Prstamo

TEA
TEM
Plazo
Cuota mensual
Monto

$9,600.00
10.00%
0.80%
60 meses
$201.94
12116.49

Interes

$2,516.49

Celdas que se pueden modificar

31488.00 soles

630.06 soles

CRONOGRAM
Periodos
0
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

Saldo inicial
$9,600.00
$9,600.00
$9,474.61
$9,348.22
$9,220.82
$9,092.41
$8,962.97
$8,832.50
$8,700.99
$8,568.43
$8,434.82
$8,300.14
$8,164.38
$8,027.54
$7,889.62
$7,750.59
$7,610.45
$7,469.19
$7,326.81
$7,183.30
$7,038.64
$6,892.82
$6,745.84
$6,597.69
$6,448.36
$6,297.84
$6,146.12
$5,993.19
$5,839.04
$5,683.66
$5,527.04
$5,369.17
$5,210.04
$5,049.65
$4,887.97

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

$4,725.01
$4,560.74
$4,395.17
$4,228.28
$4,060.05
$3,890.49
$3,719.57
$3,547.29
$3,373.63
$3,198.59
$3,022.16
$2,844.31
$2,665.05
$2,484.36
$2,302.23
$2,118.65
$1,933.60
$1,747.08
$1,559.07
$1,369.56
$1,178.54
$986.00
$791.92
$596.29
$399.10
$200.34

que se pueden modificar

CRONOGRAMA DE PAGO
Amortizacin
$125.39
$126.39
$127.40
$128.41
$129.44
$130.47
$131.51
$132.56
$133.62
$134.68
$135.76
$136.84
$137.93
$139.03
$140.14
$141.25
$142.38
$143.52
$144.66
$145.81
$146.98
$148.15
$149.33
$150.52
$151.72
$152.93
$154.15
$155.38
$156.62
$157.87
$159.13
$160.40
$161.67
$162.96

Inters
$76.55
$75.55
$74.54
$73.53
$72.50
$71.47
$70.43
$69.38
$68.33
$67.26
$66.19
$65.10
$64.01
$62.91
$61.80
$60.69
$59.56
$58.43
$57.28
$56.13
$54.96
$53.79
$52.61
$51.42
$50.22
$49.01
$47.79
$46.56
$45.32
$44.07
$42.81
$41.55
$40.27
$38.98

Cuota
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94

Saldo final
$9,600.00
$9,474.61
$9,348.22
$9,220.82
$9,092.41
$8,962.97
$8,832.50
$8,700.99
$8,568.43
$8,434.82
$8,300.14
$8,164.38
$8,027.54
$7,889.62
$7,750.59
$7,610.45
$7,469.19
$7,326.81
$7,183.30
$7,038.64
$6,892.82
$6,745.84
$6,597.69
$6,448.36
$6,297.84
$6,146.12
$5,993.19
$5,839.04
$5,683.66
$5,527.04
$5,369.17
$5,210.04
$5,049.65
$4,887.97
$4,725.01

$164.26
$165.57
$166.89
$168.22
$169.57
$170.92
$172.28
$173.66
$175.04
$176.44
$177.84
$179.26
$180.69
$182.13
$183.58
$185.05
$186.52
$188.01
$189.51
$191.02
$192.54
$194.08
$195.63
$197.19
$198.76
$200.34
$9,600.00

$37.68
$36.37
$35.05
$33.72
$32.38
$31.02
$29.66
$28.29
$26.90
$25.51
$24.10
$22.68
$21.25
$19.81
$18.36
$16.89
$15.42
$13.93
$12.43
$10.92
$9.40
$7.86
$6.31
$4.75
$3.18
$1.60
$2,516.49

$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$201.94
$12,116.49

$4,560.74
$4,395.17
$4,228.28
$4,060.05
$3,890.49
$3,719.57
$3,547.29
$3,373.63
$3,198.59
$3,022.16
$2,844.31
$2,665.05
$2,484.36
$2,302.23
$2,118.65
$1,933.60
$1,747.08
$1,559.07
$1,369.56
$1,178.54
$986.00
$791.92
$596.29
$399.10
$200.34
$0.00