PRESTAMO: 18,000.

00
TASA ANUAL: 25%
PERIODOS: 12 MESES

PAGO MENSUAL: 1,479.31

CUOTAS SALDO AMORTIZACION INTERES FACTOR PAGO MENSUAL

0 18,000.00
1 16,895.69 1,104.31 375.00 1 1,479.31
2 15,768.37 1,127.32 351.99 1 1,479.31
3 14,617.57 1,150.80 328.51 1 1,479.31
4 13,442.79 1,174.78 304.53 1 1,479.31
5 12,243.53 1,199.25 280.06 1 1,479.31
6 11,019.30 1,224.24 255.07 1 1,479.31
7 8,290.24 2,729.05 229.57 2 2,958.62
8 6,983.64 1,306.60 172.71 1 1,479.31
9 5,649.82 1,333.82 145.49 1 1,479.31
10 4,288.22 1,361.61 117.70 1 1,479.31
11 2,898.24 1,389.97 89.34 1 1,479.31
12 - 2,898.24 60.38 2 2,958.62
 PRESTAMO: 18,000.00 1.- ACTUALIZAR CON LA FUNCION VA CADA UNO DE LOS
TASA ANUAL: 25% 2.- SUMAR TODOS LOS FACTORES ACTUALIZADOS
PERIODOS: 12 MESES 3.- DIVIDIR EL CAPITAL PRESTADO ENTRE LA SUMA DE LO
4.- MULTIPLICAR EL PAGO MENSUAL POR CADA FACTOR
PAGO MENSUAL: 1,479.31

CUOTAS SALDO AMORTIZACION INTERES FACTOR FACTOR ACTUALIZADO

0 18,000.00
1 16,895.69 1,104.31 375.00 1 0.98
2 15,768.37 1,127.32 351.99 1 0.96
3 14,617.57 1,150.80 328.51 1 0.94
4 13,442.79 1,174.78 304.53 1 0.92
5 12,243.53 1,199.25 280.06 1 0.90
6 11,019.30 1,224.24 255.07 1 0.88
7 8,290.24 2,729.05 229.57 2 1.73
8 6,983.64 1,306.60 172.71 1 0.85
9 5,649.82 1,333.82 145.49 1 0.83
10 4,288.22 1,361.61 117.70 1 0.81
11 2,898.24 1,389.97 89.34 1 0.80
12 - 2,898.24 60.38 2 1.56
12.17
NCION VA CADA UNO DE LOS FACTORES.
TORES ACTUALIZADOS
TADO ENTRE LA SUMA DE LOS FACTORES ACTUALIZADOS
MENSUAL POR CADA FACTOR

PAGO MENSUAL

1,479.31
1,479.31
1,479.31
1,479.31
1,479.31
1,479.31
2,958.62
1,479.31
1,479.31
1,479.31
1,479.31
2,958.62
 PRESTAMO: 350,000.00
TASA ANUAL: 7.50%
PERIODOS: 240 MESES
FECHA INICIO: 4/25/2024

