Page 26 - libro de pachi

CAPITAL 463200
interes 35% 0.035
tiempo 5 años
n -30
anualidad 25184.8008

Fecha de pago anualidad interes amortizacion saldo
1 26/02/2018 $25,184.80 $16,212.00 $8,972.80 $454,227.20
2 26/08/2018 $25,184.80 $15,897.95 $9,286.85 $444,940.35
3 26/02/2019 $25,184.80 $15,572.91 $9,611.89 $435,328.46
4 26/08/2019 $25,184.80 $15,236.50 $9,948.30 $425,380.16
5 26/02/2020 $25,184.80 $14,888.31 $10,296.50 $415,083.66
6 26/08/2020 $25,184.80 $14,527.93 $10,656.87 $404,426.79
7 26/02/2021 $25,184.80 $14,154.94 $11,029.86 $393,396.93
8 26/08/2021 $25,184.80 $13,768.89 $11,415.91 $381,981.02
9 26/02/2022 $25,184.80 $13,369.34 $11,815.47 $370,165.55
10 26/08/2022 $25,184.80 $12,955.79 $12,229.01 $357,936.55
11 26/02/2023 $25,184.80 $12,527.78 $12,657.02 $345,279.52
12 26/08/2023 $25,184.80 $12,084.78 $13,100.02 $332,179.51
13 26/02/2024 $25,184.80 $11,626.28 $13,558.52 $318,620.99
14 26/08/2024 $25,184.80 $11,151.73 $14,033.07 $304,587.92
15 26/02/2025 $25,184.80 $10,660.58 $14,524.22 $290,063.70
16 26/08/2025 $25,184.80 $10,152.23 $15,032.57 $275,031.13
17 26/02/2026 $25,184.80 $9,626.09 $15,558.71 $259,472.42
18 26/08/2026 $25,184.80 $9,081.53 $16,103.27 $243,369.15
19 26/02/2027 $25,184.80 $8,517.92 $16,666.88 $226,702.27
20 26/08/2027 $25,184.80 $7,934.58 $17,250.22 $209,452.05
21 26/02/2028 $25,184.80 $7,330.82 $17,853.98 $191,598.07
22 26/08/2028 $25,184.80 $6,705.93 $18,478.87 $173,119.20
23 26/02/2029 $25,184.80 $6,059.17 $19,125.63 $153,993.57
24 26/08/2029 $25,184.80 $5,389.78 $19,795.03 $134,198.55
25 26/02/2030 $25,184.80 $4,696.95 $20,487.85 $113,710.69
26 26/08/2030 $25,184.80 $3,979.87 $21,204.93 $92,505.77
27 26/02/2031 $25,184.80 $3,237.70 $21,947.10 $70,558.67
28 26/08/2031 $25,184.80 $2,469.55 $22,715.25 $47,843.42
29 26/02/2032 $25,184.80 $1,674.52 $23,510.28 $24,333.14
30 26/08/2032 $25,184.80 $851.66 $24,333.14 $0.00