Page 33 - profesor pachi

463200 C=
5 años T=
35% 0.058333333 bimestral I=
30 n=
A=
27020 0.817473573 33053.05627

fecha de pago anualidad interes amortizacion saldo
1 26-abr-18 33053.05627 27020.00 6033.06 457166.94
2 26-jun-18 33053.05627 26668.07 6384.98 450781.96
3 26-ago-18 33053.05627 26295.61 6757.44 444024.52
4 26-oct-18 33053.05627 25901.43 7151.63 436872.89
5 26-dic-18 33053.05627 25484.25 7568.80 429304.09
6 26-feb-19 33053.05627 25042.74 8010.32 421293.77
7 26-abr-19 33053.05627 24575.47 8477.59 412816.18
8 26-jun-19 33053.05627 24080.94 8972.11 403844.07
9 26-ago-19 33053.05627 23557.57 9495.49 394348.58
10 26-oct-19 33053.05627 23003.67 10049.39 384299.20
11 26-dic-19 33053.05627 22417.45 10635.60 373663.59
12 26-feb-20 33053.05627 21797.04 11256.01 362407.58
13 26-abr-20 33053.05627 21140.44 11912.61 350494.97
14 26-jun-20 33053.05627 20445.54 12607.52 337887.45
15 26-ago-20 33053.05627 19710.10 13342.96 324544.49
16 26-oct-20 33053.05627 18931.76 14121.29 310423.20
17 26-dic-20 33053.05627 18108.02 14945.04 295478.16
18 26-feb-21 33053.05627 17236.23 15816.83 279661.33
19 26-abr-21 33053.05627 16313.58 16739.48 262921.85
20 26-jun-21 33053.05627 15337.11 17715.95 245205.91
21 26-ago-21 33053.05627 14303.68 18749.38 226456.53
22 26-oct-21 33053.05627 13209.96 19843.09 206613.44
23 26-dic-21 33053.05627 12052.45 21000.61 185612.83
24 26-feb-22 33053.05627 10827.42 22225.64 163387.19
25 26-abr-22 33053.05627 9530.92 23522.14 139865.05
26 26-jun-22 33053.05627 8158.79 24894.26 114970.79
27 26-ago-22 33053.05627 6706.63 26346.43 88624.36
28 26-oct-22 33053.05627 5169.75 27883.30 60741.06
29 26-dic-22 33053.05627 3543.23 29509.83 31231.23
30 26-feb-23 33053.05627 1821.82 31231.23 0.00
528391.69