PAGO MENSUAL: 2,414.66 CONSIDERAR PAGO DOBLE EN JULIO Y DICIEMBRE DE CADA AÑO

CUOTAS FECHA DE PAGO SALDOS AMORTIZACION INTERES FACTOR

0 4/25/2024 350,000.00
1 5/25/2024 349,772.84 227.16 2,187.50 1
2 6/25/2024 349,544.26 228.58 2,186.08 1
3 7/25/2024 346,899.58 2,644.67 2,184.65 2
4 8/25/2024 346,653.05 246.54 2,168.12 1
5 9/25/2024 346,404.96 248.08 2,166.58 1
6 10/25/2024 346,155.33 249.63 2,165.03 1
7 11/25/2024 345,904.14 251.19 2,163.47 1
8 12/25/2024 343,236.72 2,667.42 2,161.90 2
9 1/25/2025 342,967.29 269.43 2,145.23 1
10 2/25/2025 342,696.17 271.12 2,143.55 1
11 3/25/2025 342,423.36 272.81 2,141.85 1
12 4/25/2025 342,148.85 274.52 2,140.15 1
13 5/25/2025 341,872.61 276.23 2,138.43 1
14 6/25/2025 341,594.66 277.96 2,136.70 1
15 7/25/2025 338,900.30 2,694.36 2,134.97 2
16 8/25/2025 338,603.76 296.53 2,118.13 1
17 9/25/2025 338,305.38 298.39 2,116.27 1
18 10/25/2025 338,005.12 300.25 2,114.41 1
19 11/25/2025 337,702.99 302.13 2,112.53 1
20 12/25/2025 334,984.31 2,718.68 2,110.64 2
21 1/25/2026 334,663.30 321.01 2,093.65 1
22 2/25/2026 334,340.29 323.02 2,091.65 1
23 3/25/2026 334,015.25 325.04 2,089.63 1
24 4/25/2026 333,688.19 327.07 2,087.60 1
25 5/25/2026 333,359.07 329.11 2,085.55 1
26 6/25/2026 333,027.91 331.17 2,083.49 1
27 7/25/2026 330,280.01 2,747.90 2,081.42 2
28 8/25/2026 329,929.60 350.41 2,064.25 1
29 9/25/2026 329,576.99 352.60 2,062.06 1
30 10/25/2026 329,222.19 354.81 2,059.86 1
31 11/25/2026 328,865.17 357.02 2,057.64 1
32 12/25/2026 326,091.25 2,773.92 2,055.41 2
33 1/25/2027 325,714.66 376.59 2,038.07 1
34 2/25/2027 325,335.71 378.95 2,035.72 1
35 3/25/2027 324,954.40 381.31 2,033.35 1
36 4/25/2027 324,570.70 383.70 2,030.96 1
37 5/25/2027 324,184.61 386.09 2,028.57 1
38 6/25/2027 323,796.10 388.51 2,026.15 1
39 7/25/2027 320,990.50 2,805.60 2,023.73 2
40 8/25/2027 320,582.03 408.47 2,006.19 1
41 9/25/2027 320,171.01 411.02 2,003.64 1
42 10/25/2027 319,757.41 413.59 2,001.07 1
43 11/25/2027 319,341.23 416.18 1,998.48 1
44 12/25/2027 316,507.79 2,833.44 1,995.88 2
45 1/25/2028 316,071.31 436.49 1,978.17 1
46 2/25/2028 315,632.09 439.22 1,975.45 1
47 3/25/2028 315,190.13 441.96 1,972.70 1
48 4/25/2028 314,745.40 444.72 1,969.94 1
49 5/25/2028 314,297.90 447.50 1,967.16 1
50 6/25/2028 313,847.60 450.30 1,964.36 1
51 7/25/2028 310,979.83 2,867.78 1,961.55 2
52 8/25/2028 310,508.79 471.04 1,943.62 1
53 9/25/2028 310,034.81 473.98 1,940.68 1
54 10/25/2028 309,557.86 476.94 1,937.72 1
55 11/25/2028 309,077.94 479.93 1,934.74 1
56 12/25/2028 306,180.35 2,897.59 1,931.74 2
57 1/25/2029 305,679.32 501.03 1,913.63 1
58 2/25/2029 305,175.15 504.17 1,910.50 1
