préstamos hipotecarios - simulación
Post on 07-Jul-2018
225 Views
Preview:
TRANSCRIPT
-
8/18/2019 Préstamos Hipotecarios - Simulación
1/32
Préstamos BNA sistema Anterior
Capital 500,000.00
Cant. Cuotas 240
TNA 14.75%
TEA 15.79%
TE 1.2!%
"e#uro 0.!0%
i$1&i'n 0.2!0(5)5(15
1&i'n*1 17.7(54422924
-
8/18/2019 Préstamos Hipotecarios - Simulación
2/32
Préstamos +on auste por in-a+in
500,000.00
240
5.00%
5.12%
0.42%
0.!0%
0.011!02((79
1.712(402)55
-
8/18/2019 Préstamos Hipotecarios - Simulación
3/32
Cuota Capital /ni+io Pa#o Capital Pa#o /ntereseCuota Pura "e#uro
1 500,000.00 !45.94 (,145.)! (,491.7) 1,475.00
2 499,(54.0( !50.20 (,141.5) (,491.7) 1,47!.9)
! 499,!0!.)( !54.50 (,1!7.2) (,491.7) 1,472.95
4 49),949.!( !5).)( (,1!2.92 (,491.7) 1,471.90
5 49),590.50 !(!.27 (,12).51 (,491.7) 1,470.)4( 49),227.24 !(7.7! (,124.04 (,491.7) 1,4(9.77
7 497,)59.50 !72.25 (,119.52 (,491.7) 1,4().(9
) 497,4)7.25 !7(.)! (,114.95 (,491.7) 1,4(7.59
9 497,110.42 !)1.4( (,110.!2 (,491.7) 1,4((.4)
10 49(,72).9( !)(.15 (,105.(! (,491.7) 1,4(5.!5
11 49(,!42.)1 !90.90 (,100.)) (,491.7) 1,4(4.21
12 495,951.91 !95.70 (,09(.0) (,491.7) 1,4(!.0(
1! 495,55(.21 400.5( (,091.21 (,491.7) 1,4(1.)9
14 495,155.(5 405.49 (,0)(.29 (,491.7) 1,4(0.71
15 494,750.1( 410.47 (,0)1.!0 (,491.7) 1,459.511( 494,!!9.(9 415.52 (,07(.2( (,491.7) 1,45).!0
17 49!,924.17 420.(! (,071.15 (,491.7) 1,457.0)
1) 49!,50!.54 425.)0 (,0(5.9) (,491.7) 1,455.)4
19 49!,077.75 4!1.0! (,0(0.75 (,491.7) 1,454.5)
20 492,(4(.72 4!(.!! (,055.45 (,491.7) 1,45!.!1
21 492,210.!9 441.(9 (,050.09 (,491.7) 1,452.02
22 491,7().70 447.12 (,044.(( (,491.7) 1,450.72
2! 491,!21.5) 452.(2 (,0!9.1( (,491.7) 1,449.40
24 490,)().97 45).1) (,0!!.(0 (,491.7) 1,44).0(
25 490,410.79 4(!.)1 (,027.97 (,491.7) 1,44(.71
2( 4)9,94(.9) 4(9.51 (,022.2( (,491.7) 1,445.!4
27 4)9,477.47 475.2) (,01(.49 (,491.7) 1,44!.9(
2) 4)9,002.1) 4)1.12 (,010.(5 (,491.7) 1,442.5(
29 4)),521.0( 4)7.04 (,004.74 (,491.7) 1,441.14
!0 4)),0!4.02 49!.0! 5,99).75 (,491.7) 1,4!9.70
!1 4)7,541.00 499.09 5,992.(9 (,491.7) 1,4!).25
!2 4)7,041.91 505.22 5,9)(.5( (,491.7) 1,4!(.77
!! 4)(,5!(.(9 511.4! 5,9)0.!5 (,491.7) 1,4!5.2)
!4 4)(,025.2( 517.72 5,974.0( (,491.7) 1,4!!.77
!5 4)5,507.54 524.0) 5,9(7.70 (,491.7) 1,4!2.25
!( 4)4,9)!.4( 5!0.52 5,9(1.2( (,491.7) 1,4!0.70
!7 4)4,452.94 5!7.04 5,954.7! (,491.7) 1,429.14
!) 4)!,915.90 54!.(4 5,94).1! (,491.7) 1,427.55
!9 4)!,!72.2( 550.!! 5,941.45 (,491.7) 1,425.95
40 4)2,)21.9! 557.09 5,9!4.(9 (,491.7) 1,424.!2
41 4)2,2(4.)4 5(!.94 5,927.)4 (,491.7) 1,422.()
42 4)1,700.90 570.)7 5,920.91 (,491.7) 1,421.02
4! 4)1,1!0.0! 577.)9 5,91!.)9 (,491.7) 1,419.!!
-
8/18/2019 Préstamos Hipotecarios - Simulación
4/32
44 4)0,552.15 5)4.99 5,90(.79 (,491.7) 1,417.(!
45 479,9(7.1( 592.1) 5,)99.(0 (,491.7) 1,415.90
4( 479,!74.9) 599.4( 5,)92.!2 (,491.7) 1,414.1(
47 47),775.52 (0(.)! 5,))4.95 (,491.7) 1,412.!9
4) 47),1().(9 (14.29 5,)77.49 (,491.7) 1,410.(0
49 477,554.41 (21.)4 5,)(9.94 (,491.7) 1,40).79
50 47(,9!2.57 (29.4) 5,)(2.!0 (,491.7) 1,40(.9551 47(,!0!.09 (!7.22 5,)54.5( (,491.7) 1,405.09
52 475,((5.)7 (45.05 5,)4(.7! (,491.7) 1,40!.21
5! 475,020.)2 (52.9) 5,)!).)0 (,491.7) 1,401.!1
54 474,!(7.)4 ((1.01 5,)!0.77 (,491.7) 1,!99.!9
55 47!,70(.)4 ((9.1! 5,)22.(5 (,491.7) 1,!97.44
5( 47!,0!7.71 (77.!5 5,)14.42 (,491.7) 1,!95.4(
57 472,!(0.!5 ()5.() 5,)0(.10 (,491.7) 1,!9!.4(
5) 471,(74.(7 (94.11 5,797.(7 (,491.7) 1,!91.44
59 470,9)0.5( 702.(4 5,7)9.14 (,491.7) 1,!)9.!9
(0 470,277.92 711.2) 5,7)0.50 (,491.7) 1,!)7.!2(1 4(9,5((.(4 720.02 5,771.7( (,491.7) 1,!)5.22
(2 4(),)4(.(2 72).)7 5,7(2.91 (,491.7) 1,!)!.10
(! 4(),117.75 7!7.)! 5,75!.95 (,491.7) 1,!)0.95
(4 4(7,!79.9! 74(.90 5,744.)) (,491.7) 1,!7).77
(5 4((,(!!.0! 75(.0) 5,7!5.70 (,491.7) 1,!7(.57
(( 4(5,)7(.95 7(5.!7 5,72(.40 (,491.7) 1,!74.!4
(7 4(5,111.5) 774.7) 5,717.00 (,491.7) 1,!72.0)
() 4(4,!!(.)0 7)4.!0 5,707.47 (,491.7) 1,!(9.79
(9 4(!,552.49 79!.94 5,(97.)! (,491.7) 1,!(7.4)
70 4(2,75).55 )0!.70 5,()).07 (,491.7) 1,!(5.14
71 4(1,954.)5 )1!.5) 5,(7).19 (,491.7) 1,!(2.77
72 4(1,141.2( )2!.5) 5,(().19 (,491.7) 1,!(0.!7
7! 4(0,!17.() )!!.70 5,(5).07 (,491.7) 1,!57.94
74 459,4)!.9) )4!.95 5,(47.)2 (,491.7) 1,!55.4)
75 45),(40.0! )54.!! 5,(!7.45 (,491.7) 1,!52.99
7( 457,7)5.70 )(4.)! 5,(2(.95 (,491.7) 1,!50.47
77 45(,920.)7 )75.4( 5,(1(.!2 (,491.7) 1,!47.92
7) 45(,045.41 ))(.22 5,(05.5( (,491.7) 1,!45.!!
79 455,159.20 )97.11 5,594.(7 (,491.7) 1,!42.72
)0 454,2(2.0) 90).14 5,5)!.(4 (,491.7) 1,!40.07
)1 45!,!5!.95 919.!0 5,572.4) (,491.7) 1,!!7.!9
)2 452,4!4.(5 9!0.(0 5,5(1.1) (,491.7) 1,!!4.()
)! 451,504.04 942.04 5,549.74 (,491.7) 1,!!1.94
)4 450,5(2.01 95!.(2 5,5!).1( (,491.7) 1,!29.1(
)5 449,(0).!9 9(5.!4 5,52(.44 (,491.7) 1,!2(.!4
)( 44),(4!.05 977.21 5,514.57 (,491.7) 1,!2!.50
)7 447,((5.)4 9)9.22 5,502.5( (,491.7) 1,!20.(1
)) 44(,(7(.(2 1,001.!) 5,490.40 (,491.7) 1,!17.70
-
8/18/2019 Préstamos Hipotecarios - Simulación
5/32
)9 445,(75.25 1,01!.() 5,47).09 (,491.7) 1,!14.74
90 444,((1.5( 1,02(.14 5,4(5.(! (,491.7) 1,!11.75
91 44!,(!5.42 1,0!).7( 5,45!.02 (,491.7) 1,!0).72
92 442,59(.(( 1,051.5! 5,440.25 (,491.7) 1,!05.((
9! 441,545.1! 1,0(4.45 5,427.!! (,491.7) 1,!02.5(
94 440,4)0.() 1,077.5! 5,414.24 (,491.7) 1,299.42
95 4!9,40!.15 1,090.7) 5,401.00 (,491.7) 1,29(.249( 4!),!12.!7 1,104.19 5,!)7.59 (,491.7) 1,29!.02
97 4!7,20).1) 1,117.7( 5,!74.02 (,491.7) 1,2)9.7(
9) 4!(,090.42 1,1!1.50 5,!(0.2) (,491.7) 1,2)(.47
99 4!4,95).92 1,145.41 5,!4(.!7 (,491.7) 1,2)!.1!
