Page 19 - roberto gonzalez nuñez
P. 19
ALTERNATIVA: INSTITUCIÓN BANCOMER, tasa de interés aplicable
42% anual, capitalizable trimestralmente.
DATOS
C= $ 463,200.00
i= 42% 0.105
t= 5 años 20
FECHA DE PAGO ANUALIDADES INTERESES AMORTIZACION SALDO
26-may-18 $ 56,275.68 $ 48,636.00 $ 7,639.68 $ 455,560.32
26-ago-18 $ 56,275.68 $ 47,833.83 $ 8,441.85 $ 447,118.47
26-nov-18 $ 56,275.68 $ 46,947.44 $ 9,328.24 $ 437,790.23
26-feb-19 $ 56,275.68 $ 45,967.97 $ 10,307.71 $ 427,482.53
26-may-19 $ 56,275.68 $ 44,885.67 $ 11,390.02 $ 416,092.51
26-ago-19 $ 56,275.68 $ 43,689.71 $ 12,585.97 $ 403,506.54
26-nov-19 $ 56,275.68 $ 42,368.19 $ 13,907.49 $ 389,599.05
26-feb-20 $ 56,275.68 $ 40,907.90 $ 15,367.78 $ 374,231.27
26-may-20 $ 56,275.68 $ 39,294.28 $ 16,981.40 $ 357,249.87
26-ago-20 $ 56,275.68 $ 37,511.24 $ 18,764.44 $ 338,485.43
26-nov-20 $ 56,275.68 $ 35,540.97 $ 20,734.71 $ 317,750.72
26-feb-21 $ 56,275.68 $ 33,363.83 $ 22,911.86 $ 294,838.86
26-may-21 $ 56,275.68 $ 30,958.08 $ 25,317.60 $ 269,521.26
26-ago-21 $ 56,275.68 $ 28,299.73 $ 27,975.95 $ 241,545.32
26-nov-21 $ 56,275.68 $ 25,362.26 $ 30,913.42 $ 210,631.89
26-feb-22 $ 56,275.68 $ 22,116.35 $ 34,159.33 $ 176,472.56
26-may-22 $ 56,275.68 $ 18,529.62 $ 37,746.06 $ 138,726.50
26-ago-22 $ 56,275.68 $ 14,566.28 $ 41,709.40 $ 97,017.10
26-nov-22 $ 56,275.68 $ 10,186.80 $ 46,088.88 $ 50,928.22
26-feb-23 $ 56,275.68 $ 5,347.46 $ 50,928.22 0.00
$ 662,313.61
