Você está na página 1de 6

Simulador cuota seguros para un crédito hipotecario

Valor prima mensual*

Valor vivienda $ 117,000,000


Valor crédito $ 52,000,000
Edad - Titular 1 34
Edad - Titular 2 0

Vida - Deudores (valor credito y factor según edad)


Titular 1 52,000 0.3634 18,897
Titular 2 52,000 0.0000 0
Subtotal vida 18,897

Incendio y Terremoto (valor vivienda y factor)


117,000 0.316 36,972
IVA 0.16 5,916
Subtotal inc. y terr. 42,888

TOTAL 61,784 TOTAL 802,921

SIMULADOR CUOTA FIJA Y TASA FIJA


Credito Hipotecario Facil en Pesos
###
VALOR DEL CREDITO TABLA DE AMORTIZACION TIR
$52,000,000 MESES CAPITAL Intereses Cuota Saldo #VALUE!
TASA E.A 1 $228,230 $512,906 $741,136 $51,771,770 $741,136
12.50% 2 $230,481 $510,655 $741,136 $51,541,289 $741,136
TASA MENSUAL 3 $232,755 $508,382 $741,136 $51,308,534 $741,136
0.99% 4 $235,050 $506,086 $741,136 $51,073,484 $741,136
PLAZO 5 $237,369 $503,767 $741,136 $50,836,115 $741,136
120 6 $239,710 $501,426 $741,136 $50,596,405 $741,136
CUOTA 7 $242,075 $499,062 $741,136 $50,354,330 $741,136
$741,136 8 $244,462 $496,674 $741,136 $50,109,868 $741,136
9 $246,874 $494,263 $741,136 $49,862,995 $741,136
10 $249,309 $491,828 $741,136 $49,613,686 $741,136
INGRESOS 11 $251,768 $489,369 $741,136 $49,361,918 $741,136
$2,470,454 12 $254,251 $486,885 $741,136 $49,107,667 $741,136
13 $256,759 $484,377 $741,136 $48,850,909 $741,136
CLIENTE 14 $259,291 $481,845 $741,136 $48,591,617 $741,136
15 $261,849 $479,287 $741,136 $48,329,768 $741,136
16 $264,432 $476,705 $741,136 $48,065,337 $741,136
17 $267,040 $474,096 $741,136 $47,798,297 $741,136
18 $269,674 $471,462 $741,136 $47,528,623 $741,136
19 $272,334 $468,802 $741,136 $47,256,289 $741,136
20 $275,020 $466,116 $741,136 $46,981,269 $741,136
21 $277,733 $463,404 $741,136 $46,703,536 $741,136
22 $280,472 $460,664 $741,136 $46,423,064 $741,136
23 $283,239 $457,898 $741,136 $46,139,825 $741,136
24 $286,032 $455,104 $741,136 $45,853,793 $741,136
CENTRO HIPOTECARIO - BOGOTA

NOMBRE GESTOR
TELEFONOS

CORREO
ELECTRONICO

VALOR INMUEBLE

MONTO CREDITO
PLAZO (SISTEMA
PESOS)
EDAD SOLICITANTE
TASA DE INTERES
E.A. PESOS
EDAD SEGUNDO
SOLICITANTE
CENTRO HIPOTECARIO - BOGOTA

DIVA NELLY ACEVEDO ARIAS


6508870 ext 21211-21286

diva.acevedo@hotmail.com

$ 117,000,000

$ 52,000,000

$ 120

34

12.50%
21000000
6300000
6300000
250000
250000
13100000
7900000
BBVA Seguros

Tabla de tasas comerciales por edad


Por $1000 de valor asegurado

Edad Mensual
0 1E-10
20 0.3331
21 0.3342
22 0.3364
23 0.3385
24 0.3407
25 0.3419
26 0.3441
27 0.3463
28 0.3476
29 0.3498
30 0.3521
31 0.3554
32 0.3577
33 0.3611
34 0.3634
35 0.3648
36 0.3672
37 0.3707
38 0.3752
39 0.3797
40 0.3854
41 0.3922
42 0.4011
43 0.4143
44 0.4309
45 0.453
46 0.459
47 0.495
48 0.5387
49 0.5883
50 0.643
51 0.6999
52 0.7569
53 0.811
54 0.8611
55 0.9039
56 0.938
57 1.0129
58 1.0401
59 1.0787
60 1.14
61 1.2276
62 1.3392
63 1.4751
64 1.6347
65 1.8121
66 2.0093
67 2.2168
68 2.4251
69 2.6352
70 2.8522

Interesses relacionados