Está en la página 1de 24

CAPITAL

PLAZO
TASA
FACTOR
CUOTA
periodo

21,550.00
12 meses
7% anual
0.0058333333
($ 1,864.65)
capital
tasa
interes
amortizacio ca
cuota
1
21,550.00
0.58%
125.71
1,738.94
1,864.65
2
19,811.06
0.58%
115.56
1,749.09
1,864.65
3
18,061.97
0.58%
105.36
1,759.29
1,864.65
4
16,302.68
0.58%
95.10
1,769.55
1,864.65
5
14,533.13
0.58%
84.78
1,779.87
1,864.65
6
12,753.25
0.58%
74.39
1,790.26
1,864.65
7
10,963.00
0.58%
63.95
1,800.70
1,864.65
8
9,162.30
0.58%
53.45
1,811.20
1,864.65
9
7,351.09
0.58%
42.88
1,821.77
1,864.65
10
5,529.32
0.58%
32.25
1,832.40
1,864.65
11
3,696.92
0.58%
21.57
1,843.09
1,864.65
12
1,853.84
0.58%
10.81
1,853.84
1,864.65
825.82
21,550.00
22,375.82

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

21,550.00
24 meses
7% anual
0.0058333333
($ 964.85)
capital
tasa
interes
amortizacio ca
cuota
1
21,550.00
0.58%
125.71
839.14
964.85
2
20,710.86
0.58%
120.81
844.04
964.85
3
19,866.82
0.58%
115.89
848.96
964.85
4
19,017.86
0.58%
110.94
853.91
964.85
5
18,163.95
0.58%
105.96
858.89
964.85
6
17,305.06
0.58%
100.95
863.90
964.85
7
16,441.16
0.58%
95.91
868.94
964.85
8
15,572.21
0.58%
90.84
874.01
964.85
9
14,698.20
0.58%
85.74
879.11
964.85
10
13,819.09
0.58%
80.61
884.24
964.85
11
12,934.86
0.58%
75.45
889.40
964.85
12
12,045.46
0.58%
70.27
894.58
964.85
13
11,150.88
0.58%
65.05
899.80
964.85
14
10,251.07
0.58%
59.80
905.05
964.85
15
9,346.02
0.58%
54.52
910.33
964.85
16
8,435.69
0.58%
49.21
915.64
964.85
17
7,520.05
0.58%
43.87
920.98
964.85
18
6,599.07
0.58%
38.49
926.35
964.85
19
5,672.72
0.58%
33.09
931.76
964.85

20
21
22
23
24

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

4,740.96
3,803.76
2,861.10
1,912.94
959.25

0.58%
0.58%
0.58%
0.58%
0.58%

27.66
22.19
16.69
11.16
5.60
1,606.38

937.19
942.66
948.16
953.69
959.25
21,550.00

964.85
964.85
964.85
964.85
964.85
23,156.38

21,550.00
36 meses
7% anual
0.0058333333
($ 665.40)
capital
tasa
interes
amortizacio ca
cuota
1
21,550.00
0.58%
125.71
539.69
665.40
2
21,010.31
0.58%
122.56
542.84
665.40
3
20,467.47
0.58%
119.39
546.01
665.40
4
19,921.46
0.58%
116.21
549.19
665.40
5
19,372.26
0.58%
113.00
552.40
665.40
6
18,819.87
0.58%
109.78
555.62
665.40
7
18,264.25
0.58%
106.54
558.86
665.40
8
17,705.39
0.58%
103.28
562.12
665.40
9
17,143.27
0.58%
100.00
565.40
665.40
10
16,577.87
0.58%
96.70
568.70
665.40
11
16,009.17
0.58%
93.39
572.01
665.40
12
15,437.16
0.58%
90.05
575.35
665.40
13
14,861.81
0.58%
86.69
578.71
665.40
14
14,283.10
0.58%
83.32
582.08
665.40
15
13,701.02
0.58%
79.92
585.48
665.40
16
13,115.54
0.58%
76.51
588.89
665.40
17
12,526.64
0.58%
73.07
592.33
665.40
18
11,934.31
0.58%
69.62
595.78
665.40
19
11,338.53
0.58%
66.14
599.26
665.40
20
10,739.27
0.58%
62.65
602.76
665.40
21
10,136.51
0.58%
59.13
606.27
665.40
22
9,530.24
0.58%
55.59
609.81
665.40
23
8,920.43
0.58%
52.04
613.37
665.40
24
8,307.07
0.58%
48.46
616.94
665.40
25
7,690.12
0.58%
44.86
620.54
665.40
26
7,069.58
0.58%
41.24
624.16
665.40
27
6,445.42
0.58%
37.60
627.80
665.40
28
5,817.62
0.58%
33.94
631.47
665.40
29
5,186.15
0.58%
30.25
635.15
665.40
30
4,551.00
0.58%
26.55
638.85
665.40
31
3,912.15
0.58%
22.82
642.58
665.40
32
3,269.57
0.58%
19.07
646.33
665.40

