Auto valorizado 17500 66500 soles

TCEA 13% 15.60% 18.40%

TCAM 1.024% 1.215% 1.417%

PERIODO 5 8 10
60 96 120

cuota fija 1488.824 1177.43 1156.15

interes periodo 1 680.75015 808.224015 942.5973

amortización 1 808.074219 369.210557 213.547931

numero de
pagos
Pago FECHA Saldo Amortización Intereses Cuota
0 Sep-22 66500
1 Oct-22 65691.93 808.074 680.75 1488.82
2 Nov-22 64875.58 816.35 672.48 1488.82
3 Dec-22 64050.88 824.70 664.12 1488.82
4 Jan-23 63217.73 833.15 655.68 1488.82
5 Feb-23 62376.06 841.67 647.15 1488.82
6 Mar-23 61525.77 850.29 638.53 1488.82
7 Apr-23 60666.77 858.99 629.83 1488.82
8 May-23 59798.98 867.79 621.04 1488.82
9 Jun-23 58922.31 876.67 612.15 1488.82
10 Jul-23 58036.67 885.65 603.18 1488.82
11 Aug-23 57141.95 894.71 594.11 1488.82
12 Sep-23 56238.08 903.87 584.95 1488.82
13 Oct-23 55324.96 913.12 575.70 1488.82
14 Nov-23 54402.49 922.47 566.35 1488.82
15 Dec-23 53470.57 931.91 556.91 1488.82
16 Jan-24 52529.12 941.45 547.37 1488.82
17 Feb-24 51578.03 951.09 537.73 1488.82
18 Mar-24 50617.20 960.83 528.00 1488.82
19 Apr-24 49646.53 970.66 518.16 1488.82
20 May-24 48665.93 980.60 508.22 1488.82
21 Jun-24 47675.30 990.64 498.19 1488.82
22 Jul-24 46674.52 1000.78 488.04 1488.82
23 Aug-24 45663.49 1011.02 477.80 1488.82
24 Sep-24 44642.12 1021.37 467.45 1488.82
25 Oct-24 43610.29 1031.83 456.99 1488.82
26 Nov-24 42567.89 1042.39 446.43 1488.82
27 Dec-24 41514.83 1053.06 435.76 1488.82
28 Jan-25 40450.99 1063.84 424.98 1488.82
29 Feb-25 39376.25 1074.73 414.09 1488.82
30 Mar-25 38290.52 1085.74 403.09 1488.82
31 Apr-25 37193.67 1096.85 391.97 1488.82
32 May-25 36085.59 1108.08 380.75 1488.82
33 Jun-25 34966.17 1119.42 369.40 1488.82
34 Jul-25 33835.29 1130.88 357.94 1488.82
35 Aug-25 32692.83 1142.46 346.37 1488.82
36 Sep-25 31538.67 1154.15 334.67 1488.82
37 Oct-25 30372.71 1165.97 322.86 1488.82
38 Nov-25 29194.80 1177.90 310.92 1488.82
39 Dec-25 28004.84 1189.96 298.86 1488.82
40 Jan-26 26802.70 1202.14 286.68 1488.82
41 Feb-26 25588.25 1214.45 274.38 1488.82
42 Mar-26 24361.37 1226.88 261.94 1488.82
43 Apr-26 23121.93 1239.44 249.38 1488.82
44 May-26 21869.80 1252.13 236.70 1488.82
45 Jun-26 20604.85 1264.95 223.88 1488.82
46 Jul-26 19326.96 1277.90 210.93 1488.82
47 Aug-26 18035.98 1290.98 197.85 1488.82
48 Sep-26 16731.79 1304.19 184.63 1488.82
49 Oct-26 15414.24 1317.54 171.28 1488.82
50 Nov-26 14083.21 1331.03 157.79 1488.82
51 Dec-26 12738.55 1344.66 144.17 1488.82
52 Jan-27 11380.13 1358.42 130.40 1488.82
53 Feb-27 10007.80 1372.33 116.50 1488.82
54 Mar-27 8621.43 1386.38 102.45 1488.82
55 Apr-27 7220.86 1400.57 88.26 1488.82
56 May-27 5805.95 1414.91 73.92 1488.82
57 Jun-27 4376.56 1429.39 59.43 1488.82
58 Jul-27 2932.54 1444.02 44.80 1488.82
59 Aug-27 1473.74 1458.80 30.02 1488.82
60 Sep-27 0.00 1473.74 15.09 1488.82
años
meses

RESPUESTA: ES VIABLE comprar el vehículo con la modalidad de pago que ofrece el banco en

numero de numero de
pagos pagos
Pago FECHA Saldo AmortizaciónIntereses Cuota
0 Sep-22 66500 0
1 Oct-22 66130.79 369.211 808.22 1177.43 1
2 Nov-22 65757.09 373.70 803.74 1177.43 2
3 Dec-22 65378.85 378.24 799.19 1177.43 3
4 Jan-23 64996.02 382.84 794.60 1177.43 4
5 Feb-23 64608.53 387.49 789.94 1177.43 5
6 Mar-23 64216.33 392.20 785.24 1177.43 6
7 Apr-23 63819.36 396.97 780.47 1177.43 7
8 May-23 63417.57 401.79 775.64 1177.43 8
9 Jun-23 63010.90 406.67 770.76 1177.43 9
10 Jul-23 62599.28 411.62 765.82 1177.43 10
11 Aug-23 62182.66 416.62 760.82 1177.43 11
12 Sep-23 61760.98 421.68 755.75 1177.43 12
13 Oct-23 61334.17 426.81 750.63 1177.43 13
14 Nov-23 60902.18 431.99 745.44 1177.43 14
15 Dec-23 60464.93 437.25 740.19 1177.43 15
16 Jan-24 60022.37 442.56 734.88 1177.43 16
17 Feb-24 59574.43 447.94 729.50 1177.43 17
18 Mar-24 59121.05 453.38 724.05 1177.43 18
19 Apr-24 58662.16 458.89 718.54 1177.43 19
20 May-24 58197.69 464.47 712.96 1177.43 20
21 Jun-24 57727.58 470.11 707.32 1177.43 21
22 Jul-24 57251.75 475.83 701.61 1177.43 22
23 Aug-24 56770.14 481.61 695.82 1177.43 23
24 Sep-24 56282.67 487.46 689.97 1177.43 24
25 Oct-24 55789.28 493.39 684.05 1177.43 25
26 Nov-24 55289.90 499.39 678.05 1177.43 26
27 Dec-24 54784.44 505.46 671.98 1177.43 27
28 Jan-25 54272.84 511.60 665.84 1177.43 28
29 Feb-25 53755.03 517.82 659.62 1177.43 29
30 Mar-25 53230.92 524.11 653.32 1177.43 30
31 Apr-25 52700.44 530.48 646.95 1177.43 31
32 May-25 52163.51 536.93 640.51 1177.43 32
33 Jun-25 51620.06 543.45 633.98 1177.43 33
34 Jul-25 51070.00 550.06 627.38 1177.43 34
35 Aug-25 50513.26 556.74 620.69 1177.43 35
36 Sep-25 49949.75 563.51 613.93 1177.43 36
37 Oct-25 49379.39 570.36 607.08 1177.43 37
38 Nov-25 48802.10 577.29 600.14 1177.43 38
39 Dec-25 48217.79 584.31 593.13 1177.43 39
40 Jan-26 47626.39 591.41 586.03 1177.43 40
41 Feb-26 47027.79 598.60 578.84 1177.43 41
42 Mar-26 46421.92 605.87 571.56 1177.43 42
43 Apr-26 45808.68 613.23 564.20 1177.43 43
44 May-26 45188.00 620.69 556.75 1177.43 44
45 Jun-26 44559.77 628.23 549.20 1177.43 45
46 Jul-26 43923.90 635.87 541.57 1177.43 46
47 Aug-26 43280.30 643.59 533.84 1177.43 47
48 Sep-26 42628.89 651.42 526.02 1177.43 48
49 Oct-26 41969.55 659.33 518.10 1177.43 49
50 Nov-26 41302.21 667.35 510.09 1177.43 50
51 Dec-26 40626.75 675.46 501.98 1177.43 51
52 Jan-27 39943.08 683.67 493.77 1177.43 52
53 Feb-27 39251.10 691.98 485.46 1177.43 53
54 Mar-27 38550.72 700.39 477.05 1177.43 54
55 Apr-27 37841.82 708.90 468.54 1177.43 55
56 May-27 37124.30 717.51 459.92 1177.43 56
57 Jun-27 36398.07 726.24 451.20 1177.43 57
58 Jul-27 35663.01 735.06 442.37 1177.43 58
59 Aug-27 34919.01 744.00 433.44 1177.43 59
60 Sep-27 34165.97 753.04 424.40 1177.43 60
61 Oct-27 33403.78 762.19 415.24 1177.43 61
62 Nov-27 32632.33 771.45 405.98 1177.43 62
63 Dec-27 31851.50 780.83 396.60 1177.43 63
64 Jan-28 31061.18 790.32 387.11 1177.43 64
65 Feb-28 30261.26 799.92 377.51 1177.43 65
66 Mar-28 29451.61 809.65 367.79 1177.43 66
67 Apr-28 28632.12 819.49 357.95 1177.43 67
68 May-28 27802.67 829.45 347.99 1177.43 68
69 Jun-28 26963.15 839.53 337.91 1177.43 69
70 Jul-28 26113.41 849.73 327.70 1177.43 70
71 Aug-28 25253.36 860.06 317.38 1177.43 71
72 Sep-28 24382.84 870.51 306.92 1177.43 72
73 Oct-28 23501.75 881.09 296.34 1177.43 73
74 Nov-28 22609.95 891.80 285.63 1177.43 74
75 Dec-28 21707.31 902.64 274.80 1177.43 75
76 Jan-29 20793.70 913.61 263.83 1177.43 76
77 Feb-29 19868.99 924.71 252.72 1177.43 77
78 Mar-29 18933.04 935.95 241.48 1177.43 78
79 Apr-29 17985.71 947.33 230.11 1177.43 79
80 May-29 17026.87 958.84 218.59 1177.43 80
81 Jun-29 16056.38 970.49 206.94 1177.43 81
82 Jul-29 15074.09 982.29 195.15 1177.43 82
83 Aug-29 14079.86 994.23 183.21 1177.43 83
84 Sep-29 13073.55 1006.31 171.12 1177.43 84
85 Oct-29 12055.01 1018.54 158.89 1177.43 85
86 Nov-29 11024.08 1030.92 146.51 1177.43 86
87 Dec-29 9980.63 1043.45 133.98 1177.43 87
88 Jan-30 8924.50 1056.13 121.30 1177.43 88
89 Feb-30 7855.53 1068.97 108.47 1177.43 89
90 Mar-30 6773.57 1081.96 95.47 1177.43 90
91 Apr-30 5678.46 1095.11 82.32 1177.43 91
92 May-30 4570.04 1108.42 69.01 1177.43 92
93 Jun-30 3448.15 1121.89 55.54 1177.43 93
94 Jul-30 2312.62 1135.53 41.91 1177.43 94
95 Aug-30 1163.30 1149.33 28.11 1177.43 95
96 Sep-30 0.00 1163.30 14.14 1177.43 96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
 Sueldo
mensual 3500
Gasto
gasolina 300
Gastos
personales 1800
Total 1400

