CLIENTE

TASA ANUAL 17.90% COMISION APERTURA $1,319.50 1.49%

SALDO A DISPONER $ 50,000.00

Mes Saldo Insoluto Pago Intereses Abono Capital Saldo Restante IVA Intereses Pago Total
1 $65,000.00 $2,346.65 $969.58 $1,377.06 $63,622.94 $155.13 $2,501.78
2 $63,622.94 $2,346.65 $949.04 $1,397.60 $62,225.33 $151.85 $2,498.49
3 $62,225.33 $2,346.65 $928.19 $1,418.45 $60,806.88 $148.51 $2,495.16
4 $60,806.88 $2,346.65 $907.04 $1,439.61 $59,367.27 $145.13 $2,491.77
5 $59,367.27 $2,346.65 $885.56 $1,461.08 $57,906.19 $141.69 $2,488.34
6 $57,906.19 $2,346.65 $863.77 $1,482.88 $56,423.31 $138.20 $2,484.85
7 $56,423.31 $2,346.65 $841.65 $1,505.00 $54,918.31 $134.66 $2,481.31
8 $54,918.31 $2,346.65 $819.20 $1,527.45 $53,390.86 $131.07 $2,477.72
9 $53,390.86 $2,346.65 $796.41 $1,550.23 $51,840.63 $127.43 $2,474.07
10 $51,840.63 $2,346.65 $773.29 $1,573.36 $50,267.27 $123.73 $2,470.37
11 $50,267.27 $2,346.65 $749.82 $1,596.83 $48,670.44 $119.97 $2,466.62
12 $48,670.44 $2,346.65 $726.00 $1,620.65 $47,049.80 $116.16 $2,462.81
13 $47,049.80 $2,346.65 $701.83 $1,644.82 $45,404.98 $112.29 $2,458.94
14 $45,404.98 $2,346.65 $677.29 $1,669.36 $43,735.62 $108.37 $2,455.01
15 $43,735.62 $2,346.65 $652.39 $1,694.26 $42,041.37 $104.38 $2,451.03
16 $42,041.37 $2,346.65 $627.12 $1,719.53 $40,321.84 $100.34 $2,446.99
17 $40,321.84 $2,346.65 $601.47 $1,745.18 $38,576.66 $96.23 $2,442.88
18 $38,576.66 $2,346.65 $575.44 $1,771.21 $36,805.45 $92.07 $2,438.72
19 $36,805.45 $2,346.65 $549.01 $1,797.63 $35,007.82 $87.84 $2,434.49
20 $35,007.82 $2,346.65 $522.20 $1,824.45 $33,183.37 $83.55 $2,430.20
21 $33,183.37 $2,346.65 $494.99 $1,851.66 $31,331.71 $79.20 $2,425.84
22 $31,331.71 $2,346.65 $467.36 $1,879.28 $29,452.43 $74.78 $2,421.42
23 $29,452.43 $2,346.65 $439.33 $1,907.31 $27,545.11 $70.29 $2,416.94
24 $27,545.11 $2,346.65 $410.88 $1,935.77 $25,609.35 $65.74 $2,412.39
25 $25,609.35 $2,346.65 $382.01 $1,964.64 $23,644.71 $61.12 $2,407.77
26 $23,644.71 $2,346.65 $352.70 $1,993.95 $21,650.76 $56.43 $2,403.08
27 $21,650.76 $2,346.65 $322.96 $2,023.69 $19,627.07 $51.67 $2,398.32
28 $19,627.07 $2,346.65 $292.77 $2,053.88 $17,573.20 $46.84 $2,393.49
29 $17,573.20 $2,346.65 $262.13 $2,084.51 $15,488.68 $41.94 $2,388.59
30 $15,488.68 $2,346.65 $231.04 $2,115.61 $13,373.08 $36.97 $2,383.61
31 $13,373.08 $2,346.65 $199.48 $2,147.16 $11,225.91 $31.92 $2,378.56
32 $11,225.91 $2,346.65 $167.45 $2,179.19 $9,046.72 $26.79 $2,373.44
33 $9,046.72 $2,346.65 $134.95 $2,211.70 $6,835.02 $21.59 $2,368.24
34 $6,835.02 $2,346.65 $101.96 $2,244.69 $4,590.33 $16.31 $2,362.96
35 $4,590.33 $2,346.65 $68.47 $2,278.17 $2,312.16 $10.96 $2,357.60
36 $2,312.16 $2,346.65 $34.49 $2,312.16 $0.00 $5.52 $2,352.16

*Las cifras que se registran en esta tabla son aproximadas, con fines exclusivamente informativos.
NOMBRE
TASA ANUAL 17.90% COMISION APERTURA $811.74 0.75%
PLAZO 48 ASEGURAMIENTO $ 14,180.84
MONTO $300,000.00 SALDO A RESTITUIR $ 28,310.27

