5.00E+04 172521.757 276293.

232

498814.99
324144.918

498814.989
3%
No
Cuota
Inters
Abono
Saldo
0
5.00E+04
448,815
1
0
13,464
-13,464
462,279
2
0
13,868
-13,868
476,148
3
0
14,284
-14,284
490,432
4
0
14,713
-14,713
505,145
5
2.00E+05
15,154
184,846
320,300
6
0
9,609
-9,609
329,909
7
0
9,897
-9,897
339,806
8
3.50E+05
10,194
339,806
0

498814.989
3% 324144.918
No
Cuota
Inters
Abono
Saldo
0
498,815
1
14,964
-14,964
513,779
2
15,413
-15,413
529,193
3
15,876
-15,876
545,069
4
16,352
-16,352
561,421
5
16,843
-16,843
578,263
6
324,145
17,348
306,797
271,466
7
8,144
-8,144
279,610
8
8,388
-8,388
287,999
9
8,640
-8,640
296,639
10
8,899
-8,899
305,538
11
9,166
-9,166
314,704
12
324,145
9,441
314,704
0

1.00E+06
No

Cuota
0
1
2
3
4
5
6

2% 596493.374
Inters
Abono

596,493

20,000
20,400
20,808
21,224
21,649
22,082

Saldo
1,000,000
-20,000
1,020,000
-20,400
1,040,400
-20,808
1,061,208
-21,224
1,082,432
-21,649
1,104,081
574,412
529,669

7
8
9
10
11
12

596,493

579,074

2%

No

Cuota
0
1
2
3
4
5
6
7
8
9
10
11
12

75,000
45,000
289,537
300,000

10,593
10,805
11,021
11,242
11,467
11,696

-10,593
-10,805
-11,021
-11,242
-11,467
584,797

540,262
551,068
562,089
573,331
584,797
0

596,493
Inters
Abono
11,581
11,813
12,049
12,290
12,536
12,787
11,543
11,773
11,109
11,331
5,767
5,882

Saldo
579,074
-11,581
590,656
-11,813
602,469
-12,049
614,518
-12,290
626,808
-12,536
639,345
62,213
577,131
-11,543
588,674
33,227
555,448
-11,109
566,557
278,206
288,351
-5,767
294,118
294,118
0

13,500,000
2%
4,711,365
No
Cuota
Inters
Abono
Saldo
0
1,350,000
12,150,000
1
243,000
-243,000 12,393,000
2
247,860
-247,860 12,640,860
3
252,817
-252,817 12,893,677
4
257,874
-257,874 13,151,551
5
263,031
-263,031 13,414,582
6
4,711,365
268,292
4,443,073
8,971,508
7
179,430
-179,430
9,150,939
8
4,661,365
183,019
4,478,346
4,672,592
9
93,452
-93,452
4,766,044
10
4,861,365
95,321
4,766,044
0

1,000,000
No

2%
Cuota

0
1
2

4,711,365
Inters
Abono
20,000
20,400

Saldo
1,000,000
-20,000
1,020,000
-20,400
1,040,400

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

250,000

350,000
-850,000

20,808
21,224
21,649
22,082
17,523
17,874
18,231
18,596
11,968
12,207
29,451
30,040
30,641
31,254
31,879
32,517

-20,808
-21,224
-21,649
227,918
-17,523
-17,874
-18,231
331,404
-11,968
-862,207
-29,451
-30,040
-30,641
-31,254
-31,879
-32,517

1,061,208
1,082,432
1,104,081
876,162
893,686
911,559
929,791
598,386
610,354
1,472,561
1,502,012
1,532,053
1,562,694
1,593,948
1,625,827
1,658,343