33
34
35
36

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

2,623.24
1,973.14
1,319.25
661.54

0.58%
0.58%
0.58%
0.58%

15.30
11.51
7.70
3.86
2,404.45

650.10
653.89
657.71
661.54
21,550.00

665.40
665.40
665.40
665.40
23,954.45

20,000.00
48 meses
7% anual
0.0058333333
($ 478.92)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.58%
116.67
362.26
478.92
2
19,637.74
0.58%
114.55
364.37
478.92
3
19,273.37
0.58%
112.43
366.50
478.92
4
18,906.87
0.58%
110.29
368.63
478.92
5
18,538.24
0.58%
108.14
370.79
478.92
6
18,167.45
0.58%
105.98
372.95
478.92
7
17,794.51
0.58%
103.80
375.12
478.92
8
17,419.38
0.58%
101.61
377.31
478.92
9
17,042.07
0.58%
99.41
379.51
478.92
10
16,662.56
0.58%
97.20
381.73
478.92
11
16,280.83
0.58%
94.97
383.95
478.92
12
15,896.88
0.58%
92.73
386.19
478.92
13
15,510.68
0.58%
90.48
388.45
478.92
14
15,122.24
0.58%
88.21
390.71
478.92
15
14,731.53
0.58%
85.93
392.99
478.92
16
14,338.54
0.58%
83.64
395.28
478.92
17
13,943.25
0.58%
81.34
397.59
478.92
18
13,545.66
0.58%
79.02
399.91
478.92
19
13,145.75
0.58%
76.68
402.24
478.92
20
12,743.51
0.58%
74.34
404.59
478.92
21
12,338.93
0.58%
71.98
406.95
478.92
22
11,931.98
0.58%
69.60
409.32
478.92
23
11,522.66
0.58%
67.22
411.71
478.92
24
11,110.95
0.58%
64.81
414.11
478.92
25
10,696.84
0.58%
62.40
416.53
478.92
26
10,280.31
0.58%
59.97
418.96
478.92
27
9,861.35
0.58%
57.52
421.40
478.92
28
9,439.95
0.58%
55.07
423.86
478.92
29
9,016.09
0.58%
52.59
426.33
478.92
30
8,589.76
0.58%
50.11
428.82
478.92
31
8,160.94
0.58%
47.61
431.32
478.92
32
7,729.62
0.58%
45.09
433.84
478.92
33
7,295.79
0.58%
42.56
436.37
478.92

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

6,859.42
6,420.51
5,979.04
5,534.99
5,088.36
4,639.11
4,187.25
3,732.75
3,275.60
2,815.78
2,353.28
1,888.08
1,420.17
949.53
476.15

0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%

40.01
37.45
34.88
32.29
29.68
27.06
24.43
21.77
19.11
16.43
13.73
11.01
8.28
5.54
2.78
2,988.39

438.91
441.47
444.05
446.64
449.24
451.86
454.50
457.15
459.82
462.50
465.20
467.91
470.64
473.39
476.15
20,000.00

478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
22,988.39

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

20,000.00
12 meses
7% anual
0.0058333333
($ 1,730.53)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.58%
116.67
1,613.87
1,730.53
2
18,386.13
0.58%
107.25
1,623.28
1,730.53
3
16,762.85
0.58%
97.78
1,632.75
1,730.53
4
15,130.10
0.58%
88.26
1,642.28
1,730.53
5
13,487.82
0.58%
78.68
1,651.86
1,730.53
6
11,835.97
0.58%
69.04
1,661.49
1,730.53
7
10,174.47
0.58%
59.35
1,671.18
1,730.53
8
8,503.29
0.58%
49.60
1,680.93
1,730.53
9
6,822.36
0.58%
39.80
1,690.74
1,730.53
10
5,131.62
0.58%
29.93
1,700.60
1,730.53
11
3,431.02
0.58%
20.01
1,710.52
1,730.53
12
1,720.50
0.58%
10.04
1,720.50
1,730.53
766.42
20,000.00
20,766.42

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

20,000.00
24 meses
7% anual
0.0058333333
($ 895.45)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.58%
116.67
778.78
895.45
2
19,221.22
0.58%
112.12
783.33
895.45
3
18,437.89
0.58%
107.55
787.90
895.45
4
17,649.99
0.58%
102.96
792.49
895.45
5
16,857.50
0.58%
98.34
797.12
895.45
6
16,060.38
0.58%
93.69
801.77
895.45
7
15,258.61
0.58%
89.01
806.44
895.45
8
14,452.17
0.58%
84.30
811.15
895.45
9
13,641.02
0.58%
79.57
815.88
895.45
10
12,825.15
0.58%
74.81
820.64
895.45
11
12,004.51
0.58%
70.03
825.43
895.45
12
11,179.08
0.58%
65.21
830.24
895.45
13
10,348.84
0.58%
60.37
835.08
895.45
14
9,513.76
0.58%
55.50
839.95
895.45
15
8,673.80
0.58%
50.60
844.85
895.45
16
7,828.95
0.58%
45.67
849.78
895.45
17
6,979.17
0.58%
40.71
854.74
895.45
18
6,124.43
0.58%
35.73
859.73
895.45
19
5,264.70
0.58%
30.71
864.74
895.45

