Tabla de Amortización de Prèstamo
SALDO
Nº Cuota Interes Capital
Bs. 49,000.00
1 Bs. 1,275.97 Bs. 465.50 Bs. 810.47 Bs. 48,189.53
2 Bs. 1,275.97 Bs. 457.80 Bs. 818.17 Bs. 47,371.36
3 Bs. 1,275.97 Bs. 450.03 Bs. 825.94 Bs. 46,545.42
4 Bs. 1,275.97 Bs. 442.18 Bs. 833.79 Bs. 45,711.63
5 Bs. 1,275.97 Bs. 434.26 Bs. 841.71 Bs. 44,869.92
6 Bs. 1,275.97 Bs. 426.26 Bs. 849.71 Bs. 44,020.21
7 Bs. 1,275.97 Bs. 418.19 Bs. 857.78 Bs. 43,162.44
8 Bs. 1,275.97 Bs. 410.04 Bs. 865.93 Bs. 42,296.51
9 Bs. 1,275.97 Bs. 401.82 Bs. 874.15 Bs. 41,422.36
10 Bs. 1,275.97 Bs. 393.51 Bs. 882.46 Bs. 40,539.90
11 Bs. 1,275.97 Bs. 385.13 Bs. 890.84 Bs. 39,649.06
12 Bs. 1,275.97 Bs. 376.67 Bs. 899.30 Bs. 38,749.75
13 Bs. 1,275.97 Bs. 368.12 Bs. 907.85 Bs. 37,841.91
14 Bs. 1,275.97 Bs. 359.50 Bs. 916.47 Bs. 36,925.43
15 Bs. 1,275.97 Bs. 350.79 Bs. 925.18 Bs. 36,000.26
16 Bs. 1,275.97 Bs. 342.00 Bs. 933.97 Bs. 35,066.29
17 Bs. 1,275.97 Bs. 333.13 Bs. 942.84 Bs. 34,123.45
18 Bs. 1,275.97 Bs. 324.17 Bs. 951.80 Bs. 33,171.65
19 Bs. 1,275.97 Bs. 315.13 Bs. 960.84 Bs. 32,210.81
20 Bs. 1,275.97 Bs. 306.00 Bs. 969.97 Bs. 31,240.84
21 Bs. 1,275.97 Bs. 296.79 Bs. 979.18 Bs. 30,261.66
22 Bs. 1,275.97 Bs. 287.49 Bs. 988.48 Bs. 29,273.18
23 Bs. 1,275.97 Bs. 278.10 Bs. 997.87 Bs. 28,275.30
24 Bs. 1,275.97 Bs. 268.62 Bs. 1,007.35 Bs. 27,267.95
25 Bs. 1,275.97 Bs. 259.05 Bs. 1,016.92 Bs. 26,251.02
26 Bs. 1,275.97 Bs. 249.38 Bs. 1,026.59 Bs. 25,224.44
27 Bs. 1,275.97 Bs. 239.63 Bs. 1,036.34 Bs. 24,188.10
28 Bs. 1,275.97 Bs. 229.79 Bs. 1,046.18 Bs. 23,141.92
29 Bs. 1,275.97 Bs. 219.85 Bs. 1,056.12 Bs. 22,085.80
30 Bs. 1,275.97 Bs. 209.82 Bs. 1,066.15 Bs. 21,019.64
31 Bs. 1,275.97 Bs. 199.69 Bs. 1,076.28 Bs. 19,943.36
32 Bs. 1,275.97 Bs. 189.46 Bs. 1,086.51 Bs. 18,856.85
33 Bs. 1,275.97 Bs. 179.14 Bs. 1,096.83 Bs. 17,760.02
34 Bs. 1,275.97 Bs. 168.72 Bs. 1,107.25 Bs. 16,652.77
35 Bs. 1,275.97 Bs. 158.20 Bs. 1,117.77 Bs. 15,535.00
36 Bs. 1,275.97 Bs. 147.58 Bs. 1,128.39 Bs. 14,406.61
37 Bs. 1,275.97 Bs. 136.86 Bs. 1,139.11 Bs. 13,267.51
38 Bs. 1,275.97 Bs. 126.04 Bs. 1,149.93 Bs. 12,117.58
39 Bs. 1,275.97 Bs. 115.12 Bs. 1,160.85 Bs. 10,956.73
40 Bs. 1,275.97 Bs. 104.09 Bs. 1,171.88 Bs. 9,784.84
41 Bs. 1,275.97 Bs. 92.96 Bs. 1,183.01 Bs. 8,601.83
42 Bs. 1,275.97 Bs. 81.72 Bs. 1,194.25 Bs. 7,407.58
43 Bs. 1,275.97 Bs. 70.37 Bs. 1,205.60 Bs. 6,201.98
44 Bs. 1,275.97 Bs. 58.92 Bs. 1,217.05 Bs. 4,984.93
45 Bs. 1,275.97 Bs. 47.36 Bs. 1,228.61 Bs. 3,756.32
46 Bs. 1,275.97 Bs. 35.68 Bs. 1,240.29 Bs. 2,516.03
47 Bs. 1,275.97 Bs. 23.90 Bs. 1,252.07 Bs. 1,263.96
48 Bs. 1,275.97 Bs. 12.01 Bs. 1,263.96 Bs. 0.00
Bs. 61,246.56 Bs. 12,246.56 Bs. 49,000.00
DATOS
Valor total del préstamo Bs. 49,000.00
Tasa de interes anual 11.40% anual 0.0095 tasa divida entre la frecuencia de conver
Tiempo (Años) 4 años
Frecuencia 12 cuotas al año
Número de periódos 48 periodos pagarà en total
Pago -1,275.97 € Bs. 1,275.97
re la frecuencia de converción
Tabla de Amortización de Prèstamo
SALDO
Nº Cuota Interes Capital
Bs. 49,000.00
1 Bs. 1,486.33 Bs. 465.50 Bs. 1,020.83 Bs. 47,979.17
2 Bs. 1,476.64 Bs. 455.80 Bs. 1,020.83 Bs. 46,958.33
3 Bs. 1,466.94 Bs. 446.10 Bs. 1,020.83 Bs. 45,937.50
4 Bs. 1,457.24 Bs. 436.41 Bs. 1,020.83 Bs. 44,916.67
5 Bs. 1,447.54 Bs. 426.71 Bs. 1,020.83 Bs. 43,895.83
6 Bs. 1,437.84 Bs. 417.01 Bs. 1,020.83 Bs. 42,875.00
7 Bs. 1,428.15 Bs. 407.31 Bs. 1,020.83 Bs. 41,854.17
8 Bs. 1,418.45 Bs. 397.61 Bs. 1,020.83 Bs. 40,833.33
9 Bs. 1,408.75 Bs. 387.92 Bs. 1,020.83 Bs. 39,812.50
10 Bs. 1,399.05 Bs. 378.22 Bs. 1,020.83 Bs. 38,791.67
11 Bs. 1,389.35 Bs. 368.52 Bs. 1,020.83 Bs. 37,770.83
12 Bs. 1,379.66 Bs. 358.82 Bs. 1,020.83 Bs. 36,750.00
13 Bs. 1,369.96 Bs. 349.13 Bs. 1,020.83 Bs. 35,729.17
14 Bs. 1,360.26 Bs. 339.43 Bs. 1,020.83 Bs. 34,708.33
15 Bs. 1,350.56 Bs. 329.73 Bs. 1,020.83 Bs. 33,687.50
16 Bs. 1,340.86 Bs. 320.03 Bs. 1,020.83 Bs. 32,666.67
17 Bs. 1,331.17 Bs. 310.33 Bs. 1,020.83 Bs. 31,645.83
18 Bs. 1,321.47 Bs. 300.64 Bs. 1,020.83 Bs. 30,625.00
19 Bs. 1,311.77 Bs. 290.94 Bs. 1,020.83 Bs. 29,604.17
20 Bs. 1,302.07 Bs. 281.24 Bs. 1,020.83 Bs. 28,583.33
21 Bs. 1,292.38 Bs. 271.54 Bs. 1,020.83 Bs. 27,562.50
22 Bs. 1,282.68 Bs. 261.84 Bs. 1,020.83 Bs. 26,541.67
23 Bs. 1,272.98 Bs. 252.15 Bs. 1,020.83 Bs. 25,520.83
24 Bs. 1,263.28 Bs. 242.45 Bs. 1,020.83 Bs. 24,500.00
