f pago semestral interes amortizacion saldo

momento $ 95,000.00
$ 1.00 $ 21,177.36 $ 8,550.00 $ 12,627.36 $ 82,372.64
$ 2.00 $ 21,177.36 $ 7,413.54 $ 13,763.82 $ 68,608.82
$ 3.00 $ 21,177.36 $ 6,174.79 $ 15,002.57 $ 53,606.25
$ 4.00 $ 21,177.36 $ 4,824.56 $ 16,352.80 $ 37,253.45
$ 5.00 $ 21,177.36 $ 3,352.81 $ 17,824.55 $ 19,428.90
$ 6.00 $ 21,177.50 $ 1,748.60 $ 19,428.90 $ -
total $ 127,064.30 $ 32,064.31 94,999.99 $ -

362,311.80
8,050.00
370,361.80
 fecha pago trimestral
interes sobre saldo
momento
1 $ 20,661.86 $ 3,000.00
2 $ 20,661.86 $ 2,293.53
3 $ 20,661.86 $ 1,558.79
4 $ 20,661.41 $ 794.67
totales $ 82,646.99 $ 7,646.99
 370,361.80 370,361.80
12,867.88 8,890.93
383,229.68 379,252.73

18

m= 370,361.80 6
I= 12.99

20, 661. 86

0.1299 0.010825

5 $16,223.67
6 $16,223.56
total $ -
amortizacion saldo
$ 75,000.00
$17,661.86 $ 57,338.14
$18,368.33 $ 38,969.81
$19,103.07 $ 19,866.74
$19,866.74 $ -
$75,000.00 $ -
 0.09

$ - $16,223.67 -$16,223.67
-$ 1,297.89 $17,521.45 $ -
$ - ### $ -