Vous êtes sur la page 1sur 10

Cuadros de amortizacin 1 3

CUOTA - INTERES
5 PERIODO SALDO INICIAL AMORTIZACION
1 10000 S/. 1,343.80
2 S/. 8,656.20 S/. 1,612.56
3 S/. 7,043.65 S/. 1,935.07
4 S/. 5,108.58 S/. 2,322.08
5 S/. 2,786.50 S/. 2,786.50

PERIODO SALDO INICIAL AMORTIZACION


1 10000 S/. 1,343.80
2 S/. 8,656.20 S/. 1,612.56
3 S/. 7,043.65 S/. 1,935.07
4 S/. 5,108.58 S/. 2,322.08
5 S/. 2,786.50 S/. 2,786.50
TEA A TEM 0.0138884303 100 1.38884303

2
S.inicial x i Saldo i. - amort.
INTERESES CUOTA SALDO FINAL VP
2000 S/. 3,343.80 S/. 8,656.20 R
S/. 1,731.24 S/. 3,343.80 S/. 7,043.65 i
S/. 1,408.73 S/. 3,343.80 S/. 5,108.58 N
S/. 1,021.72 S/. 3,343.80 S/. 2,786.50
S/. 557.30 S/. 3,343.80 S/. 0.00

Se fija el i se fija la cuota


INTERESES CUOTA SALDO FINAL
2000 S/. 3,343.80 S/. 8,656.20
S/. 1,731.24 S/. 3,343.80 S/. 7,043.65
S/. 1,408.73 S/. 3,343.80 S/. 5,108.58
S/. 1,021.72 S/. 3,343.80 S/. 2,786.50
S/. 557.30 S/. 3,343.80 S/. 0.00
10000 SOLES S/. 3,343.80
X
20% TEA
5 AOS
CUOTA - INTERES S.inicial x i
6 PERIODO SALDO INICIAL AMORTIZACION INTERESES
1 50000 S/. 5,051.80 3000
2 S/. 44,948.20 S/. 5,354.90 S/. 2,696.89
3 S/. 39,593.30 S/. 5,676.20 S/. 2,375.60
4 S/. 33,917.10 S/. 6,016.77 S/. 2,035.03
5 S/. 27,900.33 S/. 6,377.78 S/. 1,674.02
6 S/. 21,522.55 S/. 6,760.44 S/. 1,291.35
7 S/. 14,762.11 S/. 7,166.07 S/. 885.73
8 S/. 7,596.04 S/. 7,596.04 S/. 455.76
Saldo i. - amort.
CUOTA SALDO FINAL VP 50000
S/. 8,051.80 S/. 44,948.20 R X
S/. 8,051.80 S/. 39,593.30 i 6%
S/. 8,051.80 S/. 33,917.10 N 8
S/. 8,051.80 S/. 27,900.33
S/. 8,051.80 S/. 21,522.55
S/. 8,051.80 S/. 14,762.11
S/. 8,051.80 S/. 7,596.04 S/. 8,051.80
S/. 8,051.80 S/. 0.00
7 Se fija el i
PERIODO SALDO INICIAL AMORTIZACION INTERESES
1 70000 S/. 10,553.33 2800
2 S/. 59,446.67 S/. 10,975.47 S/. 2,377.87
3 S/. 48,471.20 S/. 11,414.49 S/. 1,938.85
4 S/. 37,056.72 S/. 11,639.88 S/. 2,223.40
5 S/. 25,416.84 S/. 12,338.27 S/. 1,525.01
6 S/. 13,078.57 S/. 13,078.57 S/. 784.71
se fija la cuota
CUOTA SALDO FINAL VP 70000
S/. 13,353.33 S/. 59,446.67 R X
S/. 13,353.33 S/. 48,471.20 i 4%
S/. 13,353.33 S/. 37,056.72 N 6
S/. 13,863.28 S/. 25,416.84 BIMESTRAL
S/. 13,863.28 S/. 13,078.57
S/. 13,863.28 S/. 0.00
S/. 13,353.33 S/. 13,863.28
2do
S/. 37,056.72
x
6%
3
1 3
CUOTA - INTERES
PERIODO SALDO INICIAL AMORTIZACION
1
2
3
4
5
6
2
S.inicial x i Saldo i. - amort.
INTERESES CUOTA SALDO FINAL