Doña Juana desea comprar una casa que vale $200 millones, de los cuales pagara el 20% en una

cuota in
¿cuanto debe cobrar Doña Juana de arrendamiento ? construya la tabla de amortizacion del credito

prestamo 200,000,000.0
cuota inicial 40,000,000.0
n 7.0
i 0.2
vr insoluto 160,000,000.0

R=VP*(((i*(1+i)^n))/(((1+i)^n)-1))

manual 3,948,129.9
excel 3,948,129.9
cuadro amortiza
periodo saldo adeudado
- -
1 160,000,000.0
2 159,251,870.1
3 158,488,777.6
4 157,710,423.3
5 156,916,501.9
6 156,106,702.0
7 155,280,706.2
8 154,438,190.4
9 153,578,824.4
10 152,702,271.0
11 151,808,186.5
12 150,896,220.3
13 149,966,014.9
14 149,017,205.3
15 148,049,419.5
16 147,062,278.0
17 146,055,393.7
18 145,028,371.7
19 143,980,809.2
20 142,912,295.5
21 141,822,411.5
22 140,710,729.9
23 139,576,814.6
24 138,420,221.0
25 137,240,495.5
26 136,037,175.5
27 134,809,789.2
28 133,557,855.1
29 132,280,882.3
30 130,978,370.0
31 129,649,807.6
32 128,294,673.8
33 126,912,437.4
34 125,502,556.3
35 124,064,477.5
36 122,597,637.2
37 121,101,460.1
38 119,575,359.4
39 118,018,736.7
40 116,430,981.5
41 114,811,471.3
42 113,159,570.8
43 111,474,632.3
44 109,755,995.1
45 108,002,985.1
46 106,214,914.9
47 104,391,083.3
48 102,530,775.1
49 100,633,260.7
50 98,697,796.1
51 96,723,622.1
52 94,709,964.7
53 92,656,034.1
54 90,561,024.9
55 88,424,115.5
56 86,244,467.9
57 84,021,227.4
58 81,753,522.0
59 79,440,462.6
60 77,081,142.0
61 74,674,634.9
62 72,219,997.7
63 69,716,267.8
64 67,162,463.3
65 64,557,582.7
66 61,900,604.4
67 59,190,486.6
68 56,426,166.5
69 53,606,559.9
70 50,730,561.2
71 47,797,042.6
72 44,804,853.5
73 41,752,820.7
74 38,639,747.2
75 35,464,412.3
76 32,225,570.7
77 28,921,952.2
78 25,552,261.4
79 22,115,176.7
80 18,609,350.3
81 15,033,407.5
82 11,385,945.7
83 7,665,534.8
84 3,870,715.6
ales pagara el 20% en una cuota inicial y el 80% lo obtendra de un credito bancario a siete años(mediante la modalidad de amortizacion de cuota fija)
a de amortizacion del credito

