Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 12

BANCO NACIONAL DE BOLIVIA S.A.

DEPARTAMENTO DE CREDITOS

PLAN DE PAGOS CUOTA FIJA


tipo de crédito : Consumo Sucursal :
ingreso mensual (Bs) : 17,000.00 Tipo de Cambio :
Monto solicitado Bs : 233,160.00
Amortizacion : 30
Plazo en meses : 120
APROBADA
Interes fijo: 7.99% periodo de tasa fija (en meses) 12
Interes variable (TRE + …): 2.50%
Fecha desembolso (aprox) : 6-Jun-24
cuota otros pasivos Plazo restante (en meses) 78

total
No. Saldo K Capital Interes Cuota seguro formualrios cuota final otros pasivos
amortizaciones

1 233,160.00 1,275.19 1,552.46 2,827.64 116.58 0.00 2,944.22 0.00 2,944.22


2 231,884.81 1,283.68 1,543.97 2,827.64 115.94 0.00 2,943.58 0.00 2,943.58
3 230,601.14 1,292.22 1,535.42 2,827.64 115.30 0.00 2,942.94 0.00 2,942.94
4 229,308.92 1,300.83 1,526.82 2,827.64 114.65 0.00 2,942.30 0.00 2,942.30
5 228,008.09 1,309.49 1,518.15 2,827.64 114.00 0.00 2,941.65 0.00 2,941.65
6 226,698.60 1,318.21 1,509.43 2,827.64 113.35 0.00 2,940.99 0.00 2,940.99
7 225,380.39 1,326.98 1,500.66 2,827.64 112.69 0.00 2,940.33 0.00 2,940.33
8 224,053.41 1,335.82 1,491.82 2,827.64 112.03 0.00 2,939.67 0.00 2,939.67
9 222,717.59 1,344.71 1,482.93 2,827.64 111.36 0.00 2,939.00 0.00 2,939.00
10 221,372.87 1,353.67 1,473.97 2,827.64 110.69 0.00 2,938.33 0.00 2,938.33
11 220,019.21 1,362.68 1,464.96 2,827.64 110.01 0.00 2,937.65 0.00 2,937.65
12 218,656.52 1,371.75 1,455.89 2,827.64 109.33 0.00 2,936.97 0.00 2,936.97
13 217,284.77 1,380.89 817.11 2,198.00 108.64 0.00 2,306.64 0.00 2,306.64
14 215,903.88 1,390.08 807.91 2,198.00 107.95 0.00 2,305.95 0.00 2,305.95
15 214,513.80 1,399.34 798.66 2,198.00 107.26 0.00 2,305.25 0.00 2,305.25
16 213,114.46 1,408.66 789.34 2,198.00 106.56 0.00 2,304.55 0.00 2,304.55
17 211,705.81 1,418.03 779.96 2,198.00 105.85 0.00 2,303.85 0.00 2,303.85
18 210,287.77 1,427.48 770.52 2,198.00 105.14 0.00 2,303.14 0.00 2,303.14
19 208,860.30 1,436.98 761.02 2,198.00 104.43 0.00 2,302.43 0.00 2,302.43
20 207,423.32 1,446.55 751.45 2,198.00 103.71 0.00 2,301.71 0.00 2,301.71
21 205,976.77 1,456.18 741.82 2,198.00 102.99 0.00 2,300.99 0.00 2,300.99
22 204,520.59 1,465.88 732.12 2,198.00 102.26 0.00 2,300.26 0.00 2,300.26
23 203,054.71 1,475.64 722.36 2,198.00 101.53 0.00 2,299.52 0.00 2,299.52
24 201,579.07 1,485.46 712.54 2,198.00 100.79 0.00 2,298.79 0.00 2,298.79
25 200,093.61 1,495.35 702.64 2,198.00 100.05 0.00 2,298.04 0.00 2,298.04
26 198,598.26 1,505.31 692.69 2,198.00 99.30 0.00 2,297.30 0.00 2,297.30
27 197,092.95 1,515.33 682.67 2,198.00 98.55 0.00 2,296.54 0.00 2,296.54
28 195,577.62 1,525.42 672.58 2,198.00 97.79 0.00 2,295.79 0.00 2,295.79
29 194,052.20 1,535.58 662.42 2,198.00 97.03 0.00 2,295.02 0.00 2,295.02
30 192,516.62 1,545.80 652.19 2,198.00 96.26 0.00 2,294.26 0.00 2,294.26
31 190,970.82 1,556.09 641.90 2,198.00 95.49 0.00 2,293.48 0.00 2,293.48
32 189,414.72 1,566.46 631.54 2,198.00 94.71 0.00 2,292.70 0.00 2,292.70
33 187,848.27 1,576.89 621.11 2,198.00 93.92 0.00 2,291.92 0.00 2,291.92
34 186,271.38 1,587.39 610.61 2,198.00 93.14 0.00 2,291.13 0.00 2,291.13
35 184,684.00 1,597.95 600.04 2,198.00 92.34 0.00 2,290.34 0.00 2,290.34
36 183,086.04 1,608.59 589.40 2,198.00 91.54 0.00 2,289.54 0.00 2,289.54
37 181,477.45 1,619.30 578.69 2,198.00 90.74 0.00 2,288.74 0.00 2,288.74
38 179,858.14 1,630.09 567.91 2,198.00 89.93 0.00 2,287.93 0.00 2,287.93
39 178,228.05 1,640.94 557.06 2,198.00 89.11 0.00 2,287.11 0.00 2,287.11
40 176,587.11 1,651.87 546.13 2,198.00 88.29 0.00 2,286.29 0.00 2,286.29
41 174,935.25 1,662.87 535.13 2,198.00 87.47 0.00 2,285.46 0.00 2,285.46
42 173,272.38 1,673.94 524.06 2,198.00 86.64 0.00 2,284.63 0.00 2,284.63
43 171,598.44 1,685.08 512.91 2,198.00 85.80 0.00 2,283.80 0.00 2,283.80
44 169,913.36 1,696.30 501.69 2,198.00 84.96 0.00 2,282.95 0.00 2,282.95
45 168,217.06 1,707.60 490.40 2,198.00 84.11 0.00 2,282.11 0.00 2,282.11
46 166,509.46 1,718.97 479.03 2,198.00 83.25 0.00 2,281.25 0.00 2,281.25
47 164,790.50 1,730.41 467.58 2,198.00 82.40 0.00 2,280.39 0.00 2,280.39
48 163,060.08 1,741.93 456.06 2,198.00 81.53 0.00 2,279.53 0.00 2,279.53
49 161,318.15 1,753.53 444.46 2,198.00 80.66 0.00 2,278.66 0.00 2,278.66
50 159,564.62 1,765.21 432.79 2,198.00 79.78 0.00 2,277.78 0.00 2,277.78
51 157,799.41 1,776.96 421.04 2,198.00 78.90 0.00 2,276.90 0.00 2,276.90
52 156,022.45 1,788.79 409.20 2,198.00 78.01 0.00 2,276.01 0.00 2,276.01
53 154,233.66 1,800.70 397.29 2,198.00 77.12 0.00 2,275.11 0.00 2,275.11
54 152,432.95 1,812.69 385.30 2,198.00 76.22 0.00 2,274.21 0.00 2,274.21
55 150,620.26 1,824.76 373.23 2,198.00 75.31 0.00 2,273.31 0.00 2,273.31
56 148,795.50 1,836.91 361.08 2,198.00 74.40 0.00 2,272.39 0.00 2,272.39
57 146,958.58 1,849.14 348.85 2,198.00 73.48 0.00 2,271.48 0.00 2,271.48
58 145,109.44 1,861.46 336.54 2,198.00 72.55 0.00 2,270.55 0.00 2,270.55
59 143,247.99 1,873.85 324.15 2,198.00 71.62 0.00 2,269.62 0.00 2,269.62
60 141,374.14 1,886.33 311.67 2,198.00 70.69 0.00 2,268.68 0.00 2,268.68
61 139,487.81 1,898.89 299.11 2,198.00 69.74 0.00 2,267.74 0.00 2,267.74
62 137,588.92 1,911.53 286.47 2,198.00 68.79 0.00 2,266.79 0.00 2,266.79
63 135,677.39 1,924.26 273.74 2,198.00 67.84 0.00 2,265.84 0.00 2,265.84
64 133,753.14 1,937.07 260.93 2,198.00 66.88 0.00 2,264.87 0.00 2,264.87
65 131,816.07 1,949.97 248.03 2,198.00 65.91 0.00 2,263.91 0.00 2,263.91
66 129,866.10 1,962.95 235.05 2,198.00 64.93 0.00 2,262.93 0.00 2,262.93
67 127,903.15 1,976.02 221.98 2,198.00 63.95 0.00 2,261.95 0.00 2,261.95
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

