Amortizacion Cuota Fija.xlsx

Uploaded by: Eduar Irigoin Vasquez
0
0

December 2019
PDF

Download

This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA

Overview

Download & View Amortizacion Cuota Fija.xlsx as PDF for free.

More details

Words: 112
Pages: 1

Preview
Full text

12,000 10 6.75% cuota 0 1 2 3 4 5 6 7 8 9 10

S/. 1,688.84 S/. 1,688.84 S/. 1,688.84 S/. 1,688.84 S/. 1,688.84 S/. 1,688.84 S/. 1,688.84 S/. 1,688.84 S/. 1,688.84 S/. 1,688.84

interes 810.000000 750.678342 687.352471 619.752104 547.588713 470.554293 388.320049 300.534994 206.824447 106.788439

amort S/. 878.84 S/. 938.16 S/. 1,001.49 S/. 1,069.09 S/. 1,141.25 S/. 1,218.29 S/. 1,300.52 S/. 1,388.30 S/. 1,482.01 S/. 1,582.05

capital vivo 12,000 S/. 11,121.16 S/. 10,183.00 S/. 9,181.51 S/. 8,112.43 S/. 6,971.17 S/. 5,752.89 S/. 4,452.37 S/. 3,064.07 S/. 1,582.05 S/. 0.00

capital amortizado S/. 878.84 S/. 1,817.00 S/. 2,818.49 S/. 3,887.57 S/. 5,028.83 S/. 6,247.11 S/. 7,547.63 S/. 8,935.93 S/. 10,417.95 S/. 12,000.00