Periodo Principal Amortizacion Interes Cuota

0 $7,000,000 -------- ------- ------ PMT

1 $6,416,963 $ 583,037 $ 280,000 $863,037.00 i 5%
2 $5,810,605 $ 606,358 $ 256,679 $863,037.00 Amortizacion
3 $5,843,029 $ -32,424 $ 232,424 $ 200,000
4 $5,876,750 $ -33,721 $ 233,721 $ 200,000 Pmt $863,037.00
5 $5,911,820 $ -35,070 $ 235,070 $ 200,000
6 $6,148,293 $ -236,473 $ 236,473 $ - Amortizacion
7 $6,394,225 $ -245,932 $ 245,932 $ -
8 $4,262,817 $ 2,131,408 $ 255,769 $2,387,177
9 $2,131,408 $ 2,131,408 $ 170,513 $2,301,921
10 $ - $ 2,131,408 $ 85,256 $2,216,664