Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
1200000
cuota R =
25
300 cuotas
12% anual mensual
0.01
Capital insoluto
Inters vencido al Cuota o pago
al principio del
final del perodo
Perodo perodo
1
1200000
12000
12638.69
2
1199361.31
11993.61
12638.69
3
1198716.23
11987.16
12638.69
4
1198064.71
11980.65
12638.69
5
1197406.66
11974.07
12638.69
6
1196742.04
11967.42
12638.69
7
1196070.77
11960.71
12638.69
8
1195392.79
11953.93
12638.69
9
1194708.03
11947.08
12638.69
10
1194016.42
11940.16
12638.69
11
1193317.89
11933.18
12638.69
12
1192612.38
11926.12
12638.69
13
1191899.82
11919.00
12638.69
14
1191180.12
11911.80
12638.69
15
1190453.24
11904.53
12638.69
16
1189719.08
11897.19
12638.69
17
1188977.58
11889.78
12638.69
18
1188228.67
11882.29
12638.69
19
1187472.26
11874.72
12638.69
20
1186708.30
11867.08
12638.69
21
1185936.69
11859.37
12638.69
22
1185157.37
11851.57
12638.69
23
1184370.25
11843.70
12638.69
24
1183575.26
11835.75
12638.69
25
1182772.33
11827.72
12638.69
26
1181961.36
11819.61
12638.69
27
1181142.28
11811.42
12638.69
28
1180315.02
11803.15
12638.69
29
1179479.48
11794.79
12638.69
30
1178635.58
11786.36
12638.69
31
1177783.25
11777.83
12638.69
32
1176922.39
11769.22
12638.69
33
1176052.92
11760.53
12638.69
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
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
1175174.76
1174287.82
1173392.01
1172487.24
1171573.42
1170650.47
1169718.28
1168776.78
1167825.85
1166865.42
1165895.39
1164915.65
1163926.12
1162926.69
1161917.27
1160897.75
1159868.04
1158828.03
1157777.62
1156716.71
1155645.18
1154562.95
1153469.89
1152365.89
1151250.86
1150124.68
1148987.24
1147838.42
1146678.12
1145506.21
1144322.58
1143127.12
1141919.70
1140700.21
1139468.52
1138224.51
1136968.07
1135699.06
1134417.36
1133122.84
1131815.38
1130494.85
1129161.11
1127814.03
1126453.48
11751.75
11742.88
11733.92
11724.87
11715.73
11706.50
11697.18
11687.77
11678.26
11668.65
11658.95
11649.16
11639.26
11629.27
11619.17
11608.98
11598.68
11588.28
11577.78
11567.17
11556.45
11545.63
11534.70
11523.66
11512.51
11501.25
11489.87
11478.38
11466.78
11455.06
11443.23
11431.27
11419.20
11407.00
11394.69
11382.25
11369.68
11356.99
11344.17
11331.23
11318.15
11304.95
11291.61
11278.14
11264.53
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
1125079.32
1123691.43
1122289.65
1120873.86
1119443.91
1117999.66
1116540.96
1115067.68
1113579.67
1112076.78
1110558.86
1109025.75
1107477.32
1105913.41
1104333.85
1102738.50
1101127.19
1099499.78
1097856.08
1096195.96
1094519.23
1092825.73
1091115.30
1089387.76
1087642.95
1085880.69
1084100.80
1082303.12
1080487.46
1078653.65
1076801.50
1074930.82
1073041.44
1071133.16
1069205.81
1067259.17
1065293.08
1063307.32
1061301.70
1059276.03
1057230.10
1055163.71
1053076.66
1050968.73
1048839.73
11250.79
11236.91
11222.90
11208.74
11194.44
11180.00
11165.41
11150.68
11135.80
11120.77
11105.59
11090.26
11074.77
11059.13
11043.34
11027.38
11011.27
10995.00
10978.56
10961.96
10945.19
10928.26
10911.15
10893.88
10876.43
10858.81
10841.01
10823.03
10804.87
10786.54
10768.01
10749.31
10730.41
10711.33
10692.06
10672.59
10652.93
10633.07
10613.02
10592.76
10572.30
10551.64
10530.77
10509.69
10488.40
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
1046689.44
1044517.64
1042324.13
1040108.68
1037871.08
1035611.10
1033328.52
1031023.12
1028694.66
1026342.92
1023967.65
1021568.64
1019145.64
