Scribd Logo
Upload

Welcome to Scribd!

  • Amortizacion Del Prestamo de 20 Millones

    Uploaded by

    Julian Elias Rodriguez
    7 views1 page
    This document shows a loan amortization schedule over 36 months. It details the monthly payment amount, interest, principal payment, total amortization, and remaining balance for each month. The loan started at $20,000,000 and over the 36 months the borrower makes consistent monthly payments of $626,730, with interest decreasing each month and principal increasing, until the loan is fully paid off by the final payment.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document shows a loan amortization schedule over 36 months. It details the monthly payment amount, interest, principal payment, total amortization, and remaining balance for each month. The loan started at $20,000,000 and over the 36 months the borrower makes consistent monthly payments of $626,730, with interest decreasing each month and principal increasing, until the loan is fully paid off by the final payment.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views1 page

    Amortizacion Del Prestamo de 20 Millones

    Uploaded by

    Julian Elias Rodriguez
    This document shows a loan amortization schedule over 36 months. It details the monthly payment amount, interest, principal payment, total amortization, and remaining balance for each month. The loan started at $20,000,000 and over the 36 months the borrower makes consistent monthly payments of $626,730, with interest decreasing each month and principal increasing, until the loan is fully paid off by the final payment.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    MES CUOTA MES INTERESES AMORTIZACION TOTAL IMPORTE

    MES MES AMORTIZACIO PENDIENTE


    N
    0 $20.000.000
    1 $626.730 $133.330 $493.390 $493.390 $19.506.610
    2 $626.730 $130.040 $496.680 $990.080 $19.009.920
    3 $626.730 $126.730 $499.990 $1.490.070 $18.509.930
    4 $626.730 $123.400 $503.330 $1.993.400 $18.006.600
    5 $626.730 $120.040 $506.680 $2.500.080 $17.499.920
    6 $626.730 $116.670 $510.060 $3.010.140 $16.989.860
    7 $626.730 $113.270 $513.460 $3.523.610 $16.476.390
    8 $626.730 $109.840 $516.880 $4.040.490 $15.959.510
    9 $626.730 $106.400 $520.330 $4.560.820 $15.439.180
    10 $626.730 $102.930 $523.800 $5.084.620 $14.915.380
    11 $626.730 $99.440 $527.290 $5.611.910 $14.388.090
    12 $626.730 $95.920 $530.810 $6.142.720 $13.857.280
    13 $626.730 $92.380 $534.350 $6.677.060 $13.322.940
    14 $626.730 $88.820 $537.910 $7.214.970 $12.785.030
    15 $626.730 $85.230 $541.490 $7.756.470 $12.243.530
    16 $626.730 $81.620 $545.100 $8.301.570 $11.698.430
    17 $626.730 $77.990 $548.740 $8.850.310 $11.149.690
    18 $626.730 $74.330 $552.400 $9.402.700 $10.597.300
    19 $626.730 $70.650 $556.080 $9.958.780 $10.041.220
    20 $626.730 $66.940 $559.790 $10.518.570 $9.481.430
    21 $626.730 $63.210 $563.520 $11.082.090 $8.917..910
    22 $626.730 $59.450 $567.270 $11.649.360 $8.350.640
    23 $626.730 $55.670 $571.060 $12.220.420 $7.779.580
    24 $626.730 $51.860 $574.860 $12.795.280 $7.204.720
    25 $626.730 $48.030 $578.700 $13.373.980 $6.626.020
    26 $626.730 $44.170 $582.550 $13.956.530 $6.043.470
    27 $626.730 $40.290 $586.440 $14.542.970 $5.457.030
    28 $626.730 $36.380 $590.350 $15.133.310 $4.866.690
    29 $626.730 $32.440 $594.280 $15.727.600 $4.272.400
    30 $626.730 $28.480 $598.240 $16.325.840 $3.647.160
    31 $626.730 $24.490 $602.230 $16.928.070 $3.071.930
    32 $626.730 $20.480 $606.250 $17.534.320 $2.465.680
    33 $626.730 $16.440 $610.290 $18.144.610 $1.855.390
    34 $626.730 $12.370 $614.360 $18.758.970 $1.241.030
    35 $626.730 $8.270 $618.450 $19.377.420 $622.580
    36 $626.730 $4.150 $622.580 $20.000.0000 0

    You might also like