INTERES = 0.

05

MES SALDO INICIAL INTERES AMORTIZACION PAGO PERIODICO SALDO FINAL

1 120000 6000 17642.1 23642.1 102357.9
2 102357.9 23642.1
3 23642.1
4 23642.1
5 23642.1
6 23642.1

ESTO NO CAMBIA
 INTERES = 0.028333

MES SALDO INICIAL INTERES AMORTIZACION PAGO PERIODICO SALDO FINAL

1 4000 113.332 452.488 565.82 3547.512
2 3533.964 100.12780201 465.692197988 565.82 3068.271802
3 3068.27 86.93329391 478.88670609 565.82 2589.3832939
4 2589.39 73.36518687 492.45481313 565.82 2096.9351869
5 2096.93 59.41231769 506.40768231 565.82 1590.5223177
6 1590.52 45.06420316 520.75579684 565.82 1069.7642032
7 1069.77 30.30979341 535.51020659 565.82 534.25979341
8 534.26 15.13718858 550.68281142 565.82 -16.42281142
 INTERES = 0.024167

MES SALDO INICIAL INTERES AMORTIZACION PAGO PERIODICO SALDO FINAL

1 215000 5195.905 16.79 5212.46
2
3
4
5
6
7
8
9
10