AMORTIZACIÓN DE INTERESES EN PRESTAMOS

SISTEMA FRANCES

No.-CUOTA
1
Monto del crédito $15,000.00 2
Tasa Interés anual 20.50% 3
Número de pagos mensua 36 4
Pago mensual (C+I) $561.28 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
N DE INTERESES EN PRESTAMOS

Pago Interés Pago Capital Saldo COMPROBACION

$256.25 $305.03 $14,694.97 $561.28
$251.04 $310.24 $14,384.72 $561.28
$245.74 $315.54 $14,069.18 $561.28
$240.35 $320.93 $13,748.25 $561.28
$234.87 $326.42 $13,421.83 $561.28
$229.29 $331.99 $13,089.84 $561.28
$223.62 $337.66 $12,752.17 $561.28
$217.85 $343.43 $12,408.74 $561.28
$211.98 $349.30 $12,059.44 $561.28
$206.02 $355.27 $11,704.17 $561.28
$199.95 $361.34 $11,342.84 $561.28
$193.77 $367.51 $10,975.33 $561.28
$187.50 $373.79 $10,601.54 $561.28
$181.11 $380.17 $10,221.37 $561.28
$174.62 $386.67 $9,834.70 $561.28
$168.01 $393.27 $9,441.43 $561.28
$161.29 $399.99 $9,041.43 $561.28
$154.46 $406.82 $8,634.61 $561.28
$147.51 $413.77 $8,220.84 $561.28
$140.44 $420.84 $7,799.99 $561.28
$133.25 $428.03 $7,371.96 $561.28
$125.94 $435.34 $6,936.61 $561.28
$118.50 $442.78 $6,493.83 $561.28
$110.94 $450.35 $6,043.49 $561.28
$103.24 $458.04 $5,585.45 $561.28
$95.42 $465.86 $5,119.58 $561.28
$87.46 $473.82 $4,645.76 $561.28
$79.37 $481.92 $4,163.84 $561.28
$71.13 $490.15 $3,673.69 $561.28
$62.76 $498.52 $3,175.17 $561.28
$54.24 $507.04 $2,668.13 $561.28
$45.58 $515.70 $2,152.43 $561.28
$36.77 $524.51 $1,627.91 $561.28
$27.81 $533.47 $1,094.44 $561.28
$18.70 $542.59 $551.86 $561.28
$9.43 $551.86 $0.00 $561.28
$5,206.17 $15,000.00 $20,206.17