Monto o capital por amortizar

Periodo
Tasa de Interes

Pago mensual
Mes Saldo Inicial Interes Pago Total
(Amortizado)
0
1 12,400.00 372.00 661.33 1,033.33
2 11,366.67 341.00 692.33 1,033.33
3 10,333.33 310.00 723.33 1,033.33
4 9,300.00 279.00 754.33 1,033.33
5 8,266.67 248.00 785.33 1,033.33
6 7,233.33 217.00 816.33 1,033.33
7 6,200.00 186.00 847.33 1,033.33
8 5,166.67 155.00 878.33 1,033.33
9 4,133.33 124.00 909.33 1,033.33
10 3,100.00 93.00 940.33 1,033.33
11 2,066.67 62.00 971.33 1,033.33
12 1,033.33 31.00 1,002.33 1,033.33
 12400
12 meses
3%

Saldo inicial

12,400.00
11,366.67
10,333.33
9,300.00
8,266.67
7,233.33
6,200.00
5,166.67
4,133.33
3,100.00
2,066.67
1,033.33
-