SALDO A DISPONER $ 256,697.15

Quincena Saldo Insoluto Pago Intereses Abono Capital Saldo Restante IVA Intereses Pago Total
1 $300,000.00 $7,458.39 $2,237.50 $5,220.89 $294,779.11 $358.00 $7,816.39
2 $294,779.11 $7,458.39 $2,198.56 $5,259.83 $289,519.28 $351.77 $7,810.16
3 $289,519.28 $7,458.39 $2,159.33 $5,299.06 $284,220.22 $345.49 $7,803.89
4 $284,220.22 $7,458.39 $2,119.81 $5,338.58 $278,881.63 $339.17 $7,797.56
5 $278,881.63 $7,458.39 $2,079.99 $5,378.40 $273,503.23 $332.80 $7,791.19
6 $273,503.23 $7,458.39 $2,039.88 $5,418.51 $268,084.72 $326.38 $7,784.77
7 $268,084.72 $7,458.39 $1,999.47 $5,458.93 $262,625.79 $319.91 $7,778.31
8 $262,625.79 $7,458.39 $1,958.75 $5,499.64 $257,126.15 $313.40 $7,771.79
9 $257,126.15 $7,458.39 $1,917.73 $5,540.66 $251,585.49 $306.84 $7,765.23
10 $251,585.49 $7,458.39 $1,876.41 $5,581.98 $246,003.51 $300.23 $7,758.62
11 $246,003.51 $7,458.39 $1,834.78 $5,623.62 $240,379.89 $293.56 $7,751.96
12 $240,379.89 $7,458.39 $1,792.83 $5,665.56 $234,714.33 $286.85 $7,745.25
13 $234,714.33 $7,458.39 $1,750.58 $5,707.81 $229,006.52 $280.09 $7,738.48
14 $229,006.52 $7,458.39 $1,708.01 $5,750.39 $223,256.13 $273.28 $7,731.67
15 $223,256.13 $7,458.39 $1,665.12 $5,793.27 $217,462.86 $266.42 $7,724.81
16 $217,462.86 $7,458.39 $1,621.91 $5,836.48 $211,626.38 $259.51 $7,717.90
17 $211,626.38 $7,458.39 $1,578.38 $5,880.01 $205,746.36 $252.54 $7,710.93
18 $205,746.36 $7,458.39 $1,534.52 $5,923.87 $199,822.50 $245.52 $7,703.92
19 $199,822.50 $7,458.39 $1,490.34 $5,968.05 $193,854.45 $238.45 $7,696.85
20 $193,854.45 $7,458.39 $1,445.83 $6,012.56 $187,841.89 $231.33 $7,689.73
21 $187,841.89 $7,458.39 $1,400.99 $6,057.40 $181,784.48 $224.16 $7,682.55
22 $181,784.48 $7,458.39 $1,355.81 $6,102.58 $175,681.90 $216.93 $7,675.32
23 $175,681.90 $7,458.39 $1,310.29 $6,148.10 $169,533.80 $209.65 $7,668.04
24 $169,533.80 $7,458.39 $1,264.44 $6,193.95 $163,339.85 $202.31 $7,660.70
25 $163,339.85 $7,458.39 $1,218.24 $6,240.15 $157,099.70 $194.92 $7,653.31
26 $157,099.70 $7,458.39 $1,171.70 $6,286.69 $150,813.01 $187.47 $7,645.86
27 $150,813.01 $7,458.39 $1,124.81 $6,333.58 $144,479.43 $179.97 $7,638.36
28 $144,479.43 $7,458.39 $1,077.58 $6,380.82 $138,098.61 $172.41 $7,630.80
29 $138,098.61 $7,458.39 $1,029.99 $6,428.41 $131,670.21 $164.80 $7,623.19
30 $131,670.21 $7,458.39 $982.04 $6,476.35 $125,193.85 $157.13 $7,615.52
31 $125,193.85 $7,458.39 $933.74 $6,524.65 $118,669.20 $149.40 $7,607.79
32 $118,669.20 $7,458.39 $885.07 $6,573.32 $112,095.88 $141.61 $7,600.00
33 $112,095.88 $7,458.39 $836.05 $6,622.34 $105,473.54 $133.77 $7,592.16
34 $105,473.54 $7,458.39 $786.66 $6,671.74 $98,801.80 $125.87 $7,584.26
35 $98,801.80 $7,458.39 $736.90 $6,721.50 $92,080.31 $117.90 $7,576.30
36 $92,080.31 $7,458.39 $686.77 $6,771.63 $85,308.68 $109.88 $7,568.27
37 $85,308.68 $7,458.39 $636.26 $6,822.13 $78,486.55 $101.80 $7,560.19
38 $78,486.55 $7,458.39 $585.38 $6,873.01 $71,613.54 $93.66 $7,552.05
39 $71,613.54 $7,458.39 $534.12 $6,924.27 $64,689.26 $85.46 $7,543.85
40 $64,689.26 $7,458.39 $482.47 $6,975.92 $57,713.34 $77.20 $7,535.59
41 $57,713.34 $7,458.39 $430.45 $7,027.95 $50,685.40 $68.87 $7,527.26
42 $50,685.40 $7,458.39 $378.03 $7,080.36 $43,605.03 $60.48 $7,518.88
43 $43,605.03 $7,458.39 $325.22 $7,133.17 $36,471.86 $52.04 $7,510.43
44 $36,471.86 $7,458.39 $272.02 $7,186.37 $29,285.49 $43.52 $7,501.92
45 $29,285.49 $7,458.39 $218.42 $7,239.97 $22,045.52 $34.95 $7,493.34
46 $22,045.52 $7,458.39 $164.42 $7,293.97 $14,751.55 $26.31 $7,484.70
47 $14,751.55 $7,458.39 $110.02 $7,348.37 $7,403.18 $17.60 $7,476.00
48 $7,403.18 $7,458.39 $55.22 $7,403.18 $0.00 $8.83 $7,467.23

$367,283.28
*Las cifras que se registran en esta tabla son aproximadas, con fines exclusivamente informativos.