valor presente

350,000.00
n.pagos
240.00
Tasa mensual
0.02
Cuota mensual
6,055.96
Calculo de la cuota igual o sea
Nivelada
periodo
saldo inic
cuota
1
350,000.00
6,055.96
2
349,894.04
6,055.96
3
349,786.27
6,055.96
4
349,676.68
6,055.96
5
349,565.22
6,055.96
6
349,451.86
6,055.96
7
349,336.58
6,055.96
8
349,219.34
6,055.96
9
349,100.11
6,055.96
10
348,978.84
6,055.96
11
348,855.52
6,055.96
12
348,730.10
6,055.96
TOTAL
72,671.56
NOTA:

Intereses
5,950.00
5,948.20
5,946.37
5,944.50
5,942.61
5,940.68
5,938.72
5,936.73
5,934.70
5,932.64
5,930.54
5,928.41
71,274.11

capital
saldo final Tasa
105.96 349,894.04
107.76 349,786.27
109.60 349,676.68
111.46 349,565.22
113.35 349,451.86
115.28 349,336.58
117.24 349,219.34
119.23 349,100.11
121.26 348,978.84
123.32 348,855.52
125.42 348,730.10
127.55 348,602.55
1,397.45

puede modificar los campos en amarillo

Calculo de cuota desigual/saldos insolutos

valor presente
435,000.00
n.pagos
12.00
Tasa mensual
0.0276
Cuota mensual
36,250.00
Calculo de la cuota igual o sea
Nivelada
periodo
saldo inic
cuota
1
435,000.00
48,256.00
2
398,750.00
47,255.50
3
362,500.00
46,255.00
4
326,250.00
45,254.50
5
290,000.00
44,254.00
6
253,750.00
43,253.50
7
217,500.00
42,253.00
8
181,250.00
41,252.50
9
145,000.00
40,252.00
10
108,750.00
39,251.50
11
72,500.00
38,251.00
12
36,250.00
37,250.50
TOTAL
513,039.00

Intereses
12,006.00
11,005.50
10,005.00
9,004.50
8,004.00
7,003.50
6,003.00
5,002.50
4,002.00
3,001.50
2,001.00
1,000.50
78,039.00

capital
saldo final Tasa
36,250.00 398,750.00 0.0276
36,250.00 362,500.00
36,250.00 326,250.00
36,250.00 290,000.00
36,250.00 253,750.00
36,250.00 217,500.00
36,250.00 181,250.00
36,250.00 145,000.00
36,250.00 108,750.00
36,250.00
72,500.00
36,250.00
36,250.00
36,250.00
0.00
435,000.00

0.02

valor present
n.pagos
tasa mensual
pago
periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

