Vous êtes sur la page 1sur 1

Monto préstamo 1,000,000 Monto préstamo 1,061,208 Monto préstamo 1,126,162

Plazo 24 Cuota $ 52,871 Plazo 24 Cuota $ 56,107 Plazo 24 Cuota $ 59,541


Tasa anual 24.0% Total $ 1,268,906 Tasa anual 24.0% Total $ 1,346,574 Tasa anual 24.0% Total $ 1,428,995
Tasa mensual 2.0% Costo $ 268,906 Tasa mensual 2.0% Costo $ 346,574 Tasa mensual 2.0% Costo $ 428,995
Meses Gracia 0 Meses Gracia 3 Meses Gracia 6

Plazo Cuota Capital Intereses Saldo Plazo Cuota Capital Intereses Saldo Plazo Cuota Capital Intereses Saldo
1 52,871 967,129 19,343 986,471 1 0 1,020,000 20,400 1,040,400 1 0 1,020,000 20,400 1,040,400
2 52,871 933,600 18,672 952,272 2 0 1,040,400 20,808 1,061,208 2 0 1,040,400 20,808 1,061,208
3 52,871 899,401 17,988 917,389 3 0 1,061,208 21,224 1,082,432 3 0 1,061,208 21,224 1,082,432
4 52,871 864,518 17,290 881,809 4 56,107 1,026,325 20,526 1,046,851 4 0 1,082,432 21,649 1,104,081
5 52,871 828,937 16,579 845,516 5 56,107 990,744 19,815 1,010,559 5 0 1,104,081 22,082 1,126,162
6 52,871 792,645 15,853 808,498 6 56,107 954,452 19,089 973,541 6 0 1,126,162 22,523 1,148,686
7 52,871 755,627 15,113 770,739 7 56,107 917,434 18,349 935,782 7 59,541 1,089,144 21,783 1,110,927
8 52,871 717,868 14,357 732,226 8 56,107 879,675 17,594 897,269 8 59,541 1,051,386 21,028 1,072,413
9 52,871 679,355 13,587 692,942 9 56,107 841,161 16,823 857,985 9 59,541 1,012,872 20,257 1,033,129
10 52,871 640,071 12,801 652,872 10 56,107 801,877 16,038 817,915 10 59,541 973,588 19,472 993,060
11 52,871 600,001 12,000 612,001 11 56,107 761,808 15,236 777,044 11 59,541 933,518 18,670 952,189
12 52,871 559,130 11,183 570,312 12 56,107 720,937 14,419 735,355 12 59,541 892,647 17,853 910,500
13 52,871 517,441 10,349 527,790 13 56,107 679,248 13,585 692,833 13 59,541 850,959 17,019 867,978
14 52,871 474,919 9,498 484,418 14 56,107 636,726 12,735 649,460 14 59,541 808,436 16,169 824,605
15 52,871 431,546 8,631 440,177 15 56,107 593,353 11,867 605,220 15 59,541 765,064 15,301 780,365
16 52,871 387,306 7,746 395,052 16 56,107 549,113 10,982 560,095 16 59,541 720,824 14,416 735,240
17 52,871 342,181 6,844 349,025 17 56,107 503,988 10,080 514,068 17 59,541 675,699 13,514 689,213
18 52,871 296,154 5,923 302,077 18 56,107 457,961 9,159 467,120 18 59,541 629,671 12,593 642,264
19 52,871 249,206 4,984 254,190 19 56,107 411,012 8,220 419,233 19 59,541 582,723 11,654 594,378
20 52,871 201,319 4,026 205,345 20 56,107 363,126 7,263 370,388 20 59,541 534,836 10,697 545,533
21 52,871 152,474 3,049 155,524 21 56,107 314,281 6,286 320,566 21 59,541 485,991 9,720 495,711
22 52,871 102,652 2,053 104,706 22 56,107 264,459 5,289 269,748 22 59,541 436,170 8,723 444,893
23 52,871 51,834 1,037 52,871 23 56,107 213,641 4,273 217,914 23 59,541 385,352 7,707 393,059
24 52,871 0 0 0 24 56,107 161,807 3,236 165,043 24 59,541 333,517 6,670 340,188
25 56,107 108,936 2,179 111,114 25 59,541 280,646 5,613 286,259
1,268,906 12,445,317 268,906 12,694,223 26 56,107 55,007 1,100 56,107 26 59,541 226,718 4,534 231,252
27 56,107 0 0 0 27 59,541 171,711 3,434 175,145
28 59,541 115,603 2,312 117,915
1,346,574 16,328,678 346,574 16,655,251 29 59,541 58,374 1,167 59,541
30 59,541 0 0 0

1,250,370 20,275,754 428,995 20,681,269