a 40000

Nper 30
i 12%
renta S/ 4,965.75

ejercicio 2 sistema frances

periodo cuota intereses amortizacion pago saldo

0 40,000 0
1 4965.75 4,800 165.75 39,834.25 165.75
2 4965.75 4,780 185.64 39,648.62 351.38
3 4965.75 4,758 207.91 39,440.71 559.29
4 4965.75 4,733 232.86 39,207.84 792.16
5 4965.75 4,705 260.81 38,947.04 1052.96
6 4965.75 4,674 292.10 38,654.94 1345.06
7 4965.75 4,639 327.15 38,327.78 1672.22
8 4965.75 4,599 366.41 37,961.37 2038.63
9 4965.75 4,555 410.38 37,550.99 2449.01
10 4965.75 4,506 459.63 37,091.36 2908.64
11 4965.75 4,451 514.78 36,576.58 3423.42
12 4965.75 4,389 576.56 36,000.02 3999.98
13 4965.75 4,320 645.74 35,354.28 4645.72
14 4965.75 4,243 723.23 34,631.05 5368.95
15 4965.75 4,156 810.02 33,821.03 6178.97
16 4965.75 4,059 907.22 32,913.80 7086.20
17 4965.75 3,950 1016.09 31,897.71 8102.29
18 4965.75 3,828 1138.02 30,759.69 9240.31
19 4965.75 3,691 1274.58 29,485.11 10514.89
20 4965.75 3,538 1427.53 28,057.57 11942.43
21 4965.75 3,367 1598.84 26,458.74 13541.26
22 4965.75 3,175 1790.70 24,668.04 15331.96
23 4965.75 2,960 2005.58 22,662.46 17337.54
24 4965.75 2,719 2246.25 20,416.21 19583.79
25 4965.75 2,450 2515.80 17,900.40 22099.60
26 4965.75 2,148 2817.70 15,082.71 24917.29
27 4965.75 1,810 3155.82 11,926.88 28073.12
28 4965.75 1,431 3534.52 8,392.36 31607.64
29 4965.75 1,007 3958.66 4,433.70 35566.30
30 4965.75 532 4433.70 0.00 40000.00

a 400000.00
nper 30
i 12%
r -S/ 49,657.46
ejercicio 2 sistema aleman
periodo deuda interes amortizaion ppago saldo
1 S/ 400,000.00 S/ 48,000.00 S/ 1,657.46 S/ 49,657.46 S/ 398,342.54
2 S/ 398,342.54 S/ 47,801.10 S/ 1,856.36 S/ 49,657.46 S/ 396,486.18
3 S/ 396,486.18 S/ 47,578.34 S/ 2,079.12 S/ 49,657.46 S/ 394,407.06
4 S/ 394,407.06 S/ 47,328.85 S/ 2,328.62 S/ 49,657.46 S/ 392,078.44
5 S/ 392,078.44 S/ 47,049.41 S/ 2,608.05 S/ 49,657.46 S/ 389,470.39
6 S/ 389,470.39 S/ 46,736.45 S/ 2,921.02 S/ 49,657.46 S/ 386,549.37
7 S/ 413,812.19 S/ 49,657.46 S/ 0.00 S/ 49,657.46 S/ 413,812.19
8 S/ 383,277.84 S/ 45,993.34 S/ 3,664.12 S/ 49,657.46 S/ 379,613.71
9 S/ 379,613.71 S/ 45,553.65 S/ 4,103.82 S/ 49,657.46 S/ 375,509.90
10 S/ 375,509.90 S/ 45,061.19 S/ 4,596.28 S/ 49,657.46 S/ 370,913.62
11 S/ 370,913.62 S/ 44,509.63 S/ 5,147.83 S/ 49,657.46 S/ 365,765.79
12 S/ 365,765.79 S/ 43,891.90 S/ 5,765.57 S/ 49,657.46 S/ 360,000.22
13 S/ 360,000.22 S/ 43,200.03 S/ 6,457.44 S/ 49,657.46 S/ 353,542.79
14 S/ 353,542.79 S/ 42,425.13 S/ 7,232.33 S/ 49,657.46 S/ 346,310.46
15 S/ 346,310.46 S/ 41,557.26 S/ 8,100.21 S/ 49,657.46 S/ 338,210.25
16 S/ 338,210.25 S/ 40,585.23 S/ 9,072.23 S/ 49,657.46 S/ 329,138.02
17 S/ 329,138.02 S/ 39,496.56 S/ 10,160.90 S/ 49,657.46 S/ 318,977.12
18 S/ 318,977.12 S/ 38,277.25 S/ 11,380.21 S/ 49,657.46 S/ 307,596.91
19 S/ 307,596.91 S/ 36,911.63 S/ 12,745.83 S/ 49,657.46 S/ 294,851.08
20 S/ 294,851.08 S/ 35,382.13 S/ 14,275.33 S/ 49,657.46 S/ 280,575.74
21 S/ 280,575.74 S/ 33,669.09 S/ 15,988.37 S/ 49,657.46 S/ 264,587.37
22 S/ 264,587.37 S/ 31,750.48 S/ 17,906.98 S/ 49,657.46 S/ 246,680.39
23 S/ 246,680.39 S/ 29,601.65 S/ 20,055.82 S/ 49,657.46 S/ 226,624.57
24 S/ 226,624.57 S/ 27,194.95 S/ 22,462.51 S/ 49,657.46 S/ 204,162.06
25 S/ 204,162.06 S/ 24,499.45 S/ 25,158.02 S/ 49,657.46 S/ 179,004.04
26 S/ 179,004.04 S/ 21,480.48 S/ 28,176.98 S/ 49,657.46 S/ 150,827.06
27 S/ 150,827.06 S/ 18,099.25 S/ 31,558.22 S/ 49,657.46 S/ 119,268.85
28 S/ 119,268.85 S/ 14,312.26 S/ 35,345.20 S/ 49,657.46 S/ 83,923.65
29 S/ 83,923.65 S/ 10,070.84 S/ 39,586.63 S/ 49,657.46 S/ 44,337.02
30 S/ 44,337.02 S/ 5,320.44 S/ 44,337.02 S/ 49,657.46 S/ 0.00