.356 $ 93,889,370.449
$ 1,542,576.356 $ 92,691,055.117
$ 1,542,576.356 $ 91,488,345.963
$ 1,542,576.356 $ 90,281,226.875
$ 1,542,576.356 $ 89,069,681.684
$ 1,542,576.356 $ 87,853,694.161
$ 1,542,576.356 $ 86,633,248.016
$ 1,542,576.356 $ 85,408,326.903
$ 1,542,576.356 $ 84,178,914.412
$ 1,542,576.356 $ 82,944,994.075
$ 1,542,576.356 $ 81,706,549.364
$ 1,542,576.356 $ 80,463,563.688
$ 1,542,576.356 $ 79,216,020.399
$ 1,542,576.356 $ 77,963,902.784
$ 1,542,576.356 $ 76,707,194.071
$ 1,542,576.356 $ 75,445,877.426
$ 1,542,576.356 $ 74,179,935.954
$ 1,542,576.356 $ 72,909,352.696
$ 1,542,576.356 $ 71,634,110.633
$ 1,542,576.356 $ 70,354,192.682
$ 1,542,576.356 $ 69,069,581.699
$ 1,542,576.356 $ 67,780,260.476
$ 1,542,576.356 $ 66,486,211.741
$ 1,542,576.356 $ 65,187,418.161
$ 1,542,576.356 $ 63,883,862.338
$ 1,542,576.356 $ 62,575,526.811
$ 1,542,576.356 $ 61,262,394.053
$ 1,542,576.356 $ 59,944,446.475
$ 1,542,576.356 $ 58,621,666.422
$ 1,542,576.356 $ 57,294,036.176
$ 1,542,576.356 $ 55,961,537.952
$ 1,542,576.356 $ 54,624,153.902
$ 1,542,576.356 $ 53,281,866.110
$ 1,542,576.356 $ 51,934,656.596
$ 1,542,576.356 $ 50,582,507.314
$ 1,542,576.356 $ 49,225,400.151
$ 1,542,576.356 $ 47,863,316.928
$ 1,542,576.356 $ 46,496,239.401
$ 1,542,576.356 $ 45,124,149.256
$ 1,542,576.356 $ 43,747,028.113
$ 1,542,576.356 $ 42,364,857.527
$ 1,542,576.356 $ 40,977,618.981
$ 1,542,576.356 $ 39,585,293.895
$ 1,542,576.356 $ 38,187,863.616
$ 1,542,576.356 $ 36,785,309.426
$ 1,542,576.356 $ 35,377,612.538
$ 1,542,576.356 $ 33,964,754.094
$ 1,542,576.356 $ 32,546,715.170
$ 1,542,576.356 $ 31,123,476.769
$ 1,542,576.356 $ 29,695,019.827
$ 1,542,576.356 $ 28,261,325.210
$ 1,542,576.356 $ 26,822,373.713
$ 1,542,576.356 $ 25,378,146.061
$ 1,542,576.356 $ 23,928,622.906
$ 1,542,576.356 $ 22,473,784.834
$ 1,542,576.356 $ 21,013,612.356
$ 1,542,576.356 $ 19,548,085.911
$ 1,542,576.356 $ 18,077,185.870
$ 1,542,576.356 $ 16,600,892.528
$ 1,542,576.356 $ 15,119,186.111
$ 1,542,576.356 $ 13,632,046.771
$ 1,542,576.356 $ 12,139,454.586
$ 1,542,576.356 $ 10,641,389.563
$ 1,542,576.356 $ 9,137,831.635
$ 1,542,576.356 $ 7,628,760.662
$ 1,542,576.356 $ 6,114,156.428
$ 1,542,576.356 $ 4,593,998.645
$ 1,542,576.356 $ 3,068,266.950
$ 1,542,576.356 $ 1,536,940.906
$ 1,542,576.356 $ 0.000
2. Para el caso del credito en UVR, los datos de entrada son:

Tasa de interes sobre UVR 12.50%

IPC anual 8.10%
Unidad de valor real UVR $ 387.00

Tasa UVR= 0.367%

Valor del credito UVR= $ 202,999,300

Cuota UVR= $ 1,542,576.356

Mes Saldo inicial

1 $ 202,999,300
2 $ 202,201,054.410
3 $ 201,399,881.920
4 $ 200,595,771.798
5 $ 199,788,713.271
6 $ 198,978,695.530
7 $ 198,165,707.724
8 $ 197,349,738.963
9 $ 196,530,778.316
10 $ 195,708,814.814
11 $ 194,883,837.445
12 $ 194,055,835.159
13 $ 193,224,796.865
14 $ 192,390,711.431
15 $ 191,553,567.683
16 $ 190,713,354.408
17 $ 189,870,060.351
18 $ 189,023,674.216
19 $ 188,174,184.666
20 $ 187,321,580.320
21 $ 186,465,849.758
22 $ 185,606,981.517
23 $ 184,744,964.093
24 $ 183,879,785.939
25 $ 183,011,435.464
26 $ 182,139,901.038
27 $ 181,265,170.985
28 $ 180,387,233.589
29 $ 179,506,077.090
30 $ 178,621,689.683
31 $ 177,734,059.522
32 $ 176,843,174.717
33 $ 175,949,023.335
34 $ 175,051,593.397
35 $ 174,150,872.883
36 $ 173,246,849.728
37 $ 172,339,511.820
38 $ 171,428,847.007
39 $ 170,514,843.090
40 $ 169,597,487.825
41 $ 168,676,768.924
42 $ 167,752,674.054
43 $ 166,825,190.836
44 $ 165,894,306.846
45 $ 164,960,009.615
46 $ 164,022,286.627
47 $ 163,081,125.322
48 $ 162,136,513.092
49 $ 161,188,437.283
50 $ 160,236,885.197
51 $ 159,281,844.086
52 $ 158,323,301.158
53 $ 157,361,243.573
54 $ 156,395,658.443
55 $ 155,426,532.834
56 $ 154,453,853.765
57 $ 153,477,608.206
58 $ 152,497,783.080
59 $ 151,514,365.261
60 $ 150,527,341.578
61 $ 149,536,698.807
62 $ 148,542,423.680
63 $ 147,544,502.877
64 $ 146,542,923.031
65 $ 145,537,670.726
66 $ 144,528,732.496
67 $ 143,516,094.825
68 $ 142,499,744.150
69 $ 141,479,666.856
70 $ 140,455,849.278
71 $ 139,428,277.702
72 $ 138,396,938.364
73 $ 137,361,817.448
74 $ 136,322,901.089
75 $ 135,280,175.370
76 $ 134,233,626.324
77 $ 133,183,239.931
78 $ 132,129,002.121
79 $ 131,070,898.772
80 $ 130,008,915.712
81 $ 128,943,038.713
 82 $ 127,873,253.498
83 $ 126,799,545.738
84 $ 125,721,901.050
85 $ 124,640,304.997
86 $ 123,554,743.093
87 $ 122,465,200.794
