SIMULACION PRESTAMO ALFREDO VERAMENDI

FECHA INICIO AÑOS DE PRESTAMO 10

MONTO PRESTADO $ 80,000.00 DEUDA TOTAL $ 160,000.00

TASA DE INTERES ANUAL 10% INTERES TOTAL $ 80,000.00

CUOTAS 120 MONTO CUOTA $ 1,333.33

# CUOTAS FECHA PAGO CUOTA A PAGAR MONTO RESTANTE

DOLARES

1 $ 1,333.33 $ 158,666.67

2 $ 1,333.33 $ 157,333.33

3 $ 1,333.33 $ 156,000.00

4 $ 1,333.33 $ 154,666.67
5 $ 1,333.33 $ 153,333.33
6 $ 1,333.33 $ 152,000.00
7 $ 1,333.33 $ 150,666.67
8 $ 1,333.33 $ 149,333.33
9 $ 1,333.33 $ 148,000.00
10 $ 1,333.33 $ 146,666.67
11 $ 1,333.33 $ 145,333.33
12 $ 1,333.33 $ 144,000.00
13 $ 1,333.33 $ 142,666.67
14 $ 1,333.33 $ 141,333.33
15 $ 1,333.33 $ 140,000.00
16 $ 1,333.33 $ 138,666.67
17 $ 1,333.33 $ 137,333.33
18 $ 1,333.33 $ 136,000.00
19 $ 1,333.33 $ 134,666.67
20 $ 1,333.33 $ 133,333.33
21 $ 1,333.33 $ 132,000.00
22 $ 1,333.33 $ 130,666.67
23 $ 1,333.33 $ 129,333.33
24 $ 1,333.33 $ 128,000.00
25 $ 1,333.33 $ 126,666.67
26 $ 1,333.33 $ 125,333.33
27 $ 1,333.33 $ 124,000.00
28 $ 1,333.33 $ 122,666.67
29 $ 1,333.33 $ 121,333.33
30 $ 1,333.33 $ 120,000.00
31 $ 1,333.33 $ 118,666.67
32 $ 1,333.33 $ 117,333.33
33 $ 1,333.33 $ 116,000.00
34 $ 1,333.33 $ 114,666.67
35 $ 1,333.33 $ 113,333.33
36 $ 1,333.33 $ 112,000.00
37 $ 1,333.33 $ 110,666.67
38 $ 1,333.33 $ 109,333.33
39 $ 1,333.33 $ 108,000.00
40 $ 1,333.33 $ 106,666.67
41 $ 1,333.33 $ 105,333.33
42 $ 1,333.33 $ 104,000.00
43 $ 1,333.33 $ 102,666.67
44 $ 1,333.33 $ 101,333.33
45 $ 1,333.33 $ 100,000.00
46 $ 1,333.33 $ 98,666.67
47 $ 1,333.33 $ 97,333.33
48 $ 1,333.33 $ 96,000.00
49 $ 1,333.33 $ 94,666.67
50 $ 1,333.33 $ 93,333.33
51 $ 1,333.33 $ 92,000.00
52 $ 1,333.33 $ 90,666.67
53 $ 1,333.33 $ 89,333.33
54 $ 1,333.33 $ 88,000.00
55 $ 1,333.33 $ 86,666.67
56 $ 1,333.33 $ 85,333.33
57 $ 1,333.33 $ 84,000.00
58 $ 1,333.33 $ 82,666.67
59 $ 1,333.33 $ 81,333.33
60 $ 1,333.33 $ 80,000.00
61 $ 1,333.33 $ 78,666.67
62 $ 1,333.33 $ 77,333.33
63 $ 1,333.33 $ 76,000.00
64 $ 1,333.33 $ 74,666.67
65 $ 1,333.33 $ 73,333.33
66 $ 1,333.33 $ 72,000.00
67 $ 1,333.33 $ 70,666.67
68 $ 1,333.33 $ 69,333.33
69 $ 1,333.33 $ 68,000.00
70 $ 1,333.33 $ 66,666.67
71 $ 1,333.33 $ 65,333.33
72 $ 1,333.33 $ 64,000.00
73 $ 1,333.33 $ 62,666.67
74 $ 1,333.33 $ 61,333.33
75 $ 1,333.33 $ 60,000.00
76 $ 1,333.33 $ 58,666.67
77 $ 1,333.33 $ 57,333.33
78 $ 1,333.33 $ 56,000.00
 79 $ 1,333.33 $ 54,666.67
80 $ 1,333.33 $ 53,333.33
81 $ 1,333.33 $ 52,000.00
82 $ 1,333.33 $ 50,666.67
83 $ 1,333.33 $ 49,333.33
84 $ 1,333.33 $ 48,000.00
85 $ 1,333.33 $ 46,666.67
86 $ 1,333.33 $ 45,333.33
87 $ 1,333.33 $ 44,000.00
88 $ 1,333.33 $ 42,666.67
89 $ 1,333.33 $ 41,333.33
90 $ 1,333.33 $ 40,000.00
91 $ 1,333.33 $ 38,666.67
92 $ 1,333.33 $ 37,333.33
93 $ 1,333.33 $ 36,000.00
94 $ 1,333.33 $ 34,666.67
95 $ 1,333.33 $ 33,333.33
96 $ 1,333.33 $ 32,000.00
97 $ 1,333.33 $ 30,666.67
98 $ 1,333.33 $ 29,333.33
99 $ 1,333.33 $ 28,000.00
100 $ 1,333.33 $ 26,666.67
101 $ 1,333.33 $ 25,333.33
102 $ 1,333.33 $ 24,000.00
103 $ 1,333.33 $ 22,666.67
104 $ 1,333.33 $ 21,333.33
105 $ 1,333.33 $ 20,000.00
106 $ 1,333.33 $ 18,666.67
107 $ 1,333.33 $ 17,333.33
108 $ 1,333.33 $ 16,000.00
109 $ 1,333.33 $ 14,666.67
110 $ 1,333.33 $ 13,333.33
111 $ 1,333.33 $ 12,000.00
112 $ 1,333.33 $ 10,666.67
113 $ 1,333.33 $ 9,333.33
114 $ 1,333.33 $ 8,000.00
115 $ 1,333.33 $ 6,666.67
116 $ 1,333.33 $ 5,333.33
117 $ 1,333.33 $ 4,000.00
118 $ 1,333.33 $ 2,666.67
119 $ 1,333.33 $ 1,333.33
120 $ 1,333.33 -$ 0.00
$ 160,000.00
 TIPO DE CAMBO REFERENCIAL
3.8

CUOTA APROX EN SOLES

S/ 5,066.67

S/ 5,066.67

S/ 5,066.67

S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67
S/ 5,066.67