Page 6 - libreta patlan

BANCOMER
C= $463,200
i= 42% ANUAL CAP TRIMESTRAL
i= 11% TRIMESTRAL
T= 5 AÑOS
T= 20 TRIMESTRES
A= 56275.68047

$463,200
N° FECHA DE PAGO ANUALIDAD INTERES AMORTIZACIONSALDO
1 23-feb-18 56275.68047 $48,636 $7,640 $455,560
2 23-may-18 56275.68047 $47,833.83 $8,441.85 $447,118.47
3 23-ago-18 56275.68047 $46,947.44 $9,328.24 $437,790.23
4 23-nov-18 56275.68047 $45,967.97 $10,307.71 $427,482.53
5 23-feb-19 56275.68047 $44,885.67 $11,390.02 $416,092.51
6 23-may-19 56275.68047 $43,689.71 $12,585.97 $403,506.54
7 23-ago-19 56275.68047 $42,368.19 $13,907.49 $389,599.05
8 23-nov-19 56275.68047 $40,907.90 $15,367.78 $374,231.27
9 23-feb-20 56275.68047 $39,294.28 $16,981.40 $357,249.87
10 23-may-20 56275.68047 $37,511.24 $18,764.44 $338,485.43
11 23-ago-20 56275.68047 $35,540.97 $20,734.71 $317,750.72
12 23-nov-20 56275.68047 $33,363.83 $22,911.86 $294,838.86
13 23-feb-21 56275.68047 $30,958.08 $25,317.60 $269,521.26
14 23-may-21 56275.68047 $28,299.73 $27,975.95 $241,545.32
15 23-ago-21 56275.68047 $25,362.26 $30,913.42 $210,631.89
16 23-nov-21 56275.68047 $22,116.35 $34,159.33 $176,472.56
17 23-feb-22 56275.68047 $18,529.62 $37,746.06 $138,726.50
18 23-may-22 56275.68047 $14,566.28 $41,709.40 $97,017.10
19 23-ago-22 56275.68047 $10,186.80 $46,088.88 $50,928.22
20 23-nov-22 56275.68047 $5,347.46 $50,928.22 $0.00
$662,313.61