88 $ 121,371,663.508
89 $ 120,274,116.584
90 $ 119,172,545.322
91 $ 118,066,934.965
92 $ 116,957,270.704
93 $ 115,843,537.673
94 $ 114,725,720.955
95 $ 113,603,805.576
96 $ 112,477,776.506
97 $ 111,347,618.664
98 $ 110,213,316.909
99 $ 109,074,856.049
100 $ 107,932,220.831
101 $ 106,785,395.951
102 $ 105,634,366.047
103 $ 104,479,115.699
104 $ 103,319,629.434
105 $ 102,155,891.719
106 $ 100,987,886.965
107 $ 99,815,599.528
108 $ 98,639,013.703
109 $ 97,458,113.731
110 $ 96,272,883.791
111 $ 95,083,308.009
112 $ 93,889,370.449
113 $ 92,691,055.117
114 $ 91,488,345.963
115 $ 90,281,226.875
116 $ 89,069,681.684
117 $ 87,853,694.161
118 $ 86,633,248.016
119 $ 85,408,326.903
120 $ 84,178,914.412
121 $ 82,944,994.075
122 $ 81,706,549.364
123 $ 80,463,563.688
124 $ 79,216,020.399
125 $ 77,963,902.784
126 $ 76,707,194.071
127 $ 75,445,877.426
128 $ 74,179,935.954
129 $ 72,909,352.696
130 $ 71,634,110.633
131 $ 70,354,192.682
132 $ 69,069,581.699
133 $ 67,780,260.476
134 $ 66,486,211.741
135 $ 65,187,418.161
136 $ 63,883,862.338
137 $ 62,575,526.811
138 $ 61,262,394.053
139 $ 59,944,446.475
140 $ 58,621,666.422
141 $ 57,294,036.176
142 $ 55,961,537.952
143 $ 54,624,153.902
144 $ 53,281,866.110
145 $ 51,934,656.596
146 $ 50,582,507.314
147 $ 49,225,400.151
148 $ 47,863,316.928
149 $ 46,496,239.401
150 $ 45,124,149.256
151 $ 43,747,028.113
152 $ 42,364,857.527
153 $ 40,977,618.981
154 $ 39,585,293.895
155 $ 38,187,863.616
156 $ 36,785,309.426
157 $ 35,377,612.538
158 $ 33,964,754.094
159 $ 32,546,715.170
160 $ 31,123,476.769
161 $ 29,695,019.827
162 $ 28,261,325.210
163 $ 26,822,373.713
164 $ 25,378,146.061
165 $ 23,928,622.906
166 $ 22,473,784.834
167 $ 21,013,612.356
168 $ 19,548,085.911
169 $ 18,077,185.870
170 $ 16,600,892.528
171 $ 15,119,186.111
172 $ 13,632,046.771
173 $ 12,139,454.586
174 $ 10,641,389.563
175 $ 9,137,831.635
176 $ 7,628,760.662
177 $ 6,114,156.428
 178 $ 4,593,998.645
179 $ 3,068,266.950
180 $ 1,536,940.906
Monto pagado por concepto de intereses