20
21
22
23
24

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

4,399.96
3,530.17
2,655.32
1,775.35
890.26

0.58%
0.58%
0.58%
0.58%
0.58%

25.67
20.59
15.49
10.36
5.19
1,490.84

869.79
874.86
879.96
885.10
890.26
20,000.00

895.45
895.45
895.45
895.45
895.45
21,490.84

20,000.00
36 meses
7% anual
0.0058333333
($ 617.54)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.58%
116.67
500.88
617.54
2
19,499.12
0.58%
113.74
503.80
617.54
3
18,995.33
0.58%
110.81
506.74
617.54
4
18,488.59
0.58%
107.85
509.69
617.54
5
17,978.90
0.58%
104.88
512.67
617.54
6
17,466.23
0.58%
101.89
515.66
617.54
7
16,950.58
0.58%
98.88
518.66
617.54
8
16,431.92
0.58%
95.85
521.69
617.54
9
15,910.23
0.58%
92.81
524.73
617.54
10
15,385.49
0.58%
89.75
527.79
617.54
11
14,857.70
0.58%
86.67
530.87
617.54
12
14,326.83
0.58%
83.57
533.97
617.54
13
13,792.86
0.58%
80.46
537.08
617.54
14
13,255.78
0.58%
77.33
540.22
617.54
15
12,715.56
0.58%
74.17
543.37
617.54
16
12,172.19
0.58%
71.00
546.54
617.54
17
11,625.66
0.58%
67.82
549.73
617.54
18
11,075.93
0.58%
64.61
552.93
617.54
19
10,523.00
0.58%
61.38
556.16
617.54
20
9,966.84
0.58%
58.14
559.40
617.54
21
9,407.44
0.58%
54.88
562.67
617.54
22
8,844.77
0.58%
51.59
565.95
617.54
23
8,278.82
0.58%
48.29
569.25
617.54
24
7,709.58
0.58%
44.97
572.57
617.54
25
7,137.01
0.58%
41.63
575.91
617.54
26
6,561.10
0.58%
38.27
579.27
617.54
27
5,981.83
0.58%
34.89
582.65
617.54
28
5,399.18
0.58%
31.50
586.05
617.54
29
4,813.13
0.58%
28.08
589.47
617.54
30
4,223.67
0.58%
24.64
592.90
617.54
31
3,630.76
0.58%
21.18
596.36
617.54
32
3,034.40
0.58%
17.70
599.84
617.54

33
34
35
36

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

2,434.56
1,831.22
1,224.36
613.96

0.58%
0.58%
0.58%
0.58%

14.20
10.68
7.14
3.58
2,231.51

603.34
606.86
610.40
613.96
20,000.00

617.54
617.54
617.54
617.54
22,231.51

20,000.00
48 meses
7% anual
0.0058333333
($ 478.92)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.58%
116.67
362.26
478.92
2
19,637.74
0.58%
114.55
364.37
478.92
3
19,273.37
0.58%
112.43
366.50
478.92
4
18,906.87
0.58%
110.29
368.63
478.92
5
18,538.24
0.58%
108.14
370.79
478.92
6
18,167.45
0.58%
105.98
372.95
478.92
7
17,794.51
0.58%
103.80
375.12
478.92
8
17,419.38
0.58%
101.61
377.31
478.92
9
17,042.07
0.58%
99.41
379.51
478.92
10
16,662.56
0.58%
97.20
381.73
478.92
11
16,280.83
0.58%
94.97
383.95
478.92
12
15,896.88
0.58%
92.73
386.19
478.92
13
15,510.68
0.58%
90.48
388.45
478.92
14
15,122.24
0.58%
88.21
390.71
478.92
15
14,731.53
0.58%
85.93
392.99
478.92
16
14,338.54
0.58%
83.64
395.28
478.92
17
13,943.25
0.58%
81.34
397.59
478.92
18
13,545.66
0.58%
79.02
399.91
478.92
19
13,145.75
0.58%
76.68
402.24
478.92
20
12,743.51
0.58%
74.34
404.59
478.92
21
12,338.93
0.58%
71.98
406.95
478.92
22
11,931.98
0.58%
69.60
409.32
478.92
23
11,522.66
0.58%
67.22
411.71
478.92
24
11,110.95
0.58%
64.81
414.11
478.92
25
10,696.84
0.58%
62.40
416.53
478.92
26
10,280.31
0.58%
59.97
418.96
478.92
27
9,861.35
0.58%
57.52
421.40
478.92
28
9,439.95
0.58%
55.07
423.86
478.92
29
9,016.09
0.58%
52.59
426.33
478.92
30
8,589.76
0.58%
50.11
428.82
478.92
31
8,160.94
0.58%
47.61
431.32
478.92
32
7,729.62
0.58%
45.09
433.84
478.92
33
7,295.79
0.58%
42.56
436.37
478.92

