Tabla de amortización

Documento a pagar al 12%

De interés anual $81,990
18 cuotas de $5,000

Pago de
Numero de interés y saldo Abono al Sueldo no
cuotas Fecha de Pago Pago Mensual No Pagado Capital Pagado
Fecha de Préstamo 28/2/17 -------------- ---------------- 81,990
1 28/03/16 5000 819.9 4,180.1 77,809.9
2 28/04/16 5000 778.10 4,221.9 73,588
3 28/05/16 5000 735.9 4,264.1 69,323.9
4 28/06/16 5000 693.2 4,306.8 65,017.1
5 28/07/16 5000 650.2 4,349.8 60,667.3
6 28/08/16 5000 606.7 4,393.3 56,274
7 28/09/16 5000 562.74 4,437.26 51,836.74
8 28/10/16 5000 518.37 4,481.63 47,355.11
9 28/11/16 5000 437.6 4,526.4 42,828.71
10 28/12/16 5000 428.29 4,571.71 38,257
11 28/01/17 5000 382.57 4,617.43 33,639.57
12 28/02/17 5000 336.40 4,663.6 28,975.97
13 28/03/17 5000 289.76 4,710.24 24,265.73
14 28/04/17 5000 242.66 4,757.34 19,508.39
15 28/05/17 5000 195.1 4,804.9 14,703.49
16 28/06/17 5000 147.03 4,852.97 9,850.52
17 28/07/17 5000 98.51 4,901.49 4,949.03
18 28/08/17 5000 50.97 4,949.03 0