PRESTAMO NORMAL PRESTAMO P

PRESTAMO 50000 P.G

PERIÓDO DE PRESTAMO 2 24
TASA 18% TEM 0.0138884303
CUOTA MES

PERIÓDOS CUOTAS INTERESES AMORTIZACION SALDOS PERIÓDOS

0 S/50,000.00 0
1 S/2,464.10 S/694.42 S/1,769.68 S/48,230.32 1
2 S/2,464.10 S/669.84 S/1,794.26 S/46,436.07 2
3 S/2,464.10 S/644.92 S/1,819.18 S/44,616.89 3
4 S/2,464.10 S/619.66 S/1,844.44 S/42,772.45 4
5 S/2,464.10 S/594.04 S/1,870.06 S/40,902.39 5
6 S/2,464.10 S/568.07 S/1,896.03 S/39,006.36 6
7 S/2,464.10 S/541.74 S/1,922.36 S/37,084.00 7
8 S/2,464.10 S/515.04 S/1,949.06 S/35,134.94 8
9 S/2,464.10 S/487.97 S/1,976.13 S/33,158.81 9
10 S/2,464.10 S/460.52 S/2,003.58 S/31,155.24 10
11 S/2,464.10 S/432.70 S/2,031.40 S/29,123.84 11
12 S/2,464.10 S/404.48 S/2,059.61 S/27,064.22 12
13 S/2,464.10 S/375.88 S/2,088.22 S/24,976.00 13
14 S/2,464.10 S/346.88 S/2,117.22 S/22,858.78 14
15 S/2,464.10 S/317.47 S/2,146.63 S/20,712.15 15
16 S/2,464.10 S/287.66 S/2,176.44 S/18,535.71 16
17 S/2,464.10 S/257.43 S/2,206.67 S/16,329.05 17
18 S/2,464.10 S/226.78 S/2,237.31 S/14,091.73 18
19 S/2,464.10 S/195.71 S/2,268.39 S/11,823.34 19
20 S/2,464.10 S/164.21 S/2,299.89 S/9,523.45 20
21 S/2,464.10 S/132.27 S/2,331.83 S/7,191.62 21
22 S/2,464.10 S/99.88 S/2,364.22 S/4,827.40 22
23 S/2,464.10 S/67.05 S/2,397.05 S/2,430.35 23
24 S/2,464.10 S/33.75 S/2,430.35 S/0.00 24
TOTAL S/59,138.38 S/9,138.38 S/50,000.00 TOTAL

