Cuota Nivelada

Monto: 450,000.00
Plazo (años): 2
Tasa (%): 15%
Cuota: 21,818.99 L21,818.99 excel
PAGOS MENSUALES tipico
factor 12.00
i 1.25%
n 24.00

Capital Interes Cuota

0
1 16,193.99 5,625.00 21,818.99
2 16,396.42 5,422.58 21,818.99
3 16,601.37 5,217.62 21,818.99
4 16,808.89 5,010.10 21,818.99
5 17,019.00 4,799.99 21,818.99
6 17,231.74 4,587.25 21,818.99
7 17,447.13 4,371.86 21,818.99
8 17,665.22 4,153.77 21,818.99
9 17,886.04 3,932.95 21,818.99
10 18,109.61 3,709.38 21,818.99
11 18,335.98 3,483.01 21,818.99
12 18,565.18 3,253.81 21,818.99
13 18,797.25 3,021.74 21,818.99
14 19,032.21 2,786.78 21,818.99
15 19,270.12 2,548.87 21,818.99
16 19,510.99 2,308.00 21,818.99
17 19,754.88 2,064.11 21,818.99
18 20,001.82 1,817.17 21,818.99
19 20,251.84 1,567.15 21,818.99
20 20,504.99 1,314.00 21,818.99
21 20,761.30 1,057.69 21,818.99
22 21,020.82 798.18 21,818.99
23 21,283.58 535.41 21,818.99
 24 21,549.62 269.37 21,818.99

Total 450,000.00 73,655.80 523,655.80

Total Capital + Intereses 523,655.80
 Saldo
450,000.00
433,806.01
417,409.59
400,808.22
383,999.33
366,980.33
349,748.59
332,301.46
314,636.24
296,750.20
278,640.58
260,304.60
241,739.41
222,942.17
203,909.95
184,639.83
165,128.84
145,373.96
125,372.14
105,120.30
84,615.31
63,854.01
42,833.20
21,549.62
0.00
Cuota Nivelada con Periodo de Gracia
Monto: 235,000.00
Plazo (años): 2
Gracia (meses) 10
Tasa (%): 18%
Cuota: 18,734.98
factor 12.00
i 1.50%
n 24
n gracia 14 Capital Interes Cuota
0
1 0.00 3,525.00 3,525.00
2 0.00 3,525.00 3,525.00
3 0.00 3,525.00 3,525.00
4 0.00 3,525.00 3,525.00
5 0.00 3,525.00 3,525.00
6 0.00 3,525.00 3,525.00
7 0.00 3,525.00 3,525.00
8 0.00 3,525.00 3,525.00
9 0.00 3,525.00 3,525.00
10 0.00 3,525.00 3,525.00
11 15,209.98 3,525.00 18,734.98
12 15,438.13 3,296.85 18,734.98
13 15,669.70 3,065.28 18,734.98
14 15,904.75 2,830.23 18,734.98
15 16,143.32 2,591.66 18,734.98
16 16,385.47 2,349.51 18,734.98
17 16,631.25 2,103.73 18,734.98
18 16,880.72 1,854.26 18,734.98
19 17,133.93 1,601.05 18,734.98
20 17,390.94 1,344.04 18,734.98
21 17,651.80 1,083.18 18,734.98
22 17,916.58 818.40 18,734.98
23 18,185.33 549.65 18,734.98
24 18,458.11 276.87 18,734.98
Total 235,000.00 62,539.72 297,539.72
Total Capital + Intereses 297,539.72
 Saldo
235,000.00
235,000.00
235,000.00
235,000.00
235,000.00
235,000.00
235,000.00
235,000.00
235,000.00
235,000.00
235,000.00
219,790.02
204,351.89
188,682.19
172,777.44
156,634.12
140,248.66
123,617.41
106,736.69
89,602.76
72,211.82
54,560.02
36,643.44
18,458.11
0.00
Sobre Saldos Insolutos
Monto: 500,000.00
Plazo (años): 2
Tasa (%): 18%
abono a Capital: 20,833.33
f 12.00
i 1.50%
n 24.00

Capital Interes Cuota

1 20,833.33 7,500.00 28,333.33

2 20,833.33 7,187.50 28,020.83
3 20,833.33 6,875.00 27,708.33
4 20,833.33 6,562.50 27,395.83
5 20,833.33 6,250.00 27,083.33
6 20,833.33 5,937.50 26,770.83
7 20,833.33 5,625.00 26,458.33
8 20,833.33 5,312.50 26,145.83
9 20,833.33 5,000.00 25,833.33
10 20,833.33 4,687.50 25,520.83
11 20,833.33 4,375.00 25,208.33
12 20,833.33 4,062.50 24,895.83
13 20,833.33 3,750.00 24,583.33
14 20,833.33 3,437.50 24,270.83
15 20,833.33 3,125.00 23,958.33
16 20,833.33 2,812.50 23,645.83
17 20,833.33 2,500.00 23,333.33
18 20,833.33 2,187.50 23,020.83
19 20,833.33 1,875.00 22,708.33
20 20,833.33 1,562.50 22,395.83
21 20,833.33 1,250.00 22,083.33
22 20,833.33 937.50 21,770.83
23 20,833.33 625.00 21,458.33
24 20,833.33 312.50 21,145.83
Total 500,000.00 93,750.00 593,750.00
Total Capital + Intereses 593,750.00
 Saldo
500,000.00
479,166.67
458,333.33
437,500.00
416,666.67
395,833.33
375,000.00
354,166.67
333,333.33
312,500.00
291,666.67
270,833.33
250,000.00
229,166.67
208,333.33
187,500.00
166,666.67
145,833.33
125,000.00
104,166.67
83,333.33
62,500.00
41,666.67
20,833.33
0.00
Sobre Saldos Insolutos
Monto: 275,000.00
Plazo (años): 2
Gracia (meses) 10
Tasa (%): 15%
Abono a Capital: 19,642.86
f 12.00
i 1.25%
n 24.00
n gracia 14.00
Capital Interes Cuota

1 0.00 3,437.50 3,437.50

2 0.00 3,437.50 3,437.50
3 0.00 3,437.50 3,437.50
4 0.00 3,437.50 3,437.50
5 0.00 3,437.50 3,437.50
6 0.00 3,437.50 3,437.50
7 0.00 3,437.50 3,437.50
8 0.00 3,437.50 3,437.50
9 0.00 3,437.50 3,437.50
10 0.00 3,437.50 3,437.50
11 19,642.86 3,437.50 23,080.36
12 19,642.86 3,437.50 23,080.36
13 19,642.86 3,437.50 23,080.36
14 19,642.86 3,437.50 23,080.36
15 19,642.86 3,437.50 23,080.36
16 19,642.86 3,437.50 23,080.36
17 19,642.86 3,437.50 23,080.36
18 19,642.86 3,437.50 23,080.36
19 19,642.86 3,437.50 23,080.36
20 19,642.86 3,437.50 23,080.36
21 19,642.86 3,437.50 23,080.36
22 19,642.86 3,437.50 23,080.36
23 19,642.86 3,437.50 23,080.36
24 19,642.86 3,437.50 23,080.36
Total 275,000.00 82,500.00 357,500.00
Total Capital + Intereses 357,500.00
 Saldo
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00