100 4!!,)1!.52 1,159.49 5,!!2.29 (,491.7) 1,279.75
101 4!2,(54.0! 1,17!.74 5,!1).04 (,491.7) 1,27(.!!
102 4!1,4)0.!0 1,1)).1( 5,!0!.(1 (,491.7) 1,272.)7
10! 4!0,292.1! 1,202.77 5,2)9.01 (,491.7) 1,2(9.!(
104 429,0)9.!( 1,217.55 5,274.22 (,491.7) 1,2(5.)1
105 427,)71.)1 1,2!2.52 5,259.2( (,491.7) 1,2(2.2210( 42(,(!9.29 1,247.(7 5,244.11 (,491.7) 1,25).59
107 425,!91.(2 1,2(!.00 5,22).77 (,491.7) 1,254.91
10) 424,12).(2 1,27).5! 5,21!.25 (,491.7) 1,251.1)
109 422,)50.09 1,294.24 5,197.5! (,491.7) 1,247.41
110 421,555.)4 1,!10.15 5,1)1.(2 (,491.7) 1,24!.59
111 420,245.(9 1,!2(.2( 5,1(5.52 (,491.7) 1,2!9.72
112 41),919.4! 1,!42.5( 5,149.22 (,491.7) 1,2!5.)1
11! 417,57(.)) 1,!59.0( 5,1!2.72 (,491.7) 1,2!1.)5
114 41(,217.)2 1,!75.77 5,11(.01 (,491.7) 1,227.)4
115 414,)42.05 1,!92.() 5,099.10 (,491.7) 1,22!.7)
11( 41!,449.!7 1,409.79 5,0)1.9) (,491.7) 1,219.()
117 412,0!9.5) 1,427.12 5,0(4.(5 (,491.7) 1,215.52
11) 410,(12.4( 1,444.(7 5,047.11 (,491.7) 1,211.!1
119 409,1(7.79 1,4(2.42 5,029.!5 (,491.7) 1,207.04
120 407,705.!7 1,4)0.40 5,011.!) (,491.7) 1,202.7!
121 40(,224.97 1,49).59 4,99!.1) (,491.7) 1,19).!(
122 404,72(.!) 1,517.01 4,974.7( (,491.7) 1,19!.94
12! 40!,209.!( 1,5!5.(( 4,95(.12 (,491.7) 1,1)9.47
124 401,(7!.70 1,554.54 4,9!7.24 (,491.7) 1,1)4.94
125 400,119.1( 1,57!.(5 4,91).1! (,491.7) 1,1)0.!5
12( !9),545.52 1,592.99 4,)9).79 (,491.7) 1,175.71
127 !9(,952.5! 1,(12.57 4,)79.21 (,491.7) 1,171.01
12) !95,!!9.9( 1,(!2.!9 4,)59.!9 (,491.7) 1,1((.25
129 !9!,707.57 1,(52.45 4,)!9.!2 (,491.7) 1,1(1.44
1!0 !92,055.12 1,(72.77 4,)19.01 (,491.7) 1,15(.5(
1!1 !90,!)2.!5 1,(9!.!! 4,79).45 (,491.7) 1,151.(!
1!2 !)),()9.02 1,714.14 4,777.(4 (,491.7) 1,14(.(!
1!! !)(,974.)) 1,7!5.21 4,75(.57 (,491.7) 1,141.5)
-
8/18/2019 Préstamos Hipotecarios - Simulación
6/32
1!4 !)5,2!9.(7 1,75(.54 4,7!5.24 (,491.7) 1,1!(.4(
1!5 !)!,4)!.1! 1,77).1! 4,71!.(5 (,491.7) 1,1!1.2)
1!( !)1,705.00 1,799.99 4,(91.79 (,491.7) 1,12(.0!
1!7 !79,905.02 1,)22.11 4,((9.(7 (,491.7) 1,120.72
1!) !7),0)2.91 1,)44.51 4,(47.27 (,491.7) 1,115.!4
1!9 !7(,2!).40 1,)(7.1) 4,(24.(0 (,491.7) 1,109.90
140 !74,!71.22 1,)90.1! 4,(01.(5 (,491.7) 1,104.40141 !72,4)1.09 1,91!.!( 4,57).41 (,491.7) 1,09).)2
142 !70,5(7.7! 1,9!(.)) 4,554.)9 (,491.7) 1,09!.17
14! !(),(!0.)5 1,9(0.(9 4,5!1.09 (,491.7) 1,0)7.4(
144 !((,(70.1( 1,9)4.79 4,50(.99 (,491.7) 1,0)1.()
145 !(4,()5.!7 2,009.19 4,4)2.59 (,491.7) 1,075.)2
14( !(2,(7(.1) 2,0!!.)) 4,457.)9 (,491.7) 1,0(9.)9
147 !(0,(42.!0 2,05).)) 4,4!2.)9 (,491.7) 1,0(!.)9
14) !5),5)!.42 2,0)4.19 4,407.59 (,491.7) 1,057.)2
149 !5(,499.2! 2,109.)1 4,!)1.97 (,491.7) 1,051.(7
150 !54,!)9.42 2,1!5.74 4,!5(.04 (,491.7) 1,045.45151 !52,25!.() 2,1(1.99 4,!29.7) (,491.7) 1,0!9.15
152 !50,091.(9 2,1)).57 4,!0!.21 (,491.7) 1,0!2.77
15! !47,90!.1! 2,215.47 4,27(.!1 (,491.7) 1,02(.!1
154 !45,()7.(( 2,242.70 4,249.0) (,491.7) 1,019.7)
155 !4!,444.9( 2,270.27 4,221.51 (,491.7) 1,01!.1(
15( !41,174.70 2,29).17 4,19!.(1 (,491.7) 1,00(.47
157 !!),)7(.52 2,!2(.42 4,1(5.!( (,491.7) 999.(9
15) !!(,550.10 2,!55.01 4,1!(.7( (,491.7) 992.)2
159 !!4,195.09 2,!)!.9( 4,107.)1 (,491.7) 9)5.))
1(0 !!1,)11.1! 2,41!.2( 4,07).51 (,491.7) 97).)4
1(1 !29,!97.)( 2,442.9! 4,04).)5 (,491.7) 971.72
1(2 !2(,954.94 2,472.9( 4,01).)2 (,491.7) 9(4.52
1(! !24,4)1.9) 2,50!.!5 !,9)).42 (,491.7) 957.22
1(4 !21,97).(! 2,5!4.12 !,957.(5 (,491.7) 949.)4
1(5 !19,444.51 2,5(5.27 !,92(.51 (,491.7) 942.!(
1(( !1(,)79.2! 2,59(.)0 !,)94.97 (,491.7) 9!4.79
1(7 !14,2)2.4! 2,(2).72 !,)(!.05 (,491.7) 927.1!
1() !11,(5!.71 2,((1.0! !,)!0.74 (,491.7) 919.!)
1(9 !0),992.() 2,(9!.74 !,79).0! (,491.7) 911.5!
170 !0(,29).94 2,72(.)5 !,7(4.92 (,491.7) 90!.5)
171 !0!,572.0) 2,7(0.!7 !,7!1.41 (,491.7) )95.54
172 !00,)11.71 2,794.!0 !,(97.4) (,491.7) ))7.!9
17! 29),017.42 2,)2).(5 !,((!.1! (,491.7) )79.15
174 295,1)).77 2,)(!.41 !,(2).!( (,491.7) )70.)1
175 292,!25.!5 2,)9).(1 !,59!.17 (,491.7) )(2.!(
17( 2)9,42(.74 2,9!4.24 !,557.54 (,491.7) )5!.)1
177 2)(,492.50 2,970.!1 !,521.47 (,491.7) )45.15
17) 2)!,522.20 !,00(.)2 !,4)4.9( (,491.7) )!(.!9
-
8/18/2019 Préstamos Hipotecarios - Simulación
7/32
179 2)0,515.!) !,04!.77 !,44).00 (,491.7) )27.52
1)0 277,471.(1 !,0)1.19 !,410.59 (,491.7) )1).54
1)1 274,!90.42 !,119.0( !,!72.72 (,491.7) )09.45
1)2 271,271.!( !,157.40 !,!!4.!) (,491.7) )00.25
1)! 2(),11!.9( !,19(.21 !,295.57 (,491.7) 790.94
1)4 2(4,917.75 !,2!5.50 !,25(.2) (,491.7) 7)1.51
1)5 2(1,()2.25 !,275.27 !,21(.51 (,491.7) 771.9(1)( 25),40(.99 !,!15.52 !,17(.25 (,491.7) 7(2.!0
1)7 255,091.4( !,!5(.2) !,1!5.50 (,491.7) 752.52
1)) 251,7!5.19 !,!97.5! !,094.25 (,491.7) 742.(2
1)9 24),!!7.(( !,4!9.29 !,052.4) (,491.7) 7!2.(0
190 244,)9).!( !,4)1.57 !,010.21 (,491.7) 722.45
191 241,41(.)0 !,524.!( 2,9(7.41 (,491.7) 712.1)
192 2!7,)92.4! !,5(7.() 2,924.09 (,491.7) 701.7)
19! 2!4,!24.75 !,(11.5! 2,))0.24 (,491.7) (91.2(
194 2!0,71!.22 !,(55.9! 2,)!5.)5 (,491.7) ()0.(0
195 227,057.29 !,700.)( 2,790.91 (,491.7) ((9.)219( 22!,!5(.4! !,74(.!5 2,745.42 (,491.7) (5).90
197 219,(10.07 !,792.40 2,(99.!7 (,491.7) (47.)5
19) 215,)17.(7 !,)!9.02 2,(52.7( (,491.7) (!(.((
199 211,97).(5 !,))(.21 2,(05.57 (,491.7) (25.!4
200 20),092.45 !,9!!.97 2,557.)0 (,491.7) (1!.)7
201 204,15).47 !,9)2.!! 2,509.45 (,491.7) (02.27
202 200,17(.15 4,0!1.2) 2,4(0.50 (,491.7) 590.52
20! 19(,144.)7 4,0)0.)! 2,410.95 (,491.7) 57).(!
204 192,0(4.04 4,1!0.99 2,!(0.79 (,491.7) 5((.59
205 1)7,9!!.05 4,1)1.77 2,!10.01 (,491.7) 554.40
20( 1)!,751.2) 4,2!!.17 2,25).(1 (,491.7) 542.07
207 179,51).12 4,2)5.20 2,20(.5) (,491.7) 529.5)
20) 175,2!2.92 4,!!7.)7 2,15!.90 (,491.7) 51(.94
209 170,)95.04 4,!91.19 2,100.5) (,491.7) 504.14
210 1((,50!.)5 4,445.17 2,04(.(1 (,491.7) 491.19
211 1(2,05).(9 4,499.)1 1,991.97 (,491.7) 47).07
212 157,55).)) 4,555.12 1,9!(.(( (,491.7) 4(4.)0
21! 15!,00!.77 4,(11.11 1,))0.(7 (,491.7) 451.!(
214 14),!92.(( 4,((7.7) 1,)2!.99 (,491.7) 4!7.7(
215 14!,724.)) 4,725.1( 1,7((.(2 (,491.7) 42!.99
21( 1!),999.72 4,7)!.24 1,70).54 (,491.7) 410.05
217 1!4,21(.4) 4,)42.0! 1,(49.74 (,491.7) !95.94
21) 129,!74.45 4,901.55 1,590.2! (,491.7) !)1.(5
219 124,472.90 4,9(1.)0 1,529.9) (,491.7) !(7.20
220 119,511.10 5,022.79 1,4().99 (,491.7) !52.5(
221 114,4)).!2 5,0)4.52 1,407.25 (,491.7) !!7.74
222 109,40!.79 5,147.02 1,!44.75 (,491.7) !22.74
22! 104,25(.77 5,210.29 1,2)1.49 (,491.7) !07.5(
-
8/18/2019 Préstamos Hipotecarios - Simulación
8/32
224 99,04(.4) 5,274.!! 1,217.45 (,491.7) 292.19
225 9!,772.15 5,!!9.1( 1,152.(2 (,491.7) 27(.(!
22( )),4!2.99 5,404.79 1,0)(.99 (,491.7) 2(0.))
227 )!,02).20 5,471.22 1,020.5( (,491.7) 244.9!
22) 77,55(.9) 5,5!).47 95!.!0 (,491.7) 22).79
229 72,01).51 5,(0(.55 ))5.2! (,491.7) 212.45
2!0 ((,411.9( 5,(75.4( )1(.!1 (,491.7) 195.922!1 (0,7!(.50 5,745.22 74(.55 (,491.7) 179.17
2!2 54,991.2) 5,)15.)4 (75.9! (,491.7) 1(2.22
2!! 49,175.4! 5,))7.!! (04.45 (,491.7) 145.07
2!4 4!,2)).11 5,959.(9 5!2.0) (,491.7) 127.70
2!5 !7,!2).41 (,0!2.95 45).)! (,491.7) 110.12
2!( !1,295.4( (,107.10 !)4.(7 (,491.7) 92.!2
2!7 25,1)).!( (,1)2.17 !09.(1 (,491.7) 74.!1
2!) 19,00(.19 (,25).1( 2!!.(2 (,491.7) 5(.07
2!9 12,74).0! (,!!5.0) 15(.(9 (,491.7) !7.(1
240 (,412.95 (,412.95 7).)! (,491.7) 1).92Total 500,000.00 ### 253,926.33
-
8/18/2019 Préstamos Hipotecarios - Simulación
9/32
Cuota Total Capital in
7,9((.7) 499,(54.0( /n#reso eueri3o 2(,555.92
7,9(5.7( 499,!0!.)(
7,9(4.72 49),949.!(
7,9(!.() 49),590.50
7,9(2.(2 49),227.247,9(1.55 497,)59.50
7,9(0.4( 497,4)7.25
7,959.!( 497,110.42
7,95).25 49(,72).9(
7,957.1! 49(,!42.)1
7,955.99 495,951.91
7,954.)! 495,55(.21
7,95!.(7 495,155.(5
7,952.49 494,750.1(
7,951.29 494,!!9.(97,950.0) 49!,924.17
7,94).)5 49!,50!.54
7,947.(1 49!,077.75
7,94(.!( 492,(4(.72
7,945.0) 492,210.!9
7,94!.)0 491,7().70
7,942.49 491,!21.5)
7,941.1) 490,)().97
7,9!9.)4 490,410.79
7,9!).49 4)9,94(.9)
7,9!7.12 4)9,477.47
7,9!5.74 4)9,002.1)
7,9!4.!! 4)),521.0(
7,9!2.91 4)),0!4.02
7,9!1.4) 4)7,541.00
7,9!0.02 4)7,041.91
7,92).55 4)(,5!(.(9
7,927.0( 4)(,025.2(
7,925.55 4)5,507.54
7,924.02 4)4,9)!.4(
7,922.4) 4)4,452.94
7,920.91 4)!,915.90
7,919.!! 4)!,!72.2(
7,917.72 4)2,)21.9!
7,91(.10 4)2,2(4.)4
7,914.4( 4)1,700.90
7,912.79 4)1,1!0.0!
7,911.11 4)0,552.15
-
8/18/2019 Préstamos Hipotecarios - Simulación
10/32
7,909.41 479,9(7.1(
7,907.() 479,!74.9)
7,905.9! 47),775.52
7,904.1( 47),1().(9
7,902.!7 477,554.41
7,900.5( 47(,9!2.57
7,)9).7! 47(,!0!.097,)9(.)7 475,((5.)7
7,)94.99 475,020.)2
7,)9!.09 474,!(7.)4
7,)91.1( 47!,70(.)4
7,))9.21 47!,0!7.71
7,))7.24 472,!(0.!5
7,))5.24 471,(74.(7
7,))!.22 470,9)0.5(
7,))1.17 470,277.92
7,)79.10 4(9,5((.(47,)77.00 4(),)4(.(2
7,)74.)7 4(),117.75
7,)72.72 4(7,!79.9!
7,)70.55 4((,(!!.0!
7,)().!4 4(5,)7(.95
7,)((.11 4(5,111.5)
7,)(!.)( 4(4,!!(.)0
7,)(1.57 4(!,552.49
7,)59.2( 4(2,75).55
7,)5(.91 4(1,954.)5
7,)54.54 4(1,141.2(
7,)52.14 4(0,!17.()
7,)49.71 459,4)!.9)
7,)47.25 45),(40.0!
7,)44.7( 457,7)5.70
7,)42.24 45(,920.)7
7,)!9.(9 45(,045.41
7,)!7.11 455,159.20
7,)!4.50 454,2(2.0)
7,)!1.)5 45!,!5!.95
7,)29.17 452,4!4.(5
7,)2(.4( 451,504.04
7,)2!.71 450,5(2.01
7,)20.9! 449,(0).!9
7,)1).12 44),(4!.05
7,)15.27 447,((5.)4
7,)12.!9 44(,(7(.(2
7,)09.47 445,(75.25
-
8/18/2019 Préstamos Hipotecarios - Simulación
11/32
7,)0(.52 444,((1.5(
7,)0!.5! 44!,(!5.42
7,)00.50 442,59(.((
7,797.44 441,545.1!
7,794.!! 440,4)0.()
7,791.19 4!9,40!.15
7,7)).02 4!),!12.!77,7)4.)0 4!7,20).1)
7,7)1.54 4!(,090.42
7,77).24 4!4,95).92
7,774.91 4!!,)1!.52
7,771.5! 4!2,(54.0!
7,7().11 4!1,4)0.!0
7,7(4.(4 4!0,292.1!
7,7(1.14 429,0)9.!(
7,757.59 427,)71.)1
7,754.00 42(,(!9.297,750.!( 425,!91.(2
7,74(.() 424,12).(2
7,742.9( 422,)50.09
7,7!9.1) 421,555.)4
7,7!5.!7 420,245.(9
7,7!1.50 41),919.4!
7,727.59 417,57(.))
7,72!.(! 41(,217.)2
7,719.(2 414,)42.05
7,715.5( 41!,449.!7
7,711.45 412,0!9.5)
7,707.29 410,(12.4(
7,70!.0) 409,1(7.79
7,(9).)2 407,705.!7
7,(94.51 40(,224.97
7,(90.14 404,72(.!)
7,()5.72 40!,209.!(
7,()1.24 401,(7!.70
7,(7(.71 400,119.1(
7,(72.1! !9),545.52
7,((7.49 !9(,952.5!
7,((2.79 !95,!!9.9(
7,(5).0! !9!,707.57
7,(5!.21 !92,055.12
7,(4).!4 !90,!)2.!5
7,(4!.40 !)),()9.02
7,(!).41 !)(,974.))
7,(!!.!5 !)5,2!9.(7
-
8/18/2019 Préstamos Hipotecarios - Simulación
12/32
7,(2).2! !)!,4)!.1!
7,(2!.05 !)1,705.00
7,(17.)1 !79,905.02
7,(12.50 !7),0)2.91
7,(07.12 !7(,2!).40
7,(01.() !74,!71.22
7,59(.17 !72,4)1.097,590.(0 !70,5(7.7!
