Está en la página 1de 6

220000

TEA 18% TEM 1.39%


n 10 años n 120 meses

Periodo Saldo AmortizaciónInterés Cuota parcial


0 220000
1 219278.32 721.68 3055.45468 3777.13
2 218546.63 731.70 3045.43174 3777.13
3 217804.77 741.86 3035.2696 3777.13
4 217052.60 752.16 3024.96632 3777.13
5 216289.99 762.61 3014.51995 3777.13
6 215516.79 773.20 3003.92849 3777.13
7 214732.85 783.94 2993.18994 3777.13
8 213938.02 794.83 2982.30224 3777.13
9 213132.16 805.87 2971.26333 3777.13
10 212315.10 817.06 2960.07111 3777.13
11 211486.69 828.41 2948.72344 3777.13
12 210646.78 839.91 2937.21817 3777.13
13 209795.20 851.58 2925.55312 3777.13
14 208931.80 863.40 2913.72605 3777.13
15 208056.40 875.40 2901.73472 3777.13
16 207168.85 887.55 2889.57686 3777.13
17 206268.97 899.88 2877.25014 3777.13
18 205356.59 912.38 2864.75222 3777.13
19 204431.54 925.05 2852.08072 3777.13
20 203493.65 937.90 2839.23324 3777.13
21 202542.72 950.92 2826.20733 3777.13
22 201578.59 964.13 2813.0005 3777.13
23 200601.07 977.52 2799.61026 3777.13
24 199609.98 991.10 2786.03404 3777.13
25 198605.12 1004.86 2772.26928 3777.13
26 197586.30 1018.82 2758.31334 3777.13
27 196553.33 1032.97 2744.16357 3777.13
28 195506.02 1047.31 2729.81729 3777.13
29 194444.16 1061.86 2715.27176 3777.13
30 193367.56 1076.61 2700.52422 3777.13
31 192276.00 1091.56 2685.57185 3777.13
32 191169.28 1106.72 2670.41182 3777.13
33 190047.19 1122.09 2655.04125 3777.13
34 188909.52 1137.67 2639.45719 3777.13
35 187756.05 1153.47 2623.6567 3777.13
36 186586.55 1169.49 2607.63677 3777.13
37 185400.82 1185.74 2591.39434 3777.13
38 184198.61 1202.20 2574.92634 3777.13
39 182979.71 1218.90 2558.22962 3777.13
40 181743.88 1235.83 2541.301 3777.13
41 180490.89 1252.99 2524.13728 3777.13
42 179220.50 1270.39 2506.73518 3777.13
43 177932.46 1288.04 2489.09139 3777.13
44 176626.53 1305.93 2471.20255 3777.13
45 175302.47 1324.06 2453.06527 3777.13
46 173960.01 1342.45 2434.67609 3777.13
47 172598.91 1361.10 2416.03151 3777.13
48 171218.91 1380.00 2397.12799 3777.13
49 169819.74 1399.17 2377.96193 3777.13
50 168401.14 1418.60 2358.52968 3777.13
51 166962.84 1438.30 2338.82755 3777.13
52 165504.56 1458.28 2318.85178 3777.13
53 164026.03 1478.53 2298.59859 3777.13
54 162526.96 1499.07 2278.06411 3777.13
55 161007.08 1519.89 2257.24443 3777.13
56 159466.09 1540.99 2236.13561 3777.13
57 157903.69 1562.40 2214.73361 3777.13
58 156319.59 1584.10 2193.03438 3777.13
59 154713.50 1606.10 2171.03378 3777.13
60 153085.09 1628.40 2148.72762 3777.13
61 151434.08 1651.02 2126.11167 3777.13
62 149760.13 1673.95 2103.18162 3777.13
63 148062.93 1697.20 2079.9331 3777.13
64 146342.16 1720.77 2056.3617 3777.13
65 144597.50 1744.67 2032.46293 3777.13
66 142828.60 1768.90 2008.23224 3777.13
67 141035.13 1793.46 1983.66503 3777.13
68 139216.76 1818.37 1958.75662 3777.13
69 137373.13 1843.63 1933.50226 3777.13
70 135503.90 1869.23 1907.89717 3777.13
71 133608.71 1895.19 1881.93646 3777.13
72 131687.19 1921.51 1855.61519 3777.13
73 129738.99 1948.20 1828.92837 3777.13
74 127763.73 1975.26 1801.87091 3777.13
75 125761.04 2002.69 1774.43766 3777.13
76 123730.53 2030.51 1746.62341 3777.13
77 121671.82 2058.71 1718.42286 3777.13
78 119584.52 2087.30 1689.83065 3777.13
79 117468.24 2116.29 1660.84133 3777.13
80 115322.55 2145.68 1631.44941 3777.13
81 113147.07 2175.48 1601.64927 3777.13
82 110941.38 2205.69 1571.43526 3777.13
