prestamo

150,000.00

meses de pago

12

% de intereses

2%

abril
mayo
junio
julio
agosto
septiembre
octubre
noviembre
diciembre
enero
febrero
marzo

1
2
3
4
5
6
7
8
9
10
11
12

150,000.00
137,500.00
125,000.00
112,500.00
100,000.00
87,500.00
75,000.00
62,500.00
50,000.00
37,500.00
25,000.00
12,500.00

capital
interes
12,500.00
3,000.00
12,500.00
2,750.00
12,500.00
2,500.00
12,500.00
2,250.00
12,500.00
2,000.00
12,500.00
1,750.00
12,500.00
1,500.00
12,500.00
1,250.00
12,500.00
1,000.00
12,500.00
750.00
12,500.00
500.00
12,500.00
250.00

2%
abril
mayo
junio
julio
agosto
septiembre
octubre
noviembre
diciembre
enero
febrero
marzo

no deducible
1
91,000.00
2
85,250.00
3
79,500.00
4
73,750.00
5
68,000.00
6
62,250.00
7
56,500.00
8
50,750.00
9
45,000.00
10
39,250.00
11
33,500.00
12
27,750.00

1
2
3
4
5
6

18,250.00
18,250.00
18,250.00
18,250.00
18,250.00
18,250.00

5,750.00
5,750.00
5,750.00
5,750.00
5,750.00
5,750.00
5,750.00
5,750.00
5,750.00
5,750.00
5,750.00
5,750.00

1,820.00
1,705.00
1,590.00
1,475.00
1,360.00
1,245.00
1,130.00
1,015.00
900.00
785.00
670.00
555.00

4,820.00
4,455.00
4,090.00
3,725.00
3,360.00
2,995.00

23,070.00
22,705.00
22,340.00
21,975.00
21,610.00
21,245.00

7
8
9
10
11
12

18,250.00
18,250.00
18,250.00
18,250.00
18,250.00
18,250.00

301000
60000
241000

2,630.00
2,265.00
1,900.00
1,535.00
1,170.00
805.00

20,880.00
20,515.00
20,150.00
19,785.00
19,420.00
19,055.00

iva interes pago total

1724.14
17,224.14
1724.14
15,250.00
1724.14
15,000.00
1724.14
14,750.00
1724.14
14,500.00
1724.14
14,250.00
1724.14
14,000.00
1724.14
13,750.00
1724.14
13,500.00
1724.14
13,250.00
1724.14
13,000.00
1724.14
12,750.00

7,570.00
7,455.00
7,340.00
7,225.00
7,110.00
6,995.00
6,880.00
6,765.00
6,650.00
6,535.00
6,420.00
6,305.00

10,570.00
10,205.00
9,840.00
9,475.00
9,110.00
8,745.00
8,380.00
8,015.00
7,650.00
7,285.00
6,920.00
6,555.00