Vous êtes sur la page 1sur 8

Principal S/ 100,000.

00

anual mensual
Duración 10 120
Tasa 35% 2.5040% USAR TASA.NOMINAL

Cuota mensual S/. -2,639.73 a.1

Tasa 2.5040% a.2

Duración 120 a.3

Principal S/. 100,000.00 a.4

a.5 Cuadro de Amortización

Mes Cuota Mensual Amortizacion Interes Saldo


1 S/. 2,639.73 S/. -135.73 S/. -2,504.00 S/. 99,864.27
2 S/. 2,639.73 S/. -139.12 S/. -2,500.60 S/. 99,860.88
3 S/. 2,639.73 S/. -142.61 S/. -2,497.12 S/. 99,857.39
4 S/. 2,639.73 S/. -146.18 S/. -2,493.55 S/. 99,853.82
5 S/. 2,639.73 S/. -149.84 S/. -2,489.89 S/. 99,850.16
6 S/. 2,639.73 S/. -153.59 S/. -2,486.14 S/. 99,846.41
7 S/. 2,639.73 S/. -157.44 S/. -2,482.29 S/. 99,842.56
8 S/. 2,639.73 S/. -161.38 S/. -2,478.35 S/. 99,838.62
9 S/. 2,639.73 S/. -165.42 S/. -2,474.31 S/. 99,834.58
10 S/. 2,639.73 S/. -169.56 S/. -2,470.16 S/. 99,830.44
11 S/. 2,639.73 S/. -173.81 S/. -2,465.92 S/. 99,826.19
12 S/. 2,639.73 S/. -178.16 S/. -2,461.57 S/. 99,821.84
13 S/. 2,639.73 S/. -182.62 S/. -2,457.11 S/. 99,817.38
14 S/. 2,639.73 S/. -187.19 S/. -2,452.53 S/. 99,812.81
15 S/. 2,639.73 S/. -191.88 S/. -2,447.85 S/. 99,808.12
16 S/. 2,639.73 S/. -196.69 S/. -2,443.04 S/. 99,803.31
17 S/. 2,639.73 S/. -201.61 S/. -2,438.12 S/. 99,798.39
18 S/. 2,639.73 S/. -206.66 S/. -2,433.07 S/. 99,793.34
19 S/. 2,639.73 S/. -211.83 S/. -2,427.89 S/. 99,788.17
20 S/. 2,639.73 S/. -217.14 S/. -2,422.59 S/. 99,782.86
21 S/. 2,639.73 S/. -222.58 S/. -2,417.15 S/. 99,777.42
22 S/. 2,639.73 S/. -228.15 S/. -2,411.58 S/. 99,771.85
23 S/. 2,639.73 S/. -233.86 S/. -2,405.87 S/. 99,766.14
24 S/. 2,639.73 S/. -239.72 S/. -2,400.01 S/. 99,760.28
25 S/. 2,639.73 S/. -245.72 S/. -2,394.01 S/. 99,754.28
26 S/. 2,639.73 S/. -251.87 S/. -2,387.85 S/. 99,748.13
27 S/. 2,639.73 S/. -258.18 S/. -2,381.55 S/. 99,741.82
28 S/. 2,639.73 S/. -264.64 S/. -2,375.08 S/. 99,735.36
29 S/. 2,639.73 S/. -271.27 S/. -2,368.46 S/. 99,728.73
30 S/. 2,639.73 S/. -278.06 S/. -2,361.66 S/. 99,721.94
31 S/. 2,639.73 S/. -285.03 S/. -2,354.70 S/. 99,714.97
32 S/. 2,639.73 S/. -292.16 S/. -2,347.56 S/. 99,707.84
33 S/. 2,639.73 S/. -299.48 S/. -2,340.25 S/. 99,700.52
34 S/. 2,639.73 S/. -306.98 S/. -2,332.75 S/. 99,693.02
35 S/. 2,639.73 S/. -314.67 S/. -2,325.06 S/. 99,685.33
36 S/. 2,639.73 S/. -322.54 S/. -2,317.18 S/. 99,677.46
37 S/. 2,639.73 S/. -330.62 S/. -2,309.11 S/. 99,669.38
38 S/. 2,639.73 S/. -338.90 S/. -2,300.83 S/. 99,661.10
39 S/. 2,639.73 S/. -347.39 S/. -2,292.34 S/. 99,652.61
40 S/. 2,639.73 S/. -356.08 S/. -2,283.64 S/. 99,643.92