1016698.41
1014226.70
1011730.28
1009208.89
1006662.29
1004090.22
1001492.43
998868.67
996218.67
993542.16
990838.90
988108.59
985350.99
982565.81
979752.78
976911.62
974042.04
971143.77
968216.52
965260.00
962273.91
959257.96
956211.85
953135.28
950027.94
946889.53
943719.73
940518.24
937284.74
934018.89
930720.39
927388.91
10466.89
10445.18
10423.24
10401.09
10378.71
10356.11
10333.29
10310.23
10286.95
10263.43
10239.68
10215.69
10191.46
10166.98
10142.27
10117.30
10092.09
10066.62
10040.90
10014.92
9988.69
9962.19
9935.42
9908.39
9881.09
9853.51
9825.66
9797.53
9769.12
9740.42
9711.44
9682.17
9652.60
9622.74
9592.58
9562.12
9531.35
9500.28
9468.90
9437.20
9405.18
9372.85
9340.19
9307.20
9273.89
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
924024.11
920625.66
917193.22
913726.47
910225.04
906688.60
903116.80
899509.28
895865.68
892185.65
888468.81
884714.81
880923.27
877093.81
873226.06
869319.63
865374.14
861389.19
857364.39
853299.35
849193.65
845046.90
840858.68
836628.57
832356.17
828041.04
823682.76
819280.90
814835.02
810344.68
805809.44
801228.84
796602.44
791929.78
787210.38
782443.80
777629.55
772767.15
767856.13
762896.01
757886.28
752826.45
747716.02
742554.49
737341.35
9240.24
9206.26
9171.93
9137.26
9102.25
9066.89
9031.17
8995.09
8958.66
8921.86
8884.69
8847.15
8809.23
8770.94
8732.26
8693.20
8653.74
8613.89
8573.64
8532.99
8491.94
8450.47
8408.59
8366.29
8323.56
8280.41
8236.83
8192.81
8148.35
8103.45
8058.09
8012.29
7966.02
7919.30
7872.10
7824.44
7776.30
7727.67
7678.56
7628.96
7578.86
7528.26
7477.16
7425.54
7373.41
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
732076.07
726758.14
721387.04
715962.22
710483.15
704949.29
699360.09
693715.01
688013.47
682254.91
676438.77
670564.47
664631.42
658639.05
652586.75
646473.93
640299.98
634064.29
627766.24
621405.21
614980.57
608491.69
601937.92
595318.61
588633.10
581880.74
575060.86
568172.78
561215.82
554189.29
547092.49
539924.73
532685.28
525373.45
517988.49
510529.69
502996.29
495387.57
487702.75
479941.09
472101.81
464184.14
456187.29
448110.48
439952.89
7320.76
7267.58
7213.87
7159.62
7104.83
7049.49
6993.60
6937.15
6880.13
6822.55
6764.39
6705.64
6646.31
6586.39
6525.87
6464.74
6403.00
6340.64
6277.66
6214.05
6149.81
6084.92
6019.38
5953.19
5886.33
5818.81
5750.61
5681.73
5612.16
5541.89
5470.92
5399.25
5326.85
5253.73
5179.88
5105.30
5029.96
4953.88
4877.03
4799.41
4721.02
4641.84
4561.87
4481.10
4399.53
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
431713.73
423392.18
414987.41
406498.59
397924.89
389265.45
380519.41
371685.92
362764.09
353753.04
344651.88
335459.71
326175.62
316798.68
307327.98
297762.57
288101.51
278343.83
268488.58
258534.78
248481.43
238327.56
228072.14
217714.18
207252.63
196686.46
186014.64
175236.10
164349.77
153354.58
142249.43
131033.24
119704.88
108263.24
96707.18
85035.56
73247.23
61341.01
49315.73
37170.20
24903.21
12513.55
4317.14
4233.92
4149.87
4064.99
3979.25
3892.65
3805.19
3716.86
3627.64
3537.53
3446.52
3354.60
3261.76
3167.99
3073.28
2977.63
2881.02
2783.44
2684.89
2585.35
2484.81
2383.28
2280.72
2177.14
2072.53
1966.86
1860.15
1752.36
1643.50
1533.55
1422.49
1310.33
1197.05
1082.63
967.07
850.36
732.47
613.41
493.16
371.70
249.03
125.14
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
12638.69
0 mediante el sistema
cin financiera, a 25 aos
inters del 12% anual
sual; b) los derechos del
ado la cuota 200.
