Cuota Nivelada

Monto: 450,000.00
Plazo (años): 2
Tasa (%): 15%
Cuota:

Capital

F: 12 1 16,193.99
i: 1.25% 2 16,396.42
n: 24 3 16,601.37
cuota 21,818.99 4 16,808.89
excel L21,818.99 5 17,019.00
6 17,231.74
7 17,447.13
8 17,665.22
9 17,886.04
10 18,109.61
11 18,335.98
12 18,565.18
13 18,797.25
14 19,032.21
15 19,270.12
16 19,510.99
17 19,754.88
18 20,001.82
19 20,251.84
20 20,504.99
21 20,761.30
22 21,020.82
23 21,283.58
24 21,549.62

Total 450,000.00
Total Capital + Intereses
 Interes Cuota Saldo
450,000.00
5,625.00 21,818.99 433,806.01
5,422.58 21,818.99 417,409.59
5,217.62 21,818.99 400,808.22
5,010.10 21,818.99 383,999.33
4,799.99 21,818.99 366,980.33
4,587.25 21,818.99 349,748.59
4,371.86 21,818.99 332,301.46
4,153.77 21,818.99 314,636.24
3,932.95 21,818.99 296,750.20
3,709.38 21,818.99 278,640.58
3,483.01 21,818.99 260,304.60
3,253.81 21,818.99 241,739.41
3,021.74 21,818.99 222,942.17
2,786.78 21,818.99 203,909.95
2,548.87 21,818.99 184,639.83
2,308.00 21,818.99 165,128.84
2,064.11 21,818.99 145,373.96
1,817.17 21,818.99 125,372.14
1,567.15 21,818.99 105,120.30
1,314.00 21,818.99 84,615.31
1,057.69 21,818.99 63,854.01
798.18 21,818.99 42,833.20
535.41 21,818.99 21,549.62
269.37 21,818.99 0.00

73,655.80 523,655.80
otal Capital + Intereses 523,655.80
Cuota Nivelada con Periodo de Gracia
Monto: 235,000.00
Plazo (años): 2
Gracia (meses) 10
Tasa (%): 18%
Cuota:

Capital
F: 12
i: 1.5% 1
n 24 meses 2
n gracia 14 meses 3
cuota: 18,734.98 4
L18,734.98 5
6
7
8
9
10
11 15,209.98
12 15,438.13
13 15,669.70
14 15,904.75
15 16,143.32
16 16,385.47
17 16,631.25
18 16,880.72
19 17,133.93
20 17,390.94
21 17,651.80
22 17,916.58
23 18,185.33
24 18,458.11

Total 235,000.00
Total Capital + Intereses
 Interes Cuota Saldo
235,000
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
18,734.98 18,734.98 235,000.00
3,525.00 18,734.98 219,790.02
3,296.85 18,734.98 204,351.89
3,065.28 18,734.98 188,682.19
2,830.23 18,734.98 172,777.44
2,591.66 18,734.98 156,634.12
2,349.51 18,734.98 140,248.66
2,103.73 18,734.98 123,617.41
1,854.26 18,734.98 106,736.69
1,601.05 18,734.98 89,602.76
1,344.04 18,734.98 72,211.82
1,083.18 18,734.98 54,560.02
818.40 18,734.98 36,643.44
549.65 18,734.98 18,458.11
276.87 18,734.98 0.00

214,639.52 449,639.52
al Capital + Intereses 449,639.52
Sobre Saldos Insolutos
Monto: 500,000.00
Plazo (años): 2
Tasa (%): 18%

F: 12
i: 1.5% 1
n 24 meses 2
3
Capital 20,833.33 4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

Total
 Capital Interes Cuota Saldo
500,000
20,833.33 7,500.00 28,333.33 479,166.67
20,833.33 7,187.50 28,020.83 458,333.33
20,833.33 6,875.00 27,708.33 437,500.00
20,833.33 6,562.50 27,395.83 416,666.67
20,833.33 6,250.00 27,083.33 395,833.33
20,833.33 5,937.50 26,770.83 375,000.00
20,833.33 5,625.00 26,458.33 354,166.67
20,833.33 5,312.50 26,145.83 333,333.33
20,833.33 5,000.00 25,833.33 312,500.00
20,833.33 4,687.50 25,520.83 291,666.67
20,833.33 4,375.00 25,208.33 270,833.33
20,833.33 4,062.50 24,895.83 250,000.00
20,833.33 3,750.00 24,583.33 229,166.67
20,833.33 3,437.50 24,270.83 208,333.33
20,833.33 3,125.00 23,958.33 187,500.00
20,833.33 2,812.50 23,645.83 166,666.67
20,833.33 2,500.00 23,333.33 145,833.33
20,833.33 2,187.50 23,020.83 125,000.00
20,833.33 1,875.00 22,708.33 104,166.67
20,833.33 1,562.50 22,395.83 83,333.33
20,833.33 1,250.00 22,083.33 62,500.00
20,833.33 937.50 21,770.83 41,666.67
20,833.33 625.00 21,458.33 20,833.33
20,833.33 312.50 21,145.83 0.00

500,000.00 93,750.00 593,750.00

Total Capital + Intereses 593,750.00
Sobre Saldos Insolutos
Monto: 275,000.00
Plazo (años): 2
Gracia (meses) 10
Tasa (%): 15%

Capital
f: 12
i: 1.25% 1 11,458.33
n: 24 2 11,458.33
n gracia: 240 3 11,458.33
Capital 11,458.33 4 11,458.33
5 11,458.33
6 11,458.33
7 11,458.33
8 11,458.33
9 11,458.33
10 11,458.33
11 11,458.33
12 11,458.33
13 11,458.33
14 11,458.33
15 11,458.33
16 11,458.33
17 11,458.33
18 11,458.33
19 11,458.33
20 11,458.33
21 11,458.33
22 11,458.33
23 11,458.33
24 11,458.33

Total 275,000.00
Total Capital + Intereses
 Interes Cuota Saldo
275,000
3,437.50 14,895.83 263,541.67
3,294.27 14,752.60 252,083.33
3,151.04 14,609.38 240,625.00
3,007.81 14,466.15 229,166.67
2,864.58 14,322.92 217,708.33
2,721.35 14,179.69 206,250.00
2,578.12 14,036.46 194,791.67
2,434.90 13,893.23 183,333.33
2,291.67 13,750.00 171,875.00
2,148.44 13,606.77 160,416.67
2,005.21 13,463.54 148,958.33
1,861.98 13,320.31 137,500.00
1,718.75 13,177.08 126,041.67
1,575.52 13,033.85 114,583.33
1,432.29 12,890.63 103,125.00
1,289.06 12,747.40 91,666.67
1,145.83 12,604.17 80,208.33
1,002.60 12,460.94 68,750.00
859.37 12,317.71 57,291.67
716.15 12,174.48 45,833.33
572.92 12,031.25 34,375.00
429.69 11,888.02 22,916.67
286.46 11,744.79 11,458.33
143.23 11,601.56 0.00

42,968.75 317,968.75
otal Capital + Intereses 317,968.75