RASPICHASH

deuda total
Monto

2054.5
4,411.67
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

26.68%
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37

33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89

263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26

4816.77

711.69

5528.46

HASH
1.13%

4,411.67 1177.03

237.2323282

229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
1834.96
2,818.78
4653.74

33.89
33.89
33.89
33.89
33.89
33.89
33.89
33.89

263.26
263.26
263.26
263.26
263.26
263.26
263.26
263.26
2106.08

5,588.70
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

26.18%

0.65%
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47

Monto Prestamo
Tasa Anual
Nmero de Cotas

:
:
:

Tasa Mensual

N
1
2
3
4
5
6
7
8
9
10
11
12

5000.00 S/.
39.29%
12
2.8000%

Saldo Captal
5,000.00
4,643.67
4,277.36
3,900.79
3,513.68
3,115.73
2,706.64
2,286.09
1,853.77
1,409.35
952.48
482.81
0.00

Amortizacin

Inters

356.33
366.31
376.57
387.11
397.95
409.09
420.55
432.32
444.43
456.87
469.66
482.81

140.00
130.02
119.77
109.22
98.38
87.24
75.79
64.01
51.91
39.46
26.67
13.52

5,000.00

955.99

Cuota

Seg. Desgrav. Monto a Pagar

496.33
496.33
496.33
496.33
496.33
496.33
496.33
496.33
496.33
496.33
496.33
496.33

3.25
3.02
2.78
2.54
2.28
2.03
1.76
1.49
1.20
0.92
0.62
0.31

499.58
499.35
499.11
498.87
498.62
498.36
498.09
497.82
497.54
497.25
496.95
496.65

5,955.99

22.19

5,978.18

Monto Prestamo
Tasa Anual
Nmero de Cotas

:
:
:

Tasa Mensual

N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

6480.00 S/.
26.18%
36
1.9567%

Saldo Captal
6,480.00
6,354.33
6,226.20
6,095.57
5,962.37
5,826.58
5,688.12
5,546.96
5,403.03
5,256.29
5,106.67
4,954.13
4,798.60
4,640.03
4,478.36
4,313.52
4,145.46
3,974.11
3,799.41
3,621.29
3,439.68
3,254.52
3,065.74
2,873.26
2,677.02
2,476.93
2,272.94
2,064.94
1,852.88
1,636.68
1,416.24
1,191.48
962.33
728.69
490.49
247.62
0.00

Amortizacin
125.67
128.13
130.64
133.19
135.80
138.46
141.16
143.93
146.74
149.61
152.54
155.53
158.57
161.67
164.84
168.06
171.35
174.70
178.12
181.61
185.16
188.78
192.48
196.24
200.08
204.00
207.99
212.06
216.21
220.44
224.75
229.15
233.64
238.21
242.87
247.62
6,480.00

Inters
126.80
124.34
121.83
119.27
116.67
114.01
111.30
108.54
105.72
102.85
99.92
96.94
93.90
90.79
87.63
84.40
81.12
77.76
74.34
70.86
67.31
63.68
59.99
56.22
52.38
48.47
44.48
40.41
36.26
32.03
27.71
23.31
18.83
14.26
9.60
4.85
2,608.75

Este monto es pagado anticipadam

Cuota
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
9,088.75

Seg. Desgrav. Monto a Pagar

4.21
4.13
4.05
3.96
3.88
3.79
3.70
3.61
3.51
3.42
3.32
3.22
3.12
3.02
2.91
2.80
2.69
2.58
2.47
2.35
2.24
2.12
1.99
1.87
1.74
1.61
1.48
1.34
1.20
1.06
0.92
0.77
0.63
0.47
0.32
0.16
86.66

252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
252.47
9,088.75

pagado anticipadamente

Monto Prestamo
Tasa Anual
Nmero de Cotas

:
:
:

Tasa Mensual

N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34

25000.00 S/.
20.00%
48
1.5309%

Saldo Captal
25,000.00
24,643.50
24,281.55
23,914.05
23,540.92
23,162.09
22,777.45
22,386.93
21,990.42
21,587.85
21,179.11
20,764.12
20,342.77
19,914.97
19,480.63
19,039.63
18,591.88
18,137.28
17,675.71
17,207.08
16,731.28
16,248.19
15,757.71
15,259.72
14,754.10
14,240.74
13,719.52
13,190.33
12,653.03
12,107.50
11,553.63
10,991.27
10,420.31
9,840.60
9,252.02