Para saber del 1 a 10 cuota

S/5,796.23
 PRESTAMO P.G SIMPLE PRESTAMO P.G TOTAL
3 P.G 3
21 21
S/52,112.33

CUOTAS INTERESES AMORTIZACION SALDOS PERIÓDOS CUOTAS

S/50,000.00 0
S/694.42 S/694.42 S/0.00 S/50,000.00 1 S/0.00
S/694.42 S/694.42 S/0.00 S/50,000.00 2 S/0.00
S/694.42 S/694.42 S/0.00 S/50,000.00 3 S/0.00
S/2,761.40 S/694.42 S/2,066.98 S/47,933.02 4 S/2,878.06
S/2,761.40 S/665.71 S/2,095.68 S/45,837.34 5 S/2,878.06
S/2,761.40 S/636.61 S/2,124.79 S/43,712.55 6 S/2,878.06
S/2,761.40 S/607.10 S/2,154.30 S/41,558.25 7 S/2,878.06
S/2,761.40 S/577.18 S/2,184.22 S/39,374.04 8 S/2,878.06
S/2,761.40 S/546.84 S/2,214.55 S/37,159.48 9 S/2,878.06
S/2,761.40 S/516.09 S/2,245.31 S/34,914.17 10 S/2,878.06
S/2,761.40 S/484.90 S/2,276.49 S/32,637.68 11 S/2,878.06
S/2,761.40 S/453.29 S/2,308.11 S/30,329.57 12 S/2,878.06
S/2,761.40 S/421.23 S/2,340.17 S/27,989.40 13 S/2,878.06
S/2,761.40 S/388.73 S/2,372.67 S/25,616.73 14 S/2,878.06
S/2,761.40 S/355.78 S/2,405.62 S/23,211.11 15 S/2,878.06
S/2,761.40 S/322.37 S/2,439.03 S/20,772.08 16 S/2,878.06
S/2,761.40 S/288.49 S/2,472.91 S/18,299.17 17 S/2,878.06
S/2,761.40 S/254.15 S/2,507.25 S/15,791.92 18 S/2,878.06
S/2,761.40 S/219.33 S/2,542.07 S/13,249.85 19 S/2,878.06
S/2,761.40 S/184.02 S/2,577.38 S/10,672.47 20 S/2,878.06
S/2,761.40 S/148.22 S/2,613.17 S/8,059.30 21 S/2,878.06
S/2,761.40 S/111.93 S/2,649.47 S/5,409.83 22 S/2,878.06
S/2,761.40 S/75.13 S/2,686.26 S/2,723.57 23 S/2,878.06
S/2,761.40 S/37.83 S/2,723.57 S/0.00 24 S/2,878.06
S/60,072.61 S/10,072.61 S/50,000.00 TOTAL S/60,439.20
PRESTAMO P.G TOTAL

INTERESES AMORTIZACION SALDOS

S/50,000
S/0.00 S/0.00 S/50,694
S/0.00 S/0.00 S/51,398
S/0.00 S/0.00 S/52,112
S/723.76 S/2,154.30 S/49,958
S/693.84 S/2,184.22 S/47,774
S/663.50 S/2,214.55 S/45,559
S/632.75 S/2,245.31 S/43,314
S/601.56 S/2,276.49 S/41,037
S/569.95 S/2,308.11 S/38,729
S/537.89 S/2,340.17 S/36,389
S/505.39 S/2,372.67 S/34,017
S/472.44 S/2,405.62 S/31,611
S/439.03 S/2,439.03 S/29,172
S/405.15 S/2,472.91 S/26,699
S/370.81 S/2,507.25 S/24,192
S/335.98 S/2,542.07 S/21,650
S/300.68 S/2,577.38 S/19,072
S/264.88 S/2,613.17 S/16,459
S/228.59 S/2,649.47 S/13,810
S/191.79 S/2,686.26 S/11,123
S/154.49 S/2,723.57 S/8,400
S/116.66 S/2,761.40 S/5,638
S/78.31 S/2,799.75 S/2,839
S/39.42 S/2,838.63 S/0
S/8,326.86 S/52,112.33
 PRESTAMO NORMAL
PRESTAMO 100000
PERIÓDO DE PRESTAMO 4 años 16 trimestres
TASA 30% TNA 0.075
CUOTA TRIMESTRAL

PERIÓDOS CUOTAS INTERESES AMORTIZACION SALDOS

0 S/100,000.00
1 S/10,939.12 S/7,500.00 S/3,439.12 S/96,560.88
2 S/10,939.12 S/7,242.07 S/3,697.05 S/92,863.83
3 S/10,939.12 S/6,964.79 S/3,974.33 S/88,889.51
4 S/10,939.12 S/6,666.71 S/4,272.40 S/84,617.10
5 S/10,939.12 S/6,346.28 S/4,592.83 S/80,024.27
6 S/10,939.12 S/6,001.82 S/4,937.30 S/75,086.98
7 S/10,939.12 S/5,631.52 S/5,307.59 S/69,779.38
8 S/10,939.12 S/5,233.45 S/5,705.66 S/64,073.72
9 S/10,939.12 S/4,805.53 S/6,133.59 S/57,940.13
10 S/10,939.12 S/4,345.51 S/6,593.61 S/51,346.53
11 S/10,939.12 S/3,850.99 S/7,088.13 S/44,258.40
12 S/10,939.12 S/3,319.38 S/7,619.74 S/36,638.67
13 S/10,939.12 S/2,747.90 S/8,191.22 S/28,447.45
14 S/10,939.12 S/2,133.56 S/8,805.56 S/19,641.90
15 S/10,939.12 S/1,473.14 S/9,465.97 S/10,175.92
16 S/10,939.12 S/763.19 S/10,175.92 S/0.00
TOTAL S/175,025.85 S/75,025.85 S/100,000.00

