Vous êtes sur la page 1sur 4

Numero de pagos Saldo pendiente Intereses Comisiones Capital actual

0 243,247.50 10% $ 81,082.50 -


1 239,193.38 10% $ 81,082.50 4,054.13
2 235,139.25 10% $ 81,082.50 8,108.25
3 231,085.13 10% $ 81,082.50 12,162.38
4 227,031.00 10% $ 81,082.50 16,216.50
5 222,976.88 10% $ 81,082.50 20,270.63
6 218,922.75 10% $ 81,082.50 24,324.75
7 214,868.63 10% $ 81,082.50 28,378.88
8 210,814.50 10% $ 81,082.50 32,433.00
9 206,760.38 10% $ 81,082.50 36,487.13
10 202,706.25 10% $ 81,082.50 40,541.25
11 198,652.13 10% $ 81,082.50 44,595.38
12 194,598.00 10% $ 81,082.50 48,649.50
13 190,543.88 10% $ 81,082.50 52,703.63
14 186,489.75 10% $ 81,082.50 56,757.75
15 182,435.63 10% $ 81,082.50 60,811.88
16 178,381.50 10% $ 81,082.50 64,866.00
17 174,327.38 10% $ 81,082.50 68,920.13
18 170,273.25 10% $ 81,082.50 72,974.25
19 166,219.13 10% $ 81,082.50 77,028.38
20 162,165.00 10% $ 81,082.50 81,082.50
21 158,110.88 10% $ 81,082.50 85,136.63
22 154,056.75 10% $ 81,082.50 89,190.75
23 150,002.63 10% $ 81,082.50 93,244.88
24 145,948.50 10% $ 81,082.50 97,299.00
25 141,894.38 10% $ 81,082.50 101,353.13
26 137,840.25 10% $ 81,082.50 105,407.25
27 133,786.13 10% $ 81,082.50 109,461.38
28 129,732.00 10% $ 81,082.50 113,515.50
29 125,677.88 10% $ 81,082.50 117,569.63
30 121,623.75 10% $ 81,082.50 121,623.75
31 117,569.63 10% $ 81,082.50 125,677.88
32 113,515.50 10% $ 81,082.50 129,732.00
33 109,461.38 10% $ 81,082.50 133,786.13
34 105,407.25 10% $ 81,082.50 137,840.25
35 101,353.13 10% $ 81,082.50 141,894.38
36 97,299.00 10% $ 81,082.50 145,948.50
37 93,244.88 10% $ 81,082.50 150,002.63
38 89,190.75 10% $ 81,082.50 154,056.75
39 85,136.63 10% $ 81,082.50 158,110.88
40 81,082.50 10% $ 81,082.50 162,165.00
41 77,028.38 10% $ 81,082.50 166,219.13
42 72,974.25 10% $ 81,082.50 170,273.25
43 68,920.13 10% $ 81,082.50 174,327.38
44 64,866.00 10% $ 81,082.50 178,381.50
45 60,811.88 10% $ 81,082.50 182,435.63
46 56,757.75 10% $ 81,082.50 186,489.75
47 52,703.63 10% $ 81,082.50 190,543.88
48 48,649.50 10% $ 81,082.50 194,598.00
49 44,595.38 10% $ 81,082.50 198,652.13
50 40,541.25 10% $ 81,082.50 202,706.25
51 36,487.13 10% $ 81,082.50 206,760.38
52 32,433.00 10% $ 81,082.50 210,814.50
53 28,378.88 10% $ 81,082.50 214,868.63
54 24,324.75 10% $ 81,082.50 218,922.75
55 20,270.63 10% $ 81,082.50 222,976.88
56 16,216.50 10% $ 81,082.50 227,031.00
57 12,162.38 10% $ 81,082.50 231,085.13
58 8,108.25 10% $ 81,082.50 235,139.25
59 4,054.13 10% $ 81,082.50 239,193.38
60 - 10% $ 81,082.50 243,247.50
Concepto Costo Instalación Cantidad total Pagos por mes
Renta 4500 2 9000
Pintura 1168 2 1170
Sillas y Mesas 1500 10 15000 157.8
cocina integral 42000 1 42000 4149.25
Paneles solares 94995 2900 1 94995 3958.125
Gas natural $ 162,165.00
Numero de pagos
1
1
12
12
12