Esta hoja está diseñada para hacer el cálculo de cuotas mensuales en préstamos.

Los resultados se muestran sin unidad monetaria debido a

que funcionan para Dólares y Quetzales por igual.

Ingrese los valores en las casillas correspondientes:

Número de Años 25 Años 300 Meses

Monto a prestar 350,000.00 Quetzales o Dólares

Tasa de Interes 6.75 %

Opción No. 1 Opción No. 2

Cuotas Niveladas Amortizaciones a Capital

Opción No.1 Opción No.2

Cuota Nivelada 2,418.19 Amort. Capital 1,166.67
Intereses 1,968.75
Total 1er Cuota 3,135.42

Mes Monto Prestado Capital Intereses Cuota Monto Prestado Capital Intereses Cuota
1 350,000.00 449.44 1,968.75 2,418.19 350,000.00 1,166.67 1,968.75 3,135.42
2 349,550.56 451.97 1,966.22 2,418.19 348,833.33 1,166.67 1,962.19 3,128.85
3 349,098.59 454.51 1,963.68 2,418.19 347,666.67 1,166.67 1,955.63 3,122.29
4 348,644.08 457.07 1,961.12 2,418.19 346,500.00 1,166.67 1,949.06 3,115.73
5 348,187.01 459.64 1,958.55 2,418.19 345,333.33 1,166.67 1,942.50 3,109.17
6 347,727.37 462.22 1,955.97 2,418.19 344,166.67 1,166.67 1,935.94 3,102.60
7 347,265.15 464.82 1,953.37 2,418.19 343,000.00 1,166.67 1,929.38 3,096.04
 8 346,800.33 467.44 1,950.75 2,418.19 341,833.33 1,166.67 1,922.81 3,089.48
9 346,332.89 470.07 1,948.12 2,418.19 340,666.67 1,166.67 1,916.25 3,082.92
10 345,862.82 472.71 1,945.48 2,418.19 339,500.00 1,166.67 1,909.69 3,076.35
11 345,390.11 475.37 1,942.82 2,418.19 338,333.33 1,166.67 1,903.13 3,069.79
12 344,914.74 478.04 1,940.15 2,418.19 337,166.67 1,166.67 1,896.56 3,063.23
13 344,436.69 480.73 1,937.46 2,418.19 336,000.00 1,166.67 1,890.00 3,056.67
14 343,955.96 483.44 1,934.75 2,418.19 334,833.33 1,166.67 1,883.44 3,050.10
15 343,472.52 486.16 1,932.03 2,418.19 333,666.67 1,166.67 1,876.88 3,043.54
16 342,986.36 488.89 1,929.30 2,418.19 332,500.00 1,166.67 1,870.31 3,036.98
17 342,497.47 491.64 1,926.55 2,418.19 331,333.33 1,166.67 1,863.75 3,030.42
18 342,005.83 494.41 1,923.78 2,418.19 330,166.67 1,166.67 1,857.19 3,023.85
19 341,511.42 497.19 1,921.00 2,418.19 329,000.00 1,166.67 1,850.63 3,017.29
20 341,014.23 499.99 1,918.21 2,418.19 327,833.33 1,166.67 1,844.06 3,010.73
21 340,514.25 502.80 1,915.39 2,418.19 326,666.67 1,166.67 1,837.50 3,004.17
22 340,011.45 505.63 1,912.56 2,418.19 325,500.00 1,166.67 1,830.94 2,997.60
23 339,505.82 508.47 1,909.72 2,418.19 324,333.33 1,166.67 1,824.38 2,991.04
24 338,997.35 511.33 1,906.86 2,418.19 323,166.67 1,166.67 1,817.81 2,984.48
25 338,486.02 514.21 1,903.98 2,418.19 322,000.00 1,166.67 1,811.25 2,977.92
26 337,971.82 517.10 1,901.09 2,418.19 320,833.33 1,166.67 1,804.69 2,971.35
27 337,454.72 520.01 1,898.18 2,418.19 319,666.67 1,166.67 1,798.13 2,964.79
28 336,934.71 522.93 1,895.26 2,418.19 318,500.00 1,166.67 1,791.56 2,958.23
29 336,411.78 525.87 1,892.32 2,418.19 317,333.33 1,166.67 1,785.00 2,951.67
30 335,885.90 528.83 1,889.36 2,418.19 316,166.67 1,166.67 1,778.44 2,945.10
31 335,357.07 531.81 1,886.38 2,418.19 315,000.00 1,166.67 1,771.88 2,938.54
32 334,825.27 534.80 1,883.39 2,418.19 313,833.33 1,166.67 1,765.31 2,931.98
33 334,290.47 537.81 1,880.38 2,418.19 312,666.67 1,166.67 1,758.75 2,925.42
34 333,752.66 540.83 1,877.36 2,418.19 311,500.00 1,166.67 1,752.19 2,918.85
35 333,211.83 543.87 1,874.32 2,418.19 310,333.33 1,166.67 1,745.63 2,912.29
36 332,667.96 546.93 1,871.26 2,418.19 309,166.67 1,166.67 1,739.06 2,905.73
