Page 31 - profesor pachi

C= 463200
T= 5 AÑOS
I= 42% 0.105 TRIMESTRAL
n= 20
trimestral 0.105
A= 48636 0.864245436 56275.6805

fecha de pago anualidad interes amortizacion saldo
1 26-may-18 56275.68047 48636 7639.680472 455560.32
2 26-ago-18 56275.68047 47833.83355 8441.846921 447118.473
3 26-nov-18 56275.68047 46947.43962 9328.240848 437790.232
4 26-feb-19 56275.68047 45967.97433 10307.70614 427482.526
5 26-may-19 56275.68047 44885.66519 11390.01528 416092.51
6 26-ago-19 56275.68047 43689.71359 12585.96689 403506.543
7 26-nov-19 56275.68047 42368.18706 13907.49341 389599.05
8 26-feb 56275.68047 40907.90025 15367.78022 374231.27
9 26-may-20 56275.68047 39294.28333 16981.39714 357249.873
10 26-ago-20 56275.68047 37511.23663 18764.44384 338485.429
11 26-nov-20 56275.68047 35540.97003 20734.71044 317750.718
12 26-feb-21 56275.68047 33363.82543 22911.85504 294838.863
13 26-may-21 56275.68047 30958.08065 25317.59982 269521.264
14 26-ago-21 56275.68047 28299.73267 27975.9478 241545.316
15 26-nov-21 56275.68047 25362.25815 30913.42232 210631.893
16 26-feb-22 56275.68047 22116.34881 34159.33166 176472.562
17 26-may-22 56275.68047 18529.61899 37746.06149 138726.5
18 26-ago-22 56275.68047 14566.28253 41709.39794 97017.1023
19 26-nov-22 56275.68047 10186.79575 46088.88473 50928.2176
20 26-feb-22 56275.68047 5347.46285 50928.21762 0
662313.6094