7,5)4.95 !(),(!0.)5
7,579.24 !((,(70.1(
7,57!.45 !(4,()5.!7
7,5(7.(0 !(2,(7(.1)
7,5(1.(7 !(0,(42.!0
7,555.(7 !5),5)!.42
7,549.(0 !5(,499.2!
7,54!.45 !54,!)9.42
7,5!7.2! !52,25!.()7,5!0.92 !50,091.(9
7,524.55 !47,90!.1!
7,51).09 !45,()7.((
7,511.5( !4!,444.9(
7,504.94 !41,174.70
7,49).24 !!),)7(.52
7,491.4( !!(,550.10
7,4)4.(0 !!4,195.09
7,477.(5 !!1,)11.1!
7,470.(2 !29,!97.)(
7,4(!.50 !2(,954.94
7,45(.29 !24,4)1.9)
7,449.00 !21,97).(!
7,441.(1 !19,444.51
7,4!4.14 !1(,)79.2!
7,42(.57 !14,2)2.4!
7,41).91 !11,(5!.71
7,411.15 !0),992.()
7,40!.!0 !0(,29).94
7,!95.!( !0!,572.0)
7,!)7.!1 !00,)11.71
7,!79.17 29),017.42
7,!70.9! 295,1)).77
7,!(2.5) 292,!25.!5
7,!54.14 2)9,42(.74
7,!45.59 2)(,492.50
7,!!(.9! 2)!,522.20
7,!2).17 2)0,515.!)
-
8/18/2019 Préstamos Hipotecarios - Simulación
13/32
7,!19.!0 277,471.(1
7,!10.!2 274,!90.42
7,!01.2! 271,271.!(
7,292.0! 2(),11!.9(
7,2)2.71 2(4,917.75
7,27!.2) 2(1,()2.25
7,2(!.74 25),40(.997,254.0) 255,091.4(
7,244.!0 251,7!5.19
7,2!4.40 24),!!7.((
7,224.!7 244,)9).!(
7,214.2! 241,41(.)0
7,20!.9( 2!7,)92.4!
7,19!.5( 2!4,!24.75
7,1)!.0! 2!0,71!.22
7,172.!) 227,057.29
7,1(1.(0 22!,!5(.4!7,150.() 219,(10.07
7,1!9.(! 215,)17.(7
7,12).44 211,97).(5
7,117.11 20),092.45
7,105.(5 204,15).47
7,094.04 200,17(.15
7,0)2.!0 19(,144.)7
7,070.40 192,0(4.04
7,05).!7 1)7,9!!.05
7,04(.1) 1)!,751.2)
7,0!!.)4 179,51).12
7,021.!5 175,2!2.92
7,00).71 170,)95.04
(,995.92 1((,50!.)5
(,9)2.9( 1(2,05).(9
(,9(9.)5 157,55).))
(,95(.5) 15!,00!.77
(,94!.14 14),!92.((
(,929.5! 14!,724.))
(,915.7( 1!),999.72
(,901.)! 1!4,21(.4)
(,))7.72 129,!74.45
(,)7!.4! 124,472.90
(,)5).97 119,511.10
(,)44.!! 114,4)).!2
(,)29.52 109,40!.79
(,)14.52 104,25(.77
(,799.!! 99,04(.4)
-
8/18/2019 Préstamos Hipotecarios - Simulación
14/32
(,7)!.9( 9!,772.15
(,7().40 )),4!2.99
(,752.(5 )!,02).20
(,7!(.71 77,55(.9)
(,720.57 72,01).51
(,704.2! ((,411.9(
(,()7.(9 (0,7!(.50(,(70.95 54,991.2)
(,(54.00 49,175.4!
(,(!(.)4 4!,2)).11
(,(19.4) !7,!2).41
(,(01.90 !1,295.4(
(,5)4.10 25,1)).!(
(,5((.0) 19,00(.19
(,547.)4 12,74).0!
(,529.!) (,412.95
(,510.(9 0.00
-
8/18/2019 Préstamos Hipotecarios - Simulación
15/32
Cuota Capital /ni+io Pa#o Capital Pa#o /ntereses Cuota Pura
1 500,000.00 1,21(.45 2,0)!.!! !,299.7)
2 51!,747.0( 1,249.)9 2,140.(1 !,!90.50
! 527,)72.09 1,2)4.2( 2,199.47 !,4)!.72
4 542,!)5.47 1,!19.5( 2,259.94 !,579.50
5 557,297.)) 1,!55.)4 2,!22.07 !,(77.92( 572,(20.29 1,!9!.12 2,!)5.92 !,779.04
7 5)),!(!.99 1,4!1.4! 2,451.52 !,))2.94
) (04,540.54 1,470.7) 2,51).92 !,9)9.70
9 (21,1(1.)5 1,511.22 2,5)).17 4,099.!9
10 (!),240.15 1,552.77 2,(59.!! 4,212.10
11 (55,7)).00 1,595.4( 2,7!2.45 4,!27.91
12 (7!,)1).!2 1,(!9.!! 2,)07.5) 4,44(.90
1! (92,!44.!( 1,()4.40 2,))4.77 4,5(9.17
14 704,47!.1( 1,71!.91 2,9!5.!0 4,(49.21
15 71(,)14.44 1,74!.9! 2,9)(.7! 4,7!0.((1( 729,!71.92 1,774.4) !,0!9.05 4,)1!.5!
17 742,149.!9 1,)05.57 !,092.29 4,)97.)(
1) 755,150.70 1,)!7.20 !,14(.4( 4,9)!.((
19 7(),!79.77 1,)(9.!) !,201.5) 5,070.97
20 7)1,)40.59 1,902.1! !,257.(7 5,159.)0
21 795,5!7.2! 1,9!5.4( !,!14.74 5,250.19
22 )09,47!.)1 1,9(9.!( !,!72.)1 5,!42.17
2! )2!,(54.5! 2,00!.)( !,4!1.)9 5,4!5.7(
24 )!),0)!.(9 2,0!).97 !,492.02 5,5!0.9)
25 )52,7(5.(2 2,074.(9 !,55!.19 5,(27.))
2( )59,197.)4 2,090.!! !,579.99 5,(70.!!
27 )(5,(7).5) 2,10(.10 !,(0(.99 5,71!.10
2) )72,20).20 2,121.99 !,(!4.20 5,75(.19
29 )7),7)7.0) 2,1!7.99 !,((1.(1 5,799.(1
!0 ))5,415.5) 2,154.12 !,()9.2! 5,)4!.!5
!1 )92,094.07 2,170.!7 !,717.0( 5,))7.4!
!2 )9),)22.94 2,1)(.74 !,745.10 5,9!1.)!
!! 905,(02.5( 2,20!.2! !,77!.!4 5,97(.5)
!4 912,4!!.!! 2,219.)5 !,)01.)1 (,021.((
!5 919,!15.(1 2,2!(.59 !,)!0.4) (,0(7.0)
!( 92(,249.)1 2,25!.4( !,)59.!7 (,112.)4
!7 92),(1(.!2 2,259.22 !,)(9.2! (,12).4(
!) 9!0,9)).)9 2,2(4.99 !,)79.12 (,144.11
!9 9!!,!(7.51 2,270.7) !,))9.0! (,159.)1
40 9!5,752.21 2,27(.5) !,)9).97 (,175.55
41 9!),14!.01 2,2)2.40 !,90).9! (,191.!!
42 940,5!9.91 2,2)).2! !,91).92 (,207.15
4! 942,942.94 2,294.0) !,92).9! (,22!.01
-
8/18/2019 Préstamos Hipotecarios - Simulación
16/32
44 945,!52.11 2,299.94 !,9!).97 (,2!).91
45 947,7(7.4! 2,!05.)1 !,949.0! (,254.)5
4( 950,1)).92 2,!11.71 !,959.12 (,270.)!
47 952,(1(.(0 2,!17.(1 !,9(9.24 (,2)(.)5
4) 955,050.49 2,!2!.5! !,979.!) (,!02.91
49 957,490.59 2,!29.47 !,9)9.54 (,!19.01
50 959,9!(.92 2,!!5.42 !,999.74 (,!!5.1(51 9(2,!)9.51 2,!41.!9 4,009.9( (,!51.!4
52 9(4,)4).!( 2,!47.!7 4,020.20 (,!(7.57
5! 9(7,!1!.50 2,!5!.!7 4,0!0.47 (,!)!.)4
54 9(9,7)4.9! 2,!59.!) 4,040.77 (,400.15
55 972,2(2.() 2,!(5.41 4,051.09 (,41(.50
5( 974,74(.75 2,!71.45 4,0(1.44 (,4!2.90
57 977,2!7.1) 2,!77.51 4,071.)2 (,449.!!
5) 979,7!!.9( 2,!)!.59 4,0)2.22 (,4(5.)1
59 9)2,2!7.1! 2,!)9.() 4,092.(5 (,4)2.!!
(0 9)4,74(.(9 2,!95.7) 4,10!.11 (,49).)9(1 9)7,2(2.(7 2,401.90 4,11!.59 (,515.50
(2 9)9,7)5.07 2,40).04 4,124.10 (,5!2.14
(! 992,!1!.91 2,414.19 4,1!4.(4 (,54).)!
