Cuadro de Préstamo

También podría gustarte

Está en la página 1de 7

importe capital capital capital

año fecha plazo intereses amortizado


cuota amortizado acumulado pendiente

250,000.00
2017 Jan-17 1 5,986.56 1,458.33 4,528.23 4,528.23 245,471.77
2017 Feb-17 2 5,986.56 1,431.92 4,554.64 9,082.87 240,917.13
2017 Mar-17 3 5,986.56 1,405.35 4,581.21 13,664.08 236,335.92
2017 Apr-17 4 5,986.56 1,378.63 4,607.93 18,272.02 231,727.98
2017 May-17 5 5,986.56 1,351.75 4,634.81 22,906.83 227,093.17
2017 Jun-17 6 5,986.56 1,324.71 4,661.85 27,568.68 222,431.32
2017 Jul-17 7 5,986.56 1,297.52 4,689.05 32,257.73 217,742.27
2017 Aug-17 8 5,986.56 1,270.16 4,716.40 36,974.13 213,025.87
2017 Sep-17 9 5,986.56 1,242.65 4,743.91 41,718.04 208,281.96
2017 Oct-17 10 5,986.56 1,214.98 4,771.58 46,489.62 203,510.38
2017 Nov-17 11 5,986.56 1,187.14 4,799.42 51,289.04 198,710.96
2017 Dec-17 12 5,986.56 1,159.15 4,827.41 56,116.45 193,883.55
2018 Jan-18 13 5,986.56 1,130.99 4,855.57 60,972.02 189,027.98
2018 Feb-18 14 5,986.56 1,102.66 4,883.90 65,855.92 184,144.08
2018 Mar-18 15 5,986.56 1,074.17 4,912.39 70,768.31 179,231.69
2018 Apr-18 16 5,986.56 1,045.52 4,941.04 75,709.35 174,290.65
2018 May-18 17 5,986.56 1,016.70 4,969.87 80,679.22 169,320.78
2018 Jun-18 18 5,986.56 987.70 4,998.86 85,678.07 164,321.93
2018 Jul-18 19 5,986.56 958.54 5,028.02 90,706.09 159,293.91
2018 Aug-18 20 5,986.56 929.21 5,057.35 95,763.44 154,236.56
2018 Sep-18 21 5,986.56 899.71 5,086.85 100,850.29 149,149.71
2018 Oct-18 22 5,986.56 870.04 5,116.52 105,966.81 144,033.19
2018 Nov-18 23 5,986.56 840.19 5,146.37 111,113.17 138,886.83
2018 Dec-18 24 5,986.56 810.17 5,176.39 116,289.56 133,710.44
2019 Jan-19 25 5,986.56 779.98 5,206.58 121,496.15 128,503.85
2019 Feb-19 26 5,986.56 749.61 5,236.96 126,733.10 123,266.90
2019 Mar-19 27 5,986.56 719.06 5,267.50 132,000.61 117,999.39
2019 Apr-19 28 5,986.56 688.33 5,298.23 137,298.84 112,701.16
2019 May-19 29 5,986.56 657.42 5,329.14 142,627.97 107,372.03
2019 Jun-19 30 5,986.56 626.34 5,360.22 147,988.20 102,011.80
2019 Jul-19 31 5,986.56 595.07 5,391.49 153,379.69 96,620.31
2019 Aug-19 32 5,986.56 563.62 5,422.94 158,802.63 91,197.37
2019 Sep-19 33 5,986.56 531.98 5,454.58 164,257.21 85,742.79
2019 Oct-19 34 5,986.56 500.17 5,486.39 169,743.60 80,256.40
2019 Nov-19 35 5,986.56 468.16 5,518.40 175,262.00 74,738.00
