Scribd Logo
Upload

Welcome to Scribd!

  • Prestamo Tasa Subsidiada

    Uploaded by

    Juan Dip
    0 views1 page

    Original Title

    Prestamo tasa subsidiada

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    0 views1 page

    Prestamo Tasa Subsidiada

    Uploaded by

    Juan Dip

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Cuadro de Marcha

    Para un préstamo total de $450.000,00 dividido en 24 cuotas:

    Nro. Saldo deuda Cuota pura Capital Intereses IVA Impuestos Vencimiento Cuota total

    1 $450.000,00 $28.763,50 $11.888,50 $16.875,00 $3.543,75 $0,00 08/03/2023 $32.307,25

    2 $438.111,50 $28.763,50 $12.334,32 $16.429,18 $3.450,12 $0,00 08/04/2023 $32.213,62

    3 $425.777,18 $28.763,50 $12.796,86 $15.966,64 $3.352,99 $0,00 08/05/2023 $32.116,49

    4 $412.980,32 $28.763,50 $13.276,74 $15.486,76 $3.252,21 $0,00 08/06/2023 $32.015,71

    5 $399.703,58 $28.763,50 $13.774,62 $14.988,88 $3.147,66 $0,00 08/07/2023 $31.911,16

    6 $385.928,96 $28.763,50 $14.291,17 $14.472,33 $3.039,18 $0,00 08/08/2023 $31.802,68

    7 $371.637,79 $28.763,50 $14.827,09 $13.936,41 $2.926,64 $0,00 08/09/2023 $31.690,14

    8 $356.810,70 $28.763,50 $15.383,10 $13.380,40 $2.809,88 $0,00 08/10/2023 $31.573,38

    9 $341.427,60 $28.763,50 $15.959,97 $12.803,53 $2.688,74 $0,00 08/11/2023 $31.452,24

    10 $325.467,63 $28.763,50 $16.558,47 $12.205,03 $2.563,05 $0,00 08/12/2023 $31.326,55

    11 $308.909,16 $28.763,50 $17.179,41 $11.584,09 $2.432,65 $0,00 08/01/2024 $31.196,15

    12 $291.729,75 $28.763,50 $17.823,64 $10.939,86 $2.297,37 $0,00 08/02/2024 $31.060,87

    13 $273.906,11 $28.763,50 $18.492,03 $10.271,47 $2.157,00 $0,00 08/03/2024 $30.920,50

    14 $255.414,08 $28.763,50 $19.185,48 $9.578,02 $2.011,38 $0,00 08/04/2024 $30.774,88

    15 $236.228,60 $28.763,50 $19.904,93 $8.858,57 $1.860,29 $0,00 08/05/2024 $30.623,79

    16 $216.323,67 $28.763,50 $20.651,37 $8.112,13 $1.703,54 $0,00 08/06/2024 $30.467,04

    17 $195.672,30 $28.763,50 $21.425,79 $7.337,71 $1.540,91 $0,00 08/07/2024 $30.304,41

    18 $174.246,51 $28.763,50 $22.229,26 $6.534,24 $1.372,19 $0,00 08/08/2024 $30.135,69

    19 $152.017,25 $28.763,50 $23.062,86 $5.700,64 $1.197,13 $0,00 08/09/2024 $29.960,63

    20 $128.954,39 $28.763,50 $23.927,72 $4.835,78 $1.015,51 $0,00 08/10/2024 $29.779,01

    21 $105.026,67 $28.763,50 $24.825,00 $3.938,50 $827,08 $0,00 08/11/2024 $29.590,58

    22 $80.201,67 $28.763,50 $25.755,94 $3.007,56 $631,58 $0,00 08/12/2024 $29.395,08

    23 $54.445,73 $28.763,50 $26.721,79 $2.041,71 $428,75 $0,00 08/01/2025 $29.192,25

    24 $27.723,94 $28.763,50 $27.723,94 $1.039,64 $218,32 $0,00 08/02/2025 $28.981,90

    You might also like