Financiamiento Villa Altamar

Valor M2	50,00
No. de Lote				Total M2 terrenos	400,00
Valor Total de Lote		20.000,00
Villa
Modelo		ALTAMAR		Valor m2	550,00
Valor Total Villa		71.500,00		Total m2	130,00
Valor Total Villa + Terreno		91.500,00
Contado		27.450,00		30%
Saldo		64.050,00		5 años
Valor Financiado		64.050,00	Tasa Interes		10%
Monto Cuota		1.360,87
Tabla de Amortizacion
Fecha de Vencimiento	No. de Cuota	Capital	Interes	Monto de Cuota	Capital Reducido
	0				64.050,00
	1	827,12	533,75	1.360,87	63.222,88
	2	834,02	526,86	1.360,87	62.388,86
	3	840,97	519,91	1.360,87	61.547,89
	4	847,97	512,90	1.360,87	60.699,92
	5	855,04	505,83	1.360,87	59.844,88
	6	862,17	498,71	1.360,87	58.982,71
	7	869,35	491,52	1.360,87	58.113,36
	8	876,60	484,28	1.360,87	57.236,77
	9	883,90	476,97	1.360,87	56.352,87
	10	891,27	469,61	1.360,87	55.461,60
	11	898,69	462,18	1.360,87	54.562,91
	12	906,18	454,69	1.360,87	53.656,73
	13	913,73	447,14	1.360,87	52.742,99
	14	921,35	439,52	1.360,87	51.821,64
	15	929,03	431,85	1.360,87	50.892,62
	16	936,77	424,11	1.360,87	49.955,85
	17	944,57	416,30	1.360,87	49.011,28
	18	952,45	408,43	1.360,87	48.058,83
	19	960,38	400,49	1.360,87	47.098,45
	20	968,39	392,49	1.360,87	46.130,06
	21	976,46	384,42	1.360,87	45.153,61
	22	984,59	376,28	1.360,87	44.169,01
	23	992,80	368,08	1.360,87	43.176,21
	24	1.001,07	359,80	1.360,87	42.175,14
	25	1.009,41	351,46	1.360,87	41.165,73
	26	1.017,83	343,05	1.360,87	40.147,90
	27	1.026,31	334,57	1.360,87	39.121,60
	28	1.034,86	326,01	1.360,87	38.086,74
	29	1.043,48	317,39	1.360,87	37.043,25
	30	1.052,18	308,69	1.360,87	35.991,07
	31	1.060,95	299,93	1.360,87	34.930,13
	32	1.069,79	291,08	1.360,87	33.860,34
	33	1.078,70	282,17	1.360,87	32.781,63
	34	1.087,69	273,18	1.360,87	31.693,94
	35	1.096,76	264,12	1.360,87	30.597,18
	36	1.105,90	254,98	1.360,87	29.491,29
	37	1.115,11	245,76	1.360,87	28.376,17
	38	1.124,41	236,47	1.360,87	27.251,77
	39	1.133,78	227,10	1.360,87	26.117,99
	40	1.143,22	217,65	1.360,87	24.974,77
	41	1.152,75	208,12	1.360,87	23.822,02
	42	1.162,36	198,52	1.360,87	22.659,66
	43	1.172,04	188,83	1.360,87	21.487,62
	44	1.181,81	179,06	1.360,87	20.305,81
	45	1.191,66	169,22	1.360,87	19.114,15
	46	1.201,59	159,28	1.360,87	17.912,56
	47	1.211,60	149,27	1.360,87	16.700,96
	48	1.221,70	139,17	1.360,87	15.479,26
	49	1.231,88	128,99	1.360,87	14.247,38
	50	1.242,15	118,73	1.360,87	13.005,24
	51	1.252,50	108,38	1.360,87	11.752,74
	52	1.262,93	97,94	1.360,87	10.489,81
	53	1.273,46	87,42	1.360,87	9.216,35
	54	1.284,07	76,80	1.360,87	7.932,28
	55	1.294,77	66,10	1.360,87	6.637,51
	56	1.305,56	55,31	1.360,87	5.331,95
	57	1.316,44	44,43	1.360,87	4.015,51
	58	1.327,41	33,46	1.360,87	2.688,10
	59	1.338,47	22,40	1.360,87	1.349,63
	60	1.349,63	11,25	1.360,87	-0,00