Periodo Dueda al inicio del mes Intereses Saldo antes de pago Pago Dueda al final del mes
1 $ 500,000.00 $ - $ 500,000.00 $0.00 $ 500,000.00
2 $ 500,000.00 $ - $ 500,000.00 $0.00 $ 500,000.00
3 $ 500,000.00 $ - $ 500,000.00 $0.00 $ 500,000.00
4 $ 500,000.00 $ - $ 500,000.00 $0.00 $ 500,000.00
5 $ 500,000.00 $ - $ 500,000.00 $0.00 $ 500,000.00
6 $ 500,000.00 $ - $ 500,000.00 $0.00 $ 500,000.00
7 $ 500,000.00 $ 6,250.00 $ 506,250.00 -$24,243.32 $ 482,006.68
8 $ 482,006.68 $ 6,025.08 $ 488,031.76 -$24,243.32 $ 463,788.44
9 $ 463,788.44 $ 5,797.36 $ 469,585.79 -$24,243.32 $ 445,342.47
10 $ 445,342.47 $ 5,566.78 $ 450,909.25 -$24,243.32 $ 426,665.92
11 $ 426,665.92 $ 5,333.32 $ 431,999.25 -$24,243.32 $ 407,755.92
12 $ 407,755.92 $ 5,096.95 $ 412,852.87 -$24,243.32 $ 388,609.55
13 $ 388,609.55 $ 4,857.62 $ 393,467.17 -$24,243.32 $ 369,223.84
14 $ 369,223.84 $ 4,615.30 $ 373,839.14 -$24,243.32 $ 349,595.82
15 $ 349,595.82 $ 4,369.95 $ 353,965.77 -$24,243.32 $ 329,722.44
16 $ 329,722.44 $ 4,121.53 $ 333,843.97 -$24,243.32 $ 309,600.65
17 $ 309,600.65 $ 3,870.01 $ 313,470.66 -$24,243.32 $ 289,227.33
18 $ 289,227.33 $ 3,615.34 $ 292,842.67 -$24,243.32 $ 268,599.35
19 $ 268,599.35 $ 3,357.49 $ 271,956.84 -$24,243.32 $ 247,713.52
20 $ 247,713.52 $ 3,096.42 $ 250,809.94 -$24,243.32 $ 226,566.61
21 $ 226,566.61 $ 2,832.08 $ 229,398.70 -$24,243.32 $ 205,155.37
22 $ 205,155.37 $ 2,564.44 $ 207,719.81 -$24,243.32 $ 183,476.49
23 $ 183,476.49 $ 2,293.46 $ 185,769.95 -$24,243.32 $ 161,526.62
24 $ 161,526.62 $ 2,019.08 $ 163,545.70 -$24,243.32 $ 139,302.38
25 $ 139,302.38 $ 1,741.28 $ 141,043.66 -$24,243.32 $ 116,800.34
26 $ 116,800.34 $ 1,460.00 $ 118,260.34 -$24,243.32 $ 94,017.02
27 $ 94,017.02 $ 1,175.21 $ 95,192.23 -$24,243.32 $ 70,948.90
28 $ 70,948.90 $ 886.86 $ 71,835.77 -$24,243.32 $ 47,592.44
29 $ 47,592.44 $ 594.91 $ 48,187.35 -$24,243.32 $ 23,944.02
30 $ 23,944.02 $ 299.30 $ 24,243.32 -$24,243.32 -$ 0.00