n

1
2
3
4
5
6
7
8

Saldo Inicial
12520.00
11022.19
9505.66
7970.17
6415.49
4841.37
3247.58
1633.86

0.0125
Intereses - TEM Amortizacin Cuota Fija
156.50
1497.81 1654.31
137.78
1516.53 1654.31
118.82
1535.49 1654.31
99.63
1554.68 1654.31
80.19
1574.12 1654.31
60.52
1593.79 1654.31
40.59
1613.72 1654.31
20.42
1633.89 1654.31
714.45

12520.03

Tabla Modelo Francs o de Cuotas Fijas

n
1
2
3
4
5
6

Saldo Inicial
5000.00
4274.00
3548.00
2822.00
2096.00
1370.00

0.054944147
Intereses - TEM Amortizacin Cuota Fija
274.72
726.00 1000.72
234.83
765.89 1000.72
194.94
805.78 1000.72
155.05
845.67 1000.72
115.16
885.56 1000.72
75.27
925.45 1000.72
1049.98

4954.34

Tabla Modelos Alemn o de

n
1
2
3
4

Saldo Inicial
12000.00
9000.00
6000.00
3000.00

0.25985568
Intereses - TEM Amortizacin
3118.27
3000
2338.70
3000
1559.13
3000
779.57
3000
7795.67

12000

Cuota Fija
6118.27
5338.70
4559.13
3779.57