(4 994,)49.22 2,420.!( 4,145.21 (,5(5.5(
(5 997,!91.01 2,42(.54 4,155.)0 (,5)2.!4
(( 999,9!9.2) 2,4!2.74 4,1((.41 (,599.1(
(7 1,002,494.07 2,4!).9( 4,177.0( (,(1(.02
() 1,005,055.!9 2,445.19 4,1)7.7! (,(!2.92
(9 1,007,(2!.25 2,451.44 4,19).4! (,(49.)7
70 1,010,197.(7 2,457.70 4,209.1( (,(((.)(
71 1,012,77).(7 2,4(!.9) 4,219.91 (,()!.)9
72 1,015,!((.27 2,470.2) 4,2!0.(9 (,700.97
7! 1,017,9(0.47 2,47(.59 4,241.50 (,71).09
74 1,020,5(1.!0 2,4)2.91 4,252.!4 (,7!5.25
75 1,02!,1().7) 2,4)9.2( 4,2(!.20 (,752.4(
7( 1,025,7)2.92 2,495.(2 4,274.10 (,7(9.71
77 1,02),40!.74 2,501.99 4,2)5.02 (,7)7.01
7) 1,0!1,0!1.2( 2,50).!9 4,295.9( (,)04.!5
79 1,0!!,((5.4) 2,514.)0 4,!0(.94 (,)21.7!
)0 1,0!(,!0(.44 2,521.22 4,!17.94 (,)!9.1(
)1 1,0!),954.15 2,527.(( 4,!2).9) (,)5(.(4
)2 1,041,(0).(2 2,5!4.12 4,!40.04 (,)74.1(
)! 1,044,2(9.)7 2,540.59 4,!51.12 (,)91.72
)4 1,04(,9!7.92 2,547.09 4,!(2.24 (,909.!!
)5 1,049,(12.79 2,55!.59 4,!7!.!9 (,92(.9)
)( 1,052,294.49 2,5(0.12 4,!)4.5( (,944.()
)7 1,054,9)!.05 2,5((.(( 4,!95.7( (,9(2.42
)) 1,057,(7).47 2,57!.22 4,40(.99 (,9)0.21
-
8/18/2019 Préstamos Hipotecarios - Simulación
17/32
)9 1,0(0,!)0.7) 2,579.79 4,41).25 (,99).04
90 1,0(!,090.00 2,5)(.!) 4,429.54 7,015.92
91 1,0(5,)0(.1! 2,592.99 4,440.)( 7,0!!.)5
92 1,0(),529.21 2,599.(1 4,452.21 7,051.)2
9! 1,071,259.24 2,(0(.2( 4,4(!.5) 7,0(9.)4
94 1,07!,99(.25 2,(12.92 4,474.9) 7,0)7.90
95 1,07(,740.25 2,(19.59 4,4)(.42 7,10(.019( 1,079,491.2( 2,(2(.2) 4,497.)) 7,124.1(
97 1,0)2,249.!0 2,(!2.99 4,509.!7 7,142.!7
9) 1,0)5,014.!9 2,(!9.72 4,520.)9 7,1(0.(1
99 1,0)7,7)(.54 2,(4(.47 4,5!2.44 7,17).91
100 1,090,5(5.7) 2,(5!.2! 4,544.02 7,197.25
101 1,09!,!52.11 2,((0.01 4,555.(! 7,215.(4
102 1,09(,145.57 2,(((.)0 4,5(7.27 7,2!4.0)
10! 1,09),94(.1( 2,(7!.(2 4,57).94 7,252.5(
104 1,101,75!.91 2,()0.45 4,590.(4 7,271.09
105 1,104,5().)! 2,()7.!0 4,(02.!7 7,2)9.(710( 1,107,!90.94 2,(94.1( 4,(14.1! 7,!0).29
107 1,110,220.2( 2,701.04 4,(25.92 7,!2(.9(
10) 1,11!,05(.)1 2,707.95 4,(!7.74 7,!45.()
109 1,115,900.(1 2,714.)( 4,(49.59 7,!(4.45
110 1,11),751.() 2,721.)0 4,((1.47 7,!)!.27
111 1,121,(10.02 2,72).75 4,(7!.!) 7,402.1!
112 1,124,475.() 2,7!5.7! 4,()5.!2 7,421.04
11! 1,127,!4).(5 2,742.72 4,(97.29 7,440.00
114 1,1!0,22).9( 2,749.72 4,709.29 7,459.01
115 1,1!!,11(.(4 2,75(.75 4,721.!2 7,47).07
11( 1,1!(,011.(9 2,7(!.79 4,7!!.!) 7,497.17
117 1,1!),914.1! 2,770.)5 4,745.4) 7,51(.!!
11) 1,141,)24.00 2,777.9! 4,757.(0 7,5!5.5!
119 1,144,741.29 2,7)5.0! 4,7(9.7( 7,554.79
120 1,147,(((.04 2,792.15 4,7)1.94 7,574.09
121 1,150,59).27 2,799.2) 4,794.1( 7,59!.44
122 1,15!,5!7.9) 2,)0(.4! 4,)0(.41 7,(12.)4
12! 1,15(,4)5.21 2,)1!.(0 4,)1).(9 7,(!2.29
124 1,159,4!9.9( 2,)20.79 4,)!1.00 7,(51.79
125 1,1(2,402.27 2,)2).00 4,)4!.!4 7,(71.!4
12( 1,1(5,!72.14 2,)!5.22 4,)55.72 7,(90.94
127 1,1(),!49.(1 2,)42.47 4,)().12 7,710.59
12) 1,171,!!4.(7 2,)49.7! 4,))0.5( 7,7!0.29
129 1,174,!27.!7 2,)57.01 4,)9!.0! 7,750.04
1!0 1,177,!27.71 2,)(4.!1 4,905.5! 7,7(9.)4
1!1 1,1)0,!!5.72 2,)71.(! 4,91).07 7,7)9.(9
1!2 1,1)!,!51.41 2,)7).9( 4,9!0.(! 7,)09.(0
1!! 1,1)(,!74.)1 2,))(.!2 4,94!.2! 7,)29.55
-
8/18/2019 Préstamos Hipotecarios - Simulación
18/32
1!4 1,1)9,405.9! 2,)9!.(9 4,955.)( 7,)49.55
1!5 1,192,444.)0 2,901.09 4,9().52 7,)(9.(1
1!( 1,195,491.4! 2,90).50 4,9)1.21 7,))9.71
1!7 1,19),545.)4 2,915.9! 4,99!.94 7,909.)7
1!) 1,201,(0).0( 2,92!.!) 5,00(.70 7,9!0.0)
1!9 1,204,(7).10 2,9!0.)5 5,019.49 7,950.!4
140 1,207,755.99 2,9!).!4 5,0!2.!2 7,970.(5141 1,210,)41.74 2,945.)5 5,045.17 7,991.02
142 1,21!,9!5.!7 2,95!.!7 5,05).0( ),011.44
14! 1,217,0!(.91 2,9(0.92 5,070.99 ),0!1.90
144 1,220,14(.!7 2,9().4) 5,0)!.94 ),052.4!
145 1,22!,2(!.7) 2,97(.07 5,09(.9! ),07!.00
14( 1,22(,!)9.15 2,9)!.(7 5,109.95 ),09!.(!
147 1,229,522.51 2,991.29 5,12!.01 ),114.!0
14) 1,2!2,((!.)7 2,99).94 5,1!(.10 ),1!5.04
149 1,2!5,)1!.2( !,00(.(0 5,149.22 ),155.)2
150 1,2!),970.(9 !,014.2) 5,1(2.!) ),17(.((151 1,242,1!(.19 !,021.9) 5,175.57 ),197.55
152 1,245,!09.7) !,029.70 5,1)).79 ),21).49
15! 1,24),491.4) !,0!7.44 5,202.05 ),2!9.49
154 1,251,()1.!1 !,045.20 5,215.!4 ),2(0.54
155 1,254,)79.29 !,052.9) 5,22).(( ),2)1.(5
15( 1,25),0)5.4! !,0(0.7) 5,242.02 ),!02.)1
157 1,2(1,299.77 !,0().(0 5,255.42 ),!24.02
15) 1,2(4,522.!2 !,07(.44 5,2().)4 ),!45.29
159 1,2(7,75!.11 !,0)4.!0 5,2)2.!0 ),!((.(1
1(0 1,270,992.15 !,092.19 5,295.)0 ),!)7.99
1(1 1,274,2!9.4( !,100.09 5,!09.!! ),409.42
1(2 1,277,495.07 !,10).01 5,!22.90 ),4!0.90
1(! 1,2)0,759.00 !,115.95 5,!!(.50 ),452.44
1(4 1,2)4,0!1.27 !,12!.91 5,!50.1! ),474.04
1(5 1,2)7,!11.90 !,1!1.)9 5,!(!.)0 ),495.(9
1(( 1,290,(00.91 !,1!9.)9 5,!77.50 ),517.!9
1(7 1,29!,)9).!! !,147.91 5,!91.24 ),5!9.1(
1() 1,297,204.1( !,155.9( 5,405.02 ),5(0.97
1(9 1,!00,51).45 !,1(4.02 5,41).)! ),5)2.)5
170 1,!0!,)41.20 !,172.10 5,4!2.(7 ),(04.77
171 1,!07,172.44 !,1)0.21 5,44(.55 ),(2(.7(
172 1,!10,512.20 !,1)).!! 5,4(0.47 ),(4).)0
17! 1,!1!,)(0.4) !,19(.4) 5,474.42 ),(70.90
174 1,!17,217.!! !,204.(5 5,4)).41 ),(9!.05
175 1,!20,5)2.74 !,212.)! 5,502.4! ),715.2(
17( 1,!2!,95(.7( !,221.04 5,51(.49 ),7!7.5!
177 1,!27,!!9.40 !,229.27 5,5!0.5) ),759.)5
17) 1,!!0,7!0.(7 !,2!7.52 5,544.71 ),7)2.2!
-
8/18/2019 Préstamos Hipotecarios - Simulación
19/32
179 1,!!4,1!0.(2 !,245.79 5,55).)) ),)04.(7
1)0 1,!!7,5!9.25 !,254.09 5,57!.0) ),)27.17
1)1 1,!40,95(.59 !,2(2.40 5,5)7.!2 ),)49.72
1)2 1,!44,!)2.(( !,270.74 5,(01.59 ),)72.!!