59 3/25/2029 304,667.83 507.32 1,907.34 1
60 4/25/2029 304,157.34 510.49 1,904.17 1
61 5/25/2029 303,643.67 513.68 1,900.98 1
62 6/25/2029 303,126.78 516.89 1,897.77 1
63 7/25/2029 300,192.00 2,934.78 1,894.54 2
64 8/25/2029 299,653.53 538.46 1,876.20 1
65 9/25/2029 299,111.71 541.83 1,872.83 1
66 10/25/2029 298,566.49 545.21 1,869.45 1
67 11/25/2029 298,017.87 548.62 1,866.04 1
68 12/25/2029 295,051.16 2,966.71 1,862.61 2
69 1/25/2030 294,480.57 570.59 1,844.07 1
70 2/25/2030 293,906.41 574.16 1,840.50 1
71 3/25/2030 293,328.66 577.75 1,836.92 1
72 4/25/2030 292,747.31 581.36 1,833.30 1
73 5/25/2030 292,162.31 584.99 1,829.67 1
74 6/25/2030 291,573.67 588.65 1,826.01 1
75 7/25/2030 288,566.68 3,006.99 1,822.34 2
76 8/25/2030 287,955.56 611.12 1,803.54 1
77 9/25/2030 287,340.62 614.94 1,799.72 1
78 10/25/2030 286,721.84 618.78 1,795.88 1
79 11/25/2030 286,099.19 622.65 1,792.01 1
80 12/25/2030 283,057.98 3,041.20 1,788.12 2
 81 1/25/2031 282,412.43 645.55 1,769.11 1
82 2/25/2031 281,762.85 649.58 1,765.08 1
83 3/25/2031 281,109.20 653.64 1,761.02 1
84 4/25/2031 280,451.48 657.73 1,756.93 1
85 5/25/2031 279,789.64 661.84 1,752.82 1
86 6/25/2031 279,123.66 665.98 1,748.69 1
87 7/25/2031 276,038.86 3,084.80 1,744.52 2
88 8/25/2031 275,349.44 689.42 1,725.24 1
89 9/25/2031 274,655.71 693.73 1,720.93 1
90 10/25/2031 273,957.65 698.06 1,716.60 1
91 11/25/2031 273,255.22 702.43 1,712.24 1
92 12/25/2031 270,133.74 3,121.48 1,707.85 2
93 1/25/2032 269,407.42 726.33 1,688.34 1
94 2/25/2032 268,676.55 730.87 1,683.80 1
95 3/25/2032 267,941.12 735.43 1,679.23 1
96 4/25/2032 267,201.09 740.03 1,674.63 1
97 5/25/2032 266,456.43 744.66 1,670.01 1
98 6/25/2032 265,707.12 749.31 1,665.35 1
99 7/25/2032 262,538.47 3,168.65 1,660.67 2
100 8/25/2032 261,764.67 773.80 1,640.87 1
101 9/25/2032 260,986.04 778.63 1,636.03 1
102 10/25/2032 260,202.54 783.50 1,631.16 1
103 11/25/2032 259,414.15 788.40 1,626.27 1
104 12/25/2032 256,206.16 3,207.99 1,621.34 2
105 1/25/2033 255,392.79 813.37 1,601.29 1
106 2/25/2033 254,574.33 818.46 1,596.20 1
107 3/25/2033 253,750.76 823.57 1,591.09 1
108 4/25/2033 252,922.04 828.72 1,585.94 1
109 5/25/2033 252,088.14 833.90 1,580.76 1
110 6/25/2033 251,249.03 839.11 1,575.55 1
111 7/25/2033 247,990.01 3,259.02 1,570.31 2
112 8/25/2033 247,125.29 864.72 1,549.94 1
113 9/25/2033 246,255.16 870.13 1,544.53 1
114 10/25/2033 245,379.59 875.57 1,539.09 1
115 11/25/2033 244,498.55 881.04 1,533.62 1
116 12/25/2033 241,197.34 3,301.21 1,528.12 2
117 1/25/2034 240,290.17 907.18 1,507.48 1
118 2/25/2034 239,377.32 912.85 1,501.81 1
119 3/25/2034 238,458.76 918.55 1,496.11 1
120 4/25/2034 237,534.47 924.29 1,490.37 1
