Page 2 - LIBRO DAVID

HSBC
C = 463200
T = 5
i = 0.05833333
n = 30 27020
A = 33053.0563 0.81747357

FECHA DE
ANUALIDAD INTERES SALDO
PAGO AMORTIZACION
23-abr-18 33053.0563 $27,020.00 $6,033.06 $457,166.94
23-jun-18 33053.0563 $26,668.07 $6,384.98 $450,781.96
23-ago-18 33053.0563 $26,295.61 $6,757.44 $444,024.52
23-oct-18 33053.0563 $25,901.43 $7,151.63 $436,872.89
23-dic-18 33053.0563 $25,484.25 $7,568.80 $429,304.09
23-feb-19 33053.0563 $25,042.74 $8,010.32 $421,293.77
23-abr-19 33053.0563 $24,575.47 $8,477.59 $412,816.18
23-jun-19 33053.0563 $24,080.94 $8,972.11 $403,844.07
23-ago-19 33053.0563 $23,557.57 $9,495.49 $394,348.58
23-oct-19 33053.0563 $23,003.67 $10,049.39 $384,299.20
23-dic-19 33053.0563 $22,417.45 $10,635.60 $373,663.59
23-feb-20 33053.0563 $21,797.04 $11,256.01 $362,407.58
23-abr-20 33053.0563 $21,140.44 $11,912.61 $350,494.97
23-jun-20 33053.0563 $20,445.54 $12,607.52 $337,887.45
23-ago-20 33053.0563 $19,710.10 $13,342.96 $324,544.49
23-oct-20 33053.0563 $18,931.76 $14,121.29 $310,423.20
23-dic-20 33053.0563 $18,108.02 $14,945.04 $295,478.16
23-feb-21 33053.0563 $17,236.23 $15,816.83 $279,661.33
23-abr-21 33053.0563 $16,313.58 $16,739.48 $262,921.85
23-jun-21 33053.0563 $15,337.11 $17,715.95 $245,205.91
23-ago-21 33053.0563 $14,303.68 $18,749.38 $226,456.53
23-oct-21 33053.0563 $13,209.96 $19,843.09 $206,613.44
23-dic-21 33053.0563 $12,052.45 $21,000.61 $185,612.83
23-feb-22 33053.0563 $10,827.42 $22,225.64 $163,387.19
23-abr-22 33053.0563 $9,530.92 $23,522.14 $139,865.05
23-jun-22 33053.0563 $8,158.79 $24,894.26 $114,970.79
23-ago-22 33053.0563 $6,706.63 $26,346.43 $88,624.36
23-oct-22 33053.0563 $5,169.75 $27,883.30 $60,741.06
23-dic-22 33053.0563 $3,543.23 $29,509.83 $31,231.23
23-feb-23 33053.0563 $1,821.82 $31,231.23 $0.00
$528,391.69