Page 53 - profesor pachi

C= 95000
T= 3 años
I= 18% 0.015
n= 36
A= 1425 0.414910265 = 3434.477576

N° FECHA DE PAGO ANUALIDAD INTERES AMORTIZACION SALDO
1 20/03/2018 3434.477576 1425 2009.477576 92990.52242
2 20/04/2018 3434.477576 1394.857836 2039.61974 90950.90268
3 20/05/2018 3434.477576 1364.26354 2070.214036 88880.68865
4 20/06/2018 3434.477576 1333.21033 2101.267246 86779.4214
5 20/07/2018 3434.477576 1301.691321 2132.786255 84646.63515
6 20/08/2018 3434.477576 1269.699527 2164.778049 82481.8571
7 20/09/2018 3434.477576 1237.227856 2197.249719 80284.60738
8 20/10/2018 3434.477576 1204.269111 2230.208465 78054.39891
9 20/11/2018 3434.477576 1170.815984 2263.661592 75790.73732
10 20/12/2018 3434.477576 1136.86106 2297.616516 73493.12081
11 20/01/2019 3434.477576 1102.396812 2332.080764 71161.04004
12 20/02/2019 3434.477576 1067.415601 2367.061975 68793.97807
13 20/03/2019 3434.477576 1031.909671 2402.567905 66391.41016
14 20/04/2019 3434.477576 995.8711524 2438.606423 63952.80374
15 20/05/2019 3434.477576 959.2920561 2475.18552 61477.61822
16 20/06/2019 3434.477576 922.1642733 2512.313303 58965.30492
17 20/07/2019 3434.477576 884.4795737 2549.998002 56415.30691
18 20/08/2019 3434.477576 846.2296037 2588.247972 53827.05894
19 20/09/2019 3434.477576 807.4058841 2627.071692 51199.98725
20 20/10/2019 3434.477576 767.9998088 2666.477767 48533.50948
21 20/11/2019 3434.477576 728.0026422 2706.474934 45827.03455
22 20/12/2019 3434.477576 687.4055182 2747.072058 43079.96249
23 20/01/2020 3434.477576 646.1994374 2788.278139 40291.68435
24 20/02/2020 3434.477576 604.3752653 2830.102311 37461.58204
25 20/03/2020 3434.477576 561.9237306 2872.553845 34589.0282
26 20/04/2020 3434.477576 518.835423 2915.642153 31673.38604
27 20/05/2020 3434.477576 475.1007907 2959.376785 28714.00926
28 20/06/2020 3434.477576 430.7101389 3003.767437 25710.24182
29 20/07/2020 3434.477576 385.6536273 3048.823949 22661.41787
30 20/08/2020 3434.477576 339.9212681 3094.556308 19566.86157
31 20/09/2020 3434.477576 293.5029235 3140.974652 16425.88691
32 20/10/2020 3434.477576 246.3883037 3188.089272 13237.79764
33 20/11/2020 3434.477576 198.5669646 3235.910611 10001.88703
34 20/12/2020 3434.477576 150.0283054 3284.44927 6717.437759
35 20/01/2021 3434.477576 100.7615664 3333.71601 3383.72175
36 20/02/2021 3434.477576 50.75582624 3383.72175 0.00