Préstamo 270000 soles

Periodo 36 meses
Tasa de interés 2.2% mensual

Mes Cuota/Servicio Interés Amortización Saldo Insoluto Deuda Extinguida

0 S/ 270,000.00
1 S/10,936.08 S/5,940.00 S/4,996.08 S/ 265,003.92 S/4,996.08
2 S/10,936.08 S/5,830.09 S/5,105.99 S/ 259,897.92 S/10,102.08
3 S/10,936.08 S/5,717.75 S/5,218.33 S/ 254,679.60 S/15,320.40
4 S/10,936.08 S/5,602.95 S/5,333.13 S/ 249,346.47 S/20,653.53
5 S/10,936.08 S/5,485.62 S/5,450.46 S/ 243,896.01 S/26,103.99
6 S/10,936.08 S/5,365.71 S/5,570.37 S/ 238,325.64 S/31,674.36
7 S/10,936.08 S/5,243.16 S/5,692.92 S/ 232,632.72 S/37,367.28
8 S/10,936.08 S/5,117.92 S/5,818.16 S/ 226,814.56 S/43,185.44
9 S/10,936.08 S/4,989.92 S/5,946.16 S/ 220,868.40 S/49,131.60
10 S/10,936.08 S/4,859.10 S/6,076.98 S/ 214,791.43 S/55,208.57
11 S/10,936.08 S/4,725.41 S/6,210.67 S/ 208,580.76 S/61,419.24
12 S/10,936.08 S/4,588.78 S/6,347.30 S/ 202,233.45 S/67,766.55
13 S/10,936.08 S/4,449.14 S/6,486.95 S/ 195,746.51 S/74,253.49
14 S/10,936.08 S/4,306.42 S/6,629.66 S/ 189,116.85 S/80,883.15
15 S/10,936.08 S/4,160.57 S/6,775.51 S/ 182,341.34 S/87,658.66
16 S/10,936.08 S/4,011.51 S/6,924.57 S/ 175,416.77 S/94,583.23
17 S/10,936.08 S/3,859.17 S/7,076.91 S/ 168,339.85 S/101,660.15
18 S/10,936.08 S/3,703.48 S/7,232.60 S/ 161,107.25 S/108,892.75
19 S/10,936.08 S/3,544.36 S/7,391.72 S/ 153,715.53 S/116,284.47
20 S/10,936.08 S/3,381.74 S/7,554.34 S/ 146,161.19 S/123,838.81
21 S/10,936.08 S/3,215.55 S/7,720.53 S/ 138,440.66 S/131,559.34
22 S/10,936.08 S/3,045.69 S/7,890.39 S/ 130,550.27 S/139,449.73
23 S/10,936.08 S/2,872.11 S/8,063.98 S/ 122,486.29 S/147,513.71
24 S/10,936.08 S/2,694.70 S/8,241.38 S/ 114,244.91 S/155,755.09
25 S/10,936.08 S/2,513.39 S/8,422.69 S/ 105,822.22 S/164,177.78
26 S/10,936.08 S/2,328.09 S/8,607.99 S/ 97,214.23 S/172,785.77
27 S/10,936.08 S/2,138.71 S/8,797.37 S/ 88,416.86 S/181,583.14
28 S/10,936.08 S/1,945.17 S/8,990.91 S/ 79,425.95 S/190,574.05
29 S/10,936.08 S/1,747.37 S/9,188.71 S/ 70,237.24 S/199,762.76
30 S/10,936.08 S/1,545.22 S/9,390.86 S/ 60,846.38 S/209,153.62
31 S/10,936.08 S/1,338.62 S/9,597.46 S/ 51,248.92 S/218,751.08
32 S/10,936.08 S/1,127.48 S/9,808.60 S/ 41,440.31 S/228,559.69
33 S/10,936.08 S/911.69 S/10,024.39 S/ 31,415.92 S/238,584.08
34 S/10,936.08 S/691.15 S/10,244.93 S/ 21,170.99 S/248,829.01
35 S/10,936.08 S/465.76 S/10,470.32 S/ 10,700.67 S/259,299.33
36 S/10,936.08 S/235.41 S/10,700.67 S/ - S/270,000.00
 10%
10
50000

S/8,137.27

Interés = Saldo insoluto * i%

Amortización = Cuota - Interés
Saldo Insoluto = Saldo Insoluto Anterior - Amortización
Deuda Extinguida = Deuda Extinguida Anterior + Amortización