Principal S/ 100,000.

00

anual mensual
Duración 10 120
Tasa 35% 2.92%

Cuota mensual S/. 3,012.30 a.1

Tasa 2.92% a.2

Duración 120 a.3

Principal S/. 100,000.00 a.4

a.5 Cuadro de Amortización

Mes Cuota Mensual Amortizacion Interes Saldo

1 S/. 3,012.30 S/. 95.63 S/. 2,916.67 S/. 99,904.37
2 S/. 3,012.30 S/. 98.42 S/. 2,913.88 S/. 99,805.94
3 S/. 3,012.30 S/. 101.29 S/. 2,911.01 S/. 99,704.65
4 S/. 3,012.30 S/. 104.25 S/. 2,908.05 S/. 99,600.40
5 S/. 3,012.30 S/. 107.29 S/. 2,905.01 S/. 99,493.11
6 S/. 3,012.30 S/. 110.42 S/. 2,901.88 S/. 99,382.69
7 S/. 3,012.30 S/. 113.64 S/. 2,898.66 S/. 99,269.05
8 S/. 3,012.30 S/. 116.95 S/. 2,895.35 S/. 99,152.10
9 S/. 3,012.30 S/. 120.36 S/. 2,891.94 S/. 99,031.74
10 S/. 3,012.30 S/. 123.88 S/. 2,888.43 S/. 98,907.86
11 S/. 3,012.30 S/. 127.49 S/. 2,884.81 S/. 98,780.37
12 S/. 3,012.30 S/. 131.21 S/. 2,881.09 S/. 98,649.17
13 S/. 3,012.30 S/. 135.03 S/. 2,877.27 S/. 98,514.13
14 S/. 3,012.30 S/. 138.97 S/. 2,873.33 S/. 98,375.16
15 S/. 3,012.30 S/. 143.03 S/. 2,869.28 S/. 98,232.13
16 S/. 3,012.30 S/. 147.20 S/. 2,865.10 S/. 98,084.94
17 S/. 3,012.30 S/. 151.49 S/. 2,860.81 S/. 97,933.45
18 S/. 3,012.30 S/. 155.91 S/. 2,856.39 S/. 97,777.54
19 S/. 3,012.30 S/. 160.46 S/. 2,851.84 S/. 97,617.08
20 S/. 3,012.30 S/. 165.14 S/. 2,847.16 S/. 97,451.95
21 S/. 3,012.30 S/. 169.95 S/. 2,842.35 S/. 97,281.99
22 S/. 3,012.30 S/. 174.91 S/. 2,837.39 S/. 97,107.09
23 S/. 3,012.30 S/. 180.01 S/. 2,832.29 S/. 96,927.07
24 S/. 3,012.30 S/. 185.26 S/. 2,827.04 S/. 96,741.81
25 S/. 3,012.30 S/. 190.66 S/. 2,821.64 S/. 96,551.15
26 S/. 3,012.30 S/. 196.23 S/. 2,816.08 S/. 96,354.92
27 S/. 3,012.30 S/. 201.95 S/. 2,810.35 S/. 96,152.97
28 S/. 3,012.30 S/. 207.84 S/. 2,804.46 S/. 95,945.14
29 S/. 3,012.30 S/. 213.90 S/. 2,798.40 S/. 95,731.23
30 S/. 3,012.30 S/. 220.14 S/. 2,792.16 S/. 95,511.09
31 S/. 3,012.30 S/. 226.56 S/. 2,785.74 S/. 95,284.53
32 S/. 3,012.30 S/. 233.17 S/. 2,779.13 S/. 95,051.37
33 S/. 3,012.30 S/. 239.97 S/. 2,772.33 S/. 94,811.40
34 S/. 3,012.30 S/. 246.97 S/. 2,765.33 S/. 94,564.43
35 S/. 3,012.30 S/. 254.17 S/. 2,758.13 S/. 94,310.26
36 S/. 3,012.30 S/. 261.59 S/. 2,750.72 S/. 94,048.67
37 S/. 3,012.30 S/. 269.21 S/. 2,743.09 S/. 93,779.46
38 S/. 3,012.30 S/. 277.07 S/. 2,735.23 S/. 93,502.39
39 S/. 3,012.30 S/. 285.15 S/. 2,727.15 S/. 93,217.24
40 S/. 3,012.30 S/. 293.46 S/. 2,718.84 S/. 92,923.78