37 332,121.02 550.01 1,868.18 2,418.19 308,000.00 1,166.67 1,732.50 2,899.17
38 331,571.01 553.10 1,865.09 2,418.19 306,833.33 1,166.67 1,725.94 2,892.60
39 331,017.91 556.21 1,861.98 2,418.19 305,666.67 1,166.67 1,719.38 2,886.04
40 330,461.69 559.34 1,858.85 2,418.19 304,500.00 1,166.67 1,712.81 2,879.48
41 329,902.35 562.49 1,855.70 2,418.19 303,333.33 1,166.67 1,706.25 2,872.92
42 329,339.86 565.65 1,852.54 2,418.19 302,166.67 1,166.67 1,699.69 2,866.35
43 328,774.21 568.84 1,849.35 2,418.19 301,000.00 1,166.67 1,693.13 2,859.79
44 328,205.37 572.04 1,846.16 2,418.19 299,833.33 1,166.67 1,686.56 2,853.23
45 327,633.34 575.25 1,842.94 2,418.19 298,666.67 1,166.67 1,680.00 2,846.67
46 327,058.08 578.49 1,839.70 2,418.19 297,500.00 1,166.67 1,673.44 2,840.10
47 326,479.60 581.74 1,836.45 2,418.19 296,333.33 1,166.67 1,666.88 2,833.54
48 325,897.85 585.01 1,833.18 2,418.19 295,166.67 1,166.67 1,660.31 2,826.98
49 325,312.84 588.31 1,829.88 2,418.19 294,000.00 1,166.67 1,653.75 2,820.42
50 324,724.53 591.61 1,826.58 2,418.19 292,833.33 1,166.67 1,647.19 2,813.85
51 324,132.92 594.94 1,823.25 2,418.19 291,666.67 1,166.67 1,640.63 2,807.29
52 323,537.98 598.29 1,819.90 2,418.19 290,500.00 1,166.67 1,634.06 2,800.73
53 322,939.69 601.65 1,816.54 2,418.19 289,333.33 1,166.67 1,627.50 2,794.17
54 322,338.03 605.04 1,813.15 2,418.19 288,166.67 1,166.67 1,620.94 2,787.60
55 321,732.99 608.44 1,809.75 2,418.19 287,000.00 1,166.67 1,614.38 2,781.04
56 321,124.55 611.86 1,806.33 2,418.19 285,833.33 1,166.67 1,607.81 2,774.48
57 320,512.69 615.31 1,802.88 2,418.19 284,666.67 1,166.67 1,601.25 2,767.92
58 319,897.38 618.77 1,799.42 2,418.19 283,500.00 1,166.67 1,594.69 2,761.35
59 319,278.61 622.25 1,795.94 2,418.19 282,333.33 1,166.67 1,588.13 2,754.79
60 318,656.36 625.75 1,792.44 2,418.19 281,166.67 1,166.67 1,581.56 2,748.23
61 318,030.62 629.27 1,788.92 2,418.19 280,000.00 1,166.67 1,575.00 2,741.67
62 317,401.35 632.81 1,785.38 2,418.19 278,833.33 1,166.67 1,568.44 2,735.10
63 316,768.54 636.37 1,781.82 2,418.19 277,666.67 1,166.67 1,561.88 2,728.54
64 316,132.17 639.95 1,778.24 2,418.19 276,500.00 1,166.67 1,555.31 2,721.98
65 315,492.23 643.55 1,774.64 2,418.19 275,333.33 1,166.67 1,548.75 2,715.42
66 314,848.68 647.17 1,771.02 2,418.19 274,166.67 1,166.67 1,542.19 2,708.85
67 314,201.51 650.81 1,767.38 2,418.19 273,000.00 1,166.67 1,535.63 2,702.29
68 313,550.71 654.47 1,763.72 2,418.19 271,833.33 1,166.67 1,529.06 2,695.73
69 312,896.24 658.15 1,760.04 2,418.19 270,666.67 1,166.67 1,522.50 2,689.17
70 312,238.09 661.85 1,756.34 2,418.19 269,500.00 1,166.67 1,515.94 2,682.60
71 311,576.24 665.57 1,752.62 2,418.19 268,333.33 1,166.67 1,509.38 2,676.04
72 310,910.66 669.32 1,748.87 2,418.19 267,166.67 1,166.67 1,502.81 2,669.48
73 310,241.35 673.08 1,745.11 2,418.19 266,000.00 1,166.67 1,496.25 2,662.92
74 309,568.26 676.87 1,741.32 2,418.19 264,833.33 1,166.67 1,489.69 2,656.35
75 308,891.39 680.68 1,737.51 2,418.19 263,666.67 1,166.67 1,483.13 2,649.79
76 308,210.72 684.51 1,733.69 2,418.19 262,500.00 1,166.67 1,476.56 2,643.23
77 307,526.21 688.36 1,729.83 2,418.19 261,333.33 1,166.67 1,470.00 2,636.67
78 306,837.86 692.23 1,725.96 2,418.19 260,166.67 1,166.67 1,463.44 2,630.10
79 306,145.63 696.12 1,722.07 2,418.19 259,000.00 1,166.67 1,456.88 2,623.54
