anual mensual

Principal 100000
Duracion 10 120
Tasa 35% 2.5324%

Cuota mensual S/. 2,664.95 a.1

Tasa 2.5324% 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/. 2,664.95 S/. 132.54 S/. 2,532.41 S/. 99,867.46
2 S/. 2,664.95 S/. 135.90 S/. 2,529.05 S/. 99,731.56
3 S/. 2,664.95 S/. 139.34 S/. 2,525.61 S/. 99,592.22
4 S/. 2,664.95 S/. 142.87 S/. 2,522.08 S/. 99,449.35
5 S/. 2,664.95 S/. 146.49 S/. 2,518.46 S/. 99,302.87
6 S/. 2,664.95 S/. 150.20 S/. 2,514.75 S/. 99,152.67
7 S/. 2,664.95 S/. 154.00 S/. 2,510.95 S/. 98,998.67
8 S/. 2,664.95 S/. 157.90 S/. 2,507.05 S/. 98,840.78
9 S/. 2,664.95 S/. 161.90 S/. 2,503.05 S/. 98,678.88
10 S/. 2,664.95 S/. 166.00 S/. 2,498.95 S/. 98,512.88
11 S/. 2,664.95 S/. 170.20 S/. 2,494.75 S/. 98,342.68
12 S/. 2,664.95 S/. 174.51 S/. 2,490.44 S/. 98,168.17
13 S/. 2,664.95 S/. 178.93 S/. 2,486.02 S/. 97,989.24
14 S/. 2,664.95 S/. 183.46 S/. 2,481.49 S/. 97,805.78
15 S/. 2,664.95 S/. 188.11 S/. 2,476.84 S/. 97,617.67
16 S/. 2,664.95 S/. 192.87 S/. 2,472.08 S/. 97,424.80
17 S/. 2,664.95 S/. 197.76 S/. 2,467.19 S/. 97,227.04
18 S/. 2,664.95 S/. 202.76 S/. 2,462.18 S/. 97,024.28
19 S/. 2,664.95 S/. 207.90 S/. 2,457.05 S/. 96,816.38
20 S/. 2,664.95 S/. 213.16 S/. 2,451.78 S/. 96,603.21
21 S/. 2,664.95 S/. 218.56 S/. 2,446.39 S/. 96,384.65
22 S/. 2,664.95 S/. 224.10 S/. 2,440.85 S/. 96,160.56
23 S/. 2,664.95 S/. 229.77 S/. 2,435.18 S/. 95,930.79
24 S/. 2,664.95 S/. 235.59 S/. 2,429.36 S/. 95,695.19
25 S/. 2,664.95 S/. 241.56 S/. 2,423.39 S/. 95,453.64
26 S/. 2,664.95 S/. 247.67 S/. 2,417.27 S/. 95,205.97
27 S/. 2,664.95 S/. 253.95 S/. 2,411.00 S/. 94,952.02
28 S/. 2,664.95 S/. 260.38 S/. 2,404.57 S/. 94,691.64
29 S/. 2,664.95 S/. 266.97 S/. 2,397.98 S/. 94,424.67
30 S/. 2,664.95 S/. 273.73 S/. 2,391.22 S/. 94,150.94
31 S/. 2,664.95 S/. 280.66 S/. 2,384.28 S/. 93,870.28
32 S/. 2,664.95 S/. 287.77 S/. 2,377.18 S/. 93,582.51
33 S/. 2,664.95 S/. 295.06 S/. 2,369.89 S/. 93,287.45
34 S/. 2,664.95 S/. 302.53 S/. 2,362.42 S/. 92,984.92
35 S/. 2,664.95 S/. 310.19 S/. 2,354.76 S/. 92,674.73
36 S/. 2,664.95 S/. 318.05 S/. 2,346.90 S/. 92,356.68
37 S/. 2,664.95 S/. 326.10 S/. 2,338.85 S/. 92,030.58
38 S/. 2,664.95 S/. 334.36 S/. 2,330.59 S/. 91,696.22
39 S/. 2,664.95 S/. 342.83 S/. 2,322.12 S/. 91,353.39
40 S/. 2,664.95 S/. 351.51 S/. 2,313.44 S/. 91,001.89
41 S/. 2,664.95 S/. 360.41 S/. 2,304.54 S/. 90,641.48