de pago que ofrece el banco en los periodos de 8 y 10 años

Pago FECHA Saldo AmortizaciónIntereses Cuota

Sep-22 66500
Oct-22 66286.45 213.548 942.60 1156.15
Nov-22 66069.88 216.57 939.57 1156.15
Dec-22 65850.23 219.64 936.50 1156.15
Jan-23 65627.47 222.76 933.39 1156.15
Feb-23 65401.56 225.92 930.23 1156.15
Mar-23 65172.44 229.12 927.03 1156.15
Apr-23 64940.08 232.37 923.78 1156.15
May-23 64704.42 235.66 920.49 1156.15
Jun-23 64465.42 239.00 917.15 1156.15
Jul-23 64223.03 242.39 913.76 1156.15
Aug-23 63977.21 245.82 910.32 1156.15
Sep-23 63727.90 249.31 906.84 1156.15
Oct-23 63475.06 252.84 903.30 1156.15
Nov-23 63218.64 256.42 899.72 1156.15
Dec-23 62958.58 260.06 896.09 1156.15
Jan-24 62694.83 263.75 892.40 1156.15
Feb-24 62427.35 267.48 888.66 1156.15
Mar-24 62156.07 271.28 884.87 1156.15
Apr-24 61880.95 275.12 881.02 1156.15
May-24 61601.93 279.02 877.13 1156.15
Jun-24 61318.96 282.98 873.17 1156.15
Jul-24 61031.97 286.99 869.16 1156.15
Aug-24 60740.92 291.05 865.09 1156.15
Sep-24 60445.74 295.18 860.97 1156.15
Oct-24 60146.37 299.36 856.78 1156.15
Nov-24 59842.77 303.61 852.54 1156.15
Dec-24 59534.86 307.91 848.24 1156.15
Jan-25 59222.58 312.27 843.87 1156.15
Feb-25 58905.88 316.70 839.44 1156.15
Mar-25 58584.69 321.19 834.96 1156.15
Apr-25 58258.95 325.74 830.40 1156.15
May-25 57928.59 330.36 825.79 1156.15
Jun-25 57593.55 335.04 821.10 1156.15
Jul-25 57253.75 339.79 816.35 1156.15
Aug-25 56909.15 344.61 811.54 1156.15
Sep-25 56559.65 349.49 806.65 1156.15
Oct-25 56205.21 354.45 801.70 1156.15
Nov-25 55845.74 359.47 796.67 1156.15
Dec-25 55481.17 364.57 791.58 1156.15
Jan-26 55111.44 369.73 786.41 1156.15
Feb-26 54736.46 374.97 781.17 1156.15
Mar-26 54356.18 380.29 775.86 1156.15
Apr-26 53970.50 385.68 770.47 1156.15
May-26 53579.35 391.15 765.00 1156.15
Jun-26 53182.66 396.69 759.45 1156.15
Jul-26 52780.35 402.31 753.83 1156.15
Aug-26 52372.33 408.02 748.13 1156.15
Sep-26 51958.53 413.80 742.35 1156.15
Oct-26 51538.87 419.66 736.48 1156.15
Nov-26 51113.25 425.61 730.53 1156.15
Dec-26 50681.61 431.65 724.50 1156.15
Jan-27 50243.85 437.76 718.38 1156.15
Feb-27 49799.88 443.97 712.18 1156.15
Mar-27 49349.61 450.26 705.88 1156.15
Apr-27 48892.97 456.64 699.50 1156.15
May-27 48429.85 463.12 693.03 1156.15
Jun-27 47960.17 469.68 686.46 1156.15
Jul-27 47483.83 476.34 679.81 1156.15
Aug-27 47000.74 483.09 673.05 1156.15
Sep-27 46510.80 489.94 666.21 1156.15
Oct-27 46013.92 496.88 659.26 1156.15
Nov-27 45510.00 503.93 652.22 1156.15
Dec-27 44998.93 511.07 645.08 1156.15
Jan-28 44480.61 518.31 637.83 1156.15
Feb-28 43954.95 525.66 630.49 1156.15
Mar-28 43421.84 533.11 623.03 1156.15
Apr-28 42881.18 540.67 615.48 1156.15
May-28 42332.85 548.33 607.81 1156.15
Jun-28 41776.74 556.10 600.04 1156.15
 Jul-28 41212.76 563.99 592.16 1156.15
Aug-28 40640.78 571.98 584.17 1156.15
Sep-28 40060.69 580.09 576.06 1156.15
Oct-28 39472.38 588.31 567.84 1156.15
Nov-28 38875.74 596.65 559.50 1156.15
Dec-28 38270.63 605.11 551.04 1156.15
Jan-29 37656.95 613.68 542.46 1156.15
Feb-29 37034.57 622.38 533.76 1156.15
Mar-29 36403.37 631.20 524.94 1156.15
Apr-29 35763.22 640.15 516.00 1156.15
May-29 35113.99 649.22 506.92 1156.15
Jun-29 34455.57 658.43 497.72 1156.15
Jul-29 33787.81 667.76 488.39 1156.15
Aug-29 33110.59 677.22 478.92 1156.15
Sep-29 32423.76 686.82 469.32 1156.15
Oct-29 31727.20 696.56 459.59 1156.15
Nov-29 31020.77 706.43 449.71 1156.15
Dec-29 30304.33 716.44 439.70 1156.15
Jan-30 29577.73 726.60 429.55 1156.15
Feb-30 28840.83 736.90 419.25 1156.15
Mar-30 28093.49 747.34 408.80 1156.15
Apr-30 27335.55 757.94 398.21 1156.15
May-30 26566.87 768.68 387.46 1156.15
Jun-30 25787.29 779.58 376.57 1156.15
Jul-30 24996.67 790.63 365.52 1156.15
Aug-30 24194.83 801.83 354.31 1156.15
Sep-30 23381.64 813.20 342.95 1156.15
Oct-30 22556.91 824.72 331.42 1156.15
Nov-30 21720.50 836.41 319.73 1156.15
Dec-30 20872.23 848.27 307.87 1156.15
Jan-31 20011.93 860.29 295.85 1156.15
Feb-31 19139.44 872.49 283.66 1156.15
Mar-31 18254.59 884.86 271.29 1156.15
Apr-31 17357.19 897.40 258.75 1156.15
May-31 16447.07 910.12 246.03 1156.15
Jun-31 15524.06 923.02 233.13 1156.15
Jul-31 14587.96 936.10 220.04 1156.15
Aug-31 13638.59 949.37 206.78 1156.15
Sep-31 12675.76 962.83 193.32 1156.15
Oct-31 11699.28 976.47 179.67 1156.15
Nov-31 10708.97 990.31 165.83 1156.15
Dec-31 9704.62 1004.35 151.79 1156.15
Jan-32 8686.03 1018.59 137.56 1156.15
Feb-32 7653.00 1033.03 123.12 1156.15
Mar-32 6605.34 1047.67 108.48 1156.15
Apr-32 5542.82 1062.52 93.63 1156.15
May-32 4465.24 1077.58 78.57 1156.15
Jun-32 3372.38 1092.85 63.29 1156.15
Jul-32 2264.04 1108.34 47.80 1156.15
Aug-32 1139.99 1124.05 32.09 1156.15
Sep-32 0.00 1139.99 16.16 1156.15
 Deprtamento 189000 179550 200000 189600 120000