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

6,859.42
6,420.51
5,979.04
5,534.99
5,088.36
4,639.11
4,187.25
3,732.75
3,275.60
2,815.78
2,353.28
1,888.08
1,420.17
949.53
476.15

0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%

40.01
37.45
34.88
32.29
29.68
27.06
24.43
21.77
19.11
16.43
13.73
11.01
8.28
5.54
2.78
2,988.39

438.91
441.47
444.05
446.64
449.24
451.86
454.50
457.15
459.82
462.50
465.20
467.91
470.64
473.39
476.15
20,000.00

478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
478.92
22,988.39

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

21,550.00
12 meses
7% anual
0.0058333333
($ 1,864.65)
capital
tasa
interes
amortizacio ca
cuota
1
21,550.00
0.58%
125.71
1,795.83
1,921.54
2
19,754.17
0.58%
115.23
1,795.83
1,911.07
3
17,958.33
0.58%
104.76
1,795.83
1,900.59
4
16,162.50
0.58%
94.28
1,795.83
1,890.11
5
14,366.67
0.58%
83.81
1,795.83
1,879.64
6
12,570.83
0.58%
73.33
1,795.83
1,869.16
7
10,775.00
0.58%
62.85
1,795.83
1,858.69
8
8,979.17
0.58%
52.38
1,795.83
1,848.21
9
7,183.33
0.58%
41.90
1,795.83
1,837.74
10
5,387.50
0.58%
31.43
1,795.83
1,827.26
11
3,591.67
0.58%
20.95
1,795.83
1,816.78
12
1,795.83
0.58%
10.48
1,795.83
1,806.31
817.10
21,550.00
22,367.10

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

21,550.00
24 meses
7% anual
0.0058333333
($ 964.85)
capital
tasa
interes
amortizacio ca
cuota
1
21,550.00
0.58%
125.71
897.92
1,023.63
2
20,652.08
0.58%
120.47
897.92
1,018.39
3
19,754.17
0.58%
115.23
897.92
1,013.15
4
18,856.25
0.58%
109.99
897.92
1,007.91
5
17,958.33
0.58%
104.76
897.92
1,002.67
6
17,060.42
0.58%
99.52
897.92
997.44
7
16,162.50
0.58%
94.28
897.92
992.20
8
15,264.58
0.58%
89.04
897.92
986.96
9
14,366.67
0.58%
83.81
897.92
981.72
10
13,468.75
0.58%
78.57
897.92
976.48
11
12,570.83
0.58%
73.33
897.92
971.25
12
11,672.92
0.58%
68.09
897.92
966.01
13
10,775.00
0.58%
62.85
897.92
960.77
14
9,877.08
0.58%
57.62
897.92
955.53
15
8,979.17
0.58%
52.38
897.92
950.30
16
8,081.25
0.58%
47.14
897.92
945.06
17
7,183.33
0.58%
41.90
897.92
939.82
18
6,285.42
0.58%
36.66
897.92
934.58
19
5,387.50
0.58%
31.43
897.92
929.34

20
21
22
23
24

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

4,489.58
3,591.67
2,693.75
1,795.83
897.92

0.58%
0.58%
0.58%
0.58%
0.58%

26.19
20.95
15.71
10.48
5.24
1,571.35

897.92
897.92
897.92
897.92
897.92
21,550.00

924.11
918.87
913.63
908.39
903.15
23,121.35

21,550.00
36 meses
7% anual
0.0058333333
($ 665.40)
capital
tasa
interes
amortizacio ca
cuota
1
21,550.00
0.58%
125.71
598.61
724.32
2
20,951.39
0.58%
122.22
598.61
720.83
3
20,352.78
0.58%
118.72
598.61
717.34
4
19,754.17
0.58%
115.23
598.61
713.84
5
19,155.56
0.58%
111.74
598.61
710.35
6
18,556.94
0.58%
108.25
598.61
706.86
7
17,958.33
0.58%
104.76
598.61
703.37
8
17,359.72
0.58%
101.27
598.61
699.88
9
16,761.11
0.58%
97.77
598.61
696.38
10
16,162.50
0.58%
94.28
598.61
692.89
11
15,563.89
0.58%
90.79
598.61
689.40
12
14,965.28
0.58%
87.30
598.61
685.91
13
14,366.67
0.58%
83.81
598.61
682.42
14
13,768.06
0.58%
80.31
598.61
678.92
15
13,169.44
0.58%
76.82
598.61
675.43
16
12,570.83
0.58%
73.33
598.61
671.94
17
11,972.22
0.58%
69.84
598.61
668.45
18
11,373.61
0.58%
66.35
598.61
664.96
19
10,775.00
0.58%
62.85
598.61
661.47
20
10,176.39
0.58%
59.36
598.61
657.97
21
9,577.78
0.58%
55.87
598.61
654.48
22
8,979.17
0.58%
52.38
598.61
650.99
23
8,380.56
0.58%
48.89
598.61
647.50
24
7,781.94
0.58%
45.39
598.61
644.01
25
7,183.33
0.58%
41.90
598.61
640.51
26
6,584.72
0.58%
38.41
598.61
637.02
27
5,986.11
0.58%
34.92
598.61
633.53
28
5,387.50
0.58%
31.43
598.61
630.04
29
4,788.89
0.58%
27.94
598.61
626.55
30
4,190.28
0.58%
24.44
598.61
623.05
31
3,591.67
0.58%
20.95
598.61
619.56
32
2,993.06
0.58%
17.46
598.61
616.07