41 S/. 3,012.30 S/. 302.02 S/. 2,710.28 S/. 92,621.75
42 S/. 3,012.30 S/. 310.83 S/. 2,701.47 S/. 92,310.92
43 S/. 3,012.30 S/. 319.90 S/. 2,692.40 S/. 91,991.02
44 S/. 3,012.30 S/. 329.23 S/. 2,683.07 S/. 91,661.79
45 S/. 3,012.30 S/. 338.83 S/. 2,673.47 S/. 91,322.96
46 S/. 3,012.30 S/. 348.71 S/. 2,663.59 S/. 90,974.25
47 S/. 3,012.30 S/. 358.89 S/. 2,653.42 S/. 90,615.36
48 S/. 3,012.30 S/. 369.35 S/. 2,642.95 S/. 90,246.01
49 S/. 3,012.30 S/. 380.13 S/. 2,632.18 S/. 89,865.88
50 S/. 3,012.30 S/. 391.21 S/. 2,621.09 S/. 89,474.67
51 S/. 3,012.30 S/. 402.62 S/. 2,609.68 S/. 89,072.05
52 S/. 3,012.30 S/. 414.37 S/. 2,597.93 S/. 88,657.68
53 S/. 3,012.30 S/. 426.45 S/. 2,585.85 S/. 88,231.23
54 S/. 3,012.30 S/. 438.89 S/. 2,573.41 S/. 87,792.34
55 S/. 3,012.30 S/. 451.69 S/. 2,560.61 S/. 87,340.65
56 S/. 3,012.30 S/. 464.87 S/. 2,547.44 S/. 86,875.78
57 S/. 3,012.30 S/. 478.42 S/. 2,533.88 S/. 86,397.36
58 S/. 3,012.30 S/. 492.38 S/. 2,519.92 S/. 85,904.98
59 S/. 3,012.30 S/. 506.74 S/. 2,505.56 S/. 85,398.24
60 S/. 3,012.30 S/. 521.52 S/. 2,490.78 S/. 84,876.72
61 S/. 3,012.30 S/. 536.73 S/. 2,475.57 S/. 84,339.99
62 S/. 3,012.30 S/. 552.38 S/. 2,459.92 S/. 83,787.61
63 S/. 3,012.30 S/. 568.50 S/. 2,443.81 S/. 83,219.11
64 S/. 3,012.30 S/. 585.08 S/. 2,427.22 S/. 82,634.04
65 S/. 3,012.30 S/. 602.14 S/. 2,410.16 S/. 82,031.90
66 S/. 3,012.30 S/. 619.70 S/. 2,392.60 S/. 81,412.19
67 S/. 3,012.30 S/. 637.78 S/. 2,374.52 S/. 80,774.41
68 S/. 3,012.30 S/. 656.38 S/. 2,355.92 S/. 80,118.03
69 S/. 3,012.30 S/. 675.52 S/. 2,336.78 S/. 79,442.51
70 S/. 3,012.30 S/. 695.23 S/. 2,317.07 S/. 78,747.28
71 S/. 3,012.30 S/. 715.51 S/. 2,296.80 S/. 78,031.77
 72 S/. 3,012.30 S/. 736.37 S/. 2,275.93 S/. 77,295.40
73 S/. 3,012.30 S/. 757.85 S/. 2,254.45 S/. 76,537.55
74 S/. 3,012.30 S/. 779.96 S/. 2,232.35 S/. 75,757.59
75 S/. 3,012.30 S/. 802.70 S/. 2,209.60 S/. 74,954.89
76 S/. 3,012.30 S/. 826.12 S/. 2,186.18 S/. 74,128.77
77 S/. 3,012.30 S/. 850.21 S/. 2,162.09 S/. 73,278.56
78 S/. 3,012.30 S/. 875.01 S/. 2,137.29 S/. 72,403.55
79 S/. 3,012.30 S/. 900.53 S/. 2,111.77 S/. 71,503.02
80 S/. 3,012.30 S/. 926.80 S/. 2,085.50 S/. 70,576.22
81 S/. 3,012.30 S/. 953.83 S/. 2,058.47 S/. 69,622.40
82 S/. 3,012.30 S/. 981.65 S/. 2,030.65 S/. 68,640.75
83 S/. 3,012.30 S/. 1,010.28 S/. 2,002.02 S/. 67,630.47
84 S/. 3,012.30 S/. 1,039.75 S/. 1,972.56 S/. 66,590.73
85 S/. 3,012.30 S/. 1,070.07 S/. 1,942.23 S/. 65,520.65
86 S/. 3,012.30 S/. 1,101.28 S/. 1,911.02 S/. 64,419.37
87 S/. 3,012.30 S/. 1,133.40 S/. 1,878.90 S/. 63,285.97
88 S/. 3,012.30 S/. 1,166.46 S/. 1,845.84 S/. 62,119.51
89 S/. 3,012.30 S/. 1,200.48 S/. 1,811.82 S/. 60,919.03
90 S/. 3,012.30 S/. 1,235.50 S/. 1,776.80 S/. 59,683.53
91 S/. 3,012.30 S/. 1,271.53 S/. 1,740.77 S/. 58,412.00
92 S/. 3,012.30 S/. 1,308.62 S/. 1,703.68 S/. 57,103.38
93 S/. 3,012.30 S/. 1,346.79 S/. 1,665.52 S/. 55,756.60
94 S/. 3,012.30 S/. 1,386.07 S/. 1,626.23 S/. 54,370.53
95 S/. 3,012.30 S/. 1,426.49 S/. 1,585.81 S/. 52,944.04
96 S/. 3,012.30 S/. 1,468.10 S/. 1,544.20 S/. 51,475.94
97 S/. 3,012.30 S/. 1,510.92 S/. 1,501.38 S/. 49,965.02
98 S/. 3,012.30 S/. 1,554.99 S/. 1,457.31 S/. 48,410.03
99 S/. 3,012.30 S/. 1,600.34 S/. 1,411.96 S/. 46,809.69
100 S/. 3,012.30 S/. 1,647.02 S/. 1,365.28 S/. 45,162.67
101 S/. 3,012.30 S/. 1,695.06 S/. 1,317.24 S/. 43,467.62
102 S/. 3,012.30 S/. 1,744.50 S/. 1,267.81 S/. 41,723.12
103 S/. 3,012.30 S/. 1,795.38 S/. 1,216.92 S/. 39,927.74
104 S/. 3,012.30 S/. 1,847.74 S/. 1,164.56 S/. 38,080.00
105 S/. 3,012.30 S/. 1,901.63 S/. 1,110.67 S/. 36,178.37
106 S/. 3,012.30 S/. 1,957.10 S/. 1,055.20 S/. 34,221.27
107 S/. 3,012.30 S/. 2,014.18 S/. 998.12 S/. 32,207.09
108 S/. 3,012.30 S/. 2,072.93 S/. 939.37 S/. 30,134.16
109 S/. 3,012.30 S/. 2,133.39 S/. 878.91 S/. 28,000.77
110 S/. 3,012.30 S/. 2,195.61 S/. 816.69 S/. 25,805.16
111 S/. 3,012.30 S/. 2,259.65 S/. 752.65 S/. 23,545.51
112 S/. 3,012.30 S/. 2,325.56 S/. 686.74 S/. 21,219.96
113 S/. 3,012.30 S/. 2,393.39 S/. 618.92 S/. 18,826.57
114 S/. 3,012.30 S/. 2,463.19 S/. 549.11 S/. 16,363.38
115 S/. 3,012.30 S/. 2,535.04 S/. 477.27 S/. 13,828.34
116 S/. 3,012.30 S/. 2,608.97 S/. 403.33 S/. 11,219.37
117 S/. 3,012.30 S/. 2,685.07 S/. 327.23 S/. 8,534.30
118 S/. 3,012.30 S/. 2,763.38 S/. 248.92 S/. 5,770.91
119 S/. 3,012.30 S/. 2,843.98 S/. 168.32 S/. 2,926.93
120 S/. 3,012.30 S/. 2,926.93 S/. 85.37 S/. 0.00
 Monto S/.
Principal S/. 15,000.00 Principal
Cuota inicial 10% S/. 1,500.00 Cuota inicial 10%
Préstamo S/ 13,500.00 Préstamo

anual mensual anual

Tasa 12% 1.00% Tasa 12%
Cuota mensual S/. 230.00 Cuota mensual

Periodos 106 b.1 Periodos

 Monto S/. Monto S/.
S/. 15,000.00 Principal S/. 15,000.00
S/. 1,500.00 Cuota inicial 10% S/. 1,500.00
S/ 13,500.00 Préstamo S/ 13,500.00

mensual anual mensual

1.00% Tasa 12% 1.00%
S/. 250.00 Cuota mensual S/. 280.00

92 b.2 Periodos 77.11 b.3