Tabla de Amortizaciones. Abarrotes.

Periodo Saldo Inicial Pago Intereses Capital Saldo

contenidos contenido insoluto al
en el pago en el pago final del
periodo
Mes 1 150,000 4,762.99 1112.5 3,650.49 146,349.51
Mes 2 146,349.51 4,762.99 1085.43 3,677.56 142,671.95
Mes 3 142,671.95 4,762.99 1058.15 3,704.84 138,967.11
Mes 4 138,967.11 4,762.99 1030.67 3,732.32 135,234.79
Mes 5 135,234.79 4,762.99 1002.99 3,760.00 131,474.79
Mes 6 131,474.79 4,762.99 975.10 3,787.89 127,686.90
Mes 7 127,686.90 4,762.99 947.01 3,815.98 123,870.93
Mes 8 123,870.93 4,762.99 918.71 3,844.28 120,026.65
Mes 9 120,026.65 4,762.99 890.20 3,872.79 116,153.85
Mes 10 116,153.85 4,762.99 861.47 3,901.52 112,252.34
Mes 11 112,252.34 4,762.99 832.54 3,930.45 108,321.89
Mes 12 108,321.89 4,762.99 803.39 3,959.60 104,362.28
Mes 13 104,362.28 4,762.99 774.02 3,988.97 100,373.31
Mes 14 100,373.31 4,762.99 744.44 4,018.55 96,354.76
Mes 15 96,354.76 4,762.99 714.63 4,048.36 92,306.40
Mes 16 92,306.40 4,762.99 684.61 4,078.38 88,228.02
Mes 17 88,228.02 4,762.99 654.36 4,108.63 84,119.38
Mes 18 84,119.38 4,762.99 623.89 4,139.10 79,980.28
Mes 19 79,980.28 4,762.99 593.19 4,169.80 75,810.48
Mes 20 75,810.48 4,762.99 562.26 4,200.73 71,609.75
Mes 21 71,609.75 4,762.99 531.11 4,231.88 67,377.86
Mes 22 67,377.86 4,762.99 499.72 4,263.27 63,114.59
Mes 23 63,114.59 4,762.99 468.10 4,294.89 58,819.70
Mes 24 58,819.70 4,762.99 436.25 4,326.74 54,492.96
Mes 25 54,492.96 4,762.99 404.16 4,358.83 50,134.12
Mes 26 50,134.12 4,762.99 371.83 4,391.16 45,742.96
Mes 27 45,742.96 4,762.99 339.26 4,423.73 41,319.23
Mes 28 41,319.23 4,762.99 306.45 4,456.54 36,862.69
Mes 29 36,862.69 4,762.99 273.40 4,489.59 32,373.10
Mes 30 32,373.10 4,762.99 240.10 4,522.89 27,850.21
Mes 31 27,850.21 4,762.99 206.56 4,556.43 23,293.78
Mes 32 23,293.78 4,762.99 172.76 4,590.23 18,703.55
Mes 33 18,703.55 4,762.99 138.72 4,624.27 14,079.28
Mes 34 14,079.28 4,762.99 104.42 4,658.57 9,420.71
Mes 35 9,420.71 4,762.99 69.87 4,693.12 4,727.59
Mes 36 4,727.59 4,762.99 35.06 4,727.93 -0.34