33
34
35
36

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

2,394.44
1,795.83
1,197.22
598.61

0.58%
0.58%
0.58%
0.58%

13.97
10.48
6.98
3.49
2,325.60

598.61
598.61
598.61
598.61
21,550.00

612.58
609.09
605.59
602.10
23,875.60

20,000.00
48 meses
7% anual
0.0058333333
($ 478.92)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.58%
116.67
416.67
533.33
2
19,583.33
0.58%
114.24
416.67
530.90
3
19,166.67
0.58%
111.81
416.67
528.47
4
18,750.00
0.58%
109.38
416.67
526.04
5
18,333.33
0.58%
106.94
416.67
523.61
6
17,916.67
0.58%
104.51
416.67
521.18
7
17,500.00
0.58%
102.08
416.67
518.75
8
17,083.33
0.58%
99.65
416.67
516.32
9
16,666.67
0.58%
97.22
416.67
513.89
10
16,250.00
0.58%
94.79
416.67
511.46
11
15,833.33
0.58%
92.36
416.67
509.03
12
15,416.67
0.58%
89.93
416.67
506.60
13
15,000.00
0.58%
87.50
416.67
504.17
14
14,583.33
0.58%
85.07
416.67
501.74
15
14,166.67
0.58%
82.64
416.67
499.31
16
13,750.00
0.58%
80.21
416.67
496.88
17
13,333.33
0.58%
77.78
416.67
494.44
18
12,916.67
0.58%
75.35
416.67
492.01
19
12,500.00
0.58%
72.92
416.67
489.58
20
12,083.33
0.58%
70.49
416.67
487.15
21
11,666.67
0.58%
68.06
416.67
484.72
22
11,250.00
0.58%
65.63
416.67
482.29
23
10,833.33
0.58%
63.19
416.67
479.86
24
10,416.67
0.58%
60.76
416.67
477.43
25
10,000.00
0.58%
58.33
416.67
475.00
26
9,583.33
0.58%
55.90
416.67
472.57
27
9,166.67
0.58%
53.47
416.67
470.14
28
8,750.00
0.58%
51.04
416.67
467.71
29
8,333.33
0.58%
48.61
416.67
465.28
30
7,916.67
0.58%
46.18
416.67
462.85
31
7,500.00
0.58%
43.75
416.67
460.42
32
7,083.33
0.58%
41.32
416.67
457.99

33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

6,666.67
6,250.00
5,833.33
5,416.67
5,000.00
4,583.33
4,166.67
3,750.00
3,333.33
2,916.67
2,500.00
2,083.33
1,666.67
1,250.00
833.33
416.67

0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%

38.89
36.46
34.03
31.60
29.17
26.74
24.31
21.88
19.44
17.01
14.58
12.15
9.72
7.29
4.86
2.43
2,858.33

416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
416.67
20,000.00

455.56
453.13
450.69
448.26
445.83
443.40
440.97
438.54
436.11
433.68
431.25
428.82
426.39
423.96
421.53
419.10
22,858.33

1.005.80

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
ajuste
periodo

21,550.00
12 meses
7% anual
0.0058333333
($ 1,864.65)
capital
1
2
3
4
5
6
7
8
9
10
11
12

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

tasa
21,550.00
19,929.50
18,278.60
16,596.85
14,883.84
13,139.12
11,362.24
9,552.75
7,710.20
5,834.12
3,924.05
1,979.50

interes
amortizacio ca
cuota
0.58%
125.71
1,620.50
1,746.21
0.58%
116.26
1,650.91
1,767.16
0.58%
106.63
1,681.74
1,788.37
0.58%
96.81
1,713.01
1,809.83
0.58%
86.82
1,744.72
1,831.55
0.58%
76.64
1,776.88
1,853.52
0.58%
66.28
1,809.49
1,875.77
0.58%
55.72
1,842.55
1,898.28
0.58%
44.98
1,876.08
1,921.05
0.58%
34.03
1,910.08
1,944.11
0.58%
22.89
1,944.55
1,967.44
0.58%
11.55
1,979.50
1,991.05
844.32
21,550.00
22,394.32