TCEA 18.10% 19.50% 17.20%

TCAM 1.396% 1.496% TCAB 2.68%
PERIODO 25 30 22

300 MESES 360 MESES 132

cuota fija 2546.299 2849.31 3191.54

interes periodo 1 2506.519 2835.706 3094.358

amortización 1 39.780 13.605 97.184

Descuento 5% 5.20% 3.80%
9450 10400 4560
numero de
pagos
Pago FECHA Saldo AmortizaciónIntereses Cuota
0 Sep-22 179550
1 Oct-22 179510.22 39.780 2506.52 2546.30
2 Nov-22 179469.89 40.34 2505.96 2546.30
3 Dec-22 179428.99 40.90 2505.40 2546.30
4 Jan-23 179387.52 41.47 2504.83 2546.30
5 Feb-23 179345.47 42.05 2504.25 2546.30
6 Mar-23 179302.84 42.63 2503.66 2546.30
7 Apr-23 179259.60 43.23 2503.07 2546.30
8 May-23 179215.77 43.83 2502.46 2546.30
9 Jun-23 179171.33 44.45 2501.85 2546.30
10 Jul-23 179126.26 45.07 2501.23 2546.30
11 Aug-23 179080.56 45.70 2500.60 2546.30
12 Sep-23 179034.23 46.33 2499.97 2546.30
13 Oct-23 178987.25 46.98 2499.32 2546.30
14 Nov-23 178939.62 47.64 2498.66 2546.30
15 Dec-23 178891.32 48.30 2498.00 2546.30
16 Jan-24 178842.34 48.97 2497.32 2546.30
17 Feb-24 178792.68 49.66 2496.64 2546.30
18 Mar-24 178742.33 50.35 2495.95 2546.30
19 Apr-24 178691.27 51.05 2495.24 2546.30
20 May-24 178639.51 51.77 2494.53 2546.30
21 Jun-24 178587.02 52.49 2493.81 2546.30
22 Jul-24 178533.79 53.22 2493.08 2546.30
23 Aug-24 178479.83 53.97 2492.33 2546.30
24 Sep-24 178425.11 54.72 2491.58 2546.30
25 Oct-24 178369.63 55.48 2490.82 2546.30
26 Nov-24 178313.37 56.26 2490.04 2546.30
27 Dec-24 178256.32 57.04 2489.26 2546.30
28 Jan-25 178198.49 57.84 2488.46 2546.30
29 Feb-25 178139.84 58.65 2487.65 2546.30
30 Mar-25 178080.37 59.47 2486.83 2546.30
31 Apr-25 178020.08 60.30 2486.00 2546.30
32 May-25 177958.94 61.14 2485.16 2546.30
33 Jun-25 177896.95 61.99 2484.31 2546.30
34 Jul-25 177834.09 62.86 2483.44 2546.30
35 Aug-25 177770.36 63.73 2482.56 2546.30
36 Sep-25 177705.73 64.62 2481.68 2546.30
37 Oct-25 177640.21 65.53 2480.77 2546.30
38 Nov-25 177573.77 66.44 2479.86 2546.30
39 Dec-25 177506.40 67.37 2478.93 2546.30
40 Jan-26 177438.09 68.31 2477.99 2546.30
41 Feb-26 177368.83 69.26 2477.04 2546.30
42 Mar-26 177298.60 70.23 2476.07 2546.30
43 Apr-26 177227.39 71.21 2475.09 2546.30
44 May-26 177155.19 72.20 2474.10 2546.30
45 Jun-26 177081.98 73.21 2473.09 2546.30
46 Jul-26 177007.74 74.23 2472.07 2546.30
47 Aug-26 176932.47 75.27 2471.03 2546.30
48 Sep-26 176856.15 76.32 2469.98 2546.30
49 Oct-26 176778.77 77.39 2468.91 2546.30
50 Nov-26 176700.30 78.47 2467.83 2546.30
51 Dec-26 176620.74 79.56 2466.74 2546.30
52 Jan-27 176540.07 80.67 2465.63 2546.30
53 Feb-27 176458.27 81.80 2464.50 2546.30
54 Mar-27 176375.33 82.94 2463.36 2546.30
55 Apr-27 176291.23 84.10 2462.20 2546.30
56 May-27 176205.96 85.27 2461.03 2546.30
57 Jun-27 176119.50 86.46 2459.84 2546.30
58 Jul-27 176031.83 87.67 2458.63 2546.30
59 Aug-27 175942.93 88.89 2457.41 2546.30
60 Sep-27 175852.80 90.13 2456.16 2546.30
61 Oct-27 175761.41 91.39 2454.91 2546.30
62 Nov-27 175668.74 92.67 2453.63 2546.30
63 Dec-27 175574.78 93.96 2452.34 2546.30
64 Jan-28 175479.50 95.27 2451.02 2546.30
65 Feb-28 175382.90 96.60 2449.69 2546.30
66 Mar-28 175284.95 97.95 2448.35 2546.30
67 Apr-28 175185.63 99.32 2446.98 2546.30
68 May-28 175084.92 100.71 2445.59 2546.30
69 Jun-28 174982.81 102.11 2444.19 2546.30
 70 Jul-28 174879.27 103.54 2442.76 2546.30
71 Aug-28 174774.29 104.98 2441.32 2546.30
72 Sep-28 174667.84 106.45 2439.85 2546.30
73 Oct-28 174559.90 107.93 2438.36 2546.30
74 Nov-28 174450.46 109.44 2436.86 2546.30
75 Dec-28 174339.49 110.97 2435.33 2546.30
76 Jan-29 174226.97 112.52 2433.78 2546.30
77 Feb-29 174112.88 114.09 2432.21 2546.30
78 Mar-29 173997.20 115.68 2430.62 2546.30
79 Apr-29 173879.91 117.30 2429.00 2546.30
80 May-29 173760.97 118.93 2427.36 2546.30
81 Jun-29 173640.38 120.59 2425.70 2546.30
82 Jul-29 173518.10 122.28 2424.02 2546.30
83 Aug-29 173394.11 123.99 2422.31 2546.30
84 Sep-29 173268.40 125.72 2420.58 2546.30
85 Oct-29 173140.93 127.47 2418.83 2546.30
86 Nov-29 173011.68 129.25 2417.05 2546.30
87 Dec-29 172880.62 131.05 2415.24 2546.30
88 Jan-30 172747.74 132.88 2413.41 2546.30
89 Feb-30 172613.00 134.74 2411.56 2546.30
90 Mar-30 172476.38 136.62 2409.68 2546.30
91 Apr-30 172337.85 138.53 2407.77 2546.30
92 May-30 172197.39 140.46 2405.84 2546.30
93 Jun-30 172054.97 142.42 2403.88 2546.30
94 Jul-30 171910.56 144.41 2401.89 2546.30
95 Aug-30 171764.13 146.43 2399.87 2546.30
96 Sep-30 171615.66 148.47 2397.83 2546.30
97 Oct-30 171465.12 150.54 2395.76 2546.30
98 Nov-30 171312.47 152.64 2393.65 2546.30
99 Dec-30 171157.70 154.78 2391.52 2546.30
100 Jan-31 171000.76 156.94 2389.36 2546.30
101 Feb-31 170841.63 159.13 2387.17 2546.30
102 Mar-31 170680.28 161.35 2384.95 2546.30
103 Apr-31 170516.68 163.60 2382.70 2546.30
104 May-31 170350.80 165.88 2380.41 2546.30
105 Jun-31 170182.60 168.20 2378.10 2546.30
106 Jul-31 170012.05 170.55 2375.75 2546.30
107 Aug-31 169839.12 172.93 2373.37 2546.30
108 Sep-31 169663.77 175.34 2370.95 2546.30
109 Oct-31 169485.98 177.79 2368.51 2546.30
110 Nov-31 169305.71 180.27 2366.03 2546.30
111 Dec-31 169122.92 182.79 2363.51 2546.30
112 Jan-32 168937.58 185.34 2360.96 2546.30
113 Feb-32 168749.65 187.93 2358.37 2546.30
114 Mar-32 168559.10 190.55 2355.75 2546.30
115 Apr-32 168365.88 193.21 2353.09 2546.30
116 May-32 168169.97 195.91 2350.39 2546.30
117 Jun-32 167971.33 198.64 2347.65 2546.30
118 Jul-32 167769.91 201.42 2344.88 2546.30
119 Aug-32 167565.68 204.23 2342.07 2546.30
120 Sep-32 167358.60 207.08 2339.22 2546.30
121 Oct-32 167148.63 209.97 2336.33 2546.30
122 Nov-32 166935.72 212.90 2333.40 2546.30
123 Dec-32 166719.85 215.88 2330.42 2546.30
124 Jan-33 166500.96 218.89 2327.41 2546.30
125 Feb-33 166279.02 221.94 2324.35 2546.30
126 Mar-33 166053.97 225.04 2321.26 2546.30
127 Apr-33 165825.79 228.18 2318.11 2546.30
128 May-33 165594.42 231.37 2314.93 2546.30
129 Jun-33 165359.82 234.60 2311.70 2546.30
130 Jul-33 165121.95 237.87 2308.42 2546.30
131 Aug-33 164880.75 241.20 2305.10 2546.30
132 Sep-33 164636.19 244.56 2301.74 2546.30
133 Oct-33 164388.21 247.98 2298.32 2546.30
134 Nov-33 164136.77 251.44 2294.86 2546.30
135 Dec-33 163881.82 254.95 2291.35 2546.30
136 Jan-34 163623.32 258.51 2287.79 2546.30
137 Feb-34 163361.20 262.12 2284.18 2546.30
138 Mar-34 163095.42 265.78 2280.52 2546.30
139 Apr-34 162825.94 269.49 2276.81 2546.30
140 May-34 162552.69 273.25 2273.05 2546.30
141 Jun-34 162275.63 277.06 2269.24 2546.30
142 Jul-34 161994.70 280.93 2265.37 2546.30
143 Aug-34 161709.85 284.85 2261.45 2546.30
144 Sep-34 161421.02 288.83 2257.47 2546.30
145 Oct-34 161128.16 292.86 2253.44 2546.30
146 Nov-34 160831.21 296.95 2249.35 2546.30
147 Dec-34 160530.11 301.09 2245.20 2546.30
148 Jan-35 160224.82 305.30 2241.00 2546.30
