Hoja1

Valor del préstamo $130,000.00

Tasa pactada con la entidad (T.N.A.) 31 %
Periodicidad de la cuota en meses 12
Tasa periódica 2.58 %
Cantidad de cuotas 36

Capital al
Intereses del
N° de cuota inicio de Amortización
período
período
1 130,000.00 2,231.82 3,358.33
2 127,768.18 2,289.47 3,300.68
3 125,478.71 2,348.62 3,241.53
4 123,130.10 2,409.29 3,180.86
5 120,720.81 2,471.53 3,118.62
6 118,249.28 2,535.38 3,054.77
7 115,713.90 2,600.87 2,989.28
8 113,113.03 2,668.06 2,922.09
9 110,444.97 2,736.99 2,853.16
10 107,707.98 2,807.69 2,782.46
11 104,900.29 2,880.22 2,709.92
12 102,020.06 2,954.63 2,635.52
13 99,065.43 3,030.96 2,559.19
14 96,034.47 3,109.26 2,480.89
15 92,925.22 3,189.58 2,400.57
16 89,735.63 3,271.98 2,318.17
17 86,463.66 3,356.50 2,233.64
18 83,107.15 3,443.21 2,146.93
19 79,663.94 3,532.16 2,057.99
20 76,131.77 3,623.41 1,966.74
21 72,508.36 3,717.02 1,873.13
22 68,791.35 3,813.04 1,777.11
23 64,978.31 3,911.54 1,678.61
24 61,066.76 4,012.59 1,577.56
25 57,054.17 4,116.25 1,473.90
26 52,937.92 4,222.59 1,367.56
27 48,715.34 4,331.67 1,258.48
28 44,383.67 4,443.57 1,146.58
29 39,940.10 4,558.36 1,031.79
30 35,381.73 4,676.12 914.03
31 30,705.61 4,796.92 793.23
32 25,908.69 4,920.84 669.31
33 20,987.85 5,047.96 542.19
34 15,939.89 5,178.37 411.78

Página 1
 Hoja1
35 10,761.52 5,312.14 278.01
36 5,449.37 5,449.37 140.78
37 0.00 0.00 0.00
38 0.00 0.00 0.00
39 0.00 0.00 0.00
40 0.00 0.00 0.00
41 0.00 0.00 0.00
42 0.00 0.00 0.00
43 0.00 0.00 0.00
44 0.00 0.00 0.00
45 0.00 0.00 0.00
46 0.00 0.00 0.00
47 0.00 0.00 0.00
48 0.00 0.00 0.00
49 0.00 0.00 0.00
50 0.00 0.00 0.00
51 0.00 0.00 0.00
52 0.00 0.00 0.00
53 0.00 0.00 0.00
54 0.00 0.00 0.00
55 0.00 0.00 0.00
56 0.00 0.00 0.00
57 0.00 0.00 0.00
58 0.00 0.00 0.00
59 0.00 0.00 0.00
60 0.00 0.00 0.00
61 0.00 0.00 0.00
62 0.00 0.00 0.00
63 0.00 0.00 0.00
64 0.00 0.00 0.00
65 0.00 0.00 0.00
66 0.00 0.00 0.00
67 0.00 0.00 0.00
68 0.00 0.00 0.00
69 0.00 0.00 0.00
70 0.00 0.00 0.00
71 0.00 0.00 0.00
72 0.00 0.00 0.00
73 0.00 0.00 0.00
74 0.00 0.00 0.00
75 0.00 0.00 0.00
76 0.00 0.00 0.00
77 0.00 0.00 0.00
78 0.00 0.00 0.00
79 0.00 0.00 0.00
80 0.00 0.00 0.00

Página 2
 Hoja1
81 0.00 0.00 0.00
82 0.00 0.00 0.00
83 0.00 0.00 0.00
84 0.00 0.00 0.00
85 0.00 0.00 0.00
86 0.00 0.00 0.00
87 0.00 0.00 0.00

Página 3
 Hoja1

Cuota sin TOTAL TOTAL

IVA 21% Sellos 4% Cuota Final
IVA ABONADO INTERESES
5,590.15 705.25 134.33 $6,429.73 $219,056.71 $89,056.71
5,590.15 693.14 132.03 $6,415.32
5,590.15 680.72 129.66 $6,400.53
5,590.15 667.98 127.23 $6,385.36
5,590.15 654.91 124.74 $6,369.80
5,590.15 641.50 122.19 $6,353.84
5,590.15 627.75 119.57 $6,337.47
5,590.15 613.64 116.88 $6,320.67
5,590.15 599.16 114.13 $6,303.44
5,590.15 584.32 111.30 $6,285.76
5,590.15 569.08 108.40 $6,267.63
5,590.15 553.46 105.42 $6,249.03
5,590.15 537.43 102.37 $6,229.95
5,590.15 520.99 99.24 $6,210.37
5,590.15 504.12 96.02 $6,190.29
5,590.15 486.82 92.73 $6,169.69
5,590.15 469.07 89.35 $6,148.56
5,590.15 450.86 85.88 $6,126.88
5,590.15 432.18 82.32 $6,104.65
5,590.15 413.01 78.67 $6,081.83
5,590.15 393.36 74.93 $6,058.43
5,590.15 373.19 71.08 $6,034.43
5,590.15 352.51 67.14 $6,009.80
5,590.15 331.29 63.10 $5,984.54
5,590.15 309.52 58.96 $5,958.62
5,590.15 287.19 54.70 $5,932.04
5,590.15 264.28 50.34 $5,904.77
5,590.15 240.78 45.86 $5,876.79
5,590.15 216.68 41.27 $5,848.10
5,590.15 191.95 36.56 $5,818.66
5,590.15 166.58 31.73 $5,788.46
5,590.15 140.55 26.77 $5,757.48
5,590.15 113.86 21.69 $5,725.70
5,590.15 86.47 16.47 $5,693.09

Página 4
 Hoja1
5,590.15 58.38 11.12 $5,659.65
5,590.15 29.56 5.63 $5,625.34
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00

Página 5
 Hoja1
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00
0.00 0.00 0.00 $0.00

Página 6