datos periodos CUOTA INTERES ABONO

primer pago 650000 0

disminuyen 2.50% 1 $ 650,000 $ 493,582 $ 156,418
tasa ns 24% 2 $ 633,750 $ 474,812 $ 158,938
tasa semestral 12% 3 $ 617,906 $ 455,739 $ 162,167
4 $ 602,459 $ 436,279 $ 166,180
5 $ 587,397 $ 416,338 $ 171,060
6 $ 572,712 $ 395,810 $ 176,902
7 $ 558,394 $ 374,582 $ 183,812
8 $ 544,435 $ 352,525 $ 191,910
9 $ 530,824 $ 329,495 $ 201,328
10 $ 517,553 $ 305,336 $ 212,217
11 $ 504,614 $ 279,870 $ 224,744
12 $ 491,999 $ 252,901 $ 239,098
13 $ 479,699 $ 224,209 $ 255,490
14 $ 467,706 $ 193,550 $ 274,156
15 $ 456,014 $ 160,651 $ 295,362
16 $ 444,613 $ 125,208 $ 319,405
17 $ 433,498 $ 86,879 $ 346,619
18 $ 422,661 $ 45,285 $ 377,376
SALDO
$ 4,113,182
$ 3,956,764
$ 3,797,826
$ 3,635,659
$ 3,469,479
$ 3,298,420
$ 3,121,518
$ 2,937,706
$ 2,745,796
$ 2,544,468
$ 2,332,251
$ 2,107,506
$ 1,868,408
$ 1,612,918
$ 1,338,762
$ 1,043,400
$ 723,994
$ 377,376
$ -
 datos Mes Cuota Interes
cuotas mensu 12 0
aumentan 2.00% 1 122656.495
primer pago $ 500,000 2 125722.907
tasa mensual 3% 3 128865.98
tasa 2 primer 2.50% 4 132087.629
aumento $ 10,000 5 135389.82
1 6 $ 500,000.00 138774.566
2 7 $ 510,000.00 $ 155,693
3 8 $ 520,200.00 $ 145,063
4 9 $ 530,604.00 $ 133,809
5 10 $ 541,216.08 $ 121,906
6 11 $ 552,040.40 $ 109,326
7 12 $ 563,081.21 $ 96,045
8 13 $ 574,342.83 $ 82,034
9 14 $ 585,829.69 $ 67,264
10 15 $ 597,546.28 $ 51,708
11 16 $ 609,497.21 $ 35,332
12 17 $ 621,687.15 $ 18,107
Abono Saldo
$ 4,906,259.79
-$ 122,656 $ 5,028,916
-$ 125,723 $ 5,154,639
-$ 128,866 $ 5,283,505
-$ 132,088 $ 5,415,593
-$ 135,390 $ 5,550,983
$ 361,225 $ 5,189,757
$ 354,307 $ 4,835,450
$ 375,137 $ 4,460,313
$ 396,795 $ 4,063,519
$ 419,311 $ 3,644,208
$ 442,714 $ 3,201,494
$ 467,036 $ 2,734,458
$ 492,309 $ 2,242,149
$ 518,565 $ 1,723,583
$ 545,839 $ 1,177,745
$ 574,165 $ 603,580
$ 603,580 $ -