149 Feb-35 159915.26 309.56 2236.74 2546.30
150 Mar-35 159601.38 313.88 2232.42 2546.30
151 Apr-35 159283.11 318.26 2228.04 2546.30
152 May-35 158960.41 322.71 2223.59 2546.30
153 Jun-35 158633.20 327.21 2219.09 2546.30
154 Jul-35 158301.42 331.78 2214.52 2546.30
155 Aug-35 157965.01 336.41 2209.89 2546.30
156 Sep-35 157623.90 341.11 2205.19 2546.30
157 Oct-35 157278.04 345.87 2200.43 2546.30
158 Nov-35 156927.34 350.70 2195.60 2546.30
159 Dec-35 156571.75 355.59 2190.71 2546.30
160 Jan-36 156211.19 360.56 2185.74 2546.30
161 Feb-36 155845.60 365.59 2180.71 2546.30
162 Mar-36 155474.91 370.69 2175.61 2546.30
163 Apr-36 155099.04 375.87 2170.43 2546.30
164 May-36 154717.92 381.12 2165.18 2546.30
165 Jun-36 154331.49 386.44 2159.86 2546.30
166 Jul-36 153939.66 391.83 2154.47 2546.30
167 Aug-36 153542.36 397.30 2149.00 2546.30
168 Sep-36 153139.51 402.85 2143.45 2546.30
169 Oct-36 152731.04 408.47 2137.83 2546.30
170 Nov-36 152316.87 414.17 2132.13 2546.30
171 Dec-36 151896.91 419.95 2126.34 2546.30
172 Jan-37 151471.10 425.82 2120.48 2546.30
173 Feb-37 151039.34 431.76 2114.54 2546.30
174 Mar-37 150601.55 437.79 2108.51 2546.30
175 Apr-37 150157.65 443.90 2102.40 2546.30
176 May-37 149707.55 450.10 2096.20 2546.30
177 Jun-37 149251.17 456.38 2089.92 2546.30
178 Jul-37 148788.42 462.75 2083.55 2546.30
179 Aug-37 148319.21 469.21 2077.09 2546.30
180 Sep-37 147843.45 475.76 2070.54 2546.30
181 Oct-37 147361.04 482.40 2063.90 2546.30
182 Nov-37 146871.90 489.14 2057.16 2546.30
183 Dec-37 146375.94 495.97 2050.33 2546.30
184 Jan-38 145873.05 502.89 2043.41 2546.30
185 Feb-38 145363.14 509.91 2036.39 2546.30
186 Mar-38 144846.11 517.03 2029.27 2546.30
187 Apr-38 144321.86 524.25 2022.05 2546.30
188 May-38 143790.30 531.56 2014.73 2546.30
189 Jun-38 143251.31 538.99 2007.31 2546.30
190 Jul-38 142704.80 546.51 1999.79 2546.30
191 Aug-38 142150.66 554.14 1992.16 2546.30
192 Sep-38 141588.79 561.87 1984.42 2546.30
193 Oct-38 141019.07 569.72 1976.58 2546.30
194 Nov-38 140441.40 577.67 1968.63 2546.30
195 Dec-38 139855.66 585.74 1960.56 2546.30
196 Jan-39 139261.75 593.91 1952.39 2546.30
197 Feb-39 138659.55 602.20 1944.09 2546.30
198 Mar-39 138048.94 610.61 1935.69 2546.30
199 Apr-39 137429.80 619.13 1927.16 2546.30
200 May-39 136802.02 627.78 1918.52 2546.30
201 Jun-39 136165.48 636.54 1909.76 2546.30
202 Jul-39 135520.05 645.43 1900.87 2546.30
203 Aug-39 134865.62 654.44 1891.86 2546.30
204 Sep-39 134202.04 663.57 1882.72 2546.30
205 Oct-39 133529.21 672.84 1873.46 2546.30
206 Nov-39 132846.97 682.23 1864.07 2546.30
207 Dec-39 132155.22 691.75 1854.54 2546.30
208 Jan-40 131453.81 701.41 1844.89 2546.30
209 Feb-40 130742.61 711.20 1835.10 2546.30
210 Mar-40 130021.48 721.13 1825.17 2546.30
211 Apr-40 129290.28 731.20 1815.10 2546.30
212 May-40 128548.87 741.41 1804.89 2546.30
213 Jun-40 127797.12 751.76 1794.54 2546.30
214 Jul-40 127034.87 762.25 1784.05 2546.30
215 Aug-40 126261.97 772.89 1773.41 2546.30
216 Sep-40 125478.29 783.68 1762.62 2546.30
217 Oct-40 124683.67 794.62 1751.68 2546.30
218 Nov-40 123877.96 805.71 1740.58 2546.30
219 Dec-40 123061.00 816.96 1729.34 2546.30
220 Jan-41 122232.63 828.37 1717.93 2546.30
221 Feb-41 121392.70 839.93 1706.37 2546.30
222 Mar-41 120541.04 851.66 1694.64 2546.30
223 Apr-41 119677.50 863.55 1682.75 2546.30
224 May-41 118801.90 875.60 1670.70 2546.30
225 Jun-41 117914.08 887.82 1658.48 2546.30
226 Jul-41 117013.86 900.22 1646.08 2546.30
227 Aug-41 116101.07 912.78 1633.51 2546.30
228 Sep-41 115175.55 925.53 1620.77 2546.30
229 Oct-41 114237.10 938.45 1607.85 2546.30
230 Nov-41 113285.55 951.55 1594.75 2546.30
231 Dec-41 112320.72 964.83 1581.47 2546.30
232 Jan-42 111342.42 978.30 1568.00 2546.30
233 Feb-42 110350.46 991.96 1554.34 2546.30
234 Mar-42 109344.65 1005.81 1540.49 2546.30
235 Apr-42 108324.81 1019.85 1526.45 2546.30
236 May-42 107290.72 1034.08 1512.21 2546.30
237 Jun-42 106242.20 1048.52 1497.78 2546.30
238 Jul-42 105179.05 1063.16 1483.14 2546.30
239 Aug-42 104101.05 1078.00 1468.30 2546.30
240 Sep-42 103008.00 1093.05 1453.25 2546.30
241 Oct-42 101899.69 1108.31 1437.99 2546.30
242 Nov-42 100775.92 1123.78 1422.52 2546.30
243 Dec-42 99636.45 1139.47 1406.83 2546.30
244 Jan-43 98481.08 1155.37 1390.93 2546.30
245 Feb-43 97309.57 1171.50 1374.80 2546.30
246 Mar-43 96121.72 1187.86 1358.44 2546.30
247 Apr-43 94917.28 1204.44 1341.86 2546.30
248 May-43 93696.03 1221.25 1325.05 2546.30
249 Jun-43 92457.72 1238.30 1308.00 2546.30
250 Jul-43 91202.14 1255.59 1290.71 2546.30
251 Aug-43 89929.02 1273.12 1273.18 2546.30
252 Sep-43 88638.13 1290.89 1255.41 2546.30
253 Oct-43 87329.22 1308.91 1237.39 2546.30
254 Nov-43 86002.04 1327.18 1219.12 2546.30
255 Dec-43 84656.33 1345.71 1200.59 2546.30
256 Jan-44 83291.83 1364.50 1181.80 2546.30
257 Feb-44 81908.29 1383.54 1162.75 2546.30
258 Mar-44 80505.43 1402.86 1143.44 2546.30
259 Apr-44 79082.99 1422.44 1123.86 2546.30
260 May-44 77640.69 1442.30 1104.00 2546.30
261 Jun-44 76178.25 1462.43 1083.86 2546.30
262 Jul-44 74695.40 1482.85 1063.45 2546.30
263 Aug-44 73191.85 1503.55 1042.75 2546.30
264 Sep-44 71667.31 1524.54 1021.76 2546.30
265 Oct-44 70121.49 1545.82 1000.48 2546.30
266 Nov-44 68554.09 1567.40 978.90 2546.30
267 Dec-44 66964.81 1589.28 957.02 2546.30
268 Jan-45 65353.34 1611.47 934.83 2546.30
269 Feb-45 63719.37 1633.97 912.33 2546.30
270 Mar-45 62062.59 1656.78 889.52 2546.30
271 Apr-45 60382.69 1679.90 866.39 2546.30
272 May-45 58679.33 1703.36 842.94 2546.30
273 Jun-45 56952.20 1727.13 819.16 2546.30
274 Jul-45 55200.95 1751.25 795.05 2546.30
275 Aug-45 53425.26 1775.69 770.61 2546.30
276 Sep-45 51624.78 1800.48 745.82 2546.30
277 Oct-45 49799.16 1825.62 720.68 2546.30
278 Nov-45 47948.06 1851.10 695.20 2546.30
279 Dec-45 46071.12 1876.94 669.36 2546.30
280 Jan-46 44167.97 1903.15 643.15 2546.30
281 Feb-46 42238.26 1929.71 616.59 2546.30
282 Mar-46 40281.61 1956.65 589.65 2546.30
283 Apr-46 38297.64 1983.97 562.33 2546.30
284 May-46 36285.98 2011.66 534.64 2546.30
285 Jun-46 34246.23 2039.75 506.55 2546.30
286 Jul-46 32178.01 2068.22 478.08 2546.30
287 Aug-46 30080.91 2097.09 449.21 2546.30
288 Sep-46 27954.55 2126.37 419.93 2546.30
289 Oct-46 25798.49 2156.05 390.25 2546.30
290 Nov-46 23612.34 2186.15 360.15 2546.30
291 Dec-46 21395.67 2216.67 329.63 2546.30
292 Jan-47 19148.06 2247.61 298.68 2546.30
293 Feb-47 16869.06 2278.99 267.31 2546.30
294 Mar-47 14558.26 2310.81 235.49 2546.30
295 Apr-47 12215.19 2343.07 203.23 2546.30
296 May-47 9839.42 2375.77 170.52 2546.30
297 Jun-47 7430.48 2408.94 137.36 2546.30
298 Jul-47 4987.91 2442.57 103.73 2546.30
299 Aug-47 2511.24 2476.67 69.63 2546.30
300 Sep-47 0.00 2511.24 35.06 2546.30
 115440

