Cálculo cuota nivelada

(Escenario) Cuota con servicio

Precio de venta (Ingresar) Q 960,000.00 * 7,557.32
Total Q 960,000.00
Enganche (Ingresar) Q 100,000.00 *
% Enganche 10%
Monto a financiar Q 860,000.00
Tasa Cuota Nivelada 6.50%
Plazo en meses (Ingresar) 300 Puede colocar el tiempo en meses
Ingresos líquidos mínimos (35%
endeudamiento máximo) Q17,018.30

Total Cuota
Meses Pago de Capìtal Pago de Intereses IUSI Nivelada Mensual Saldo Capital

860,000.00
1 1,148.27 4,659.05 720.00 6,807.32 858,851.73
2 1,154.49 4,652.83 720.00 6,807.32 857,697.24
3 1,160.74 4,646.57 720.00 6,807.32 856,536.50
4 1,167.03 4,640.29 720.00 6,807.32 855,369.46
5 1,173.35 4,633.96 720.00 6,807.32 854,196.11
6 1,179.71 4,627.61 720.00 6,807.32 853,016.40
7 1,186.10 4,621.22 720.00 6,807.32 851,830.30
8 1,192.53 4,614.79 720.00 6,807.32 850,637.77
9 1,198.99 4,608.33 720.00 6,807.32 849,438.78
10 1,205.48 4,601.83 720.00 6,807.32 848,233.29
11 1,212.02 4,595.30 720.00 6,807.32 847,021.28
12 1,218.58 4,588.74 720.00 6,807.32 845,802.70
13 1,225.18 4,582.14 720.00 6,807.32 844,577.51
14 1,231.82 4,575.50 720.00 6,807.32 843,345.69
15 1,238.49 4,568.83 720.00 6,807.32 842,107.20
16 1,245.20 4,562.12 720.00 6,807.32 840,862.00
17 1,251.95 4,555.37 720.00 6,807.32 839,610.05
18 1,258.73 4,548.59 720.00 6,807.32 838,351.32
19 1,265.55 4,541.77 720.00 6,807.32 837,085.77
20 1,272.41 4,534.91 720.00 6,807.32 835,813.36
21 1,279.30 4,528.02 720.00 6,807.32 834,534.06
22 1,286.23 4,521.09 720.00 6,807.32 833,247.83
23 1,293.20 4,514.12 720.00 6,807.32 831,954.63
24 1,300.20 4,507.11 720.00 6,807.32 830,654.42
25 1,307.25 4,500.07 720.00 6,807.32 829,347.18
26 1,314.33 4,492.99 720.00 6,807.32 828,032.85
27 1,321.45 4,485.87 720.00 6,807.32 826,711.39
28 1,328.61 4,478.71 720.00 6,807.32 825,382.78
29 1,335.81 4,471.51 720.00 6,807.32 824,046.98
30 1,343.04 4,464.27 720.00 6,807.32 822,703.93
31 1,350.32 4,457.00 720.00 6,807.32 821,353.61
32 1,357.64 4,449.68 720.00 6,807.32 819,995.98
33 1,364.99 4,442.33 720.00 6,807.32 818,630.99
34 1,372.39 4,434.93 720.00 6,807.32 817,258.60
35 1,379.82 4,427.50 720.00 6,807.32 815,878.78
36 1,387.30 4,420.02 720.00 6,807.32 814,491.48
37 1,394.81 4,412.51 720.00 6,807.32 813,096.67
38 1,402.37 4,404.95 720.00 6,807.32 811,694.30
39 1,409.97 4,397.35 720.00 6,807.32 810,284.34
40 1,417.60 4,389.72 720.00 6,807.32 808,866.74
41 1,425.28 4,382.04 720.00 6,807.32 807,441.45
42 1,433.00 4,374.31 720.00 6,807.32 806,008.45
43 1,440.77 4,366.55 720.00 6,807.32 804,567.68
44 1,448.57 4,358.75 720.00 6,807.32 803,119.11
45 1,456.42 4,350.90 720.00 6,807.32 801,662.68
46 1,464.31 4,343.01 720.00 6,807.32 800,198.37
47 1,472.24 4,335.07 720.00 6,807.32 798,726.13
48 1,480.22 4,327.10 720.00 6,807.32 797,245.91
49 1,488.24 4,319.08 720.00 6,807.32 795,757.67
50 1,496.30 4,311.02 720.00 6,807.32 794,261.37
51 1,504.41 4,302.91 720.00 6,807.32 792,756.96
52 1,512.56 4,294.76 720.00 6,807.32 791,244.40
53 1,520.75 4,286.57 720.00 6,807.32 789,723.65