68 125,927.13 1,989.18 208.82 2,198.00 62.96 0.00 2,260.96 0.00 2,260.96


69 123,937.95 2,002.42 195.57 2,198.00 61.97 0.00 2,259.97 0.00 2,259.97
70 121,935.53 2,015.75 182.24 2,198.00 60.97 0.00 2,258.96 0.00 2,258.96
71 119,919.78 2,029.18 168.82 2,198.00 59.96 0.00 2,257.96 0.00 2,257.96
72 117,890.60 2,042.69 155.31 2,198.00 58.95 0.00 2,256.94 0.00 2,256.94
73 115,847.91 2,056.29 141.71 2,198.00 57.92 0.00 2,255.92 0.00 2,255.92
74 113,791.62 2,069.98 128.02 2,198.00 56.90 0.00 2,254.89 0.00 2,254.89
75 111,721.64 2,083.76 114.23 2,198.00 55.86 0.00 2,253.86 0.00 2,253.86
76 109,637.88 2,097.64 100.36 2,198.00 54.82 0.00 2,252.82 0.00 2,252.82
77 107,540.24 2,111.60 86.39 2,198.00 53.77 0.00 2,251.77 0.00 2,251.77
78 105,428.64 2,125.66 72.33 2,198.00 52.71 0.00 2,250.71 0.00 2,250.71
79 103,302.98 2,139.82 58.18 2,198.00 51.65 0.00 2,249.65 0.00 2,249.65
80 101,163.16 2,154.06 43.93 2,198.00 50.58 0.00 2,248.58 0.00 2,248.58
81 99,009.10 2,168.41 29.59 2,198.00 49.50 0.00 2,247.50 0.00 2,247.50
82 96,840.69 2,182.84 15.15 2,198.00 48.42 0.00 2,246.42 0.00 2,246.42
83 94,657.85 2,197.38 0.62 2,198.00 47.33 0.00 2,245.33 0.00 2,245.33
84 92,460.47 2,212.01 -14.01 2,198.00 46.23 0.00 2,244.23 0.00 2,244.23
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