10. ¿En qué mes empieza a disminuir el saldo del crédito a través de este méto
amortización?

Respuesta: el saldo del crédito comienza a reducirse desde el primer mes

11. Con cuál de los dos métodos de amortización, en pesos (numeral I) y UVR (
II), financiaría la compra de su apartamento, justifique.

Respuesta:
el monto total pagado por concepto de intereses resulta ser más bajo.
n:

Amortizacion en UVR
Interes Capital
$ 744,330.767 $ 798,245.590
$ 741,403.866 $ 801,172.490
$ 738,466.234 $ 804,110.123
$ 735,517.830 $ 807,058.526
$ 732,558.615 $ 810,017.741
$ 729,588.550 $ 812,987.806
$ 726,607.595 $ 815,968.761
$ 723,615.710 $ 818,960.647
$ 720,612.854 $ 821,963.502
$ 717,598.988 $ 824,977.369
$ 714,574.071 $ 828,002.286
$ 711,538.062 $ 831,038.294
$ 708,490.922 $ 834,085.434
$ 705,432.609 $ 837,143.748
$ 702,363.082 $ 840,213.275
$ 699,282.299 $ 843,294.057
$ 696,190.221 $ 846,386.135
$ 693,086.805 $ 849,489.551
$ 689,972.010 $ 852,604.346
$ 686,845.795 $ 855,730.562
$ 683,708.116 $ 858,868.241
$ 680,558.932 $ 862,017.424
$ 677,398.202 $ 865,178.155
$ 674,225.882 $ 868,350.475
$ 671,041.930 $ 871,534.426
$ 667,846.304 $ 874,730.053
$ 664,638.960 $ 877,937.396
$ 661,419.856 $ 881,156.500
$ 658,188.949 $ 884,387.407
$ 654,946.196 $ 887,630.161
$ 651,691.552 $ 890,884.805
$ 648,424.974 $ 894,151.382
$ 645,146.419 $ 897,429.937
$ 641,855.842 $ 900,720.514
$ 638,553.201 $ 904,023.156
$ 635,238.449 $ 907,337.907
$ 631,911.543 $ 910,664.813
$ 628,572.439 $ 914,003.917
$ 625,221.091 $ 917,355.265
$ 621,857.455 $ 920,718.901
$ 618,481.486 $ 924,094.870
$ 615,093.138 $ 927,483.218
$ 611,692.366 $ 930,883.990
$ 608,279.125 $ 934,297.231
$ 604,853.369 $ 937,722.988
$ 601,415.051 $ 941,161.305
$ 597,964.126 $ 944,612.230
$ 594,500.548 $ 948,075.808
$ 591,024.270 $ 951,552.086
$ 587,535.246 $ 955,041.111
$ 584,033.428 $ 958,542.928
$ 580,518.771 $ 962,057.585
$ 576,991.226 $ 965,585.130
$ 573,450.748 $ 969,125.609
$ 569,897.287 $ 972,679.069
$ 566,330.797 $ 976,245.559
$ 562,751.230 $ 979,825.126
$ 559,158.538 $ 983,417.818
$ 555,552.673 $ 987,023.684
$ 551,933.586 $ 990,642.771
$ 548,301.229 $ 994,275.127
$ 544,655.553 $ 997,920.803
$ 540,996.511 $ 1,001,579.846
$ 537,324.051 $ 1,005,252.305
$ 533,638.126 $ 1,008,938.230
$ 529,938.686 $ 1,012,637.670
$ 526,225.681 $ 1,016,350.675
$ 522,499.062 $ 1,020,077.294
$ 518,758.778 $ 1,023,817.578
$ 515,004.781 $ 1,027,571.576
$ 511,237.018 $ 1,031,339.338
$ 507,455.441 $ 1,035,120.916
$ 503,659.997 $ 1,038,916.359
$ 499,850.637 $ 1,042,725.719
$ 496,027.310 $ 1,046,549.047
$ 492,189.963 $ 1,050,386.393
$ 488,338.546 $ 1,054,237.810
$ 484,473.008 $ 1,058,103.349
$ 480,593.295 $ 1,061,983.061
$ 476,699.358 $ 1,065,876.999
$ 472,791.142 $ 1,069,785.214
$ 468,868.596 $ 1,073,707.760
$ 464,931.668 $ 1,077,644.689
$ 460,980.304 $ 1,081,596.052
$ 457,014.452 $ 1,085,561.905
