Está en la página 1de 4

PRESTAMO 10,000.

00

MESES DE PAGO DE INTERÉS PAGO CAPITAL SALDO MENSUAL


PAGO MENSUAL
PAGO MENSUAL MENSUAL
1 2,000.00 1,000.00 1,000.00 9,000.00
2 2,000.00 900.00 1,100.00 7,900.00
3 2,000.00 790.00 1,210.00 6,690.00 TOTAL DE INTERÉS
4 2,000.00 669.00 1,331.00 5,359.00
5 2,000.00 535.90 1,464.10 3,894.90 4,512.83
6 2,000.00 389.49 1,610.51 2,284.39
7 2,000.00 228.44 1,771.56 512.83
8 512.83 0.00 512.83 0.00
TOTAL 4,512.83 10,000.00

MESES DE PAGO DE INTERÉS PAGO CAPITAL SALDO MENSUAL


PAGO MENSUAL
PAGO MENSUAL MENSUAL
1 1,500.00 1,000.00 500.00 9,500.00
2 1,500.00 950.00 550.00 8,950.00
3 1,500.00 895.00 605.00 8,345.00
4 1,500.00 834.50 665.50 7,679.50
5 1,500.00 767.95 732.05 6,947.45 TOTAL DE INTERÉS
6 1,500.00 694.75 805.26 6,142.20
7 1,500.00 614.22 885.78 5,256.41 7,234.42
8 1,500.00 525.64 974.36 4,282.06
9 1,500.00 428.21 1,071.79 3,210.26
10 1,500.00 321.03 1,178.97 2,031.29
11 1,500.00 203.13 1,296.87 734.42
12 734.42 0.00 734.42 0.00
TOTAL 7,234.42 10,000.00

PRESTAMO 20,000.00

MESES DE PAGO DE INTERÉS PAGO CAPITAL SALDO MENSUAL


PAGO MENSUAL
PAGO MENSUAL MENSUAL

1 2,500.00 2,000.00 500.00 19,500.00


2 2,500.00 1,950.00 550.00 18,950.00
3 2,500.00 1,895.00 605.00 18,345.00
4 2,500.00 2,001.00 499.00 17,846.00
5 2,500.00 1,784.60 715.40 17,130.60
6 2,500.00 1,713.06 786.94 16,343.66
7 2,500.00 2,002.00 498.00 15,845.66 TOTAL DE INTERÉS
8 2,500.00 1,584.57 915.43 14,930.23
9 2,500.00 1,493.02 1,006.98 13,923.25 25,190.64
10 2,500.00 2,003.00 497.00 13,426.25
11 2,500.00 1,342.62 1,157.38 12,268.87
12 2,500.00 1,226.89 1,273.11 10,995.76
13 2,500.00 1,099.58 1,400.42 9,595.34
14 2,500.00 959.53 1,540.47 8,054.87
15 2,500.00 805.49 1,694.51 6,360.36
16 2,500.00 636.04 1,863.96 4,496.39
17 2,500.00 449.64 2,050.36 2,446.03
18 2,500.00 244.60 2,255.40 190.64
19 190.64 0.00 190.64 0.00
TOTAL 25,190.64 20,000.00
TOTAL DE INTERÉS

4,512.83

TOTAL DE INTERÉS

7,234.42
TOTAL DE INTERÉS

25,190.64

También podría gustarte