1)! 1,!47,)17.4) !,279.09 5,(15.91 ),)95.00
1)4 1,!51,2(1.0) !,2)7.47 5,(!0.25 ),917.7!
1)5 1,!54,71!.4) !,295.)7 5,(44.(4 ),940.511)( 1,!5),174.70 !,!04.29 5,(59.0( ),9(!.!5
1)7 1,!(1,(44.7( !,!12.7! 5,(7!.52 ),9)(.25
1)) 1,!(5,12!.() !,!21.20 5,()).02 9,009.21
1)9 1,!(),(11.50 !,!29.() 5,702.55 9,0!2.2!
190 1,!72,10).2! !,!!).19 5,717.12 9,055.!1
191 1,!75,(1!.)9 !,!4(.72 5,7!1.72 9,07).44
192 1,!79,12).50 !,!55.27 5,74(.!7 9,101.(4
19! 1,!)2,(52.10 !,!(!.)4 5,7(1.05 9,124.)9
194 1,!)(,1)4.70 !,!72.44 5,775.77 9,14).21
195 1,!)9,72(.!! !,!)1.05 5,790.5! 9,171.5)19( 1,!9!,277.00 !,!)9.(9 5,)05.!2 9,195.01
197 1,!9(,)!(.75 !,!9).!5 5,)20.15 9,21).50
19) 1,400,405.59 !,407.0! 5,)!5.02 9,242.0(
199 1,40!,9)!.55 !,415.74 5,)49.9! 9,2(5.(7
200 1,407,570.(5 !,424.47 5,)(4.)) 9,2)9.!4
201 1,411,1((.91 !,4!!.21 5,)79.)( 9,!1!.0)
202 1,414,772.!7 !,441.99 5,)94.)) 9,!!(.)7
20! 1,41),!)7.0! !,450.7) 5,909.95 9,!(0.7!
204 1,422,010.9! !,459.(0 5,925.05 9,!)4.(4
205 1,425,(44.09 !,4().44 5,940.1) 9,40).(2
20( 1,429,2)(.5! !,477.!0 5,955.!( 9,4!2.((
207 1,4!2,9!).2) !,4)(.1) 5,970.5) 9,45(.7(
20) 1,4!(,599.!( !,495.09 5,9)5.)! 9,4)0.92
209 1,440,2(9.79 !,504.02 (,001.12 9,505.14
210 1,44!,949.(0 !,512.97 (,01(.4( 9,529.4!
211 1,447,(!).)1 !,521.95 (,0!1.)! 9,55!.7)
212 1,451,!!7.45 !,5!0.95 (,047.24 9,57).1)
21! 1,455,045.54 !,5!9.97 (,0(2.(9 9,(02.((
214 1,45),7(!.10 !,549.01 (,07).1) 9,(27.19
215 1,4(2,490.1( !,55).0) (,09!.71 9,(51.79
21( 1,4((,22(.74 !,5(7.17 (,109.2) 9,(7(.45
217 1,4(9,972.)7 !,57(.2) (,124.)9 9,701.17
21) 1,47!,72).57 !,5)5.42 (,140.54 9,725.9(
219 1,477,49!.)( !,594.5) (,15(.22 9,750.)1
220 1,4)1,2().7) !,(0!.77 (,171.95 9,775.72
221 1,4)5,05!.!4 !,(12.97 (,1)7.72 9,)00.(9
222 1,4)),)47.57 !,(22.20 (,20!.5! 9,)25.7!
22! 1,492,(51.49 !,(!1.4( (,219.!) 9,)50.)4
-
8/18/2019 Préstamos Hipotecarios - Simulación
20/32
224 1,49(,4(5.1! !,(40.74 (,2!5.27 9,)7(.01
225 1,500,2)).52 !,(50.04 (,251.20 9,901.24
22( 1,504,121.(7 !,(59.!( (,2(7.17 9,92(.54
227 1,507,9(4.(2 !,(().71 (,2)!.19 9,951.90
22) 1,511,)17.!9 !,(7).09 (,299.24 9,977.!!
229 1,515,()0.00 !,()7.4) (,!15.!! 10,002.)2
2!0 1,519,552.4) !,(9(.91 (,!!1.47 10,02).!72!1 1,52!,4!4.)5 !,70(.!5 (,!47.(5 10,054.00
2!2 1,527,!27.14 !,715.)2 (,!(!.)( 10,079.()
2!! 1,5!1,229.!) !,725.!1 (,!)0.12 10,105.44
2!4 1,5!5,141.5) !,7!4.)! (,!9(.42 10,1!1.25
2!5 1,5!9,0(!.79 !,744.!7 (,412.77 10,157.14
2!( 1,542,99(.01 !,75!.94 (,429.15 10,1)!.09
2!7 1,54(,9!).2) !,7(!.5! (,445.5) 10,209.11
2!) 1,550,)90.(2 !,77!.15 (,4(2.04 10,2!5.19
2!9 1,554,)5!.0( !,7)2.79 (,47).55 10,2(1.!4
240 1,55),)25.(! !,792.45 (,495.11 10,2)7.5(((9,149.79 1,14(,012.)9
-
8/18/2019 Préstamos Hipotecarios - Simulación
21/32
"e#uro Cuota Total Capital in /n-a+in Auste Capital
1,475.00 4,774.7) 49),7)!.55 !.0% 51!,747.0(
1,515.55 4,90(.0( 512,497.17 !.0% 527,)72.09
1,557.22 5,040.94 52(,5)7.)! !.0% 542,!)5.47
1,(00.04 5,179.54 541,0(5.90 !.0% 557,297.))
1,(44.0! 5,!21.95 555,942.0! !.0% 572,(20.291,()9.2! 5,4().27 571,227.17 !.0% 5)),!(!.99
1,7!5.(7 5,(1).(2 5)(,9!2.5( !.0% (04,540.54
1,7)!.!9 5,77!.09 (0!,0(9.7( !.0% (21,1(1.)5
1,)!2.4! 5,9!1.)2 (19,(50.(! !.0% (!),240.15
1,))2.)1 (,094.91 (!(,()7.!) !.0% (55,7)).00
1,9!4.57 (,2(2.49 (54,192.54 !.0% (7!,)1).!2
1,9)7.7( (,4!4.(7 (72,17).99 !.0% (92,!44.!(
2,042.42 (,(11.5) (90,(59.9( 2.0% 704,47!.1(
2,07).20 (,727.41 702,759.2( 2.0% 71(,)14.44
2,114.(0 (,)45.2( 715,070.51 2.0% 729,!71.922,151.(5 (,9(5.1) 727,597.44 2.0% 742,149.!9
2,1)9.!4 7,0)7.20 740,!4!.)2 2.0% 755,150.70
2,227.(9 7,211.!5 75!,!1!.50 2.0% 7(),!79.77
2,2((.72 7,!!7.(9 7((,510.!) 2.0% 7)1,)40.59
2,!0(.4! 7,4((.2! 779,9!).4( 2.0% 795,5!7.2!
2,!4(.)! 7,597.0! 79!,(01.77 2.0% )09,47!.)1
2,!)7.95 7,7!0.12 )07,504.45 2.0% )2!,(54.5!
2,429.7) 7,)(5.54 )21,(50.(7 2.0% )!),0)!.(9
2,472.!5 ),00!.!! )!(,044.72 2.0% )52,7(5.(2
2,515.(( ),14!.5! )50,(90.9! 1.0% )59,197.)4
2,5!4.(! ),204.9( )57,107.50 1.0% )(5,(7).5)
2,55!.75 ),2((.)5 )(!,572.4) 1.0% )72,20).20
2,57!.01 ),!29.20 )70,0)(.22 1.0% )7),7)7.0)
2,592.42 ),!92.0! )7(,(49.0) 1.0% ))5,415.5)
2,(11.9) ),455.!! ))!,2(1.4( 1.0% )92,094.07
2,(!1.() ),519.10 ))9,92!.70 1.0% )9),)22.94
2,(51.5! ),5)!.!( )9(,(!(.20 1.0% 905,(02.5(
2,(71.5! ),(4).10 90!,!99.!! 1.0% 912,4!!.!!
2,(91.() ),71!.!! 910,21!.4) 1.0% 919,!15.(1
2,711.9) ),779.0( 917,079.02 1.0% 92(,249.)1
2,7!2.44 ),)45.2) 92!,99(.!4 0.5% 92),(1(.!2
2,7!9.42 ),)(7.)7 92(,!57.10 0.5% 9!0,9)).)9
2,74(.42 ),)90.5! 92),72!.)9 0.5% 9!!,!(7.51
2,75!.4! ),91!.25 9!1,09(.7! 0.5% 9!5,752.21
2,7(0.47 ),9!(.02 9!!,475.(! 0.5% 9!),14!.01
2,7(7.52 ),95).)5 9!5,)(0.(1 0.5% 940,5!9.91
2,774.59 ),9)1.74 9!),251.() 0.5% 942,942.94
2,7)1.() 9,004.(9 940,(4).)( 0.5% 945,!52.11
-
8/18/2019 Préstamos Hipotecarios - Simulación
22/32
2,7)).79 9,027.(9 94!,052.17 0.5% 947,7(7.4!
2,795.91 9,050.7( 945,4(1.(2 0.5% 950,1)).92
2,)0!.0( 9,07!.)) 947,)77.22 0.5% 952,(1(.(0
2,)10.22 9,097.07 950,29).99 0.5% 955,050.49
2,)17.40 9,120.!1 952,72(.95 0.5% 957,490.59
2,)24.(0 9,14!.(1 955,1(1.12 0.5% 959,9!(.92
2,)!1.)1 9,1((.97 957,(01.50 0.5% 9(2,!)9.512,)!9.05 9,190.!9 9(0,04).12 0.5% 9(4,)4).!(
2,)4(.!0 9,21!.)7 9(2,500.99 0.5% 9(7,!1!.50
2,)5!.57 9,2!7.42 9(4,9(0.1! 0.5% 9(9,7)4.9!
