PRINCIPAL 20000 MESES SALDO

PLAZO 12 MESES 0 20000

TEA 7% 1 20123.08
P.GRACIA 2 MESES 2 20246.92
CUO. DOBLE 7 Y12 3 18610.16
PORTES 10 4 16992.22
SEG. DESG. 0.05% 5 15361.82
ITF 0.005% 6 13718.85
COMISION 1% * 7 10301.85
TEA2 9% 8 8619.88
9 6924.95
10 5216.96
TEM 0.6154% 11 3495.80
* 12 0.00
CUOTA 1,761.37

TEM2 0.7707%
 INTERES AMORTIZ CUOTAS COMISION PORTES ITF
0 0 0 200 2.00
0 0 0 10 0.00
0 0 0 10 0.00
124.60 1636.77 1761.37 10 0.18
143.43 1617.93 1761.37 10 0.18
130.96 1630.40 1761.37 10 0.18
118.40 1642.97 1761.37 10 0.18
105.74 3417.00 3522.74 10 0.35
79.40 1681.97 1761.37 10 0.18
66.44 1694.93 1761.37 10 0.18
53.37 1708.00 1761.37 10 0.18
40.21 1721.16 1761.37 10 0.18
26.94 3495.79 3522.74 10 0.35
20246.92 TCEM (TIR)
AMORTIZ. 0 20000.00 TCEA (TIR ANUAL)
 FCN
19798.00
-10.00
-10.00
-1771.55
-1771.55
-1771.55
-1771.55
-3533.09
-1771.55
-1771.55
-1771.55
-1771.55
-3533.09
0.9183%
11.59%