credito

tasa
num de pagos mensuales
pago(mensual)

150000
12%
24
S/. 7,061.02

monto del prestamo

tipo de interes nominal mensula
numero de meses
pago de interes de la cuota 2:
pago de interes de la cuota 25:

119000
1.40%
144
S/. 1,662.36
S/. 1,562.96

monto del credito

tasa interes anual
numero de pagos(mensuales)
pago(mensual)

150000
12%
24
S/. 7,061.02

(metodo frances)

CUOTA CONSTANTE

tabla de amortizacion

CUOTA = AMORTIZACION + INTERES

SALDO=SALDO ANTERIOR - AMORTIZACION

amortizacion
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

interes
5,561.02
5,616.63
5,672.80
5,729.53
5,786.82
5,844.69
5,903.14
5,962.17
6,021.79
6,082.01
6,142.83
6,204.25
6,266.30
6,328.96
6,392.25
6,456.17
6,520.73
6,585.94
6,651.80
6,718.32
6,785.50
6,853.36
6,921.89
6,991.11

1500
1444.38979
1388.22348
1331.49551
1274.20025
1216.33205
1157.88516
1098.8538
1039.23213
979.014247
918.194181
856.765914
794.723365
732.060391
668.770786
604.848286
540.28656
475.079217
409.219801
342.701791
275.518601
207.663578
139.130006
69.9110974

cuota
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02
7,061.02

saldo
150000
S/. 144,438.98
S/. 138,822.35
S/. 133,149.55
S/. 127,420.03
S/. 121,633.20
S/. 115,788.52
S/. 109,885.38
S/. 103,923.21
S/. 97,901.42
S/. 91,819.42
S/. 85,676.59
S/. 79,472.34
S/. 73,206.04
S/. 66,877.08
S/. 60,484.83
S/. 54,028.66
S/. 47,507.92
S/. 40,921.98
S/. 34,270.18
S/. 27,551.86
S/. 20,766.36
S/. 13,913.00
S/. 6,991.11
S/. 0.00