 80 305,449.51 700.04 1,718.15 2,418.19 257,833.33 1,166.67 1,450.31 2,616.98
81 304,749.47 703.97 1,714.22 2,418.19 256,666.67 1,166.67 1,443.75 2,610.42
82 304,045.50 707.93 1,710.26 2,418.19 255,500.00 1,166.67 1,437.19 2,603.85
83 303,337.56 711.92 1,706.27 2,418.19 254,333.33 1,166.67 1,430.63 2,597.29
84 302,625.65 715.92 1,702.27 2,418.19 253,166.67 1,166.67 1,424.06 2,590.73
85 301,909.73 719.95 1,698.24 2,418.19 252,000.00 1,166.67 1,417.50 2,584.17
86 301,189.78 724.00 1,694.19 2,418.19 250,833.33 1,166.67 1,410.94 2,577.60
87 300,465.78 728.07 1,690.12 2,418.19 249,666.67 1,166.67 1,404.38 2,571.04
88 299,737.71 732.17 1,686.02 2,418.19 248,500.00 1,166.67 1,397.81 2,564.48
89 299,005.54 736.28 1,681.91 2,418.19 247,333.33 1,166.67 1,391.25 2,557.92
90 298,269.26 740.43 1,677.76 2,418.19 246,166.67 1,166.67 1,384.69 2,551.35
91 297,528.83 744.59 1,673.60 2,418.19 245,000.00 1,166.67 1,378.13 2,544.79
92 296,784.24 748.78 1,669.41 2,418.19 243,833.33 1,166.67 1,371.56 2,538.23
93 296,035.46 752.99 1,665.20 2,418.19 242,666.67 1,166.67 1,365.00 2,531.67
94 295,282.47 757.23 1,660.96 2,418.19 241,500.00 1,166.67 1,358.44 2,525.10
95 294,525.25 761.49 1,656.70 2,418.19 240,333.33 1,166.67 1,351.88 2,518.54
96 293,763.76 765.77 1,652.42 2,418.19 239,166.67 1,166.67 1,345.31 2,511.98
97 292,997.99 770.08 1,648.11 2,418.19 238,000.00 1,166.67 1,338.75 2,505.42
98 292,227.91 774.41 1,643.78 2,418.19 236,833.33 1,166.67 1,332.19 2,498.85
99 291,453.51 778.76 1,639.43 2,418.19 235,666.67 1,166.67 1,325.63 2,492.29
100 290,674.74 783.14 1,635.05 2,418.19 234,500.00 1,166.67 1,319.06 2,485.73
101 289,891.60 787.55 1,630.64 2,418.19 233,333.33 1,166.67 1,312.50 2,479.17
102 289,104.05 791.98 1,626.21 2,418.19 232,166.67 1,166.67 1,305.94 2,472.60
103 288,312.07 796.43 1,621.76 2,418.19 231,000.00 1,166.67 1,299.38 2,466.04
104 287,515.63 800.91 1,617.28 2,418.19 229,833.33 1,166.67 1,292.81 2,459.48
105 286,714.72 805.42 1,612.77 2,418.19 228,666.67 1,166.67 1,286.25 2,452.92
106 285,909.30 809.95 1,608.24 2,418.19 227,500.00 1,166.67 1,279.69 2,446.35
107 285,099.35 814.51 1,603.68 2,418.19 226,333.33 1,166.67 1,273.13 2,439.79
108 284,284.84 819.09 1,599.10 2,418.19 225,166.67 1,166.67 1,266.56 2,433.23
109 283,465.75 823.70 1,594.49 2,418.19 224,000.00 1,166.67 1,260.00 2,426.67
110 282,642.06 828.33 1,589.86 2,418.19 222,833.33 1,166.67 1,253.44 2,420.10
111 281,813.73 832.99 1,585.20 2,418.19 221,666.67 1,166.67 1,246.88 2,413.54
112 280,980.74 837.67 1,580.52 2,418.19 220,500.00 1,166.67 1,240.31 2,406.98
113 280,143.07 842.39 1,575.80 2,418.19 219,333.33 1,166.67 1,233.75 2,400.42
114 279,300.68 847.12 1,571.07 2,418.19 218,166.67 1,166.67 1,227.19 2,393.85
115 278,453.56 851.89 1,566.30 2,418.19 217,000.00 1,166.67 1,220.63 2,387.29
116 277,601.67 856.68 1,561.51 2,418.19 215,833.33 1,166.67 1,214.06 2,380.73
117 276,744.99 861.50 1,556.69 2,418.19 214,666.67 1,166.67 1,207.50 2,374.17
118 275,883.49 866.35 1,551.84 2,418.19 213,500.00 1,166.67 1,200.94 2,367.60
119 275,017.14 871.22 1,546.97 2,418.19 212,333.33 1,166.67 1,194.38 2,361.04
120 274,145.92 876.12 1,542.07 2,418.19 211,166.67 1,166.67 1,187.81 2,354.48
121 273,269.80 881.05 1,537.14 2,418.19 210,000.00 1,166.67 1,181.25 2,347.92
122 272,388.75 886.00 1,532.19 2,418.19 208,833.33 1,166.67 1,174.69 2,341.35
123 271,502.75 890.99 1,527.20 2,418.19 207,666.67 1,166.67 1,168.13 2,334.79