Ingreso e 2442.529 25.00%


La Paz minimo 42.50%
6.96 La Paz ELEGIDO
Santa Cruz ELEGIDO Grupo 1 Grupo 2 Grupo 3 carga
Cochabamba 300 - 700 300 - 700 250 - 400 200 - 300 25.00%
El Alto 701 - 900 701 - 900 401 - 500 301 - 400 30.00%
APROBADA
Sucre 901 - 1100 901 - 1100 501 - 600 401 - 500 32.50%
Oruro 1101 - 1300 1101 - 1300 601 - 700 501 - 600 35.00%
Potosí 1301 - 1600 1301 - 1600 701 - 800 601 - 700 37.50%
máxima Tarija 1601 - 2000 1601 - 2000 801 - 1000 701 - 800 40.00%
carga Beni 2001 - 2500 2001 - 2500 1001 - 1200 801 - 1000 42.50%
17.32% > 2500 > 2500 > 1200 > 1000 45.00%

17.32%
17.32% Grupo 1
17.31% 300 300 25.00%
17.31% 701 701 30.00%
17.30% 901 901 32.50%
17.30% 1101 1101 35.00%
17.30% 1301 1301 37.50%
17.29% 1601 1601 40.00%
17.29% 2001 2001 42.50%
17.28% 2501 2501 45.00%
17.28%
17.28%
13.57%
13.56%
13.56%
13.56%
13.55%
13.55%
13.54%
13.54%
13.54%
13.53%
13.53%
13.52%
13.52%
13.51%
13.51%
13.50%
13.50%
13.50%
13.49%
13.49%
13.48%
13.48%
13.47%
13.47%
13.46%
13.46%
13.45%
13.45%
13.44%
13.44%
13.43%
13.43%
13.42%
13.42%
13.41%
13.41%
13.40%
13.40%
13.39%
13.39%
13.38%
13.38%
13.37%
13.37%
13.36%
13.36%
13.35%
13.35%
13.34%
13.33%
13.33%
13.32%
13.32%
13.31%
13.31%
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

13.30%
13.29%
13.29%
13.28%
13.28%
13.27%
13.26%
13.26%
13.25%
13.25%
13.24%
13.23%
13.23%
13.22%
13.21%
13.21%
13.20%
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

PLAN DE PAGOS CUOTA FIJA

ingreso mensual (Bs) 25000


Monto solicitado Bs : 98000
Amortizacion : 30
Plazo en meses : 84
Interes fijo: 13.00% periodo de tasa fija (en mes
Interes variable: 15.29%
Fecha Desemb : 5-Jan-10
otros pasivos 1500 Plazo restante (en meses)