54 1,528.99 4,278.33 720.00 6,807.32 788,194.66
55 1,537.27 4,270.04 720.00 6,807.32 786,657.38
56 1,545.60 4,261.72 720.00 6,807.32 785,111.78
57 1,553.98 4,253.34 720.00 6,807.32 783,557.80
58 1,562.39 4,244.92 720.00 6,807.32 781,995.41
59 1,570.86 4,236.46 720.00 6,807.32 780,424.55
60 1,579.37 4,227.95 720.00 6,807.32 778,845.18
61 1,587.93 4,219.39 720.00 6,807.32 777,257.26
62 1,596.53 4,210.79 720.00 6,807.32 775,660.73
63 1,605.18 4,202.14 720.00 6,807.32 774,055.55
64 1,613.87 4,193.45 720.00 6,807.32 772,441.68
65 1,622.62 4,184.70 720.00 6,807.32 770,819.06
66 1,631.41 4,175.91 720.00 6,807.32 769,187.66
67 1,640.24 4,167.07 720.00 6,807.32 767,547.41
68 1,649.13 4,158.19 720.00 6,807.32 765,898.28
69 1,658.07 4,149.25 720.00 6,807.32 764,240.22
70 1,667.05 4,140.27 720.00 6,807.32 762,573.17
71 1,676.08 4,131.24 720.00 6,807.32 760,897.09
72 1,685.16 4,122.16 720.00 6,807.32 759,211.93
73 1,694.29 4,113.03 720.00 6,807.32 757,517.64
74 1,703.47 4,103.85 720.00 6,807.32 755,814.17
75 1,712.70 4,094.62 720.00 6,807.32 754,101.48
76 1,721.97 4,085.34 720.00 6,807.32 752,379.50
77 1,731.30 4,076.02 720.00 6,807.32 750,648.20
78 1,740.68 4,066.64 720.00 6,807.32 748,907.52
79 1,750.11 4,057.21 720.00 6,807.32 747,157.41
80 1,759.59 4,047.73 720.00 6,807.32 745,397.81
81 1,769.13 4,038.19 720.00 6,807.32 743,628.69
82 1,778.71 4,028.61 720.00 6,807.32 741,849.98
83 1,788.35 4,018.97 720.00 6,807.32 740,061.63
84 1,798.04 4,009.28 720.00 6,807.32 738,263.59
85 1,807.78 3,999.54 720.00 6,807.32 736,455.82
86 1,817.57 3,989.75 720.00 6,807.32 734,638.25
87 1,827.42 3,979.90 720.00 6,807.32 732,810.83
88 1,837.32 3,970.00 720.00 6,807.32 730,973.52
89 1,847.27 3,960.05 720.00 6,807.32 729,126.25
90 1,857.28 3,950.04 720.00 6,807.32 727,268.97
91 1,867.34 3,939.98 720.00 6,807.32 725,401.63
92 1,877.46 3,929.86 720.00 6,807.32 723,524.17
93 1,887.63 3,919.69 720.00 6,807.32 721,636.55
94 1,897.85 3,909.47 720.00 6,807.32 719,738.69
95 1,908.13 3,899.18 720.00 6,807.32 717,830.56
96 1,918.47 3,888.85 720.00 6,807.32 715,912.09
97 1,928.87 3,878.45 720.00 6,807.32 713,983.22
98 1,939.31 3,868.00 720.00 6,807.32 712,043.91
99 1,949.82 3,857.50 720.00 6,807.32 710,094.09
100 1,960.38 3,846.93 720.00 6,807.32 708,133.70
101 1,971.00 3,836.31 720.00 6,807.32 706,162.70
102 1,981.68 3,825.64 720.00 6,807.32 704,181.01
103 1,992.42 3,814.90 720.00 6,807.32 702,188.60
104 2,003.21 3,804.11 720.00 6,807.32 700,185.38
105 2,014.06 3,793.25 720.00 6,807.32 698,171.32
106 2,024.98 3,782.34 720.00 6,807.32 696,146.34
107 2,035.95 3,771.37 720.00 6,807.32 694,110.40
108 2,046.98 3,760.34 720.00 6,807.32 692,063.42
109 2,058.07 3,749.25 720.00 6,807.32 690,005.36
110 2,069.21 3,738.10 720.00 6,807.32 687,936.14
111 2,080.42 3,726.89 720.00 6,807.32 685,855.72
112 2,091.70 3,715.62 720.00 6,807.32 683,764.02
113 2,103.03 3,704.29 720.00 6,807.32 681,660.99
114 2,114.42 3,692.90 720.00 6,807.32 679,546.57
115 2,125.88 3,681.44 720.00 6,807.32 677,420.70