25 Bs. 1,253.58 Bs. 232.75 Bs. 1,020.83 Bs. 23,479.17
26 Bs. 1,243.89 Bs. 223.05 Bs. 1,020.83 Bs. 22,458.33
27 Bs. 1,234.19 Bs. 213.35 Bs. 1,020.83 Bs. 21,437.50
28 Bs. 1,224.49 Bs. 203.66 Bs. 1,020.83 Bs. 20,416.67
29 Bs. 1,214.79 Bs. 193.96 Bs. 1,020.83 Bs. 19,395.83
30 Bs. 1,205.09 Bs. 184.26 Bs. 1,020.83 Bs. 18,375.00
31 Bs. 1,195.40 Bs. 174.56 Bs. 1,020.83 Bs. 17,354.17
32 Bs. 1,185.70 Bs. 164.86 Bs. 1,020.83 Bs. 16,333.33
33 Bs. 1,176.00 Bs. 155.17 Bs. 1,020.83 Bs. 15,312.50
34 Bs. 1,166.30 Bs. 145.47 Bs. 1,020.83 Bs. 14,291.67
35 Bs. 1,156.60 Bs. 135.77 Bs. 1,020.83 Bs. 13,270.83
36 Bs. 1,146.91 Bs. 126.07 Bs. 1,020.83 Bs. 12,250.00
37 Bs. 1,137.21 Bs. 116.38 Bs. 1,020.83 Bs. 11,229.17
38 Bs. 1,127.51 Bs. 106.68 Bs. 1,020.83 Bs. 10,208.33
39 Bs. 1,117.81 Bs. 96.98 Bs. 1,020.83 Bs. 9,187.50
40 Bs. 1,108.11 Bs. 87.28 Bs. 1,020.83 Bs. 8,166.67
41 Bs. 1,098.42 Bs. 77.58 Bs. 1,020.83 Bs. 7,145.83
42 Bs. 1,088.72 Bs. 67.89 Bs. 1,020.83 Bs. 6,125.00
43 Bs. 1,079.02 Bs. 58.19 Bs. 1,020.83 Bs. 5,104.17
44 Bs. 1,069.32 Bs. 48.49 Bs. 1,020.83 Bs. 4,083.33
45 Bs. 1,059.63 Bs. 38.79 Bs. 1,020.83 Bs. 3,062.50
46 Bs. 1,049.93 Bs. 29.09 Bs. 1,020.83 Bs. 2,041.67
47 Bs. 1,040.23 Bs. 19.40 Bs. 1,020.83 Bs. 1,020.83
48 Bs. 1,030.53 Bs. 9.70 Bs. 1,020.83 Bs. 0.00
Bs. 60,404.75 Bs. 11,404.75 Bs. 49,000.00
DATOS
Valor total del préstamo Bs. 49,000.00
Tasa de interes anual 11.40% anual 0.0095 tasa divida entre la frecuencia de converción
Tiempo (Años) 4 años
Frecuencia 12 cuotas al año
Número de periódos 48 periodos pagarà en total
Pago Bs. 1,020.83
re la frecuencia de converción
MÉTODO FRANCES DATOS
Valor total del préstamo
Tasa de interes anual
Tiempo (Años)
Frecuencia
Número de periódos
Tabla de Amortización de Prèstamo Pago -1,786.35 €
SALDO 1,786.35 €
Nº Cuota Interes Capital
Bs. 20,000.00
1 Bs. 1,786.35 Bs. 216.67 Bs. 1,569.68 Bs. 18,430.32
2 Bs. 1,786.35 Bs. 199.66 Bs. 1,586.68 Bs. 16,843.64
3 Bs. 1,786.35 Bs. 182.47 Bs. 1,603.87 Bs. 15,239.76
4 Bs. 1,786.35 Bs. 165.10 Bs. 1,621.25 Bs. 13,618.52
5 Bs. 1,786.35 Bs. 147.53 Bs. 1,638.81 Bs. 11,979.71
6 Bs. 1,786.35 Bs. 129.78 Bs. 1,656.57 Bs. 10,323.14
