Page 25 - Libro de Practicas
P. 25

c                      95000
                i                      0.015
                n                         36
                Anualidad         3434.47758


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