SALDOS INSOLUTOS

Mes Amortización Interés Pago total Saldo insoluto 1,666.66

0 $ 60,000.00 i=34%
1 $ 1,666.66 $ 1,698.00 $ 3,364.66 $ 58,333.34 0.0283
2 $ 1,666.66 $ 1,650.83 $ 3,317.49 $ 56,666.68 Tasa a=0.34
3 $ 1,666.66 $ 1,603.67 $ 3,270.33 $ 55,000.02 Tasa m=2.83
4 $ 1,666.66 $ 1,556.50 $ 3,223.16 $ 53,333.36
5 $ 1,666.66 $ 1,509.33 $ 3,175.99 $ 51,666.70
6 $ 1,666.66 $ 1,462.17 $ 3,128.83 $ 50,000.04
7 $ 1,666.66 $ 1,415.00 $ 3,081.66 $ 48,333.38
8 $ 1,666.66 $ 1,367.83 $ 3,034.49 $ 46,666.72
9 $ 1,666.66 $ 1,320.67 $ 2,987.33 $ 45,000.06
10 $ 1,666.66 $ 1,273.50 $ 2,940.16 $ 43,333.40
11 $ 1,666.66 $ 1,226.34 $ 2,893.00 $ 41,666.74
12 $ 1,666.66 $ 1,179.17 $ 2,845.83 $ 40,000.08
13 $ 1,666.66 $ 1,132.00 $ 2,798.66 $ 38,333.42
14 $ 1,666.66 $ 1,084.84 $ 2,751.50 $ 36,666.76
15 $ 1,666.66 $ 1,037.67 $ 2,704.33 $ 35,000.10
16 $ 1,666.66 $ 990.50 $ 2,657.16 $ 33,333.44
17 $ 1,666.66 $ 943.34 $ 2,610.00 $ 31,666.78
18 $ 1,666.66 $ 896.17 $ 2,562.83 $ 30,000.12
19 $ 1,666.66 $ 849.00 $ 2,515.66 $ 28,333.46
20 $ 1,666.66 $ 801.84 $ 2,468.50 $ 26,666.80
21 $ 1,666.66 $ 754.67 $ 2,421.33 $ 25,000.14
22 $ 1,666.66 $ 707.50 $ 2,374.16 $ 23,333.48
23 $ 1,666.66 $ 660.34 $ 2,327.00 $ 21,666.82
24 $ 1,666.66 $ 613.17 $ 2,279.83 $ 20,000.16
25 $ 1,666.66 $ 566.00 $ 2,232.66 $ 18,333.50
26 $ 1,666.66 $ 518.84 $ 2,185.50 $ 16,666.84
27 $ 1,666.66 $ 471.67 $ 2,138.33 $ 15,000.18
28 $ 1,666.66 $ 424.51 $ 2,091.17 $ 13,333.52
29 $ 1,666.66 $ 377.34 $ 2,044.00 $ 11,666.86
30 $ 1,666.66 $ 330.17 $ 1,996.83 $ 10,000.20
31 $ 1,666.66 $ 283.01 $ 1,949.67 $ 8,333.54
32 $ 1,666.66 $ 235.84 $ 1,902.50 $ 6,666.88
33 $ 1,666.66 $ 188.67 $ 1,855.33 $ 5,000.22
34 $ 1,666.66 $ 141.51 $ 1,808.17 $ 3,333.56
35 $ 1,666.66 $ 94.34 $ 1,761.00 $ 1,666.90
36 $ 1,666.66 $ 47.17 $ 1,713.83 $ 0
$ 31,413.12 $ 91,412.88 $ 1,050,004.44

REGINO MORENO GRACIELA OFELIA