| # | Thanh toán gốc | Thanh toán lãi | Số dư còn lại |
|---|---|---|---|
| 1 | - $7.977.632,22 | $442.125,00 | $188.522.367,78 |
| 2 | - $7.995.581,89 | $424.175,33 | $180.526.785,89 |
| 3 | - $8.013.571,95 | $406.185,27 | $172.513.213,94 |
| 4 | - $8.031.602,49 | $388.154,73 | $164.481.611,45 |
| 5 | - $8.049.673,59 | $370.083,63 | $156.431.937,86 |
| 6 | - $8.067.785,36 | $351.971,86 | $148.364.152,50 |
| 7 | - $8.085.937,88 | $333.819,34 | $140.278.214,63 |
| 8 | - $8.104.131,24 | $315.625,98 | $132.174.083,39 |
| 9 | - $8.122.365,53 | $297.391,69 | $124.051.717,86 |
| 10 | - $8.140.640,85 | $279.116,37 | $115.911.077,01 |
| 11 | - $8.158.957,30 | $260.799,92 | $107.752.119,71 |
| 12 | - $8.177.314,95 | $242.442,27 | $99.574.804,76 |
| 13 | - $8.195.713,91 | $224.043,31 | $91.379.090,85 |
| 14 | - $8.214.154,26 | $205.602,95 | $83.164.936,59 |
| 15 | - $8.232.636,11 | $187.121,11 | $74.932.300,48 |
| 16 | - $8.251.159,54 | $168.597,68 | $66.681.140,94 |
| 17 | - $8.269.724,65 | $150.032,57 | $58.411.416,29 |
| 18 | - $8.288.331,53 | $131.425,69 | $50.123.084,75 |
| 19 | - $8.306.980,28 | $112.776,94 | $41.816.104,48 |
| 20 | - $8.325.670,98 | $94.086,24 | $33.490.433,49 |
| 21 | - $8.344.403,74 | $75.353,48 | $25.146.029,75 |
| 22 | - $8.363.178,65 | $56.578,57 | $16.782.851,10 |
| 23 | - $8.381.995,80 | $37.761,41 | $8.400.855,29 |
| 24 | - $8.400.855,29 | $18.901,92 | $0,00 |