Puede modificar los campos en amarillo

350000.00
240.00 20 aos *12 meses
0.013750 16.5% / 12 meses
5001.15
Tasa
Nivelada
0.013750
saldo inic
cuota
Intereses
abono
saldo final
350000.00
5,001.15
4,812.50
188.65 349,811.35
349811.35
5,001.15
4,809.91
191.25 349,620.10
349620.10
5,001.15
4,807.28
193.88 349,426.23
349426.23
5,001.15
4,804.61
196.54 349,229.68
349229.68
5,001.15
4,801.91
199.24 349,030.44
349030.44
5,001.15
4,799.17
201.98 348,828.46
348828.46
5,001.15
4,796.39
204.76 348,623.70
348623.70
5,001.15
4,793.58
207.58 348,416.12
348416.12
5,001.15
4,790.72
210.43 348,205.69
348205.69
5,001.15
4,787.83
213.32 347,992.36
347992.36
5,001.15
4,784.90
216.26 347,776.11
347776.11
5,001.15
4,781.92
219.23 347,556.88
347556.88
5,001.15
4,778.91
222.25 347,334.63
347334.63
5,001.15
4,775.85
225.30 347,109.33
347109.33
5,001.15
4,772.75
228.40 346,880.93
346880.93
5,001.15
4,769.61
231.54 346,649.39
346649.39
5,001.15
4,766.43
234.72 346,414.67
346414.67
5,001.15
4,763.20
237.95 346,176.72
346176.72
5,001.15
4,759.93
241.22 345,935.50
345935.50
5,001.15
4,756.61
244.54 345,690.96
345690.96
5,001.15
4,753.25
247.90 345,443.06
345443.06
5,001.15
4,749.84
251.31 345,191.74
345191.74
5,001.15
4,746.39
254.77 344,936.98
344936.98
5,001.15
4,742.88
258.27 344,678.71
344678.71
5,001.15
4,739.33
261.82 344,416.89
344416.89
5,001.15
4,735.73
265.42 344,151.47
344151.47
5,001.15
4,732.08
269.07 343,882.40
343882.40
5,001.15
4,728.38
272.77 343,609.63
343609.63
5,001.15
4,724.63
276.52 343,333.11
343333.11
5,001.15
4,720.83
280.32 343,052.79
343052.79
5,001.15
4,716.98
284.18 342,768.61
342768.61
5,001.15
4,713.07
288.08 342,480.53
342480.53
5,001.15
4,709.11
292.04 342,188.48
342188.48
5,001.15
4,705.09
296.06 341,892.42
341892.42
5,001.15
4,701.02
300.13 341,592.29
341592.29
5,001.15
4,696.89
304.26 341,288.03
341288.03
5,001.15
4,692.71
308.44 340,979.59
340979.59
5,001.15
4,688.47
312.68 340,666.91
340666.91
5,001.15
4,684.17
316.98 340,349.93
340349.93
5,001.15
4,679.81
321.34 340,028.59
340028.59
5,001.15
4,675.39
325.76 339,702.83
339702.83
5,001.15
4,670.91
330.24 339,372.59
339372.59
5,001.15
4,666.37
334.78 339,037.81
339037.81
5,001.15
4,661.77
339.38 338,698.43
338698.43
5,001.15
4,657.10
344.05 338,354.38

valor present
n.pagos
tasa mensual
pago
periodo
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91

350000.00
240.00 20 aos *12 meses
0.013750 16.5% / 12 meses
5001.15
Tasa
Nivelada
0.013750
saldo inic
cuota
Intereses
abono
saldo final
338354.38
5,001.15
4,652.37
348.78 338,005.60
338005.60
5,001.15
4,647.58
353.58 337,652.02
337652.02
5,001.15
4,642.72
358.44 337,293.59
337293.59
5,001.15
4,637.79
363.37 336,930.22
336930.22
5,001.15
4,632.79
368.36 336,561.86
336561.86
5,001.15
4,627.73
373.43 336,188.43
336188.43
5,001.15
4,622.59
378.56 335,809.87
335809.87
5,001.15
4,617.39
383.77 335,426.11
335426.11
5,001.15
4,612.11
389.04 335,037.06
335037.06
5,001.15
4,606.76
394.39 334,642.67
334642.67
5,001.15
4,601.34
399.82 334,242.85
334242.85
5,001.15
4,595.84
405.31 333,837.54
333837.54
5,001.15
4,590.27
410.89 333,426.66
333426.66
5,001.15
4,584.62
416.54 333,010.12
333010.12
5,001.15
4,578.89
422.26 332,587.86
332587.86
5,001.15
4,573.08
428.07 332,159.79
332159.79
5,001.15
4,567.20
433.96 331,725.83
331725.83
5,001.15
4,561.23
439.92 331,285.91
331285.91
5,001.15
4,555.18
445.97 330,839.94
330839.94
5,001.15
4,549.05
452.10 330,387.84
330387.84
5,001.15
4,542.83
458.32 329,929.52
329929.52
5,001.15
4,536.53
464.62 329,464.90
329464.90
5,001.15
4,530.14
471.01 328,993.89
328993.89
5,001.15
4,523.67
477.49 328,516.40
328516.40
5,001.15
4,517.10
484.05 328,032.35
328032.35
5,001.15
4,510.44
490.71 327,541.64
327541.64
5,001.15
4,503.70
497.45 327,044.19
327044.19
5,001.15
4,496.86
504.29 326,539.89
326539.89
5,001.15
4,489.92
511.23 326,028.66
326028.66
5,001.15
4,482.89
518.26 325,510.40
325510.40
5,001.15
4,475.77
525.38 324,985.02
324985.02
5,001.15
4,468.54
532.61 324,452.41
324452.41
5,001.15
4,461.22
539.93 323,912.48
323912.48
5,001.15
4,453.80
547.36 323,365.12
323365.12
5,001.15
4,446.27
554.88 322,810.24
322810.24
5,001.15
4,438.64
562.51 322,247.73
322247.73
5,001.15
4,430.91
570.25 321,677.49
321677.49
5,001.15
4,423.07
578.09 321,099.40
321099.40
5,001.15
4,415.12
586.04 320,513.36
320513.36
5,001.15
4,407.06
594.09 319,919.27
319919.27
5,001.15
4,398.89
602.26 319,317.01
319317.01
5,001.15
4,390.61
610.54 318,706.46
318706.46
5,001.15
4,382.21
618.94 318,087.53
318087.53
5,001.15
4,373.70
627.45 317,460.08
317460.08
5,001.15
4,365.08
636.08 316,824.00
316824.00
5,001.15
4,356.33
644.82 316,179.18

