Prueba tabla


Resultado de la cotización 24-06-2022
Unidad Modelo Interior Terraza T Terraza NT Precio
101 Garden 99.45 m2 11.74 m2 28.13 m2 $5,290,000.00 MXN
Operación Meses a pagar Pago mensual Porcentaje de descuento Sub Total
Enganche $793,500.00 MXN
Descuento 0 % – $0.00 MXN
Pagos mensuales 14 Meses $56,678.57 MXN $793,500.00 MXN
Saldo a pagar $3,703,000.00 MXN
Total $5,290,000.00 MXN
Pago Fecha Monto Acumulado Porcentaje Saldo
Enganche 24-06-2022 $793,500.00 MXN $793,500.00 MXN 15.00 % $4,496,500.00 MXN
Mensualidad 15-07-2022 $56,678.57 MXN $850,178.57 MXN 15.00 % $4,439,821.43 MXN
Mensualidad 15-08-2022 $56,678.57 MXN $906,857.14 MXN $4,383,142.86 MXN
Mensualidad 15-09-2022 $56,678.57 MXN $963,535.71 MXN $4,326,464.29 MXN
Mensualidad 15-10-2022 $56,678.57 MXN $1,020,214.29 MXN $4,269,785.71 MXN
Mensualidad 15-11-2022 $56,678.57 MXN $1,076,892.86 MXN $4,213,107.14 MXN
Mensualidad 15-12-2022 $56,678.57 MXN $1,133,571.43 MXN $4,156,428.57 MXN
Mensualidad 15-01-2023 $56,678.57 MXN $1,190,250.00 MXN $4,099,750.00 MXN
Mensualidad 15-02-2023 $56,678.57 MXN $1,246,928.57 MXN $4,043,071.43 MXN
Mensualidad 15-03-2023 $56,678.57 MXN $1,303,607.14 MXN $3,986,392.86 MXN
Mensualidad 15-04-2023 $56,678.57 MXN $1,360,285.71 MXN $3,929,714.29 MXN
Mensualidad 15-05-2023 $56,678.57 MXN $1,416,964.29 MXN $3,873,035.71 MXN
Mensualidad 15-06-2023 $56,678.57 MXN $1,473,642.86 MXN $3,816,357.14 MXN
Mensualidad 15-07-2023 $56,678.57 MXN $1,530,321.43 MXN $3,759,678.57 MXN
Mensualidad 15-08-2023 $56,678.57 MXN $1,587,000.00 MXN $3,703,000.00 MXN
Saldo 15-09-2023 $3,703,000.00 MXN $5,290,000.00 MXN 70.00 % $0.00 MXN