anual 84.0 mensual

anual 0.0 mensual

RESPUESTA
60% 3,948,129.9 2,368,877.9

cuadro amortizacion
cuota interese abono capital abono
- - - 160,000,000.0
3,948,129.9 3,200,000.0 748,129.9 159,251,870.1
3,948,129.9 3,185,037.4 763,092.5 158,488,777.6
3,948,129.9 3,169,775.6 778,354.3 157,710,423.3
3,948,129.9 3,154,208.5 793,921.4 156,916,501.9
3,948,129.9 3,138,330.0 809,799.8 156,106,702.0
3,948,129.9 3,122,134.0 825,995.8 155,280,706.2
3,948,129.9 3,105,614.1 842,515.8 154,438,190.4
3,948,129.9 3,088,763.8 859,366.1 153,578,824.4
3,948,129.9 3,071,576.5 876,553.4 152,702,271.0
3,948,129.9 3,054,045.4 894,084.5 151,808,186.5
3,948,129.9 3,036,163.7 911,966.2 150,896,220.3
3,948,129.9 3,017,924.4 930,205.5 149,966,014.9
3,948,129.9 2,999,320.3 948,809.6 149,017,205.3
3,948,129.9 2,980,344.1 967,785.8 148,049,419.5
3,948,129.9 2,960,988.4 987,141.5 147,062,278.0
3,948,129.9 2,941,245.6 1,006,884.3 146,055,393.7
3,948,129.9 2,921,107.9 1,027,022.0 145,028,371.7
3,948,129.9 2,900,567.4 1,047,562.5 143,980,809.2
3,948,129.9 2,879,616.2 1,068,513.7 142,912,295.5
3,948,129.9 2,858,245.9 1,089,884.0 141,822,411.5
3,948,129.9 2,836,448.2 1,111,681.7 140,710,729.9
3,948,129.9 2,814,214.6 1,133,915.3 139,576,814.6
3,948,129.9 2,791,536.3 1,156,593.6 138,420,221.0
3,948,129.9 2,768,404.4 1,179,725.5 137,240,495.5
3,948,129.9 2,744,809.9 1,203,320.0 136,037,175.5
3,948,129.9 2,720,743.5 1,227,386.4 134,809,789.2
3,948,129.9 2,696,195.8 1,251,934.1 133,557,855.1
3,948,129.9 2,671,157.1 1,276,972.8 132,280,882.3
3,948,129.9 2,645,617.6 1,302,512.2 130,978,370.0
3,948,129.9 2,619,567.4 1,328,562.5 129,649,807.6
3,948,129.9 2,592,996.2 1,355,133.7 128,294,673.8
3,948,129.9 2,565,893.5 1,382,236.4 126,912,437.4
3,948,129.9 2,538,248.7 1,409,881.1 125,502,556.3
3,948,129.9 2,510,051.1 1,438,078.8 124,064,477.5
3,948,129.9 2,481,289.6 1,466,840.3 122,597,637.2
3,948,129.9 2,451,952.7 1,496,177.1 121,101,460.1
3,948,129.9 2,422,029.2 1,526,100.7 119,575,359.4
3,948,129.9 2,391,507.2 1,556,622.7 118,018,736.7
3,948,129.9 2,360,374.7 1,587,755.2 116,430,981.5
3,948,129.9 2,328,619.6 1,619,510.3 114,811,471.3
3,948,129.9 2,296,229.4 1,651,900.5 113,159,570.8
3,948,129.9 2,263,191.4 1,684,938.5 111,474,632.3
3,948,129.9 2,229,492.6 1,718,637.2 109,755,995.1
3,948,129.9 2,195,119.9 1,753,010.0 108,002,985.1
3,948,129.9 2,160,059.7 1,788,070.2 106,214,914.9
3,948,129.9 2,124,298.3 1,823,831.6 104,391,083.3
3,948,129.9 2,087,821.7 1,860,308.2 102,530,775.1
3,948,129.9 2,050,615.5 1,897,514.4 100,633,260.7
3,948,129.9 2,012,665.2 1,935,464.7 98,697,796.1
3,948,129.9 1,973,955.9 1,974,174.0 96,723,622.1
3,948,129.9 1,934,472.4 2,013,657.4 94,709,964.7
3,948,129.9 1,894,199.3 2,053,930.6 92,656,034.1
3,948,129.9 1,853,120.7 2,095,009.2 90,561,024.9
3,948,129.9 1,811,220.5 2,136,909.4 88,424,115.5
3,948,129.9 1,768,482.3 2,179,647.6 86,244,467.9
3,948,129.9 1,724,889.4 2,223,240.5 84,021,227.4
3,948,129.9 1,680,424.5 2,267,705.3 81,753,522.0
3,948,129.9 1,635,070.4 2,313,059.4 79,440,462.6
3,948,129.9 1,588,809.3 2,359,320.6 77,081,142.0
3,948,129.9 1,541,622.8 2,406,507.0 74,674,634.9
3,948,129.9 1,493,492.7 2,454,637.2 72,219,997.7
3,948,129.9 1,444,400.0 2,503,729.9 69,716,267.8
3,948,129.9 1,394,325.4 2,553,804.5 67,162,463.3
3,948,129.9 1,343,249.3 2,604,880.6 64,557,582.7
3,948,129.9 1,291,151.7 2,656,978.2 61,900,604.4
3,948,129.9 1,238,012.1 2,710,117.8 59,190,486.6
3,948,129.9 1,183,809.7 2,764,320.2 56,426,166.5
3,948,129.9 1,128,523.3 2,819,606.6 53,606,559.9
3,948,129.9 1,072,131.2 2,875,998.7 50,730,561.2
3,948,129.9 1,014,611.2 2,933,518.7 47,797,042.6
3,948,129.9 955,940.9 2,992,189.0 44,804,853.5
3,948,129.9 896,097.1 3,052,032.8 41,752,820.7
3,948,129.9 835,056.4 3,113,073.5 38,639,747.2
3,948,129.9 772,794.9 3,175,334.9 35,464,412.3
3,948,129.9 709,288.2 3,238,841.6 32,225,570.7
3,948,129.9 644,511.4 3,303,618.5 28,921,952.2
3,948,129.9 578,439.0 3,369,690.8 25,552,261.4
3,948,129.9 511,045.2 3,437,084.7 22,115,176.7
3,948,129.9 442,303.5 3,505,826.4 18,609,350.3
3,948,129.9 372,187.0 3,575,942.9 15,033,407.5
3,948,129.9 300,668.1 3,647,461.7 11,385,945.7
3,948,129.9 227,718.9 3,720,411.0 7,665,534.8
3,948,129.9 153,310.7 3,794,819.2 3,870,715.6
3,948,129.9 77,414.3 3,870,715.6 0.0
modalidad de amortizacion de cuota fija), a una tasa del 24% anual mes vencido. doña juana considera que la casa es muy grande, piensa alquilar el p
a es muy grande, piensa alquilar el primer piso de su nuevo hogar, para pagar con el arrendamiento, el 60% de la cuota del credito.
a cuota del credito.