2,)(0.)7 9,2(1.02 9(7,425.55 0.5% 972,2(2.()
2,)().17 9,2)4.() 9(9,)97.27 0.5% 974,74(.75
2,)75.50 9,!0).40 972,!75.!0 0.5% 977,2!7.1)
2,))2.)5 9,!!2.1) 974,)59.(7 0.5% 979,7!!.9(
2,)90.22 9,!5(.0! 977,!50.!) 0.5% 9)2,2!7.1!
2,)97.(0 9,!79.9! 979,)47.45 0.5% 9)4,74(.(9
2,905.00 9,40!.90 9)2,!50.91 0.5% 9)7,2(2.(72,912.42 9,427.92 9)4,)(0.7( 0.5% 9)9,7)5.07
2,919.)7 9,452.01 9)7,!77.0! 0.5% 992,!1!.91
2,927.!! 9,47(.1( 9)9,)99.72 0.5% 994,)49.22
2,9!4.)1 9,500.!7 992,42).)( 0.5% 997,!91.01
2,942.!0 9,524.(4 994,9(4.4( 0.5% 999,9!9.2)
2,949.)2 9,54).9) 997,50(.54 0.5% 1,002,494.07
2,957.!( 9,57!.!7 1,000,055.12 0.5% 1,005,055.!9
2,9(4.91 9,597.)! 1,002,(10.20 0.5% 1,007,(2!.25
2,972.49 9,(22.!( 1,005,171.)2 0.5% 1,010,197.(7
2,9)0.0) 9,(4(.94 1,007,7!9.97 0.5% 1,012,77).(7
2,9)7.70 9,(71.59 1,010,!14.(9 0.5% 1,015,!((.27
2,995.!! 9,(9(.!0 1,012,)95.99 0.5% 1,017,9(0.47
!,002.9) 9,721.07 1,015,4)!.)9 0.5% 1,020,5(1.!0
!,010.(( 9,745.91 1,01),07).!9 0.5% 1,02!,1().7)
!,01).!5 9,770.)1 1,020,(79.52 0.5% 1,025,7)2.92
!,02(.0( 9,795.77 1,02!,2)7.!0 0.5% 1,02),40!.74
!,0!!.79 9,)20.)0 1,025,901.75 0.5% 1,0!1,0!1.2(
!,041.54 9,)45.)9 1,02),522.)7 0.5% 1,0!!,((5.4)
!,049.!1 9,)71.05 1,0!1,150.(9 0.5% 1,0!(,!0(.44
!,057.10 9,)9(.27 1,0!!,7)5.22 0.5% 1,0!),954.15
!,0(4.91 9,921.55 1,0!(,42(.49 0.5% 1,041,(0).(2
!,072.75 9,94(.90 1,0!9,074.50 0.5% 1,044,2(9.)7
!,0)0.(0 9,972.!2 1,041,729.2) 0.5% 1,04(,9!7.92
!,0)).47 9,997.79 1,044,!90.)4 0.5% 1,049,(12.79
!,09(.!( 10,02!.!4 1,047,059.20 0.5% 1,052,294.49
!,104.27 10,04).95 1,049,7!4.!) 0.5% 1,054,9)!.05
!,112.20 10,074.(2 1,052,41(.!9 0.5% 1,057,(7).47
!,120.15 10,100.!( 1,055,105.2( 0.5% 1,0(0,!)0.7)
-
8/18/2019 Préstamos Hipotecarios - Simulación
23/32
!,12).12 10,12(.17 1,057,)00.99 0.5% 1,0(!,090.00
!,1!(.12 10,152.04 1,0(0,50!.(1 0.5% 1,0(5,)0(.1!
!,144.1! 10,177.9) 1,0(!,21!.14 0.5% 1,0(),529.21
!,152.1( 10,20!.9) 1,0(5,929.59 0.5% 1,071,259.24
!,1(0.21 10,2!0.05 1,0(),(52.99 0.5% 1,07!,99(.25
!,1().29 10,25(.19 1,071,!)!.!! 0.5% 1,07(,740.25
!,17(.!) 10,2)2.!9 1,074,120.(( 0.5% 1,079,491.2(!,1)4.50 10,!0).(( 1,07(,)(4.9) 0.5% 1,0)2,249.!0
!,192.(4 10,!!5.00 1,079,(1(.!1 0.5% 1,0)5,014.!9
!,200.79 10,!(1.41 1,0)2,!74.(7 0.5% 1,0)7,7)(.54
!,20).97 10,!)7.)) 1,0)5,140.0) 0.5% 1,090,5(5.7)
!,217.17 10,414.42 1,0)7,912.55 0.5% 1,09!,!52.11
!,225.!9 10,441.0! 1,090,(92.11 0.5% 1,09(,145.57
!,2!!.(! 10,4(7.71 1,09!,47).77 0.5% 1,09),94(.1(
!,241.)9 10,494.45 1,09(,272.54 0.5% 1,101,75!.91
!,250.17 10,521.2( 1,099,07!.4( 0.5% 1,104,5().)!
!,25).4) 10,54).14 1,101,))1.5! 0.5% 1,107,!90.94!,2((.)0 10,575.09 1,104,(9(.7) 0.5% 1,110,220.2(
!,275.15 10,(02.11 1,107,519.22 0.5% 1,11!,05(.)1
!,2)!.52 10,(29.20 1,110,!4).)7 0.5% 1,115,900.(1
!,291.91 10,(5(.!( 1,11!,1)5.75 0.5% 1,11),751.()
!,!00.!2 10,()!.5) 1,11(,029.)) 0.5% 1,121,(10.02
!,!0).75 10,710.)) 1,11),))1.27 0.5% 1,124,475.()
!,!17.20 10,7!).25 1,121,7!9.95 0.5% 1,127,!4).(5
!,!25.() 10,7(5.() 1,124,(05.9! 0.5% 1,1!0,22).9(
!,!!4.1) 10,79!.19 1,127,479.24 0.5% 1,1!!,11(.(4
!,!42.(9 10,)20.7( 1,1!0,!59.)9 0.5% 1,1!(,011.(9
!,!51.2! 10,)4).41 1,1!!,247.)9 0.5% 1,1!),914.1!
!,!59.)0 10,)7(.1! 1,1!(,14!.2) 0.5% 1,141,)24.00
!,!().!) 10,90!.91 1,1!9,04(.0( 0.5% 1,144,741.29
!,!7(.99 10,9!1.77 1,141,95(.2( 0.5% 1,147,(((.04
!,!)5.(1 10,959.70 1,144,)7!.90 0.5% 1,150,59).27
!,!94.2( 10,9)7.70 1,147,79).99 0.5% 1,15!,5!7.9)
!,402.94 11,015.7) 1,150,7!1.55 0.5% 1,15(,4)5.21
!,411.(! 11,04!.92 1,15!,(71.(1 0.5% 1,159,4!9.9(
!,420.!5 11,072.14 1,15(,(19.17 0.5% 1,1(2,402.27
!,429.09 11,100.4! 1,159,574.27 0.5% 1,1(5,!72.14
!,4!7.)5 11,12).79 1,1(2,5!(.92 0.5% 1,1(),!49.(1
!,44(.(! 11,157.22 1,1(5,507.14 0.5% 1,171,!!4.(7
!,455.44 11,1)5.7! 1,1(),4)4.94 0.5% 1,174,!27.!7
!,4(4.27 11,214.!1 1,171,470.!( 0.5% 1,177,!27.71
!,47!.12 11,242.9( 1,174,4(!.40 0.5% 1,1)0,!!5.72
!,4)1.99 11,271.() 1,177,4(4.09 0.5% 1,1)!,!51.41
!,490.)9 11,!00.4) 1,1)0,472.45 0.5% 1,1)(,!74.)1
!,499.)1 11,!29.!5 1,1)!,4)).49 0.5% 1,1)9,405.9!
-
8/18/2019 Préstamos Hipotecarios - Simulación
24/32
!,50).75 11,!5).!0 1,1)(,512.24 0.5% 1,192,444.)0
!,517.71 11,!)7.!2 1,1)9,54!.71 0.5% 1,195,491.4!
!,52(.70 11,41(.41 1,192,5)2.9! 0.5% 1,19),545.)4
!,5!5.71 11,445.5) 1,195,(29.91 0.5% 1,201,(0).0(
!,544.74 11,474.)! 1,19),()4.() 0.5% 1,204,(7).10
!,55!.)0 11,504.14 1,201,747.25 0.5% 1,207,755.99
!,5(2.)) 11,5!!.54 1,204,)17.(5 0.5% 1,210,)41.74!,571.9) 11,5(!.00 1,207,)95.)9 0.5% 1,21!,9!5.!7
!,5)1.11 11,592.55 1,210,9)2.00 0.5% 1,217,0!(.91
!,590.2( 11,(22.1( 1,214,075.99 0.5% 1,220,14(.!7
!,599.4! 11,(51.)( 1,217,177.)9 0.5% 1,22!,2(!.7)
!,(0).(! 11,()1.(! 1,220,2)7.71 0.5% 1,22(,!)9.15
!,(17.)5 11,711.47 1,22!,405.4) 0.5% 1,229,522.51
!,(27.09 11,741.40 1,22(,5!1.21 0.5% 1,2!2,((!.)7
!,(!(.!( 11,771.!9 1,229,((4.9! 0.5% 1,2!5,)1!.2(
!,(45.(5 11,)01.47 1,2!2,)0(.(( 0.5% 1,2!),970.(9
!,(54.9( 11,)!1.(2 1,2!5,95(.41 0.5% 1,242,1!(.19!,((4.!0 11,)(1.)5 1,2!9,114.21 0.5% 1,245,!09.7)
!,(7!.(( 11,)92.1( 1,242,2)0.0) 0.5% 1,24),491.4)
!,()!.05 11,922.54 1,245,454.04 0.5% 1,251,()1.!1
!,(92.4( 11,95!.00 1,24),(!(.10 0.5% 1,254,)79.29
!,701.)9 11,9)!.54 1,251,)2(.!0 0.5% 1,25),0)5.4!
