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

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

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

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

35
36

247.62
0.00

242.87
247.62
6,480.00

9.60
4.85
2,608.75

Este monto es pagado anticipadament

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

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

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

0.32
0.16
86.66

252.47
252.47
9,088.75

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

4411.67 S/.
26.68%
21
1.9903%

Saldo Captal
4,411.67
4,240.39
4,065.70
3,887.54
3,705.82
3,520.50
3,331.48
3,138.70
2,942.08
2,741.56
2,537.03
2,328.44
2,115.70
1,898.72
1,677.43
1,451.73
1,221.54
986.76
747.32
503.10
254.03
0.00

Amortizacin

Inters

171.28
174.69
178.17
181.71
185.33
189.02
192.78
196.62
200.53
204.52
208.59
212.74
216.98
221.30
225.70
230.19
234.77
239.45
244.21
249.07
254.03

87.81
84.40
80.92
77.37
73.76
70.07
66.31
62.47
58.56
54.57
50.50
46.34
42.11
37.79
33.39
28.89
24.31
19.64
14.87
10.01
5.06

4,411.67

1,029.15

Este monto es pagado

Cuota

Seg. Desgrav. Monto a Pagar

259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09

2.87
2.76
2.64
2.53
2.41
2.29
2.17
2.04
1.91
1.78
1.65
1.51
1.38
1.23
1.09
0.94
0.79
0.64
0.49
0.33
0.17

259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09
259.09

5,440.82

33.61

5,440.82

Este monto es pagado anticipadamente

14
15
16
17
18
19
20
21

229.37
229.37
229.37
229.37
229.37
229.37
229.37
229.37
1834.96

1500

16
17
18
19
20
21

229.37
229.37
229.37
229.37
229.37
229.37
1376.22

enero
febrero
marzo

1
2
3
4
5
6
7
8
9
10
11

Junta
3300
423.78
300
300
300
300
300
300
300
300
300
300
300
3300

1136

raspicahs

externa

total

81.22

252.5
252.5
252.5
252.5
252.5
252.5
252.5
252.5
252.5
2272.5

300
300
552.5
552.5
552.5
552.5
552.5
552.5
552.5
552.5
552.5

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