12638.69
3791694
Capital pagado
por cuota al final
del perodo
638.69
645.08
651.53
658.04
664.62
671.27
677.98
684.76
691.61
698.53
705.51
712.57
719.69
726.89
734.16
741.50
748.91
756.40
763.97
771.61
779.32
787.12
794.99
802.94
810.97
819.08
827.27
835.54
843.89
852.33
860.86
869.47
878.16
0.01(1
(1 0
R 1200000
Saldo deuda al
final del perodo
1199361.31
1198716.23
1198064.71
1197406.66
1196742.04
1196070.77
1195392.79
1194708.03
1194016.42
1193317.89
1192612.38
1191899.82
1191180.12
1190453.24
1189719.08
1188977.58
1188228.67
1187472.26
1186708.30
1185936.69
1185157.37
1184370.25
1183575.26
1182772.33
1181961.36
1181142.28
1180315.02
1179479.48
1178635.58
1177783.25
1176922.39
1176052.92
1175174.76
S/. -638.69
886.94
895.81
904.77
913.82
922.96
932.19
941.51
950.92
960.43
970.04
979.74
989.53
999.43
1009.42
1019.52
1029.71
1040.01
1050.41
1060.91
1071.52
1082.24
1093.06
1103.99
1115.03
1126.18
1137.44
1148.82
1160.31
1171.91
1183.63
1195.46
1207.42
1219.49
1231.69
1244.00
1256.44
1269.01
1281.70
1294.52
1307.46
1320.54
1333.74
1347.08
1360.55
1374.15
1174287.82
1173392.01
1172487.24
1171573.42
1170650.47
1169718.28
1168776.78
1167825.85
1166865.42
1165895.39
1164915.65
1163926.12
1162926.69
1161917.27
1160897.75
1159868.04
1158828.03
1157777.62
1156716.71
1155645.18
1154562.95
1153469.89
1152365.89
1151250.86
1150124.68
1148987.24
1147838.42
1146678.12
1145506.21
1144322.58
1143127.12
1141919.70
1140700.21
1139468.52
1138224.51
1136968.07
1135699.06
1134417.36
1133122.84
1131815.38
1130494.85
1129161.11
1127814.03
1126453.48
1125079.32
1387.90
1401.78
1415.79
1429.95
1444.25
1458.69
1473.28
1488.01
1502.89
1517.92
1533.10
1548.43
1563.92
1579.56
1595.35
1611.30
1627.42
1643.69
1660.13
1676.73
1693.50
1710.43
1727.54
1744.81
1762.26
1779.88
1797.68
1815.66
1833.82
1852.15
1870.67
1889.38
1908.28
1927.36
1946.63
1966.10
1985.76
2005.62
2025.67
2045.93
2066.39
2087.05
2107.92
2129.00
2150.29
1123691.43
1122289.65
1120873.86
1119443.91
1117999.66
1116540.96
1115067.68
1113579.67
1112076.78
1110558.86
1109025.75
1107477.32
1105913.41
1104333.85
1102738.50
1101127.19
1099499.78
1097856.08
1096195.96
1094519.23
1092825.73
1091115.30
1089387.76
1087642.95
1085880.69
1084100.80
1082303.12
1080487.46
1078653.65
1076801.50
1074930.82
1073041.44
1071133.16
1069205.81
1067259.17
1065293.08
1063307.32
1061301.70
1059276.03
1057230.10
1055163.71
1053076.66
1050968.73
1048839.73
1046689.44
2171.80
2193.51
2215.45
2237.60
2259.98
2282.58
2305.40
2328.46
2351.74
2375.26
2399.01
2423.00
2447.23
2471.71
2496.42
2521.39
2546.60
2572.07
2597.79
2623.77
2650.00
2676.50
2703.27
2730.30
2757.60
2785.18
2813.03
2841.16
2869.57
2898.27
2927.25
2956.52
2986.09
3015.95
3046.11
3076.57
3107.34
3138.41
3169.79
3201.49
3233.51
3265.84
3298.50
3331.49
3364.80
1044517.64
1042324.13
1040108.68
1037871.08
1035611.10
1033328.52
1031023.12
1028694.66
1026342.92
1023967.65
1021568.64
1019145.64
1016698.41
1014226.70
1011730.28
1009208.89
1006662.29
1004090.22
1001492.43
998868.67
996218.67
993542.16
990838.90
988108.59
985350.99
982565.81
979752.78
976911.62
974042.04
971143.77
968216.52
965260.00
962273.91
959257.96
956211.85
953135.28
950027.94
946889.53
943719.73
940518.24
937284.74
934018.89
930720.39
927388.91
924024.11
3398.45
3432.43
3466.76
3501.43
3536.44
3571.80
3607.52
3643.60
3680.03
3716.83
3754.00
3791.54
3829.46
3867.75
3906.43
3945.49
3984.95
4024.80
4065.05
4105.70
4146.75
4188.22
4230.10
4272.40
4315.13
4358.28
4401.86
4445.88
4490.34
4535.24
4580.60
4626.40
4672.67
4719.39
4766.59
4814.25
4862.39
4911.02