valor present
n.pagos
tasa mensual
pago
periodo
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137

350000.00
240.00 20 aos *12 meses
0.013750 16.5% / 12 meses
5001.15
Tasa
Nivelada
0.013750
saldo inic
cuota
Intereses
abono
saldo final
316179.18
5,001.15
4,347.46
653.69 315,525.49
315525.49
5,001.15
4,338.48
662.68 314,862.81
314862.81
5,001.15
4,329.36
671.79 314,191.02
314191.02
5,001.15
4,320.13
681.03 313,510.00
313510.00
5,001.15
4,310.76
690.39 312,819.61
312819.61
5,001.15
4,301.27
699.88 312,119.73
312119.73
5,001.15
4,291.65
709.51 311,410.22
311410.22
5,001.15
4,281.89
719.26 310,690.96
310690.96
5,001.15
4,272.00
729.15 309,961.81
309961.81
5,001.15
4,261.97
739.18 309,222.63
309222.63
5,001.15
4,251.81
749.34 308,473.29
308473.29
5,001.15
4,241.51
759.64 307,713.64
307713.64
5,001.15
4,231.06
770.09 306,943.56
306943.56
5,001.15
4,220.47
780.68 306,162.88
306162.88
5,001.15
4,209.74
791.41 305,371.46
305371.46
5,001.15
4,198.86
802.29 304,569.17
304569.17
5,001.15
4,187.83
813.33 303,755.84
303755.84
5,001.15
4,176.64
824.51 302,931.33
302931.33
5,001.15
4,165.31
835.85 302,095.49
302095.49
5,001.15
4,153.81
847.34 301,248.15
301248.15
5,001.15
4,142.16
858.99 300,389.16
300389.16
5,001.15
4,130.35
870.80 299,518.36
299518.36
5,001.15
4,118.38
882.77 298,635.58
298635.58
5,001.15
4,106.24
894.91 297,740.67
297740.67
5,001.15
4,093.93
907.22 296,833.45
296833.45
5,001.15
4,081.46
919.69 295,913.76
295913.76
5,001.15
4,068.81
932.34 294,981.42
294981.42
5,001.15
4,055.99
945.16 294,036.26
294036.26
5,001.15
4,043.00
958.15 293,078.11
293078.11
5,001.15
4,029.82
971.33 292,106.78
292106.78
5,001.15
4,016.47
984.68 291,122.10
291122.10
5,001.15
4,002.93
998.22 290,123.87
290123.87
5,001.15
3,989.20
1,011.95 289,111.92
289111.92
5,001.15
3,975.29
1,025.86 288,086.06
288086.06
5,001.15
3,961.18
1,039.97 287,046.09
287046.09
5,001.15
3,946.88
1,054.27 285,991.82
285991.82
5,001.15
3,932.39
1,068.76 284,923.06
284923.06
5,001.15
3,917.69
1,083.46 283,839.60
283839.60
5,001.15
3,902.79
1,098.36 282,741.24
282741.24
5,001.15
3,887.69
1,113.46 281,627.78
281627.78
5,001.15
3,872.38
1,128.77 280,499.01
280499.01
5,001.15
3,856.86
1,144.29 279,354.72
279354.72
5,001.15
3,841.13
1,160.02 278,194.70
278194.70
5,001.15
3,825.18
1,175.98 277,018.72
277018.72
5,001.15
3,809.01
1,192.14 275,826.58
275826.58
5,001.15
3,792.62
1,208.54 274,618.04

valor present
n.pagos
tasa mensual
pago
periodo
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183

