TABLA DE AMORTIZACION

PRESTAMO 8,000.00
TEM 1.24% 0.0902016976152249
PLAZO 12 FRC:

D. INICIAL*TASA

MESES DEUDA INICIAL CUOTA INTERES

1 8,000.00 721.61 99.20
2 7,377.59 721.61 91.48
3 6,747.45 721.61 83.67
4 6,109.51 721.61 75.76
5 5,463.65 721.61 67.75
6 4,809.79 721.61 59.64
7 4,147.82 721.61 51.43
8 3,477.64 721.61 43.12
9 2,799.15 721.61 34.71
10 2,112.24 721.61 26.19
11 1,416.82 721.61 17.57
12 712.78 721.61 8.84
total 8,659.36 659.36

TABLA DE AMORTIZACION
PRESTAMO 4,809.79
TEM 1.67% 0.0647824310296841
PLAZO 18 FRC:

D. INICIAL*TASA

MESES DEUDA INICIAL CUOTA INTERES

1 4,809.79 311.59 80.32
2 4,578.52 311.59 76.46
3 4,343.40 311.59 72.53
 4 4,104.34 311.59 68.54
5 3,861.29 311.59 64.48
6 3,614.19 311.59 60.36
7 3,362.95 311.59 56.16
8 3,107.52 311.59 51.90
9 2,847.83 311.59 47.56
10 2,583.80 311.59 43.15
11 2,315.36 311.59 38.67
12 2,042.44 311.59 34.11
13 1,764.95 311.59 29.47
14 1,482.84 311.59 24.76
15 1,196.01 311.59 19.97
16 904.40 311.59 15.10
17 607.91 311.59 10.15
18 306.47 311.59 5.12
total 5,608.62 798.83
ZACION

0.0902016976152249

CUOTA - INTERES D. INICIAL -

AMORTIZACION
AMORTIZACION DEUDA FINAL
622.41 7,377.59
630.13 6,747.45
637.95 6,109.51
645.86 5,463.65
653.86 4,809.79
661.97 4,147.82
670.18 3,477.64
678.49 2,799.15
686.90 2,112.24
695.42 1,416.82
704.05 712.78
712.78 0.00
8,000.00

ZACION

0.0647824310296841

CUOTA - INTERES D. INICIAL -

AMORTIZACION
AMORTIZACION DEUDA FINAL
231.27 4,578.52
235.13 4,343.40
239.06 4,104.34
243.05 3,861.29
247.11 3,614.19
251.23 3,362.95
255.43 3,107.52
259.69 2,847.83
264.03 2,583.80
268.44 2,315.36
272.92 2,042.44
277.48 1,764.95
282.12 1,482.84
286.83 1,196.01
291.62 904.40
296.49 607.91
301.44 306.47
306.47 0.00
4,809.79
s 5200
p 3500 0.9714286 97.14%

n 180 0.5
360
p 25000 1500
i 12% meses
n 180 0.5
360
S 1150 1062.55
d 27%
n 45 1.5 13972.5
30
dias
tasa de descuento
283.73