TABLA DE AMORTIZACIÓN CON CUOTA FIJA MENSUAL

MONTO DEL PRÉSTAMO S/ 50,000.00

INTERÉS MENSUAL 2%
PERIODOS MENSUALES 12
CUOTA FIJA MENSUAL S/4,727.98

N° PERIODOS SALDO INICIAL CUOTA FIJA INTERES ABONO A CAPITAL

0
1 S/ 50,000.00 S/4,727.98 S/ 1,000.00 S/ 3,727.98
2 S/ 46,272.02 S/4,727.98 S/ 925.44 S/ 3,802.54
3 S/ 42,469.48 S/4,727.98 S/ 849.39 S/ 3,878.59
4 S/ 38,590.89 S/4,727.98 S/ 771.82 S/ 3,956.16
5 S/ 34,634.73 S/4,727.98 S/ 692.69 S/ 4,035.29
6 S/ 30,599.44 S/4,727.98 S/ 611.99 S/ 4,115.99
7 S/ 26,483.45 S/4,727.98 S/ 529.67 S/ 4,198.31
8 S/ 22,285.14 S/4,727.98 S/ 445.70 S/ 4,282.28
9 S/ 18,002.86 S/4,727.98 S/ 360.06 S/ 4,367.92
10 S/ 13,634.94 S/4,727.98 S/ 272.70 S/ 4,455.28
11 S/ 9,179.66 S/4,727.98 S/ 183.59 S/ 4,544.39
12 S/ 4,635.27 S/4,727.98 S/ 92.71 S/ 4,635.27
SALDO FINAL
S/ 50,000.00
S/ 46,272.02
S/ 42,469.48
S/ 38,590.89
S/ 34,634.73
S/ 30,599.44
S/ 26,483.45
S/ 22,285.14
S/ 18,002.86
S/ 13,634.94
S/ 9,179.66
S/ 4,635.27
S/ -