SIMULADOR DE PRÉSTAMOS

PRÉSTAMO 8500
NPER 24
TEA 20%
TEM 1.530947%
CUOTA 425.88

SUMA= 1,721.16 8,500.00 10,221.16

Meses Saldo Inicial Interés Amortización Cuota Saldo Deudor
1 8,500.00 130.13 295.75 425.88 8,204.25
2 8,204.25 125.60 300.28 425.88 7,903.97
3 7,903.97 121.01 304.88 425.88 7,599.09
4 7,599.09 116.34 309.54 425.88 7,289.55
5 7,289.55 111.60 314.28 425.88 6,975.27
6 6,975.27 106.79 319.09 425.88 6,656.17
7 6,656.17 101.90 323.98 425.88 6,332.19
8 6,332.19 96.94 328.94 425.88 6,003.26
9 6,003.26 91.91 333.97 425.88 5,669.28
10 5,669.28 86.79 339.09 425.88 5,330.19
11 5,330.19 81.60 344.28 425.88 4,985.91
12 4,985.91 76.33 349.55 425.88 4,636.36
13 4,636.36 70.98 354.90 425.88 4,281.46
14 4,281.46 65.55 360.33 425.88 3,921.13
15 3,921.13 60.03 365.85 425.88 3,555.28
16 3,555.28 54.43 371.45 425.88 3,183.82
17 3,183.82 48.74 377.14 425.88 2,806.69
18 2,806.69 42.97 382.91 425.88 2,423.77
19 2,423.77 37.11 388.77 425.88 2,035.00
20 2,035.00 31.15 394.73 425.88 1,640.27
21 1,640.27 25.11 400.77 425.88 1,239.50
22 1,239.50 18.98 406.91 425.88 832.59
23 832.59 12.75 413.14 425.88 419.46
24 419.46 6.42 419.46 425.88 -
SIMULADOR DE PRÉSTAMOS
PRÉSTAMO 12000
NPER 12
TEA 20%
TEM 1.53%
Tasa Seguro 0.05%
CUOTA 1,102.28

SUMA= 1,227.38 12,000.00 13,227.38 40.09 13,267.47

Meses Saldo Inicial Interés Amortización Cuota Seguro Cuota TOTAL
1 12,000.00 183.71 918.57 1,102.28 6.00 1,108.28
2 11,081.43 169.65 932.63 1,102.28 5.54 1,107.82
3 10,148.80 155.37 946.91 1,102.28 5.07 1,107.36
4 9,201.89 140.88 961.41 1,102.28 4.60 1,106.88
5 8,240.49 126.16 976.12 1,102.28 4.12 1,106.40
6 7,264.36 111.21 991.07 1,102.28 3.63 1,105.91
7 6,273.29 96.04 1,006.24 1,102.28 3.14 1,105.42
8 5,267.05 80.64 1,021.65 1,102.28 2.63 1,104.92
9 4,245.41 64.99 1,037.29 1,102.28 2.12 1,104.40
10 3,208.12 49.11 1,053.17 1,102.28 1.60 1,103.89
11 2,154.95 32.99 1,069.29 1,102.28 1.08 1,103.36
12 1,085.66 16.62 1,085.66 1,102.28 0.54 1,102.82
13
14
15
16
17
18
19
20
21
22
23
24
Saldo Deudor
11,081.43
10,148.80
9,201.89
8,240.49
7,264.36
6,273.29
5,267.05
4,245.41
3,208.12
2,154.95
1,085.66
0.00