No. Saldo K Capital Interes Cuota seguro formualrios

1 1 98000 721.15 € 1061.666667 1,782.81 € 49 0


1 2 97,278.85 € 728.96 € 1,053.85 € 1,782.81 € 48.64 € 0
1 3 96,549.90 € 736.86 € 1,045.96 € 1,782.81 € 48.27 € 0
1 4 95,813.04 € 744.84 € 1,037.97 € 1,782.81 € 47.91 € 0
1 5 95,068.20 € 752.91 € 1,029.91 € 1,782.81 € 47.53 € 0
1 6 94,315.30 € 761.06 € 1,021.75 € 1,782.81 € 47.16 € 0
1 7 93,554.23 € 769.31 € 1,013.50 € 1,782.81 € 46.78 € 0
1 8 92,784.92 € 777.64 € 1,005.17 € 1,782.81 € 46.39 € 0
1 9 92,007.28 € 786.07 € 996.75 € 1,782.81 € 46.00 € 0
1 10 91,221.22 € 794.58 € 988.23 € 1,782.81 € 45.61 € 0
1 11 90,426.63 € 803.19 € 979.62 € 1,782.81 € 45.21 € 0
1 12 89,623.44 € 811.89 € 970.92 € 1,782.81 € 44.81 € 0
1 13 88,811.55 € 820.69 € 962.13 € 1,782.81 € 44.41 € 0
1 14 87,990.86 € 829.58 € 953.23 € 1,782.81 € 44.00 € 0
1 15 87,161.29 € 838.57 € 944.25 € 1,782.81 € 43.58 € 0
1 16 86,322.72 € 847.65 € 935.16 € 1,782.81 € 43.16 € 0
1 17 85,475.07 € 856.83 € 925.98 € 1,782.81 € 42.74 € 0
1 18 84,618.24 € 866.11 € 916.70 € 1,782.81 € 42.31 € 0
1 19 83,752.12 € 875.50 € 907.31 € 1,782.81 € 41.88 € 0
1 20 82,876.63 € 884.98 € 897.83 € 1,782.81 € 41.44 € 0
1 21 81,991.64 € 894.57 € 888.24 € 1,782.81 € 41.00 € 0
1 22 81,097.07 € 904.26 € 878.55 € 1,782.81 € 40.55 € 0
1 23 80,192.81 € 914.06 € 868.76 € 1,782.81 € 40.10 € 0
1 24 79,278.76 € 923.96 € 858.85 € 1,782.81 € 39.64 € 0
1 25 78,354.80 € 933.97 € 848.84 € 1,782.81 € 39.18 € 0
1 26 77,420.83 € 944.09 € 838.73 € 1,782.81 € 38.71 € 0
1 27 76,476.74 € 954.31 € 828.50 € 1,782.81 € 38.24 € 0
1 28 75,522.43 € 964.65 € 818.16 € 1,782.81 € 37.76 € 0
1 29 74,557.77 € 975.10 € 807.71 € 1,782.81 € 37.28 € 0
1 30 73,582.67 € 985.67 € 797.15 € 1,782.81 € 36.79 € 0
1 31 72,597.00 € 996.34 € 786.47 € 1,782.81 € 36.30 € 0
1 32 71,600.66 € 1,007.14 € 775.67 € 1,782.81 € 35.80 € 0
1 33 70,593.52 € 1,018.05 € 764.76 € 1,782.81 € 35.30 € 0
1 34 69,575.47 € 1,029.08 € 753.73 € 1,782.81 € 34.79 € 0
1 35 68,546.39 € 1,040.23 € 742.59 € 1,782.81 € 34.27 € 0
1 36 67,506.17 € 1,051.50 € 731.32 € 1,782.81 € 33.75 € 0
2 37 66,454.67 € 1,060.32 € 846.74 € 1,907.06 € 33.23 € 0
2 38 65,394.35 € 1,073.83 € 833.23 € 1,907.06 € 32.70 € 0
2 39 64,320.52 € 1,087.51 € 819.55 € 1,907.06 € 32.16 € 0
2 40 63,233.01 € 1,101.37 € 805.69 € 1,907.06 € 31.62 € 0
2 41 62,131.64 € 1,115.40 € 791.66 € 1,907.06 € 31.07 € 0
2 42 61,016.24 € 1,129.61 € 777.45 € 1,907.06 € 30.51 € 0
2 43 59,886.63 € 1,144.01 € 763.06 € 1,907.06 € 29.94 € 0
2 44 58,742.62 € 1,158.58 € 748.48 € 1,907.06 € 29.37 € 0
2 45 57,584.04 € 1,173.35 € 733.72 € 1,907.06 € 28.79 € 0
2 46 56,410.69 € 1,188.30 € 718.77 € 1,907.06 € 28.21 € 0
2 47 55,222.40 € 1,203.44 € 703.63 € 1,907.06 € 27.61 € 0
2 48 54,018.96 € 1,218.77 € 688.29 € 1,907.06 € 27.01 € 0
2 49 52,800.19 € 1,234.30 € 672.76 € 1,907.06 € 26.40 € 0
2 50 51,565.89 € 1,250.03 € 657.04 € 1,907.06 € 25.78 € 0
2 51 50,315.86 € 1,265.95 € 641.11 € 1,907.06 € 25.16 € 0
2 52 49,049.91 € 1,282.08 € 624.98 € 1,907.06 € 24.52 € 0
2 53 47,767.82 € 1,298.42 € 608.64 € 1,907.06 € 23.88 € 0
2 54 46,469.40 € 1,314.96 € 592.10 € 1,907.06 € 23.23 € 0
2 55 45,154.44 € 1,331.72 € 575.34 € 1,907.06 € 22.58 € 0
2 56 43,822.72 € 1,348.69 € 558.37 € 1,907.06 € 21.91 € 0
2 57 42,474.03 € 1,365.87 € 541.19 € 1,907.06 € 21.24 € 0
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

