Page 29 - libro pachi

BANCOMER

C $ 463,200 $ 463,200
i 42% ANUAL CAMPITALIZABLE TRIMESTRALMENTE 0.105 FECHA DE PAGO ANUALIDAD INTERESES AMORTIZACION SALDO
t 5 AÑOS 1 26-may-18 56275.68047 $ 48,636 $ 7,640 $ 455,560
n 20 2 26-ago-18 56275.68047 $ 47,833.83 $ 8,441.85 $ 447,118.47
3 26-nov-18 56275.68047 $ 46,947.44 $ 9,328.24 $ 437,790.23
A 56275.68047 4 26-feb-19 56275.68047 $ 45,967.97 $ 10,307.71 $ 427,482.53
5 26-may-19 56275.68047 $ 44,885.67 $ 11,390.02 $ 416,092.51
6 26-ago-19 56275.68047 $ 43,689.71 $ 12,585.97 $ 403,506.54
7 26-nov-19 56275.68047 $ 42,368.19 $ 13,907.49 $ 389,599.05
8 26-feb-20 56275.68047 $ 40,907.90 $ 15,367.78 $ 374,231.27
9 26-may-20 56275.68047 $ 39,294.28 $ 16,981.40 $ 357,249.87
10 26-ago-20 56275.68047 $ 37,511.24 $ 18,764.44 $ 338,485.43
11 26-nov-20 56275.68047 $ 35,540.97 $ 20,734.71 $ 317,750.72
12 26-feb-21 56275.68047 $ 33,363.83 $ 22,911.86 $ 294,838.86
13 26-may-21 56275.68047 $ 30,958.08 $ 25,317.60 $ 269,521.26
14 26-ago-21 56275.68047 $ 28,299.73 $ 27,975.95 $ 241,545.32
15 26-nov-21 56275.68047 $ 25,362.26 $ 30,913.42 $ 210,631.89
16 26-feb-22 56275.68047 $ 22,116.35 $ 34,159.33 $ 176,472.56
17 26-may-22 56275.68047 $ 18,529.62 $ 37,746.06 $ 138,726.50
18 26-ago-22 56275.68047 $ 14,566.28 $ 41,709.40 $ 97,017.10
19 26-nov-22 56275.68047 $ 10,186.80 $ 46,088.88 $ 50,928.22
20 26-feb-23 56275.68047 $ 5,347.46 $ 50,928.22 $ -
$ 662,314