116 2,137.39 3,669.93 720.00 6,807.32 675,283.30
117 2,148.97 3,658.35 720.00 6,807.32 673,134.33
118 2,160.61 3,646.71 720.00 6,807.32 670,973.72
119 2,172.32 3,635.00 720.00 6,807.32 668,801.40
120 2,184.09 3,623.23 720.00 6,807.32 666,617.31
121 2,195.92 3,611.40 720.00 6,807.32 664,421.39
122 2,207.82 3,599.50 720.00 6,807.32 662,213.58
123 2,219.78 3,587.54 720.00 6,807.32 659,993.80
124 2,231.80 3,575.52 720.00 6,807.32 657,762.00
125 2,243.89 3,563.43 720.00 6,807.32 655,518.10
126 2,256.05 3,551.27 720.00 6,807.32 653,262.05
127 2,268.27 3,539.05 720.00 6,807.32 650,993.78
128 2,280.56 3,526.76 720.00 6,807.32 648,713.22
129 2,292.92 3,514.40 720.00 6,807.32 646,420.31
130 2,305.34 3,501.98 720.00 6,807.32 644,114.97
131 2,317.83 3,489.49 720.00 6,807.32 641,797.14
132 2,330.38 3,476.94 720.00 6,807.32 639,466.76
133 2,343.01 3,464.31 720.00 6,807.32 637,123.75
134 2,355.70 3,451.62 720.00 6,807.32 634,768.05
135 2,368.46 3,438.86 720.00 6,807.32 632,399.59
136 2,381.29 3,426.02 720.00 6,807.32 630,018.30
137 2,394.19 3,413.12 720.00 6,807.32 627,624.10
138 2,407.17 3,400.15 720.00 6,807.32 625,216.94
139 2,420.21 3,387.11 720.00 6,807.32 622,796.73
140 2,433.32 3,374.00 720.00 6,807.32 620,363.41
141 2,446.50 3,360.82 720.00 6,807.32 617,916.91
142 2,459.75 3,347.56 720.00 6,807.32 615,457.16
143 2,473.08 3,334.24 720.00 6,807.32 612,984.08
144 2,486.48 3,320.84 720.00 6,807.32 610,497.60
145 2,499.95 3,307.37 720.00 6,807.32 607,997.65
146 2,513.49 3,293.83 720.00 6,807.32 605,484.16
147 2,527.11 3,280.21 720.00 6,807.32 602,957.05
148 2,540.80 3,266.52 720.00 6,807.32 600,416.25
149 2,554.56 3,252.76 720.00 6,807.32 597,861.69
150 2,568.40 3,238.92 720.00 6,807.32 595,293.28
151 2,582.32 3,225.00 720.00 6,807.32 592,710.97
152 2,596.31 3,211.01 720.00 6,807.32 590,114.66
153 2,610.37 3,196.95 720.00 6,807.32 587,504.29
154 2,624.51 3,182.80 720.00 6,807.32 584,879.77
155 2,638.73 3,168.59 720.00 6,807.32 582,241.04
156 2,653.03 3,154.29 720.00 6,807.32 579,588.01
157 2,667.40 3,139.92 720.00 6,807.32 576,920.61
158 2,681.85 3,125.47 720.00 6,807.32 574,238.76
159 2,696.38 3,110.94 720.00 6,807.32 571,542.38
160 2,710.99 3,096.33 720.00 6,807.32 568,831.39
161 2,725.67 3,081.64 720.00 6,807.32 566,105.72
162 2,740.44 3,066.88 720.00 6,807.32 563,365.27
163 2,755.29 3,052.03 720.00 6,807.32 560,609.99
164 2,770.21 3,037.10 720.00 6,807.32 557,839.77
165 2,785.22 3,022.10 720.00 6,807.32 555,054.55
166 2,800.31 3,007.01 720.00 6,807.32 552,254.24
167 2,815.48 2,991.84 720.00 6,807.32 549,438.76
168 2,830.73 2,976.58 720.00 6,807.32 546,608.02
169 2,846.07 2,961.25 720.00 6,807.32 543,761.95
170 2,861.49 2,945.83 720.00 6,807.32 540,900.46
171 2,876.99 2,930.33 720.00 6,807.32 538,023.47
172 2,892.58 2,914.74 720.00 6,807.32 535,130.90
173 2,908.25 2,899.07 720.00 6,807.32 532,222.65
174 2,924.00 2,883.32 720.00 6,807.32 529,298.65
175 2,939.84 2,867.48 720.00 6,807.32 526,358.80
176 2,955.77 2,851.55 720.00 6,807.32 523,403.03