21,550.00
24 meses
7% anual
0.0058333333
($ 964.85)
capital
tasa
interes
amortizacio ca
cuota
1
21,550.00
0.58%
125.71
735.16
860.87
2
20,814.84
0.58%
121.42
748.06
869.48
3
20,066.78
0.58%
117.06
761.12
878.17
4
19,305.66
0.58%
112.62
774.34
886.96
5
18,531.32
0.58%
108.10
787.73
895.83
6
17,743.60
0.58%
103.50
801.28
904.78
7
16,942.32
0.58%
98.83
815.00
913.83
8
16,127.32
0.58%
94.08
828.89
922.97
9
15,298.42
0.58%
89.24
842.96
932.20
10
14,455.46
0.58%
84.32
857.20
941.52
11
13,598.27
0.58%
79.32
871.61
950.94
12
12,726.65
0.58%
74.24
886.21
960.45
13
11,840.45
0.58%
69.07
900.98
970.05
14
10,939.47
0.58%
63.81
915.94
979.75
15
10,023.53
0.58%
58.47
931.08
989.55
16
9,092.45
0.58%
53.04
946.40
999.44
17
8,146.05
0.58%
47.52
961.92
1,009.44
18
7,184.13
0.58%
41.91
977.63
1,019.53
19
6,206.50
0.58%
36.20
993.52
1,029.73

20
21
22
23
24

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

5,212.98
4,203.36
3,177.46
2,135.06
1,075.98

0.58%
0.58%
0.58%
0.58%
0.58%

30.41
24.52
18.54
12.45
6.28
1,670.66

1,009.62
1,025.91
1,042.39
1,059.08
1,075.98
21,550.00

1,040.03
1,050.43
1,060.93
1,071.54
1,082.25
23,220.66

21,550.00
36 meses
7% anual
0.0058333333
($ 665.40)
capital
tasa
interes
amortizacio ca
cuota
1
21,550.00
0.58%
125.71
414.23
539.94
2
21,135.77
0.58%
123.29
423.12
546.42
3
20,712.65
0.58%
120.82
432.15
552.97
4
20,280.50
0.58%
118.30
441.30
559.61
5
19,839.20
0.58%
115.73
450.59
566.32
6
19,388.60
0.58%
113.10
460.02
573.12
7
18,928.58
0.58%
110.42
469.58
580.00
8
18,459.00
0.58%
107.68
479.28
586.96
9
17,979.73
0.58%
104.88
489.12
594.00
10
17,490.61
0.58%
102.03
499.10
601.13
11
16,991.51
0.58%
99.12
509.22
608.34
12
16,482.28
0.58%
96.15
519.49
615.64
13
15,962.79
0.58%
93.12
529.91
623.03
14
15,432.88
0.58%
90.03
540.48
630.51
15
14,892.40
0.58%
86.87
551.20
638.07
16
14,341.20
0.58%
83.66
562.07
645.73
17
13,779.13
0.58%
80.38
573.10
653.48
18
13,206.03
0.58%
77.04
584.28
661.32
19
12,621.74
0.58%
73.63
595.63
669.25
20
12,026.12
0.58%
70.15
607.13
677.29
21
11,418.98
0.58%
66.61
618.80
685.41
22
10,800.18
0.58%
63.00
630.64
693.64
23
10,169.54
0.58%
59.32
642.64
701.96
24
9,526.90
0.58%
55.57
654.81
710.39
25
8,872.09
0.58%
51.75
667.16
718.91
26
8,204.94
0.58%
47.86
679.67
727.54
27
7,525.26
0.58%
43.90
692.37
736.27
28
6,832.89
0.58%
39.86
705.24
745.10
29
6,127.65
0.58%
35.74
718.30
754.04
30
5,409.35
0.58%
31.55
731.54
763.09
31
4,677.81
0.58%
27.29
744.96
772.25
32
3,932.85
0.58%
22.94
758.57
781.52

