Page 20 - roberto gonzalez nuñez

ALTERNATIVA: INSTITUCIÓN HSBC, tasa de interés aplicable 35%
anual, capitalizable bimestralmente.

DATOS
C= 463200
i= 35% 0.058333333
t= 5 años 30

FECHA DE PAGO ANUALIDADES INTERESES AMORTIZACION SALDO
26-abr-18 $ 33,053.06 $ 27,020.00 $ 6,033.06 $ 457,166.94
26-jun-18 $ 33,053.06 $ 26,668.07 $ 6,384.98 $ 450,781.96
26-ago-18 $ 33,053.06 $ 26,295.61 $ 6,757.44 $ 444,024.52
26-oct-18 $ 33,053.06 $ 25,901.43 $ 7,151.63 $ 436,872.89
26-dic-18 $ 33,053.06 $ 25,484.25 $ 7,568.80 $ 429,304.09
26-feb-19 $ 33,053.06 $ 25,042.74 $ 8,010.32 $ 421,293.77
26-abr-19 $ 33,053.06 $ 24,575.47 $ 8,477.59 $ 412,816.18
26-jun-19 $ 33,053.06 $ 24,080.94 $ 8,972.11 $ 403,844.07
26-ago-19 $ 33,053.06 $ 23,557.57 $ 9,495.49 $ 394,348.58
26-oct-19 $ 33,053.06 $ 23,003.67 $ 10,049.39 384299.20
26-dic-19 $ 33,053.06 $ 22,417.45 $ 10,635.60 373663.59
26-feb-20 $ 33,053.06 $ 21,797.04 $ 11,256.01 362407.58
26-abr-20 $ 33,053.06 $ 21,140.44 $ 11,912.61 350494.97
26-jun-20 $ 33,053.06 $ 20,445.54 $ 12,607.52 337887.45
26-ago-20 $ 33,053.06 $ 19,710.10 $ 13,342.96 324544.49
26-oct-20 $ 33,053.06 $ 18,931.76 $ 14,121.29 310423.20
26-dic-20 $ 33,053.06 $ 18,108.02 $ 14,945.04 295478.16
26-feb-21 $ 33,053.06 $ 17,236.23 $ 15,816.83 279661.33
26-abr-21 $ 33,053.06 $ 16,313.58 $ 16,739.48 262921.85
26-jun-21 $ 33,053.06 $ 15,337.11 $ 17,715.95 245205.91
26-ago-21 $ 33,053.06 $ 14,303.68 $ 18,749.38 226456.53
26-oct-21 $ 33,053.06 $ 13,209.96 $ 19,843.09 206613.44
26-dic-21 $ 33,053.06 $ 12,052.45 $ 21,000.61 185612.83
26-feb-22 $ 33,053.06 $ 10,827.42 $ 22,225.64 163387.19
26-abr-22 $ 33,053.06 $ 9,530.92 $ 23,522.14 139865.05
26-jun-22 $ 33,053.06 $ 8,158.79 $ 24,894.26 114970.79
26-ago-22 $ 33,053.06 $ 6,706.63 $ 26,346.43 88624.36
26-oct-22 $ 33,053.06 $ 5,169.75 $ 27,883.30 60741.06
26-dic-22 $ 33,053.06 $ 3,543.23 $ 29,509.83 31231.23
26-feb-23 $ 33,053.06 $ 1,821.82 $ 31,231.23 0.00
$ 528,391.69