Periodo Pago Interes Abono Capital

0 $ - $ - $ - $ 29,223.00
1 $ 2,610.12 $ 316.49 $ 2,293.63 $ 26,929.37
2 $ 2,610.12 $ 291.65 $ 2,318.47 $ 24,610.89
3 $ 2,610.12 $ 266.54 $ 2,343.58 $ 22,267.31
4 $ 2,610.12 $ 241.15 $ 2,368.96 $ 19,898.35
5 $ 2,610.12 $ 215.50 $ 2,394.62 $ 17,503.73
6 $ 2,610.12 $ 189.57 $ 2,420.55 $ 15,083.17
7 $ 2,610.12 $ 163.35 $ 2,446.77 $ 12,636.41
8 $ 2,610.12 $ 136.85 $ 2,473.27 $ 10,163.14
9 $ 2,610.12 $ 110.07 $ 2,500.05 $ 7,663.09
10 $ 2,610.12 $ 82.99 $ 2,527.13 $ 5,135.96
11 $ 2,610.12 $ 55.62 $ 2,554.50 $ 2,581.46
12 $ 2,610.12 $ 27.96 $ 2,582.16 -$ 0.70
Total $ 31,321.42 $ 2,097.7262 $ 29,223.70

Periodo Pago Interes Abono Capital

0 $ - $ - $ - $ 5,000.00
1 $311.9239363258 $ 62.5 $249.42 $ 4,750.58
2 $311.9239363258 $ 59.3822 $252.54 $ 4,498.03
3 $311.9239363258 $ 56.2254 $255.70 $ 4,242.34
4 $311.9239363258 $ 53.0292 $258.89 $ 3,983.44
5 $311.9239363258 $ 49.793 $262.13 $ 3,721.31
6 $311.9239363258 $ 46.5164 $265.41 $ 3,455.90
7 $311.9239363258 $ 43.1988 $268.73 $ 3,187.18
8 $311.9239363258 $ 39.8397 $272.08 $ 2,915.09
9 $311.9239363258 $ 36.4387 $275.49 $ 2,639.61
10 $311.9239363258 $ 32.9951 $278.93 $ 2,360.68
11 $311.9239363258 $ 29.5085 $282.42 $ 2,078.26
12 $311.9239363258 $ 25.9783 $285.95 $ 1,792.32
13 $311.9239363258 $ 22.404 $289.52 $ 1,502.80
14 $311.9239363258 $ 18.785 $293.14 $ 1,209.66
15 $311.9239363258 $ 15.1207 $296.80 $ 912.86
16 $311.9239363258 $ 11.4107 $300.51 $ 612.34
17 $311.9239363258 $ 7.6543 $304.27 $ 308.07
18 $311.9239363258 $ 3.8509 $308.07 $ 0.00
Total $ 5,614.63 $ 614.6309 $ 5,000.00
COSTO $ 32,470.00
TAZA 1.083%
PLAZO 12
CUOTA $2,610.12
ENGANCHE $ 3,247.00