350000.00
240.00 20 aos *12 meses
0.013750 16.5% / 12 meses
5001.15
Tasa
Nivelada
0.013750
saldo inic
cuota
Intereses
abono
saldo final
274618.04
5,001.15
3,776.00
1,225.15 273,392.88
273392.88
5,001.15
3,759.15
1,242.00 272,150.88
272150.88
5,001.15
3,742.07
1,259.08 270,891.81
270891.81
5,001.15
3,724.76
1,276.39 269,615.42
269615.42
5,001.15
3,707.21
1,293.94 268,321.48
268321.48
5,001.15
3,689.42
1,311.73 267,009.75
267009.75
5,001.15
3,671.38
1,329.77 265,679.98
265679.98
5,001.15
3,653.10
1,348.05 264,331.92
264331.92
5,001.15
3,634.56
1,366.59 262,965.34
262965.34
5,001.15
3,615.77
1,385.38 261,579.96
261579.96
5,001.15
3,596.72
1,404.43 260,175.53
260175.53
5,001.15
3,577.41
1,423.74 258,751.79
258751.79
5,001.15
3,557.84
1,443.32 257,308.48
257308.48
5,001.15
3,537.99
1,463.16 255,845.31
255845.31
5,001.15
3,517.87
1,483.28 254,362.04
254362.04
5,001.15
3,497.48
1,503.67 252,858.36
252858.36
5,001.15
3,476.80
1,524.35 251,334.01
251334.01
5,001.15
3,455.84
1,545.31 249,788.70
249788.70
5,001.15
3,434.59
1,566.56 248,222.14
248222.14
5,001.15
3,413.05
1,588.10 246,634.05
246634.05
5,001.15
3,391.22
1,609.93 245,024.11
245024.11
5,001.15
3,369.08
1,632.07 243,392.04
243392.04
5,001.15
3,346.64
1,654.51 241,737.53
241737.53
5,001.15
3,323.89
1,677.26 240,060.27
240060.27
5,001.15
3,300.83
1,700.32 238,359.95
238359.95
5,001.15
3,277.45
1,723.70 236,636.24
236636.24
5,001.15
3,253.75
1,747.40 234,888.84
234888.84
5,001.15
3,229.72
1,771.43 233,117.41
233117.41
5,001.15
3,205.36
1,795.79 231,321.62
231321.62
5,001.15
3,180.67
1,820.48 229,501.14
229501.14
5,001.15
3,155.64
1,845.51 227,655.63
227655.63
5,001.15
3,130.26
1,870.89 225,784.74
225784.74
5,001.15
3,104.54
1,896.61 223,888.13
223888.13
5,001.15
3,078.46
1,922.69 221,965.44
221965.44
5,001.15
3,052.02
1,949.13 220,016.31
220016.31
5,001.15
3,025.22
1,975.93 218,040.38
218040.38
5,001.15
2,998.06
2,003.10 216,037.29
216037.29
5,001.15
2,970.51
2,030.64 214,006.65
214006.65
5,001.15
2,942.59
2,058.56 211,948.09
211948.09
5,001.15
2,914.29
2,086.87 209,861.22
209861.22
5,001.15
2,885.59
2,115.56 207,745.66
207745.66
5,001.15
2,856.50
2,144.65 205,601.01
205601.01
5,001.15
2,827.01
2,174.14 203,426.87
203426.87
5,001.15
2,797.12
2,204.03 201,222.84
201222.84
5,001.15
2,766.81
2,234.34 198,988.50
198988.50
5,001.15
2,736.09
2,265.06 196,723.44

valor present
n.pagos
tasa mensual
pago
periodo
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229

