monto inicial

financiado
i TEA
cuota

S/.
S/.

Periodo

12,590.00
10,072.00
0.1449
S/. 6,155.22

Deuda
0
1 S/.
2 S/.

monto inicial
financiado
i TEA
cuota
Periodo

S/.
S/.

Amortizacin Intereses
10,072.00
5,376.21

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

S/. 4,695.79
S/. 5,376.21

12,590.00
10,072.00
0.1449
S/. 481.72

Deuda
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

i TEM

i TEM

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

367.51
371.67
375.89
380.15
384.46
388.82
393.23
397.69
402.20
406.76
411.37
416.04
420.76
425.53
430.35
435.23
440.17
445.16
450.21
455.31
460.48
465.70
470.98
476.32

Cuota

S/. 1,459.43 S/. 6,155.22

S/. 779.01 S/. 6,155.22

Amortizacin Intereses
10,072.00
9,704.49
9,332.82
8,956.93
8,576.78
8,192.32
7,803.50
7,410.27
7,012.58
6,610.38
6,203.62
5,792.25
5,376.21
4,955.45
4,529.93
4,099.57
3,664.34
3,224.17
2,779.01
2,328.80
1,873.48
1,413.00
947.30
476.32

0.01134026

S/. 114.22
S/. 110.05
S/. 105.84
S/. 101.57
S/. 97.26
S/. 92.90
S/. 88.49
S/. 84.03
S/. 79.52
S/. 74.96
S/. 70.35
S/. 65.69
S/. 60.97
S/. 56.20
S/. 51.37
S/. 46.49
S/. 41.55
S/. 36.56
S/. 31.51
S/. 26.41
S/. 21.25
S/. 16.02
S/. 10.74
S/. 5.40

0.01134026
Cuota
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72
481.72

S/.

2,518.00

359.714286

Saldo
S/. 10,072.00
S/. 5,376.21
S/. 0.00

Saldo
S/. 10,072.00 marzo
S/. 9,704.49 abril
S/. 9,332.82 mayo
S/. 8,956.93 junio
S/. 8,576.78 julio
S/. 8,192.32 agosto
S/. 7,803.50 septiembre
S/. 7,410.27 octubre
S/. 7,012.58 noviembre
S/. 6,610.38 diciembre
S/. 6,203.62 enero
S/. 5,792.25 febrero
S/. 5,376.21 marzo
S/. 4,955.45 abril
S/. 4,529.93 mayo
S/. 4,099.57 junio
S/. 3,664.34 julio
S/. 3,224.17 agosto
S/. 2,779.01 septiembre
S/. 2,328.80 octubre
S/. 1,873.48 noviembre
S/. 1,413.00 diciembre
S/. 947.30 enero
S/. 476.32 febrero
S/. 0.00 marzo

monto inicial
financiado
i TEA
cuota
Periodo
2016
2016
2016
2016
2016
2016
2016
2016
2016
2016
2017
2017
2017
2017
2017
2017
2017
2017
2017
2017
2017
2017
2018
2018
2018

S/.
S/.

12,590.00
10,072.00
0.1449
S/. 342.32

Deuda
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

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

10,072.00
9,843.89
9,613.20
9,379.90
9,143.94
8,905.31
8,663.98
8,419.90
8,173.06
7,923.42
7,670.95
7,415.62
7,157.39
6,896.23
6,632.12
6,365.00
6,094.86
5,821.65
5,545.35
5,265.91
4,983.30
4,697.49
4,408.43
4,116.10
3,820.46
3,521.46

27
28
29
30
31
32
33
34
35
36

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

3,219.07
2,913.25
2,603.96
2,291.17
1,974.83
1,654.90
1,331.34
1,004.11
673.18
338.49

i TEM
Amortizacin Intereses
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

228.11
230.69
233.31
235.95
238.63
241.34
244.07
246.84
249.64
252.47
255.33
258.23
261.16
264.12
267.11
270.14
273.21
276.31
279.44
282.61
285.81
289.05
292.33
295.65
299.00
302.39

S/. 114.22
S/. 111.63
S/. 109.02
S/. 106.37
S/. 103.69
S/. 100.99
S/. 98.25
S/. 95.48
S/. 92.68
S/. 89.85
S/. 86.99
S/. 84.10
S/. 81.17
S/. 78.21
S/. 75.21
S/. 72.18
S/. 69.12
S/. 66.02
S/. 62.89
S/. 59.72
S/. 56.51
S/. 53.27
S/. 49.99
S/. 46.68
S/. 43.32
S/. 39.93

0.01134026
Cuota
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

Saldo
S/. 10,072.00
342.32
S/. 9,843.89
342.32
S/. 9,613.20
342.32
S/. 9,379.90
342.32
S/. 9,143.94
342.32
S/. 8,905.31
342.32
S/. 8,663.98
342.32
S/. 8,419.90
342.32
S/. 8,173.06
342.32
S/. 7,923.42
342.32
S/. 7,670.95
342.32
S/. 7,415.62
342.32
S/. 7,157.39
342.32
S/. 6,896.23
342.32
S/. 6,632.12
342.32
S/. 6,365.00
342.32
S/. 6,094.86
342.32
S/. 5,821.65
342.32
S/. 5,545.35
342.32
S/. 5,265.91
342.32
S/. 4,983.30
342.32
S/. 4,697.49
342.32
S/. 4,408.43
342.32
S/. 4,116.10
342.32
S/. 3,820.46
342.32
S/. 3,521.46
342.32
S/. 3,219.07

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

305.82
309.29
312.79
316.34
319.93
323.56
327.23
330.94
334.69
338.49

S/. 36.51
S/. 33.04
S/. 29.53
S/. 25.98
S/. 22.40
S/. 18.77
S/. 15.10
S/. 11.39
S/. 7.63
S/. 3.84

1305

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

342.32
342.32
342.32
342.32
342.32
342.32
342.32
342.32
342.32
342.32

S/. 892.32
S/. 342.32
550

S/. 2,913.25
S/. 2,603.96
S/. 2,291.17
S/. 1,974.83
S/. 1,654.90
S/. 1,331.34
S/. 1,004.11
S/. 673.18
S/. 338.49
S/. -0.00