Prestamo Financiera Miur pagos fijos

Prestamo $500,000.00
Periodo (meses 48
Tasa anual 23%
Tasa mensual 2% 0.16
Mensualidad $16,301

Periodo Capital Armortizaciones Interes IVA Mensualidad fija

1 $ 500,000.00 $ 6,300.92 $ 10,000.00 $ 1,600.00 $ 17,900.92
2 $ 493,699.08 $ 6,426.94 $ 9,873.98 $ 1,579.84 $ 17,880.75
3 $ 487,272.15 $ 6,555.47 $ 9,745.44 $ 1,559.27 $ 17,860.19
4 $ 480,716.67 $ 6,686.58 $ 9,614.33 $ 1,538.29 $ 17,839.21
5 $ 474,030.09 $ 6,820.32 $ 9,480.60 $ 1,516.90 $ 17,817.81
6 $ 467,209.77 $ 6,956.72 $ 9,344.20 $ 1,495.07 $ 17,795.99
7 $ 460,253.05 $ 7,095.86 $ 9,205.06 $ 1,472.81 $ 17,773.73
8 $ 453,157.19 $ 7,237.77 $ 9,063.14 $ 1,450.10 $ 17,751.02
9 $ 445,919.42 $ 7,382.53 $ 8,918.39 $ 1,426.94 $ 17,727.86
10 $ 438,536.89 $ 7,530.18 $ 8,770.74 $ 1,403.32 $ 17,704.24
11 $ 431,006.71 $ 7,680.78 $ 8,620.13 $ 1,379.22 $ 17,680.14
12 $ 423,325.92 $ 7,834.40 $ 8,466.52 $ 1,354.64 $ 17,655.56
13 $ 415,491.53 $ 7,991.09 $ 8,309.83 $ 1,329.57 $ 17,630.49
14 $ 407,500.44 $ 8,150.91 $ 8,150.01 $ 1,304.00 $ 17,604.92
15 $ 399,349.53 $ 8,313.93 $ 7,986.99 $ 1,277.92 $ 17,578.84
16 $ 391,035.60 $ 8,480.21 $ 7,820.71 $ 1,251.31 $ 17,552.23
17 $ 382,555.40 $ 8,649.81 $ 7,651.11 $ 1,224.18 $ 17,525.10
18 $ 373,905.59 $ 8,822.81 $ 7,478.11 $ 1,196.50 $ 17,497.42
19 $ 365,082.78 $ 8,999.26 $ 7,301.66 $ 1,168.26 $ 17,469.18
20 $ 356,083.52 $ 9,179.25 $ 7,121.67 $ 1,139.47 $ 17,440.39
21 $ 346,904.27 $ 9,362.83 $ 6,938.09 $ 1,110.09 $ 17,411.01
22 $ 337,541.44 $ 9,550.09 $ 6,750.83 $ 1,080.13 $ 17,381.05
23 $ 327,991.35 $ 9,741.09 $ 6,559.83 $ 1,049.57 $ 17,350.49
24 $ 318,250.26 $ 9,935.91 $ 6,365.01 $ 1,018.40 $ 17,319.32
25 $ 308,314.35 $ 10,134.63 $ 6,166.29 $ 986.61 $ 17,287.52
26 $ 298,179.72 $ 10,337.32 $ 5,963.59 $ 954.18 $ 17,255.09
27 $ 287,842.39 $ 10,544.07 $ 5,756.85 $ 921.10 $ 17,222.01
28 $ 277,298.32 $ 10,754.95 $ 5,545.97 $ 887.35 $ 17,188.27
29 $ 266,543.37 $ 10,970.05 $ 5,330.87 $ 852.94 $ 17,153.86
30 $ 255,573.32 $ 11,189.45 $ 5,111.47 $ 817.83 $ 17,118.75
31 $ 244,383.87 $ 11,413.24 $ 4,887.68 $ 782.03 $ 17,082.95
32 $ 232,970.63 $ 11,641.51 $ 4,659.41 $ 745.51 $ 17,046.42
33 $ 221,329.12 $ 11,874.34 $ 4,426.58 $ 708.25 $ 17,009.17
34 $ 209,454.79 $ 12,111.82 $ 4,189.10 $ 670.26 $ 16,971.17
35 $ 197,342.97 $ 12,354.06 $ 3,946.86 $ 631.50 $ 16,932.42
36 $ 184,988.91 $ 12,601.14 $ 3,699.78 $ 591.96 $ 16,892.88
37 $ 172,387.77 $ 12,853.16 $ 3,447.76 $ 551.64 $ 16,852.56
38 $ 159,534.61 $ 13,110.23 $ 3,190.69 $ 510.51 $ 16,811.43
39 $ 146,424.38 $ 13,372.43 $ 2,928.49 $ 468.56 $ 16,769.48
 40 $ 133,051.95 $ 13,639.88 $ 2,661.04 $ 425.77 $ 16,726.68
41 $ 119,412.07 $ 13,912.68 $ 2,388.24 $ 382.12 $ 16,683.04
42 $ 105,499.39 $ 14,190.93 $ 2,109.99 $ 337.60 $ 16,638.52
43 $ 91,308.46 $ 14,474.75 $ 1,826.17 $ 292.19 $ 16,593.10
44 $ 76,833.72 $ 14,764.24 $ 1,536.67 $ 245.87 $ 16,546.79
45 $ 62,069.47 $ 15,059.53 $ 1,241.39 $ 198.62 $ 16,499.54
46 $ 47,009.94 $ 15,360.72 $ 940.20 $ 150.43 $ 16,451.35
47 $ 31,649.23 $ 15,667.93 $ 632.98 $ 101.28 $ 16,402.20
48 $ 15,981.29 $ 15,981.29 $ 319.63 $ 51.14 $ 16,352.06
Totales $ 500,000.00 $ 282,444.05 $ 45,191.05 $ 827,635.10
 Saldo
$ 493,699.08
$ 487,272.15
$ 480,716.67
$ 474,030.09
$ 467,209.77
$ 460,253.05
$ 453,157.19
$ 445,919.42
$ 438,536.89
$ 431,006.71
$ 423,325.92
$ 415,491.53
$ 407,500.44
$ 399,349.53
$ 391,035.60
$ 382,555.40
$ 373,905.59
$ 365,082.78
$ 356,083.52
$ 346,904.27
$ 337,541.44
$ 327,991.35
$ 318,250.26
$ 308,314.35
$ 298,179.72
$ 287,842.39
$ 277,298.32
$ 266,543.37
$ 255,573.32
$ 244,383.87
$ 232,970.63
$ 221,329.12
$ 209,454.79
$ 197,342.97
$ 184,988.91
$ 172,387.77
$ 159,534.61
$ 146,424.38
$ 133,051.95
$ 119,412.07
$ 105,499.39
$ 91,308.46
$ 76,833.72
$ 62,069.47
$ 47,009.94
$ 31,649.23
$ 15,981.29
-$ 0.00