#Pagos Abono Puntual Capital Intereses Amortizacion Saldo

0 0 7400
1 266 40 0 199.06 106.94 7293.06
2 266 40 0 196.183314 109.816686 7183.24331
3 266 40 0 193.229245147 112.770754853 7070.47256
4 266 40 0 190.195711841 115.804288159 6954.66827
5 266 40 500 187.08057649 618.91942351 6335.74885
6 266 40 500 170.431643997 635.568356003 5700.18049
7 266 40 500 153.334855221 652.665144779 5047.51535
8 266 40 500 135.778162826 670.221837174 4377.29351
9 266 40 500 117.749195406 688.250804594 3689.0427
10 266 40 500 99.2352487625 706.764751237 2982.27795
11 266 40 500 80.2232769543 725.776723046 2256.50123
12 266 40 500 60.6998831043 745.300116896 1511.20111
13 266 40 0 40.6513099598 265.34869004 1245.85242
14 266 40 33.5134301977 272.486569802 973.365854
15 266 40 0 26.1835414701 279.81645853 693.549395
16 266 40 0 18.6564787356 287.343521264 406.205874
17 266 40 10.9269380136 295.073061986 111.132812
18 266 40 2.9894726462 303.010527354 -191.87772
19 266 40 0 -5.1615105396 311.16151054 -503.03923
20 266 40 -13.531755173 319.531755173 -822.57098
21 266 40 -22.127159387 328.127159387 -1150.6981
22 266 40 -30.953779975 336.953779975 -1487.6519
23 266 40 0 -40.017836656 346.017836656 -1833.6698
24 266 40 -49.325716462 355.325716462 -2188.9955
25 266 40 -58.883978235 364.883978235 -2553.8795
26 266 40 -68.69935725 374.69935725 -2928.5788
27 266 40 -78.77876996 384.77876996 -3313.3576
28 266 40 -89.129318872 395.129318872 -3708.4869
29 266 40 0 -99.758297549 405.758297549 -4114.2452
30 266 40 -110.67319575 416.673195753 -4530.9184
31 266 40 -121.88170472 427.881704719 -4958.8001
32 266 40 -133.39172258 439.391722576 -5398.1918
33 266 40 -145.21135991 451.211359913 -5849.4032
34 266 40 -157.34894549 463.348945495 -6312.7521
35 266 40 -169.81303213 475.813032129 -6788.5652
36 266 40 -182.61240269 488.612402693 -7277.1776
37 266 40 -195.75607633 501.756076325 -7778.9336
38 266 40 -209.25331478 515.253314779 -8294.1869
39 266 40 -223.11362895 529.113628946 -8823.3006
40 -9100.6474 40 -237.34678556 -8823.30057861 0
41 266 40 0 306 -306
42 266 40 -8.2314 314.2314 -620.2314
43 266 40 -16.68422466 322.68422466 -942.91562
44 266 40 -25.364430303 331.364430303 -1274.2801
45 266 40 -34.278133479 340.278133479 -1614.5582
46 266 40 -43.431615269 349.431615269 -1963.9898
47 266 40 -52.83132572 358.83132572 -2322.8211
48 266 40 -62.483888382 368.483888382 -2691.305
49 266 40 -72.396104979 378.396104979 -3069.7011
50 266 40 -82.574960203 388.574960203 -3458.2761
51 266 40 -93.027626633 399.027626633 -3857.3037
52 266 40 -103.76146979 409.761469789 -4267.0652

-1121.7125436

-526.64736418
 Interes 0.0269 2.70%
Deuda total 6278.28746 13825

6873.35264 12120
9316.12228

1916.122285

1459.5131 8859.5131

338.822441 7738.82244