Calculadora de préstamos simple

Valores del préstamo Resumen del préstamo

Importe del préstamo Q 160,714.29 Pago mensual Q 5,185.80
Tasa de interés anual 10.00% Número de pagos 36
Periodo del préstamo en años 3 Importe total de los intereses Q 25,974.44
Fecha de inicio del préstamo 8/26/2023 Coste total del préstamo Q 186,688.73

N.° de
Fecha de pago Saldo inicial Pago Capital Intereses Saldo final
pago
1 9/26/2023 Q 160,714.29 Q 5,185.80 Q 3,846.51 Q 1,339.29 Q 156,867.78

2 10/26/2023 Q 156,867.78 Q 5,185.80 Q 3,878.57 Q 1,307.23 Q 152,989.21

3 11/26/2023 Q 152,989.21 Q 5,185.80 Q 3,910.89 Q 1,274.91 Q 149,078.32

4 12/26/2023 Q 149,078.32 Q 5,185.80 Q 3,943.48 Q 1,242.32 Q 145,134.84

5 1/26/2024 Q 145,134.84 Q 5,185.80 Q 3,976.34 Q 1,209.46 Q 141,158.50

6 2/26/2024 Q 141,158.50 Q 5,185.80 Q 4,009.48 Q 1,176.32 Q 137,149.03

7 3/26/2024 Q 137,149.03 Q 5,185.80 Q 4,042.89 Q 1,142.91 Q 133,106.14

8 4/26/2024 Q 133,106.14 Q 5,185.80 Q 4,076.58 Q 1,109.22 Q 129,029.56

9 5/26/2024 Q 129,029.56 Q 5,185.80 Q 4,110.55 Q 1,075.25 Q 124,919.00

10 6/26/2024 Q 124,919.00 Q 5,185.80 Q 4,144.81 Q 1,040.99 Q 120,774.20

11 7/26/2024 Q 120,774.20 Q 5,185.80 Q 4,179.35 Q 1,006.45 Q 116,594.85

12 8/26/2024 Q 116,594.85 Q 5,185.80 Q 4,214.17 Q 971.62 Q 112,380.68

13 9/26/2024 Q 112,380.68 Q 5,185.80 Q 4,249.29 Q 936.51 Q 108,131.38

14 10/26/2024 Q 108,131.38 Q 5,185.80 Q 4,284.70 Q 901.09 Q 103,846.68

15 11/26/2024 Q 103,846.68 Q 5,185.80 Q 4,320.41 Q 865.39 Q 99,526.27

16 12/26/2024 Q 99,526.27 Q 5,185.80 Q 4,356.41 Q 829.39 Q 95,169.86

17 1/26/2025 Q 95,169.86 Q 5,185.80 Q 4,392.72 Q 793.08 Q 90,777.14

18 2/26/2025 Q 90,777.14 Q 5,185.80 Q 4,429.32 Q 756.48 Q 86,347.82

19 3/26/2025 Q 86,347.82 Q 5,185.80 Q 4,466.23 Q 719.57 Q 81,881.59

20 4/26/2025 Q 81,881.59 Q 5,185.80 Q 4,503.45 Q 682.35 Q 77,378.14

21 5/26/2025 Q 77,378.14 Q 5,185.80 Q 4,540.98 Q 644.82 Q 72,837.16

22 6/26/2025 Q 72,837.16 Q 5,185.80 Q 4,578.82 Q 606.98 Q 68,258.34

23 7/26/2025 Q 68,258.34 Q 5,185.80 Q 4,616.98 Q 568.82 Q 63,641.36

24 8/26/2025 Q 63,641.36 Q 5,185.80 Q 4,655.45 Q 530.34 Q 58,985.90

25 9/26/2025 Q 58,985.90 Q 5,185.80 Q 4,694.25 Q 491.55 Q 54,291.66

26 10/26/2025 Q 54,291.66 Q 5,185.80 Q 4,733.37 Q 452.43 Q 49,558.29

27 11/26/2025 Q 49,558.29 Q 5,185.80 Q 4,772.81 Q 412.99 Q 44,785.48

28 12/26/2025 Q 44,785.48 Q 5,185.80 Q 4,812.59 Q 373.21 Q 39,972.89

29 1/26/2026 Q 39,972.89 Q 5,185.80 Q 4,852.69 Q 333.11 Q 35,120.20

30 2/26/2026 Q 35,120.20 Q 5,185.80 Q 4,893.13 Q 292.67 Q 30,227.07

31 3/26/2026 Q 30,227.07 Q 5,185.80 Q 4,933.91 Q 251.89 Q 25,293.16

32 4/26/2026 Q 25,293.16 Q 5,185.80 Q 4,975.02 Q 210.78 Q 20,318.14

33 5/26/2026 Q 20,318.14 Q 5,185.80 Q 5,016.48 Q 169.32 Q 15,301.66

34 6/26/2026 Q 15,301.66 Q 5,185.80 Q 5,058.28 Q 127.51 Q 10,243.38

