MARIA ITZEL ANGUINAO LOPEZ

MONTO DEL CREDITO $75,000.00

TASA DE INTERES ANUAL 20%
NUMERO DE PAGOS MENSUALES 15%
PAGOS 24
PAGO ADICIONAL 11 5000

TASA INTERES MENSUAL

pago # mes CREDITO
DEUDA MAS INTERES
1 24 $75,000 $ 0.0167 $ 76,250.00
2 23 $71,875 $ 0.0167 $ 73,072.92
3 22 $68,750 $ 0.0167 $ 69,895.83
4 21 $65,625 $ 0.0167 $ 66,718.75
5 20 $62,500 $ 0.0167 $ 63,541.67
6 19 $59,375 $ 0.0167 $ 60,364.58
7 18 $56,250 $ 0.0167 $ 57,187.50
8 17 $53,125 $ 0.0167 $ 54,010.42
9 16 $50,000 $ 0.0167 $ 50,833.33
10 15 $46,875 $ 0.0167 $ 47,656.25
11 14 $43,750 $ 0.0167 $ 44,479.17
12 13 $40,625 $ 0.0167 $ 41,302.08
13 12 $37,500 $ 0.0125 $ 37,968.75
14 11 $34,375 $ 0.0125 $ 34,804.69
15 10 $31,250 $ 0.0125 $ 31,640.63
16 9 $28,125 $ 0.0125 $ 28,476.56
17 8 $25,000 $ 0.0125 $ 25,312.50
18 7 $21,875 $ 0.0125 $ 22,148.44
19 6 $18,750 $ 0.0125 $ 18,984.38
20 5 $15,625 $ 0.0125 $ 15,820.31
21 4 $12,500 $ 0.0125 $ 12,656.25
22 3 $9,375 $ 0.0125 $ 9,492.19
23 2 $6,250 $ 0.0125 $ 6,328.13
24 1 $3,125 $ 0.0125 $ 3,164.06

0.35
 INTERES MENSUAL PAGO A CAPITAL TOTAL PAGO MENSUAL pagos adicionales
$ 1,250.00 $ 3,125.00 $ 4,375.00 0
$ 1,197.92 $ 3,125.00 $ 4,322.92 0
$ 1,145.83 $ 3,125.00 $ 4,270.83 0
$ 1,093.75 $ 3,125.00 $ 4,218.75 0
$ 1,041.67 $ 3,125.00 $ 4,166.67 0
$ 989.58 $ 3,125.00 $ 4,114.58 0
$ 937.50 $ 3,125.00 $ 4,062.50 0
$ 885.42 $ 3,125.00 $ 4,010.42 0
$ 833.33 $ 3,125.00 $ 3,958.33 0
$ 781.25 $ 3,125.00 $ 3,906.25 0
$ 729.17 $ 3,125.00 $ 3,854.17 5000
$ 677.08 $ 3,125.00 $ 3,802.08 0
$ 468.75 $ 3,125.00 $ 3,593.75 0
$ 429.69 $ 3,125.00 $ 3,554.69 0
$ 390.62 $ 3,125.00 $ 3,515.63 0
$ 351.56 $ 3,125.00 $ 3,476.56 0
$ 312.50 $ 3,125.00 $ 3,437.50 0
$ 273.44 $ 3,125.00 $ 3,398.44 0
$ 234.37 $ 3,125.00 $ 3,359.38 0
$ 195.31 $ 3,125.00 $ 3,320.31 0
$ 156.25 $ 3,125.00 $ 3,281.25 0
$ 117.19 $ 3,125.00 $ 3,242.19 0
$ 78.13 $ 3,125.00 $ 3,203.13 0
$ 39.06 $ 3,125.00 $ 3,164.06 0
0
$ 14,609.38 $ 75,000.00 5000
PAGO ADICION11
1,000,000
17%
12