Vous êtes sur la page 1sur 6

1)

PRESTAMO
TEA
TEM
%S,D
S.D
PERIODO
COMISION

14000
18.50%
1.42%
0.075%
10.5
12
9

SUELDO MENSUAL
CAPACIDAD DE PAGO

CUOTA

APROBACION
SI
NO

S/. 1,297.00

MESES

CUOTA
0
1
2
3
4
5
6
7
8
9
10
11
12

2)

S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50
S/. 1,277.50

INTERES
199.440477
184.082754
168.506248
152.707843
136.684378
120.432647
103.949398
87.2313324
70.2751056
53.0773247
35.6345485
17.9432869

PRESTAMO
TEA
TEM
%S,D
S.D
PERIODO
COMISION

5000
19.50%
1.50%
0.075%
3.75
10
9

SUELDO MENSUAL
CAPACIDAD DE PAGO

CUOTA

APROBACION
SI
NO

S/. 554.80

MESES

CUOTA
0
1
2
3
4
5
6
7
8
9
10

S/. 542.05
S/. 542.05
S/. 542.05
S/. 542.05
S/. 542.05
S/. 542.05
S/. 542.05
S/. 542.05
S/. 542.05
S/. 542.05

INTERES
S/. 74.78
S/. 67.79
S/. 60.70
S/. 53.50
S/. 46.19
S/. 38.78
S/. 31.25
S/. 23.61
S/. 15.86
S/. 7.99

3)
PRESTAMO
TEA
TEM
%S,D
S.D
PERIODO
COMISION

15000
18.50%
1.42%
0.075%
11.25
18
9

SUELDO MENSUAL
CAPACIDAD DE PAGO

CUOTA

S/. 970.88

APROBACION
SI
NO

MESES

CUOTA
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63
S/. 950.63

INTERES
213.686226
203.187949
192.540117
181.740599
170.787233
159.677828
148.410162
136.981979
125.390993
113.634885
101.711302
89.6178592
77.352136
64.9116785
52.2939973
39.4965678
26.5168293
13.3521848

7200
2160

AMORTIZACION
SALDO
S/. 1,078.06
S/. 1,093.41
S/. 1,108.99
S/. 1,124.79
S/. 1,140.81
S/. 1,157.06
S/. 1,173.55
S/. 1,190.27
S/. 1,207.22
S/. 1,224.42
S/. 1,241.86
S/. 1,259.55

14000
S/. 12,921.94
S/. 11,828.53
S/. 10,719.54
S/. 9,594.75
S/. 8,453.94
S/. 7,296.87
S/. 6,123.32
S/. 4,933.06
S/. 3,725.84
S/. 2,501.42
S/. 1,259.55
S/. 0.00

CUOTA/MES
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00
S/. 1,297.00

3200
915

AMORTIZACION
SALDO
S/. 467.26
S/. 474.25
S/. 481.35
S/. 488.54
S/. 495.85
S/. 503.27
S/. 510.79
S/. 518.43
S/. 526.19
S/. 534.06

5400
1620

5000
S/. 4,532.74
S/. 4,058.48
S/. 3,577.14
S/. 3,088.59
S/. 2,592.74
S/. 2,089.47
S/. 1,578.68
S/. 1,060.25
S/. 534.06
S/. 0.00

CUOTA/MES
S/. 554.80
S/. 554.80
S/. 554.80
S/. 554.80
S/. 554.80
S/. 554.80
S/. 554.80
S/. 554.80
S/. 554.80
S/. 554.80

AMORTIZACION
SALDO
S/. 736.94
S/. 747.44
S/. 758.09
S/. 768.89
S/. 779.84
S/. 790.95
S/. 802.22
S/. 813.65
S/. 825.24
S/. 836.99
S/. 848.92
S/. 861.01
S/. 873.28
S/. 885.72
S/. 898.33
S/. 911.13
S/. 924.11
S/. 937.28

15000
S/. 14,263.06
S/. 13,515.62
S/. 12,757.53
S/. 11,988.65
S/. 11,208.81
S/. 10,417.86
S/. 9,615.64
S/. 8,801.99
S/. 7,976.76
S/. 7,139.77
S/. 6,290.85
S/. 5,429.84
S/. 4,556.56
S/. 3,670.85
S/. 2,772.52
S/. 1,861.39
S/. 937.28
S/. 0.00

CUOTA/MES
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88
S/. 970.88

Vous aimerez peut-être aussi