33
34
35
36

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

3,174.27
2,401.90
1,615.52
814.96

0.58%
0.58%
0.58%
0.58%

18.52
14.01
9.42
4.75
2,584.20

772.38
786.37
800.57
814.96
21,550.00

790.89
800.39
809.99
819.71
24,134.20

20,000.00
48 meses
7% anual
0.0058333333
($ 478.92)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.58%
116.67
245.06
361.72
2
19,754.94
0.58%
115.24
250.83
366.07
3
19,504.11
0.58%
113.77
256.68
370.46
4
19,247.43
0.58%
112.28
262.63
374.90
5
18,984.80
0.58%
110.74
268.66
379.40
6
18,716.14
0.58%
109.18
274.78
383.96
7
18,441.36
0.58%
107.57
280.99
388.56
8
18,160.38
0.58%
105.94
287.29
393.23
9
17,873.09
0.58%
104.26
293.68
397.94
10
17,579.40
0.58%
102.55
300.17
402.72
11
17,279.23
0.58%
100.80
306.76
407.55
12
16,972.47
0.58%
99.01
313.44
412.44
13
16,659.03
0.58%
97.18
320.21
417.39
14
16,338.82
0.58%
95.31
327.09
422.40
15
16,011.73
0.58%
93.40
334.07
427.47
16
15,677.66
0.58%
91.45
341.15
432.60
17
15,336.51
0.58%
89.46
348.33
437.79
18
14,988.18
0.58%
87.43
355.61
443.04
19
14,632.57
0.58%
85.36
363.00
448.36
20
14,269.57
0.58%
83.24
370.50
453.74
21
13,899.06
0.58%
81.08
378.11
459.19
22
13,520.96
0.58%
78.87
385.82
464.70
23
13,135.13
0.58%
76.62
393.65
470.27
24
12,741.48
0.58%
74.33
401.59
475.92
25
12,339.89
0.58%
71.98
409.64
481.63
26
11,930.25
0.58%
69.59
417.81
487.41
27
11,512.43
0.58%
67.16
426.10
493.26
28
11,086.33
0.58%
64.67
434.50
499.17
29
10,651.83
0.58%
62.14
443.03
505.16
30
10,208.80
0.58%
59.55
451.68
511.23
31
9,757.12
0.58%
56.92
460.44
517.36
32
9,296.68
0.58%
54.23
469.34
523.57
33
8,827.34
0.58%
51.49
478.36
529.85

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

8,348.98
7,861.47
7,364.69
6,858.49
6,342.75
5,817.34
5,282.10
4,736.92
4,181.65
3,616.14
3,040.25
2,453.84
1,856.76
1,248.86
629.99

0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%
0.58%

48.70
45.86
42.96
40.01
37.00
33.93
30.81
27.63
24.39
21.09
17.73
14.31
10.83
7.29
3.67
3,295.69

487.51
496.79
506.20
515.74
525.42
535.23
545.18
555.27
565.51
575.89
586.41
597.08
607.90
618.87
629.99
20,000.00

536.21
542.65
549.16
555.75
562.42
569.16
575.99
582.91
589.90
596.98
604.14
611.39
618.73
626.16
633.67
23,295.69

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
ajuste
periodo

20,000.00
12 meses
8% anual
0.0066666667
($ 1,739.77)
capital
1
2
3
4
5
6
7
8
9
10
11
12

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

tasa
20,000.00
18,503.88
16,978.24
15,422.64
13,836.64
12,219.81
10,571.68
8,891.81
7,179.74
5,435.00
3,657.12
1,845.61

interes
amortizacio ca
cuota
0.67%
133.33
1,496.12
1,629.45
0.67%
123.36
1,525.64
1,649.00
0.67%
113.19
1,555.60
1,668.79
0.67%
102.82
1,586.00
1,688.82
0.67%
92.24
1,616.84
1,709.08
0.67%
81.47
1,648.12
1,729.59
0.67%
70.48
1,679.87
1,750.35
0.67%
59.28
1,712.07
1,771.35
0.67%
47.86
1,744.74
1,792.61
0.67%
36.23
1,777.88
1,814.12
0.67%
24.38
1,811.51
1,835.89
0.67%
12.30
1,845.61
1,857.92
896.95
20,000.00
20,896.95

20,000.00
24 meses
8% anual
0.0066666667
($ 904.55)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.67%
133.33
674.05
807.38
2
19,325.95
0.67%
128.84
686.62
815.46
3
18,639.33
0.67%
124.26
699.35
823.61
4
17,939.98
0.67%
119.60
712.25
831.85
5
17,227.73
0.67%
114.85
725.32
840.17
6
16,502.41
0.67%
110.02
738.55
848.57
7
15,763.86
0.67%
105.09
751.96
857.05
8
15,011.90
0.67%
100.08
765.55
865.63
9
14,246.35
0.67%
94.98
779.31
874.28
10
13,467.05
0.67%
89.78
793.24
883.02
11
12,673.80
0.67%
84.49
807.36
891.85
12
11,866.44
0.67%
79.11
821.66
900.77
13
11,044.78
0.67%
73.63
836.15
909.78
14
10,208.63
0.67%
68.06
850.82
918.88
15
9,357.81
0.67%
62.39
865.68
928.07
16
8,492.12
0.67%
56.61
880.73
937.35
17
7,611.39
0.67%
50.74
895.98
946.72
18
6,715.41
0.67%
44.77
911.42
956.19
19
5,803.99
0.67%
38.69
927.06
965.75