83 108705.05 2236.33 1540.80162 3777.13
84 106437.66 2267.39 1509.74253 3777.13
85 104138.79 2298.88 1478.25208 3777.13
86 101807.98 2330.81 1446.32427 3777.13
87 99444.80 2363.18 1413.95304 3777.13
88 97048.80 2396.00 1381.13222 3777.13
89 94619.53 2429.27 1347.85557 3777.13
90 92156.52 2463.01 1314.11676 3777.13
91 89659.30 2497.22 1279.90937 3777.13
92 87127.39 2531.90 1245.2269 3777.13
93 84560.33 2567.07 1210.06274 3777.13
94 81957.61 2602.72 1174.4102 3777.13
95 79318.74 2638.87 1138.26251 3777.13
96 76643.22 2675.52 1101.61278 3777.13
97 73930.55 2712.68 1064.45405 3777.13
98 71180.20 2750.35 1026.77924 3777.13
99 68391.65 2788.55 988.581181 3777.13
100 65564.37 2827.28 949.852615 3777.13
101 62697.82 2866.54 910.58617 3777.13
102 59791.47 2906.36 870.774375 3777.13
103 56844.75 2946.72 830.409657 3777.13
104 53857.10 2987.65 789.484337 3777.13
105 50827.96 3029.14 747.990628 3777.13
106 47756.75 3071.21 705.920637 3777.13
107 44642.89 3113.86 663.266359 3777.13
108 41485.78 3157.11 620.019681 3777.13
109 38284.82 3200.96 576.172374 3777.13
110 35039.41 3245.41 531.716097 3777.13
111 31748.92 3290.49 486.642392 3777.13
112 28412.73 3336.19 440.942684 3777.13
113 25030.21 3382.52 394.608279 3777.13
114 21600.71 3429.50 347.630361 3777.13
115 18123.58 3477.13 299.999994 3777.13
116 14598.16 3525.42 251.708116 3777.13
117 11023.78 3574.38 202.74554 3777.13
118 7399.75 3624.03 153.10295 3777.13
119 3725.39 3674.36 102.770903 3777.13
120 0.00 3725.39 51.7398221 3777.13
Periodo Saldo AmortizaciónInterés Cuota parcial
0 220000
1 215501.195 4498.80534 3055.45468 7554.26
2 210939.908 4561.28668 2992.97333 7554.26
3 206315.272 4624.6358 2929.62422 7554.26
4 201626.407 4688.86473 2865.39529 7554.26
5 196872.422 4753.9857 2800.27432 7554.26
6 192052.411 4820.0111 2734.24892 7554.26
7 187165.457 4886.95349 2667.30653 7554.26
8 182210.632 4954.8256 2599.43442 7554.26
9 177186.991 5023.64035 2530.61967 7554.26
10 172093.58 5093.41083 2460.84919 7554.26
11 166929.43 5164.15031 2390.1097 7554.26
12 161693.558 5235.87225 2318.38776 7554.26
13 156384.968 5308.5903 2245.66972 7554.26
14 151002.649 5382.31829 2171.94173 7554.26
15 145545.579 5457.07024 2097.18978 7554.26
16 140012.719 5532.86038 2021.39964 7554.26
17 134403.015 5609.70313 1944.55689 7554.26
18 128715.402 5687.6131 1866.64692 7554.26
19 122948.797 5766.60512 1787.6549 7554.26
20 117102.103 5846.69421 1707.56581 7554.26
21 111174.207 5927.89561 1626.3644 7554.26
22 105163.983 6010.22478 1544.03524 7554.26
23 99070.2853 6093.69737 1460.56265 7554.26
24 92891.956 6178.32926 1375.93076 7554.26
25 86627.8195 6264.13655 1290.12346 7554.26
26 80276.6839 6351.13558 1203.12444 7554.26
27 73837.341 6439.34288 1114.91713 7554.26
28 67308.5658 6528.77525 1025.48477 7554.26
29 60689.1161 6619.44969 934.810328 7554.26
30 53977.7326 6711.38345 842.876562 7554.26
31 47173.1386 6804.59404 749.66598 7554.26
32 40274.0394 6899.09917 655.16085 7554.26
33 33279.1226 6994.91682 559.343191 7554.26
34 26187.0574 7092.06524 462.194776 7554.26
35 18996.4945 7190.56289 363.697122 7554.26
36 11706.0659 7290.42853 263.83149 7554.26
37 4314.38481 7391.68113 162.578882 7554.26
38 -3179.95517 7494.33998 59.9200329 7554.26

¿Si se hubiese pagado como cuota mensual "2X", en qué tiempo s

RPTA: LA DEUDA SE HUBIESE PAGADO EN 38 MESES.


"2X", en qué tiempo se hubiese pagado la deuda?

También podría gustarte