Monto prstamo 6,000,000 Monto prstamo 6,000,000

Plazo 12 Cuota $ 602,773 Plazo 12 Cuota $ 602,773

Tasa anual 36.0% Total $ 14,466,540 Tasa anual 36.0% Total $ 14,466,540
Tasa mensual 3.0% Costo $ 8,466,540 Tasa mensual 3.0% Costo $ 8,466,540
Meses Gracia 0 Meses Gracia 3

Plazo Cuota Capital Intereses Amortizacin Saldo Plazo Cuota Capital Intereses Amortizacin Saldo
0 6,000,000 180,000 -180,000 6,180,000 0 6,000,000 180,000 -180,000 6,180,000
1 602,773 5,577,227 167,317 435,456 5,744,544 1 0 6,180,000 185,400 -185,400 6,365,400
2 602,773 5,141,772 154,253 448,519 5,296,025 2 0 6,365,400 190,962 -190,962 6,556,362
3 602,773 4,693,252 140,798 461,975 4,834,050 3 0 6,556,362 196,691 -196,691 6,753,053
4 602,773 4,231,278 126,938 475,834 4,358,216 4 602,773 6,150,280 184,508 418,264 6,334,789
5 602,773 3,755,443 112,663 490,109 3,868,107 5 602,773 5,732,016 171,960 430,812 5,903,977
6 602,773 3,265,334 97,960 504,812 3,363,294 6 602,773 5,301,204 159,036 443,736 5,460,240
7 602,773 2,760,522 82,816 519,957 2,843,337 7 602,773 4,857,468 145,724 457,048 5,003,192
8 602,773 2,240,565 67,217 535,556 2,307,782 8 602,773 4,400,419 132,013 470,760 4,532,432
9 602,773 1,705,009 51,150 551,622 1,756,159 9 602,773 3,929,659 117,890 484,883 4,047,549
10 602,773 1,153,387 34,602 568,171 1,187,989 10 602,773 3,444,777 103,343 499,429 3,548,120
11 602,773 585,216 17,556 585,216 602,773 11 602,773 2,945,347 88,360 514,412 3,033,708
12 602,773 0 0 602,773 0 12 602,773 2,430,935 72,928 529,844 2,503,863
13 602,773 -602,773 -18,083 620,856 -620,856 13
14 602,773 -1,223,628 -36,709 639,481 -1,260,337 14
15 602,773 -1,863,110 -55,893 658,666 -1,919,003 15
16 602,773 -2,521,775 -75,653 678,426 -2,597,429 16
17 602,773 -3,200,201 -96,006 698,779 -3,296,207 17
18 602,773 -3,898,980 -116,969 719,742 -4,015,949 18
19 602,773 -4,618,722 -138,562 741,334 -4,757,283 19
20 602,773 -5,360,056 -160,802 763,574 -5,520,857 20
21 602,773 -6,123,630 -183,709 786,481 -6,307,339 21
22 602,773 -6,910,111 -207,303 810,076 -7,117,415 22
23 602,773 -7,720,187 -231,606 834,378 -7,951,793 23
24 602,773 -8,554,565 -256,637 859,409 -8,811,202 24