You are on page 1of 7

SALDO PARA CUOTAS CRECIENTES

MONTO 8325
TASA 1.00% MENSUAL
PLAZO 18 MESES 19
171 FACTOR AJUSTE

SERVICIO DE LA DEUDA CON CUOTAS CRECIENTES

distribucin PERODO SALDO INICIAL CUOTA INTERS


0.00584795 1 8325 131.9342105263 83.25
0.01169591 2 8276.3157894737 180.1315789474 82.7631578947
0.01754386 3 8178.9473684211 227.8421052632 81.7894736842
0.02339181 4 8032.8947368421 275.0657894737 80.3289473684
0.02923977 5 7838.1578947369 321.8026315789 78.3815789474
0.03508772 6 7594.7368421053 368.0526315789 75.9473684211
0.04093567 7 7302.6315789474 413.8157894737 73.0263157895
0.04678363 8 6961.8421052632 459.0921052632 69.6184210526
0.05263158 9 6572.3684210526 503.8815789474 65.7236842105
0.05847953 10 6134.2105263158 548.1842105263 61.3421052632
0.06432749 11 5647.3684210526 592 56.4736842105
0.07017544 12 5111.8421052632 635.3289473684 51.1184210526
0.07602339 13 4527.6315789474 678.1710526316 45.2763157895
0.08187135 14 3894.7368421053 720.5263157895 38.9473684211
0.0877193 15 3213.1578947369 762.3947368421 32.1315789474
0.09356725 16 2482.8947368421 803.7763157895 24.8289473684
0.0994152 17 1703.9473684211 844.6710526316 17.0394736842
0.10526316 18 876.3157894737 885.0789473684 8.7631578947
1026.75
8325
18

AMORTIZACION SALDO FINAL


48.6842105263 8276.3157894737
97.3684210526 8178.9473684211
146.0526315789 8032.8947368421
194.7368421053 7838.1578947369
243.4210526316 7594.7368421053
292.1052631579 7302.6315789474
340.7894736842 6961.8421052632
389.4736842105 6572.3684210526
438.1578947368 6134.2105263158
486.8421052632 5647.3684210526
535.5263157895 5111.8421052632
584.2105263158 4527.6315789474
632.8947368421 3894.7368421053
681.5789473684 3213.1578947369
730.2631578947 2482.8947368421
778.9473684211 1703.9473684211
827.6315789474 876.3157894737
876.3157894737 -
SALDO PARA CUOTAS DECRECIENTES

MONTO 8325
TASA 1.00% MENSUAL
PLAZO 18 MESES 19
171 FACTOR AJUSTE

SERVICIO DE LA DEUDA CON CUOTAS DECRECIENTES

PERODO SALDO INICIAL CUOTA INTERS AMORTIZACION


1 8325 545.75 83.25 462.5
2 7862.5 541.125 78.625 462.5
3 7400 536.5 74 462.5
4 6937.5 531.875 69.375 462.5
5 6475 527.25 64.75 462.5
6 6012.5 522.625 60.125 462.5
7 5550 518 55.5 462.5
8 5087.5 513.375 50.875 462.5
9 4625 508.75 46.25 462.5
10 4162.5 504.125 41.625 462.5
11 3700 499.5 37 462.5
12 3237.5 494.875 32.375 462.5
13 2775 490.25 27.75 462.5
14 2312.5 485.625 23.125 462.5
15 1850 481 18.5 462.5
16 1387.5 476.375 13.875 462.5
17 925 471.75 9.25 462.5
18 462.5 467.125 4.625 462.5
790.875
8325
18

SALDO FINAL
7862.5
7400
6937.5
6475
6012.5
5550
5087.5
4625
4162.5
3700
3237.5
2775
2312.5
1850
1387.5
925
462.5
-
SALDO PARA CUOTAS CONSTANTES

MONTO 8325
TASA 1.00%
PLAZO 18

S/. 507.68
SERVICIO DE LA DEUDA CON CUOTAS CRECIENTES

PERODO SALDO INICIAL CUOTA INTERS AMORTIZACION


1 8325 S/. 507.68 83.25 S/. 424.43
2 7900.5744512716 S/. 507.68 79.0057445127 S/. 428.67
3 7471.904647056 S/. 507.68 74.7190464706 S/. 432.96
4 7038.9481447981 S/. 507.68 70.389481448 S/. 437.29
5 6601.6620775177 S/. 507.68 66.0166207752 S/. 441.66
6 6160.0031495645 S/. 507.68 61.6000314956 S/. 446.08
7 5713.9276323318 S/. 507.68 57.1392763233 S/. 450.54
8 5263.3913599267 S/. 507.68 52.6339135993 S/. 455.04
9 4808.3497247976 S/. 507.68 48.083497248 S/. 459.59
10 4348.7576733172 S/. 507.68 43.4875767332 S/. 464.19
11 3884.569701322 S/. 507.68 38.8456970132 S/. 468.83
12 3415.7398496068 S/. 507.68 34.1573984961 S/. 473.52
13 2942.2216993745 S/. 507.68 29.4222169937 S/. 478.25
14 2463.9683676399 S/. 507.68 24.6396836764 S/. 483.04
15 1980.9325025879 S/. 507.68 19.8093250259 S/. 487.87
16 1493.0662788854 S/. 507.68 14.9306627889 S/. 492.74
17 1000.3213929459 S/. 507.68 10.0032139295 S/. 497.67
18 502.6490581469 S/. 507.68 5.0264905815 S/. 502.65
813.1598771109
SALDO FINAL
S/. 7,900.57
7471.90464706
7038.9481448
6601.66207752
6160.00314956
5713.92763233
5263.39135993
4808.3497248
4348.75767332
3884.56970132
3415.73984961
2942.22169937
2463.96836764
1980.93250259
1493.06627889
1000.32139295
502.649058147
0.00
CUOTAS INTERESES
DECRECIENTES S/. 790.88 ES EL MS BAJO
CONSTANTES S/. 813.16 ES EL INTERMEDIO
CRECIENTES S/. 1,026.75 ES EL MS ALTO