Page 21 - Juan Adriano

Tabla de Amortizaciones

Datos
C= 95000
i= 0.18 Anual Capilazable mensual 0.015
T= 3 añoa
n= 36 meses

Formula A=C*i/1-(1+i)^n

A= 3434.47758

Fecha de Entrega Anualidad Ineteres Amortizacion Saldo
20/03/2018 $ 3,434.48 $ 1,425.00 $ 2,009.48 $ 92,990.52
20/04/2018 $ 3,434.48 $ 1,394.86 $ 2,039.62 $ 90,950.90
20/05/2018 $ 3,434.48 $ 1,364.26 $ 2,070.21 $ 88,880.69
20/06/2018 $ 3,434.48 $ 1,333.21 $ 2,101.27 $ 86,779.42
20/07/2018 $ 3,434.48 $ 1,301.69 $ 2,132.79 $ 84,646.64
20/08/2018 $ 3,434.48 $ 1,269.70 $ 2,164.78 $ 82,481.86
20/09/2018 $ 3,434.48 $ 1,237.23 $ 2,197.25 $ 80,284.61
20/10/2018 $ 3,434.48 $ 1,204.27 $ 2,230.21 $ 78,054.40
20/11/2018 $ 3,434.48 $ 1,170.82 $ 2,263.66 $ 75,790.74
20/12/2018 $ 3,434.48 $ 1,136.86 $ 2,297.62 $ 73,493.12
20/01/2019 $ 3,434.48 $ 1,102.40 $ 2,332.08 $ 71,161.04
20/02/2019 $ 3,434.48 $ 1,067.42 $ 2,367.06 $ 68,793.98
20/03/2019 $ 3,434.48 $ 1,031.91 $ 2,402.57 $ 66,391.41
20/04/2019 $ 3,434.48 $ 995.87 $ 2,438.61 $ 63,952.80
20/05/2019 $ 3,434.48 $ 959.29 $ 2,475.19 $ 61,477.62
20/06/2019 $ 3,434.48 $ 922.16 $ 2,512.31 $ 58,965.30
20/07/2019 $ 3,434.48 $ 884.48 $ 2,550.00 $ 56,415.31
20/08/2019 $ 3,434.48 $ 846.23 $ 2,588.25 $ 53,827.06
20/09/2019 $ 3,434.48 $ 807.41 $ 2,627.07 $ 51,199.99
20/10/2019 $ 3,434.48 $ 768.00 $ 2,666.48 $ 48,533.51
20/11/2019 $ 3,434.48 $ 728.00 $ 2,706.47 $ 45,827.03
20/12/2019 $ 3,434.48 $ 687.41 $ 2,747.07 $ 43,079.96
20/01/2020 $ 3,434.48 $ 646.20 $ 2,788.28 $ 40,291.68
20/02/2020 $ 3,434.48 $ 604.38 $ 2,830.10 $ 37,461.58
20/03/2020 $ 3,434.48 $ 561.92 $ 2,872.55 $ 34,589.03
20/04/2020 $ 3,434.48 $ 518.84 $ 2,915.64 $ 31,673.39
20/05/2020 $ 3,434.48 $ 475.10 $ 2,959.38 $ 28,714.01
20/06/2020 $ 3,434.48 $ 430.71 $ 3,003.77 $ 25,710.24
20/07/2020 $ 3,434.48 $ 385.65 $ 3,048.82 $ 22,661.42
20/08/2020 $ 3,434.48 $ 339.92 $ 3,094.56 $ 19,566.86
20/09/2020 $ 3,434.48 $ 293.50 $ 3,140.97 $ 16,425.89
20/10/2020 $ 3,434.48 $ 246.39 $ 3,188.09 $ 13,237.80
20/11/2020 $ 3,434.48 $ 198.57 $ 3,235.91 $ 10,001.89
20/12/2020 $ 3,434.48 $ 150.03 $ 3,284.45 $ 6,717.44
20/01/2021 $ 3,434.48 $ 100.76 $ 3,333.72 $ 3,383.72
20/02/2021 $ 3,434.48 $ 50.76 $ 3,383.72 $0.00