VA S/ 50,000 AMORTIZACION 4,166.

67
PLAZO 12
CUOTA mes
TEM 1%

INTERES AMORTIZACION CUOTA SALDO

0 50,000
1 500 4,166.67 4,666.67 45,833.33
2 458.33 4,166.67 4,625.00 41,666.67
3 416.67 4,166.67 4,583.33 37,500.00
4 375.00 4,166.67 4,541.67 33,333.33
5 333.333333 4,166.67 4,500.00 29,166.67
6 291.67 4,166.67 4,458.33 25,000.00
7 250 4,166.67 4,416.67 20,833.33
8 208.33 4,166.67 4,375.00 16,666.67
9 166.67 4,166.67 4,333.33 12,500.00
10 125.00 4,166.67 4,291.67 8,333.33
11 83.3333333 4,166.67 4,250.00 4,166.67
12 41.6666667 4,166.67 4,208.33 0.00
Σ 3,250.00 50,000.00 53,250.00