Page 39 - salvador damian

DATOS: A= 33053.05627
C= $463,200
i= 35% Anual
i= 0.058333333
T= 5 Años

FECHA DE PAGO ANUALIDAD INTERES AMORTIZACION SALDO
26-abr-18 33053.05627 $27,020 $6,033 $457,167
26-jun-18 33053.05627 $26,668.07 $6,384.98 $450,781.96
26-ago-18 33053.05627 $26,295.61 $6,757.44 $444,024.52
26-oct-18 33053.05627 $25,901.43 $7,151.63 $436,872.89
26-dic-18 33053.05627 $25,484.25 $7,568.80 $429,304.09
26-feb-19 33053.05627 $25,042.74 $8,010.32 $421,293.77
26-abr-19 33053.05627 $24,575.47 $8,477.59 $412,816.18
26-jun-19 33053.05627 $24,080.94 $8,972.11 $403,844.07
26-ago-19 33053.05627 $23,557.57 $9,495.49 $394,348.58
26-oct-19 33053.05627 $23,003.67 $10,049.39 $384,299.20
26-dic-19 33053.05627 $22,417.45 $10,635.60 $373,663.59
26-feb-20 33053.05627 $21,797.04 $11,256.01 $362,407.58
26-abr-20 33053.05627 $21,140.44 $11,912.61 $350,494.97
26-jun-20 33053.05627 $20,445.54 $12,607.52 $337,887.45
26-ago-20 33053.05627 $19,710.10 $13,342.96 $324,544.49
26-oct-20 33053.05627 $18,931.76 $14,121.29 $310,423.20
26-dic-20 33053.05627 $18,108.02 $14,945.04 $295,478.16
26-feb-21 33053.05627 $17,236.23 $15,816.83 $279,661.33
26-abr-21 33053.05627 $16,313.58 $16,739.48 $262,921.85
26-jun-21 33053.05627 $15,337.11 $17,715.95 $245,205.91
26-ago-21 33053.05627 $14,303.68 $18,749.38 $226,456.53
26-oct-21 33053.05627 $13,209.96 $19,843.09 $206,613.44
26-dic-21 33053.05627 $12,052.45 $21,000.61 $185,612.83
26-feb-22 33053.05627 $10,827.42 $22,225.64 $163,387.19
26-abr-22 33053.05627 $9,530.92 $23,522.14 $139,865.05
26-jun-22 33053.05627 $8,158.79 $24,894.26 $114,970.79
26-ago-22 33053.05627 $6,706.63 $26,346.43 $88,624.36
26-oct-22 33053.05627 $5,169.75 $27,883.30 $60,741.06
26-dic-22 33053.05627 $3,543.23 $29,509.83 $31,231.23
26-feb-23 33053.05627 $1,821.82 $31,231.23 $0.00
$528,392