2 58 41,108.16 € 1,383.28 € 523.79 € 1,907.06 € 20.55 € 0


2 59 39,724.88 € 1,400.90 € 506.16 € 1,907.06 € 19.86 € 0
2 60 38,323.98 € 1,418.75 € 488.31 € 1,907.06 € 19.16 € 0
2 61 36,905.23 € 1,436.83 € 470.23 € 1,907.06 € 18.45 € 0
2 62 35,468.40 € 1,455.14 € 451.93 € 1,907.06 € 17.73 € 0
2 63 34,013.27 € 1,473.68 € 433.39 € 1,907.06 € 17.01 € 0
2 64 32,539.59 € 1,492.45 € 414.61 € 1,907.06 € 16.27 € 0
2 65 31,047.14 € 1,511.47 € 395.59 € 1,907.06 € 15.52 € 0
2 66 29,535.67 € 1,530.73 € 376.33 € 1,907.06 € 14.77 € 0
2 67 28,004.94 € 1,550.23 € 356.83 € 1,907.06 € 14.00 € 0
2 68 26,454.71 € 1,569.99 € 337.08 € 1,907.06 € 13.23 € 0
2 69 24,884.72 € 1,589.99 € 317.07 € 1,907.06 € 12.44 € 0
2 70 23,294.73 € 1,610.25 € 296.81 € 1,907.06 € 11.65 € 0
2 71 21,684.48 € 1,630.77 € 276.30 € 1,907.06 € 10.84 € 0
2 72 20,053.72 € 1,651.54 € 255.52 € 1,907.06 € 10.03 € 0
2 73 18,402.17 € 1,672.59 € 234.47 € 1,907.06 € 9.20 € 0
2 74 16,729.59 € 1,693.90 € 213.16 € 1,907.06 € 8.36 € 0
2 75 15,035.69 € 1,715.48 € 191.58 € 1,907.06 € 7.52 € 0
2 76 13,320.20 € 1,737.34 € 169.72 € 1,907.06 € 6.66 € 0
2 77 11,582.86 € 1,759.48 € 147.58 € 1,907.06 € 5.79 € 0
2 78 9,823.39 € 1,781.90 € 125.17 € 1,907.06 € 4.91 € 0
2 79 8,041.49 € 1,804.60 € 102.46 € 1,907.06 € 4.02 € 0
2 80 6,236.89 € 1,827.59 € 79.47 € 1,907.06 € 3.12 € 0
2 81 4,409.30 € 1,850.88 € 56.18 € 1,907.06 € 2.20 € 0
2 82 2,558.42 € 1,874.46 € 32.60 € 1,907.06 € 1.28 € 0
2 83 683.95 € 1,898.35 € 8.71 € 1,907.06 € 0.34 € 0
2 84 -1,214.40 € 1,922.54 € -15.47 € 1,907.06 € -0.61 € 0
3 85 -3,136.93 € 39.97 € -39.97 € 0 -1.57 € 0
3 86 -3,176.90 € 40.48 € -40.48 € 0 -1.59 € 0
3 87 -3,217.38 € 40.99 € -40.99 € 0 -1.61 € 0
3 88 -3,258.38 € 41.52 € -41.52 € 0 -1.63 € 0
3 89 -3,299.89 € 42.05 € -42.05 € 0 -1.65 € 0
3 90 -3,341.94 € 42.58 € -42.58 € 0 -1.67 € 0
3 91 -3,384.52 € 43.12 € -43.12 € 0 -1.69 € 0
3 92 -3,427.64 € 43.67 € -43.67 € 0 -1.71 € 0
3 93 -3,471.32 € 44.23 € -44.23 € 0 -1.74 € 0
3 94 -3,515.55 € 44.79 € -44.79 € 0 -1.76 € 0
3 95 -3,560.34 € 45.36 € -45.36 € 0 -1.78 € 0
3 96 -3,605.71 € 45.94 € -45.94 € 0 -1.80 € 0
3 97 -3,651.65 € 46.53 € -46.53 € 0 -1.83 € 0
3 98 -3,698.18 € 47.12 € -47.12 € 0 -1.85 € 0
3 99 -3,745.30 € 47.72 € -47.72 € 0 -1.87 € 0
3 100 -3,793.02 € 48.33 € -48.33 € 0 -1.90 € 0
3 101 -3,841.35 € 48.95 € -48.95 € 0 -1.92 € 0
3 102 -3,890.30 € 49.57 € -49.57 € 0 -1.95 € 0
3 103 -3,939.86 € 50.20 € -50.20 € 0 -1.97 € 0
3 104 -3,990.06 € 50.84 € -50.84 € 0 -2.00 € 0
3 105 -4,040.90 € 51.49 € -51.49 € 0 -2.02 € 0
3 106 -4,092.39 € 52.14 € -52.14 € 0 -2.05 € 0
3 107 -4,144.54 € 52.81 € -52.81 € 0 -2.07 € 0
3 108 -4,197.34 € 53.48 € -53.48 € 0 -2.10 € 0
3 109 -4,250.83 € 54.16 € -54.16 € 0 -2.13 € 0
3 110 -4,304.99 € 54.85 € -54.85 € 0 -2.15 € 0
3 111 -4,359.84 € 55.55 € -55.55 € 0 -2.18 € 0
3 112 -4,415.39 € 56.26 € -56.26 € 0 -2.21 € 0
3 113 -4,471.65 € 56.98 € -56.98 € 0 -2.24 € 0
3 114 -4,528.63 € 57.70 € -57.70 € 0 -2.26 € 0
3 115 -4,586.33 € 58.44 € -58.44 € 0 -2.29 € 0
3 116 -4,644.77 € 59.18 € -59.18 € 0 -2.32 € 0
3 117 -4,703.95 € 59.94 € -59.94 € 0 -2.35 € 0
3 118 -4,763.89 € 60.70 € -60.70 € 0 -2.38 € 0
3 119 -4,824.59 € 61.47 € -61.47 € 0 -2.41 € 0
3 120 -4,886.06 € 62.26 € -62.26 € 0 -2.44 € 0
3 121 -4,948.32 € 63.05 € -63.05 € 0 -2.47 € 0
3 122 -5,011.37 € 63.85 € -63.85 € 0 -2.51 € 0
3 123 -5,075.22 € 64.67 € -64.67 € 0 -2.54 € 0
3 124 -5,139.89 € 65.49 € -65.49 € 0 -2.57 € 0
3 125 -5,205.38 € 66.33 € -66.33 € 0 -2.60 € 0
3 126 -5,271.70 € 67.17 € -67.17 € 0 -2.64 € 0
3 127 -5,338.87 € 68.03 € -68.03 € 0 -2.67 € 0
3 128 -5,406.90 € 68.89 € -68.89 € 0 -2.70 € 0
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

