CUADRO DE AMORTIZACION DE PRESTAMO

Capital Prestado

1,176 Dlares

Tasa de Inters

15.41% Anual

Perodo Total
Perodos de Gracia
Perodos de Amortizacin
Cuota de Pago/Mes
No. Pago
0
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
TOTALES

Monto total

Cuota de Pago
Capital

41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00
41.00

25.90
26.23
26.57
26.91
27.26
27.61
27.96
28.32
28.68
29.05
29.43
29.80
30.19
30.57
30.97
31.36
31.77
32.18
32.59
33.01
33.43
33.86
34.30
34.74
35.18
35.63
36.09
36.55
37.02
37.50
37.98
38.47
38.96
39.46
39.97
40.48

1,476

1,176

36 Meses
0 Meses
36 Meses
41.00 Mensual

Inters
15.10
14.77
14.43
14.09
13.75
13.40
13.04
12.68
12.32
11.95
11.58
11.20
10.82
10.43
10.04
9.64
9.24
8.83
8.41
8.00
7.57
7.14
6.71
6.27
5.82
5.37
4.91
4.45
3.98
3.50
3.02
2.53
2.04
1.54
1.03
0.52
300

Pago
Acumulado
25.90
52.13
78.71
105.62
132.87
160.48
188.44
216.77
245.45
274.50
303.93
333.73
363.92
394.49
425.46
456.83
488.59
520.77
553.36
586.37
619.80
653.66
687.95
722.69
757.87
793.50
829.59
866.15
903.17
940.67
978.65
1,017.12
1,056.08
1,095.55
1,135.52
1,176.00

Saldo
Pendiente
1,176
1,150.10
1,123.87
1,097.29
1,070.38
1,043.13
1,015.52
987.56
959.23
930.55
901.50
872.07
842.27
812.08
781.51
750.54
719.17
687.41
655.23
622.64
589.63
556.20
522.34
488.05
453.31
418.13
382.50
346.41
309.85
272.83
235.33
197.35
158.88
119.92
80.45
40.48
(0.00)