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

TABLA DE AMORTIZACION (USD)

Capital
6,500.00
Inters
15.00%
Plazo (aos)
3.00
Cuota
$225.32
Fecha
Cuota
Inters
6/30/1900
$225.32
$81.25
7/30/1900
$225.32
$79.45
8/29/1900
$225.32
$77.63
9/28/1900
$225.32
$75.78
10/28/1900
$225.32
$73.91
11/27/1900
$225.32
$72.02
12/27/1900
$225.32
$70.10
1/26/1901
$225.32
$68.16
2/25/1901
$225.32
$66.20
3/27/1901
$225.32
$64.21
4/26/1901
$225.32
$62.19
5/26/1901
$225.32
$60.15
6/25/1901
$225.32
$58.09
7/25/1901
$225.32
$56.00
8/24/1901
$225.32
$53.88
9/23/1901
$225.32
$51.74
10/23/1901
$225.32
$49.57
11/22/1901
$225.32
$47.37
12/22/1901
$225.32
$45.15
1/21/1902
$225.32
$42.90
2/20/1902
$225.32
$40.62
3/22/1902
$225.32
$38.31
4/21/1902
$225.32
$35.97
5/21/1902
$225.32
$33.60
6/20/1902
$225.32
$31.21
7/20/1902
$225.32
$28.78
8/19/1902
$225.32
$26.32
9/18/1902
$225.32
$23.83
10/18/1902
$225.32
$21.32
11/17/1902
$225.32
$18.77
12/17/1902
$225.32
$16.18
1/16/1903
$225.32
$13.57
2/15/1903
$225.32
$10.92
3/17/1903
$225.32
$8.24
4/16/1903
$225.32
$5.53
5/16/1903
$225.32
$2.78

CONSIDERE EL TRIMESTRE CALENDARIO

Capital
$144.07
$145.88
$147.70
$149.55
$151.41
$153.31
$155.22
$157.16
$159.13
$161.12
$163.13
$165.17
$167.24
$169.33
$171.44
$173.59
$175.76
$177.95
$180.18
$182.43
$184.71
$187.02
$189.36
$191.72
$194.12
$196.55
$199.00
$201.49
$204.01
$206.56
$209.14
$211.75
$214.40
$217.08
$219.80
$222.54

6500
15%
3 meses
$ 2,221.06

fecha
1
2
3

9/6/2012
10/6/2012
11/5/2012

cuota
$ 2,221.06
$ 2,221.06
$ 2,221.06

interes
$ 81.25
$ 54.50
$ 27.42

capital
$ 2,139.81
$ 2,166.56
$ 2,193.64
$ 6,500.00

$ 4,360.19
$ 2,193.64
$ 0.00