3 129 -5,475.79 € 69.77 € -69.77 € 0 -2.74 € 0


3 130 -5,545.56 € 70.66 € -70.66 € 0 -2.77 € 0
3 131 -5,616.22 € 71.56 € -71.56 € 0 -2.81 € 0
3 132 -5,687.78 € 72.47 € -72.47 € 0 -2.84 € 0
3 133 -5,760.25 € 73.40 € -73.40 € 0 -2.88 € 0
3 134 -5,833.65 € 74.33 € -74.33 € 0 -2.92 € 0
3 135 -5,907.98 € 75.28 € -75.28 € 0 -2.95 € 0
3 136 -5,983.26 € 76.24 € -76.24 € 0 -2.99 € 0
3 137 -6,059.49 € 77.21 € -77.21 € 0 -3.03 € 0
3 138 -6,136.70 € 78.19 € -78.19 € 0 -3.07 € 0
3 139 -6,214.89 € 79.19 € -79.19 € 0 -3.11 € 0
3 140 -6,294.08 € 80.20 € -80.20 € 0 -3.15 € 0
3 141 -6,374.28 € 81.22 € -81.22 € 0 -3.19 € 0
3 142 -6,455.50 € 82.25 € -82.25 € 0 -3.23 € 0
3 143 -6,537.75 € 83.30 € -83.30 € 0 -3.27 € 0
3 144 -6,621.05 € 84.36 € -84.36 € 0 -3.31 € 0
3 145 -6,705.42 € 85.44 € -85.44 € 0 -3.35 € 0
3 146 -6,790.85 € 86.53 € -86.53 € 0 -3.40 € 0
3 147 -6,877.38 € 87.63 € -87.63 € 0 -3.44 € 0
3 148 -6,965.01 € 88.75 € -88.75 € 0 -3.48 € 0
3 149 -7,053.76 € 89.88 € -89.88 € 0 -3.53 € 0
3 150 -7,143.63 € 91.02 € -91.02 € 0 -3.57 € 0
3 151 -7,234.65 € 92.18 € -92.18 € 0 -3.62 € 0
3 152 -7,326.84 € 93.36 € -93.36 € 0 -3.66 € 0
3 153 -7,420.19 € 94.55 € -94.55 € 0 -3.71 € 0
3 154 -7,514.74 € 95.75 € -95.75 € 0 -3.76 € 0
3 155 -7,610.49 € 96.97 € -96.97 € 0 -3.81 € 0
3 156 -7,707.46 € 98.21 € -98.21 € 0 -3.85 € 0
3 157 -7,805.66 € 99.46 € -99.46 € 0 -3.90 € 0
3 158 -7,905.12 € 100.72 € -100.72 € 0 -3.95 € 0
3 159 -8,005.85 € 102.01 € -102.01 € 0 -4.00 € 0
3 160 -8,107.85 € 103.31 € -103.31 € 0 -4.05 € 0
3 161 -8,211.16 € 104.62 € -104.62 € 0 -4.11 € 0
3 162 -8,315.79 € 105.96 € -105.96 € 0 -4.16 € 0
3 163 -8,421.74 € 107.31 € -107.31 € 0 -4.21 € 0
3 164 -8,529.05 € 108.67 € -108.67 € 0 -4.26 € 0
3 165 -8,637.72 € 110.06 € -110.06 € 0 -4.32 € 0
3 166 -8,747.78 € 111.46 € -111.46 € 0 -4.37 € 0
3 167 -8,859.24 € 112.88 € -112.88 € 0 -4.43 € 0
3 168 -8,972.13 € 114.32 € -114.32 € 0 -4.49 € 0
3 169 -9,086.45 € 115.78 € -115.78 € 0 -4.54 € 0
3 170 -9,202.22 € 117.25 € -117.25 € 0 -4.60 € 0
3 171 -9,319.47 € 118.75 € -118.75 € 0 -4.66 € 0
3 172 -9,438.22 € 120.26 € -120.26 € 0 -4.72 € 0
3 173 -9,558.48 € 121.79 € -121.79 € 0 -4.78 € 0
3 174 -9,680.27 € 123.34 € -123.34 € 0 -4.84 € 0
3 175 -9,803.61 € 124.91 € -124.91 € 0 -4.90 € 0
3 176 -9,928.53 € 126.51 € -126.51 € 0 -4.96 € 0
3 177 -10,055.03 € 128.12 € -128.12 € 0 -5.03 € 0
3 178 -10,183.15 € 129.75 € -129.75 € 0 -5.09 € 0
3 179 -10,312.90 € 131.40 € -131.40 € 0 -5.16 € 0
3 180 -10,444.30 € 133.08 € -133.08 € 0 -5.22 € 0
3 181 -10,577.38 € 134.77 € -134.77 € 0 -5.29 € 0
3 182 -10,712.15 € 136.49 € -136.49 € 0 -5.36 € 0
3 183 -10,848.65 € 138.23 € -138.23 € 0 -5.42 € 0
3 184 -10,986.88 € 139.99 € -139.99 € 0 -5.49 € 0
3 185 -11,126.87 € 141.77 € -141.77 € 0 -5.56 € 0
3 186 -11,268.64 € 143.58 € -143.58 € 0 -5.63 € 0
3 187 -11,412.22 € 145.41 € -145.41 € 0 -5.71 € 0
3 188 -11,557.63 € 147.26 € -147.26 € 0 -5.78 € 0
3 189 -11,704.90 € 149.14 € -149.14 € 0 -5.85 € 0
3 190 -11,854.04 € 151.04 € -151.04 € 0 -5.93 € 0
3 191 -12,005.08 € 152.96 € -152.96 € 0 -6.00 € 0
3 192 -12,158.04 € 154.91 € -154.91 € 0 -6.08 € 0
3 193 -12,312.96 € 156.89 € -156.89 € 0 -6.16 € 0
3 194 -12,469.84 € 158.89 € -158.89 € 0 -6.23 € 0
3 195 -12,628.73 € 160.91 € -160.91 € 0 -6.31 € 0
3 196 -12,789.64 € 162.96 € -162.96 € 0 -6.39 € 0
3 197 -12,952.60 € 165.04 € -165.04 € 0 -6.48 € 0
3 198 -13,117.64 € 167.14 € -167.14 € 0 -6.56 € 0
3 199 -13,284.78 € 169.27 € -169.27 € 0 -6.64 € 0
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