124 270,611.76 896.00 1,522.19 2,418.19 206,500.00 1,166.67 1,161.56 2,328.23
125 269,715.76 901.04 1,517.15 2,418.19 205,333.33 1,166.67 1,155.00 2,321.67
126 268,814.73 906.11 1,512.08 2,418.19 204,166.67 1,166.67 1,148.44 2,315.10
127 267,908.62 911.20 1,506.99 2,418.19 203,000.00 1,166.67 1,141.88 2,308.54
128 266,997.41 916.33 1,501.86 2,418.19 201,833.33 1,166.67 1,135.31 2,301.98
129 266,081.08 921.48 1,496.71 2,418.19 200,666.67 1,166.67 1,128.75 2,295.42
130 265,159.60 926.67 1,491.52 2,418.19 199,500.00 1,166.67 1,122.19 2,288.85
131 264,232.93 931.88 1,486.31 2,418.19 198,333.33 1,166.67 1,115.63 2,282.29
132 263,301.05 937.12 1,481.07 2,418.19 197,166.67 1,166.67 1,109.06 2,275.73
133 262,363.93 942.39 1,475.80 2,418.19 196,000.00 1,166.67 1,102.50 2,269.17
134 261,421.54 947.69 1,470.50 2,418.19 194,833.33 1,166.67 1,095.94 2,262.60
135 260,473.84 953.02 1,465.17 2,418.19 193,666.67 1,166.67 1,089.38 2,256.04
136 259,520.82 958.39 1,459.80 2,418.19 192,500.00 1,166.67 1,082.81 2,249.48
137 258,562.43 963.78 1,454.41 2,418.19 191,333.33 1,166.67 1,076.25 2,242.92
138 257,598.65 969.20 1,448.99 2,418.19 190,166.67 1,166.67 1,069.69 2,236.35
139 256,629.46 974.65 1,443.54 2,418.19 189,000.00 1,166.67 1,063.13 2,229.79
140 255,654.81 980.13 1,438.06 2,418.19 187,833.33 1,166.67 1,056.56 2,223.23
141 254,674.68 985.65 1,432.55 2,418.19 186,666.67 1,166.67 1,050.00 2,216.67
142 253,689.03 991.19 1,427.00 2,418.19 185,500.00 1,166.67 1,043.44 2,210.10
143 252,697.84 996.76 1,421.43 2,418.19 184,333.33 1,166.67 1,036.88 2,203.54
144 251,701.08 1,002.37 1,415.82 2,418.19 183,166.67 1,166.67 1,030.31 2,196.98
145 250,698.70 1,008.01 1,410.18 2,418.19 182,000.00 1,166.67 1,023.75 2,190.42
146 249,690.69 1,013.68 1,404.51 2,418.19 180,833.33 1,166.67 1,017.19 2,183.85
147 248,677.01 1,019.38 1,398.81 2,418.19 179,666.67 1,166.67 1,010.63 2,177.29
148 247,657.63 1,025.12 1,393.07 2,418.19 178,500.00 1,166.67 1,004.06 2,170.73
149 246,632.52 1,030.88 1,387.31 2,418.19 177,333.33 1,166.67 997.50 2,164.17
150 245,601.63 1,036.68 1,381.51 2,418.19 176,166.67 1,166.67 990.94 2,157.60
151 244,564.95 1,042.51 1,375.68 2,418.19 175,000.00 1,166.67 984.37 2,151.04
152 243,522.44 1,048.38 1,369.81 2,418.19 173,833.33 1,166.67 977.81 2,144.48
153 242,474.06 1,054.27 1,363.92 2,418.19 172,666.67 1,166.67 971.25 2,137.92
154 241,419.79 1,060.20 1,357.99 2,418.19 171,500.00 1,166.67 964.69 2,131.35
155 240,359.58 1,066.17 1,352.02 2,418.19 170,333.33 1,166.67 958.12 2,124.79
156 239,293.42 1,072.16 1,346.03 2,418.19 169,166.67 1,166.67 951.56 2,118.23
157 238,221.25 1,078.20 1,339.99 2,418.19 168,000.00 1,166.67 945.00 2,111.67
158 237,143.06 1,084.26 1,333.93 2,418.19 166,833.33 1,166.67 938.44 2,105.10
159 236,058.80 1,090.36 1,327.83 2,418.19 165,666.67 1,166.67 931.87 2,098.54
160 234,968.44 1,096.49 1,321.70 2,418.19 164,500.00 1,166.67 925.31 2,091.98
161 233,871.94 1,102.66 1,315.53 2,418.19 163,333.33 1,166.67 918.75 2,085.42
162 232,769.28 1,108.86 1,309.33 2,418.19 162,166.67 1,166.67 912.19 2,078.85
163 231,660.42 1,115.10 1,303.09 2,418.19 161,000.00 1,166.67 905.62 2,072.29
164 230,545.32 1,121.37 1,296.82 2,418.19 159,833.33 1,166.67 899.06 2,065.73
165 229,423.95 1,127.68 1,290.51 2,418.19 158,666.67 1,166.67 892.50 2,059.17
166 228,296.27 1,134.02 1,284.17 2,418.19 157,500.00 1,166.67 885.94 2,052.60