$ 453,034.058 $ 1,089,542.298
$ 449,039.070 $ 1,093,537.287
$ 445,029.433 $ 1,097,546.923
$ 441,005.094 $ 1,101,571.262
$ 436,966.000 $ 1,105,610.357
$ 432,912.095 $ 1,109,664.261
$ 428,843.326 $ 1,113,733.030
$ 424,759.638 $ 1,117,816.718
$ 420,660.977 $ 1,121,915.379
$ 416,547.287 $ 1,126,029.069
$ 412,418.514 $ 1,130,157.842
$ 408,274.602 $ 1,134,301.755
$ 404,115.495 $ 1,138,460.861
$ 399,941.139 $ 1,142,635.217
$ 395,751.476 $ 1,146,824.880
$ 391,546.452 $ 1,151,029.904
$ 387,326.009 $ 1,155,250.347
$ 383,090.091 $ 1,159,486.265
$ 378,838.641 $ 1,163,737.715
$ 374,571.603 $ 1,168,004.753
$ 370,288.919 $ 1,172,287.437
$ 365,990.532 $ 1,176,585.825
$ 361,676.384 $ 1,180,899.973
$ 357,346.417 $ 1,185,229.939
$ 353,000.574 $ 1,189,575.782
$ 348,638.796 $ 1,193,937.560
$ 344,261.025 $ 1,198,315.331
$ 339,867.202 $ 1,202,709.154
$ 335,457.269 $ 1,207,119.088
$ 331,031.165 $ 1,211,545.191
$ 326,588.833 $ 1,215,987.523
$ 322,130.212 $ 1,220,446.144
$ 317,655.243 $ 1,224,921.114
$ 313,163.865 $ 1,229,412.491
$ 308,656.020 $ 1,233,920.337
$ 304,131.645 $ 1,238,444.711
$ 299,590.681 $ 1,242,985.675
$ 295,033.067 $ 1,247,543.289
$ 290,458.741 $ 1,252,117.615
$ 285,867.644 $ 1,256,708.713
$ 281,259.712 $ 1,261,316.645
$ 276,634.884 $ 1,265,941.472
$ 271,993.098 $ 1,270,583.258
$ 267,334.293 $ 1,275,242.063
$ 262,658.406 $ 1,279,917.951
$ 257,965.373 $ 1,284,610.983
$ 253,255.133 $ 1,289,321.223
$ 248,527.622 $ 1,294,048.735
$ 243,782.776 $ 1,298,793.580
$ 239,020.533 $ 1,303,555.823
$ 234,240.829 $ 1,308,335.528
$ 229,443.598 $ 1,313,132.758
$ 224,628.778 $ 1,317,947.578
$ 219,796.304 $ 1,322,780.053
$ 214,946.110 $ 1,327,630.246
$ 210,078.133 $ 1,332,498.224
$ 205,192.306 $ 1,337,384.050
$ 200,288.564 $ 1,342,287.792
$ 195,366.842 $ 1,347,209.514
$ 190,427.074 $ 1,352,149.282
$ 185,469.193 $ 1,357,107.163
$ 180,493.134 $ 1,362,083.222
$ 175,498.829 $ 1,367,077.528
$ 170,486.211 $ 1,372,090.145
$ 165,455.214 $ 1,377,121.142
$ 160,405.770 $ 1,382,170.587
$ 155,337.811 $ 1,387,238.545
$ 150,251.270 $ 1,392,325.087
$ 145,146.078 $ 1,397,430.279
$ 140,022.167 $ 1,402,554.190
$ 134,879.468 $ 1,407,696.888
$ 129,717.913 $ 1,412,858.444
$ 124,537.432 $ 1,418,038.925
$ 119,337.956 $ 1,423,238.401
$ 114,119.415 $ 1,428,456.941
$ 108,881.739 $ 1,433,694.617
$ 103,624.859 $ 1,438,951.497
$ 98,348.704 $ 1,444,227.653
$ 93,053.202 $ 1,449,523.154
$ 87,738.284 $ 1,454,838.072
$ 82,403.878 $ 1,460,172.479
$ 77,049.912 $ 1,465,526.444
$ 71,676.315 $ 1,470,900.041
$ 66,283.015 $ 1,476,293.341
$ 60,869.939 $ 1,481,706.417
$ 55,437.016 $ 1,487,139.341
$ 49,984.171 $ 1,492,592.185
$ 44,511.333 $ 1,498,065.023
$ 39,018.428 $ 1,503,557.928
$ 33,505.383 $ 1,509,070.974
$ 27,972.122 $ 1,514,604.234
$ 22,418.574 $ 1,520,157.783
 $ 16,844.662 $ 1,525,731.695
$ 11,250.312 $ 1,531,326.044
$ 5,635.450 $ 1,536,940.906
$ 74,664,444.14