7 Bs. 1,786.35 Bs. 111.83 Bs. 1,674.51 Bs. 8,648.63
8 Bs. 1,786.35 Bs. 93.69 Bs. 1,692.65 Bs. 6,955.98
9 Bs. 1,786.35 Bs. 75.36 Bs. 1,710.99 Bs. 5,244.99
10 Bs. 1,786.35 Bs. 56.82 Bs. 1,729.52 Bs. 3,515.46
11 Bs. 1,786.35 Bs. 38.08 Bs. 1,748.26 Bs. 1,767.20
12 Bs. 1,786.35 Bs. 19.14 Bs. 1,767.20 Bs. 0.00
Bs. 21,436.15 Bs. 1,436.15 Bs. 20,000.00
MÉTODO FRANCES DATOS
Valor total del préstamo
Tasa de interes anual
Tiempo (Años)
Frecuencia
Número de periódos
Tabla de Amortización de Prèstamo Pago -1,730.43 €
SALDO 1,730.43 €
Nº Cuota Interes Capital
Bs. 10,000.00
1 Bs. 1,730.43 Bs. 108.33 Bs. 1,622.10 Bs. 8,377.90
2 Bs. 1,730.43 Bs. 90.76 Bs. 1,639.67 Bs. 6,738.24
3 Bs. 1,730.43 Bs. 73.00 Bs. 1,657.43 Bs. 5,080.81
4 Bs. 1,730.43 Bs. 55.04 Bs. 1,675.39 Bs. 3,405.42
5 Bs. 1,730.43 Bs. 36.89 Bs. 1,693.54 Bs. 1,711.88
6 Bs. 1,730.43 Bs. 18.55 Bs. 1,711.88 Bs. 0.00
Bs. 10,382.57 Bs. 382.57 Bs. 10,000.00
Bs. 20,000.00
13.00% anual 0.01083333 tasa divida entre la frecuencia de converción
1 años
12 cuotas al año
12 periodos pagarà en total
Bs. 1,786.35
^
USANDO FÓRMULA
216.67 €
0.12 1,786.35
Bs. 10,000.00
13.00% anual 0.01083333
1 años
12 cuotas al año
6 periodos pagarà en total
Bs. 1,730.43
^
USANDO FÓRMULA
108.33 €
0.06 1,730.43
MÉTODO FRANCES DATOS
Valor total del préstamo
Tasa de interes anual
Tiempo (Años)
Frecuencia
Número de periódos
Tabla de Amortización de Prèstamo Pago -2,183.47 €
SALDO 2,183.47 €
Nº Cuota Interes Capital
Bs. 35,000.00
1 Bs. 2,183.47 Bs. 437.50 Bs. 1,745.97 Bs. 33,254.03
2 Bs. 2,183.47 Bs. 415.68 Bs. 1,767.79 Bs. 31,486.24
3 Bs. 2,183.47 Bs. 393.58 Bs. 1,789.89 Bs. 29,696.35
4 Bs. 2,183.47 Bs. 371.20 Bs. 1,812.26 Bs. 27,884.09
5 Bs. 2,183.47 Bs. 348.55 Bs. 1,834.92 Bs. 26,049.17
6 Bs. 2,183.47 Bs. 325.61 Bs. 1,857.85 Bs. 24,191.32
7 Bs. 2,183.47 Bs. 302.39 Bs. 1,881.08 Bs. 22,310.24
8 Bs. 2,183.47 Bs. 278.88 Bs. 1,904.59 Bs. 20,405.65
9 Bs. 2,183.47 Bs. 255.07 Bs. 1,928.40 Bs. 18,477.26
10 Bs. 2,183.47 Bs. 230.97 Bs. 1,952.50 Bs. 16,524.75
11 Bs. 2,183.47 Bs. 206.56 Bs. 1,976.91 Bs. 14,547.85
12 Bs. 2,183.47 Bs. 181.85 Bs. 2,001.62 Bs. 12,546.23