121 5/25/2034 236,604.40 930.07 1,484.59 1
122 6/25/2034 235,668.51 935.88 1,478.78 1
123 7/25/2034 232,312.12 3,356.40 1,472.93 2
124 8/25/2034 231,349.41 962.71 1,451.95 1
125 9/25/2034 230,380.68 968.73 1,445.93 1
126 10/25/2034 229,405.90 974.78 1,439.88 1
127 11/25/2034 228,425.02 980.87 1,433.79 1
128 12/25/2034 225,023.35 3,401.67 1,427.66 2
129 1/25/2035 224,015.09 1,008.27 1,406.40 1
130 2/25/2035 223,000.52 1,014.57 1,400.09 1
131 3/25/2035 221,979.61 1,020.91 1,393.75 1
132 4/25/2035 220,952.32 1,027.29 1,387.37 1
133 5/25/2035 219,918.61 1,033.71 1,380.95 1
134 6/25/2035 218,878.44 1,040.17 1,374.49 1
135 7/25/2035 215,417.11 3,461.33 1,367.99 2
136 8/25/2035 214,348.81 1,068.30 1,346.36 1
137 9/25/2035 213,273.82 1,074.98 1,339.68 1
138 10/25/2035 212,192.12 1,081.70 1,332.96 1
139 11/25/2035 211,103.66 1,088.46 1,326.20 1
140 12/25/2035 207,593.74 3,509.93 1,319.40 2
141 1/25/2036 206,476.54 1,117.20 1,297.46 1
142 2/25/2036 205,352.35 1,124.18 1,290.48 1
143 3/25/2036 204,221.14 1,131.21 1,283.45 1
144 4/25/2036 203,082.86 1,138.28 1,276.38 1
145 5/25/2036 201,937.47 1,145.39 1,269.27 1
146 6/25/2036 200,784.92 1,152.55 1,262.11 1
147 7/25/2036 197,210.50 3,574.42 1,254.91 2
148 8/25/2036 196,028.40 1,182.10 1,232.57 1
149 9/25/2036 194,838.92 1,189.48 1,225.18 1
150 10/25/2036 193,642.00 1,196.92 1,217.74 1
151 11/25/2036 192,437.60 1,204.40 1,210.26 1
152 12/25/2036 188,811.01 3,626.59 1,202.73 2
153 1/25/2037 187,576.42 1,234.59 1,180.07 1
154 2/25/2037 186,334.11 1,242.31 1,172.35 1
155 3/25/2037 185,084.04 1,250.07 1,164.59 1
156 4/25/2037 183,826.15 1,257.89 1,156.78 1
157 5/25/2037 182,560.40 1,265.75 1,148.91 1
158 6/25/2037 181,286.74 1,273.66 1,141.00 1
159 7/25/2037 177,590.46 3,696.28 1,133.04 2
160 8/25/2037 176,285.74 1,304.72 1,109.94 1
161 9/25/2037 174,972.86 1,312.88 1,101.79 1
162 10/25/2037 173,651.78 1,321.08 1,093.58 1
163 11/25/2037 172,322.44 1,329.34 1,085.32 1
164 12/25/2037 168,570.13 3,752.31 1,077.02 2
165 1/25/2038 167,209.04 1,361.10 1,053.56 1
166 2/25/2038 165,839.43 1,369.61 1,045.06 1
167 3/25/2038 164,461.27 1,378.17 1,036.50 1
168 4/25/2038 163,074.49 1,386.78 1,027.88 1
169 5/25/2038 161,679.04 1,395.45 1,019.22 1
170 6/25/2038 160,274.87 1,404.17 1,010.49 1
171 7/25/2038 156,447.27 3,827.61 1,001.72 2
172 8/25/2038 155,010.40 1,436.87 977.80 1
173 9/25/2038 153,564.55 1,445.85 968.81 1
174 10/25/2038 152,109.67 1,454.88 959.78 1
175 11/25/2038 150,645.69 1,463.98 950.69 1
176 12/25/2038 146,757.91 3,887.79 941.54 2
177 1/25/2039 145,260.48 1,497.42 917.24 1
178 2/25/2039 143,753.70 1,506.78 907.88 1
