TABLA DE AMORTIZACION

MONTO 50,000.00 TASA MENSUAL 3.00%

PLAZO 12 MESES INTERES MORATORIO 2.33%
FECHA DE PAGO CADA 30 DIAS

S/P ABONO INTERES IVA PAGO SALDO NOTAS

1 4,166.74 1,500.00 240.00 5,906.74 45,833.26  
2 4,166.66 1,500.00 240.00 5,906.66 41,666.60  
3 4,166.66 1,500.00 240.00 5,906.66 37,499.94  
4 4,166.66 1,500.00 240.00 5,906.66 33,333.28  
5 4,166.66 1,500.00 240.00 5,906.66 29,166.62  
6 4,166.66 1,500.00 240.00 5,906.66 24,999.96  
7 4,166.66 1,500.00 240.00 5,906.66 20,833.30  
8 4,166.66 1,500.00 240.00 5,906.66 16,666.64  
9 4,166.66 1,500.00 240.00 5,906.66 12,499.98  
10 4,166.66 1,500.00 240.00 5,906.66 8,333.32  
11 4,166.66 1,500.00 240.00 5,906.66 4,166.66  
12 4,166.66 1,500.00 240.00 5,906.66 0.00  
TOTALES 50,000.00 18,000.00 2,880.00 70,880.00