años

BIMESTRES

RESPUESTA: Ya que el usuario tiene como cuota límite el 50% de su salario. La mejor opción sería la
El saldo que estaría restando a las entidades si ha cancelado sus cuotas los 15 años s

numero de numero de
pagos pagos
Pago FECHA Saldo AmortizaciónIntereses Cuota
0 Sep-22 189600 0
1 Oct-22 189586.39 13.605 2835.71 2849.31 1
2 Nov-22 189572.59 13.81 2835.50 2849.31 2
3 Dec-22 189558.57 14.02 2835.30 2849.31 3
4 Jan-23 189544.35 14.22 2835.09 2849.31 4
5 Feb-23 189529.91 14.44 2834.87 2849.31 5
6 Mar-23 189515.26 14.65 2834.66 2849.31 6
7 Apr-23 189500.38 14.87 2834.44 2849.31 7
8 May-23 189485.29 15.10 2834.22 2849.31 8
9 Jun-23 189469.97 15.32 2833.99 2849.31 9
10 Jul-23 189454.42 15.55 2833.76 2849.31 10
11 Aug-23 189438.63 15.78 2833.53 2849.31 11
12 Sep-23 189422.62 16.02 2833.29 2849.31 12
13 Oct-23 189406.36 16.26 2833.05 2849.31 13
14 Nov-23 189389.86 16.50 2832.81 2849.31 14
15 Dec-23 189373.11 16.75 2832.56 2849.31 15
16 Jan-24 189356.11 17.00 2832.31 2849.31 16
17 Feb-24 189338.86 17.25 2832.06 2849.31 17
18 Mar-24 189321.35 17.51 2831.80 2849.31 18
19 Apr-24 189303.57 17.77 2831.54 2849.31 19
20 May-24 189285.53 18.04 2831.27 2849.31 20
21 Jun-24 189267.23 18.31 2831.00 2849.31 21
22 Jul-24 189248.64 18.58 2830.73 2849.31 22
23 Aug-24 189229.78 18.86 2830.45 2849.31 23
24 Sep-24 189210.64 19.14 2830.17 2849.31 24
25 Oct-24 189191.21 19.43 2829.88 2849.31 25
26 Nov-24 189171.49 19.72 2829.59 2849.31 26
27 Dec-24 189151.48 20.01 2829.30 2849.31 27
28 Jan-25 189131.17 20.31 2829.00 2849.31 28
29 Feb-25 189110.55 20.62 2828.69 2849.31 29
30 Mar-25 189089.62 20.93 2828.39 2849.31 30
31 Apr-25 189068.39 21.24 2828.07 2849.31 31
32 May-25 189046.83 21.56 2827.76 2849.31 32
33 Jun-25 189024.95 21.88 2827.43 2849.31 33
34 Jul-25 189002.75 22.21 2827.11 2849.31 34
35 Aug-25 188980.21 22.54 2826.77 2849.31 35
36 Sep-25 188957.33 22.87 2826.44 2849.31 36
37 Oct-25 188934.12 23.22 2826.09 2849.31 37
38 Nov-25 188910.55 23.56 2825.75 2849.31 38
39 Dec-25 188886.64 23.92 2825.39 2849.31 39
40 Jan-26 188862.36 24.27 2825.04 2849.31 40
41 Feb-26 188837.72 24.64 2824.67 2849.31 41
42 Mar-26 188812.72 25.01 2824.31 2849.31 42
43 Apr-26 188787.34 25.38 2823.93 2849.31 43
44 May-26 188761.58 25.76 2823.55 2849.31 44
45 Jun-26 188735.43 26.14 2823.17 2849.31 45
46 Jul-26 188708.90 26.54 2822.78 2849.31 46
47 Aug-26 188681.96 26.93 2822.38 2849.31 47
48 Sep-26 188654.63 27.34 2821.98 2849.31 48
49 Oct-26 188626.88 27.74 2821.57 2849.31 49
50 Nov-26 188598.73 28.16 2821.15 2849.31 50
51 Dec-26 188570.15 28.58 2820.73 2849.31 51
52 Jan-27 188541.14 29.01 2820.30 2849.31 52
53 Feb-27 188511.70 29.44 2819.87 2849.31 53
54 Mar-27 188481.81 29.88 2819.43 2849.31 54
55 Apr-27 188451.48 30.33 2818.98 2849.31 55
56 May-27 188420.70 30.78 2818.53 2849.31 56
57 Jun-27 188389.46 31.24 2818.07 2849.31 57
58 Jul-27 188357.75 31.71 2817.60 2849.31 58
59 Aug-27 188325.56 32.18 2817.13 2849.31 59
60 Sep-27 188292.90 32.67 2816.65 2849.31 60
61 Oct-27 188259.74 33.15 2816.16 2849.31 61
62 Nov-27 188226.09 33.65 2815.66 2849.31 62
63 Dec-27 188191.94 34.15 2815.16 2849.31 63
64 Jan-28 188157.28 34.66 2814.65 2849.31 64
65 Feb-28 188122.09 35.18 2814.13 2849.31 65
66 Mar-28 188086.38 35.71 2813.60 2849.31 66
67 Apr-28 188050.14 36.24 2813.07 2849.31 67
68 May-28 188013.35 36.79 2812.53 2849.31 68
69 Jun-28 187976.02 37.34 2811.98 2849.31 69
 70 Jul-28 187938.13 37.89 2811.42 2849.31 70
71 Aug-28 187899.66 38.46 2810.85 2849.31 71
72 Sep-28 187860.63 39.04 2810.28 2849.31 72
73 Oct-28 187821.01 39.62 2809.69 2849.31 73
74 Nov-28 187780.80 40.21 2809.10 2849.31 74
75 Dec-28 187739.98 40.81 2808.50 2849.31 75
76 Jan-29 187698.56 41.42 2807.89 2849.31 76
77 Feb-29 187656.52 42.04 2807.27 2849.31 77
78 Mar-29 187613.84 42.67 2806.64 2849.31 78
79 Apr-29 187570.53 43.31 2806.00 2849.31 79
80 May-29 187526.57 43.96 2805.35 2849.31 80
81 Jun-29 187481.96 44.62 2804.70 2849.31 81
82 Jul-29 187436.68 45.28 2804.03 2849.31 82
83 Aug-29 187390.72 45.96 2803.35 2849.31 83
84 Sep-29 187344.07 46.65 2802.66 2849.31 84
85 Oct-29 187296.72 47.35 2801.97 2849.31 85
86 Nov-29 187248.67 48.05 2801.26 2849.31 86
87 Dec-29 187199.90 48.77 2800.54 2849.31 87
88 Jan-30 187150.39 49.50 2799.81 2849.31 88
89 Feb-30 187100.15 50.24 2799.07 2849.31 89
90 Mar-30 187049.16 50.99 2798.32 2849.31 90
91 Apr-30 186997.40 51.76 2797.56 2849.31 91
92 May-30 186944.87 52.53 2796.78 2849.31 92
93 Jun-30 186891.56 53.32 2796.00 2849.31 93
94 Jul-30 186837.44 54.11 2795.20 2849.31 94
95 Aug-30 186782.52 54.92 2794.39 2849.31 95
96 Sep-30 186726.78 55.74 2793.57 2849.31 96
97 Oct-30 186670.20 56.58 2792.73 2849.31 97
98 Nov-30 186612.78 57.42 2791.89 2849.31 98
99 Dec-30 186554.49 58.28 2791.03 2849.31 99
100 Jan-31 186495.34 59.15 2790.16 2849.31 100
101 Feb-31 186435.30 60.04 2789.27 2849.31 101
102 Mar-31 186374.36 60.94 2788.37 2849.31 102
103 Apr-31 186312.51 61.85 2787.46 2849.31 103
104 May-31 186249.74 62.77 2786.54 2849.31 104
105 Jun-31 186186.03 63.71 2785.60 2849.31 105
106 Jul-31 186121.36 64.67 2784.65 2849.31 106
107 Aug-31 186055.73 65.63 2783.68 2849.31 107
108 Sep-31 185989.11 66.61 2782.70 2849.31 108
109 Oct-31 185921.50 67.61 2781.70 2849.31 109
110 Nov-31 185852.88 68.62 2780.69 2849.31 110
111 Dec-31 185783.23 69.65 2779.66 2849.31 111
112 Jan-32 185712.54 70.69 2778.62 2849.31 112
113 Feb-32 185640.80 71.75 2777.56 2849.31 113
114 Mar-32 185567.98 72.82 2776.49 2849.31 114