20
21
22
23
24

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

4,876.93
3,934.04
2,975.10
1,999.92
1,008.29

0.67%
0.67%
0.67%
0.67%
0.67%

32.51
26.23
19.83
13.33
6.72
1,777.95

942.90
958.94
975.18
991.63
1,008.29
20,000.00

975.41
985.16
995.01
1,004.96
1,015.01
21,777.95

20,000.00
36 meses
8% anual
0.0066666667
($ 626.73)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.67%
133.33
375.76
509.10
2
19,624.24
0.67%
130.83
384.38
515.21
3
19,239.86
0.67%
128.27
393.12
521.39
4
18,846.74
0.67%
125.64
402.00
527.64
5
18,444.74
0.67%
122.96
411.01
533.98
6
18,033.73
0.67%
120.22
420.16
540.38
7
17,613.57
0.67%
117.42
429.44
546.87
8
17,184.12
0.67%
114.56
438.87
553.43
9
16,745.26
0.67%
111.64
448.44
560.07
10
16,296.82
0.67%
108.65
458.15
566.79
11
15,838.67
0.67%
105.59
468.00
573.59
12
15,370.67
0.67%
102.47
478.01
580.48
13
14,892.66
0.67%
99.28
488.16
587.44
14
14,404.50
0.67%
96.03
498.46
594.49
15
13,906.04
0.67%
92.71
508.92
601.63
16
13,397.12
0.67%
89.31
519.53
608.85
17
12,877.59
0.67%
85.85
530.30
616.15
18
12,347.29
0.67%
82.32
541.23
623.55
19
11,806.06
0.67%
78.71
552.32
631.03
20
11,253.74
0.67%
75.02
563.58
638.60
21
10,690.16
0.67%
71.27
575.00
646.26
22
10,115.16
0.67%
67.43
586.58
654.02
23
9,528.58
0.67%
63.52
598.34
661.87
24
8,930.24
0.67%
59.53
610.27
669.81
25
8,319.96
0.67%
55.47
622.38
677.85
26
7,697.58
0.67%
51.32
634.66
685.98
27
7,062.92
0.67%
47.09
647.13
694.21
28
6,415.79
0.67%
42.77
659.77
702.54
29
5,756.02
0.67%
38.37
672.60
710.97
30
5,083.42
0.67%
33.89
685.62
719.51
31
4,397.80
0.67%
29.32
698.82
728.14
32
3,698.98
0.67%
24.66
712.22
736.88

33
34
35
36

CAPITAL
PLAZO
TASA
FACTOR
CUOTA
periodo

2,986.76
2,260.95
1,521.35
767.77

0.67%
0.67%
0.67%
0.67%

19.91
15.07
10.14
5.12
2,755.71

725.81
739.60
753.58
767.77
20,000.00

745.72
754.67
763.73
772.89
22,755.71

20,000.00
48 meses
8% anual
0.0066666667
($ 488.26)
capital
tasa
interes
amortizacio ca
cuota
1
20,000.00
0.67%
133.33
236.14
369.47
2
19,763.86
0.67%
131.76
242.15
373.91
3
19,521.71
0.67%
130.14
248.25
378.39
4
19,273.46
0.67%
128.49
254.44
382.93
5
19,019.02
0.67%
126.79
260.74
387.53
6
18,758.28
0.67%
125.06
267.13
392.18
7
18,491.16
0.67%
123.27
273.61
396.89
8
18,217.54
0.67%
121.45
280.20
401.65
9
17,937.35
0.67%
119.58
286.89
406.47
10
17,650.46
0.67%
117.67
293.68
411.35
11
17,356.78
0.67%
115.71
300.57
416.28
12
17,056.21
0.67%
113.71
307.57
421.28
13
16,748.64
0.67%
111.66
314.68
426.33
14
16,433.97
0.67%
109.56
321.89
431.45
15
16,112.08
0.67%
107.41
329.21
436.63
16
15,782.86
0.67%
105.22
336.65
441.87
17
15,446.22
0.67%
102.97
344.19
447.17
18
15,102.02
0.67%
100.68
351.85
452.53
19
14,750.17
0.67%
98.33
359.63
457.97
20
14,390.54
0.67%
95.94
367.52
463.46
21
14,023.01
0.67%
93.49
375.54
469.02
22
13,647.48
0.67%
90.98
383.67
474.65
23
13,263.81
0.67%
88.43
391.92
480.35
24
12,871.89
0.67%
85.81
400.30
486.11
25
12,471.59
0.67%
83.14
408.80
491.94
26
12,062.79
0.67%
80.42
417.43
497.85
27
11,645.36
0.67%
77.64
426.19
503.82
28
11,219.18
0.67%
74.79
435.07
509.87
29
10,784.11
0.67%
71.89
444.09
515.99
30
10,340.02
0.67%
68.93
453.24
522.18
31
9,886.77
0.67%
65.91
462.53
528.44
32
9,424.24
0.67%
62.83
471.96
534.78
33
8,952.28
0.67%
59.68
481.52
541.20

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

8,470.76
7,979.54
7,478.47
6,967.40
6,446.20
5,914.71
5,372.79
4,820.27
4,257.02
3,682.86
3,097.64
2,501.21
1,893.39
1,274.03
642.96

0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%
0.67%

56.47
53.20
49.86
46.45
42.97
39.43
35.82
32.14
28.38
24.55
20.65
16.67
12.62
8.49
4.29
3,794.69

491.22
501.07
511.06
521.20
531.49
541.93
552.51
563.26
574.16
585.22
596.43
607.82
619.36
631.07
642.96
20,000.00

547.70
554.27
560.92
567.65
574.46
581.36
588.33
595.39
602.54
609.77
617.09
624.49
631.98
639.57
647.24
23,794.69

Intereses relacionados