Amortizacin
356.50
361.96
367.50
373.12
378.84
384.64
390.52
396.50
402.57
408.74
414.99
421.35
427.80
434.35
441.00
447.75
454.60
461.56
468.63
475.80
483.09
490.48
497.99
505.62
513.36
521.22
529.20
537.30
545.52
553.88
562.36
570.96
579.71
588.58

Inters
382.74
377.28
371.74
366.11
360.40
354.60
348.71
342.73
336.66
330.50
324.24
317.89
311.44
304.89
298.24
291.49
284.63
277.67
270.61
263.43
256.15
248.75
241.24
233.62
225.88
218.02
210.04
201.94
193.71
185.36
176.88
168.27
159.53
150.65

35
36
37
38
39
40
41
42
43
44
45
46
47
48

8,654.43
8,047.69
7,431.66
6,806.20
6,171.16
5,526.41
4,871.78
4,207.13
3,532.30
2,847.14
2,151.50
1,445.20
728.09
0.00

597.59
606.74
616.03
625.46
635.04
644.76
654.63
664.65
674.83
685.16
695.65
706.30
717.11
728.09

141.64
132.49
123.21
113.77
104.20
94.48
84.61
74.58
64.41
54.08
43.59
32.94
22.13
11.15

25,000.00

10,483.29

Este monto es pagado

Cuota
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24

Seg. Desgrav. Monto a Pagar

16.25
16.02
15.78
15.54
15.30
15.06
14.81
14.55
14.29
14.03
13.77
13.50
13.22
12.94
12.66
12.38
12.08
11.79
11.49
11.18
10.88
10.56
10.24
9.92
9.59
9.26
8.92
8.57
8.22
7.87
7.51
7.14
6.77
6.40

739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24

739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24

6.01
5.63
5.23
4.83
4.42
4.01
3.59
3.17
2.73
2.30
1.85
1.40
0.94
0.47

739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24
739.24

35,483.29

445.09

35,483.29

Este monto es pagado anticipadamente

Monto Prestamo
Tasa Anual
Nmero de Cotas

:
:
:

Tasa Mensual

N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

5000.00 S/.
36.08%
36

26.68%
20

2.6005%

Saldo Captal
5,000.00
4,914.45
4,826.68
4,736.62
4,644.22
4,549.42
4,452.16
4,352.36
4,249.97
4,144.92
4,037.13
3,926.54
3,813.08
3,696.66
3,577.22
3,454.67
3,328.94
3,199.93
3,067.57
2,931.77
2,792.44
2,649.48
2,502.81
2,352.32
2,197.91
2,039.50
1,876.96
1,710.20
1,539.10
1,363.55
1,183.43
998.63
809.03
614.49
414.90
210.11
0.00

Amortizacin
85.55
87.77
90.06
92.40
94.80
97.27
99.80
102.39
105.05
107.79
110.59
113.46
116.41
119.44
122.55
125.74
129.01
132.36
135.80
139.33
142.96
146.67
150.49
154.40
158.42
162.54
166.76
171.10
175.55
180.12
184.80
189.60
194.54
199.59
204.79
210.11
5,000.00

Inters
130.03
127.80
125.52
123.18
120.77
118.31
115.78
113.18
110.52
107.79
104.99
102.11
99.16
96.13
93.03
89.84
86.57
83.21
79.77
76.24
72.62
68.90
65.09
61.17
57.16
53.04
48.81
44.47
40.02
35.46
30.78
25.97
21.04
15.98
10.79
5.46
2,760.68

Cuota
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
7,760.68

Seg. Desgrav. Monto a Pagar

3.25
3.19
3.14
3.08
3.02
2.96
2.89
2.83
2.76
2.69
2.62
2.55
2.48
2.40
2.33
2.25
2.16
2.08
1.99
1.91
1.82
1.72
1.63
1.53
1.43
1.33
1.22
1.11
1.00
0.89
0.77
0.65
0.53
0.40
0.27
0.14
69.00

Este monto es pagado anticipadamente

215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
215.57
7,760.68

N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Cuota
5000.00
4750.00
4500.00
4250.00
4000.00
3750.00
3500.00
3250.00
3000.00
2750.00
2500.00
2250.00
2000.00
1750.00
1500.00
1250.00
1000.00
750.00
500.00
250.00
0.00

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

Externo
Raspicash

2,818.78
1,834.96

Total

4,653.74

5000