Está en la página 1de 4

Prestamo $10,500,000.

00
Plazo 3 años 18
Interes 15%
interes 1%
pago mensual

Periodo Valor Cuota Interes Abono a Capital


1 $642,863 $642,863 $0
2 $642,863 $123,007 $519,857
3 $642,863 $116,917 $525,947
4 $642,863 $110,755 $532,108
5 $642,863 $104,522 $538,342
6 $642,863 $98,215 $544,648
7 $642,863 $91,834 $551,029
8 $642,863 $85,379 $557,484
9 $642,863 $78,848 $564,015
10 $642,863 $72,241 $570,622
11 $642,863 $65,556 $577,307
12 $642,863 $58,793 $584,070
13 $642,863 $51,951 $590,913
14 $642,863 $45,028 $597,835
15 $642,863 $38,025 $604,839
16 $642,863 $30,939 $611,924
17 $642,863 $23,770 $619,093
18 $642,863 $16,518 $626,345
meses

Saldo Adeudado
$10,500,000 $ 650,394
$9,980,143
$9,454,197
$8,922,089
$8,383,747
$7,839,099
$7,288,070
$6,730,586
$6,166,571
$5,595,949
$5,018,642
$4,434,572
$3,843,659
$3,245,824
$2,640,986
$2,029,061
$1,409,968
$783,623
Prestamo $ 10,500,000.00
plazo 18 meses
intereses 15%
intereses 1%

$ 0.00