Está en la página 1de 2

Préstamo 50,000.

00
Moneda
Número de 12
Periodo de pago
Periodo de 3
TES
TEM 1.11%
Nuevo Capital
FRC *opcional
Cuota

Periodo Saldo Inicial Amortización


0
1 S/ 50,000.00 S/ -
2 S/ 50,000.00 S/ -
3 S/ 50,000.00 S/ -
4 S/ 50,000.00 S/ 5,313.43
5 S/ 44,686.57 S/ 5,372.41
6 S/ 39,314.17 S/ 5,432.04
7 S/ 33,882.13 S/ 5,492.33
8 S/ 28,389.79 S/ 5,553.30
9 S/ 22,836.49 S/ 5,614.94
10 S/ 17,221.55 S/ 5,677.27
11 S/ 11,544.29 S/ 5,740.28
12 S/ 5,804.00 S/ 5,804.00
Totales S/ 50,000.00
FRC (P*i)/(1-(1+i)^-(n-k)
TEM= (1+TEC)^n -1 FRC S/ 5,868.43
TEM= (1+4.5%)^(1/4)-1
TEM= 1.11%

Interés Cuota Saldo Final

S/ 555.00 S/ 555.00 S/ 50,000.00


S/ 555.00 S/ 555.00 S/ 50,000.00
S/ 555.00 S/ 555.00 S/ 50,000.00
S/ 555.00 S/ 5,868.43 S/ 44,686.57
S/ 496.02 S/ 5,868.43 S/ 39,314.17
S/ 436.39 S/ 5,868.43 S/ 33,882.13
S/ 376.09 S/ 5,868.43 S/ 28,389.79
S/ 315.13 S/ 5,868.43 S/ 22,836.49
S/ 253.49 S/ 5,868.43 S/ 17,221.55
S/ 191.16 S/ 5,868.43 S/ 11,544.29
S/ 128.14 S/ 5,868.43 S/ 5,804.00
S/ 64.42 S/ 5,868.43 S/ 0.00
S/ 4,480.84 S/ 54,480.84

También podría gustarte