Cerrar ventana Imprimir

Tabla de Amortización de Préstamos

Monto préstamo: 50,000.00
Número de pagos: 36
Tasa: 10
Forma de Pago: 5-Cuota fija mensual
Fecha de préstamo: 17/sep./2023
Monto cuota: 5,167.15

Num. pago Capital Interés Seguro Cuota Saldo Capital acumulado Interés acumulado Seguro acumulado Total pago Fecha de pago
1 167.15 5,000.00 0.00 5,167.15 49,832.85 167.15 5,000.00 0.00 5,167.15 17-oct.-2023
2 183.87 4,983.28 0.00 5,167.15 49,648.98 351.02 9,983.28 0.00 10,334.31 17-nov.-2023
3 202.26 4,964.90 0.00 5,167.15 49,446.72 553.28 14,948.18 0.00 15,501.46 17-dic.-2023
4 222.48 4,944.67 0.00 5,167.15 49,224.24 775.76 19,892.85 0.00 20,668.61 17-ene.-2024
5 244.73 4,922.42 0.00 5,167.15 48,979.51 1,020.49 24,815.28 0.00 25,835.77 17-feb.-2024
6 269.20 4,897.95 0.00 5,167.15 48,710.31 1,289.69 29,713.23 0.00 31,002.92 17-mar.-2024
7 296.12 4,871.03 0.00 5,167.15 48,414.19 1,585.81 34,584.26 0.00 36,170.07 17-abr.-2024
8 325.73 4,841.42 0.00 5,167.15 48,088.45 1,911.55 39,425.68 0.00 41,337.23 17-may.-2024
9 358.31 4,808.85 0.00 5,167.15 47,730.15 2,269.85 44,234.53 0.00 46,504.38 17-jun.-2024
10 394.14 4,773.01 0.00 5,167.15 47,336.01 2,663.99 49,007.54 0.00 51,671.53 17-jul.-2024
11 433.55 4,733.60 0.00 5,167.15 46,902.46 3,097.54 53,741.14 0.00 56,838.69 17-ago.-2024
12 476.91 4,690.25 0.00 5,167.15 46,425.55 3,574.45 58,431.39 0.00 62,005.84 17-sep.-2024
13 524.60 4,642.55 0.00 5,167.15 45,900.95 4,099.05 63,073.94 0.00 67,172.99 17-oct.-2024
14 577.06 4,590.10 0.00 5,167.15 45,323.89 4,676.11 67,664.04 0.00 72,340.14 17-nov.-2024
15 634.76 4,532.39 0.00 5,167.15 44,689.13 5,310.87 72,196.43 0.00 77,507.30 17-dic.-2024
16 698.24 4,468.91 0.00 5,167.15 43,990.89 6,009.11 76,665.34 0.00 82,674.45 17-ene.-2025
17 768.06 4,399.09 0.00 5,167.15 43,222.82 6,777.18 81,064.43 0.00 87,841.60 17-feb.-2025
18 844.87 4,322.28 0.00 5,167.15 42,377.95 7,622.05 85,386.71 0.00 93,008.76 17-mar.-2025
19 929.36 4,237.80 0.00 5,167.15 41,448.59 8,551.41 89,624.51 0.00 98,175.91 17-abr.-2025
20 1,022.29 4,144.86 0.00 5,167.15 40,426.30 9,573.70 93,769.36 0.00 103,343.06 17-may.-2025
21 1,124.52 4,042.63 0.00 5,167.15 39,301.78 10,698.22 97,812.00 0.00 108,510.22 17-jun.-2025
22 1,236.98 3,930.18 0.00 5,167.15 38,064.80 11,935.20 101,742.17 0.00 113,677.37 17-jul.-2025
23 1,360.67 3,806.48 0.00 5,167.15 36,704.13 13,295.87 105,548.65 0.00 118,844.52 17-ago.-2025
24 1,496.74 3,670.41 0.00 5,167.15 35,207.39 14,792.61 109,219.07 0.00 124,011.68 17-sep.-2025
25 1,646.41 3,520.74 0.00 5,167.15 33,560.98 16,439.02 112,739.80 0.00 129,178.83 17-oct.-2025
26 1,811.06 3,356.10 0.00 5,167.15 31,749.92 18,250.08 116,095.90 0.00 134,345.98 17-nov.-2025
27 1,992.16 3,174.99 0.00 5,167.15 29,757.76 20,242.24 119,270.89 0.00 139,513.14 17-dic.-2025
28 2,191.38 2,975.78 0.00 5,167.15 27,566.38 22,433.62 122,246.67 0.00 144,680.29 17-ene.-2026
29 2,410.52 2,756.64 0.00 5,167.15 25,155.87 24,844.13 125,003.31 0.00 149,847.44 17-feb.-2026
30 2,651.57 2,515.59 0.00 5,167.15 22,504.30 27,495.70 127,518.89 0.00 155,014.60 17-mar.-2026
31 2,916.72 2,250.43 0.00 5,167.15 19,587.58 30,412.42 129,769.32 0.00 160,181.75 17-abr.-2026
32 3,208.40 1,958.76 0.00 5,167.15 16,379.18 33,620.82 131,728.08 0.00 165,348.90 17-may.-2026
33 3,529.24 1,637.92 0.00 5,167.15 12,849.95 37,150.05 133,366.00 0.00 170,516.06 17-jun.-2026
34 3,882.16 1,284.99 0.00 5,167.15 8,967.79 41,032.21 134,651.00 0.00 175,683.21 17-jul.-2026
35 4,270.37 896.78 0.00 5,167.15 4,697.41 45,302.59 135,547.77 0.00 180,850.36 17-ago.-2026
36 4,697.41 469.74 0.00 5,167.15 0.00 50,000.00 136,017.51 0.00 186,017.51 17-sep.-2026

Nota: La calculadora de préstamo se ofrece para fines de estimacion solamente.

Por favor no dude en contactarnos para montos, tasas y cuotas correctas.

Safe Internet Banking