4960.13
5009.73
5059.83
5110.43
5161.53
5213.14
5265.28
920625.66
917193.22
913726.47
910225.04
906688.60
903116.80
899509.28
895865.68
892185.65
888468.81
884714.81
880923.27
877093.81
873226.06
869319.63
865374.14
861389.19
857364.39
853299.35
849193.65
845046.90
840858.68
836628.57
832356.17
828041.04
823682.76
819280.90
814835.02
810344.68
805809.44
801228.84
796602.44
791929.78
787210.38
782443.80
777629.55
772767.15
767856.13
762896.01
757886.28
752826.45
747716.02
742554.49
737341.35
732076.07
5317.93
5371.11
5424.82
5479.07
5533.86
5589.20
5645.09
5701.54
5758.56
5816.14
5874.30
5933.05
5992.38
6052.30
6112.82
6173.95
6235.69
6298.05
6361.03
6424.64
6488.88
6553.77
6619.31
6685.50
6752.36
6819.88
6888.08
6956.96
7026.53
7096.80
7167.76
7239.44
7311.84
7384.96
7458.80
7533.39
7608.73
7684.81
7761.66
7839.28
7917.67
7996.85
8076.82
8157.58
8239.16
726758.14
721387.04
715962.22
710483.15
704949.29
699360.09
693715.01
688013.47
682254.91
676438.77
670564.47
664631.42
658639.05
652586.75
646473.93
640299.98
634064.29
627766.24
621405.21
614980.57
608491.69
601937.92
595318.61
588633.10
581880.74
575060.86
568172.78
561215.82
554189.29
547092.49
539924.73
532685.28
525373.45
517988.49
510529.69
502996.29
495387.57
487702.75
479941.09
472101.81
464184.14
456187.29
448110.48
439952.89
431713.73
8321.55
8404.77
8488.82
8573.70
8659.44
8746.04
8833.50
8921.83
9011.05
9101.16
9192.17
9284.09
9376.93
9470.70
9565.41
9661.06
9757.67
9855.25
9953.80
10053.34
10153.88
10255.41
10357.97
10461.55
10566.16
10671.83
10778.54
10886.33
10995.19
11105.14
11216.20
11328.36
11441.64
11556.06
11671.62
11788.33
11906.22
12025.28
12145.53
12266.99
12389.66
12513.55
423392.18
414987.41
406498.59
397924.89
389265.45
380519.41
371685.92
362764.09
353753.04
344651.88
335459.71
326175.62
316798.68
307327.98
297762.57
288101.51
278343.83
268488.58
258534.78
248481.43
238327.56
228072.14
217714.18
207252.63
196686.46
186014.64
175236.10
164349.77
153354.58
142249.43
131033.24
119704.88
108263.24
96707.18
85035.56
73247.23
61341.01
49315.73
37170.20
24903.21
12513.55
0.00
300
1
(1 0.01)
R 1200000
P=
n (aos) =
i% =
Perodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
10000
cuota R =
1,5
36
18
anual mensual
Capital insoluto
al principio del
perodo
10000
9532.98
9056.62
8570.73
8075.12
7569.60
7053.97
6528.03
5991.57
5444.38
4886.25
4316.95
3736.27
3143.98
2539.84
1923.61
1295.06
653.94
0.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
667.02
Capital pagado
por cuota al final
del perodo
467.02
476.36
485.89
495.61
505.52
515.63
525.94
536.46
547.19
558.13
569.30
580.68
592.30
604.14
616.22
628.55
641.12
653.94
Saldo deuda al
final del perodo
9532.98
9056.62
8570.73
8075.12
7569.60
7053.97
6528.03
5991.57
5444.38
4886.25
4316.95
3736.27
3143.98
2539.84
1923.61
1295.06
653.94
0.00
saldo
10000
9444.44
8888.89
8333.33
7777.78
7222.22
6666.67
6111.11
5555.56
5000.00
4444.44
3888.89
3333.33
2777.78
2222.22
1666.67
1111.11
555.56
tizacin constante
inters
200.00
188.89
177.78
166.67
155.56
144.44
133.33
122.22
111.11
100.00
88.89
77.78
66.67
55.56
44.44
33.33
22.22
11.11
cuota
755.56
744.44
733.33
722.22
711.11
700.00
688.89
677.78
666.67
655.56
644.44
633.33
622.22
611.11
600.00
588.89
577.78
566.67
periodo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
saldo
10000
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000.00
10000
ortizacion diferida
inters
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
amortizacion
cuota
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
0
200.00
10000
10200.00