41 S/. 2,639.73 S/. -365.00 S/. -2,274.73 S/. 99,635.00
42 S/. 2,639.73 S/. -374.14 S/. -2,265.59 S/. 99,625.86
43 S/. 2,639.73 S/. -383.51 S/. -2,256.22 S/. 99,616.49
44 S/. 2,639.73 S/. -393.11 S/. -2,246.62 S/. 99,606.89
45 S/. 2,639.73 S/. -402.96 S/. -2,236.77 S/. 99,597.04
46 S/. 2,639.73 S/. -413.05 S/. -2,226.68 S/. 99,586.95
47 S/. 2,639.73 S/. -423.39 S/. -2,216.34 S/. 99,576.61
48 S/. 2,639.73 S/. -433.99 S/. -2,205.74 S/. 99,566.01
49 S/. 2,639.73 S/. -444.86 S/. -2,194.87 S/. 99,555.14
50 S/. 2,639.73 S/. -456.00 S/. -2,183.73 S/. 99,544.00
51 S/. 2,639.73 S/. -467.41 S/. -2,172.31 S/. 99,532.59
52 S/. 2,639.73 S/. -479.12 S/. -2,160.61 S/. 99,520.88
53 S/. 2,639.73 S/. -491.12 S/. -2,148.61 S/. 99,508.88
54 S/. 2,639.73 S/. -503.41 S/. -2,136.31 S/. 99,496.59
55 S/. 2,639.73 S/. -516.02 S/. -2,123.71 S/. 99,483.98
56 S/. 2,639.73 S/. -528.94 S/. -2,110.79 S/. 99,471.06
57 S/. 2,639.73 S/. -542.18 S/. -2,097.54 S/. 99,457.82
58 S/. 2,639.73 S/. -555.76 S/. -2,083.97 S/. 99,444.24
59 S/. 2,639.73 S/. -569.68 S/. -2,070.05 S/. 99,430.32
60 S/. 2,639.73 S/. -583.94 S/. -2,055.79 S/. 99,416.06
61 S/. 2,639.73 S/. -598.56 S/. -2,041.16 S/. 99,401.44
62 S/. 2,639.73 S/. -613.55 S/. -2,026.18 S/. 99,386.45
63 S/. 2,639.73 S/. -628.91 S/. -2,010.81 S/. 99,371.09
64 S/. 2,639.73 S/. -644.66 S/. -1,995.06 S/. 99,355.34
65 S/. 2,639.73 S/. -660.80 S/. -1,978.92 S/. 99,339.20
66 S/. 2,639.73 S/. -677.35 S/. -1,962.38 S/. 99,322.65
67 S/. 2,639.73 S/. -694.31 S/. -1,945.41 S/. 99,305.69
68 S/. 2,639.73 S/. -711.70 S/. -1,928.03 S/. 99,288.30
69 S/. 2,639.73 S/. -729.52 S/. -1,910.21 S/. 99,270.48
70 S/. 2,639.73 S/. -747.79 S/. -1,891.94 S/. 99,252.21
71 S/. 2,639.73 S/. -766.51 S/. -1,873.22 S/. 99,233.49
72 S/. 2,639.73 S/. -785.70 S/. -1,854.02 S/. 99,214.30
73 S/. 2,639.73 S/. -805.38 S/. -1,834.35 S/. 99,194.62
74 S/. 2,639.73 S/. -825.54 S/. -1,814.18 S/. 99,174.46
75 S/. 2,639.73 S/. -846.22 S/. -1,793.51 S/. 99,153.78
76 S/. 2,639.73 S/. -867.41 S/. -1,772.32 S/. 99,132.59
77 S/. 2,639.73 S/. -889.13 S/. -1,750.60 S/. 99,110.87
78 S/. 2,639.73 S/. -911.39 S/. -1,728.34 S/. 99,088.61
79 S/. 2,639.73 S/. -934.21 S/. -1,705.52 S/. 99,065.79
80 S/. 2,639.73 S/. -957.60 S/. -1,682.12 S/. 99,042.40
81 S/. 2,639.73 S/. -981.58 S/. -1,658.15 S/. 99,018.42
82 S/. 2,639.73 S/. -1,006.16 S/. -1,633.57 S/. 98,993.84
83 S/. 2,639.73 S/. -1,031.35 S/. -1,608.37 S/. 98,968.65
84 S/. 2,639.73 S/. -1,057.18 S/. -1,582.55 S/. 98,942.82
85 S/. 2,639.73 S/. -1,083.65 S/. -1,556.08 S/. 98,916.35