3 200 -13,454.05 € 171.43 € -171.43 € 0 -6.73 € 0


3 201 -13,625.48 € 173.61 € -173.61 € 0 -6.81 € 0
3 202 -13,799.09 € 175.82 € -175.82 € 0 -6.90 € 0
3 203 -13,974.91 € 178.06 € -178.06 € 0 -6.99 € 0
3 204 -14,152.98 € 180.33 € -180.33 € 0 -7.08 € 0
3 205 -14,333.31 € 182.63 € -182.63 € 0 -7.17 € 0
3 206 -14,515.94 € 184.96 € -184.96 € 0 -7.26 € 0
3 207 -14,700.90 € 187.31 € -187.31 € 0 -7.35 € 0
3 208 -14,888.21 € 189.70 € -189.70 € 0 -7.44 € 0
3 209 -15,077.91 € 192.12 € -192.12 € 0 -7.54 € 0
3 210 -15,270.03 € 194.57 € -194.57 € 0 -7.64 € 0
3 211 -15,464.59 € 197.04 € -197.04 € 0 -7.73 € 0
3 212 -15,661.64 € 199.56 € -199.56 € 0 -7.83 € 0
3 213 -15,861.19 € 202.10 € -202.10 € 0 -7.93 € 0
3 214 -16,063.29 € 204.67 € -204.67 € 0 -8.03 € 0
3 215 -16,267.96 € 207.28 € -207.28 € 0 -8.13 € 0
3 216 -16,475.25 € 209.92 € -209.92 € 0 -8.24 € 0
3 217 -16,685.17 € 212.60 € -212.60 € 0 -8.34 € 0
3 218 -16,897.76 € 215.31 € -215.31 € 0 -8.45 € 0
3 219 -17,113.07 € 218.05 € -218.05 € 0 -8.56 € 0
3 220 -17,331.12 € 220.83 € -220.83 € 0 -8.67 € 0
3 221 -17,551.95 € 223.64 € -223.64 € 0 -8.78 € 0
3 222 -17,775.59 € 226.49 € -226.49 € 0 -8.89 € 0
3 223 -18,002.08 € 229.38 € -229.38 € 0 -9.00 € 0
3 224 -18,231.45 € 232.30 € -232.30 € 0 -9.12 € 0
3 225 -18,463.75 € 235.26 € -235.26 € 0 -9.23 € 0
3 226 -18,699.01 € 238.26 € -238.26 € 0 -9.35 € 0
3 227 -18,937.27 € 241.29 € -241.29 € 0 -9.47 € 0
3 228 -19,178.56 € 244.37 € -244.37 € 0 -9.59 € 0
3 229 -19,422.93 € 247.48 € -247.48 € 0 -9.71 € 0
3 230 -19,670.41 € 250.63 € -250.63 € 0 -9.84 € 0
3 231 -19,921.04 € 253.83 € -253.83 € 0 -9.96 € 0
3 232 -20,174.87 € 257.06 € -257.06 € 0 -10.09 € 0
3 233 -20,431.93 € 260.34 € -260.34 € 0 -10.22 € 0
3 234 -20,692.27 € 263.65 € -263.65 € 0 -10.35 € 0
3 235 -20,955.92 € 267.01 € -267.01 € 0 -10.48 € 0
3 236 -21,222.94 € 270.42 € -270.42 € 0 -10.61 € 0
3 237 -21,493.35 € 273.86 € -273.86 € 0 -10.75 € 0
3 238 -21,767.21 € 277.35 € -277.35 € 0 -10.88 € 0
3 239 -22,044.56 € 280.88 € -280.88 € 0 -11.02 € 0
3 240 -22,325.45 € 284.46 € -284.46 € 0 -11.16 € 0

