Professional Documents
Culture Documents
CB Angela Manjarres PDF
CB Angela Manjarres PDF
CB Angela Manjarres PDF
PROYECCIÓN DE PAGOS
No.Cuota Cuota Interés Capital Saldo No.Cuota Cuota Interés Capital Saldo No.Cuota Cuota Interés Capital Saldo
0 $0.00 $0.00 $0.00 $31,509,279.00 37 $700,000.00 $569,524.00 $130,476.00 $28,063,774.00 74 $700,000.00 $426,544.00 $273,456.00 $20,842,568.00
1 $700,000.00 $636,487.00 $63,513.00 $31,445,766.00 38 $700,000.00 $566,888.00 $133,112.00 $27,930,662.00 75 $700,000.00 $421,020.00 $278,980.00 $20,563,588.00
2 $700,000.00 $635,204.00 $64,796.00 $31,380,971.00 39 $700,000.00 $564,199.00 $135,801.00 $27,794,861.00 76 $700,000.00 $415,384.00 $284,616.00 $20,278,972.00
3 $700,000.00 $633,896.00 $66,104.00 $31,314,867.00 40 $700,000.00 $561,456.00 $138,544.00 $27,656,318.00 77 $700,000.00 $409,635.00 $290,365.00 $19,988,608.00
4 $700,000.00 $632,560.00 $67,440.00 $31,247,427.00 41 $700,000.00 $558,658.00 $141,342.00 $27,514,975.00 78 $700,000.00 $403,770.00 $296,230.00 $19,692,377.00
5 $700,000.00 $631,198.00 $68,802.00 $31,178,625.00 42 $700,000.00 $555,803.00 $144,198.00 $27,370,778.00 79 $700,000.00 $397,786.00 $302,214.00 $19,390,163.00
6 $700,000.00 $629,808.00 $70,192.00 $31,108,433.00 43 $700,000.00 $552,890.00 $147,110.00 $27,223,667.00 80 $700,000.00 $391,681.00 $308,319.00 $19,081,845.00
7 $700,000.00 $628,390.00 $71,610.00 $31,036,823.00 44 $700,000.00 $549,918.00 $150,082.00 $27,073,585.00 81 $700,000.00 $385,453.00 $314,547.00 $18,767,298.00
8 $700,000.00 $626,944.00 $73,056.00 $30,963,767.00 45 $700,000.00 $546,886.00 $153,114.00 $26,920,472.00 82 $700,000.00 $379,099.00 $320,901.00 $18,446,397.00
9 $700,000.00 $625,468.00 $74,532.00 $30,889,235.00 46 $700,000.00 $543,794.00 $156,206.00 $26,764,265.00 83 $700,000.00 $372,617.00 $327,383.00 $18,119,015.00
10 $700,000.00 $623,963.00 $76,037.00 $30,813,198.00 47 $700,000.00 $540,638.00 $159,362.00 $26,604,904.00 84 $700,000.00 $366,004.00 $333,996.00 $17,785,019.00
11 $700,000.00 $622,427.00 $77,573.00 $30,735,625.00 48 $700,000.00 $537,419.00 $162,581.00 $26,442,323.00 85 $700,000.00 $359,257.00 $340,743.00 $17,444,276.00
12 $700,000.00 $620,860.00 $79,140.00 $30,656,484.00 49 $700,000.00 $534,135.00 $165,865.00 $26,276,458.00 86 $700,000.00 $352,374.00 $347,626.00 $17,096,651.00
13 $700,000.00 $619,261.00 $80,739.00 $30,575,745.00 50 $700,000.00 $530,784.00 $169,216.00 $26,107,242.00 87 $700,000.00 $345,352.00 $354,648.00 $16,742,003.00
14 $700,000.00 $617,630.00 $82,370.00 $30,493,375.00 51 $700,000.00 $527,366.00 $172,634.00 $25,934,608.00 88 $700,000.00 $338,188.00 $361,812.00 $16,380,191.00
15 $700,000.00 $615,966.00 $84,034.00 $30,409,341.00 52 $700,000.00 $523,879.00 $176,121.00 $25,758,487.00 89 $700,000.00 $330,880.00 $369,120.00 $16,011,071.00
16 $700,000.00 $614,269.00 $85,731.00 $30,323,610.00 53 $700,000.00 $520,321.00 $179,679.00 $25,578,809.00 90 $700,000.00 $323,424.00 $376,576.00 $15,634,495.00
17 $700,000.00 $612,537.00 $87,463.00 $30,236,147.00 54 $700,000.00 $516,692.00 $183,308.00 $25,395,501.00 91 $700,000.00 $315,817.00 $384,183.00 $15,250,312.00
18 $700,000.00 $610,770.00 $89,230.00 $30,146,917.00 55 $700,000.00 $512,989.00 $187,011.00 $25,208,490.00 92 $700,000.00 $308,056.00 $391,944.00 $14,858,368.00
19 $700,000.00 $608,968.00 $91,032.00 $30,055,885.00 56 $700,000.00 $509,212.00 $190,789.00 $25,017,701.00 93 $700,000.00 $300,139.00 $399,861.00 $14,458,507.00
20 $700,000.00 $607,129.00 $92,871.00 $29,963,014.00 57 $700,000.00 $505,358.00 $194,642.00 $24,823,059.00 94 $700,000.00 $292,062.00 $407,938.00 $14,050,569.00
21 $700,000.00 $605,253.00 $94,747.00 $29,868,267.00 58 $700,000.00 $501,426.00 $198,574.00 $24,624,485.00 95 $700,000.00 $283,821.00 $416,179.00 $13,634,390.00
22 $700,000.00 $603,339.00 $96,661.00 $29,771,606.00 59 $700,000.00 $497,415.00 $202,585.00 $24,421,899.00 96 $700,000.00 $275,415.00 $424,585.00 $13,209,805.00
23 $700,000.00 $601,386.00 $98,614.00 $29,672,992.00 60 $700,000.00 $493,322.00 $206,678.00 $24,215,222.00 97 $700,000.00 $266,838.00 $433,162.00 $12,776,643.00