CTP S/175,025.85
CFP S/75,025.85
 PRESTAMO P.G SIMPLE
P.G 2

14

PERIÓDOS CUOTAS INTERESES AMORTIZACION SALDOS

0 S/100,000.00
1 S/7,500.00 S/7,500.00 S/0.00 S/100,000.00
2 S/7,500.00 S/7,500.00 S/0.00 S/100,000.00
3 S/11,779.74 S/7,500.00 S/4,279.74 S/95,720.26
4 S/11,779.74 S/7,179.02 S/4,600.72 S/91,119.55
5 S/11,779.74 S/6,833.97 S/4,945.77 S/86,173.77
6 S/11,779.74 S/6,463.03 S/5,316.70 S/80,857.07
7 S/11,779.74 S/6,064.28 S/5,715.46 S/75,141.61
8 S/11,779.74 S/5,635.62 S/6,144.12 S/68,997.50
9 S/11,779.74 S/5,174.81 S/6,604.92 S/62,392.57
10 S/11,779.74 S/4,679.44 S/7,100.29 S/55,292.28
11 S/11,779.74 S/4,146.92 S/7,632.82 S/47,659.46
12 S/11,779.74 S/3,574.46 S/8,205.28 S/39,454.18
13 S/11,779.74 S/2,959.06 S/8,820.67 S/30,633.51
14 S/11,779.74 S/2,297.51 S/9,482.22 S/21,151.29
15 S/11,779.74 S/1,586.35 S/10,193.39 S/10,957.90
16 S/11,779.74 S/821.84 S/10,957.90 S/0.00
TOTAL S/179,916.32 S/79,916.32 S/100,000.00

CTP S/179,916.32
CFP S/79,916.32
 PRESTAMO P.G TOTAL
P.G 2
14
S/115,562.50

PERIÓDOS CUOTAS INTERESES AMORTIZACION SALDOS

0 S/100,000.00
1 S/0.00 S/0.00 S/0.00 S/107,500.00
2 S/0.00 S/0.00 S/0.00 S/115,562.50
3 S/13,612.96 S/8,667.19 S/4,945.77 S/110,616.73
4 S/13,612.96 S/8,296.25 S/5,316.70 S/105,300.02
5 S/13,612.96 S/7,897.50 S/5,715.46 S/99,584.57
6 S/13,612.96 S/7,468.84 S/6,144.12 S/93,440.45
7 S/13,612.96 S/7,008.03 S/6,604.92 S/86,835.53
8 S/13,612.96 S/6,512.66 S/7,100.29 S/79,735.23
9 S/13,612.96 S/5,980.14 S/7,632.82 S/72,102.42
10 S/13,612.96 S/5,407.68 S/8,205.28 S/63,897.14
11 S/13,612.96 S/4,792.29 S/8,820.67 S/55,076.46
12 S/13,612.96 S/4,130.73 S/9,482.22 S/45,594.24
13 S/13,612.96 S/3,419.57 S/10,193.39 S/35,400.85
14 S/13,612.96 S/2,655.06 S/10,957.90 S/24,442.95
15 S/13,612.96 S/1,833.22 S/11,779.74 S/12,663.22
16 S/13,612.96 S/949.74 S/12,663.22 S/0.00
TOTAL S/190,581.42 S/75,018.92 S/115,562.50