179 3/25/2039 142,237.50 1,516.20 898.46 1
180 4/25/2039 140,711.82 1,525.68 888.98 1
181 5/25/2039 139,176.61 1,535.21 879.45 1
182 6/25/2039 137,631.80 1,544.81 869.85 1
183 7/25/2039 133,662.67 3,969.12 860.20 2
184 8/25/2039 132,083.40 1,579.27 835.39 1
185 9/25/2039 130,494.26 1,589.14 825.52 1
186 10/25/2039 128,895.19 1,599.07 815.59 1
187 11/25/2039 127,286.12 1,609.07 805.59 1
188 12/25/2039 123,252.34 4,033.79 795.54 2
189 1/25/2040 121,608.00 1,644.33 770.33 1
190 2/25/2040 119,953.39 1,654.61 760.05 1
191 3/25/2040 118,288.44 1,664.95 749.71 1
192 4/25/2040 116,613.08 1,675.36 739.30 1
193 5/25/2040 114,927.25 1,685.83 728.83 1
194 6/25/2040 113,230.88 1,696.37 718.30 1
195 7/25/2040 109,109.25 4,121.63 707.69 2
196 8/25/2040 107,376.52 1,732.73 681.93 1
197 9/25/2040 105,632.96 1,743.56 671.10 1
198 10/25/2040 103,878.51 1,754.46 660.21 1
199 11/25/2040 102,113.09 1,765.42 649.24 1
200 12/25/2040 97,921.97 4,191.12 638.21 2
201 1/25/2041 96,119.32 1,802.65 612.01 1
202 2/25/2041 94,305.40 1,813.92 600.75 1
203 3/25/2041 92,480.15 1,825.25 589.41 1
204 4/25/2041 90,643.49 1,836.66 578.00 1
205 5/25/2041 88,795.35 1,848.14 566.52 1
206 6/25/2041 86,935.66 1,859.69 554.97 1
207 7/25/2041 82,649.68 4,285.98 543.35 2
208 8/25/2041 80,751.58 1,898.10 516.56 1
209 9/25/2041 78,841.62 1,909.96 504.70 1
210 10/25/2041 76,919.72 1,921.90 492.76 1
211 11/25/2041 74,985.80 1,933.91 480.75 1
212 12/25/2041 70,625.14 4,360.66 468.66 2
213 1/25/2042 68,651.89 1,973.25 441.41 1
214 2/25/2042 66,666.30 1,985.59 429.07 1
215 3/25/2042 64,668.30 1,998.00 416.66 1
216 4/25/2042 62,657.82 2,010.48 404.18 1
217 5/25/2042 60,634.77 2,023.05 391.61 1
218 6/25/2042 58,599.07 2,035.69 378.97 1
219 7/25/2042 54,135.99 4,463.08 366.24 2
220 8/25/2042 52,059.68 2,076.31 338.35 1
221 9/25/2042 49,970.39 2,089.29 325.37 1
222 10/25/2042 47,868.04 2,102.35 312.31 1
223 11/25/2042 45,752.56 2,115.49 299.18 1
224 12/25/2042 41,209.19 4,543.37 285.95 2
225 1/25/2043 39,052.08 2,157.10 257.56 1
226 2/25/2043 36,881.50 2,170.59 244.08 1
227 3/25/2043 34,697.34 2,184.15 230.51 1
228 4/25/2043 32,499.54 2,197.80 216.86 1
229 5/25/2043 30,288.00 2,211.54 203.12 1
230 6/25/2043 28,062.64 2,225.36 189.30 1
231 7/25/2043 23,408.71 4,653.93 175.39 2
232 8/25/2043 21,140.35 2,268.36 146.30 1
233 9/25/2043 18,857.81 2,282.53 132.13 1
234 10/25/2043 16,561.01 2,296.80 117.86 1
235 11/25/2043 14,249.86 2,311.16 103.51 1
236 12/25/2043 9,509.60 4,740.26 89.06 2
237 1/25/2044 7,154.37 2,355.23 59.43 1
238 2/25/2044 4,784.42 2,369.95 44.71 1
239 3/25/2044 2,399.66 2,384.76 29.90 1
240 4/25/2044 - 0.00 2,399.66 15.00 1
DE CADA AÑO

