Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
0% encontró este documento útil (0 votos)
15 vistas14 páginas

Amortización Préstamos

Descargar como xlsx, pdf o txt
Descargar como xlsx, pdf o txt
Descargar como xlsx, pdf o txt
Está en la página 1/ 14

PRÉSTAMO CASA BAMBÚES

Monto del crédito: $ 92,300.00 #Pago Fecha Pago interés


Tasa de interés (anual): 7.50% 1 12/27/2018 $576.88
Número de pagos (mensuales): 136 2 1/27/2019 $574.17
Pago (mensual): $ 927.82 3 2/27/2019 $571.45
Inicio 11/27/2018 4 3/27/2019 $568.71
Fecha fin 3/27/2030 5 4/27/2019 $565.96
6 5/27/2019 $563.19
7 6/27/2019 $560.40
8 7/27/2019 $557.59
9 8/27/2019 $554.77
10 9/27/2019 $551.92
11 10/27/2019 $549.06
12 11/27/2019 $546.19
13 12/27/2019 $543.29
14 1/27/2020 $540.38
15 2/27/2020 $537.44
16 3/27/2020 $534.49
17 4/27/2020 $531.53
18 5/27/2020 $528.54
19 6/27/2020 $525.53
20 7/27/2020 $522.51
21 8/27/2020 $519.46
22 9/27/2020 $516.40
23 10/27/2020 $513.32
24 11/27/2020 $510.22
25 12/27/2020 $507.10
26 1/27/2021 $503.96
27 2/27/2021 $500.80
28 3/27/2021 $497.62
29 4/27/2021 $494.42
30 5/27/2021 $491.20
31 6/27/2021 $487.96
32 7/27/2021 $484.70
33 8/27/2021 $481.42
34 9/27/2021 $478.12
35 10/27/2021 $474.80
36 11/27/2021 $471.46
37 12/27/2021 $468.10
38 1/27/2022 $464.71
39 2/27/2022 $461.31
40 3/27/2022 $457.88
41 4/27/2022 $454.43
42 5/27/2022 $450.96
43 6/27/2022 $447.47
44 7/27/2022 $443.96
45 8/27/2022 $440.43
46 9/27/2022 $436.87
47 10/27/2022 $433.29
48 11/27/2022 $429.69
49 12/27/2022 $426.07
50 1/27/2023 $422.42
51 2/27/2023 $418.75
52 3/27/2023 $415.06
53 4/27/2023 $411.34
54 5/27/2023 $407.61
55 6/27/2023 $403.84
56 7/27/2023 $400.06
57 8/27/2023 $396.25
58 9/27/2023 $392.42
59 10/27/2023 $388.56
60 11/27/2023 $384.68
61 12/27/2023 $380.77
62 1/27/2024 $376.84
63 2/27/2024 $372.89
64 3/27/2024 $368.91
65 4/27/2024 $364.91
66 5/27/2024 $360.88
67 6/27/2024 $356.83
68 7/27/2024 $352.75
69 8/27/2024 $348.64
70 9/27/2024 $344.51
71 10/27/2024 $340.36
72 11/27/2024 $336.17
73 12/27/2024 $331.97
74 1/27/2025 $327.73
75 2/27/2025 $323.47
76 3/27/2025 $319.18
77 4/27/2025 $314.87
78 5/27/2025 $310.53
79 6/27/2025 $306.16
80 7/27/2025 $301.76
81 8/27/2025 $297.34
82 9/27/2025 $292.89
83 10/27/2025 $288.41
84 11/27/2025 $283.90
85 12/27/2025 $279.37
86 1/27/2026 $274.80
87 2/27/2026 $270.21
88 3/27/2026 $265.59
89 4/27/2026 $260.94
90 5/27/2026 $256.26