86 S/. 2,639.73 S/. -1,110.79 S/. -1,528.94 S/. 98,889.21
87 S/. 2,639.73 S/. -1,138.60 S/. -1,501.13 S/. 98,861.40
88 S/. 2,639.73 S/. -1,167.11 S/. -1,472.62 S/. 98,832.89
89 S/. 2,639.73 S/. -1,196.33 S/. -1,443.39 S/. 98,803.67
90 S/. 2,639.73 S/. -1,226.29 S/. -1,413.44 S/. 98,773.71
91 S/. 2,639.73 S/. -1,257.00 S/. -1,382.73 S/. 98,743.00
92 S/. 2,639.73 S/. -1,288.47 S/. -1,351.25 S/. 98,711.53
93 S/. 2,639.73 S/. -1,320.74 S/. -1,318.99 S/. 98,679.26
94 S/. 2,639.73 S/. -1,353.81 S/. -1,285.92 S/. 98,646.19
95 S/. 2,639.73 S/. -1,387.71 S/. -1,252.02 S/. 98,612.29
96 S/. 2,639.73 S/. -1,422.45 S/. -1,217.27 S/. 98,577.55
97 S/. 2,639.73 S/. -1,458.07 S/. -1,181.65 S/. 98,541.93
98 S/. 2,639.73 S/. -1,494.58 S/. -1,145.14 S/. 98,505.42
99 S/. 2,639.73 S/. -1,532.01 S/. -1,107.72 S/. 98,467.99
100 S/. 2,639.73 S/. -1,570.37 S/. -1,069.36 S/. 98,429.63
101 S/. 2,639.73 S/. -1,609.69 S/. -1,030.04 S/. 98,390.31
102 S/. 2,639.73 S/. -1,650.00 S/. -989.73 S/. 98,350.00
103 S/. 2,639.73 S/. -1,691.31 S/. -948.41 S/. 98,308.69
104 S/. 2,639.73 S/. -1,733.66 S/. -906.06 S/. 98,266.34
105 S/. 2,639.73 S/. -1,777.08 S/. -862.65 S/. 98,222.92
106 S/. 2,639.73 S/. -1,821.57 S/. -818.15 S/. 98,178.43
107 S/. 2,639.73 S/. -1,867.19 S/. -772.54 S/. 98,132.81
108 S/. 2,639.73 S/. -1,913.94 S/. -725.79 S/. 98,086.06
109 S/. 2,639.73 S/. -1,961.87 S/. -677.86 S/. 98,038.13
110 S/. 2,639.73 S/. -2,010.99 S/. -628.74 S/. 97,989.01
111 S/. 2,639.73 S/. -2,061.35 S/. -578.38 S/. 97,938.65
112 S/. 2,639.73 S/. -2,112.96 S/. -526.77 S/. 97,887.04
113 S/. 2,639.73 S/. -2,165.87 S/. -473.86 S/. 97,834.13
114 S/. 2,639.73 S/. -2,220.10 S/. -419.62 S/. 97,779.90
115 S/. 2,639.73 S/. -2,275.69 S/. -364.03 S/. 97,724.31
116 S/. 2,639.73 S/. -2,332.68 S/. -307.05 S/. 97,667.32
117 S/. 2,639.73 S/. -2,391.09 S/. -248.64 S/. 97,608.91
118 S/. 2,639.73 S/. -2,450.96 S/. -188.77 S/. 97,549.04
119 S/. 2,639.73 S/. -2,512.33 S/. -127.39 S/. 97,487.67
120 S/. 2,639.73 S/. -2,575.24 S/. -64.48 S/. 97,424.76
Monto S/.
Principal S/. 15,000.00 Principal
Cuota inicial 10% S/. 1,500.00 Cuota inicial 10%
Préstamo S/ 16,500.00 Préstamo

anual mensual anual


Tasa 12% 1.00% Tasa 12%
Cuota mensual S/. 230.00 Cuota mensual

Periodos 127.00 b.1 Periodos


Monto S/. Monto S/.
S/. 15,000.00 Principal S/. 15,000.00
S/. 1,500.00 Cuota inicial 10% S/. 1,500.00
S/ 16,500.00 Préstamo S/ 16,500.00

mensual anual mensual


1.00% Tasa 12% 1.00%
S/. 250.00 Cuota mensual S/. 280.00

108.42 b.2 Periodos 89.43 b.3

Vous aimerez peut-être aussi