Credifamilia CF

Simulador de Valor Total Unificado VTU

Producto Crédito Hipotecario
Los valores presentados corresponden a una proyección y no necesariamente corresponden a los valores que v

Datos de Entrada

No. Per Fecha

Diligencie las celdas sombreadas en color gris
Perfil Laboral Empleado 0 05-Jun-20
Elija el Sistema de Crédito PESOS 1 05-Jul-20
Tipo de Vivienda Usada 2 05-Aug-20
Tipo de Inmueble VIS 3 05-Sep-20
Valor del Inmueble 100,000,000 4 05-Oct-20
Desembolso COP 70,000,000 5 05-Nov-20
# Titulares del credito 1 6 05-Dec-20
Tasa Efectiva Anual 10.70% 7 05-Jan-21
Periodos (meses) 60 8 05-Feb-21
62,590,277 272.9249 9 05-Mar-21
61,628,254 No Aplica 10 05-Apr-21
60,658,047 3.01% 11 05-May-21
12 05-Jun-21
Nota: para la proyección de créditos denominados en UVR se parte 13 05-Jul-21
de la UVR conocida a la fecha de consulta y una estimación IPC
últimos 12 meses de 3,01% 14 05-Aug-21
### 15 05-Sep-21
VALOR TOTAL UNIFICADO VTU 16 05-Oct-21
Valor Total Unificado % EA Err:523 17 05-Nov-21
Valor Total Unificado $ 91,280,945 18 05-Dec-21
Intereses 19,669,168 19 05-Jan-22
Capital 70,000,000 20 05-Feb-22
Estudio de Prestamo 0 21 05-Mar-22
Gastos Legalizacion 320,833 22 05-Apr-22
Gastos de Visita 0 23 05-May-22
Seguro de incendio y terremoto 842,400 24 05-Jun-22
Seguro de vida 448,544 25 05-Jul-22
26 05-Aug-22
27 05-Sep-22
28 05-Oct-22
29 05-Nov-22
30 05-Dec-22
31 05-Jan-23
32 05-Feb-23
33 05-Mar-23
34 05-Apr-23
35 05-May-23
36 05-Jun-23
37 05-Jul-23
38 05-Aug-23
39 05-Sep-23
40 05-Oct-23
41 05-Nov-23
42 05-Dec-23
43 05-Jan-24
44 05-Feb-24
45 05-Mar-24
46 05-Apr-24
47 05-May-24
48 05-Jun-24
49 05-Jul-24
50 05-Aug-24
51 05-Sep-24
52 05-Oct-24
53 05-Nov-24
54 05-Dec-24
55 05-Jan-25
56 05-Feb-25
57 05-Mar-25
58 05-Apr-25
59 05-May-25
60 05-Jun-25
responden a los valores que va a pagar por su crédito.

Seguro Incendio y
Saldo Capital Abono Capital Pago Intereses Seguro de vida
Terremoto
70,000,000
69,101,012 898,988 595,498 14,040 13,580
68,194,377 906,636 587,851 14,040 13,406
67,280,028 914,348 580,138 14,040 13,230
66,357,901 922,127 572,359 14,040 13,052
65,427,930 929,972 564,515 14,040 12,873
64,490,047 937,883 556,603 14,040 12,693
63,544,185 945,862 548,625 14,040 12,511
62,590,277 953,908 540,578 14,040 12,328
61,628,254 962,023 532,463 14,040 12,143
60,658,047 970,207 524,279 14,040 11,956
59,679,586 978,461 516,025 14,040 11,768
58,692,801 986,785 507,701 14,040 11,578
57,697,622 995,179 499,307 14,040 11,386
56,693,976 1,003,646 490,841 14,040 11,193
55,681,792 1,012,184 482,302 14,040 10,999
54,660,998 1,020,794 473,692 14,040 10,802
53,631,519 1,029,478 465,008 14,040 10,604
52,593,283 1,038,236 456,250 14,040 10,405
51,546,214 1,047,069 447,417 14,040 10,203
50,490,238 1,055,976 438,510 14,040 10,000
49,425,278 1,064,960 429,526 14,040 9,795
48,351,259 1,074,019 420,467 14,040 9,589
47,268,103 1,083,156 411,330 14,040 9,380
46,175,732 1,092,371 402,115 14,040 9,170
45,074,068 1,101,664 392,822 14,040 8,958
43,963,032 1,111,036 383,450 14,040 8,744
42,842,545 1,120,487 373,999 14,040 8,529
41,712,526 1,130,019 364,467 14,040 8,311
40,572,893 1,139,633 354,853 14,040 8,092
39,423,565 1,149,328 345,158 14,040 7,871
38,264,460 1,159,105 335,381 14,040 7,648
37,095,494 1,168,966 325,520 14,040 7,423
35,916,584 1,178,910 315,576 14,040 7,197
34,727,644 1,188,939 305,547 14,040 6,968
33,528,591 1,199,054 295,432 14,040 6,737
32,319,336 1,209,254 285,232 14,040 6,505
31,099,794 1,219,542 274,944 14,040 6,270
29,869,878 1,229,916 264,570 14,040 6,033
28,629,499 1,240,380 254,107 14,040 5,795
27,378,567 1,250,932 243,555 14,040 5,554
26,116,994 1,261,573 232,913 14,040 5,311
24,844,688 1,272,306 222,180 14,040 5,067
23,561,558 1,283,129 211,357 14,040 4,820
22,267,513 1,294,045 200,441 14,040 4,571
20,962,459 1,305,054 189,432 14,040 4,320
19,646,304 1,316,156 178,330 14,040 4,067
18,318,951 1,327,353 167,133 14,040 3,811
16,980,306 1,338,645 155,842 14,040 3,554
15,630,274 1,350,033 144,453 14,040 3,294
14,268,756 1,361,518 132,969 14,040 3,032
12,895,656 1,373,100 121,386 14,040 2,768
11,510,875 1,384,781 109,705 14,040 2,502
10,114,313 1,396,562 97,924 14,040 2,233
8,705,870 1,408,442 86,044 14,040 1,962
7,285,446 1,420,424 74,062 14,040 1,689
5,852,938 1,432,508 61,978 14,040 1,413
4,408,244 1,444,694 49,792 14,040 1,135
2,951,259 1,456,985 37,501 14,040 855
1,481,880 1,469,379 25,107 14,040 573
0 1,481,880 12,607 14,040 287
-
-
Valor Cuota Total

1,522,106
1,521,932
1,521,756
1,521,578
1,521,400
1,521,219
1,521,037
1,520,854
1,520,669
1,520,482
1,520,294
1,520,104
1,519,913
1,519,719
1,519,525
1,519,328
1,519,130
1,518,931
1,518,729
1,518,526
1,518,321
1,518,115
1,517,906
1,517,696
1,517,484
1,517,271
1,517,055
1,516,838
1,516,618
1,516,397
1,516,174
1,515,949
1,515,723
1,515,494
1,515,263
1,515,031
1,514,796
1,514,559
1,514,321
1,514,080
1,513,838
1,513,593
1,513,346
1,513,097
1,512,846
1,512,593
1,512,338
1,512,080
1,511,820
1,511,558
1,511,294
1,511,028
1,510,759
1,510,488
1,510,215
1,509,940
1,509,662
1,509,381
1,509,099
1,508,814
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-