AMORTIZACION

BANCA AFIRME, S.A., INSTITUCION DE BANCA MULTIPLE.

AFIRME GRUPO FINANCIERO

COMISION POR IVA DE SEGURO DE PRESTAMO TOTAL

APERTURA COMICION VIDA
$ 1,586.91 $ 253.91 $ 983.89 $ 300,000.00 $ 302,824.71
$ 302,824.71
DATOS:
C=302824.71
i= 7% mensuales=.07
n= 24 mensuales

N° FECHA PAGO INTERES SOBRE E AMORTZACION SALDO

0 2-Feb-11 $ 302,824.71
1 2-May-11 $ 26,402.99 $ 21,197.73 $ 5,205.26 $ 297,619.45
2 2-Jun-11 $ 26,402.99 $ 20,833.36 $ 5,569.63 $ 292,049.82
3 2-Jul-11 $ 26,402.99 $ 20,443.49 $ 5,959.50 $ 286,090.32
4 2-Aug-11 $ 26,402.99 $ 20,026.32 $ 6,376.67 $ 279,713.65
5 2-Sep-11 $ 26,402.99 $ 19,579.96 $ 6,823.03 $ 272,890.62
6 2-Oct-11 $ 26,402.99 $ 19,102.34 $ 7,300.65 $ 265,589.97
7 2-Nov-11 $ 26,402.99 $ 18,591.30 $ 7,811.69 $ 257,778.28
8 2-Dec-11 $ 26,402.99 $ 18,044.48 $ 8,358.51 $ 249,419.77
9 2-Jan-12 $ 26,402.99 $ 17,459.38 $ 8,943.61 $ 240,476.16
10 2-Feb-12 $ 26,402.99 $ 16,833.33 $ 9,569.66 $ 230,906.50
11 2-Mar-12 $ 26,402.99 $ 16,163.46 $ 10,239.53 $ 220,666.97
12 2-Apr-12 $ 26,402.99 $ 15,446.69 $ 10,956.30 $ 209,710.67
13 2-May-12 $ 26,402.99 $ 14,679.75 $ 11,723.24 $ 197,987.42
14 2-Jun-12 $ 26,402.99 $ 13,859.12 $ 12,543.87 $ 185,443.55
15 2-Jul-12 $ 26,402.99 $ 12,981.05 $ 13,421.94 $ 172,021.61
16 2-Aug-12 $ 26,402.99 $ 12,041.51 $ 14,361.48 $ 157,660.13
17 2-Sep-12 $ 26,402.99 $ 11,036.21 $ 15,366.78 $ 142,293.35
18 2-Oct-12 $ 26,402.99 $ 9,960.53 $ 16,442.46 $ 125,850.90
19 2-Nov-12 $ 26,402.99 $ 8,809.56 $ 17,593.43 $ 108,257.47
20 2-Dec-12 $ 26,402.99 $ 7,578.02 $ 18,824.97 $ 89,432.50
21 2-Jan-13 $ 26,402.99 $ 6,260.28 $ 20,142.71 $ 69,289.79
22 2-Feb-13 $ 26,402.99 $ 4,850.29 $ 21,552.70 $ 47,737.09
23 2-Mar-13 $ 26,402.99 $ 3,341.60 $ 23,061.39 $ 24,675.69
24 2-Apr-13 $ 26,402.99 $ 1,727.30 $ 24,675.69 -$ 0.00