Professional Documents
Culture Documents
Taller 14 A Jorge Martinez 8a Calculadora de Prestamos
Taller 14 A Jorge Martinez 8a Calculadora de Prestamos
Inters anual
20,000,000
18.68%
01/01/2016
$
Nmero de pagos
594,630
48
Inters total
8,542,260
28,542,260
N Fecha de pago
Saldo inicial
Pago
Capital
Inters
Saldo final
2/1/2016
20,000,000.00
594,630.42
283,297.08
311,333.33
19,716,702.92
3/1/2016
19,716,702.92
594,630.42
287,707.08
306,923.34
19,428,995.84
4/1/2016
19,428,995.84
594,630.42
292,185.72
302,444.70
19,136,810.13
5/1/2016
19,136,810.13
594,630.42
296,734.07
297,896.34
18,840,076.05
6/1/2016
18,840,076.05
594,630.42
301,353.23
293,277.18
18,538,722.82
7/1/2016
18,538,722.82
594,630.42
306,044.30
288,586.12
18,232,678.52
8/1/2016
18,232,678.52
594,630.42
310,808.39
283,822.03
17,921,870.13
9/1/2016
17,921,870.13
594,630.42
315,646.64
278,983.78
17,606,223.49
10/1/2016
17,606,223.49
594,630.42
320,560.20
274,070.21
17,285,663.29
10
11/1/2016
17,285,663.29
594,630.42
325,550.26
269,080.16
16,960,113.03
11
12/1/2016
16,960,113.03
594,630.42
330,617.99
264,012.43
16,629,495.04
12
1/1/2017
16,629,495.04
594,630.42
335,764.61
258,865.81
16,293,730.43
13
2/1/2017 $
16,293,730.43 $
594,630.42
340,991.35 $
253,639.07
15,952,739.08
N Fecha de pago
Saldo inicial
Pago
Capital
Inters
Saldo final
14
3/1/2017 $
15,952,739.08 $
594,630.42
346,299.45 $
248,330.97
15,606,439.63
15
4/1/2017 $
15,606,439.63 $
594,630.42
351,690.17 $
242,940.24
15,254,749.46
16
5/1/2017 $
15,254,749.46 $
594,630.42
357,164.82 $
237,465.60
14,897,584.64
17
6/1/2017 $
14,897,584.64 $
594,630.42
362,724.68 $
231,905.73
14,534,859.96
18
7/1/2017 $
14,534,859.96 $
594,630.42
368,371.10 $
226,259.32
14,166,488.86
19
8/1/2017 $
14,166,488.86 $
594,630.42
374,105.41 $
220,525.01
13,792,383.46
20
9/1/2017 $
13,792,383.46 $
594,630.42
379,928.98 $
214,701.44
13,412,454.47
21
10/1/2017 $
13,412,454.47 $
594,630.42
385,843.21 $
208,787.21
13,026,611.26
22
11/1/2017 $
13,026,611.26 $
594,630.42
391,849.50 $
202,780.92
12,634,761.76
23
12/1/2017 $
12,634,761.76 $
594,630.42
397,949.29 $
196,681.12
12,236,812.47
24
1/1/2018 $
12,236,812.47 $
594,630.42
404,144.04 $
190,486.38
11,832,668.43
25
2/1/2018 $
11,832,668.43 $
594,630.42
410,435.21 $
184,195.21
11,422,233.22
Inters anual
12,000,000
23.7%
01/01/2016
Pago mensual
Nmero de pagos
632,658
24
Inters total
3,183,787
15,183,787
Fecha de pago
Saldo inicial
Pago
Capital
Inters
### $ 12,000,000.00 $
632,657.80 $
395,657.80
237,000.00
11,604,342.20
### $ 11,604,342.20 $
632,657.80 $
403,472.04
229,185.76
11,200,870.16
### $ 11,200,870.16 $
632,657.80 $
411,440.61
221,217.19
10,789,429.55
### $ 10,789,429.55 $
632,657.80 $
419,566.56
213,091.23
10,369,862.99
### $ 10,369,862.99 $
632,657.80 $
427,853.00
204,804.79 $
9,942,009.98
### $
9,942,009.98 $
632,657.80 $
436,303.10
196,354.70 $
9,505,706.88
### $
9,505,706.88 $
632,657.80 $
444,920.09
187,737.71 $
9,060,786.79
### $
9,060,786.79 $
632,657.80 $
453,707.26
178,950.54 $
8,607,079.53
### $
8,607,079.53 $
632,657.80 $
462,667.98
169,989.82 $
8,144,411.56
### $
8,144,411.56 $
632,657.80 $
471,805.67
160,852.13 $
7,672,605.89
### $
7,672,605.89 $