2019 Dec-19 36 5,986.56 435.97 5,550.59 180,812.59 69,187.41
2020 Jan-20 37 5,986.56 403.59 5,582.97 186,395.56 63,604.44
2020 Feb-20 38 5,986.56 371.03 5,615.54 192,011.10 57,988.90
2020 Mar-20 39 5,986.56 338.27 5,648.29 197,659.39 52,340.61
2020 Apr-20 40 5,986.56 305.32 5,681.24 203,340.63 46,659.37
2020 May-20 41 5,986.56 272.18 5,714.38 209,055.01 40,944.99
2020 Jun-20 42 5,986.56 238.85 5,747.72 214,802.73 35,197.27
2020 Jul-20 43 5,986.56 205.32 5,781.24 220,583.97 29,416.03
2020 Aug-20 44 5,986.56 171.59 5,814.97 226,398.94 23,601.06
2020 Sep-20 45 5,986.56 137.67 5,848.89 232,247.83 17,752.17
2020 Oct-20 46 5,986.56 103.55 5,883.01 238,130.83 11,869.17
2020 Nov-20 47 5,986.56 69.24 5,917.32 244,048.16 5,951.84
2020 Dec-20 48 5,986.56 34.72 5,951.84 250,000.00 0.00
2021 Jan-21 49 5,986.56
2021 Feb-21 50 5,986.56
2021 Mar-21 51 5,986.56
2021 Apr-21 52 5,986.56
2021 May-21 53 5,986.56
2021 Jun-21 54 5,986.56
2021 Jul-21 55 5,986.56
2021 Aug-21 56 5,986.56
2021 Sep-21 57 5,986.56
2021 Oct-21 58 5,986.56
2021 Nov-21 59 5,986.56
2021 Dec-21 60 5,986.56
2022 Jan-22 61 5,986.56
2022 Feb-22 62 5,986.56
2022 Mar-22 63 5,986.56
2022 Apr-22 64 5,986.56
2022 May-22 65 5,986.56
2022 Jun-22 66 5,986.56
2022 Jul-22 67 5,986.56
2022 Aug-22 68 5,986.56
2022 Sep-22 69 5,986.56
2022 Oct-22 70 5,986.56
2022 Nov-22 71 5,986.56
2022 Dec-22 72 5,986.56
2023 Jan-23 73 5,986.56
2023 Feb-23 74 5,986.56
2023 Mar-23 75 5,986.56
2023 Apr-23 76 5,986.56
2023 May-23 77 5,986.56
2023 Jun-23 78 5,986.56
2023 Jul-23 79 5,986.56
2023 Aug-23 80 5,986.56
2023 Sep-23 81 5,986.56
2023 Oct-23 82 5,986.56
2023 Nov-23 83 5,986.56
2023 Dec-23 84 5,986.56
2024 Jan-24 85 5,986.56
2024 Feb-24 86 5,986.56 37,354.94
2024 Mar-24 87 5,986.56
2024 Apr-24 88 5,986.56
2024 May-24 89 5,986.56
2024 Jun-24 90 5,986.56
2024 Jul-24 91 5,986.56
2024 Aug-24 92 5,986.56
2024 Sep-24 93 5,986.56
2024 Oct-24 94 5,986.56
2024 Nov-24 95 5,986.56
2024 Dec-24 96 5,986.56
2025 Jan-25 97 5,986.56
2025 Feb-25 98 5,986.56
2025 Mar-25 99 5,986.56
2025 Apr-25 100 5,986.56
2025 May-25 101 5,986.56
2025 Jun-25 102 5,986.56
2025 Jul-25 103 5,986.56
2025 Aug-25 104 5,986.56
2025 Sep-25 105 5,986.56
2025 Oct-25 106 5,986.56
2025 Nov-25 107 5,986.56
2025 Dec-25 108 5,986.56
2026 Jan-26 109 5,986.56
2026 Feb-26 110 5,986.56
2026 Mar-26 111 5,986.56