13 Bs. 2,183.47 Bs. 156.83 Bs. 2,026.64 Bs. 10,519.59
14 Bs. 2,183.47 Bs. 131.49 Bs. 2,051.97 Bs. 8,467.61
15 Bs. 2,183.47 Bs. 105.85 Bs. 2,077.62 Bs. 6,389.99
16 Bs. 2,183.47 Bs. 79.87 Bs. 2,103.59 Bs. 4,286.40
17 Bs. 2,183.47 Bs. 53.58 Bs. 2,129.89 Bs. 2,156.51
18 Bs. 2,183.47 Bs. 26.96 Bs. 2,156.51 Bs. 0.00
19 Bs. 39,302.42 Bs. 4,302.42 Bs. 35,000.00
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
Bs. 35,000.00
15.00% anual 0.0125 tasa divida entre la frecuencia de converción
1.50 años
12 cuotas al año
18 periodos pagarà en total
Bs. 2,183.47
^
USANDO FÓRMULA
437.50 €
0.20 2,183.47
DATOS
Valor total del préstamo
Tasa de interes anual
Tabla de Amortización de Prèstamo Tiempo (Años)
SALDO Frecuencia
Nº Cuota Interes Capital
Bs. 10,000.00 Número de periódos
1 Bs. 1,775.00 Bs. 108.33 Bs. 1,666.67 Bs. 8,333.33
2 Bs. 1,756.94 Bs. 90.28 Bs. 1,666.67 Bs. 6,666.67
3 Bs. 1,738.89 Bs. 72.22 Bs. 1,666.67 Bs. 5,000.00
4 Bs. 1,720.83 Bs. 54.17 Bs. 1,666.67 Bs. 3,333.33
5 Bs. 1,702.78 Bs. 36.11 Bs. 1,666.67 Bs. 1,666.67
6 Bs. 1,684.72 Bs. 18.06 Bs. 1,666.67 Bs. 0.00 1666.66667
Bs. 10,379.17 Bs. 379.17 Bs. 10,000.00
Bs. 10,000.00
13.00% anual 0.01083333 mensual
0.50 años
12 cuotas al año
6 periodos pagarà en total
DATOS
Valor total del préstamo
Tasa de interes anual
Tabla de Amortización de Prèstamo Tiempo (Años)
SALDO Frecuencia
Nº Cuota Interes Capital
Bs. 20,000.00 Número de periódos
1 Bs. 1,883.33 Bs. 216.67 Bs. 1,666.67 Bs. 18,333.33
2 Bs. 1,865.28 Bs. 198.61 Bs. 1,666.67 Bs. 16,666.67
3 Bs. 1,847.22 Bs. 180.56 Bs. 1,666.67 Bs. 15,000.00
4 Bs. 1,829.17 Bs. 162.50 Bs. 1,666.67 Bs. 13,333.33
5 Bs. 1,811.11 Bs. 144.44 Bs. 1,666.67 Bs. 11,666.67
6 Bs. 1,793.06 Bs. 126.39 Bs. 1,666.67 Bs. 10,000.00 1666.66667
7 Bs. 1,775.00 Bs. 108.33 Bs. 1,666.67 Bs. 8,333.33
8 Bs. 1,756.94 Bs. 90.28 Bs. 1,666.67 Bs. 6,666.67
9 Bs. 1,738.89 Bs. 72.22 Bs. 1,666.67 Bs. 5,000.00
10 Bs. 1,720.83 Bs. 54.17 Bs. 1,666.67 Bs. 3,333.33
11 Bs. 1,702.78 Bs. 36.11 Bs. 1,666.67 Bs. 1,666.67
12 Bs. 1,684.72 Bs. 18.06 Bs. 1,666.67 Bs. 0.00
Bs. 21,408.33 Bs. 1,408.33 Bs. 20,000.00
Bs. 20,000.00
13.00% anual 0.01083333 mensual
1 años
12 cuotas al año