TOTAL 120,609.91 35,110.32 155,720.23 1,603.37 0.00


BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

36

48

cuota final otros pasivos

1,831.81 € 1500 3,331.81 € 13.33%


1,831.45 € 1500
1,831.09 € 1500
1,830.72 € 1500
1,830.35 € 1500
1,829.97 € 1500
1,829.59 € 1500
1,829.20 € 1500
1,828.82 € 1500
1,828.42 € 1500
1,828.03 € 1500
1,827.62 € 1500
1,827.22 € 1500
1,826.81 € 1500
1,826.39 € 1500
1,825.97 € 1500
1,825.55 € 1500
1,825.12 € 1500
1,824.69 € 1500
1,824.25 € 1500
1,823.81 € 1500
1,823.36 € 1500
1,822.91 € 1500
1,822.45 € 1500
1,821.99 € 1500
1,821.52 € 1500
1,821.05 € 1500
1,820.57 € 1500
1,820.09 € 1500
1,819.60 € 1500
1,819.11 € 1500
1,818.61 € 1500
1,818.11 € 1500
1,817.60 € 1500
1,817.09 € 1500
1,816.57 € 1500
1,940.29 € 1500
1,939.76 € 1500
1,939.22 € 1500
1,938.68 € 1500
1,938.13 € 1500
1,937.57 € 1500
1,937.01 € 1500
1,936.43 € 1500
1,935.85 € 1500
1,935.27 € 1500
1,934.67 € 1500
1,934.07 € 1500
1,933.46 € 0
1,932.85 € 0
1,932.22 € 0
1,931.59 € 0
1,930.95 € 0
1,930.30 € 0
1,929.64 € 0
1,928.97 € 0
1,928.30 € 0
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

1,927.62 € 0
1,926.92 € 0
1,926.22 € 0
1,925.51 € 0
1,924.80 € 0
1,924.07 € 0
1,923.33 € 0
1,922.59 € 0
1,921.83 € 0
1,921.06 € 0
1,920.29 € 0
1,919.50 € 0
1,918.71 € 0
1,917.90 € 0
1,917.09 € 0
1,916.26 € 0
1,915.43 € 0
1,914.58 € 0
1,913.72 € 0
1,912.85 € 0
1,911.97 € 0
1,911.08 € 0
1,910.18 € 0
1,909.27 € 0
1,908.34 € 0
1,907.40 € 0
1,906.46 € 0
-1.57 € 0
-1.59 € 0
-1.61 € 0
-1.63 € 0
-1.65 € 0
-1.67 € 0
-1.69 € 0
-1.71 € 0
-1.74 € 0
-1.76 € 0
-1.78 € 0
-1.80 € 0
-1.83 € 0
-1.85 € 0
-1.87 € 0
-1.90 € 0
-1.92 € 0
-1.95 € 0
-1.97 € 0
-2.00 € 0
-2.02 € 0
-2.05 € 0
-2.07 € 0
-2.10 € 0
-2.13 € 0
-2.15 € 0
-2.18 € 0
-2.21 € 0
-2.24 € 0
-2.26 € 0
-2.29 € 0
-2.32 € 0
-2.35 € 0
-2.38 € 0
-2.41 € 0
-2.44 € 0
-2.47 € 0
-2.51 € 0
-2.54 € 0
-2.57 € 0
-2.60 € 0
-2.64 € 0
-2.67 € 0
-2.70 € 0
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

-2.74 € 0
-2.77 € 0
-2.81 € 0
-2.84 € 0
-2.88 € 0
-2.92 € 0
-2.95 € 0
-2.99 € 0
-3.03 € 0
-3.07 € 0
-3.11 € 0
-3.15 € 0
-3.19 € 0
-3.23 € 0
-3.27 € 0
-3.31 € 0
-3.35 € 0
-3.40 € 0
-3.44 € 0
-3.48 € 0
-3.53 € 0
-3.57 € 0
-3.62 € 0
-3.66 € 0
-3.71 € 0
-3.76 € 0
-3.81 € 0
-3.85 € 0
-3.90 € 0
-3.95 € 0
-4.00 € 0
-4.05 € 0
-4.11 € 0
-4.16 € 0
-4.21 € 0
-4.26 € 0
-4.32 € 0
-4.37 € 0
-4.43 € 0
-4.49 € 0
-4.54 € 0
-4.60 € 0
-4.66 € 0
-4.72 € 0
-4.78 € 0
-4.84 € 0
-4.90 € 0
-4.96 € 0
-5.03 € 0
-5.09 € 0
-5.16 € 0
-5.22 € 0
-5.29 € 0
-5.36 € 0
-5.42 € 0
-5.49 € 0
-5.56 € 0
-5.63 € 0
-5.71 € 0
-5.78 € 0
-5.85 € 0
-5.93 € 0
-6.00 € 0
-6.08 € 0
-6.16 € 0
-6.23 € 0
-6.31 € 0
-6.39 € 0
-6.48 € 0
-6.56 € 0
-6.64 € 0
BANCO NACIONAL DE BOLIVIA S.A. DEPARTAMENTO DE CREDITOS

-6.73 € 0
-6.81 € 0
-6.90 € 0
-6.99 € 0
-7.08 € 0
-7.17 € 0
-7.26 € 0
-7.35 € 0
-7.44 € 0
-7.54 € 0
-7.64 € 0
-7.73 € 0
-7.83 € 0
-7.93 € 0
-8.03 € 0
-8.13 € 0
-8.24 € 0
-8.34 € 0
-8.45 € 0
-8.56 € 0
-8.67 € 0
-8.78 € 0
-8.89 € 0
-9.00 € 0
-9.12 € 0
-9.23 € 0
-9.35 € 0
-9.47 € 0
-9.59 € 0
-9.71 € 0
-9.84 € 0
-9.96 € 0
-10.09 € 0
-10.22 € 0
-10.35 € 0
-10.48 € 0
-10.61 € 0
-10.75 € 0
-10.88 € 0
-11.02 € 0
-11.16 € 0

157,323.60

You might also like