350000.00
240.00 20 aos *12 meses
0.013750 16.5% / 12 meses
5001.15
Tasa
Nivelada
0.013750
saldo inic
cuota
Intereses
abono
saldo final
196723.44
5,001.15
2,704.95
2,296.20 194,427.24
194427.24
5,001.15
2,673.37
2,327.78 192,099.46
192099.46
5,001.15
2,641.37
2,359.78 189,739.67
189739.67
5,001.15
2,608.92
2,392.23 187,347.44
187347.44
5,001.15
2,576.03
2,425.12 184,922.32
184922.32
5,001.15
2,542.68
2,458.47 182,463.85
182463.85
5,001.15
2,508.88
2,492.27 179,971.57
179971.57
5,001.15
2,474.61
2,526.54 177,445.03
177445.03
5,001.15
2,439.87
2,561.28 174,883.75
174883.75
5,001.15
2,404.65
2,596.50 172,287.25
172287.25
5,001.15
2,368.95
2,632.20 169,655.04
169655.04
5,001.15
2,332.76
2,668.40 166,986.65
166986.65
5,001.15
2,296.07
2,705.09 164,281.56
164281.56
5,001.15
2,258.87
2,742.28 161,539.28
161539.28
5,001.15
2,221.17
2,779.99 158,759.29
158759.29
5,001.15
2,182.94
2,818.21 155,941.08
155941.08
5,001.15
2,144.19
2,856.96 153,084.12
153084.12
5,001.15
2,104.91
2,896.25 150,187.87
150187.87
5,001.15
2,065.08
2,936.07 147,251.80
147251.80
5,001.15
2,024.71
2,976.44 144,275.36
144275.36
5,001.15
1,983.79
3,017.37 141,258.00
141258.00
5,001.15
1,942.30
3,058.85 138,199.14
138199.14
5,001.15
1,900.24
3,100.91 135,098.23
135098.23
5,001.15
1,857.60
3,143.55 131,954.68
131954.68
5,001.15
1,814.38
3,186.78 128,767.90
128767.90
5,001.15
1,770.56
3,230.59 125,537.31
125537.31
5,001.15
1,726.14
3,275.01 122,262.30
122262.30
5,001.15
1,681.11
3,320.05 118,942.25
118942.25
5,001.15
1,635.46
3,365.70 115,576.55
115576.55
5,001.15
1,589.18
3,411.97 112,164.58
112164.58
5,001.15
1,542.26
3,458.89 108,705.69
108705.69
5,001.15
1,494.70
3,506.45 105,199.24
105199.24
5,001.15
1,446.49
3,554.66 101,644.58
101644.58
5,001.15
1,397.61
3,603.54
98,041.04
98041.04
5,001.15
1,348.06
3,653.09
94,387.95
94387.95
5,001.15
1,297.83
3,703.32
90,684.63
90684.63
5,001.15
1,246.91
3,754.24
86,930.39
86930.39
5,001.15
1,195.29
3,805.86
83,124.53
83124.53
5,001.15
1,142.96
3,858.19
79,266.34
79266.34
5,001.15
1,089.91
3,911.24
75,355.10
75355.10
5,001.15
1,036.13
3,965.02
71,390.09
71390.09
5,001.15
981.61
4,019.54
67,370.55
67370.55
5,001.15
926.35
4,074.81
63,295.74
63295.74
5,001.15
870.32
4,130.84
59,164.90
59164.90
5,001.15
813.52
4,187.63
54,977.27
54977.27
5,001.15
755.94
4,245.21
50,732.05

valor present
n.pagos
tasa mensual
pago
periodo
230
231
232
233
234
235
236
237
238
239
240
TOTALES

350000.00
240.00 20 aos *12 meses
0.013750 16.5% / 12 meses
5001.15
Tasa
Nivelada
0.013750
saldo inic
cuota
Intereses
abono
saldo final
50732.05
5,001.15
697.57
4,303.59
46,428.47
46428.47
5,001.15
638.39
4,362.76
42,065.71
42065.71
5,001.15
578.40
4,422.75
37,642.96
37642.96
5,001.15
517.59
4,483.56
33,159.40
33159.40
5,001.15
455.94
4,545.21
28,614.19
28614.19
5,001.15
393.45
4,607.71
24,006.48
24006.48
5,001.15
330.09
4,671.06
19,335.42
19335.42
5,001.15
265.86
4,735.29
14,600.13
14600.13
5,001.15
200.75
4,800.40
9,799.73
9799.73
5,001.15
134.75
4,866.41
4,933.32
4933.32
5,001.15
67.83
4,933.32
0.00
1,200,276.54

850,276.54

350,000.00

s en amarillo

valor present
n.pagos
tasa mensual
Cuota mensual
periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

