You are on page 1of 4

Para comprar una vivienda cuyo precio es 170000 solicitamos a una entidad bancaria un présta

pagar en mensualidades durante 5 años. Haga una tabla con los pagos de este préstamo hipote
como la parte de principal liquidada y el saldo por periodo.

Anual Mensual
Principal S/.170,000.00 S/.170,000.00 Mes
Duración 5 60 1
Tasa 39.00% 2.78% 2
3
4
Cuota mensual S/.5,858.85 5
6
7
Tasa 3.2500% 8
9
10
Duración 60 11
12
13
Principal S/.170,000.00 14
15
16
17
Lo que te presta S/.170,000.00 18
Lo que te cobra S/.351,531.13 19
20
Cuanto gana S/.181,531.13 21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
ntidad bancaria un préstamo hipotecario que nos conceden al 3.25% de interés fijo a
s de este préstamo hipotecario y calcula la parte de intereses que se pagan al banco, así

Cuadro de amortización
Cuota Amortización Interes Saldo
S/.5,858.85 S/.1,129.12 S/.4,729.74 S/.168,870.88
S/.5,858.85 S/.1,160.53 S/.4,698.32 S/.167,710.35
S/.5,858.85 S/.1,192.82 S/.4,666.03 S/.166,517.54
S/.5,858.85 S/.1,226.01 S/.4,632.85 S/.165,291.53
S/.5,858.85 S/.1,260.11 S/.4,598.74 S/.164,031.42
S/.5,858.85 S/.1,295.17 S/.4,563.68 S/.162,736.24
S/.5,858.85 S/.1,331.21 S/.4,527.64 S/.161,405.03
S/.5,858.85 S/.1,368.24 S/.4,490.61 S/.160,036.79
S/.5,858.85 S/.1,406.31 S/.4,452.54 S/.158,630.48
S/.5,858.85 S/.1,445.44 S/.4,413.41 S/.157,185.04
S/.5,858.85 S/.1,485.65 S/.4,373.20 S/.155,699.38
S/.5,858.85 S/.1,526.99 S/.4,331.86 S/.154,172.40
S/.5,858.85 S/.1,569.47 S/.4,289.38 S/.152,602.93
S/.5,858.85 S/.1,613.14 S/.4,245.72 S/.150,989.79
S/.5,858.85 S/.1,658.02 S/.4,200.83 S/.149,331.77
S/.5,858.85 S/.1,704.15 S/.4,154.71 S/.147,627.62
S/.5,858.85 S/.1,751.56 S/.4,107.29 S/.145,876.06
S/.5,858.85 S/.1,800.29 S/.4,058.56 S/.144,075.77
S/.5,858.85 S/.1,850.38 S/.4,008.47 S/.142,225.39
S/.5,858.85 S/.1,901.86 S/.3,956.99 S/.140,323.53
S/.5,858.85 S/.1,954.77 S/.3,904.08 S/.138,368.76
S/.5,858.85 S/.2,009.16 S/.3,849.69 S/.136,359.60
S/.5,858.85 S/.2,065.06 S/.3,793.79 S/.134,294.54
S/.5,858.85 S/.2,122.51 S/.3,736.34 S/.132,172.03
S/.5,858.85 S/.2,181.56 S/.3,677.29 S/.129,990.46
S/.5,858.85 S/.2,242.26 S/.3,616.59 S/.127,748.20
S/.5,858.85 S/.2,304.64 S/.3,554.21 S/.125,443.56
S/.5,858.85 S/.2,368.76 S/.3,490.09 S/.123,074.79
S/.5,858.85 S/.2,434.67 S/.3,424.18 S/.120,640.13
S/.5,858.85 S/.2,502.41 S/.3,356.45 S/.118,137.72
S/.5,858.85 S/.2,572.03 S/.3,286.83 S/.115,565.69
S/.5,858.85 S/.2,643.59 S/.3,215.27 S/.112,922.11
S/.5,858.85 S/.2,717.14 S/.3,141.72 S/.110,204.97
S/.5,858.85 S/.2,792.73 S/.3,066.12 S/.107,412.24
S/.5,858.85 S/.2,870.43 S/.2,988.42 S/.104,541.81
S/.5,858.85 S/.2,950.29 S/.2,908.56 S/.101,591.52
S/.5,858.85 S/.3,032.38 S/.2,826.48 S/.98,559.14
S/.5,858.85 S/.3,116.74 S/.2,742.11 S/.95,442.40
S/.5,858.85 S/.3,203.46 S/.2,655.40 S/.92,238.94
S/.5,858.85 S/.3,292.58 S/.2,566.27 S/.88,946.36
S/.5,858.85 S/.3,384.19 S/.2,474.66 S/.85,562.17
S/.5,858.85 S/.3,478.34 S/.2,380.51 S/.82,083.83
S/.5,858.85 S/.3,575.12 S/.2,283.73 S/.78,508.71
S/.5,858.85 S/.3,674.58 S/.2,184.27 S/.74,834.13
S/.5,858.85 S/.3,776.82 S/.2,082.03 S/.71,057.31
S/.5,858.85 S/.3,881.90 S/.1,976.95 S/.67,175.41
S/.5,858.85 S/.3,989.90 S/.1,868.95 S/.63,185.51
S/.5,858.85 S/.4,100.91 S/.1,757.95 S/.59,084.61
S/.5,858.85 S/.4,215.00 S/.1,643.85 S/.54,869.60
S/.5,858.85 S/.4,332.27 S/.1,526.58 S/.50,537.33
S/.5,858.85 S/.4,452.80 S/.1,406.05 S/.46,084.53
S/.5,858.85 S/.4,576.69 S/.1,282.16 S/.41,507.84
S/.5,858.85 S/.4,704.02 S/.1,154.83 S/.36,803.82
S/.5,858.85 S/.4,834.90 S/.1,023.96 S/.31,968.92
S/.5,858.85 S/.4,969.41 S/.889.44 S/.26,999.51
S/.5,858.85 S/.5,107.67 S/.751.18 S/.21,891.84
S/.5,858.85 S/.5,249.78 S/.609.07 S/.16,642.06
S/.5,858.85 S/.5,395.84 S/.463.01 S/.11,246.22
S/.5,858.85 S/.5,545.96 S/.312.89 S/.5,700.26
S/.5,858.85 S/.5,700.26 S/.158.59 S/.0.00
S/.351,531.13 S/.170,000.00 S/.181,531.13

You might also like