Page 5 - pablo damian perez
P. 5

C                    95000
            i                     0.015
            T                         3 años
            n                        36 meses


                        R=               3434.477576


            N.pago      fecha de pago   anualidad     intereses    amortizacion    saldo
                       1    21/03/2018 $        3,434.48 $     1,425.00 $            2,009.48 $   92,990.52
                       2    21/04/2018 $        3,434.48 $     1,394.86 $            2,039.62 $   90,950.90
                       3    21/05/2018 $        3,434.48 $     1,364.26 $            2,070.21 $   88,880.69
                       4    21/06/2018 $        3,434.48 $     1,333.21 $            2,101.27 $   86,779.42
                       5    21/07/2018 $        3,434.48 $     1,301.69 $            2,132.79 $   84,646.64
                       6    21/08/2018 $        3,434.48 $     1,269.70 $            2,164.78 $   82,481.86
                       7    21/09/2018 $        3,434.48 $     1,237.23 $            2,197.25 $   80,284.61
                       8    21/10/2018 $        3,434.48 $     1,204.27 $            2,230.21 $   78,054.40
                       9    21/11/2018 $        3,434.48 $     1,170.82 $            2,263.66 $   75,790.74
                     10     21/12/2018 $        3,434.48 $     1,136.86 $            2,297.62 $   73,493.12
                     11     21/01/2019 $        3,434.48 $     1,102.40 $            2,332.08 $   71,161.04
                     12     21/02/2019 $        3,434.48 $     1,067.42 $            2,367.06 $   68,793.98
                     13     21/03/2019 $        3,434.48 $     1,031.91 $            2,402.57 $   66,391.41
                     14     21/04/2019 $        3,434.48 $        995.87 $            2,438.61 $   63,952.80
                     15     21/05/2019 $        3,434.48 $        959.29 $            2,475.19 $   61,477.62
                     16     21/06/2019 $        3,434.48 $        922.16 $            2,512.31 $   58,965.30
                     17     21/07/2019 $        3,434.48 $        884.48 $            2,550.00 $   56,415.31
                     18     21/08/2019 $        3,434.48 $        846.23 $            2,588.25 $   53,827.06
                     19     21/09/2019 $        3,434.48 $        807.41 $            2,627.07 $   51,199.99
                     20     21/10/2019 $        3,434.48 $        768.00 $            2,666.48 $   48,533.51
                     21     21/11/2019 $        3,434.48 $        728.00 $            2,706.47 $   45,827.03
                     22     21/12/2019 $        3,434.48 $        687.41 $            2,747.07 $   43,079.96
                     23     21/01/2020 $        3,434.48 $        646.20 $            2,788.28 $   40,291.68
                     24     21/02/2020 $        3,434.48 $        604.38 $            2,830.10 $   37,461.58
                     25     21/03/2020 $        3,434.48 $        561.92 $            2,872.55 $   34,589.03
                     26     21/04/2020 $        3,434.48 $        518.84 $            2,915.64 $   31,673.39
                     27     21/05/2020 $        3,434.48 $        475.10 $            2,959.38 $   28,714.01
                     28     21/06/2020 $        3,434.48 $        430.71 $            3,003.77 $   25,710.24
                     29     21/07/2020 $        3,434.48 $        385.65 $            3,048.82 $   22,661.42
                     30     21/08/2020 $        3,434.48 $        339.92 $            3,094.56 $   19,566.86
                     31     21/09/2020 $        3,434.48 $        293.50 $            3,140.97 $   16,425.89
                     32     21/10/2020 $        3,434.48 $        246.39 $            3,188.09 $   13,237.80
                     33     21/11/2020 $        3,434.48 $        198.57 $            3,235.91 $   10,001.89
                     34     21/12/2020 $        3,434.48 $        150.03 $            3,284.45 $     6,717.44
                     35     21/01/2021 $        3,434.48 $        100.76 $            3,333.72 $     3,383.72
                     36     21/02/2021 $        3,434.48 $           50.76 $            3,383.72 -$             0.00
   1   2   3   4   5   6   7   8   9   10