Calculadora de prstamos con pagos extra

Escriba los valores

Importe del prstamo

Inters anual

Instrucciones

20,000,000

Debe tener entre 1 y 30 aos.

16.68%

Perodo del prstamo en aos

Si los pagos extra varan, escrbalos en la tabla siguiente.

Fecha inicial del prstamo

10/20/2015

Pagos extra opcionales

Pago mensual programado

Nmero de pagos programados

48

Nmero real de pagos

48

Total de pagos anticipados

Inters total

No.

573,795.03

Fecha del pago

Balance inicial

7,542,161.64

Pago programado

Pago extra

Pago total

Capital

Inters

Balance final

$ 1
$ 2
$ 3

$
$
$

42,297
42,328
42,358

$
$
$

20,000,000 $
19,704,205 $
19,404,298 $

573,795
573,795
573,795

$
$
$

$
$
$

573,795 $
573,795 $
573,795 $

295,795 $
299,907 $
304,075 $

278,000
273,888
269,720

$
$
$

19,704,205
19,404,298
19,100,223

$ 4

42,389

19,100,223 $

573,795

573,795 $

308,302 $

265,493

18,791,921

$ 5

42,420

18,791,921 $

573,795

573,795 $

312,587 $

261,208

18,479,334

$ 6

42,449

18,479,334 $

573,795

573,795 $

316,932 $

256,863

18,162,402

$ 7

42,480

18,162,402 $

573,795

573,795 $

321,338 $

252,457

17,841,064

$ 8

42,510

17,841,064 $

573,795

573,795 $

325,804 $

247,991

17,515,260

$ 9

42,541

17,515,260 $

573,795

573,795 $

330,333 $

243,462

17,184,927

$ 10

42,571

17,184,927 $

573,795

573,795 $

334,925 $

238,870

16,850,002

$ 11

42,602

16,850,002 $

573,795

573,795 $

339,580 $

234,215

16,510,422

$ 12

42,633

16,510,422 $

573,795

573,795 $

344,300 $

229,495

16,166,122

$ 13

42,663

16,166,122 $

573,795

573,795 $

349,086 $

224,709

15,817,036

$ 14

42,694

15,817,036 $

573,795

573,795 $

353,938 $

219,857

15,463,098

$ 15

42,724

15,463,098 $

573,795

573,795 $

358,858 $

214,937

15,104,240

$ 16

42,755

15,104,240 $

573,795

573,795 $

363,846 $

209,949

14,740,394

$ 17

42,786

14,740,394 $

573,795

573,795 $

368,904 $

204,891

14,371,490

$ 18

42,814

14,371,490 $

573,795

573,795 $

374,031 $

199,764

13,997,459

$ 19

42,845

13,997,459 $

573,795

573,795 $

379,230 $

194,565

13,618,229

$ 20

42,875

13,618,229 $

573,795

573,795 $

384,502 $

189,293

13,233,727

$ 21

42,906

13,233,727 $

573,795

573,795 $

389,846 $

183,949

12,843,881

$ 22

42,936

12,843,881 $

573,795

573,795 $

395,265 $

178,530

12,448,616

$ 23

42,967

12,448,616 $

573,795

573,795 $

400,759 $

173,036

12,047,856

$ 24

42,998

12,047,856 $

573,795

573,795 $

406,330 $

167,465

11,641,526

Calculadora de prstamos con pagos extra

Escriba los valores
Importe del prstamo

Inters anual

Instrucciones

50,000,000

Debe tener entre 1 y 30 aos.

18%

Perodo del prstamo en aos

Si los pagos extra varan, escrbalos en la tabla siguiente.

Fecha inicial del prstamo

10/20/2015

Pagos extra opcionales

Pago mensual programado

Nmero de pagos programados

60

Nmero real de pagos

60

Total de pagos anticipados

Inters total

No.

Fecha del pago

1,269,671.37

26,180,282.28

Pago
programado

Capital

Inters

Balance final

519,671 $
#NAME?
#NAME?

750,000 $
#NAME?
#NAME?

49,480,329
#NAME?
#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

1 $
###
###

42,297 $
#NAME?
#NAME?

###
###

Balance inicial

Pago extra

50,000,000 $
#NAME?
#NAME?

1,269,671 $
#NAME?
#NAME?

$
#NAME?
#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

#NAME?

###

#NAME?

#NAME?

###

#NAME?

###

Pago total

1,269,671 $
#NAME?
#NAME?