PERIODO CUOTA ( R ) INTERES AMORTIZACION SALDO

0 5000.00
1 907.75 125.00 782.75 4217.25
2 907.75 105.43 802.32 3414.93
3 907.75 85.37 822.38 2592.55
4 907.75 64.81 842.94 1749.62
5 907.75 43.74 864.01 885.61
6 907.75 22.14 885.61 0.00
total 446.50 5000.00 17859.96
PERIODO CUOTA ( R ) INTERES AMORTIZACION
0
1 1200.00 1200.00 0.00
2 1200.00 1200.00 0.00
3 1358.01 1200.00 158.01
4 1358.01 1162.08 195.93
5 1358.01 1115.05 242.96
6 1358.01 1056.74 301.27
7 1358.01 984.44 373.57
8 1358.01 894.78 463.23
9 1358.01 783.61 574.40
10 1358.01 645.75 712.26
11 1358.01 474.81 883.20
12 1358.01 262.84 1095.17
totales 15980.10 10980.12 4999.98
SALDO
5000.00
5000.00
5000.00
4841.99
4646.06
4403.10
4101.84
3728.27
3265.04
2690.64
1978.38
1095.19
0.02