FACTOR ACTUALIZADO PAGO MENSUAL

0.99 2,414.66
0.99 2,414.66
1.96 4,829.32
0.98 2,414.66
0.97 2,414.66
0.96 2,414.66
0.96 2,414.66
1.90 4,829.32
0.95 2,414.66
0.94 2,414.66
0.93 2,414.66
0.93 2,414.66
0.92 2,414.66
0.92 2,414.66
1.82 4,829.32
0.91 2,414.66
0.90 2,414.66
0.89 2,414.66
0.89 2,414.66
1.77 4,829.32
0.88 2,414.66
0.87 2,414.66
0.87 2,414.66
0.86 2,414.66
0.86 2,414.66
0.85 2,414.66
1.69 4,829.32
0.84 2,414.66
0.83 2,414.66
0.83 2,414.66
0.82 2,414.66
1.64 4,829.32
0.81 2,414.66
0.81 2,414.66
0.80 2,414.66
0.80 2,414.66
0.79 2,414.66
0.79 2,414.66
1.57 4,829.32
0.78 2,414.66
0.77 2,414.66
0.77 2,414.66
0.76 2,414.66
1.52 4,829.32
0.76 2,414.66
0.75 2,414.66
0.75 2,414.66
0.74 2,414.66
0.74 2,414.66
0.73 2,414.66
1.46 4,829.32
0.72 2,414.66
0.72 2,414.66
0.71 2,414.66
0.71 2,414.66
1.41 4,829.32
0.70 2,414.66
0.70 2,414.66
0.69 2,414.66
0.69 2,414.66
0.68 2,414.66
0.68 2,414.66
1.35 4,829.32
0.67 2,414.66
0.67 2,414.66
0.66 2,414.66
0.66 2,414.66
1.31 4,829.32
0.65 2,414.66
0.65 2,414.66
0.64 2,414.66
0.64 2,414.66
0.63 2,414.66
0.63 2,414.66
1.25 4,829.32
0.62 2,414.66
0.62 2,414.66
0.62 2,414.66
0.61 2,414.66
1.21 4,829.32
0.60 2,414.66
0.60 2,414.66
0.60 2,414.66
0.59 2,414.66
0.59 2,414.66
0.59 2,414.66
1.16 4,829.32
0.58 2,414.66
0.57 2,414.66
0.57 2,414.66
0.57 2,414.66
1.13 4,829.32
0.56 2,414.66
0.56 2,414.66
0.55 2,414.66
0.55 2,414.66
0.55 2,414.66
0.54 2,414.66
1.08 4,829.32
0.54 2,414.66
0.53 2,414.66
0.53 2,414.66
0.53 2,414.66
1.05 4,829.32
0.52 2,414.66
0.52 2,414.66
0.51 2,414.66
0.51 2,414.66
0.51 2,414.66
0.50 2,414.66
1.00 4,829.32
0.50 2,414.66
0.49 2,414.66
0.49 2,414.66
0.49 2,414.66
0.97 4,829.32
0.48 2,414.66
0.48 2,414.66
0.48 2,414.66
0.47 2,414.66
0.47 2,414.66
0.47 2,414.66
0.93 4,829.32
0.46 2,414.66
0.46 2,414.66
0.46 2,414.66
0.45 2,414.66
0.90 4,829.32
0.45 2,414.66
0.44 2,414.66
0.44 2,414.66
0.44 2,414.66
0.44 2,414.66
0.43 2,414.66
0.86 4,829.32
0.43 2,414.66
0.43 2,414.66
0.42 2,414.66
0.42 2,414.66
0.84 4,829.32
0.42 2,414.66
0.41 2,414.66
0.41 2,414.66
0.41 2,414.66
0.41 2,414.66
0.40 2,414.66
0.80 4,829.32
0.40 2,414.66
0.40 2,414.66
0.39 2,414.66
0.39 2,414.66
0.78 4,829.32
0.39 2,414.66
0.38 2,414.66
0.38 2,414.66
0.38 2,414.66
0.38 2,414.66
0.37 2,414.66
0.74 4,829.32
0.37 2,414.66
0.37 2,414.66
0.36 2,414.66
0.36 2,414.66
0.72 4,829.32
0.36 2,414.66
0.36 2,414.66
0.35 2,414.66
0.35 2,414.66
0.35 2,414.66
0.35 2,414.66
0.69 4,829.32
0.34 2,414.66
0.34 2,414.66
0.34 2,414.66
0.34 2,414.66
0.67 4,829.32
0.33 2,414.66
0.33 2,414.66
0.33 2,414.66
0.33 2,414.66
0.32 2,414.66
0.32 2,414.66
0.64 4,829.32
0.32 2,414.66
0.32 2,414.66
0.31 2,414.66
0.31 2,414.66
0.62 4,829.32
0.31 2,414.66
0.31 2,414.66
0.30 2,414.66
0.30 2,414.66
0.30 2,414.66
0.30 2,414.66
0.59 4,829.32
0.29 2,414.66
0.29 2,414.66
0.29 2,414.66
0.29 2,414.66
0.58 4,829.32
0.29 2,414.66
0.28 2,414.66
0.28 2,414.66
0.28 2,414.66
0.28 2,414.66
0.28 2,414.66
0.55 4,829.32
0.27 2,414.66
0.27 2,414.66
0.27 2,414.66
0.27 2,414.66
0.53 4,829.32
0.27 2,414.66
0.26 2,414.66
0.26 2,414.66
 0.26 2,414.66
0.26 2,414.66
0.26 2,414.66
0.51 4,829.32
0.25 2,414.66
0.25 2,414.66
0.25 2,414.66
0.25 2,414.66
0.50 4,829.32
0.25 2,414.66
0.24 2,414.66
0.24 2,414.66
0.24 2,414.66
0.24 2,414.66
0.24 2,414.66
0.47 4,829.32
0.24 2,414.66
0.23 2,414.66
0.23 2,414.66
0.23 2,414.66
0.46 4,829.32
0.23 2,414.66
0.23 2,414.66
0.23 2,414.66
0.22 2,414.66
144.95
 PRESTAMO: 25,000.00
TASA ANUAL: 35.00%
PERIODOS: 12 MESES

