Mes Deuda Couta mensual interes amortizacion saldo insoluto 5.

214
1 15200 1266.66 658.666666 607.99333384 14592.01
2 14591.96 1266.66 632.32 634.34 13957.62
3 13957.57 1266.66 604.83 661.83 13295.74
4 13295.69 1266.66 576.15 690.51 12605.18
5 12605.13 1266.66 546.22 720.44 11884.69
6 11884.65 1266.66 515.00 751.66 11132.99
7 11132.95 1266.66 482.43 784.23 10348.72
8 10348.68 1266.66 448.44 818.22 9530.46
9 9530.43 1266.66 412.99 853.67 8676.76
10 8676.72 1266.66 375.99 890.67 7786.05
11 7786.02 1266.66 337.394 929.27 6856.75
12 6856.73 1266.66 0 1266.66 5590.07
5590.42466 9609.49533763
15199.92
 10000 52% 52
4.33%

Mes Deuda Couta mensuainteres amortizacion saldo insoluto

1 10000 1267.83 433.333333 834.496667 9166.67
2 9166.67 1267.83 397.222366 870.607634 8297.13
3 8297.13 1267.83 360.510299 907.319702 7389.810299
4 7389.81 1267.83 321.087245 946.742755 6443.067245
5 6443.07 1267.83 279.951392 987.878608 5455.191392
6 5455.19 1267.83 237.028006 1030.80199 4424.388006
7 4424.39 1267.83 192.239746 1075.59025 3348.799746
8 3348.8 1267.83 145.50536 1122.32464 2226.47536
9 2226.48 1267.83 96.740556 1171.08944 1055.390556
10 1055.39 1267.83 45.8566955 1221.9733 -166.583304
11 45.86 1267.83 1.992617 1265.83738 -1219.97738
12 1.99 1267.83 0.0864655
11434.6624
2513.78838 12700.1716