150000.00
120.00
12 meses * 10 aos
0.014167
17% / 12meses
1250.00
saldo inic
cuota
Intereses
capital
saldo final
150000.00
3,375.00
2,125.00
1,250.00 148,750.00
148750.00
3,357.29
2,107.29
1,250.00 147,500.00
147500.00
3,339.58
2,089.58
1,250.00 146,250.00
146250.00
3,321.88
2,071.88
1,250.00 145,000.00
145000.00
3,304.17
2,054.17
1,250.00 143,750.00
143750.00
3,286.46
2,036.46
1,250.00 142,500.00
142500.00
3,268.75
2,018.75
1,250.00 141,250.00
141250.00
3,251.04
2,001.04
1,250.00 140,000.00
140000.00
3,233.33
1,983.33
1,250.00 138,750.00
138750.00
3,215.63
1,965.63
1,250.00 137,500.00
137500.00
3,197.92
1,947.92
1,250.00 136,250.00
136250.00
3,180.21
1,930.21
1,250.00 135,000.00
135000.00
3,162.50
1,912.50
1,250.00 133,750.00
133750.00
3,144.79
1,894.79
1,250.00 132,500.00
132500.00
3,127.08
1,877.08
1,250.00 131,250.00
131250.00
3,109.38
1,859.38
1,250.00 130,000.00
130000.00
3,091.67
1,841.67
1,250.00 128,750.00
128750.00
3,073.96
1,823.96
1,250.00 127,500.00
127500.00
3,056.25
1,806.25
1,250.00 126,250.00
126250.00
3,038.54
1,788.54
1,250.00 125,000.00
125000.00
3,020.83
1,770.83
1,250.00 123,750.00
123750.00
3,003.13
1,753.13
1,250.00 122,500.00
122500.00
2,985.42
1,735.42
1,250.00 121,250.00
121250.00
2,967.71
1,717.71
1,250.00 120,000.00
120000.00
2,950.00
1,700.00
1,250.00 118,750.00
118750.00
2,932.29
1,682.29
1,250.00 117,500.00
117500.00
2,914.58
1,664.58
1,250.00 116,250.00
116250.00
2,896.88
1,646.88
1,250.00 115,000.00
115000.00
2,879.17
1,629.17
1,250.00 113,750.00
113750.00
2,861.46
1,611.46
1,250.00 112,500.00
112500.00
2,843.75
1,593.75
1,250.00 111,250.00
111250.00
2,826.04
1,576.04
1,250.00 110,000.00
110000.00
2,808.33
1,558.33
1,250.00 108,750.00
108750.00
2,790.63
1,540.63
1,250.00 107,500.00
107500.00
2,772.92
1,522.92
1,250.00 106,250.00
106250.00
2,755.21
1,505.21
1,250.00 105,000.00
105000.00
2,737.50
1,487.50
1,250.00 103,750.00
103750.00
2,719.79
1,469.79
1,250.00 102,500.00
102500.00
2,702.08
1,452.08
1,250.00 101,250.00
101250.00
2,684.38
1,434.38
1,250.00 100,000.00
100000.00
2,666.67
1,416.67
1,250.00
98,750.00
98750.00
2,648.96
1,398.96
1,250.00
97,500.00
97500.00
2,631.25
1,381.25
1,250.00
96,250.00
96250.00
2,613.54
1,363.54
1,250.00
95,000.00
95000.00
2,595.83
1,345.83
1,250.00
93,750.00

