Calculadora simple de prstamos

Escriba los valores

Importe del prstamo

Inters anual

20,000,000.00
16.68%

Perodo del prstamo en aos

Fecha inicial del prstamo

Pago mensual

01/01/2016
$

Nmero de pagos

573,795.03
48

Inters total

7,542,161.64

Costo total del prstamo

27,542,161.64

N Fecha de pago

Saldo inicial

Pago

Capital

Inters

Saldo final

2/1/2016 $

20,000,000.0 $

573,795.0 $

295,795.0 $

278,000.0

19,704,205.0

3/1/2016 $

19,704,205.0 $

573,795.0 $

299,906.6 $

273,888.4

19,404,298.4

4/1/2016 $

19,404,298.4 $

573,795.0 $

304,075.3 $

269,719.7

19,100,223.1

5/1/2016 $

19,100,223.1 $

573,795.0 $

308,301.9 $

265,493.1

18,791,921.2

6/1/2016 $

18,791,921.2 $

573,795.0 $

312,587.3 $

261,207.7

18,479,333.8

7/1/2016 $

18,479,333.8 $

573,795.0 $

316,932.3 $

256,862.7

18,162,401.5

8/1/2016 $

18,162,401.5 $

573,795.0 $

321,337.7 $

252,457.4

17,841,063.9

9/1/2016 $

17,841,063.9 $

573,795.0 $

325,804.2 $

247,990.8

17,515,259.6

10/1/2016 $

17,515,259.6 $

573,795.0 $

330,332.9 $

243,462.1

17,184,926.7

10

11/1/2016 $

17,184,926.7 $

573,795.0 $

334,924.6 $

238,870.5

16,850,002.2

11

12/1/2016 $

16,850,002.2 $

573,795.0 $

339,580.0 $

234,215.0

16,510,422.2

12

1/1/2017 $

16,510,422.2 $

573,795.0 $

344,300.2 $

229,494.9

16,166,122.0

13

2/1/2017 $

16,166,122.0 $

573,795.0 $

349,085.9 $

224,709.1

15,817,036.1

N Fecha de pago

Saldo inicial

Pago

Capital

Inters

Saldo final

14

3/1/2017 $

15,817,036.1 $

573,795.0 $

353,938.2 $

219,856.8

15,463,097.8

15

4/1/2017 $

15,463,097.8 $

573,795.0 $

358,858.0 $

214,937.1

15,104,239.8

16

5/1/2017 $

15,104,239.8 $

573,795.0 $

363,846.1 $

209,948.9

14,740,393.7

17

6/1/2017 $

14,740,393.7 $

573,795.0 $

368,903.6 $

204,891.5

14,371,490.2

18

7/1/2017 $

14,371,490.2 $

573,795.0 $

374,031.3 $

199,763.7

13,997,458.9

19

8/1/2017 $

13,997,458.9 $

573,795.0 $

379,230.4 $

194,564.7

13,618,228.5

20

9/1/2017 $

13,618,228.5 $

573,795.0 $

384,501.7 $

189,293.4

13,233,726.8

21

10/1/2017 $

13,233,726.8 $

573,795.0 $

389,846.2 $

183,948.8

12,843,880.6

22

11/1/2017 $

12,843,880.6 $

573,795.0 $

395,265.1 $

178,529.9

12,448,615.5

23

12/1/2017 $

12,448,615.5 $

573,795.0 $

400,759.3 $

173,035.8

12,047,856.2

24

1/1/2018 $

12,047,856.2 $

573,795.0 $

406,329.8 $

167,465.2

11,641,526.4

25

2/1/2018 $

11,641,526.4 $

573,795.0 $

411,977.8 $

161,817.2

11,229,548.6

Calculadora simple de prstamos

Escriba los valores
Importe del prstamo

Inters anual

50,000,000.00
18.00%

Perodo del prstamo en aos

Fecha inicial del prstamo

Pago mensual

01/01/2016
$

Nmero de pagos

1,269,671.37
60

Inters total

26,180,282.28

Costo total del prstamo

76,180,282.28

N Fecha de pago

Saldo inicial

Pago

Capital

Inters

Saldo final

###

Err:508 $

50,000,000.0

#NAME? $

519,671.4 $

750,000.0

49,480,328.6

###

Err:508 $

49,480,328.6

#NAME? $

527,466.4 $

742,204.9

48,952,862.2

###

Err:508 $

48,952,862.2

#NAME? $

535,378.4 $

734,292.9

48,417,483.7

###

Err:508 $

48,417,483.7

#NAME? $

543,409.1 $

726,262.3

47,874,074.6

###

Err:508 $

47,874,074.6

#NAME? $

551,560.3 $

718,111.1

47,322,514.4

###

Err:508 $

47,322,514.4

#NAME? $

559,833.7 $

709,837.7

46,762,680.7

###

Err:508 $

46,762,680.7

#NAME? $

568,231.2 $

701,440.2

46,194,449.6

###

Err:508 $

46,194,449.6

#NAME? $

576,754.6 $

692,916.7

45,617,694.9

###

Err:508 $

45,617,694.9

#NAME? $

585,405.9 $

684,265.4

45,032,289.0

###

Err:508 $

45,032,289.0

#NAME? $

594,187.0 $

675,484.3

44,438,102.0

###

Err:508 $

44,438,102.0

#NAME? $

603,099.8 $

666,571.5

43,835,002.1

###

Err:508 $

43,835,002.1

#NAME? $

612,146.3 $

657,525.0

43,222,855.8

###

Err:508 $

43,222,855.8

#NAME? $

621,328.5 $

648,342.8

42,601,527.2

N Fecha de pago

Saldo inicial

Pago

Capital

Inters

Saldo final

###

Err:508 $

42,601,527.2

#NAME? $

630,648.5 $

639,022.9

41,970,878.8

###

Err:508 $

41,970,878.8

#NAME? $

640,108.2 $

629,563.2

41,330,770.6

###

Err:508 $

41,330,770.6

#NAME? $

649,709.8 $

619,961.6

40,681,060.8

###

Err:508 $

40,681,060.8

#NAME? $

659,455.5 $

610,215.9

40,021,605.3

###

Err:508 $

40,021,605.3

#NAME? $

669,347.3 $

600,324.1

39,352,258.0

###

Err:508 $

39,352,258.0

#NAME? $

679,387.5 $

590,283.9

38,672,870.5

###

Err:508 $

38,672,870.5

#NAME? $

689,578.3 $

580,093.1

37,983,292.2

###

Err:508 $

37,983,292.2

#NAME? $

699,922.0 $

569,749.4

37,283,370.2

###

Err:508 $

37,283,370.2

#NAME? $

710,420.8 $

559,250.6

36,572,949.4

###

Err:508 $

36,572,949.4

#NAME? $

721,077.1 $

548,594.2

35,851,872.3

###

Err:508 $

35,851,872.3

#NAME? $

731,893.3 $

537,778.1

35,119,979.0

###

Err:508 $

35,119,979.0

#NAME? $

742,871.7 $

526,799.7

34,377,107.3