HSBC

1. HSBC
Monto 150000
Interes 2.66% e.m INT ANUAL: 31.92%
Interes (mora) 3.07% e.m PAGO FINAL: $267,344.80
Plazo 48
Costo del prestamo 3%
es: 0.3702983
Pago(SI=1) Periodo Saldo Inicial Mensual Interes Mora Pago Pago adicional Abono Capital Saldo final Flujo de caja Saldo sin Mora Mora Mora Acumulada
0 150000 150000 150000
1 1 150000.00 3990.00 $5,569.68 $1,579.68 $148,420.32 -$5,569.68 148,420.32$ $0.00 $0.00
1 2 148420.32 3947.98 0 $5,569.68 $1,621.70 $146,798.61 -$5,569.68 146,798.61$ $0.00 $0.00
1 3 146798.61 3904.84 0 $5,569.68 $1,664.84 $145,133.77 -$5,569.68 145,133.77$ $0.00 $0.00
1 4 145133.77 3860.56 0 $5,569.68 $1,709.12 $143,424.65 -$5,569.68 143,424.65$ $0.00 $0.00
1 5 143424.65 3815.10 0 $5,569.68 $1,754.59 $141,670.06 -$5,569.68 141,670.06$ $0.00 $0.00
1 6 141670.06 3768.42 0 $5,569.68 $1,801.26 $139,868.80 -$5,569.68 139,868.80$ $0.00 $0.00
1 7 139868.80 3720.51 0 $5,569.68 $1,849.17 $138,019.63 -$5,569.68 138,019.63$ $0.00 $0.00
1 8 138019.63 3671.32 0 $5,569.68 $1,898.36 $136,121.27 -$5,569.68 136,121.27$ $0.00 $0.00
1 9 136121.27 3620.83 0 $5,569.68 $1,948.86 $134,172.41 -$5,569.68 134,172.41$ $0.00 $0.00
1 10 134172.41 3568.99 0 $5,569.68 $2,000.70 $132,171.71 -$5,569.68 132,171.71$ $0.00 $0.00
1 11 132171.71 3515.77 0 $5,569.68 $2,053.92 $130,117.80 -$5,569.68 130,117.80$ $0.00 $0.00
1 12 130117.80 3461.13 0 $5,569.68 $2,108.55 $128,009.25 -$5,569.68 128,009.25$ $0.00 $0.00
1 13 128009.25 3405.05 0 $5,569.68 $2,164.64 $125,844.61 -$5,569.68 125,844.61$ $0.00 $0.00
1 14 125844.61 3347.47 0 $5,569.68 $2,222.22 $123,622.39 -$5,569.68 123,622.39$ $0.00 $0.00
1 15 123622.39 3288.36 0 $5,569.68 $2,281.33 $121,341.07 -$5,569.68 121,341.07$ $0.00 $0.00
1 16 121341.07 3227.67 0 $5,569.68 $2,342.01 $118,999.05 -$5,569.68 118,999.05$ $0.00 $0.00
1 17 118999.05 3165.37 0 $5,569.68 $2,404.31 $116,594.75 -$5,569.68 116,594.75$ $0.00 $0.00
1 18 116594.75 3101.42 0 $5,569.68 $2,468.26 $114,126.48 -$5,569.68 114,126.48$ $0.00 $0.00
1 19 114126.48 3035.76 0 $5,569.68 $2,533.92 $111,592.56 -$5,569.68 111,592.56$ $0.00 $0.00
1 20 111592.56 2968.36 0 $5,569.68 $2,601.32 $108,991.24 -$5,569.68 108,991.24$ $0.00 $0.00
1 21 108991.24 2899.17 0 $5,569.68 $2,670.52 $106,320.73 -$5,569.68 106,320.73$ $0.00 $0.00
1 22 106320.73 2828.13 0 $5,569.68 $2,741.55 $103,579.17 -$5,569.68 103,579.17$ $0.00 $0.00