través de este método de

rimer mes
(numeral I) y UVR (numeral

bajo.
Cuota UVR
$ 1,542,576.356 $ 202,201,054.410
$ 1,542,576.356 $ 201,399,881.920
$ 1,542,576.356 $ 200,595,771.798
$ 1,542,576.356 $ 199,788,713.271
$ 1,542,576.356 $ 198,978,695.530
$ 1,542,576.356 $ 198,165,707.724
$ 1,542,576.356 $ 197,349,738.963
$ 1,542,576.356 $ 196,530,778.316
$ 1,542,576.356 $ 195,708,814.814
$ 1,542,576.356 $ 194,883,837.445
$ 1,542,576.356 $ 194,055,835.159
$ 1,542,576.356 $ 193,224,796.865
$ 1,542,576.356 $ 192,390,711.431
$ 1,542,576.356 $ 191,553,567.683
$ 1,542,576.356 $ 190,713,354.408
$ 1,542,576.356 $ 189,870,060.351
$ 1,542,576.356 $ 189,023,674.216
$ 1,542,576.356 $ 188,174,184.666
$ 1,542,576.356 $ 187,321,580.320
$ 1,542,576.356 $ 186,465,849.758
$ 1,542,576.356 $ 185,606,981.517
$ 1,542,576.356 $ 184,744,964.093
$ 1,542,576.356 $ 183,879,785.939
$ 1,542,576.356 $ 183,011,435.464
$ 1,542,576.356 $ 182,139,901.038
$ 1,542,576.356 $ 181,265,170.985
$ 1,542,576.356 $ 180,387,233.589
$ 1,542,576.356 $ 179,506,077.090
$ 1,542,576.356 $ 178,621,689.683
$ 1,542,576.356 $ 177,734,059.522
$ 1,542,576.356 $ 176,843,174.717
$ 1,542,576.356 $ 175,949,023.335
$ 1,542,576.356 $ 175,051,593.397
$ 1,542,576.356 $ 174,150,872.883
$ 1,542,576.356 $ 173,246,849.728
$ 1,542,576.356 $ 172,339,511.820
$ 1,542,576.356 $ 171,428,847.007
$ 1,542,576.356 $ 170,514,843.090
$ 1,542,576.356 $ 169,597,487.825
$ 1,542,576.356 $ 168,676,768.924
$ 1,542,576.356 $ 167,752,674.054
$ 1,542,576.356 $ 166,825,190.836
$ 1,542,576.356 $ 165,894,306.846
$ 1,542,576.356 $ 164,960,009.615
$ 1,542,576.356 $ 164,022,286.627
$ 1,542,576.356 $ 163,081,125.322
$ 1,542,576.356 $ 162,136,513.092
$ 1,542,576.356 $ 161,188,437.283
$ 1,542,576.356 $ 160,236,885.197
$ 1,542,576.356 $ 159,281,844.086
$ 1,542,576.356 $ 158,323,301.158
$ 1,542,576.356 $ 157,361,243.573
$ 1,542,576.356 $ 156,395,658.443
$ 1,542,576.356 $ 155,426,532.834
$ 1,542,576.356 $ 154,453,853.765
$ 1,542,576.356 $ 153,477,608.206
$ 1,542,576.356 $ 152,497,783.080
$ 1,542,576.356 $ 151,514,365.261
$ 1,542,576.356 $ 150,527,341.578
$ 1,542,576.356 $ 149,536,698.807
$ 1,542,576.356 $ 148,542,423.680
$ 1,542,576.356 $ 147,544,502.877
$ 1,542,576.356 $ 146,542,923.031
$ 1,542,576.356 $ 145,537,670.726
$ 1,542,576.356 $ 144,528,732.496
$ 1,542,576.356 $ 143,516,094.825
$ 1,542,576.356 $ 142,499,744.150
$ 1,542,576.356 $ 141,479,666.856
$ 1,542,576.356 $ 140,455,849.278
$ 1,542,576.356 $ 139,428,277.702
$ 1,542,576.356 $ 138,396,938.364
$ 1,542,576.356 $ 137,361,817.448
$ 1,542,576.356 $ 136,322,901.089
$ 1,542,576.356 $ 135,280,175.370
$ 1,542,576.356 $ 134,233,626.324
$ 1,542,576.356 $ 133,183,239.931
$ 1,542,576.356 $ 132,129,002.121
$ 1,542,576.356 $ 131,070,898.772
$ 1,542,576.356 $ 130,008,915.712
$ 1,542,576.356 $ 128,943,038.713
$ 1,542,576.356 $ 127,873,253.498
$ 1,542,576.356 $ 126,799,545.738
$ 1,542,576.356 $ 125,721,901.050
$ 1,542,576.356 $ 124,640,304.997
$ 1,542,576.356 $ 123,554,743.093
$ 1,542,576.356 $ 122,465,200.794
$ 1,542,576.356 $ 121,371,663.508