167 227,162.24 1,140.40 1,277.79 2,418.19 156,333.33 1,166.67 879.37 2,046.04
168 226,021.84 1,146.82 1,271.37 2,418.19 155,166.67 1,166.67 872.81 2,039.48
169 224,875.02 1,153.27 1,264.92 2,418.19 154,000.00 1,166.67 866.25 2,032.92
170 223,721.75 1,159.76 1,258.43 2,418.19 152,833.33 1,166.67 859.69 2,026.35
171 222,562.00 1,166.28 1,251.91 2,418.19 151,666.67 1,166.67 853.12 2,019.79
172 221,395.72 1,172.84 1,245.35 2,418.19 150,500.00 1,166.67 846.56 2,013.23
173 220,222.88 1,179.44 1,238.75 2,418.19 149,333.33 1,166.67 840.00 2,006.67
174 219,043.44 1,186.07 1,232.12 2,418.19 148,166.67 1,166.67 833.44 2,000.10
175 217,857.37 1,192.74 1,225.45 2,418.19 147,000.00 1,166.67 826.87 1,993.54
176 216,664.63 1,199.45 1,218.74 2,418.19 145,833.33 1,166.67 820.31 1,986.98
177 215,465.18 1,206.20 1,211.99 2,418.19 144,666.67 1,166.67 813.75 1,980.42
178 214,258.98 1,212.98 1,205.21 2,418.19 143,500.00 1,166.67 807.19 1,973.85
179 213,045.99 1,219.81 1,198.38 2,418.19 142,333.33 1,166.67 800.62 1,967.29
180 211,826.19 1,226.67 1,191.52 2,418.19 141,166.67 1,166.67 794.06 1,960.73
181 210,599.52 1,233.57 1,184.62 2,418.19 140,000.00 1,166.67 787.50 1,954.17
182 209,365.95 1,240.51 1,177.68 2,418.19 138,833.33 1,166.67 780.94 1,947.60
183 208,125.45 1,247.48 1,170.71 2,418.19 137,666.67 1,166.67 774.37 1,941.04
184 206,877.96 1,254.50 1,163.69 2,418.19 136,500.00 1,166.67 767.81 1,934.48
185 205,623.46 1,261.56 1,156.63 2,418.19 135,333.33 1,166.67 761.25 1,927.92
186 204,361.90 1,268.65 1,149.54 2,418.19 134,166.67 1,166.67 754.69 1,921.35
187 203,093.25 1,275.79 1,142.40 2,418.19 133,000.00 1,166.67 748.12 1,914.79
188 201,817.45 1,282.97 1,135.22 2,418.19 131,833.33 1,166.67 741.56 1,908.23
189 200,534.49 1,290.18 1,128.01 2,418.19 130,666.67 1,166.67 735.00 1,901.67
190 199,244.30 1,297.44 1,120.75 2,418.19 129,500.00 1,166.67 728.44 1,895.10
191 197,946.86 1,304.74 1,113.45 2,418.19 128,333.33 1,166.67 721.87 1,888.54
192 196,642.12 1,312.08 1,106.11 2,418.19 127,166.67 1,166.67 715.31 1,881.98
193 195,330.04 1,319.46 1,098.73 2,418.19 126,000.00 1,166.67 708.75 1,875.42
194 194,010.59 1,326.88 1,091.31 2,418.19 124,833.33 1,166.67 702.19 1,868.85
195 192,683.71 1,334.34 1,083.85 2,418.19 123,666.67 1,166.67 695.62 1,862.29
196 191,349.36 1,341.85 1,076.34 2,418.19 122,500.00 1,166.67 689.06 1,855.73
197 190,007.51 1,349.40 1,068.79 2,418.19 121,333.33 1,166.67 682.50 1,849.17
198 188,658.11 1,356.99 1,061.20 2,418.19 120,166.67 1,166.67 675.94 1,842.60
199 187,301.12 1,364.62 1,053.57 2,418.19 119,000.00 1,166.67 669.37 1,836.04
200 185,936.50 1,372.30 1,045.89 2,418.19 117,833.33 1,166.67 662.81 1,829.48
201 184,564.20 1,380.02 1,038.17 2,418.19 116,666.67 1,166.67 656.25 1,822.92
202 183,184.19 1,387.78 1,030.41 2,418.19 115,500.00 1,166.67 649.69 1,816.35
203 181,796.41 1,395.59 1,022.60 2,418.19 114,333.33 1,166.67 643.12 1,809.79
204 180,400.82 1,403.44 1,014.75 2,418.19 113,166.67 1,166.67 636.56 1,803.23
205 178,997.39 1,411.33 1,006.86 2,418.19 112,000.00 1,166.67 630.00 1,796.67
206 177,586.06 1,419.27 998.92 2,418.19 110,833.33 1,166.67 623.44 1,790.10
207 176,166.79 1,427.25 990.94 2,418.19 109,666.67 1,166.67 616.87 1,783.54
208 174,739.54 1,435.28 982.91 2,418.19 108,500.00 1,166.67 610.31 1,776.98
209 173,304.26 1,443.35 974.84 2,418.19 107,333.33 1,166.67 603.75 1,770.42