115 Apr-32 185494.07 73.91 2775.40 2849.31 115
116 May-32 185419.05 75.01 2774.30 2849.31 116
117 Jun-32 185342.92 76.14 2773.18 2849.31 117
118 Jul-32 185265.64 77.28 2772.04 2849.31 118
119 Aug-32 185187.21 78.43 2770.88 2849.31 119
120 Sep-32 185107.61 79.60 2769.71 2849.31 120
121 Oct-32 185026.81 80.79 2768.52 2849.31 121
122 Nov-32 184944.81 82.00 2767.31 2849.31 122
123 Dec-32 184861.58 83.23 2766.08 2849.31 123
124 Jan-33 184777.11 84.47 2764.84 2849.31 124
125 Feb-33 184691.37 85.74 2763.57 2849.31 125
126 Mar-33 184604.35 87.02 2762.29 2849.31 126
127 Apr-33 184516.03 88.32 2760.99 2849.31 127
128 May-33 184426.39 89.64 2759.67 2849.31 128
129 Jun-33 184335.40 90.98 2758.33 2849.31 129
130 Jul-33 184243.06 92.34 2756.97 2849.31 130
131 Aug-33 184149.33 93.72 2755.59 2849.31 131
132 Sep-33 184054.21 95.13 2754.18 2849.31 132
133 Oct-33 183957.66 96.55 2752.76 2849.31
134 Nov-33 183859.66 97.99 2751.32 2849.31
135 Dec-33 183760.21 99.46 2749.85 2849.31
136 Jan-34 183659.26 100.95 2748.36 2849.31
137 Feb-34 183556.80 102.46 2746.86 2849.31
138 Mar-34 183452.81 103.99 2745.32 2849.31
139 Apr-34 183347.27 105.54 2743.77 2849.31
140 May-34 183240.15 107.12 2742.19 2849.31
141 Jun-34 183131.42 108.72 2740.59 2849.31
142 Jul-34 183021.07 110.35 2738.96 2849.31
143 Aug-34 182909.07 112.00 2737.31 2849.31
144 Sep-34 182795.39 113.68 2735.64 2849.31
145 Oct-34 182680.02 115.38 2733.93 2849.31
146 Nov-34 182562.92 117.10 2732.21 2849.31
147 Dec-34 182444.06 118.85 2730.46 2849.31
148 Jan-35 182323.43 120.63 2728.68 2849.31
149 Feb-35 182200.99 122.44 2726.88 2849.31
150 Mar-35 182076.73 124.27 2725.04 2849.31
151 Apr-35 181950.60 126.13 2723.19 2849.31
152 May-35 181822.59 128.01 2721.30 2849.31
153 Jun-35 181692.67 129.93 2719.39 2849.31
154 Jul-35 181560.80 131.87 2717.44 2849.31
155 Aug-35 181426.95 133.84 2715.47 2849.31
156 Sep-35 181291.11 135.84 2713.47 2849.31
157 Oct-35 181153.24 137.88 2711.44 2849.31
158 Nov-35 181013.30 139.94 2709.37 2849.31
159 Dec-35 180871.27 142.03 2707.28 2849.31
160 Jan-36 180727.12 144.15 2705.16 2849.31
161 Feb-36 180580.80 146.31 2703.00 2849.31
162 Mar-36 180432.31 148.50 2700.81 2849.31
163 Apr-36 180281.59 150.72 2698.59 2849.31
164 May-36 180128.61 152.97 2696.34 2849.31
165 Jun-36 179973.35 155.26 2694.05 2849.31
166 Jul-36 179815.77 157.58 2691.73 2849.31
167 Aug-36 179655.83 159.94 2689.37 2849.31
168 Sep-36 179493.49 162.33 2686.98 2849.31
169 Oct-36 179328.73 164.76 2684.55 2849.31
170 Nov-36 179161.51 167.22 2682.09 2849.31
171 Dec-36 178991.78 169.73 2679.59 2849.31
172 Jan-37 178819.52 172.26 2677.05 2849.31
173 Feb-37 178644.68 174.84 2674.47 2849.31
174 Mar-37 178467.22 177.46 2671.86 2849.31
175 Apr-37 178287.11 180.11 2669.20 2849.31
176 May-37 178104.31 182.80 2666.51 2849.31
177 Jun-37 177918.77 185.54 2663.77 2849.31
178 Jul-37 177730.46 188.31 2661.00 2849.31
179 Aug-37 177539.33 191.13 2658.18 2849.31
180 Sep-37 177345.34 193.99 2655.32 2849.31
181 Oct-37 177148.45 196.89 2652.42 2849.31
182 Nov-37 176948.62 199.83 2649.48 2849.31
183 Dec-37 176745.80 202.82 2646.49 2849.31
184 Jan-38 176539.94 205.86 2643.46 2849.31
185 Feb-38 176331.01 208.93 2640.38 2849.31
186 Mar-38 176118.95 212.06 2637.25 2849.31
187 Apr-38 175903.72 215.23 2634.08 2849.31
188 May-38 175685.26 218.45 2630.86 2849.31
189 Jun-38 175463.55 221.72 2627.59 2849.31
190 Jul-38 175238.51 225.03 2624.28 2849.31
191 Aug-38 175010.11 228.40 2620.91 2849.31
192 Sep-38 174778.30 231.82 2617.50 2849.31
193 Oct-38 174543.02 235.28 2614.03 2849.31
194 Nov-38 174304.22 238.80 2610.51 2849.31
195 Dec-38 174061.84 242.37 2606.94 2849.31
196 Jan-39 173815.85 246.00 2603.31 2849.31
197 Feb-39 173566.17 249.68 2599.63 2849.31
198 Mar-39 173312.76 253.41 2595.90 2849.31
199 Apr-39 173055.56 257.20 2592.11 2849.31
200 May-39 172794.51 261.05 2588.26 2849.31
201 Jun-39 172529.56 264.95 2584.36 2849.31
202 Jul-39 172260.64 268.92 2580.40 2849.31
203 Aug-39 171987.70 272.94 2576.37 2849.31
204 Sep-39 171710.68 277.02 2572.29 2849.31
205 Oct-39 171429.52 281.16 2568.15 2849.31
206 Nov-39 171144.15 285.37 2563.94 2849.31
207 Dec-39 170854.52 289.64 2559.68 2849.31
208 Jan-40 170560.55 293.97 2555.34 2849.31
209 Feb-40 170262.19 298.36 2550.95 2849.31
210 Mar-40 169959.36 302.83 2546.49 2849.31
211 Apr-40 169652.00 307.36 2541.96 2849.31
212 May-40 169340.05 311.95 2537.36 2849.31
213 Jun-40 169023.43 316.62 2532.69 2849.31
214 Jul-40 168702.08 321.35 2527.96 2849.31
215 Aug-40 168375.92 326.16 2523.15 2849.31
216 Sep-40 168044.88 331.04 2518.27 2849.31
217 Oct-40 167708.89 335.99 2513.32 2849.31
218 Nov-40 167367.88 341.01 2508.30 2849.31
219 Dec-40 167021.77 346.11 2503.20 2849.31
220 Jan-41 166670.47 351.29 2498.02 2849.31
221 Feb-41 166313.93 356.55 2492.77 2849.31
222 Mar-41 165952.05 361.88 2487.43 2849.31
223 Apr-41 165584.76 367.29 2482.02 2849.31
224 May-41 165211.98 372.78 2476.53 2849.31
225 Jun-41 164833.62 378.36 2470.95 2849.31
226 Jul-41 164449.60 384.02 2465.29 2849.31
227 Aug-41 164059.84 389.76 2459.55 2849.31
228 Sep-41 163664.25 395.59 2453.72 2849.31
229 Oct-41 163262.74 401.51 2447.80 2849.31
230 Nov-41 162855.23 407.51 2441.80 2849.31
231 Dec-41 162441.63 413.61 2435.70 2849.31
232 Jan-42 162021.83 419.79 2429.52 2849.31
233 Feb-42 161595.76 426.07 2423.24 2849.31
234 Mar-42 161163.32 432.44 2416.87 2849.31
235 Apr-42 160724.41 438.91 2410.40 2849.31
236 May-42 160278.93 445.48 2403.84 2849.31
237 Jun-42 159826.79 452.14 2397.17 2849.31