$ 1,542,576.356 $ 120,274,116.584
$ 1,542,576.356 $ 119,172,545.322
$ 1,542,576.356 $ 118,066,934.965
$ 1,542,576.356 $ 116,957,270.704
$ 1,542,576.356 $ 115,843,537.673
$ 1,542,576.356 $ 114,725,720.955
$ 1,542,576.356 $ 113,603,805.576
$ 1,542,576.356 $ 112,477,776.506
$ 1,542,576.356 $ 111,347,618.664
$ 1,542,576.356 $ 110,213,316.909
$ 1,542,576.356 $ 109,074,856.049
$ 1,542,576.356 $ 107,932,220.831
$ 1,542,576.356 $ 106,785,395.951
$ 1,542,576.356 $ 105,634,366.047
$ 1,542,576.356 $ 104,479,115.699
$ 1,542,576.356 $ 103,319,629.434
$ 1,542,576.356 $ 102,155,891.719
$ 1,542,576.356 $ 100,987,886.965
$ 1,542,576.356 $ 99,815,599.528
$ 1,542,576.356 $ 98,639,013.703
$ 1,542,576.356 $ 97,458,113.731
$ 1,542,576.356 $ 96,272,883.791
$ 1,542,576.356 $ 95,083,308.009
$ 1,542,576.356 $ 93,889,370.449
$ 1,542,576.356 $ 92,691,055.117
$ 1,542,576.356 $ 91,488,345.963
$ 1,542,576.356 $ 90,281,226.875
$ 1,542,576.356 $ 89,069,681.684
$ 1,542,576.356 $ 87,853,694.161
$ 1,542,576.356 $ 86,633,248.016
$ 1,542,576.356 $ 85,408,326.903
$ 1,542,576.356 $ 84,178,914.412
$ 1,542,576.356 $ 82,944,994.075
$ 1,542,576.356 $ 81,706,549.364
$ 1,542,576.356 $ 80,463,563.688
$ 1,542,576.356 $ 79,216,020.399
$ 1,542,576.356 $ 77,963,902.784
$ 1,542,576.356 $ 76,707,194.071
$ 1,542,576.356 $ 75,445,877.426
$ 1,542,576.356 $ 74,179,935.954
$ 1,542,576.356 $ 72,909,352.696
$ 1,542,576.356 $ 71,634,110.633
$ 1,542,576.356 $ 70,354,192.682
$ 1,542,576.356 $ 69,069,581.699
$ 1,542,576.356 $ 67,780,260.476
$ 1,542,576.356 $ 66,486,211.741
$ 1,542,576.356 $ 65,187,418.161
$ 1,542,576.356 $ 63,883,862.338
$ 1,542,576.356 $ 62,575,526.811
$ 1,542,576.356 $ 61,262,394.053
$ 1,542,576.356 $ 59,944,446.475
$ 1,542,576.356 $ 58,621,666.422
$ 1,542,576.356 $ 57,294,036.176
$ 1,542,576.356 $ 55,961,537.952
$ 1,542,576.356 $ 54,624,153.902
$ 1,542,576.356 $ 53,281,866.110
$ 1,542,576.356 $ 51,934,656.596
$ 1,542,576.356 $ 50,582,507.314
$ 1,542,576.356 $ 49,225,400.151
$ 1,542,576.356 $ 47,863,316.928
$ 1,542,576.356 $ 46,496,239.401
$ 1,542,576.356 $ 45,124,149.256
$ 1,542,576.356 $ 43,747,028.113
$ 1,542,576.356 $ 42,364,857.527
$ 1,542,576.356 $ 40,977,618.981
$ 1,542,576.356 $ 39,585,293.895
$ 1,542,576.356 $ 38,187,863.616
$ 1,542,576.356 $ 36,785,309.426
$ 1,542,576.356 $ 35,377,612.538
$ 1,542,576.356 $ 33,964,754.094
$ 1,542,576.356 $ 32,546,715.170
$ 1,542,576.356 $ 31,123,476.769
$ 1,542,576.356 $ 29,695,019.827
$ 1,542,576.356 $ 28,261,325.210
$ 1,542,576.356 $ 26,822,373.713
$ 1,542,576.356 $ 25,378,146.061
$ 1,542,576.356 $ 23,928,622.906
$ 1,542,576.356 $ 22,473,784.834
$ 1,542,576.356 $ 21,013,612.356
$ 1,542,576.356 $ 19,548,085.911
$ 1,542,576.356 $ 18,077,185.870
$ 1,542,576.356 $ 16,600,892.528
$ 1,542,576.356 $ 15,119,186.111
$ 1,542,576.356 $ 13,632,046.771
$ 1,542,576.356 $ 12,139,454.586
$ 1,542,576.356 $ 10,641,389.563
$ 1,542,576.356 $ 9,137,831.635
$ 1,542,576.356 $ 7,628,760.662
$ 1,542,576.356 $ 6,114,156.428
$ 1,542,576.356 $ 4,593,998.645
$ 1,542,576.356 $ 3,068,266.950
$ 1,542,576.356 $ 1,536,940.906
$ 1,542,576.356 $ 0.000