Cuota Nivelada

Monto: 575,000.00
Plazo (años): 2
Tasa (%): 22%
Cuota: 29,829.94
Pagos Mensuales
f 12 Capital Interes Cuota
i 1.83%
n 24 1 19,288.27 10,541.67 29,829.94
L29,829.94 2 19,641.89 10,188.05 29,829.94
3 20,001.99 9,827.95 29,829.94
4 20,368.70 9,461.24 29,829.94
5 20,742.12 9,087.82 29,829.94
6 21,122.39 8,707.55 29,829.94
7 21,509.64 8,320.30 29,829.94
8 21,903.98 7,925.96 29,829.94
9 22,305.55 7,524.39 29,829.94
10 22,714.49 7,115.45 29,829.94
11 23,130.92 6,699.02 29,829.94
12 23,554.99 6,274.95 29,829.94
13 23,986.83 5,843.11 29,829.94
14 24,426.59 5,403.35 29,829.94
15 24,874.41 4,955.53 29,829.94
16 25,330.44 4,499.50 29,829.94
17 25,794.83 4,035.11 29,829.94
18 26,267.74 3,562.20 29,829.94
19 26,749.31 3,080.63 29,829.94
20 27,239.72 2,590.22 29,829.94
21 27,739.11 2,090.83 29,829.94
22 28,247.66 1,582.28 29,829.94
23 28,765.53 1,064.40 29,829.94
24 29,292.90 537.04 29,829.94

Total 575,000.00 140,918.53 715,918.53

Total Capital + Intereses 715,918.53
 Saldo
575,000.00
555,711.73
536,069.84
516,067.85
495,699.15
474,957.03
453,834.64
432,325.00
410,421.02
388,115.46
365,400.98
342,270.05
318,715.07
294,728.24
270,301.65
245,427.24
220,096.80
194,301.97
168,034.23
141,284.92
114,045.21
86,306.10
58,058.44
29,292.90
0.00
Cuota Nivelada
Monto: 575,000.00
Plazo (años): 2
Gracia (meses) 10
Tasa (%): 22%
Cuota: 46,940.80
Pagos Mensuales
f 12 Capital Interes Cuota
i 1.83%
n 24 1 0.00 10,541.67 10,541.67
n gracias 14 2 0.00 10,541.67 10,541.67
L46,940.80 3 0.00 10,541.67 10,541.67
4 0.00 10,541.67 10,541.67
5 0.00 10,541.67 10,541.67
6 0.00 10,541.67 10,541.67
7 0.00 10,541.67 10,541.67
8 0.00 10,541.67 10,541.67
9 0.00 10,541.67 10,541.67
10 0.00 10,541.67 10,541.67
11 36,399.14 10,541.67 46,940.80
12 37,066.45 9,874.35 46,940.80
13 37,746.00 9,194.80 46,940.80
14 38,438.01 8,502.79 46,940.80
15 39,142.71 7,798.09 46,940.80
16 39,860.33 7,080.47 46,940.80
17 40,591.10 6,349.70 46,940.80
18 41,335.27 5,605.53 46,940.80
19 42,093.08 4,847.72 46,940.80
20 42,864.79 4,076.01 46,940.80
21 43,650.65 3,290.16 46,940.80
22 44,450.91 2,489.90 46,940.80
23 45,265.84 1,674.96 46,940.80
24 46,095.71 845.09 46,940.80

Total 575,000.00 187,587.90 762,587.90

Total Capital + Intereses 762,587.90
 Saldo
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
538,600.86
501,534.41
463,788.41
425,350.39
386,207.68
346,347.35
305,756.25
264,420.98
222,327.90
179,463.11
135,812.46
91,361.55
46,095.71
0.00
Sobre Saldos Insolutos
Monto: 575,000.00
Plazo (años): 2
Tasa (%): 22%
Capital: 23,958.33
Pagos Mensuales
f 12 Capital Interes Cuota
i 1.83%
n 24 1 23,958.33 10,541.67 34,500.00
2 23,958.33 10,102.43 34,060.76
3 23,958.33 9,663.19 33,621.53
4 23,958.33 9,223.96 33,182.29
5 23,958.33 8,784.72 32,743.06
6 23,958.33 8,345.49 32,303.82
7 23,958.33 7,906.25 31,864.58
8 23,958.33 7,467.01 31,425.35
9 23,958.33 7,027.78 30,986.11
10 23,958.33 6,588.54 30,546.88
11 23,958.33 6,149.31 30,107.64
12 23,958.33 5,710.07 29,668.40
13 23,958.33 5,270.83 29,229.17
14 23,958.33 4,831.60 28,789.93
15 23,958.33 4,392.36 28,350.69
16 23,958.33 3,953.13 27,911.46
17 23,958.33 3,513.89 27,472.22
18 23,958.33 3,074.65 27,032.99
19 23,958.33 2,635.42 26,593.75
20 23,958.33 2,196.18 26,154.51
21 23,958.33 1,756.94 25,715.28
22 23,958.33 1,317.71 25,276.04
23 23,958.33 878.47 24,836.81
24 23,958.33 439.24 24,397.57

Total 575,000.00 131,770.83 706,770.83

Total Capital + Intereses 706,770.83
 Saldo
575,000.00
551,041.67
527,083.33
503,125.00
479,166.67
455,208.33
431,250.00
407,291.67
383,333.33
359,375.00
335,416.67
311,458.33
287,500.00
263,541.67
239,583.33
215,625.00
191,666.67
167,708.33
143,750.00
119,791.67
95,833.33
71,875.00
47,916.67
23,958.33
0.00
Sobre Saldos Insolutos
Monto: 575,000.00
Plazo (años): 2
Gracia (meses) 11
Tasa (%): 22%
Capital: 44,230.77
Pagos Mensuales
f 12 Capital Interes Cuota
i 1.83%
n 24 1 0.00 10,541.67 10,541.67
n gracia 13 2 0.00 10,541.67 10,541.67
3 0.00 10,541.67 10,541.67
4 0.00 10,541.67 10,541.67
5 0.00 10,541.67 10,541.67
6 0.00 10,541.67 10,541.67
7 0.00 10,541.67 10,541.67
8 0.00 10,541.67 10,541.67
9 0.00 10,541.67 10,541.67
10 0.00 10,541.67 10,541.67
11 0.00 10,541.67 10,541.67
12 44,230.77 10,541.67 54,772.44
13 44,230.77 9,730.77 53,961.54
14 44,230.77 8,919.87 53,150.64
15 44,230.77 8,108.97 52,339.74
16 44,230.77 7,298.08 51,528.85
17 44,230.77 6,487.18 50,717.95
18 44,230.77 5,676.28 49,907.05
19 44,230.77 4,865.38 49,096.15
20 44,230.77 4,054.49 48,285.26
21 44,230.77 3,243.59 47,474.36
22 44,230.77 2,432.69 46,663.46
23 44,230.77 1,621.79 45,852.56
24 44,230.77 810.90 45,041.67

Total 575,000.00 189,750.00 764,750.00

Total Capital + Intereses 764,750.00
 Saldo
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
575,000.00
530,769.23
486,538.46
442,307.69
398,076.92
353,846.15
309,615.38
265,384.62
221,153.85
176,923.08
132,692.31
88,461.54
44,230.77
0.00