42 S/. 2,664.95 S/. 369.54 S/. 2,295.41 S/. 90,271.94
43 S/. 2,664.95 S/. 378.90 S/. 2,286.05 S/. 89,893.04
44 S/. 2,664.95 S/. 388.49 S/. 2,276.46 S/. 89,504.55
45 S/. 2,664.95 S/. 398.33 S/. 2,266.62 S/. 89,106.22
46 S/. 2,664.95 S/. 408.42 S/. 2,256.53 S/. 88,697.81
47 S/. 2,664.95 S/. 418.76 S/. 2,246.19 S/. 88,279.05
48 S/. 2,664.95 S/. 429.36 S/. 2,235.58 S/. 87,849.69
49 S/. 2,664.95 S/. 440.24 S/. 2,224.71 S/. 87,409.45
50 S/. 2,664.95 S/. 451.38 S/. 2,213.56 S/. 86,958.07
51 S/. 2,664.95 S/. 462.82 S/. 2,202.13 S/. 86,495.25
52 S/. 2,664.95 S/. 474.54 S/. 2,190.41 S/. 86,020.71
53 S/. 2,664.95 S/. 486.55 S/. 2,178.39 S/. 85,534.16
54 S/. 2,664.95 S/. 498.87 S/. 2,166.07 S/. 85,035.29
55 S/. 2,664.95 S/. 511.51 S/. 2,153.44 S/. 84,523.78
56 S/. 2,664.95 S/. 524.46 S/. 2,140.48 S/. 83,999.32
57 S/. 2,664.95 S/. 537.74 S/. 2,127.20 S/. 83,461.57
58 S/. 2,664.95 S/. 551.36 S/. 2,113.59 S/. 82,910.21
59 S/. 2,664.95 S/. 565.32 S/. 2,099.62 S/. 82,344.89
60 S/. 2,664.95 S/. 579.64 S/. 2,085.31 S/. 81,765.25
61 S/. 2,664.95 S/. 594.32 S/. 2,070.63 S/. 81,170.93
62 S/. 2,664.95 S/. 609.37 S/. 2,055.58 S/. 80,561.56
63 S/. 2,664.95 S/. 624.80 S/. 2,040.15 S/. 79,936.76
64 S/. 2,664.95 S/. 640.62 S/. 2,024.32 S/. 79,296.13
65 S/. 2,664.95 S/. 656.85 S/. 2,008.10 S/. 78,639.28
66 S/. 2,664.95 S/. 673.48 S/. 1,991.47 S/. 77,965.80
67 S/. 2,664.95 S/. 690.54 S/. 1,974.41 S/. 77,275.27
68 S/. 2,664.95 S/. 708.02 S/. 1,956.92 S/. 76,567.24
69 S/. 2,664.95 S/. 725.95 S/. 1,938.99 S/. 75,841.29
70 S/. 2,664.95 S/. 744.34 S/. 1,920.61 S/. 75,096.95
71 S/. 2,664.95 S/. 763.19 S/. 1,901.76 S/. 74,333.76
 72 S/. 2,664.95 S/. 782.51 S/. 1,882.43 S/. 73,551.25
73 S/. 2,664.95 S/. 802.33 S/. 1,862.62 S/. 72,748.92
74 S/. 2,664.95 S/. 822.65 S/. 1,842.30 S/. 71,926.27
75 S/. 2,664.95 S/. 843.48 S/. 1,821.46 S/. 71,082.79
76 S/. 2,664.95 S/. 864.84 S/. 1,800.10 S/. 70,217.95
77 S/. 2,664.95 S/. 886.74 S/. 1,778.20 S/. 69,331.20
78 S/. 2,664.95 S/. 909.20 S/. 1,755.75 S/. 68,422.00
79 S/. 2,664.95 S/. 932.22 S/. 1,732.72 S/. 67,489.78
80 S/. 2,664.95 S/. 955.83 S/. 1,709.12 S/. 66,533.95
81 S/. 2,664.95 S/. 980.04 S/. 1,684.91 S/. 65,553.91
82 S/. 2,664.95 S/. 1,004.86 S/. 1,660.09 S/. 64,549.05
83 S/. 2,664.95 S/. 1,030.30 S/. 1,634.64 S/. 63,518.75
84 S/. 2,664.95 S/. 1,056.39 S/. 1,608.55 S/. 62,462.36