!,711.!5 12,014.1( 1,255,024.(5 0.5% 1,2(1,299.77
!,720.)! 12,044.)5 1,25),2!1.17 0.5% 1,2(4,522.!2
!,7!0.!4 12,075.(! 1,2(1,445.)) 0.5% 1,2(7,75!.11
!,7!9.)7 12,10(.4) 1,2(4,(().)0 0.5% 1,270,992.15
!,749.4! 12,1!7.41 1,2(7,)99.9( 0.5% 1,274,2!9.4(
!,759.01 12,1().42 1,271,1!9.!) 0.5% 1,277,495.07
!,7().(1 12,199.51 1,274,!)7.07 0.5% 1,2)0,759.00
!,77).24 12,2!0.() 1,277,(4!.0( 0.5% 1,2)4,0!1.27
!,7)7.)9 12,2(1.9! 1,2)0,907.!( 0.5% 1,2)7,!11.90
!,797.57 12,29!.2( 1,2)4,1)0.01 0.5% 1,290,(00.91
!,)07.27 12,!24.(7 1,2)7,4(1.02 0.5% 1,29!,)9).!!
!,)17.00 12,!5(.1( 1,290,750.41 0.5% 1,297,204.1(
!,)2(.75 12,!)7.7! 1,294,04).21 0.5% 1,!00,51).45
!,)!(.5! 12,419.!) 1,297,!54.4! 0.5% 1,!0!,)41.20
!,)4(.!! 12,451.11 1,!00,((9.10 0.5% 1,!07,172.44
!,)5(.1( 12,4)2.92 1,!0!,992.24 0.5% 1,!10,512.20
!,)((.01 12,514.)1 1,!07,!2!.)( 0.5% 1,!1!,)(0.4)
!,)75.)9 12,54(.79 1,!10,((4.01 0.5% 1,!17,217.!!
!,))5.79 12,57).)4 1,!14,012.() 0.5% 1,!20,5)2.74
!,)95.72 12,(10.9) 1,!17,!(9.91 0.5% 1,!2!,95(.7(
!,905.(7 12,(4!.20 1,!20,7!5.72 0.5% 1,!27,!!9.40
!,915.(5 12,(75.50 1,!24,110.12 0.5% 1,!!0,7!0.(7
!,925.(( 12,707.)9 1,!27,49!.15 0.5% 1,!!4,1!0.(2
-
8/18/2019 Préstamos Hipotecarios - Simulación
25/32
!,9!5.(9 12,740.!( 1,!!0,))4.)2 0.5% 1,!!7,5!9.25
!,945.74 12,772.91 1,!!4,2)5.1( 0.5% 1,!40,95(.59
!,955.)2 12,)05.54 1,!!7,(94.19 0.5% 1,!44,!)2.((
!,9(5.9! 12,)!).2( 1,!41,111.92 0.5% 1,!47,)17.4)
!,97(.0( 12,)71.0( 1,!44,5!).!9 0.5% 1,!51,2(1.0)
!,9)(.22 12,90!.95 1,!47,97!.(1 0.5% 1,!54,71!.4)
!,99(.40 12,9!(.91 1,!51,417.(1 0.5% 1,!5),174.704,00(.(2 12,9(9.97 1,!54,)70.40 0.5% 1,!(1,(44.7(
4,01(.)5 1!,00!.10 1,!5),!!2.02 0.5% 1,!(5,12!.()
4,027.11 1!,0!(.!! 1,!(1,)02.49 0.5% 1,!(),(11.50
4,0!7.40 1!,0(9.(! 1,!(5,2)1.)2 0.5% 1,!72,10).2!
4,047.72 1!,10!.0! 1,!(),770.04 0.5% 1,!75,(1!.)9
4,05).0( 1!,1!(.50 1,!72,2(7.17 0.5% 1,!79,12).50
4,0().4! 1!,170.07 1,!75,77!.24 0.5% 1,!)2,(52.10
4,07).)2 1!,20!.72 1,!79,2)).2( 0.5% 1,!)(,1)4.70
4,0)9.24 1!,2!7.45 1,!)2,)12.27 0.5% 1,!)9,72(.!!
4,099.(9 1!,271.27 1,!)(,!45.2) 0.5% 1,!9!,277.004,110.17 1!,!05.1) 1,!)9,))7.!1 0.5% 1,!9(,)!(.75
4,120.(7 1!,!!9.17 1,!9!,4!).40 0.5% 1,400,405.59
4,1!1.20 1!,!7!.25 1,!9(,99).55 0.5% 1,40!,9)!.55
4,141.75 1!,407.42 1,400,5(7.)1 0.5% 1,407,570.(5
4,152.!! 1!,441.() 1,404,14(.1) 0.5% 1,411,1((.91
4,1(2.94 1!,47(.02 1,407,7!!.70 0.5% 1,414,772.!7
4,17!.5) 1!,510.45 1,411,!!0.!) 0.5% 1,41),!)7.0!
4,1)4.24 1!,544.97 1,414,9!(.25 0.5% 1,422,010.9!
4,194.9! 1!,579.5) 1,41),551.!4 0.5% 1,425,(44.09
4,205.(5 1!,(14.27 1,422,175.(( 0.5% 1,429,2)(.5!
4,21(.40 1!,(49.05 1,425,)09.24 0.5% 1,4!2,9!).2)
4,227.17 1!,()!.9! 1,429,452.10 0.5% 1,4!(,599.!(
4,2!7.97 1!,71).)9 1,4!!,104.27 0.5% 1,440,2(9.79
4,24).)0 1!,75!.94 1,4!(,7(5.77 0.5% 1,44!,949.(0
4,259.(5 1!,7)9.0) 1,440,4!(.(! 0.5% 1,447,(!).)1
4,270.5! 1!,)24.!1 1,444,11(.)7 0.5% 1,451,!!7.45
4,2)1.45 1!,)59.(! 1,447,)0(.51 0.5% 1,455,045.54
4,292.!) 1!,)95.04 1,451,505.57 0.5% 1,45),7(!.10
4,!0!.!5 1!,9!0.54 1,455,214.09 0.5% 1,4(2,490.1(
4,!14.!5 1!,9((.1! 1,45),9!2.0) 0.5% 1,4((,22(.74
4,!25.!7 14,001.)2 1,4(2,(59.57 0.5% 1,4(9,972.)7
4,!!(.42 14,0!7.59 1,4((,!9(.59 0.5% 1,47!,72).57
4,!47.50 14,07!.4( 1,470,14!.15 0.5% 1,477,49!.)(
4,!5).(1 14,109.41 1,47!,)99.2) 0.5% 1,4)1,2().7)
4,!(9.74 14,145.4( 1,477,((5.01 0.5% 1,4)5,05!.!4
4,!)0.91 14,1)1.(0 1,4)1,440.!7 0.5% 1,4)),)47.57
4,!92.10 14,217.)4 1,4)5,225.!( 0.5% 1,492,(51.49
4,40!.!2 14,254.1( 1,4)9,020.0! 0.5% 1,49(,4(5.1!
-
8/18/2019 Préstamos Hipotecarios - Simulación
26/32
4,414.57 14,290.5) 1,492,)24.40 0.5% 1,500,2)).52
4,425.)5 14,!27.09 1,49(,(!).4) 0.5% 1,504,121.(7
4,4!7.1( 14,!(!.70 1,500,4(2.!1 0.5% 1,507,9(4.(2
4,44).50 14,400.!9 1,504,295.91 0.5% 1,511,)17.!9
4,459.)( 14,4!7.19 1,50),1!9.!0 0.5% 1,515,()0.00
4,471.2( 14,474.07 1,511,992.51 0.5% 1,519,552.4)
4,4)2.() 14,511.05 1,515,)55.57 0.5% 1,52!,4!4.)54,494.1! 14,54).1! 1,519,72).50 0.5% 1,527,!27.14
4,505.(2 14,5)5.!0 1,52!,(11.!2 0.5% 1,5!1,229.!)
4,517.1! 14,(22.5( 1,527,504.0( 0.5% 1,5!5,141.5)
4,52).(7 14,(59.92 1,5!1,40(.75 0.5% 1,5!9,0(!.79
4,540.24 14,(97.!) 1,5!5,!19.41 0.5% 1,542,99(.01
4,551.)4 14,7!4.9! 1,5!9,242.07 0.5% 1,54(,9!).2)
4,5(!.47 14,772.5) 1,54!,174.75 0.5% 1,550,)90.(2
4,575.1! 14,)10.!2 1,547,117.47 0.5% 1,554,)5!.0(
4,5)(.)2 14,)4).1( 1,551,070.27 0.5% 1,55),)25.(!
4,59).54 14,))(.09 1,555,0!!.17 0.5% 1,5(2,)0).!4)11,!77.1!
-
8/18/2019 Préstamos Hipotecarios - Simulación
27/32
/n#reso eueri3o 15,915.9!
-
8/18/2019 Préstamos Hipotecarios - Simulación
28/32
-
8/18/2019 Préstamos Hipotecarios - Simulación
29/32
-
8/18/2019 Préstamos Hipotecarios - Simulación
30/32
-
8/18/2019 Préstamos Hipotecarios - Simulación
31/32
-
8/18/2019 Préstamos Hipotecarios - Simulación
32/32
top related