ANALISIS DE SERVICIO DE DEUDA CON PERIDO DE GRACIA TOTAL: PROF.

PEDDRO AR
DEUDA T. =
CUOTA =

30,000,000.00 TEA. =
S/. 22,422,515.29

Tiempo
1
2
3
Tiempo
1
2
3

Tiempo

D. Inicial
30,000,000.00
35,280,000.00
19,066,764.71
D. Inicial
30,000,000.00
35,280,000.00
17,640,000.00
0
D. Inicial

1
2
3

30,000,000.00
35,280,000.00
23,520,000.00

17.60%

I
6,209,280.00
3,355,750.59
I
6,209,280.000
3,104,640.000

0
6,209,280.00
4,139,520.00

Tiempo deuda:

PRINCIPAL
16,213,235.29
19,066,764.70
PRINCIPAL
17,640,000.00
17,640,000.00
35,280,000.00
PRINCIPAL

0
11,760,000.00
23,520,000.00
35,280,000.00

RACIA TOTAL: PROF. PEDDRO ARROYO

3 aos que incluye 1 ao de per. gracia total

CUOTA CONST.
22,422,515.29
22,422,515.29

Intereses=

5280000

CUOTA DECREC..
23,849,280.000
20,744,640.000

Denominador
CUOTA CREC.

0
17,969,280.00
27,659,520.00

Factor de Am.

0.333333333
0.666666667
1