85 S/. 2,664.95 S/. 1,083.15 S/. 1,581.80 S/. 61,379.21
86 S/. 2,664.95 S/. 1,110.58 S/. 1,554.37 S/. 60,268.63
87 S/. 2,664.95 S/. 1,138.70 S/. 1,526.25 S/. 59,129.93
88 S/. 2,664.95 S/. 1,167.54 S/. 1,497.41 S/. 57,962.40
89 S/. 2,664.95 S/. 1,197.10 S/. 1,467.84 S/. 56,765.29
90 S/. 2,664.95 S/. 1,227.42 S/. 1,437.53 S/. 55,537.87
91 S/. 2,664.95 S/. 1,258.50 S/. 1,406.44 S/. 54,279.37
92 S/. 2,664.95 S/. 1,290.37 S/. 1,374.57 S/. 52,989.00
93 S/. 2,664.95 S/. 1,323.05 S/. 1,341.90 S/. 51,665.95
94 S/. 2,664.95 S/. 1,356.56 S/. 1,308.39 S/. 50,309.39
95 S/. 2,664.95 S/. 1,390.91 S/. 1,274.04 S/. 48,918.48
96 S/. 2,664.95 S/. 1,426.13 S/. 1,238.81 S/. 47,492.35
97 S/. 2,664.95 S/. 1,462.25 S/. 1,202.70 S/. 46,030.10
98 S/. 2,664.95 S/. 1,499.28 S/. 1,165.67 S/. 44,530.82
99 S/. 2,664.95 S/. 1,537.25 S/. 1,127.70 S/. 42,993.58
100 S/. 2,664.95 S/. 1,576.18 S/. 1,088.77 S/. 41,417.40
101 S/. 2,664.95 S/. 1,616.09 S/. 1,048.86 S/. 39,801.31
102 S/. 2,664.95 S/. 1,657.02 S/. 1,007.93 S/. 38,144.30
103 S/. 2,664.95 S/. 1,698.98 S/. 965.97 S/. 36,445.32
104 S/. 2,664.95 S/. 1,742.00 S/. 922.94 S/. 34,703.31
105 S/. 2,664.95 S/. 1,786.12 S/. 878.83 S/. 32,917.19
106 S/. 2,664.95 S/. 1,831.35 S/. 833.60 S/. 31,085.84
107 S/. 2,664.95 S/. 1,877.73 S/. 787.22 S/. 29,208.12
108 S/. 2,664.95 S/. 1,925.28 S/. 739.67 S/. 27,282.84
109 S/. 2,664.95 S/. 1,974.03 S/. 690.91 S/. 25,308.80
110 S/. 2,664.95 S/. 2,024.03 S/. 640.92 S/. 23,284.78
111 S/. 2,664.95 S/. 2,075.28 S/. 589.67 S/. 21,209.50
112 S/. 2,664.95 S/. 2,127.84 S/. 537.11 S/. 19,081.66
113 S/. 2,664.95 S/. 2,181.72 S/. 483.23 S/. 16,899.94
114 S/. 2,664.95 S/. 2,236.97 S/. 427.98 S/. 14,662.97
115 S/. 2,664.95 S/. 2,293.62 S/. 371.33 S/. 12,369.35
116 S/. 2,664.95 S/. 2,351.70 S/. 313.24 S/. 10,017.64
117 S/. 2,664.95 S/. 2,411.26 S/. 253.69 S/. 7,606.38
118 S/. 2,664.95 S/. 2,472.32 S/. 192.62 S/. 5,134.06
119 S/. 2,664.95 S/. 2,534.93 S/. 130.02 S/. 2,599.13
120 S/. 2,664.95 S/. 2,599.13 S/. 65.82 S/. 0.00
 anual mensual anual mensual
Principal 15000 Principal 15000
Cuota inicial 10% 1500 Cuota inicial 10% 1500
Prestamo 13500 Prestamo 13500
Tasa 12% 0.9489% Tasa 12% 0.9489%
Cuota mensual 230 Cuota mensual 250

Periodo 86.20 b.1 Periodo 76.05

 anual mensual
Principal 15000
Cuota inicial 10% 1500
Prestamo 13500
Tasa 12% 0.9489%
Cuota mensual 280

b.2 Periodo 64.76 b.3