Este documento se ha exportado de Numbers.

Cada tabla se ha convertido en una hoja de

Excel. Los dems objetos de las hojas de Numbers se han colocado en distintas hojas de c
Recuerde que el clculo de frmulas puede ser diferente en Excel.

Nombre de hoja de Numbers Nombre de tabla de Numbers

Calculadora
Detalles de la hipoteca
Pagos viables
Todos los dibujos de la hoja
Datos mensuales
Impuestos
Datos mensuales
Todos los dibujos de la hoja

ha convertido en una hoja de clculo de

ocado en distintas hojas de clculo.
xcel.

Nombre de hoja de clculo de Excel

Calculadora - Detalles de la hi
Calculadora - Pagos viables
Calculadora - Dibujos
Datos mensuales - Impuestos
Datos mensuales - Datos mensual
Datos mensuales - Dibujos

Detalles de la hipoteca
Tipo de inters

24.000%

Duracin (aos)

Desembolso

#########

P. Gracia

Importe del prstamo

Pago con capital

Pagos viables
Ano

Desenbolso

Cuota

Interes

RD$1

RD$900,000

RD$327,823

RD$216,000 RD$111,823

RD$2

RD$327,823

RD$189,162 RD$138,660

RD$3

RD$327,823

RD$155,884

RD$4

RD$327,823

RD$114,619

RD$5

RD$327,823

RD$63,450

Principal

Saldo
Insoluto

Calculadora hipotecas
CMO SE USA: sustituya los valores sombreados en amarillo de la tabla Detalles de la
hipoteca por sus propios valores. El resto de valores se calcularn automticamente.

Pago mensual por tipo de

inters
120
100

96

80

70

60

55

40

53
43

20

17

26

0
Desenbolso InteresSaldo Insoluto

58

Impuestos
Tasa del impuesto

35%

Datos mensuales
Periodo en
meses

Pago de
capital

Pago cap. acum.

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

Pago inters Pago int. acum.

Balance
princip.

Ahorro
impuest.

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

10

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

11

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

12

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

24

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

36

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

48

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

60

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

72

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

84

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

96

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

108

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

120

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

132

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

144

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

156

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

168

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

180

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

192

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

204

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

216

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

228

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

240

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

252

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

264

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

276

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

288

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

300

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

312

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

324

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

336

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

348

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

360

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

372

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

384

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

396

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

408

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

420

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

432

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

444

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

456

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

468

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

480

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00

RD$0.00
7

El ahorro de impuestos puede no estar disponible en su

zona