SIMULADOR FI

Detalles de la operacin financiera

15.500%
TEA
*Fijate del tipo de tasa

TIPO DE CUOTA
Cuotas Fijas
Cuotas Crecientes
Cuotas Decrecientes

Comisiones y gastos
S. desgravamen (x periodo)
Otros Cargos (Portes)
ITF (Per)

FORMA DE PAGO
Diario

Bimestral

Semanal

Trimestral

Mensual

Tetramestral

Detalles del Financiamiento

0.000%
306.28
0.005%

Tasa Efectiva Anual (TEA)

Tasa Efectiva Mensual
Total costo Efectivo Anual
*No modifiques nada de estos conceptos

Cuota

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34

Deuda

69,626.66
68,016.53
66,386.95
64,737.69
63,068.49
61,379.14
59,669.37
57,938.95
56,187.63
54,415.15
52,621.25
50,805.69
48,968.19
47,108.49
45,226.32
43,321.42
41,393.51
39,442.30
37,467.52
35,468.89
33,446.11
31,398.89
29,326.94
27,229.96
25,107.65
22,959.70
20,785.80
18,585.63
16,358.89
14,105.25
11,824.38
9,515.96
7,179.65
4,815.11
2,422.01

Factor (Cuotas
Crecientes)

Amortizacin

1,610.13
1,629.58
1,649.27
1,669.19
1,689.36
1,709.76
1,730.42
1,751.32
1,772.48
1,793.89
1,815.57
1,837.50
1,859.70
1,882.16
1,904.90
1,927.92
1,951.21
1,974.78
1,998.63
2,022.78
2,047.22
2,071.95
2,096.98
2,122.31
2,147.95
2,173.90
2,200.16
2,226.74
2,253.64
2,280.87
2,308.42
2,336.31
2,364.54
2,393.10

Inters

841.14
821.69
802.00
782.08
761.91
741.51
720.85
699.95
678.79
657.38
635.70
613.77
591.57
569.11
546.37
523.36
500.06
476.49
452.64
428.49
404.05
379.32
354.29
328.96
303.32
277.37
251.11
224.53
197.63
170.40
142.85
114.96
86.74
58.17

35

0.00

2,422.01

29.26

ULADOR FINANCIERO
PAGO

al

IMPORTE A EVALUAR

NMERO DE CUOTAS

Bimestral
Trimestral

Semestral

Tetramestral

Anual

35

69,626.66

15.50%
1.21%
25.88%

stos conceptos

Total Intereses

S. Desgravamen 0.00%

Otros Cargos Portes

306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28

16,167.82
Cuota por
Financiamiento

-69,626.66
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55
2,757.55

Total a Pagar
I.T.F.

0.005%

0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14
0.14

96,519.1

Cuota Total a Paga

2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6
2,757.6

306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28

2,757.55

0.14

2,757.6

306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28

306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28

306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28

306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28

306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28

306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28
306.28

LUAR

9,626.66

Archivo Descargado de
www.excelnegocios.com
Gustavo A. Sebastiani Cpeda

96,519.10
Cuota Total a Pagar

2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69
2,757.69

2,757.69