CUOTAS SALDO AMORTIZACION INTERES PAGO MENSUAL

0 25,000.00
1 22,916.67 2,083.33 729.17 2,812.50
2 20,833.33 2,083.33 668.40 2,751.74
3 18,750.00 2,083.33 607.64 2,690.97
4 16,666.67 2,083.33 546.88 2,630.21
5 14,583.33 2,083.33 486.11 2,569.44
6 12,500.00 2,083.33 425.35 2,508.68
7 10,416.67 2,083.33 364.58 2,447.92
8 8,333.33 2,083.33 303.82 2,387.15
9 6,250.00 2,083.33 243.06 2,326.39
10 4,166.67 2,083.33 182.29 2,265.63
11 2,083.33 2,083.33 121.53 2,204.86
12 - 2,083.33 60.76 2,144.10
 PRESTAMO: 25,000.00
TASA ANUAL: 35.00%
PERIODOS: 12 MESES

CUOTAS SALDO AMORTIZACION INTERES PAGO MENSUAL

0 25,000.00
1 25,000.00 - 729.17 729.17
2 25,000.00 - 729.17 729.17
3 25,000.00 - 729.17 729.17
4 25,000.00 - 729.17 729.17
5 25,000.00 - 729.17 729.17
6 25,000.00 - 729.17 729.17
7 25,000.00 - 729.17 729.17
8 25,000.00 - 729.17 729.17
9 25,000.00 - 729.17 729.17
10 25,000.00 - 729.17 729.17
11 25,000.00 - 729.17 729.17
12 - 25,000.00 729.17 25,729.17