238 Jul-42 159367.89 458.90 2390.41 2849.31
239 Aug-42 158902.13 465.76 2383.55 2849.31
240 Sep-42 158429.40 472.73 2376.58 2849.31
241 Oct-42 157949.60 479.80 2369.51 2849.31
242 Nov-42 157462.62 486.98 2362.33 2849.31
243 Dec-42 156968.36 494.26 2355.05 2849.31
244 Jan-43 156466.71 501.65 2347.66 2849.31
245 Feb-43 155957.55 509.16 2340.16 2849.31
246 Mar-43 155440.78 516.77 2332.54 2849.31
247 Apr-43 154916.28 524.50 2324.81 2849.31
248 May-43 154383.94 532.34 2316.97 2849.31
249 Jun-43 153843.63 540.31 2309.01 2849.31
250 Jul-43 153295.25 548.39 2300.92 2849.31
251 Aug-43 152738.66 556.59 2292.72 2849.31
252 Sep-43 152173.74 564.91 2284.40 2849.31
253 Oct-43 151600.38 573.36 2275.95 2849.31
254 Nov-43 151018.45 581.94 2267.37 2849.31
255 Dec-43 150427.80 590.64 2258.67 2849.31
256 Jan-44 149828.33 599.47 2249.84 2849.31
257 Feb-44 149219.89 608.44 2240.87 2849.31
258 Mar-44 148602.35 617.54 2231.77 2849.31
259 Apr-44 147975.57 626.78 2222.53 2849.31
260 May-44 147339.42 636.15 2213.16 2849.31
261 Jun-44 146693.76 645.67 2203.65 2849.31
262 Jul-44 146038.43 655.32 2193.99 2849.31
263 Aug-44 145373.31 665.12 2184.19 2849.31
264 Sep-44 144698.24 675.07 2174.24 2849.31
265 Oct-44 144013.07 685.17 2164.14 2849.31
266 Nov-44 143317.66 695.41 2153.90 2849.31
267 Dec-44 142611.84 705.82 2143.50 2849.31
268 Jan-45 141895.47 716.37 2132.94 2849.31
269 Feb-45 141168.38 727.09 2122.23 2849.31
270 Mar-45 140430.42 737.96 2111.35 2849.31
271 Apr-45 139681.43 749.00 2100.31 2849.31
272 May-45 138921.22 760.20 2089.11 2849.31
273 Jun-45 138149.66 771.57 2077.74 2849.31
274 Jul-45 137366.55 783.11 2066.20 2849.31
275 Aug-45 136571.72 794.82 2054.49 2849.31
276 Sep-45 135765.01 806.71 2042.60 2849.31
277 Oct-45 134946.24 818.78 2030.54 2849.31
278 Nov-45 134115.22 831.02 2018.29 2849.31
279 Dec-45 133271.77 843.45 2005.86 2849.31
280 Jan-46 132415.70 856.06 1993.25 2849.31
281 Feb-46 131546.83 868.87 1980.44 2849.31
282 Mar-46 130664.97 881.86 1967.45 2849.31
283 Apr-46 129769.92 895.05 1954.26 2849.31
284 May-46 128861.48 908.44 1940.87 2849.31
285 Jun-46 127939.45 922.03 1927.29 2849.31
286 Jul-46 127003.64 935.82 1913.50 2849.31
287 Aug-46 126053.83 949.81 1899.50 2849.31
288 Sep-46 125089.81 964.02 1885.29 2849.31
289 Oct-46 124111.37 978.44 1870.88 2849.31
290 Nov-46 123118.30 993.07 1856.24 2849.31
291 Dec-46 122110.38 1007.92 1841.39 2849.31
292 Jan-47 121087.38 1023.00 1826.31 2849.31
293 Feb-47 120049.08 1038.30 1811.01 2849.31
294 Mar-47 118995.26 1053.83 1795.49 2849.31
295 Apr-47 117925.67 1069.59 1779.72 2849.31
296 May-47 116840.08 1085.58 1763.73 2849.31
297 Jun-47 115738.26 1101.82 1747.49 2849.31
298 Jul-47 114619.96 1118.30 1731.01 2849.31
299 Aug-47 113484.94 1135.03 1714.29 2849.31
300 Sep-47 112332.94 1152.00 1697.31 2849.31
301 Oct-47 111163.70 1169.23 1680.08 2849.31
302 Nov-47 109976.99 1186.72 1662.59 2849.31
303 Dec-47 108772.52 1204.47 1644.84 2849.31
304 Jan-48 107550.04 1222.48 1626.83 2849.31
305 Feb-48 106309.27 1240.77 1608.55 2849.31
306 Mar-48 105049.95 1259.32 1589.99 2849.31
307 Apr-48 103771.79 1278.16 1571.15 2849.31
308 May-48 102474.52 1297.27 1552.04 2849.31
309 Jun-48 101157.84 1316.68 1532.64 2849.31
310 Jul-48 99821.47 1336.37 1512.94 2849.31
311 Aug-48 98465.12 1356.36 1492.96 2849.31
312 Sep-48 97088.47 1376.64 1472.67 2849.31
313 Oct-48 95691.24 1397.23 1452.08 2849.31
314 Nov-48 94273.11 1418.13 1431.18 2849.31
315 Dec-48 92833.78 1439.34 1409.97 2849.31
316 Jan-49 91372.91 1460.87 1388.45 2849.31
317 Feb-49 89890.19 1482.71 1366.60 2849.31
318 Mar-49 88385.30 1504.89 1344.42 2849.31
319 Apr-49 86857.91 1527.40 1321.91 2849.31
320 May-49 85307.66 1550.24 1299.07 2849.31
321 Jun-49 83734.24 1573.43 1275.88 2849.31
322 Jul-49 82137.27 1596.96 1252.35 2849.31
323 Aug-49 80516.43 1620.85 1228.47 2849.31
324 Sep-49 78871.34 1645.09 1204.22 2849.31
325 Oct-49 77201.65 1669.69 1179.62 2849.31
326 Nov-49 75506.99 1694.66 1154.65 2849.31
327 Dec-49 73786.98 1720.01 1129.30 2849.31
328 Jan-50 72041.24 1745.73 1103.58 2849.31
329 Feb-50 70269.40 1771.84 1077.47 2849.31
330 Mar-50 68471.05 1798.34 1050.97 2849.31
331 Apr-50 66645.81 1825.24 1024.07 2849.31
332 May-50 64793.27 1852.54 996.77 2849.31
333 Jun-50 62913.03 1880.25 969.06 2849.31
334 Jul-50 61004.66 1908.37 940.94 2849.31
335 Aug-50 59067.75 1936.91 912.40 2849.31
336 Sep-50 57101.87 1965.88 883.43 2849.31
337 Oct-50 55106.59 1995.28 854.03 2849.31
338 Nov-50 53081.47 2025.12 824.19 2849.31
339 Dec-50 51026.05 2055.41 793.90 2849.31
340 Jan-51 48939.90 2086.15 763.16 2849.31
341 Feb-51 46822.55 2117.35 731.96 2849.31
342 Mar-51 44673.53 2149.02 700.29 2849.31
343 Apr-51 42492.36 2181.16 668.15 2849.31
344 May-51 40278.58 2213.78 635.53 2849.31
345 Jun-51 38031.68 2246.89 602.42 2849.31
346 Jul-51 35751.18 2280.50 568.81 2849.31
347 Aug-51 33436.58 2314.61 534.70 2849.31
348 Sep-51 31087.35 2349.23 500.09 2849.31
349 Oct-51 28702.99 2384.36 464.95 2849.31
350 Nov-51 26282.97 2420.02 429.29 2849.31
351 Dec-51 23826.75 2456.22 393.09 2849.31
352 Jan-52 21333.80 2492.95 356.36 2849.31
353 Feb-52 18803.56 2530.24 319.07 2849.31
354 Mar-52 16235.48 2568.08 281.23 2849.31
355 Apr-52 13628.99 2606.49 242.82 2849.31
356 May-52 10983.52 2645.47 203.84 2849.31
357 Jun-52 8298.48 2685.04 164.27 2849.31
358 Jul-52 5573.28 2725.20 124.11 2849.31
359 Aug-52 2807.32 2765.96 83.36 2849.31
360 Sep-52 0.00 2807.32 41.99 2849.31
 Sueldo
mensual 5600
porcentaje 50%