Tasa
0.014167

periodo
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96

saldo inic
cuota
Intereses
capital
saldo final
93750.00
2,578.13
1,328.13
1,250.00
92,500.00
92500.00
2,560.42
1,310.42
1,250.00
91,250.00
91250.00
2,542.71
1,292.71
1,250.00
90,000.00
90000.00
2,525.00
1,275.00
1,250.00
88,750.00
88750.00
2,507.29
1,257.29
1,250.00
87,500.00
87500.00
2,489.58
1,239.58
1,250.00
86,250.00
86250.00
2,471.88
1,221.88
1,250.00
85,000.00
85000.00
2,454.17
1,204.17
1,250.00
83,750.00
83750.00
2,436.46
1,186.46
1,250.00
82,500.00
82500.00
2,418.75
1,168.75
1,250.00
81,250.00
81250.00
2,401.04
1,151.04
1,250.00
80,000.00
80000.00
2,383.33
1,133.33
1,250.00
78,750.00
78750.00
2,365.63
1,115.63
1,250.00
77,500.00
77500.00
2,347.92
1,097.92
1,250.00
76,250.00
76250.00
2,330.21
1,080.21
1,250.00
75,000.00
75000.00
2,312.50
1,062.50
1,250.00
73,750.00
73750.00
2,294.79
1,044.79
1,250.00
72,500.00
72500.00
2,277.08
1,027.08
1,250.00
71,250.00
71250.00
2,259.38
1,009.38
1,250.00
70,000.00
70000.00
2,241.67
991.67
1,250.00
68,750.00
68750.00
2,223.96
973.96
1,250.00
67,500.00
67500.00
2,206.25
956.25
1,250.00
66,250.00
66250.00
2,188.54
938.54
1,250.00
65,000.00
65000.00
2,170.83
920.83
1,250.00
63,750.00
63750.00
2,153.13
903.13
1,250.00
62,500.00
62500.00
2,135.42
885.42
1,250.00
61,250.00
61250.00
2,117.71
867.71
1,250.00
60,000.00
60000.00
2,100.00
850.00
1,250.00
58,750.00
58750.00
2,082.29
832.29
1,250.00
57,500.00
57500.00
2,064.58
814.58
1,250.00
56,250.00
56250.00
2,046.88
796.88
1,250.00
55,000.00
55000.00
2,029.17
779.17
1,250.00
53,750.00
53750.00
2,011.46
761.46
1,250.00
52,500.00
52500.00
1,993.75
743.75
1,250.00
51,250.00
51250.00
1,976.04
726.04
1,250.00
50,000.00
50000.00
1,958.33
708.33
1,250.00
48,750.00
48750.00
1,940.63
690.63
1,250.00
47,500.00
47500.00
1,922.92
672.92
1,250.00
46,250.00
46250.00
1,905.21
655.21
1,250.00
45,000.00
45000.00
1,887.50
637.50
1,250.00
43,750.00
43750.00
1,869.79
619.79
1,250.00
42,500.00
42500.00
1,852.08
602.08
1,250.00
41,250.00
41250.00
1,834.38
584.38
1,250.00
40,000.00
40000.00
1,816.67
566.67
1,250.00
38,750.00
38750.00
1,798.96
548.96
1,250.00
37,500.00
37500.00
1,781.25
531.25
1,250.00
36,250.00
36250.00
1,763.54
513.54
1,250.00
35,000.00
35000.00
1,745.83
495.83
1,250.00
33,750.00
33750.00
1,728.13
478.13
1,250.00
32,500.00
32500.00
1,710.42
460.42
1,250.00
31,250.00
31250.00
1,692.71
442.71
1,250.00
30,000.00

periodo
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
TOTAL

saldo inic
cuota
Intereses
capital
saldo final
30000.00
1,675.00
425.00
1,250.00
28,750.00
28750.00
1,657.29
407.29
1,250.00
27,500.00
27500.00
1,639.58
389.58
1,250.00
26,250.00
26250.00
1,621.88
371.88
1,250.00
25,000.00
25000.00
1,604.17
354.17
1,250.00
23,750.00
23750.00
1,586.46
336.46
1,250.00
22,500.00
22500.00
1,568.75
318.75
1,250.00
21,250.00
21250.00
1,551.04
301.04
1,250.00
20,000.00
20000.00
1,533.33
283.33
1,250.00
18,750.00
18750.00
1,515.63
265.63
1,250.00
17,500.00
17500.00
1,497.92
247.92
1,250.00
16,250.00
16250.00
1,480.21
230.21
1,250.00
15,000.00
15000.00
1,462.50
212.50
1,250.00
13,750.00
13750.00
1,444.79
194.79
1,250.00
12,500.00
12500.00
1,427.08
177.08
1,250.00
11,250.00
11250.00
1,409.38
159.38
1,250.00
10,000.00
10000.00
1,391.67
141.67
1,250.00
8,750.00
8750.00
1,373.96
123.96
1,250.00
7,500.00
7500.00
1,356.25
106.25
1,250.00
6,250.00
6250.00
1,338.54
88.54
1,250.00
5,000.00
5000.00
1,320.83
70.83
1,250.00
3,750.00
3750.00
1,303.13
53.13
1,250.00
2,500.00
2500.00
1,285.42
35.42
1,250.00
1,250.00
1250.00
1,267.71
17.71
1,250.00
0.00
278,562.50

128,562.50

150,000.00