Desnivelada

Pasos 1 2 3 4
Fecha de pago Saldo Capital Interes Capital pagado Cuota total

1 Q 50,000.00 Q 1,134.25 Q 1,388.89 Q 2,523.14

2 Q 48,611.11 Q 1,102.74 Q 1,388.89 Q 2,491.63
3 Q 47,222.22 Q 1,071.23 Q 1,388.89 Q 2,460.12
4 Q 45,833.33 Q 1,039.73 Q 1,388.89 Q 2,428.61
5 Q 44,444.44 Q 1,008.22 Q 1,388.89 Q 2,397.11
6 Q 43,055.56 Q 976.71 Q 1,388.89 Q 2,365.60
7 Q 41,666.67 Q 945.21 Q 1,388.89 Q 2,334.09
8 Q 40,277.78 Q 913.70 Q 1,388.89 Q 2,302.59
9 Q 38,888.89 Q 882.19 Q 1,388.89 Q 2,271.08
10 Q 37,500.00 Q 850.68 Q 1,388.89 Q 2,239.57
11 Q 36,111.11 Q 819.18 Q 1,388.89 Q 2,208.07
12 Q 34,722.22 Q 787.67 Q 1,388.89 Q 2,176.56
13 Q 33,333.33 Q 756.16 Q 1,388.89 Q 2,145.05
14 Q 31,944.44 Q 724.66 Q 1,388.89 Q 2,113.55
15 Q 30,555.56 Q 693.15 Q 1,388.89 Q 2,082.04
16 Q 29,166.67 Q 661.64 Q 1,388.89 Q 2,050.53
17 Q 27,777.78 Q 630.14 Q 1,388.89 Q 2,019.03
18 Q 26,388.89 Q 598.63 Q 1,388.89 Q 1,987.52
19 Q 25,000.00 Q 567.12 Q 1,388.89 Q 1,956.01
20 Q 23,611.11 Q 535.62 Q 1,388.89 Q 1,924.51
21 Q 22,222.22 Q 504.11 Q 1,388.89 Q 1,893.00
22 Q 20,833.33 Q 472.60 Q 1,388.89 Q 1,861.49
23 Q 19,444.44 Q 441.10 Q 1,388.89 Q 1,829.98
24 Q 18,055.56 Q 409.59 Q 1,388.89 Q 1,798.48
25 Q 16,666.67 Q 378.08 Q 1,388.89 Q 1,766.97
26 Q 15,277.78 Q 346.58 Q 1,388.89 Q 1,735.46
27 Q 13,888.89 Q 315.07 Q 1,388.89 Q 1,703.96
28 Q 12,500.00 Q 283.56 Q 1,388.89 Q 1,672.45
29 Q 11,111.11 Q 252.05 Q 1,388.89 Q 1,640.94
30 Q 9,722.22 Q 220.55 Q 1,388.89 Q 1,609.44
31 Q 8,333.33 Q 189.04 Q 1,388.89 Q 1,577.93
32 Q 6,944.44 Q 157.53 Q 1,388.89 Q 1,546.42
33 Q 5,555.56 Q 126.03 Q 1,388.89 Q 1,514.92
34 Q 4,166.67 Q 94.52 Q 1,388.89 Q 1,483.41
35 Q 2,777.78 Q 63.01 Q 1,388.89 Q 1,451.90
36 Q 1,388.89 Q 31.51 Q 1,388.89 Q 1,420.40
Q 20,983.56 Q 50,000.00 Q 70,983.56
TABLA INTERES TOTAL PAGADO
FRANCESA Q 24,066.02 Q 74,066.02 BANCO BAM
DESNIVELADA Q 20,983.56 Q 70,983.56
FLATH Q 455,400.00 Q 505,400.00
 Pasos 1 3 4 2
Fecha de pago Saldo Capital Interes Capital pagado Cuota total Coheficiente