2026 Apr-26 112 5,986.56
2026 May-26 113 5,986.56
2026 Jun-26 114 5,986.56
2026 Jul-26 115 5,986.56
2026 Aug-26 116 5,986.56
2026 Sep-26 117 5,986.56
2026 Oct-26 118 5,986.56
2026 Nov-26 119 5,986.56
2026 Dec-26 120 5,986.56
Jan-27 121 5,986.56
Feb-27 122 5,986.56
Mar-27 123 5,986.56
Apr-27 124 5,986.56
May-27 125 5,986.56
Jun-27 126 5,986.56
Jul-27 127 5,986.56
Aug-27 128 5,986.56
Sep-27 129 5,986.56
Oct-27 130 5,986.56
Nov-27 131 5,986.56
Dec-27 132 5,986.56
Jan-28 133 5,986.56
Feb-28 134 5,986.56
Mar-28 135 5,986.56
Apr-28 136 5,986.56
May-28 137 5,986.56
Jun-28 138 5,986.56
Jul-28 139 5,986.56
Aug-28 140 5,986.56
Sep-28 141 5,986.56
Oct-28 142 5,986.56
Nov-28 143 5,986.56
Dec-28 144 5,986.56
Jan-29 145 5,986.56
Feb-29 146 5,986.56
Mar-29 147 5,986.56
Apr-29 148 5,986.56
May-29 149 5,986.56
Jun-29 150 5,986.56
Jul-29 151 5,986.56
Aug-29 152 5,986.56
Sep-29 153 5,986.56
Oct-29 154 5,986.56
Nov-29 155 5,986.56
Dec-29 156 5,986.56
Jan-30 157 5,986.56
Feb-30 158 5,986.56
Mar-30 159 5,986.56
Apr-30 160 5,986.56
May-30 161 5,986.56
Jun-30 162 5,986.56
Jul-30 163 5,986.56
Aug-30 164 5,986.56
Sep-30 165 5,986.56
Oct-30 166 5,986.56
Nov-30 167 5,986.56
Dec-30 168 5,986.56
Jan-31 169 5,986.56
Feb-31 170 5,986.56
Mar-31 171 5,986.56
Apr-31 172 5,986.56
May-31 173 5,986.56
Jun-31 174 5,986.56
Jul-31 175 5,986.56
Aug-31 176 5,986.56
Sep-31 177 5,986.56
Oct-31 178 5,986.56
Nov-31 179 5,986.56
Dec-31 180 5,986.56
Jan-32 181
Feb-32 182
Mar-32 183
Apr-32 184
May-32 185
Jun-32 186
Jul-32 187
Aug-32 188
Sep-32 189
Oct-32 190
Nov-32 191
Dec-32 192
Jan-33 193
Feb-33 194
Mar-33 195
Apr-33 196
May-33 197
Jun-33 198
Jul-33 199
Aug-33 200
Sep-33 201
Oct-33 202
Nov-33 203
Dec-33 204
Jan-34 205
Feb-34 206
Mar-34 207
Apr-34 208
May-34 209
Jun-34 210
Jul-34 211
Aug-34 212
Sep-34 213
Oct-34 214
Nov-34 215
Dec-34 216
Jan-35 217
Feb-35 218
Mar-35 219
Apr-35 220
May-35 221
Jun-35 222
Jul-35 223
Aug-35 224
Sep-35 225
Oct-35 226
Nov-35 227
Dec-35 228
Jan-36 229
Feb-36 230
Mar-36 231
Apr-36 232
May-36 233
Jun-36 234
Jul-36 235
Aug-36 236
Sep-36 237
Oct-36 238
Nov-36 239
Dec-36 240
interes 7.00%
periodicidad 12 4
periodos 48
nominal 250,000

71,838.73

15,722.28 56,116.45 71,838.73


11,665.62 60,173.11 71,838.73
7,315.70 64,523.03 71,838.73
2,651.33 69,187.41 71,838.73
37,354.94 250,000.00

También podría gustarte