Page 25 - pachi
P. 25

datos
            c=          463200
            i           39%            0.195
            T           1 año
            n           10
            A           108613.648     90324             0.8316082


                                                                                             463200
                         fecha de pago    anualidad       interes     amortizacion        saldo
                       1     26-ago-18     $108,613.65   $90,324.00       $18,289.65     $444,910.35
                       2      26-feb-19    $108,613.65   $86,757.52       $21,856.13     $423,054.22
                       3     26-ago-19     $108,613.65   $82,495.57       $26,118.07     $396,936.15
                       4      26-feb-20    $108,613.65   $77,402.55       $31,211.10     $365,725.05
                       5     26-ago-20     $108,613.65   $71,316.38       $37,297.26     $328,427.79
                       6      26-feb-21    $108,613.65   $64,043.42       $44,570.23     $283,857.56
                       7     26-ago-21     $108,613.65   $55,352.22       $53,261.42     $230,596.13
                       8      26-feb-22    $108,613.65   $44,966.25       $63,647.40     $166,948.73
                       9     26-ago-22     $108,613.65   $32,555.00       $76,058.65      $90,890.08
                     10       26-feb-23    $108,613.65   $17,723.57       $90,890.08           $0.00
                                                        $622,936.48
   20   21   22   23   24   25   26   27   28   29   30