1 Q50,000.00 Q1,150.00 Q907.39 Q2,057.39

2 Q49,092.61 Q1,129.13 Q928.26 Q2,057.39 0.04114779
3 Q48,164.35 Q1,107.78 Q949.61 Q2,057.39
4 Q47,214.74 Q1,085.94 Q971.45 Q2,057.39
5 Q46,243.29 Q1,063.60 Q993.79 Q2,057.39
6 Q45,249.50 Q1,040.74 Q1,016.65 Q2,057.39
7 Q44,232.85 Q1,017.36 Q1,040.03 Q2,057.39
8 Q43,192.81 Q993.43 Q1,063.95 Q2,057.39
9 Q42,128.86 Q968.96 Q1,088.43 Q2,057.39
10 Q41,040.43 Q943.93 Q1,113.46 Q2,057.39
11 Q39,926.97 Q918.32 Q1,139.07 Q2,057.39
12 Q38,787.90 Q892.12 Q1,165.27 Q2,057.39
13 Q37,622.64 Q865.32 Q1,192.07 Q2,057.39
14 Q36,430.57 Q837.90 Q1,219.49 Q2,057.39
15 Q35,211.08 Q809.85 Q1,247.53 Q2,057.39
16 Q33,963.55 Q781.16 Q1,276.23 Q2,057.39
17 Q32,687.32 Q751.81 Q1,305.58 Q2,057.39
18 Q31,381.74 Q721.78 Q1,335.61 Q2,057.39
19 Q30,046.13 Q691.06 Q1,366.33 Q2,057.39
20 Q28,679.80 Q659.64 Q1,397.75 Q2,057.39
21 Q27,282.05 Q627.49 Q1,429.90 Q2,057.39
22 Q25,852.15 Q594.60 Q1,462.79 Q2,057.39
23 Q24,389.36 Q560.96 Q1,496.43 Q2,057.39
24 Q22,892.92 Q526.54 Q1,530.85 Q2,057.39
25 Q21,362.07 Q491.33 Q1,566.06 Q2,057.39
26 Q19,796.01 Q455.31 Q1,602.08 Q2,057.39
27 Q18,193.93 Q418.46 Q1,638.93 Q2,057.39
28 Q16,555.00 Q380.76 Q1,676.62 Q2,057.39
29 Q14,878.37 Q342.20 Q1,715.19 Q2,057.39
30 Q13,163.19 Q302.75 Q1,754.64 Q2,057.39
31 Q11,408.55 Q262.40 Q1,794.99 Q2,057.39
32 Q9,613.56 Q221.11 Q1,836.28 Q2,057.39
33 Q7,777.28 Q178.88 Q1,878.51 Q2,057.39
34 Q5,898.77 Q135.67 Q1,921.72 Q2,057.39
35 Q3,977.05 Q91.47 Q1,965.92 Q2,057.39
36 Q2,011.13 Q46.26 Q2,011.13 Q2,057.39
Q24,066.02 Q50,000.00 Q74,066.02
Q 24,066.04 Q 74,502.03
oheficiente Fecha de pago Saldo Capital Interes Capital pagado Cuota total

1 50,000 12650 1388.888888889 14038.8889

2 48,611 12650 1388.888888889 14038.8889
3 47,222 12650 1388.888888889 14038.8889
4 45,833 12650 1388.888888889 14038.8889
5 44,444 12650 1388.888888889 14038.8889
6 43,056 12650 1388.888888889 14038.8889
7 41,667 12650 1388.888888889 14038.8889
8 40,278 12650 1388.888888889 14038.8889
9 38,889 12650 1388.888888889 14038.8889
10 37,500 12650 1388.888888889 14038.8889
11 36,111 12650 1388.888888889 14038.8889
12 34,722 12650 1388.888888889 14038.8889
13 33,333 12650 1388.888888889 14038.8889
14 31,944 12650 1388.888888889 14038.8889
15 30,556 12650 1388.888888889 14038.8889
16 29,167 12650 1388.888888889 14038.8889
17 27,778 12650 1388.888888889 14038.8889
18 26,389 12650 1388.888888889 14038.8889
19 25,000 12650 1388.888888889 14038.8889
20 23,611 12650 1388.888888889 14038.8889
21 22,222 12650 1388.888888889 14038.8889
22 20,833 12650 1388.888888889 14038.8889
23 19,444 12650 1388.888888889 14038.8889
24 18,056 12650 1388.888888889 14038.8889
25 16,667 12650 1388.888888889 14038.8889
26 15,278 12650 1388.888888889 14038.8889
27 13,889 12650 1388.888888889 14038.8889
28 12,500 12650 1388.888888889 14038.8889
29 11,111 12650 1388.888888889 14038.8889
30 9,722 12650 1388.888888889 14038.8889
31 8,333 12650 1388.888888889 14038.8889
32 6,944 12650 1388.888888889 14038.8889
33 5,556 12650 1388.888888889 14038.8889
34 4,167 12650 1388.888888889 14038.8889
35 2,778 12650 1388.888888889 14038.8889
36 1,389 12650 1388.888888889 14038.8889
455400 50000 505400