1 23 103579.17 2755.21 0 $5,569.68 $2,814.48 $100,764.70 -$5,569.68 100,764.70$ $0.00 $0.00
1 24 100764.70 2680.34 0 $5,569.68 $2,889.34 $97,875.35 -$5,569.68 97,875.35$ $0.00 $0.00
1 25 97875.35 2603.48 0 $5,569.68 $2,966.20 $94,909.16 -$5,569.68 94,909.16$ $0.00 $0.00
1 26 94909.16 2524.58 0 $5,569.68 $3,045.10 $91,864.06 -$5,569.68 91,864.06$ $0.00 $0.00
1 27 91864.06 2443.58 0 $5,569.68 $3,126.10 $88,737.96 -$5,569.68 88,737.96$ $0.00 $0.00
1 28 88737.96 2360.43 0 $5,569.68 $3,209.25 $85,528.70 -$5,569.68 85,528.70$ $0.00 $0.00
1 29 85528.70 2275.06 0 $5,569.68 $3,294.62 $82,234.08 -$5,569.68 82,234.08$ $0.00 $0.00
1 30 82234.08 2187.43 0 $5,569.68 $3,382.26 $78,851.83 -$5,569.68 78,851.83$ $0.00 $0.00
1 31 78851.83 2097.46 0 $5,569.68 $3,472.22 $75,379.60 -$5,569.68 75,379.60$ $0.00 $0.00
1 32 75379.60 2005.10 0 $5,569.68 $3,564.59 $71,815.02 -$5,569.68 71,815.02$ $0.00 $0.00
1 33 71815.02 1910.28 0 $5,569.68 $3,659.40 $68,155.61 -$5,569.68 68,155.61$ $0.00 $0.00
1 34 68155.61 1812.94 0 $5,569.68 $3,756.74 $64,398.87 -$5,569.68 64,398.87$ $0.00 $0.00
1 35 64398.87 1713.01 0 $5,569.68 $3,856.67 $60,542.19 -$5,569.68 60,542.19$ $0.00 $0.00
1 36 60542.19 1610.42 0 $5,569.68 $3,959.26 $56,582.93 -$5,569.68 56,582.93$ $0.00 $0.00
1 37 56582.93 1505.11 0 $5,569.68 $4,064.58 $52,518.36 -$5,569.68 52,518.36$ $0.00 $0.00
1 38 52518.36 1396.99 0 $5,569.68 $4,172.69 $48,345.66 -$5,569.68 48,345.66$ $0.00 $0.00
1 39 48345.66 1285.99 0 $5,569.68 $4,283.69 $44,061.97 -$5,569.68 44,061.97$ $0.00 $0.00
1 40 44061.97 1172.05 0 $5,569.68 $4,397.63 $39,664.34 -$5,569.68 39,664.34$ $0.00 $0.00
1 41 39664.34 1055.07 0 $5,569.68 $4,514.61 $35,149.73 -$5,569.68 35,149.73$ $0.00 $0.00
1 42 35149.73 934.98 0 $5,569.68 $4,634.70 $30,515.03 -$5,569.68 30,515.03$ $0.00 $0.00
1 43 30515.03 811.70 0 $5,569.68 $4,757.98 $25,757.04 -$5,569.68 25,757.04$ $0.00 $0.00
1 44 25757.04 685.14 0 $5,569.68 $4,884.55 $20,872.50 -$5,569.68 20,872.50$ $0.00 $0.00
1 45 20872.50 555.21 0 $5,569.68 $5,014.47 $15,858.02 -$5,569.68 15,858.02$ $0.00 $0.00
1 46 15858.02 421.82 0 $5,569.68 $5,147.86 $10,710.16 -$5,569.68 10,710.16$ $0.00 $0.00
1 47 10710.16 284.89 0 $5,569.68 $5,284.79 $5,425.37 -$5,569.68 5,425.37$ $0.00 $0.00

2. 1 48 5425.37 144.31 0 $5,569.68 $5,425.37 $0.00 -$5,569.68 0.00$ -$0.00 -$0.00