210 171,860.90 1,451.47 966.72 2,418.19 106,166.67 1,166.67 597.19 1,763.85
211 170,409.43 1,459.64 958.55 2,418.19 105,000.00 1,166.67 590.62 1,757.29
212 168,949.79 1,467.85 950.34 2,418.19 103,833.33 1,166.67 584.06 1,750.73
213 167,481.94 1,476.10 942.09 2,418.19 102,666.67 1,166.67 577.50 1,744.17
214 166,005.84 1,484.41 933.78 2,418.19 101,500.00 1,166.67 570.94 1,737.60
215 164,521.43 1,492.76 925.43 2,418.19 100,333.33 1,166.67 564.37 1,731.04
216 163,028.68 1,501.15 917.04 2,418.19 99,166.67 1,166.67 557.81 1,724.48
217 161,527.52 1,509.60 908.59 2,418.19 98,000.00 1,166.67 551.25 1,717.92
218 160,017.92 1,518.09 900.10 2,418.19 96,833.33 1,166.67 544.69 1,711.35
219 158,499.83 1,526.63 891.56 2,418.19 95,666.67 1,166.67 538.12 1,704.79
220 156,973.21 1,535.22 882.97 2,418.19 94,500.00 1,166.67 531.56 1,698.23
221 155,437.99 1,543.85 874.34 2,418.19 93,333.33 1,166.67 525.00 1,691.67
222 153,894.14 1,552.54 865.65 2,418.19 92,166.67 1,166.67 518.44 1,685.10
223 152,341.60 1,561.27 856.92 2,418.19 91,000.00 1,166.67 511.87 1,678.54
224 150,780.33 1,570.05 848.14 2,418.19 89,833.33 1,166.67 505.31 1,671.98
225 149,210.28 1,578.88 839.31 2,418.19 88,666.67 1,166.67 498.75 1,665.42
226 147,631.40 1,587.76 830.43 2,418.19 87,500.00 1,166.67 492.19 1,658.85
227 146,043.64 1,596.69 821.50 2,418.19 86,333.33 1,166.67 485.62 1,652.29
228 144,446.94 1,605.68 812.51 2,418.19 85,166.67 1,166.67 479.06 1,645.73
229 142,841.26 1,614.71 803.48 2,418.19 84,000.00 1,166.67 472.50 1,639.17
230 141,226.56 1,623.79 794.40 2,418.19 82,833.33 1,166.67 465.94 1,632.60
231 139,602.77 1,632.92 785.27 2,418.19 81,666.67 1,166.67 459.37 1,626.04
232 137,969.84 1,642.11 776.08 2,418.19 80,500.00 1,166.67 452.81 1,619.48
233 136,327.73 1,651.35 766.84 2,418.19 79,333.33 1,166.67 446.25 1,612.92
234 134,676.38 1,660.64 757.55 2,418.19 78,166.67 1,166.67 439.69 1,606.35
235 133,015.75 1,669.98 748.21 2,418.19 77,000.00 1,166.67 433.12 1,599.79
236 131,345.77 1,679.37 738.82 2,418.19 75,833.33 1,166.67 426.56 1,593.23
237 129,666.40 1,688.82 729.37 2,418.19 74,666.67 1,166.67 420.00 1,586.67
238 127,977.58 1,698.32 719.87 2,418.19 73,500.00 1,166.67 413.44 1,580.10
239 126,279.27 1,707.87 710.32 2,418.19 72,333.33 1,166.67 406.87 1,573.54
240 124,571.40 1,717.48 700.71 2,418.19 71,166.67 1,166.67 400.31 1,566.98
241 122,853.92 1,727.14 691.05 2,418.19 70,000.00 1,166.67 393.75 1,560.42
242 121,126.78 1,736.85 681.34 2,418.19 68,833.33 1,166.67 387.19 1,553.85
243 119,389.93 1,746.62 671.57 2,418.19 67,666.67 1,166.67 380.62 1,547.29
244 117,643.31 1,756.45 661.74 2,418.19 66,500.00 1,166.67 374.06 1,540.73
245 115,886.86 1,766.33 651.86 2,418.19 65,333.33 1,166.67 367.50 1,534.17
246 114,120.54 1,776.26 641.93 2,418.19 64,166.67 1,166.67 360.94 1,527.60
247 112,344.27 1,786.25 631.94 2,418.19 63,000.00 1,166.67 354.37 1,521.04
248 110,558.02 1,796.30 621.89 2,418.19 61,833.33 1,166.67 347.81 1,514.48
249 108,761.72 1,806.41 611.78 2,418.19 60,666.67 1,166.67 341.25 1,507.92
250 106,955.31 1,816.57 601.62 2,418.19 59,500.00 1,166.67 334.69 1,501.35
251 105,138.75 1,826.78 591.41 2,418.19 58,333.33 1,166.67 328.12 1,494.79
252 103,311.96 1,837.06 581.13 2,418.19 57,166.67 1,166.67 321.56 1,488.23
253 101,474.90 1,847.39 570.80 2,418.19 56,000.00 1,166.67 315.00 1,481.67
254 99,627.51 1,857.79 560.40 2,418.19 54,833.33 1,166.67 308.44 1,475.10
