Page 138 - MOBILITY ADO

- MOBILITY ADO

Tabla de amortizaciones

Tabla 39. Amortizaciones

Pago
Total Saldo al
Saldo Pago Pago Pago al
Periodos del final del
Insoluto Capital Interés Crédito
periodo periodo
con IVA
1 $126,000 $2,583 $2,099 $4,682 $5,431 $123,417

2 $123,417 $2,626 $2,056 $4,682 $5,431 $120,791

3 $120,791 $2,670 $2,012 $4,682 $5,431 $118,121

4 $118,121 $2,714 $1,968 $4,682 $5,431 $115,407

5 $115,407 $2,759 $1,922 $4,682 $5,431 $112,647

6 $112,647 $2,805 $1,877 $4,682 $5,431 $109,842

7 $109,842 $2,852 $1,830 $4,682 $5,431 $106,990

8 $106,990 $2,900 $1,782 $4,682 $5,431 $104,090

9 $104,090 $2,948 $1,734 $4,682 $5,431 $101,142

10 $101,142 $2,997 $1,685 $4,682 $5,431 $98,145

11 $98,145 $3,047 $1,635 $4,682 $5,431 $95,098

12 $95,098 $3,098 $1,584 $4,682 $5,431 $92,000

13 $92,000 $3,149 $1,533 $4,682 $5,431 $88,851

14 $88,851 $3,202 $1,480 $4,682 $5,431 $85,649

15 $85,649 $3,255 $1,427 $4,682 $5,431 $82,394

16 $82,394 $3,309 $1,373 $4,682 $5,431 $79,084

17 $79,084 $3,365 $1,317 $4,682 $5,431 $75,720

18 $75,720 $3,421 $1,261 $4,682 $5,431 $72,299

19 $72,299 $3,478 $1,204 $4,682 $5,431 $68,821

132