Tabla de Amortización

Tasa de amortización

Monto del Préstamo $95,920.00

Tasa de interés anual 15.65%
Tasa de interés mensual 0.01304
No. de periodo 24

Fecha de Pago Numero de pedido Saldo Interés

05/25/11 1 $95,920.00 $1,250.80
06/25/11 2 $92,490.37 $1,206.07
07/25/11 3 $89,016.03 $1,160.77
08/25/11 4 $85,496.38 $1,114.87
09/25/11 5 $81,930.63 $1,068.38
10/25/11 6 $78,318.38 $1,021.27
11/25/11 7 $74,659.04 $1,021.27
12/25/11 8 $70,999.69 $925.84
01/25/12 9 $67,244.90 $876.87
02/25/12 10 $63,441.16 $827.27
03/25/12 11 $59,587.81 $777.03
04/25/12 12 $55,684.21 $726.12
05/25/12 13 $51,729.72 $674.56
06/25/12 14 $47,723.65 $622.32
07/25/12 15 $43,665.35 $569.40
08/25/12 16 $39,554.12 $515.79
09/25/12 17 $35,389.29 $461.48
10/25/12 18 $31,170.15 $406.46
11/25/12 19 $26,895.99 $350.72
12/25/12 20 $22,566.09 $294.26
01/25/13 21 $18,179.73 $237.06
02/25/13 22 $13,736.17 $179.12
03/25/13 23 $9,234.67 $120.42
04/25/13 24 $4,674.47 $60.96

Página 1
 Tabla de Amortización

Pago Fijo 4680.424886

Pago Capital Pago Fijo Interés Acumulado

$3,429.63 4680.424886 $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

Página 2