632,657.80 $
481,123.83
151,533.97 $
7,191,482.05
### $
7,191,482.05 $
632,657.80 $
490,626.03
142,031.77 $
6,700,856.03
### $
6,700,856.03 $
632,657.80 $
500,315.89
132,341.91 $
6,200,540.14
Saldo final
Fecha de pago
Saldo inicial
Pago
Capital
Inters
### $
6,200,540.14 $
632,657.80 $
510,197.13
122,460.67 $
5,690,343.01
### $
5,690,343.01 $
632,657.80 $
520,273.52
112,384.27 $
5,170,069.48
### $
5,170,069.48 $
632,657.80 $
530,548.93
102,108.87 $
4,639,520.56
### $
4,639,520.56 $
632,657.80 $
541,027.27
91,630.53 $
4,098,493.29
### $
4,098,493.29 $
632,657.80 $
551,712.56
80,945.24 $
3,546,780.73
### $
3,546,780.73 $
632,657.80 $
562,608.88
70,048.92 $
2,984,171.85
### $
2,984,171.85 $
632,657.80 $
573,720.40
58,937.39 $
2,410,451.45
### $
2,410,451.45 $
632,657.80 $
585,051.38
47,606.42 $
1,825,400.07
### $
1,825,400.07 $
632,657.80 $
596,606.15
36,051.65 $
1,228,793.92
### $
1,228,793.92 $
632,657.80 $
608,389.12
24,268.68 $
620,404.80
### $
620,404.80 $
632,657.80 $
620,404.80
12,252.99 $
0.00
Err:510
Err:508
#NAME?
#NAME?
#NAME?
#NAME?
Saldo final
#NAME?
Inters anual
50,000,000
18%
01/01/2016
Pago mensual
Nmero de pagos
1,269,671
60
Inters total
26,180,282
76,180,282
Fecha de pago
Saldo inicial
Pago
Capital
Inters
### $
50,000,000.00 $
1,269,671.37 $
519,671.37
750,000.00
49,480,328.63
### $
49,480,328.63 $
1,269,671.37 $
527,466.44
742,204.93
48,952,862.19
### $
48,952,862.19 $
1,269,671.37 $
535,378.44
734,292.93
48,417,483.75
### $
48,417,483.75 $
1,269,671.37 $
543,409.12
726,262.26
47,874,074.63
### $
47,874,074.63 $
1,269,671.37 $
551,560.25
718,111.12
47,322,514.38
### $
47,322,514.38 $
1,269,671.37 $
559,833.66
709,837.72
46,762,680.73
### $
46,762,680.73 $
1,269,671.37 $
568,231.16
701,440.21
46,194,449.57
### $
46,194,449.57 $
1,269,671.37 $
576,754.63
692,916.74
45,617,694.94
### $
45,617,694.94 $
1,269,671.37 $
585,405.95
684,265.42
45,032,288.99
### $
45,032,288.99 $
1,269,671.37 $
594,187.04
675,484.33
44,438,101.95
### $
44,438,101.95 $
1,269,671.37 $
603,099.84
666,571.53
43,835,002.11
### $
43,835,002.11 $
1,269,671.37 $
612,146.34
657,525.03
43,222,855.77
### $
43,222,855.77 $
1,269,671.37 $
621,328.53
648,342.84
42,601,527.24
Saldo final
Fecha de pago
Saldo inicial
Pago
Capital
Inters
### $
42,601,527.24 $
1,269,671.37 $
630,648.46
639,022.91
41,970,878.77
### $
41,970,878.77 $
1,269,671.37 $
640,108.19
629,563.18
41,330,770.58
### $
41,330,770.58 $
1,269,671.37 $
649,709.81
619,961.56
40,681,060.77
### $
40,681,060.77 $
1,269,671.37 $
659,455.46
610,215.91
40,021,605.31
### $
40,021,605.31 $
1,269,671.37 $
669,347.29
600,324.08
39,352,258.02
### $
39,352,258.02 $
1,269,671.37 $
679,387.50
590,283.87
38,672,870.52
### $
38,672,870.52 $
1,269,671.37 $
689,578.31
580,093.06
37,983,292.21
### $
37,983,292.21 $
1,269,671.37 $
699,921.99
569,749.38
37,283,370.22
### $
37,283,370.22 $
1,269,671.37 $
710,420.82
559,250.55
36,572,949.40
### $
36,572,949.40 $
1,269,671.37 $
721,077.13
548,594.24
35,851,872.27
### $
35,851,872.27 $
1,269,671.37 $
731,893.29
537,778.08
35,119,978.98
Err:508 $
35,119,978.98 $
1,269,671.37
742,871.69 $
526,799.68
###
Saldo final
34,377,107.29