Préstamo 1,600,000

Tasa 0.75% Efectiva Mensual

Plazo 60 meses
Amortización constante $ 26,666.67
Saldo de la
Periodo Capital Intereses Cuota
deuda
0 $ 1,600,000.00
1 $ 1,573,333.33 $ 26,666.67 $ 26,666.67
2 $ 1,546,666.67 $ 26,666.67 $ 23,800.00 $ 50,466.67
3 $ 1,520,000.00 $ 26,666.67 $ 11,600.00 $ 38,266.67
4 $ 1,493,333.33 $ 26,666.67 $ 11,400.00 $ 38,066.67
5 $ 1,466,666.67 $ 26,666.67 $ 11,200.00 $ 37,866.67
6 $ 1,440,000.00 $ 26,666.67 $ 11,000.00 $ 37,666.67
7 $ 1,413,333.33 $ 26,666.67 $ 10,800.00 $ 37,466.67
8 $ 1,386,666.67 $ 26,666.67 $ 10,600.00 $ 37,266.67
9 $ 1,360,000.00 $ 26,666.67 $ 10,400.00 $ 37,066.67
10 $ 1,333,333.33 $ 26,666.67 $ 10,200.00 $ 36,866.67
11 $ 1,306,666.67 $ 26,666.67 $ 10,000.00 $ 36,666.67
12 $ 1,280,000.00 $ 26,666.67 $ 9,800.00 $ 36,466.67
13 $ 1,253,333.33 $ 26,666.67 $ 9,600.00 $ 36,266.67
14 $ 1,226,666.67 $ 26,666.67 $ 9,400.00 $ 36,066.67
15 $ 1,200,000.00 $ 26,666.67 $ 9,200.00 $ 35,866.67
16 $ 1,173,333.33 $ 26,666.67 $ 9,000.00 $ 35,666.67
17 $ 1,146,666.67 $ 26,666.67 $ 8,800.00 $ 35,466.67
18 $ 1,120,000.00 $ 26,666.67 $ 8,600.00 $ 35,266.67
19 $ 1,093,333.33 $ 26,666.67 $ 8,400.00 $ 35,066.67
20 $ 1,066,666.67 $ 26,666.67 $ 8,200.00 $ 34,866.67
21 $ 1,040,000.00 $ 26,666.67 $ 8,000.00 $ 34,666.67
22 $ 1,013,333.33 $ 26,666.67 $ 7,800.00 $ 34,466.67
23 $ 986,666.67 $ 26,666.67 $ 7,600.00 $ 34,266.67
24 $ 960,000.00 $ 26,666.67 $ 7,400.00 $ 34,066.67
25 $ 933,333.33 $ 26,666.67 $ 7,200.00 $ 33,866.67
26 $ 906,666.67 $ 26,666.67 $ 7,000.00 $ 33,666.67
27 $ 880,000.00 $ 26,666.67 $ 6,800.00 $ 33,466.67
28 $ 853,333.33 $ 26,666.67 $ 6,600.00 $ 33,266.67
29 $ 826,666.67 $ 26,666.67 $ 6,400.00 $ 33,066.67
30 $ 800,000.00 $ 26,666.67 $ 6,200.00 $ 32,866.67
31 $ 773,333.33 $ 26,666.67 $ 6,000.00 $ 32,666.67
32 $ 746,666.67 $ 26,666.67 $ 5,800.00 $ 32,466.67
33 $ 720,000.00 $ 26,666.67 $ 5,600.00 $ 32,266.67
34 $ 693,333.33 $ 26,666.67 $ 5,400.00 $ 32,066.67
35 $ 666,666.67 $ 26,666.67 $ 5,200.00 $ 31,866.67
36 $ 640,000.00 $ 26,666.67 $ 5,000.00 $ 31,666.67
37 $ 613,333.33 $ 26,666.67 $ 4,800.00 $ 31,466.67
38 $ 586,666.67 $ 26,666.67 $ 4,600.00 $ 31,266.67
39 $ 560,000.00 $ 26,666.67 $ 4,400.00 $ 31,066.67
40 $ 533,333.33 $ 26,666.67 $ 4,200.00 $ 30,866.67
41 $ 506,666.67 $ 26,666.67 $ 4,000.00 $ 30,666.67
42 $ 480,000.00 $ 26,666.67 $ 3,800.00 $ 30,466.67
43 $ 453,333.33 $ 26,666.67 $ 3,600.00 $ 30,266.67
44 $ 426,666.67 $ 26,666.67 $ 3,400.00 $ 30,066.67
45 $ 400,000.00 $ 26,666.67 $ 3,200.00 $ 29,866.67
46 $ 373,333.33 $ 26,666.67 $ 3,000.00 $ 29,666.67
47 $ 346,666.67 $ 26,666.67 $ 2,800.00 $ 29,466.67
48 $ 320,000.00 $ 26,666.67 $ 2,600.00 $ 29,266.67
49 $ 293,333.33 $ 26,666.67 $ 2,400.00 $ 29,066.67
50 $ 266,666.67 $ 26,666.67 $ 2,200.00 $ 28,866.67
51 $ 240,000.00 $ 26,666.67 $ 2,000.00 $ 28,666.67
52 $ 213,333.33 $ 26,666.67 $ 1,800.00 $ 28,466.67
53 $ 186,666.67 $ 26,666.67 $ 1,600.00 $ 28,266.67
54 $ 160,000.00 $ 26,666.67 $ 1,400.00 $ 28,066.67
55 $ 133,333.33 $ 26,666.67 $ 1,200.00 $ 27,866.67
56 $ 106,666.67 $ 26,666.67 $ 1,000.00 $ 27,666.67
57 $ 80,000.00 $ 26,666.67 $ 800.00 $ 27,466.67
58 $ 53,333.33 $ 26,666.67 $ 600.00 $ 27,266.67
59 $ 26,666.67 $ 26,666.67 $ 400.00 $ 27,066.67
60 -$ 0.00 $ 26,666.67 $ 200.00 $ 26,866.67