METODO FRANCES CUOTA FIJA

PRESTAMO 500,000.00
MONEDA Soles
NUMERO DE CUOTAS 60
PERIODO DE PAGO Mensual
TEA 18%
TEM 1.39%
CUOTA S/ 12,336.70

Periódo Amortización Interés Cuota

0
1 5,392.49 6,944.22 S/ 12,336.70
2 5,467.38 6,869.32 S/ 12,336.70
3 5,543.31 6,793.39 S/ 12,336.70
4 5,620.30 6,716.40 S/ 12,336.70
5 5,698.36 6,638.34 S/ 12,336.70
6 5,777.50 6,559.20 S/ 12,336.70
7 5,857.74 6,478.96 S/ 12,336.70
8 5,939.09 6,397.61 S/ 12,336.70
9 6,021.58 6,315.12 S/ 12,336.70
10 6,105.21 6,231.49 S/ 12,336.70
11 6,190.00 6,146.70 S/ 12,336.70
12 6,275.97 6,060.73 S/ 12,336.70
13 6,363.13 5,973.57 S/ 12,336.70
14 6,451.51 5,885.19 S/ 12,336.70
15 6,541.11 5,795.59 S/ 12,336.70
16 6,631.95 5,704.75 S/ 12,336.70
17 6,724.06 5,612.64 S/ 12,336.70
18 6,817.45 5,519.25 S/ 12,336.70
19 6,912.13 5,424.57 S/ 12,336.70
20 7,008.13 5,328.57 S/ 12,336.70
21 7,105.46 5,231.24 S/ 12,336.70
22 7,204.15 5,132.55 S/ 12,336.70
23 7,304.20 5,032.50 S/ 12,336.70
24 7,405.64 4,931.06 S/ 12,336.70
25 7,508.50 4,828.20 S/ 12,336.70
26 7,612.78 4,723.92 S/ 12,336.70
27 7,718.51 4,618.19 S/ 12,336.70
 28 7,825.71 4,511.00 S/ 12,336.70
29 7,934.39 4,402.31 S/ 12,336.70
30 8,044.59 4,292.11 S/ 12,336.70
31 8,156.32 4,180.39 S/ 12,336.70
32 8,269.59 4,067.11 S/ 12,336.70
33 8,384.45 3,952.26 S/ 12,336.70
34 8,500.89 3,835.81 S/ 12,336.70
35 8,618.96 3,717.74 S/ 12,336.70
36 8,738.66 3,598.04 S/ 12,336.70
37 8,860.03 3,476.67 S/ 12,336.70
38 8,983.08 3,353.62 S/ 12,336.70
39 9,107.84 3,228.86 S/ 12,336.70
40 9,234.33 3,102.37 S/ 12,336.70
41 9,362.58 2,974.12 S/ 12,336.70
42 9,492.61 2,844.09 S/ 12,336.70
43 9,624.45 2,712.25 S/ 12,336.70
44 9,758.12 2,578.58 S/ 12,336.70
45 9,893.65 2,443.06 S/ 12,336.70
46 10,031.05 2,305.65 S/ 12,336.70
47 10,170.37 2,166.33 S/ 12,336.70
48 10,311.62 2,025.08 S/ 12,336.70
49 10,454.83 1,881.87 S/ 12,336.70
50 10,600.03 1,736.67 S/ 12,336.70
51 10,747.25 1,589.45 S/ 12,336.70
52 10,896.51 1,440.19 S/ 12,336.70
53 11,047.85 1,288.85 S/ 12,336.70
54 11,201.29 1,135.42 S/ 12,336.70
55 11,356.85 979.85 S/ 12,336.70
56 11,514.58 822.12 S/ 12,336.70
57 11,674.50 662.20 S/ 12,336.70
58 11,836.64 500.06 S/ 12,336.70
59 12,001.03 335.67 S/ 12,336.70
60 12,167.71 168.99 S/ 12,336.70
Total 500,000.00 240,202.05 740,202.05
 cuota = Amortización + interes
amortizacion = cuota - interes

interes soles
Tasa de interes %

Saldo
500,000.00
494,607.51
489,140.14
483,596.82
477,976.52
472,278.17
466,500.67
460,642.93
454,703.84
448,682.26
442,577.05
436,387.05
430,111.08
423,747.95
417,296.44
410,755.33
404,123.38
397,399.32
390,581.87
383,669.74
376,661.61
369,556.14
362,352.00
355,047.80
347,642.15
340,133.66
332,520.88
324,802.37
316,976.66
309,042.27
300,997.68
292,841.37
284,571.77
276,187.33
267,686.44
259,067.48
250,328.82
241,468.79
232,485.71
223,377.88
214,143.54
204,780.96
195,288.34
185,663.89
175,905.77
166,012.13
155,981.07
145,810.70
135,499.09
125,044.25
114,444.22
103,696.97
92,800.46
81,752.61
70,551.33
59,194.47
47,679.89
36,005.39
24,168.75
12,167.71
0.00