255 97,769.72 1,868.24 549.95 2,418.19 53,666.67 1,166.67 301.87 1,468.54
256 95,901.49 1,878.74 539.45 2,418.19 52,500.00 1,166.67 295.31 1,461.98
257 94,022.74 1,889.31 528.88 2,418.19 51,333.33 1,166.67 288.75 1,455.42
258 92,133.43 1,899.94 518.25 2,418.19 50,166.67 1,166.67 282.19 1,448.85
259 90,233.49 1,910.63 507.56 2,418.19 49,000.00 1,166.67 275.62 1,442.29
260 88,322.86 1,921.37 496.82 2,418.19 47,833.33 1,166.67 269.06 1,435.73
261 86,401.49 1,932.18 486.01 2,418.19 46,666.67 1,166.67 262.50 1,429.17
262 84,469.31 1,943.05 475.14 2,418.19 45,500.00 1,166.67 255.94 1,422.60
263 82,526.26 1,953.98 464.21 2,418.19 44,333.33 1,166.67 249.37 1,416.04
264 80,572.28 1,964.97 453.22 2,418.19 43,166.67 1,166.67 242.81 1,409.48
265 78,607.30 1,976.02 442.17 2,418.19 42,000.00 1,166.67 236.25 1,402.92
266 76,631.28 1,987.14 431.05 2,418.19 40,833.33 1,166.67 229.69 1,396.35
267 74,644.14 1,998.32 419.87 2,418.19 39,666.67 1,166.67 223.12 1,389.79
268 72,645.82 2,009.56 408.63 2,418.19 38,500.00 1,166.67 216.56 1,383.23
269 70,636.27 2,020.86 397.33 2,418.19 37,333.33 1,166.67 210.00 1,376.67
270 68,615.41 2,032.23 385.96 2,418.19 36,166.67 1,166.67 203.44 1,370.10
271 66,583.18 2,043.66 374.53 2,418.19 35,000.00 1,166.67 196.87 1,363.54
272 64,539.52 2,055.16 363.03 2,418.19 33,833.33 1,166.67 190.31 1,356.98
273 62,484.36 2,066.72 351.47 2,418.19 32,666.67 1,166.67 183.75 1,350.42
274 60,417.65 2,078.34 339.85 2,418.19 31,500.00 1,166.67 177.19 1,343.85
275 58,339.30 2,090.03 328.16 2,418.19 30,333.33 1,166.67 170.62 1,337.29
276 56,249.27 2,101.79 316.40 2,418.19 29,166.67 1,166.67 164.06 1,330.73
277 54,147.48 2,113.61 304.58 2,418.19 28,000.00 1,166.67 157.50 1,324.17
278 52,033.87 2,125.50 292.69 2,418.19 26,833.33 1,166.67 150.94 1,317.60
279 49,908.37 2,137.46 280.73 2,418.19 25,666.67 1,166.67 144.37 1,311.04
280 47,770.92 2,149.48 268.71 2,418.19 24,500.00 1,166.67 137.81 1,304.48
281 45,621.44 2,161.57 256.62 2,418.19 23,333.33 1,166.67 131.25 1,297.92
282 43,459.87 2,173.73 244.46 2,418.19 22,166.67 1,166.67 124.69 1,291.35
283 41,286.14 2,185.96 232.23 2,418.19 21,000.00 1,166.67 118.12 1,284.79
284 39,100.18 2,198.25 219.94 2,418.19 19,833.33 1,166.67 111.56 1,278.23
285 36,901.93 2,210.62 207.57 2,418.19 18,666.67 1,166.67 105.00 1,271.67
286 34,691.32 2,223.05 195.14 2,418.19 17,500.00 1,166.67 98.44 1,265.10
287 32,468.26 2,235.56 182.63 2,418.19 16,333.33 1,166.67 91.87 1,258.54
288 30,232.71 2,248.13 170.06 2,418.19 15,166.67 1,166.67 85.31 1,251.98
289 27,984.58 2,260.78 157.41 2,418.19 14,000.00 1,166.67 78.75 1,245.42
290 25,723.80 2,273.49 144.70 2,418.19 12,833.33 1,166.67 72.19 1,238.85
291 23,450.31 2,286.28 131.91 2,418.19 11,666.67 1,166.67 65.62 1,232.29
292 21,164.02 2,299.14 119.05 2,418.19 10,500.00 1,166.67 59.06 1,225.73
293 18,864.88 2,312.08 106.11 2,418.19 9,333.33 1,166.67 52.50 1,219.17
294 16,552.81 2,325.08 93.11 2,418.19 8,166.67 1,166.67 45.94 1,212.60
295 14,227.72 2,338.16 80.03 2,418.19 7,000.00 1,166.67 39.37 1,206.04
296 11,889.57 2,351.31 66.88 2,418.19 5,833.33 1,166.67 32.81 1,199.48
297 9,538.25 2,364.54 53.65 2,418.19 4,666.67 1,166.67 26.25 1,192.92
298 7,173.72 2,377.84 40.35 2,418.19 3,500.00 1,166.67 19.69 1,186.35
299 4,795.88 2,391.21 26.98 2,418.19 2,333.33 1,166.67 13.12 1,179.79
300 2,404.66 2,404.66 13.53 2,418.19 1,166.67 1,166.67 6.56 1,173.23