24 $700,000.00 $599,394.00 $100,606.00 $29,572,386.00 61 $700,000.00 $489,147.00 $210,853.00 $24,004,369.00 98 $700,000.00 $258,088.00 $441,912.00 $12,334,731.00
25 $700,000.00 $597,362.00 $102,638.00 $29,469,749.00 62 $700,000.00 $484,888.00 $215,112.00 $23,789,257.00 99 $700,000.00 $249,162.00 $450,838.00 $11,883,893.00
26 $700,000.00 $595,289.00 $104,711.00 $29,365,038.00 63 $700,000.00 $480,543.00 $219,457.00 $23,569,800.00 100 $700,000.00 $240,055.00 $459,945.00 $11,423,947.00
27 $700,000.00 $593,174.00 $106,826.00 $29,258,211.00 64 $700,000.00 $476,110.00 $223,890.00 $23,345,910.00 101 $700,000.00 $230,764.00 $469,236.00 $10,954,711.00
28 $700,000.00 $591,016.00 $108,984.00 $29,149,227.00 65 $700,000.00 $471,587.00 $228,413.00 $23,117,498.00 102 $700,000.00 $221,285.00 $478,715.00 $10,475,996.00
29 $700,000.00 $588,814.00 $111,186.00 $29,038,042.00 66 $700,000.00 $466,973.00 $233,027.00 $22,884,471.00 103 $700,000.00 $211,615.00 $488,385.00 $9,987,611.00
30 $700,000.00 $586,568.00 $113,432.00 $28,924,610.00 67 $700,000.00 $462,266.00 $237,734.00 $22,646,738.00 104 $700,000.00 $201,750.00 $498,250.00 $9,489,361.00
31 $700,000.00 $584,277.00 $115,723.00 $28,808,887.00 68 $700,000.00 $457,464.00 $242,536.00 $22,404,202.00 105 $700,000.00 $191,685.00 $508,315.00 $8,981,046.00
32 $700,000.00 $581,940.00 $118,060.00 $28,690,827.00 69 $700,000.00 $452,565.00 $247,435.00 $22,156,767.00 106 $700,000.00 $181,417.00 $518,583.00 $8,462,463.00
33 $700,000.00 $579,555.00 $120,445.00 $28,570,381.00 70 $700,000.00 $447,567.00 $252,433.00 $21,904,333.00 107 $700,000.00 $170,942.00 $529,058.00 $7,933,405.00
34 $700,000.00 $577,122.00 $122,878.00 $28,447,503.00 71 $700,000.00 $442,468.00 $257,532.00 $21,646,801.00 108 $700,000.00 $160,255.00 $539,745.00 $7,393,660.00
35 $700,000.00 $574,640.00 $125,360.00 $28,322,143.00 72 $700,000.00 $437,265.00 $262,735.00 $21,384,066.00 109 $700,000.00 $149,352.00 $550,648.00 $6,843,012.00
36 $700,000.00 $572,107.00 $127,893.00 $28,194,250.00 73 $700,000.00 $431,958.00 $268,042.00 $21,116,024.00 110 $700,000.00 $138,229.00 $561,771.00 $6,281,241.00
Pág 1 de 2
No.Cuota Cuota Interés Capital Saldo
111 $700,000.00 $126,881.00 $573,119.00 $5,708,122.00
112 $700,000.00 $115,304.00 $584,696.00 $5,123,426.00
113 $700,000.00 $103,493.00 $596,507.00 $4,526,919.00
114 $700,000.00 $91,444.00 $608,556.00 $3,918,363.00
115 $700,000.00 $79,151.00 $620,849.00 $3,297,514.00
116 $700,000.00 $66,610.00 $633,390.00 $2,664,124.00
117 $700,000.00 $53,815.00 $646,185.00 $2,017,939.00
118 $700,000.00 $40,762.00 $659,238.00 $1,358,701.00
119 $700,000.00 $27,446.00 $672,554.00 $686,147.00
120 $700,000.00 $13,860.00 $686,140.00 $0.00
Por favor tenga en cuenta las siguientes observaciones:
NOTA 1: La proyección de pagos, se presenta asumiendo que (i) los NOTA 2: El valor de las compras de cartera, pueden variar por las NOTA 3: En el caso de presentar inquietudes, le agradecemos NOTA 4: Vive Créditos realizará la inscripción para débitos
pagos se hacen en las fechas convenidas y (ii) la tasa de interés de modificaciones que el acreedor correspondiente efectue con comunicarse con nuestro departamento de servicio al cliente, en automáticos, de la cuenta bancaria del cliente informada en la
usura. La amortización del crédito puede diferir de la proyección de posterioridad a la fecha de aprobación del presente cupo de crédito. el e-mail(servicioalcliente@vivecreditos.com) y/o en la línea Vive solicitud de crédito.
pagos, en caso de que no se cumpla cualquiera de los supuestos Estas diferencias serán cargadas o sumadas al valor total a girar al de su ciudad, consulta el número en nuestra página web Este proceso se realiza preventivamente, en desarrollo del
mencionados. cliente. (www.vivecreditos.com) documento denominado, autorización de descuento bancario.
De acuerdo con los valores antes relacionados, confirmo que me encuentro de acuerdo con las condiciones en que se aprobó el crédito, por tanto registro mi firma y huella.
Nombre:
Identificación:
Fecha: Firma:
19-06-2020
Pág 2 de 2