Escolar Documentos
Profissional Documentos
Cultura Documentos
8%
0,6434%
5
60
S/. 80.000,00
Ao
0
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
Mes
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Mensualidad
Cuota
Intereses
Cuota
Amortizaci
n
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
3.217,02
3.179,97
3.142,69
3.105,16
3.067,40
3.029,39
2.991,13
2.952,64
2.913,89
2.874,89
2.835,65
2.796,15
2.756,39
2.716,38
2.676,12
2.635,59
2.594,80
2.553,75
5.757,79
5.794,84
5.832,12
5.869,64
5.907,41
5.945,42
5.983,67
6.022,17
6.060,92
6.099,91
6.139,16
6.178,66
6.218,41
6.258,42
6.298,69
6.339,22
6.380,00
6.421,05
Capital
Vivo
Capital
Amortizado
500.000,00
494.242,21
488.447,37
482.615,25
476.745,61
470.838,20
464.892,78
458.909,11
452.886,94
446.826,02
440.726,11
434.586,95
428.408,29
422.189,88
415.931,45
409.632,76
403.293,55
396.913,54
390.492,49
5.757,79
11.552,63
17.384,75
23.254,39
29.161,80
35.107,22
41.090,89
47.113,06
53.173,98
59.273,89
65.413,05
71.591,71
77.810,12
84.068,55
90.367,24
96.706,45
103.086,46
109.507,51
2
2
2
2
2
2
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5
19
20
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
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
8.974,81
88.974,81
2.512,44
2.470,86
2.429,01
2.386,90
2.344,51
2.301,85
2.258,92
2.215,71
2.172,22
2.128,45
2.084,40
2.040,07
1.995,45
1.950,55
1.905,35
1.859,87
1.814,09
1.768,02
1.721,65
1.674,98
1.628,01
1.580,74
1.533,17
1.485,29
1.437,10
1.388,61
1.339,80
1.290,67
1.241,23
1.191,47
1.141,40
1.090,99
1.040,27
989,22
937,84
886,13
834,09
781,71
728,99
675,94
622,55
568,81
6.462,36
6.503,94
6.545,79
6.587,91
6.630,29
6.672,95
6.715,89
6.759,10
6.802,59
6.846,35
6.890,40
6.934,74
6.979,35
7.024,26
7.069,45
7.114,94
7.160,72
7.206,79
7.253,16
7.299,82
7.346,79
7.394,06
7.441,63
7.489,51
7.537,70
7.586,20
7.635,01
7.684,13
7.733,57
7.783,33
7.833,41
7.883,81
7.934,54
7.985,59
8.036,97
8.088,68
8.140,72
8.193,10
8.245,81
8.298,86
8.352,26
88.406,00
384.030,13
377.526,18
370.980,39
364.392,49
357.762,19
351.089,24
344.373,35
337.614,26
330.811,67
323.965,32
317.074,92
310.140,18
303.160,83
296.136,57
289.067,11
281.952,18
274.791,46
267.584,67
260.331,51
253.031,69
245.684,90
238.290,83
230.849,20
223.359,68
215.821,98
208.235,78
200.600,77
192.916,64
185.183,06
177.399,73
169.566,32
161.682,51
153.747,98
145.762,39
137.725,42
129.636,75
121.496,03
113.302,93
105.057,12
96.758,26
88.406,00
0,00
115.969,87
122.473,82
129.019,61
135.607,51
142.237,81
148.910,76
155.626,65
162.385,74
169.188,33
176.034,68
182.925,08
189.859,82
196.839,17
203.863,43
210.932,89
218.047,82
225.208,54
232.415,33
239.668,49
246.968,31
254.315,10
261.709,17
269.150,80
276.640,32
284.178,02
291.764,22
299.399,23
307.083,36
314.816,94
322.600,27
330.433,68
338.317,49
346.252,02
354.237,61
362.274,58
370.363,25
378.503,97
386.697,07
394.942,88
403.241,74
411.594,00
500.000,00
E + 5%
Meses
Ao
Valor Residual
S/.