Gasto
deseado 2800

BVVA 147843.5
salario. La mejor opción sería la entidad BBVA BCP 177345.3
ncelado sus cuotas los 15 años sería: INTERBANK 79864.97

Pago FECHA Saldo Amortización Intereses Cuota

Sep-22 115440
Oct-22 115342.82 97.184 4812.82 3191.54
Nov-22 115243.03 99.79 3091.75 3191.54
Dec-22 115140.56 102.46 3089.08 3191.54
Jan-23 115035.35 105.21 3086.33 3191.54
Feb-23 114927.32 108.03 3083.51 3191.54
Mar-23 114816.40 110.93 3080.62 3191.54
Apr-23 114702.50 113.90 3077.64 3191.54
May-23 114585.55 116.95 3074.59 3191.54
Jun-23 114465.46 120.09 3071.45 3191.54
Jul-23 114342.15 123.31 3068.24 3191.54
Aug-23 114215.54 126.61 3064.93 3191.54
Sep-23 114085.54 130.01 3061.54 3191.54
Oct-23 113952.05 133.49 3058.05 3191.54
Nov-23 113814.98 137.07 3054.47 3191.54
Dec-23 113674.24 140.74 3050.80 3191.54
Jan-24 113529.72 144.51 3047.03 3191.54
Feb-24 113381.33 148.39 3043.15 3191.54
Mar-24 113228.97 152.37 3039.18 3191.54
Apr-24 113072.52 156.45 3035.09 3191.54
May-24 112911.87 160.64 3030.90 3191.54
Jun-24 112746.92 164.95 3026.59 3191.54
Jul-24 112577.55 169.37 3022.17 3191.54
Aug-24 112403.64 173.91 3017.63 3191.54
Sep-24 112225.07 178.57 3012.97 3191.54
Oct-24 112041.71 183.36 3008.18 3191.54
Nov-24 111853.43 188.27 3003.27 3191.54
Dec-24 111660.11 193.32 2998.22 3191.54
Jan-25 111461.61 198.50 2993.04 3191.54
Feb-25 111257.79 203.82 2987.72 3191.54
Mar-25 111048.50 209.29 2982.25 3191.54
Apr-25 110833.60 214.90 2976.64 3191.54
May-25 110612.94 220.66 2970.88 3191.54
Jun-25 110386.37 226.57 2964.97 3191.54
Jul-25 110153.73 232.65 2958.90 3191.54
Aug-25 109914.84 238.88 2952.66 3191.54
Sep-25 109669.56 245.28 2946.26 3191.54
Oct-25 109417.70 251.86 2939.68 3191.54
Nov-25 109159.09 258.61 2932.93 3191.54
Dec-25 108893.55 265.54 2926.00 3191.54
Jan-26 108620.88 272.66 2918.88 3191.54
Feb-26 108340.92 279.97 2911.57 3191.54
Mar-26 108053.44 287.47 2904.07 3191.54
Apr-26 107758.26 295.18 2896.36 3191.54
May-26 107455.17 303.09 2888.45 3191.54
Jun-26 107143.95 311.22 2880.33 3191.54
Jul-26 106824.40 319.56 2871.98 3191.54
Aug-26 106496.27 328.12 2863.42 3191.54
Sep-26 106159.35 336.92 2854.62 3191.54
Oct-26 105813.40 345.95 2845.59 3191.54
Nov-26 105458.18 355.22 2836.32 3191.54
Dec-26 105093.43 364.75 2826.80 3191.54
Jan-27 104718.91 374.52 2817.02 3191.54
Feb-27 104334.35 384.56 2806.98 3191.54
Mar-27 103939.48 394.87 2796.67 3191.54
Apr-27 103534.02 405.45 2786.09 3191.54
May-27 103117.70 416.32 2775.22 3191.54
Jun-27 102690.22 427.48 2764.06 3191.54
Jul-27 102251.28 438.94 2752.60 3191.54
Aug-27 101800.57 450.71 2740.84 3191.54
Sep-27 101337.79 462.79 2728.75 3191.54
Oct-27 100862.60 475.19 2716.35 3191.54
Nov-27 100374.67 487.93 2703.61 3191.54
Dec-27 99873.66 501.01 2690.53 3191.54
Jan-28 99359.22 514.44 2677.10 3191.54
Feb-28 98830.99 528.23 2663.31 3191.54
Mar-28 98288.61 542.39 2649.16 3191.54
Apr-28 97731.68 556.93 2634.62 3191.54
May-28 97159.83 571.85 2619.69 3191.54
Jun-28 96572.64 587.18 2604.36 3191.54
 Jul-28 95969.72 602.92 2588.62 3191.54
Aug-28 95350.64 619.08 2572.46 3191.54
Sep-28 94714.96 635.68 2555.87 3191.54
Oct-28 94062.25 652.72 2538.83 3191.54
Nov-28 93392.04 670.21 2521.33 3191.54
Dec-28 92703.86 688.18 2503.36 3191.54
Jan-29 91997.23 706.62 2484.92 3191.54
Feb-29 91271.67 725.56 2465.98 3191.54
Mar-29 90526.66 745.01 2446.53 3191.54
Apr-29 89761.67 764.98 2426.56 3191.54
May-29 88976.18 785.49 2406.05 3191.54
Jun-29 88169.64 806.54 2385.00 3191.54
Jul-29 87341.48 828.16 2363.38 3191.54
Aug-29 86491.11 850.36 2341.18 3191.54
Sep-29 85617.96 873.16 2318.39 3191.54
Oct-29 84721.40 896.56 2294.98 3191.54
Nov-29 83800.81 920.59 2270.95 3191.54
Dec-29 82855.54 945.27 2246.27 3191.54
Jan-30 81884.93 970.61 2220.93 3191.54
Feb-30 80888.30 996.62 2194.92 3191.54
Mar-30 79864.97 1023.34 2168.20 3191.54
Apr-30 78814.20 1050.77 2140.77 3191.54
May-30 77735.26 1078.93 2112.61 3191.54
Jun-30 76627.41 1107.86 2083.69 3191.54
Jul-30 75489.86 1137.55 2053.99 3191.54
Aug-30 74321.81 1168.04 2023.50 3191.54
Sep-30 73122.46 1199.35 1992.19 3191.54
Oct-30 71890.96 1231.50 1960.04 3191.54
Nov-30 70626.45 1264.51 1927.03 3191.54
Dec-30 69328.04 1298.41 1893.14 3191.54
Jan-31 67994.83 1333.21 1858.33 3191.54
Feb-31 66625.88 1368.95 1822.60 3191.54
Mar-31 65220.24 1405.64 1785.90 3191.54
Apr-31 63776.92 1443.32 1748.22 3191.54
May-31 62294.91 1482.01 1709.53 3191.54
Jun-31 60773.18 1521.73 1669.81 3191.54
Jul-31 59210.66 1562.52 1629.02 3191.54
Aug-31 57606.25 1604.41 1587.14 3191.54
Sep-31 55958.84 1647.41 1544.13 3191.54
Oct-31 54267.27 1691.57 1499.97 3191.54
Nov-31 52530.36 1736.91 1454.63 3191.54
Dec-31 50746.89 1783.47 1408.07 3191.54
Jan-32 48915.61 1831.28 1360.27 3191.54
Feb-32 47035.24 1880.36 1311.18 3191.54
Mar-32 45104.48 1930.77 1260.78 3191.54
Apr-32 43121.96 1982.52 1209.02 3191.54
May-32 41086.30 2035.66 1155.88 3191.54
Jun-32 38996.07 2090.23 1101.31 3191.54
Jul-32 36849.81 2146.26 1045.29 3191.54
Aug-32 34646.03 2203.79 987.76 3191.54
Sep-32 32383.17 2262.86 928.68 3191.54
Oct-32 30059.65 2323.51 868.03 3191.54
Nov-32 27673.86 2385.80 805.75 3191.54
Dec-32 25224.11 2449.75 741.80 3191.54
Jan-33 22708.70 2515.41 676.13 3191.54
Feb-33 20125.86 2582.84 608.70 3191.54
Mar-33 17473.79 2652.07 539.47 3191.54
Apr-33 14750.63 2723.16 468.38 3191.54
May-33 11954.48 2796.15 395.39 3191.54
Jun-33 9083.37 2871.10 320.44 3191.54
Jul-33 6135.31 2948.06 243.48 3191.54
Aug-33 3108.23 3027.09 164.46 3191.54
Sep-33 0.00 3108.23 83.32 3191.54