91 6/27/2026 $251.56
92 7/27/2026 $246.82
93 8/27/2026 $242.05
94 9/27/2026 $237.26
95 10/27/2026 $232.43
96 11/27/2026 $227.57
97 12/27/2026 $222.69
98 1/27/2027 $217.77
99 2/27/2027 $212.82
100 3/27/2027 $207.84
101 4/27/2027 $202.83
102 5/27/2027 $197.79
103 6/27/2027 $192.72
104 7/27/2027 $187.61
105 8/27/2027 $182.47
106 9/27/2027 $177.31
107 10/27/2027 $172.10
108 11/27/2027 $166.87
109 12/27/2027 $161.60
110 1/27/2028 $156.31
111 2/27/2028 $150.97
112 3/27/2028 $145.61
113 4/27/2028 $140.21
114 5/27/2028 $134.77
115 6/27/2028 $129.31
116 7/27/2028 $123.81
117 8/27/2028 $118.27
118 9/27/2028 $112.70
119 10/27/2028 $107.10
120 11/27/2028 $101.46
121 12/27/2028 $95.78
122 1/27/2029 $90.07
123 2/27/2029 $84.32
124 3/27/2029 $78.54
125 4/27/2029 $72.72
126 5/27/2029 $66.87
127 6/27/2029 $60.98
128 7/27/2029 $55.05
129 8/27/2029 $49.08
130 9/27/2029 $43.08
131 10/27/2029 $37.04
132 11/27/2029 $30.96
133 12/27/2029 $24.85
134 1/27/2030 $18.69
135 2/27/2030 $12.50
136 3/27/2030 $6.27
137 4/27/2030 $0.00
138 5/27/2030 $0.00
139 6/27/2030 $0.00
140 7/27/2030 $0.00
141 8/27/2030 $0.00
142 9/27/2030 $0.00
143 10/27/2030 $0.00
144 11/27/2030 $0.00
145 12/27/2030 $0.00
146 1/27/2031 $0.00
147 2/27/2031 $0.00
148 3/27/2031 $0.00
149 4/27/2031 $0.00
15
Pago Capital Abono extra Saldo
$350.95 $91,949.06
$353.65 $91,595.41 90,983.71
$356.37 $91,239.04
$359.11 $90,879.93
$361.86 $90,518.07
$364.63 $90,153.43
$367.42 $89,786.01
$370.23 $89,415.78
$373.05 $89,042.72
$375.90 $88,666.83
$378.76 $88,288.07
$381.63 $87,906.44
$384.53 $87,521.91
$387.44 $87,134.46
$390.38 $86,744.09
$393.33 $86,350.76
$396.29 $85,954.47
$399.28 $85,555.19
$402.29 $85,152.90
$405.31 $84,747.58
$408.36 $84,339.23
$411.42 $83,927.81
$414.50 $83,513.31
$417.60 $83,095.71
$420.72 $82,674.99
$423.86 $82,251.12
$427.02 $81,824.10
$430.20 $81,393.90
$433.40 $80,960.50
$436.62 $80,523.88
$439.86 $80,084.02
$443.12 $79,640.91
$446.40 $79,194.51
$449.70 $78,744.81
$453.02 $78,291.79
$456.36 $77,835.43
$459.72 $77,375.70
$463.11 $76,912.60
$466.51 $76,446.08
$469.94 $75,976.15
$473.39 $75,502.76
$476.86 $75,025.90
$480.35 $74,545.56
$483.86 $74,061.70
$487.39 $73,574.31
$490.95 $73,083.36
$494.53 $72,588.83
$498.13 $72,090.70
$501.75 $71,588.95
$505.40 $71,083.55
$509.07 $70,574.48
$512.76 $70,061.71
$516.48 $69,545.24
$520.21 $69,025.02
$523.98 $68,501.05
