Tabla de Amortizacin

Tasa de amortizacin
Monto del Prstamo
Tasa de inters anual
Tasa de inters mensual
No. de periodo

Fecha de Pago

$95,920.00
15.65%
0.01304
24

Numero de pedido
05/25/11
06/25/11
07/25/11
08/25/11
09/25/11
10/25/11
11/25/11
12/25/11
01/25/12
02/25/12
03/25/12
04/25/12
05/25/12
06/25/12
07/25/12
08/25/12
09/25/12
10/25/12
11/25/12
12/25/12
01/25/13
02/25/13
03/25/13
04/25/13

Saldo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

Pgina 1

Inters
$95,920.00
$1,250.80
$92,490.37
$1,206.07
$89,016.03
$1,160.77
$85,496.38
$1,114.87
$81,930.63
$1,068.38
$78,318.38
$1,021.27
$74,659.04
$1,021.27
$70,999.69
$925.84
$67,244.90
$876.87
$63,441.16
$827.27
$59,587.81
$777.03
$55,684.21
$726.12
$51,729.72
$674.56
$47,723.65
$622.32
$43,665.35
$569.40
$39,554.12
$515.79
$35,389.29
$461.48
$31,170.15
$406.46
$26,895.99
$350.72
$22,566.09
$294.26
$18,179.73
$237.06
$13,736.17
$179.12
$9,234.67
$120.42
$4,674.47
$60.96

Tabla de Amortizacin
Pago Fijo

$4,680.42

Pago Capital
Pago Fijo
Inters Acumulado
$3,429.63
$4,680.42
$1,250.80
$3,474.35
$4,680.42
$2,456.87
$3,519.65
$4,680.62
$3,617.64
$3,565.75
$4,680.62
$4,732.51
$3,612.24
$4,680.62
$5,800.89
$3,659.35
$4,680.62
$6,822.16
$3,659.35
$4,680.62
$7,843.43
$3,754.78
$4,680.62
$8,769.27
$3,803.75
$4,680.62
$9,646.14
$3,853.35
$4,680.62
$10,473.41
$3,903.59
$4,680.62
$11,250.44
$3,954.50
$4,680.62
$11,976.56
$4,006.06
$4,680.62
$12,651.12
$4,058.30
$4,680.62
$13,273.43
$4,111.22
$4,680.62
$13,842.83
$4,164.83
$4,680.62
$14,358.61
$4,219.14
$4,680.62
$14,820.09
$4,274.16
$4,680.62
$15,226.55
$4,329.90
$4,680.62
$15,577.27
$4,386.36
$4,680.62
$15,871.54
$4,443.56
$4,680.62
$16,108.60
$4,501.50
$4,680.62
$16,287.72
$4,560.20
$4,680.62
$16,408.14
$4,619.66
$4,680.62
$16,469.09

Pgina 2