TABLA DE AMORTIZACIONES

MES

SALDO
INSOLUTO

Inters sobre el saldo

Insoluto

Pago Mensual

0
1
2
3
4
5
6
7
8

$4,000.00
$3,547.50
$3,082.19
$2,603.68
$2,111.63
$1,605.62
$1,085.29
$550.21
-$0.03

$113.33
$100.51
$87.33
$73.77
$59.83
$45.49
$30.75
$15.59

$565.83
$565.83
$565.83
$565.83
$565.83
$565.83
$565.83
$565.83

$526.61

$4,526.64

TOTALES

Amortizacin

$452.50
$465.32
$478.50
$492.06
$506.00
$520.34
$535.08
$550.24
$4,000.03

TABLA DE AMORTIZACIONES

MES

SALDO
INSOLUTO

Inters sobre el saldo

Insoluto

Pago Mensual

0
1
2
3
4
5
6
7
8
9
10
11

$215,000.00
$214,983.09
$214,965.78
$214,948.04
$214,929.88
$214,911.28
$214,892.23
$214,872.72
$214,852.74
$214,832.27
$214,811.31
$214,789.84

$5,195.83
$5,195.42
$5,195.01
$5,194.58
$5,194.14
$5,193.69
$5,193.23
$5,192.76
$5,192.27
$5,191.78
$5,191.27

$5,212.74
$5,212.74
$5,212.74
$5,212.74
$5,212.74
$5,212.74
$5,212.74
$5,212.74
$5,212.74
$5,212.74
$5,212.74

$57,129.98

$57,340.14

TOTALES

Amortizacin

$16.91
$17.32
$17.73
$18.16
$18.60
$19.05
$19.51
$19.98
$20.47
$20.96
$21.47

$147.26

TABLA DE AMORTIZACIONES

MES

SALDO
INSOLUTO

Inters sobre el saldo

Insoluto

Pago Mensual

0
1
2
3
4

$2,312.00
$1,864.63
$1,413.53
$958.66
$0.01

$19.27
$15.54
$11.78
$7.99

$466.64
$466.64
$466.64
$966.64

$54.57

$2,366.56

TOTALES

Amortizacin

$447.37
$451.10
$454.86
$958.65
$2,311.99