$527.76 $67,973.29
$531.57 $67,441.71
$535.40 $66,906.31
$539.26 $66,367.05
$543.14 -$ 190.14 $66,014.05
$547.05 $65,467.00
$550.98 $64,916.03
$554.93 $64,361.10
$558.91 $63,802.19
$562.91 $63,239.28
$566.94 $62,672.34
$570.99 $62,101.34
$575.07 $61,526.27
$579.18 $60,947.09
$583.31 $60,363.78
$587.46 $59,776.32
$591.65 $59,184.67
$595.85 $58,588.82
$600.09 $57,988.73
$604.35 $57,384.38
$608.64 $56,775.74
$612.95 $56,162.79
$617.29 $55,545.49
$621.66 $54,923.83
$626.06 $54,297.77
$630.48 $53,667.29
$634.93 $53,032.36
$639.41 $52,392.95
$643.92 $51,749.03
$648.45 $51,100.58
$653.02 $50,447.56
$657.61 $49,789.95
$662.23 $49,127.72
$666.88 $48,460.85
$671.56 $47,789.29
$676.26 $47,113.03
$681.00 $46,432.03
$685.77 $45,746.26
$690.56 $45,055.70
$695.39 $44,360.31
$700.25 $43,660.06
$705.13 $42,954.92
$710.05 $42,244.87
$715.00 $41,529.87
$719.98 $40,809.89
$724.99 $40,084.91
$730.03 $39,354.87
$735.10 $38,619.77
$740.21 $37,879.56
$745.35 $37,134.22
$750.51 $36,383.70
$755.72 $35,627.99
$760.95 $34,867.04
$766.22 $34,100.82
$771.51 $33,329.31
$776.85 $32,552.46
$782.21 $31,770.25
$787.61 $30,982.64
$793.05 $30,189.59
$798.51 $29,391.08
$804.01 $28,587.07
$809.55 $27,777.52
$815.12 $26,962.40
$820.72 $26,141.67
$826.36 $25,315.31
$832.04 $24,483.27
$837.75 $ 1,000.00 $22,645.52
$843.50 $ 1,000.00 $20,802.03
$849.28 $ 1,000.00 $18,952.75
$855.10 $ 1,000.00 $17,097.65
$860.95 $ 1,000.00 $15,236.70
$866.84 $ 1,000.00 $13,369.86
$872.77 $ 1,000.00 $11,497.09
$878.74 $ 1,000.00 $9,618.35
$884.74 $ 1,000.00 $7,733.61
$890.78 $ 1,000.00 $5,842.83
$896.86 $ 1,000.00 $3,945.98
$902.97 $ 1,000.00 $2,043.01
$909.13 $ 1,000.00 $133.88
$915.32 -$781.44
$921.55 -$1,702.99
$927.82 -$2,630.81
$927.82 -$3,558.63
$927.82 -$4,486.45
$927.82 -$5,414.27
$927.82 -$6,342.09
$927.82 -$7,269.91
$927.82 -$8,197.73
$927.82 -$9,125.55
$927.82 -$10,053.37
$927.82 -$10,981.19
$927.82 -$11,909.01
$927.82 -$12,836.83
$927.82 -$13,764.65
PRÉSTAMO CARRO
Monto del crédito: $ 29,000.00 #Pago Fecha Pago interés
Tasa de interés (anual): 10.10% 1 4/1/2023 $244.08
Número de pagos (mensuales): 102 2 5/1/2023 $242.56
Pago (mensual): $ 451.33 3 6/1/2023 $241.03
Inicio 3/1/2023 4 7/1/2023 $239.48
Fecha fin 9/1/2031 5 8/1/2023 $237.92
6 9/1/2023 $236.35
7 10/1/2023 $234.77
9/1/1931 9/1/2031 8 11/1/2023 $233.17
9 12/1/2023 $231.56
10 1/1/2024 $229.93
27,134.02 11 2/1/2024 $228.29
