Prestamo Financiera Glox pagos fijos

Prestamo $500,000.00
Periodo (meses) 36
Tasa anual 35%
Tasa mensual 3% 0.16
Mensualidad $22,902

Periodo Capital Armortizaciones Interes IVA

1 $ 500,000.00 $ 7,901.90 $ 15,000.00 $ 2,400.00
2 $ 492,098.10 $ 8,138.95 $ 14,762.94 $ 2,362.07
3 $ 483,959.15 $ 8,383.12 $ 14,518.77 $ 2,323.00
4 $ 475,576.03 $ 8,634.62 $ 14,267.28 $ 2,282.76
5 $ 466,941.41 $ 8,893.65 $ 14,008.24 $ 2,241.32
6 $ 458,047.76 $ 9,160.46 $ 13,741.43 $ 2,198.63
7 $ 448,887.29 $ 9,435.28 $ 13,466.62 $ 2,154.66
8 $ 439,452.01 $ 9,718.34 $ 13,183.56 $ 2,109.37
9 $ 429,733.68 $ 10,009.89 $ 12,892.01 $ 2,062.72
10 $ 419,723.79 $ 10,310.18 $ 12,591.71 $ 2,014.67
11 $ 409,413.61 $ 10,619.49 $ 12,282.41 $ 1,965.19
12 $ 398,794.12 $ 10,938.07 $ 11,963.82 $ 1,914.21
13 $ 387,856.04 $ 11,266.22 $ 11,635.68 $ 1,861.71
14 $ 376,589.83 $ 11,604.20 $ 11,297.69 $ 1,807.63
15 $ 364,985.62 $ 11,952.33 $ 10,949.57 $ 1,751.93
16 $ 353,033.30 $ 12,310.90 $ 10,591.00 $ 1,694.56
17 $ 340,722.40 $ 12,680.23 $ 10,221.67 $ 1,635.47
18 $ 328,042.17 $ 13,060.63 $ 9,841.27 $ 1,574.60
19 $ 314,981.54 $ 13,452.45 $ 9,449.45 $ 1,511.91
20 $ 301,529.09 $ 13,856.02 $ 9,045.87 $ 1,447.34
21 $ 287,673.07 $ 14,271.71 $ 8,630.19 $ 1,380.83
22 $ 273,401.36 $ 14,699.86 $ 8,202.04 $ 1,312.33
23 $ 258,701.50 $ 15,140.85 $ 7,761.05 $ 1,241.77
24 $ 243,560.65 $ 15,595.08 $ 7,306.82 $ 1,169.09
25 $ 227,965.58 $ 16,062.93 $ 6,838.97 $ 1,094.23
26 $ 211,902.65 $ 16,544.82 $ 6,357.08 $ 1,017.13
27 $ 195,357.83 $ 17,041.16 $ 5,860.73 $ 937.72
28 $ 178,316.67 $ 17,552.40 $ 5,349.50 $ 855.92
29 $ 160,764.27 $ 18,078.97 $ 4,822.93 $ 771.67
30 $ 142,685.30 $ 18,621.34 $ 4,280.56 $ 684.89
31 $ 124,063.96 $ 19,179.98 $ 3,721.92 $ 595.51
32 $ 104,883.98 $ 19,755.38 $ 3,146.52 $ 503.44
33 $ 85,128.61 $ 20,348.04 $ 2,553.86 $ 408.62
34 $ 64,780.57 $ 20,958.48 $ 1,943.42 $ 310.95
35 $ 43,822.09 $ 21,587.23 $ 1,314.66 $ 210.35
36 $ 22,234.85 $ 22,234.85 $ 667.05 $ 106.73
Totales $ 500,000.00 $ 324,468.30 $ 51,914.93
os

Mensualidad fija Saldo

$ 25,301.90 $ 492,098.10
$ 25,263.97 $ 483,959.15
$ 25,224.90 $ 475,576.03
$ 25,184.66 $ 466,941.41
$ 25,143.22 $ 458,047.76
$ 25,100.53 $ 448,887.29
$ 25,056.56 $ 439,452.01
$ 25,011.27 $ 429,733.68
$ 24,964.62 $ 419,723.79
$ 24,916.57 $ 409,413.61
$ 24,867.08 $ 398,794.12
$ 24,816.11 $ 387,856.04
$ 24,763.61 $ 376,589.83
$ 24,709.53 $ 364,985.62
$ 24,653.83 $ 353,033.30
$ 24,596.46 $ 340,722.40
$ 24,537.36 $ 328,042.17
$ 24,476.50 $ 314,981.54
$ 24,413.81 $ 301,529.09
$ 24,349.24 $ 287,673.07
$ 24,282.73 $ 273,401.36
$ 24,214.22 $ 258,701.50
$ 24,143.66 $ 243,560.65
$ 24,070.99 $ 227,965.58
$ 23,996.13 $ 211,902.65
$ 23,919.03 $ 195,357.83
$ 23,839.61 $ 178,316.67
$ 23,757.82 $ 160,764.27
$ 23,673.57 $ 142,685.30
$ 23,586.79 $ 124,063.96
$ 23,497.40 $ 104,883.98
$ 23,405.34 $ 85,128.61
$ 23,310.51 $ 64,780.57
$ 23,213 $ 43,822.09
$ 23,112 $ 22,234.85
$ 23,009 $ 0.00
$ 876,383.22