5
Euribor
60
1
2,30%
80.000,00
2
2,20%
3
2,70%
4
3,10%
5
3,90%
E+5%
T. mensual
7,30% 0,6083%
7,20% 0,6000%
7,70% 0,6417%
8,10% 0,6750%
8,90% 0,7417%
Tasa
Cuota
Cuota
Mes mensual Mensualidad
Intereses Amortizacin
efectiva
0
0
A
o
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
3
3
3
3
3
3
0,6083
%
1
0,6083
%
2
0,6083
%
3
0,6083
%
4
0,6083
%
5
0,6083
%
6
0,6083
%
7
0,6083
%
8
0,6083
%
9
0,6083
%
10
0,6083
%
11
0,6083
%
12
0,6000
%
13
0,6000
%
14
0,6000
%
15
0,6000
%
16
0,6000
%
17
0,6000
%
18
0,6000
%
19
0,6000
%
20
0,6000
%
21
0,6000
%
22
0,6000
%
23
0,6000
%
24
0,6417
%
25
0,6417
%
26
0,6417
%
27
0,6417
%
28
0,6417
%
29
0,6417
%
30
0,6417
Capital
Vivo
Capital
Amortizado
500.000,00
8.862,75
3.041,67
5.821,08
494.178,92
5.821,08
8.862,75
3.006,26
5.856,49
488.322,43
11.677,57
8.862,75
2.970,63
5.892,12
482.430,31
17.569,69
8.862,75
2.934,78
5.927,96
476.502,35
23.497,65
8.862,75
2.898,72
5.964,02
470.538,33
29.461,67
8.862,75
2.862,44
6.000,30
464.538,03
35.461,97
8.862,75
2.825,94
6.036,81
458.501,22
41.498,78
8.862,75
2.789,22
6.073,53
452.427,69
47.572,31
8.862,75
2.752,27
6.110,48
446.317,21
53.682,79
8.862,75
2.715,10
6.147,65
440.169,56
59.830,44
8.862,75
2.677,70
6.185,05
433.984,52
66.015,48
8.862,75
2.640,07
6.222,67
427.761,84
72.238,16
8.839,90
2.566,57
6.273,33
421.488,52
78.511,48
8.839,90
2.528,93
6.310,97
415.177,55
84.822,45
8.839,90
2.491,07
6.348,83
408.828,72
91.171,28
8.839,90
2.452,97
6.386,92
402.441,80
97.558,20
8.839,90
2.414,65
6.425,25
396.016,55
103.983,45
8.839,90
2.376,10
6.463,80
389.552,75
110.447,25
8.839,90
2.337,32
6.502,58
383.050,17
116.949,83
8.839,90
2.298,30
6.541,60
376.508,57
123.491,43
8.839,90
2.259,05
6.580,85
369.927,73
130.072,27
8.839,90
2.219,57
6.620,33
363.307,40
136.692,60
8.839,90
2.179,84
6.660,05
356.647,35
143.352,65
8.839,90
2.139,88
6.700,01
349.947,33
150.052,67
8.935,19
2.245,50
6.689,70
343.257,64
156.742,36
8.935,19
2.202,57
6.732,62
336.525,01
163.474,99
8.935,19
2.159,37
6.775,82
329.749,19
170.250,81
8.935,19
2.115,89
6.819,30
322.929,89
177.070,11
8.935,19
2.072,13
6.863,06
316.066,83
183.933,17
8.935,19
2.028,10
6.907,10
309.159,74
190.840,26
ANLISIS:
En este cuadro se ve que por cada ao la cuota mensual a
pagar cambia, esto debido a que la tasa de inters vara
segn EURIBOR, y el ltimo pago incluye la cuota mensual
correspondiente a ese ao ms el valor de salvamento
( que es S/. 80,000)
Tipo anual
Aos
Valor Residual
Principal
Cuot
a n
1
2
3
4
5
6
7
8
9
10
11
12
13
14
A
o
0
1
2
3
4
5
6
7
8
9
10
11
12
13
Anualidad
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
51.359,64
8%
15
S/. 80.000,00
S/.
500.000,00
Cuota
Cuota
Amortiza
Intereses
cin
51.359,64
35.891,23 15.468,41
34.653,76 16.705,88
33.317,29 18.042,35
31.873,90 19.485,74
30.315,04 21.044,60
28.631,47 22.728,17
26.813,22 24.546,42
24.849,50 26.510,13
22.728,69 28.630,95
20.438,22 30.921,42
17.964,50 33.395,13
15.292,89 36.066,75
12.407,55 38.952,08
Capital
Vivo
Capital
Amortizado
19% IGv
PAGO
448.640,36
433.171,95
416.466,07
398.423,72
378.937,98
357.893,38
335.165,21
310.618,79
284.108,66
255.477,71
224.556,29
191.161,16
155.094,41
116.142,33
51.359,64
66.828,05
83.533,93
101.576,28
121.062,02
142.106,62
164.834,79
189.381,21
215.891,34
244.522,29
275.443,71
308.838,84
344.905,59
383.857,67
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
8.217,54
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
59.577,18
15
16
14 51.359,64
15 80.000,00
9.291,39
5.925,93
42.068,25
74.074,07
74.074,07
0,00
425.925,93
500.000,00
8.217,54
12.800,00
59.577,18
92.800,00
Cuot
a n
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Ao
500.000
8,00%
15
Anualidad
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
52.304,11
Cuota
Intereses
35.815,67
34.496,60
33.072,00
31.533,43
29.871,77
28.077,19
26.139,03
24.045,83
21.785,16
19.343,65
16.706,81
13.859,03
10.783,42
7.461,77
3.874,38
Cuota
Capital
Capital Vivo
19% IGV
Amortizacin
Amortizado
52.304,11 447.695,89
52.304,11 9.937,78
16.488,44 431.207,46
68.792,54 9.937,78
17.807,51 413.399,95
86.600,05 9.937,78
19.232,11 394.167,83 105.832,17 9.937,78
20.770,68 373.397,15 126.602,85 9.937,78
22.432,34 350.964,82 149.035,18 9.937,78
24.226,92 326.737,90 173.262,10 9.937,78
26.165,08 300.572,82 199.427,18 9.937,78
28.258,28 272.314,54 227.685,46 9.937,78
30.518,94 241.795,59 258.204,41 9.937,78
32.960,46 208.835,13 291.164,87 9.937,78
35.597,30 173.237,84 326.762,16 9.937,78
38.445,08 134.792,76 365.207,24 9.937,78
41.520,69
93.272,07 406.727,93 9.937,78
44.842,34
48.429,73 451.570,27 9.937,78
48.429,73
0,00 500.000,00 9.937,78
PAGO
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8
62.241,8