12 3/1/2024 $226.64
13 4/1/2024 $224.97
14 5/1/2024 $223.29
15 6/1/2024 $221.59
16 7/1/2024 $219.88
17 8/1/2024 $218.16
18 9/1/2024 $216.42
19 10/1/2024 $214.67
20 11/1/2024 $212.90
21 12/1/2024 $211.12
22 1/1/2025 $209.32
23 2/1/2025 $207.50
24 3/1/2025 $205.68
25 4/1/2025 $203.83
26 5/1/2025 $201.97
27 6/1/2025 $200.10
28 7/1/2025 $198.21
29 8/1/2025 $196.30
30 9/1/2025 $194.38
31 10/1/2025 $192.44
32 11/1/2025 $190.48
33 12/1/2025 $188.51
34 1/1/2026 $186.52
35 2/1/2026 $184.52
36 3/1/2026 $182.50
37 4/1/2026 $180.46
38 5/1/2026 $178.40
39 6/1/2026 $176.33
40 7/1/2026 $174.24
41 8/1/2026 $172.13
42 9/1/2026 $170.01
43 10/1/2026 $167.86
44 11/1/2026 $165.70
45 12/1/2026 $163.52
46 1/1/2027 $161.32
47 2/1/2027 $159.10
48 3/1/2027 $156.87
49 4/1/2027 $154.61
50 5/1/2027 $152.34
51 6/1/2027 $150.05
52 7/1/2027 $147.74
53 8/1/2027 $145.40
54 9/1/2027 $143.05
55 10/1/2027 $140.68
56 11/1/2027 $138.29
57 12/1/2027 $135.88
58 1/1/2028 $133.45
59 2/1/2028 $131.00
60 3/1/2028 $128.53
61 4/1/2028 $126.03
62 5/1/2028 $123.52
63 6/1/2028 $120.98
64 7/1/2028 $118.43
65 8/1/2028 $115.85
66 9/1/2028 $113.25
67 10/1/2028 $110.63
68 11/1/2028 $107.98
69 12/1/2028 $105.32
70 1/1/2029 $102.63
71 2/1/2029 $99.92
72 3/1/2029 $97.18
73 4/1/2029 $94.43
74 5/1/2029 $91.65
75 6/1/2029 $88.84
76 7/1/2029 $86.02
77 8/1/2029 $83.17
78 9/1/2029 $80.29
79 10/1/2029 $77.39
80 11/1/2029 $74.47
81 12/1/2029 $71.52
82 1/1/2030 $68.55
83 2/1/2030 $65.55
84 3/1/2030 $62.53
85 4/1/2030 $59.48
86 5/1/2030 $56.40
87 6/1/2030 $53.30
88 7/1/2030 $50.18
89 8/1/2030 $47.03
90 9/1/2030 $43.85
91 10/1/2030 $40.64
92 11/1/2030 $37.41
93 12/1/2030 $34.15
94 1/1/2031 $30.86
95 2/1/2031 $27.55
96 3/1/2031 $24.20
97 4/1/2031 $20.83
98 5/1/2031 $17.43
99 6/1/2031 $14.00
100 7/1/2031 $10.55
101 8/1/2031 $7.06
102 9/1/2031 $3.54
32
Pago seguro Pago Capital Abono extra Saldo
$26.60 $180.65 $28,819.35
$26.60 $182.17 $28,637.19 90,983.71
$26.60 $183.70 $28,453.49
$26.60 $185.25 $28,268.24
$26.60 $186.81 $28,081.43
$26.60 $188.38 $27,893.06
$26.60 $189.96 $27,703.09
$26.60 $191.56 $27,511.53
$26.60 $193.17 $ 1,000.00 $26,318.36
$26.60 $194.80 $26,123.55
$26.60 $196.44 $25,927.11
$26.60 $198.09 $25,729.02
$26.60 $199.76 $25,529.26
$26.60 $201.44 $25,327.82
$26.60 $203.14 $ 1,000.00 $24,124.68
$26.60 $204.85 $23,919.83
$26.60 $206.57 $ 100.00 $23,613.26