12 periodos pagarà en total
DATOS
Valor total del préstamo
Tasa de interes anual
Tabla de Amortización de Prèstamo Tiempo (Años)
SALDO Frecuencia
Nº Cuota Interes Capital
Bs. 29,000.00 Número de periódos
1 Bs. 1,119.72 Bs. 314.17 Bs. 805.56 Bs. 28,194.44
2 Bs. 1,111.00 Bs. 305.44 Bs. 805.56 Bs. 27,388.89
3 Bs. 1,102.27 Bs. 296.71 Bs. 805.56 Bs. 26,583.33
4 Bs. 1,093.54 Bs. 287.99 Bs. 805.56 Bs. 25,777.78
5 Bs. 1,084.81 Bs. 279.26 Bs. 805.56 Bs. 24,972.22
6 Bs. 1,076.09 Bs. 270.53 Bs. 805.56 Bs. 24,166.67
7 Bs. 1,067.36 Bs. 261.81 Bs. 805.56 Bs. 23,361.11
8 Bs. 1,058.63 Bs. 253.08 Bs. 805.56 Bs. 22,555.56
9 Bs. 1,049.91 Bs. 244.35 Bs. 805.56 Bs. 21,750.00
10 Bs. 1,041.18 Bs. 235.63 Bs. 805.56 Bs. 20,944.44
11 Bs. 1,032.45 Bs. 226.90 Bs. 805.56 Bs. 20,138.89
12 Bs. 1,023.73 Bs. 218.17 Bs. 805.56 Bs. 19,333.33
13 Bs. 1,015.00 Bs. 209.44 Bs. 805.56 Bs. 18,527.78
14 Bs. 1,006.27 Bs. 200.72 Bs. 805.56 Bs. 17,722.22
15 Bs. 997.55 Bs. 191.99 Bs. 805.56 Bs. 16,916.67
16 Bs. 988.82 Bs. 183.26 Bs. 805.56 Bs. 16,111.11
17 Bs. 980.09 Bs. 174.54 Bs. 805.56 Bs. 15,305.56
18 Bs. 971.37 Bs. 165.81 Bs. 805.56 Bs. 14,500.00
19 Bs. 962.64 Bs. 157.08 Bs. 805.56 Bs. 13,694.44
20 Bs. 953.91 Bs. 148.36 Bs. 805.56 Bs. 12,888.89
21 Bs. 945.19 Bs. 139.63 Bs. 805.56 Bs. 12,083.33
22 Bs. 936.46 Bs. 130.90 Bs. 805.56 Bs. 11,277.78
23 Bs. 927.73 Bs. 122.18 Bs. 805.56 Bs. 10,472.22
24 Bs. 919.00 Bs. 113.45 Bs. 805.56 Bs. 9,666.67
25 Bs. 910.28 Bs. 104.72 Bs. 805.56 Bs. 8,861.11
26 Bs. 901.55 Bs. 96.00 Bs. 805.56 Bs. 8,055.56
27 Bs. 892.82 Bs. 87.27 Bs. 805.56 Bs. 7,250.00
28 Bs. 884.10 Bs. 78.54 Bs. 805.56 Bs. 6,444.44
29 Bs. 875.37 Bs. 69.81 Bs. 805.56 Bs. 5,638.89
30 Bs. 866.64 Bs. 61.09 Bs. 805.56 Bs. 4,833.33
31 Bs. 857.92 Bs. 52.36 Bs. 805.56 Bs. 4,027.78
32 Bs. 849.19 Bs. 43.63 Bs. 805.56 Bs. 3,222.22
33 Bs. 840.46 Bs. 34.91 Bs. 805.56 Bs. 2,416.67
34 Bs. 831.74 Bs. 26.18 Bs. 805.56 Bs. 1,611.11
35 Bs. 823.01 Bs. 17.45 Bs. 805.56 Bs. 805.56
36 Bs. 814.28 Bs. 8.73 Bs. 805.56 Bs. 0.00
Bs. 34,812.08 Bs. 5,812.08 Bs. 29,000.00
Bs. 29,000.00
13.00% anual 0.01083333 mensual
3 años
12 cuotas al año
36 periodos pagarà en total
805.555556