177 2,971.78 2,835.54 720.00 6,807.32 520,431.25
178 2,987.88 2,819.44 720.00 6,807.32 517,443.37
179 3,004.07 2,803.25 720.00 6,807.32 514,439.30
180 3,020.34 2,786.97 720.00 6,807.32 511,418.95
181 3,036.71 2,770.61 720.00 6,807.32 508,382.25
182 3,053.16 2,754.16 720.00 6,807.32 505,329.09
183 3,069.70 2,737.62 720.00 6,807.32 502,259.39
184 3,086.33 2,720.99 720.00 6,807.32 499,173.06
185 3,103.05 2,704.27 720.00 6,807.32 496,070.01
186 3,119.86 2,687.46 720.00 6,807.32 492,950.15
187 3,136.76 2,670.56 720.00 6,807.32 489,813.39
188 3,153.75 2,653.56 720.00 6,807.32 486,659.64
189 3,170.84 2,636.48 720.00 6,807.32 483,488.80
190 3,188.02 2,619.30 720.00 6,807.32 480,300.78
191 3,205.29 2,602.03 720.00 6,807.32 477,095.49
192 3,222.65 2,584.66 720.00 6,807.32 473,872.83
193 3,240.11 2,567.21 720.00 6,807.32 470,632.72
194 3,257.67 2,549.65 720.00 6,807.32 467,375.05
195 3,275.31 2,532.00 720.00 6,807.32 464,099.74
196 3,293.06 2,514.26 720.00 6,807.32 460,806.68
197 3,310.90 2,496.42 720.00 6,807.32 457,495.78
198 3,328.84 2,478.48 720.00 6,807.32 454,166.95
199 3,346.87 2,460.45 720.00 6,807.32 450,820.08
200 3,365.00 2,442.32 720.00 6,807.32 447,455.08
201 3,383.23 2,424.09 720.00 6,807.32 444,071.84
202 3,401.56 2,405.76 720.00 6,807.32 440,670.28
203 3,419.99 2,387.33 720.00 6,807.32 437,250.30
204 3,438.52 2,368.80 720.00 6,807.32 433,811.78
205 3,457.14 2,350.18 720.00 6,807.32 430,354.64
206 3,475.87 2,331.45 720.00 6,807.32 426,878.77
207 3,494.70 2,312.62 720.00 6,807.32 423,384.06
208 3,513.64 2,293.68 720.00 6,807.32 419,870.43
209 3,532.67 2,274.65 720.00 6,807.32 416,337.76
210 3,551.81 2,255.51 720.00 6,807.32 412,785.95
211 3,571.05 2,236.27 720.00 6,807.32 409,214.90
212 3,590.40 2,216.92 720.00 6,807.32 405,624.50
213 3,609.85 2,197.47 720.00 6,807.32 402,014.65
214 3,629.40 2,177.91 720.00 6,807.32 398,385.24
215 3,649.07 2,158.25 720.00 6,807.32 394,736.18
216 3,668.84 2,138.48 720.00 6,807.32 391,067.34
217 3,688.71 2,118.61 720.00 6,807.32 387,378.63
218 3,708.70 2,098.62 720.00 6,807.32 383,669.94
219 3,728.79 2,078.53 720.00 6,807.32 379,941.15
220 3,748.99 2,058.33 720.00 6,807.32 376,192.16
221 3,769.30 2,038.02 720.00 6,807.32 372,422.86
222 3,789.72 2,017.60 720.00 6,807.32 368,633.14
223 3,810.25 1,997.07 720.00 6,807.32 364,822.90
224 3,830.89 1,976.43 720.00 6,807.32 360,992.00
225 3,851.64 1,955.67 720.00 6,807.32 357,140.36
226 3,872.51 1,934.81 720.00 6,807.32 353,267.85
227 3,893.49 1,913.83 720.00 6,807.32 349,374.36
228 3,914.58 1,892.74 720.00 6,807.32 345,459.77
229 3,935.79 1,871.53 720.00 6,807.32 341,523.98
230 3,957.11 1,850.21 720.00 6,807.32 337,566.87
231 3,978.55 1,828.77 720.00 6,807.32 333,588.32
232 4,000.10 1,807.21 720.00 6,807.32 329,588.22
233 4,021.77 1,785.54 720.00 6,807.32 325,566.44
234 4,043.56 1,763.76 720.00 6,807.32 321,522.88
235 4,065.47 1,741.85 720.00 6,807.32 317,457.41
236 4,087.49 1,719.83 720.00 6,807.32 313,369.92
237 4,109.64 1,697.68 720.00 6,807.32 309,260.28
