CÁLCULO DE AMORTIZACIÓN DE DEUDA

DEUDA 5,000.00
INTERES ANUAL 15.00
AÑOS 2
INTERES MENSUAL 0.01250
PERIODOS (MESES) 24.00 Nº SALDO AMORTIZACIÓN
CUOTA MENSUAL 242.43 CUOTA DEUDA DEUDA
1 5,000.00 179.93
2 4,820.07 182.18
3 4,637.88 184.46
4 4,453.42 186.77
5 4,266.66 189.10
6 4,077.56 191.46
7 3,886.10 193.86
8 3,692.24 196.28
9 3,495.96 198.73
10 3,297.22 201.22
11 3,096.01 203.73
12 2,892.27 206.28
13 2,685.99 208.86
14 2,477.14 211.47
15 2,265.67 214.11
16 2,051.55 216.79
17 1,834.76 219.50
18 1,615.27 222.24
19 1,393.02 225.02
20 1,168.00 227.83
21 940.17 230.68
22 709.49 233.56
23 475.92 236.48
24 239.44 239.44
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
0 -0.00 -
INTERÉS IMPORTE
CUOTA
62.50 242.43
60.25 242.43
57.97 242.43
55.67 242.43
53.33 242.43
50.97 242.43
48.58 242.43
46.15 242.43
43.70 242.43
41.22 242.43
38.70 242.43
36.15 242.43
33.57 242.43
30.96 242.43
28.32 242.43
25.64 242.43
22.93 242.43
20.19 242.43
17.41 242.43
14.60 242.43
11.75 242.43
8.87 242.43
5.95 242.43
2.99 242.43
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -