# Meses del Credito

Monto Prestamo
% anual
Taza Inte mas Iva
Taza mens
Taza Mes con Iva
Formula Pago

36.00
83250.00
12.00%
13.92%
1.00%
1.16%
2842.05

#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

Saldo Ins. Pago Me. Capital

$81,373.65
$79,475.53
$77,555.39
$75,612.98
$73,648.03
$71,660.30
$69,649.50
$67,615.38
$65,557.67
$63,476.08
$61,370.35
$59,240.19
$57,085.32
$54,905.46
$52,700.31
$50,469.58
$48,212.97
$45,930.19
$43,620.92
$41,284.87
$38,921.72
$36,531.16
$34,112.87
$31,666.52
$29,191.80
$26,688.37
$24,155.90
$21,594.06
$19,002.49
$16,380.87
$13,728.83
$11,046.03
$8,332.11
$5,586.71
$2,809.46
$0.00

2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05
2842.05

$1,876.35
$1,898.12
$1,920.14
$1,942.41
$1,964.94
$1,987.74
$2,010.79
$2,034.12
$2,057.72
$2,081.59
$2,105.73
$2,130.16
$2,154.87
$2,179.86
$2,205.15
$2,230.73
$2,256.61
$2,282.78
$2,309.26
$2,336.05
$2,363.15
$2,390.56
$2,418.29
$2,446.34
$2,474.72
$2,503.43
$2,532.47
$2,561.85
$2,591.56
$2,621.63
$2,652.04
$2,682.80
$2,713.92
$2,745.40
$2,777.25
$2,809.46

Inter

Iva

$832.50
$813.74
$794.76
$775.55
$756.13
$736.48
$716.60
$696.50
$676.15
$655.58
$634.76
$613.70
$592.40
$570.85
$549.05
$527.00
$504.70
$482.13
$459.30
$436.21
$412.85
$389.22
$365.31
$341.13
$316.67
$291.92
$266.88
$241.56
$215.94
$190.02
$163.81
$137.29
$110.46
$83.32
$55.87
$28.09

$133.20
$130.20
$127.16
$124.09
$120.98
$117.84
$114.66
$111.44
$108.18
$104.89
$101.56
$98.19
$94.78
$91.34
$87.85
$84.32
$80.75
$77.14
$73.49
$69.79
$66.06
$62.27
$58.45
$54.58
$50.67
$46.71
$42.70
$38.65
$34.55
$30.40
$26.21
$21.97
$17.67
$13.33
$8.94
$4.50

Bancomer
Total
83,250.0

%
1.0

Al Mes
2,686.0

Pago total
96,696.0

Dif
13,446.0