Credito 3,000,000 Cueota

Tasa de interes 2%
tiempo 2 años 24 meses
cuota $ 158,613.29
Periodos Cuota
0
1 $ 158,613
2 $ 158,613
3 $ 158,613
4 $ 158,613
5 $ 158,613
6 $ 158,613
7 $ 158,613
8 $ 158,613
9 $ 158,613
10 $ 158,613
11 $ 158,613
12 $ 158,613
13 $ 158,613
14 $ 158,613
15 $ 158,613
16 $ 158,613
17 $ 158,613
18 $ 158,613
19 $ 158,613
20 $ 158,613
21 $ 158,613
22 $ 158,613
23 $ 158,613
24 $ 158,613
 $ 158,613.29

Interes Abono a capitsaldo

3,000,000
$ 60,000 $ 98,613 $ 2,901,387
$ 58,028 $ 100,586 $ 2,800,801
$ 56,016 $ 102,597 $ 2,698,204
$ 53,964 $ 104,649 $ 2,593,555
$ 51,871 $ 106,742 $ 2,486,812
$ 49,736 $ 108,877 $ 2,377,935
$ 47,559 $ 111,055 $ 2,266,881
$ 45,338 $ 113,276 $ 2,153,605
$ 43,072 $ 115,541 $ 2,038,064
$ 40,761 $ 117,852 $ 1,920,212
$ 38,404 $ 120,209 $ 1,800,003
$ 36,000 $ 122,613 $ 1,677,390
$ 33,548 $ 125,065 $ 1,552,324
$ 31,046 $ 127,567 $ 1,424,757
$ 28,495 $ 130,118 $ 1,294,639
$ 25,893 $ 132,721 $ 1,161,919
$ 23,238 $ 135,375 $ 1,026,544
$ 20,531 $ 138,082 $ 888,461
$ 17,769 $ 140,844 $ 747,617
$ 14,952 $ 143,661 $ 603,956
$ 12,079 $ 146,534 $ 457,422
$ 9,148 $ 149,465 $ 307,957
$ 6,159 $ 152,454 $ 155,503
$ 3,110 $ 155,503 - 0.00
Credito $ 300,000.00
tasa 11% anual $ 0.00916667
periodos 15 años 180 mensuales
cuota $ 3,409.79

Cuota a pagar
credito $ 20,000,000.00
tasa 3% mensual
periodos 24 meses
cuota $ 1,030,132.64

periodos cuotas interes abono capital saldo

0 $ 20,000,000.00
1 $ 1,030,132.64 $ 600,000.00 $ 430,132.64 $ 19,569,867.36
2 $ 1,030,132.64 $ 587,096.02 $ 443,036.62 $ 19,126,830.73
3 $ 1,030,132.64 $ 573,804.92 $ 456,327.72 $ 18,670,503.01
4 $ 1,030,132.64 $ 560,115.09 $ 470,017.55 $ 18,200,485.46
5 $ 1,030,132.64 $ 546,014.56 $ 484,118.08 $ 17,716,367.38
6 $ 1,030,132.64 $ 531,491.02 $ 498,641.62 $ 17,217,725.76
7 $ 1,030,132.64 $ 516,531.77 $ 513,600.87 $ 16,704,124.88
8 $ 1,030,132.64 $ 501,123.75 $ 529,008.90 $ 16,175,115.99
9 $ 1,030,132.64 $ 485,253.48 $ 544,879.16 $ 15,630,236.82
10 $ 1,030,132.64 $ 468,907.10 $ 561,225.54 $ 15,069,011.28
11 $ 1,030,132.64 $ 452,070.34 $ 578,062.31 $ 14,490,948.98
12 $ 1,030,132.64 $ 434,728.47 $ 595,404.17 $ 13,895,544.81
13 $ 1,030,132.64 $ 416,866.34 $ 613,266.30 $ 13,282,278.51
14 $ 1,030,132.64 $ 398,468.36 $ 631,664.29 $ 12,650,614.22
15 $ 1,030,132.64 $ 379,518.43 $ 650,614.22 $ 12,000,000.00
16 $ 1,030,132.64 $ 360,000.00 $ 670,132.64 $ 11,329,867.36
17 $ 1,030,132.64 $ 339,896.02 $ 690,236.62 $ 10,639,630.73
18 $ 1,030,132.64 $ 319,188.92 $ 710,943.72 $ 9,928,687.01
19 $ 1,030,132.64 $ 297,860.61 $ 732,272.03 $ 9,196,414.98
20 $ 1,030,132.64 $ 275,892.45 $ 754,240.19 $ 8,442,174.78
21 $ 1,030,132.64 $ 253,265.24 $ 776,867.40 $ 7,665,307.38
22 $ 1,030,132.64 $ 229,959.22 $ 800,173.42 $ 6,865,133.96
23 $ 1,030,132.64 $ 205,954.02 $ 824,178.62 $ 6,040,955.34
24 $ 1,030,132.64 $ 181,228.66 $ 848,903.98 $ 5,192,051.35
Articulo cantidad precio/unidad total
Cemento 10 $ 28,000.00 $ 280,000.00
palas 2 $ 15,000.00 $ 30,000.00
ladrillos 2000 $ 1,000.00 $ 2,000,000.00
pinturas 15 $ 18,000.00 $ 270,000.00
tuberias 1/2 20 $ 7,000.00 $ 140,000.00
baldosa 40 $ 25,000.00 $ 1,000,000.00
varillas 10 $ 15,000.00 $ 150,000.00
arenas 20 $ 80,000.00 $ 1,600,000.00
estuco 10 $ 20,000.00 $ 200,000.00
brochas 15 $ 5,000.00 $ 75,000.00
zinc 160 $ 30,000.00 $ 4,800,000.00
total $ 10,545,000.00

Presupuesto $ 8,750,000

Condiciones

ladrillos 1500 max

arena 70000 min
zinc 120 min 15
brochas 25 max
varillas 10 igual
palas 8000 min 12000
cemento
max

max