Page 40 - salvador damian
P. 40

DATOS:                                         A=
                                C=                $463,200
                                 i=                 39%                 Anual
                                 i=                 0.195
                                T=                   5                  Años




                          FECHA DE PAGO          ANUALIDAD             INTERES       AMORTIZACION
                             26-ago-18           108613.648            $90,324           $18,290
                             26-feb-19           108613.648          $86,757.52        $21,856.13
                             26-ago-19           108613.648          $82,495.57        $26,118.07
                             26-feb-20           108613.648          $77,402.55        $31,211.10
                             26-ago-20           108613.648          $71,316.38        $37,297.26
                             26-feb-21           108613.648          $64,043.42        $44,570.23
                             26-ago-21           108613.648          $55,352.22        $53,261.42
                             26-feb-22           108613.648          $44,966.25        $63,647.40
                             26-ago-22           108613.648          $32,555.00        $76,058.65
                             26-feb-23           108613.648          $17,723.57        $90,890.08
                                                                      $622,936
   35   36   37   38   39   40   41   42   43   44   45