$26.60 $208.31 $23,404.95
$26.60 $210.06 $23,194.89
$26.60 $211.83 $22,983.06
$26.60 $213.61 $ 1,000.00 $21,769.44
$26.60 $215.41 $21,554.03
$26.60 $217.23 $ 100.00 $21,236.80
$26.60 $219.05 $21,017.75
$26.60 $220.90 $20,796.85
$26.60 $222.76 $20,574.10
$26.60 $224.63 $ 1,000.00 $19,349.46
$26.60 $226.52 $19,122.94
$26.60 $228.43 $ 100.00 $18,794.51
$26.60 $230.35 $18,564.16
$26.60 $232.29 $18,331.87
$26.60 $234.25 $18,097.63
$26.60 $236.22 $ 1,000.00 $16,861.41
$26.60 $238.21 $16,623.20
$26.60 $240.21 $16,382.99
$26.60 $242.23 $16,140.76
$26.60 $244.27 $15,896.49
$26.60 $246.33 $15,650.16
$26.60 $248.40 $ 1,000.00 $14,401.77
$26.60 $250.49 $14,151.27
$26.60 $252.60 $ 100.00 $13,798.68
$26.60 $254.72 $13,543.95
$26.60 $256.87 $13,287.08
$26.60 $259.03 $13,028.05
$26.60 $261.21 $ 1,000.00 $11,766.84
$26.60 $263.41 $11,503.43
$26.60 $265.63 $ 100.00 $11,137.80
$26.60 $267.86 $10,869.94
$26.60 $270.12 $10,599.83
$26.60 $272.39 $10,327.44
$26.60 $274.68 $ 1,000.00 $9,052.75
$26.60 $276.99 $8,775.76
$26.60 $279.33 $ 100.00 $8,396.43
$26.60 $281.68 $8,114.75
$26.60 $284.05 $7,830.71
$26.60 $286.44 $7,544.27
$26.60 $288.85 $ 1,000.00 $6,255.42
$26.60 $291.28 $5,964.14
$26.60 $293.73 $ 100.00 $5,570.40
$26.60 $296.20 $5,274.20
$26.60 $298.70 $4,975.50
$26.60 $301.21 $4,674.29
$26.60 $303.75 $ 1,000.00 $3,370.54
$26.60 $306.30 $3,064.24
$26.60 $308.88 $ 100.00 $2,655.36
$26.60 $311.48 $2,343.88
$26.60 $314.10 $2,029.77
$26.60 $316.75 $1,713.03
$26.60 $319.41 $ 1,000.00 $393.62
$26.60 $322.10 $71.51
$26.60 $324.81 -$253.30
$26.60 $327.55 -$580.84
$26.60 $330.30 -$911.15
$26.60 $333.08 -$1,244.23
$26.60 $335.89 -$1,580.12
$26.60 $338.71 -$1,918.83
$26.60 $341.56 -$2,260.39
$26.60 $344.44 -$2,604.83
$26.60 $347.34 -$2,952.17
$26.60 $350.26 -$3,302.43
$26.60 $353.21 -$3,655.64
$26.60 $356.18 -$4,011.82
$26.60 $359.18 -$4,371.00
$26.60 $362.20 -$4,733.21
$26.60 $365.25 -$5,098.46
$26.60 $368.33 -$5,466.78
$26.60 $371.43 -$5,838.21
$26.60 $374.55 -$6,212.76
$26.60 $377.70 -$6,590.47
$26.60 $380.88 -$6,971.35
$26.60 $384.09 -$7,355.44
$26.60 $387.32 -$7,742.76
$26.60 $390.58 -$8,133.35
$26.60 $393.87 -$8,527.22
$26.60 $397.18 -$8,924.40
$26.60 $400.53 -$9,324.93
$26.60 $403.90 -$9,728.83
$26.60 $407.30 -$10,136.13
$26.60 $410.73 -$10,546.85
$26.60 $414.18 -$10,961.04
$26.60 $417.67 -$11,378.71
$26.60 $421.19 -$11,799.89

También podría gustarte