Page 27 - Libro de Practicas

HCBC
c 463200
i 0.04166667
n 30
Anualidad 27331.5994

Fecha de pago Anualidad Interes Amortizacion Sueldo
1 23-feb-18 $27,331.60 $19,300.00 $8,031.60 $455,168.40
2 23-abr-18 $27,331.60 $18,965.35 $8,366.25 $446,802.15
3 23-jun-18 $27,331.60 $18,616.76 $8,714.84 $438,087.31
4 23-ago-18 $27,331.60 $18,253.64 $9,077.96 $429,009.35
5 23-oct-18 $27,331.60 $17,875.39 $9,456.21 $419,553.14
6 23-dic-18 $27,331.60 $17,481.38 $9,850.22 $409,702.92
7 23-feb-19 $27,331.60 $17,070.95 $10,260.64 $399,442.27
8 23-abr-19 $27,331.60 $16,643.43 $10,688.17 $388,754.10
9 23-jun-19 $27,331.60 $16,198.09 $11,133.51 $377,620.59
10 23-ago-19 $27,331.60 $15,734.19 $11,597.41 $366,023.18
11 23-oct-19 $27,331.60 $15,250.97 $12,080.63 $353,942.55
12 23-dic-19 $27,331.60 $14,747.61 $12,583.99 $341,358.56
13 23-feb-20 $27,331.60 $14,223.27 $13,108.33 $328,250.23
14 23-abr-20 $27,331.60 $13,677.09 $13,654.51 $314,595.72
15 23-jun-20 $27,331.60 $13,108.16 $14,223.44 $300,372.28
16 23-ago-20 $27,331.60 $12,515.51 $14,816.09 $285,556.19
17 23-oct-20 $27,331.60 $11,898.17 $15,433.42 $270,122.77
18 23-dic-20 $27,331.60 $11,255.12 $16,076.48 $254,046.28
19 23-feb-21 $27,331.60 $10,585.26 $16,746.34 $237,299.94
20 23-abr-21 $27,331.60 $9,887.50 $17,444.10 $219,855.84
21 23-jun-21 $27,331.60 $9,160.66 $18,170.94 $201,684.90
22 23-ago-21 $27,331.60 $8,403.54 $18,928.06 $182,756.84
23 23-oct-21 $27,331.60 $7,614.87 $19,716.73 $163,040.11
24 23-dic-21 $27,331.60 $6,793.34 $20,538.26 $142,501.85
25 23-feb-22 $27,331.60 $5,937.58 $21,394.02 $121,107.83
26 23-abr-22 $27,331.60 $5,046.16 $22,285.44 $98,822.39
27 23-jun-22 $27,331.60 $4,117.60 $23,214.00 $75,608.39
28 23-ago-22 $27,331.60 $3,150.35 $24,181.25 $51,427.14
29 23-oct-22 $27,331.60 $2,142.80 $25,188.80 $26,238.34
30 23-dic-22 $27,331.60 $1,093.26 $26,238.34 $0.00

Total $356,747.98

Esta seria la mejor opcion