Está en la página 1de 3

Activo 25,000,000.

00
Tasa 1% mensual
Cuota Inicial 2,500,000.00
Cuota 4 0
7 50,000.00
10 0

Pago 9,569,519.40

Periodos Cuota Interés Abono Saldo


0 2,500,000.00 22,500,000.00
1 225,000.00 - 225,000.00 22,725,000.00
2 227,250.00 - 227,250.00 22,952,250.00
3 229,522.50 - 229,522.50 23,181,772.50
4 9,569,519.40 231,817.73 9,337,701.67 13,844,070.83
5 138,440.71 - 138,440.71 13,982,511.54
6 139,825.12 - 139,825.12 14,122,336.65
7 9,619,519.40 141,223.37 9,478,296.03 4,644,040.62
8 46,440.41 - 46,440.41 4,690,481.03
9 46,904.81 - 46,904.81 4,737,385.84
10 4,784,759.70 47,373.86 4,737,385.84 -

Consignación 5,000,000.00 Retiro 634943.072312


Tasa 0.60% Mensual
Periodos Depositos Interés Deposito + Interés Saldo
0 5,000,000.00
1 30,000.00 30,000.00 5,030,000.00
2 30,180.00 30,180.00 5,060,180.00
3- 634,943.07 30,361.08 - 604,581.99 4,455,598.01
4 26,733.59 26,733.59 4,482,331.60
5 26,893.99 26,893.99 4,509,225.59
6 - 1,269,886.14 27,055.35 - 1,242,830.79 3,266,394.79
7 19,598.37 19,598.37 3,285,993.16
8 19,715.96 19,715.96 3,305,709.12
9 - 2,539,772.29 19,834.25 - 2,519,938.03 785,771.09
10 4,714.63 4,714.63 790,485.71
11 4,742.91 4,742.91 795,228.63
12 4,771.37 4,771.37 800,000.00

También podría gustarte