238 4,131.90 1,675.42 720.00 6,807.32 305,128.38
239 4,154.29 1,653.03 720.00 6,807.32 300,974.09
240 4,176.79 1,630.53 720.00 6,807.32 296,797.30
241 4,199.42 1,607.90 720.00 6,807.32 292,597.88
242 4,222.17 1,585.15 720.00 6,807.32 288,375.71
243 4,245.04 1,562.28 720.00 6,807.32 284,130.67
244 4,268.04 1,539.28 720.00 6,807.32 279,862.63
245 4,291.16 1,516.16 720.00 6,807.32 275,571.46
246 4,314.41 1,492.91 720.00 6,807.32 271,257.05
247 4,337.78 1,469.54 720.00 6,807.32 266,919.27
248 4,361.28 1,446.04 720.00 6,807.32 262,557.98
249 4,384.91 1,422.41 720.00 6,807.32 258,173.07
250 4,408.67 1,398.65 720.00 6,807.32 253,764.41
251 4,432.55 1,374.77 720.00 6,807.32 249,331.86
252 4,456.56 1,350.76 720.00 6,807.32 244,875.29
253 4,480.71 1,326.61 720.00 6,807.32 240,394.59
254 4,504.98 1,302.34 720.00 6,807.32 235,889.60
255 4,529.39 1,277.93 720.00 6,807.32 231,360.22
256 4,553.93 1,253.39 720.00 6,807.32 226,806.29
257 4,578.60 1,228.72 720.00 6,807.32 222,227.70
258 4,603.40 1,203.92 720.00 6,807.32 217,624.30
259 4,628.34 1,178.98 720.00 6,807.32 212,995.96
260 4,653.41 1,153.91 720.00 6,807.32 208,342.54
261 4,678.62 1,128.70 720.00 6,807.32 203,663.92
262 4,703.97 1,103.35 720.00 6,807.32 198,959.95
263 4,729.45 1,077.87 720.00 6,807.32 194,230.50
264 4,755.08 1,052.24 720.00 6,807.32 189,475.42
265 4,780.84 1,026.48 720.00 6,807.32 184,694.59
266 4,806.74 1,000.58 720.00 6,807.32 179,887.85
267 4,832.78 974.54 720.00 6,807.32 175,055.07
268 4,858.96 948.36 720.00 6,807.32 170,196.11
269 4,885.28 922.04 720.00 6,807.32 165,310.83
270 4,911.75 895.57 720.00 6,807.32 160,399.09
271 4,938.36 868.96 720.00 6,807.32 155,460.73
272 4,965.11 842.21 720.00 6,807.32 150,495.62
273 4,992.01 815.31 720.00 6,807.32 145,503.61
274 5,019.05 788.27 720.00 6,807.32 140,484.56
275 5,046.24 761.08 720.00 6,807.32 135,438.31
276 5,073.58 733.74 720.00 6,807.32 130,364.73
277 5,101.07 706.25 720.00 6,807.32 125,263.66
278 5,128.70 678.62 720.00 6,807.32 120,134.96
279 5,156.49 650.83 720.00 6,807.32 114,978.47
280 5,184.42 622.90 720.00 6,807.32 109,794.05
281 5,212.51 594.81 720.00 6,807.32 104,581.54
282 5,240.75 566.57 720.00 6,807.32 99,340.79
283 5,269.14 538.18 720.00 6,807.32 94,071.65
284 5,297.69 509.63 720.00 6,807.32 88,773.96
285 5,326.39 480.93 720.00 6,807.32 83,447.58
286 5,355.24 452.08 720.00 6,807.32 78,092.34
287 5,384.25 423.07 720.00 6,807.32 72,708.08
288 5,413.42 393.90 720.00 6,807.32 67,294.66
289 5,442.75 364.57 720.00 6,807.32 61,851.91
290 5,472.24 335.08 720.00 6,807.32 56,379.67
291 5,501.88 305.44 720.00 6,807.32 50,877.79
292 5,531.69 275.63 720.00 6,807.32 45,346.10
293 5,561.66 245.66 720.00 6,807.32 39,784.45
294 5,591.79 215.53 720.00 6,807.32 34,192.66
295 5,622.08 185.24 720.00 6,807.32 28,570.58
296 5,652.54 154.78 720.00 6,807.32 22,918.04
297 5,683.16 124.16 720.00 6,807.32 17,234.88
298 5,713.95 93.37 720.00 6,807.32 11,520.93
299 5,744.90 62.41 720.00 6,807.32 5,776.03
300 5,776.03 31.29 720.00 6,807.32 0.00