TOTALES 350,000.00 375,457.10 725,457.10 TOTALES 350,000.00 296,296.87 646,296.87

 CALCULO DE SEGUROS CALCULO DE SEGUROS
OPCION CUOTA NIVELADA OPCION AMORTIZACIONES A CAPITAL

VALORES AVALÚO: VALORES AVALÚO:

Valor Construcciones: 218,691.42 Valor Construcciones: 218,691.42
Valor Terreno: 708,076.84 Valor Terreno: 708,076.84
Total: 926,768.26 Total: 926,768.26

1. Seguro 2. Seguro 3. Seguro 1. Seguro 2. Seguro 3. Seguro

Construcción Vida Desempleo Construcción Vida Desempleo
76.54 122.50 87.50 ‰ 76.54 122.50 87.50 ‰

Total Cuota Nivelada: 2,418.19 Total Cuota Nivelada: 3,135.42

Total Cuota 3 Seguros: 286.54 Total Cuota 3 Seguros: 286.54
Total Cuota + 3 Seguros: 2,704.73 Total Cuota + 3 Seguros: 3,421.96

Salario mínimo mensual a demostrar Salario mínimo mensual a demostrar

en los últimos 3 Estados de Cuenta: 8,114.20 en los últimos 3 Estados de Cuenta: 10,265.88