35 7/26/2026 Q 10,243.38 Q 5,185.80 Q 5,100.44 Q 85.36 Q 5,142.94

36 8/26/2026 Q 5,142.94 Q 5,185.80 Q 5,142.94 Q 42.86 Q 0.00

N.° de
Fecha de pago Saldo inicial Pago Capital Intereses Saldo final
pago

Page 2 of 9
N.° de
Fecha de pago Saldo inicial Pago Capital Intereses Saldo final
pago

Page 3 of 9
N.° de
Fecha de pago Saldo inicial Pago Capital Intereses Saldo final
pago

Page 4 of 9
N.° de
Fecha de pago Saldo inicial Pago Capital Intereses Saldo final
pago

Page 5 of 9
N.° de
Fecha de pago Saldo inicial Pago Capital Intereses Saldo final
pago

Page 6 of 9
N.° de
Fecha de pago Saldo inicial Pago Capital Intereses Saldo final
pago

Page 7 of 9
 pagos
ESTADO DE AMORTIZACIÒN 36

Pagos Fecha Cuota Seguro IVA Interès Amortizaciòn

1 600.00 694.30 1,339.29 3,846.51

2 600.00 694.30 1,307.23 3,878.57
3 600.00 694.30 1,274.91 3,910.89
4 600.00 694.30 1,242.32 3,943.48
5 600.00 694.30 1,209.46 3,976.34
6 600.00 694.30 1,176.32 4,009.48
7 600.00 694.30 1,142.91 4,042.89
8 600.00 694.30 1,109.22 4,076.58
9 600.00 694.30 1,075.25 4,110.55
10 600.00 694.30 1,040.99 4,144.81
11 600.00 694.30 1,006.45 4,179.35
12 600.00 694.30 971.62 4,214.17
13 600.00 694.30 936.51 4,249.29
14 600.00 694.30 901.09 4,284.70
15 600.00 694.30 865.39 4,320.41
16 600.00 694.30 829.39 4,356.41
17 600.00 694.30 793.08 4,392.72
18 600.00 694.30 756.48 4,429.32
19 600.00 694.30 719.57 4,466.23
20 600.00 694.30 682.35 4,503.45
21 600.00 694.30 644.82 4,540.98
22 600.00 694.30 606.98 4,578.82
23 600.00 694.30 568.82 4,616.98
24 600.00 694.30 530.34 4,655.45
25 600.00 694.30 491.55 4,694.25
26 600.00 694.30 452.43 4,733.37
27 600.00 694.30 412.99 4,772.81
28 600.00 694.30 373.21 4,812.59
29 600.00 694.30 333.11 4,852.69
30 600.00 694.30 292.67 4,893.13
31 600.00 694.30 251.89 4,933.91
32 600.00 694.30 210.78 4,975.02
33 600.00 694.30 169.32 5,016.48
34 600.00 694.30 127.51 5,058.28
35 600.00 694.30 85.36 5,100.44
36 600.00 694.30 42.86 5,142.94
21,600.00 24,994.65 25,974.44
0.00 0.00
0.00 0.00
 tasa Pago
10.000% 5,185.80

Préstamo Renta
160,714.29
156,867.78 6,480.09
152,989.21 6,480.09
149,078.32 6,480.09
145,134.84 6,480.09
141,158.50 6,480.09
137,149.03 6,480.09
133,106.14 6,480.09
129,029.56 6,480.09
124,919.00 6,480.09
120,774.20 6,480.09
116,594.85 6,480.09
112,380.68 6,480.09
108,131.38 6,480.09
103,846.68 6,480.09
99,526.27 6,480.09
95,169.86 6,480.09
90,777.14 6,480.09
86,347.82 6,480.09
81,881.59 6,480.09
77,378.14 6,480.09
72,837.16 6,480.09
68,258.34 6,480.09
63,641.36 6,480.09
58,985.90 6,480.09
54,291.66 6,480.09
49,558.29 6,480.09
44,785.48 6,480.09
39,972.89 6,480.09
35,120.20 6,480.09
30,227.07 6,480.09
25,293.16 6,480.09
20,318.14 6,480.09
15,301.66 6,480.09
10,243.38 6,480.09
5,142.94 6,480.09
0.00 6,480.09