anual mensual

Principal S/. 100,000.00 S/. 100,000.00

Duracion 10 120
Tasa 35% 2.5%

Cuota mensual S/. 2,575.24 a.1

Tasa 2.5% 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/. 2,575.24 S/. 135.73 S/. 2,504.00 S/. 99,864.27
2 S/. 2,575.24 S/. 139.12 S/. 2,500.60 S/. 99,860.88
3 S/. 2,575.24 S/. 142.61 S/. 2,497.12 S/. 99,857.39
4 S/. 2,575.24 S/. 146.18 S/. 2,493.55 S/. 99,853.82
5 S/. 2,575.24 S/. 149.84 S/. 2,489.89 S/. 99,850.16
6 S/. 2,575.24 S/. 153.59 S/. 2,486.14 S/. 99,846.41
7 S/. 2,575.24 S/. 157.44 S/. 2,482.29 S/. 99,842.56
8 S/. 2,575.24 S/. 161.38 S/. 2,478.35 S/. 99,838.62
9 S/. 2,575.24 S/. 165.42 S/. 2,474.31 S/. 99,834.58
10 S/. 2,575.24 S/. 169.56 S/. 2,470.16 S/. 99,830.44
11 S/. 2,575.24 S/. 173.81 S/. 2,465.92 S/. 99,826.19
12 S/. 2,575.24 S/. 178.16 S/. 2,461.57 S/. 99,821.84
13 S/. 2,575.24 S/. 182.62 S/. 2,457.11 S/. 99,817.38
14 S/. 2,575.24 S/. 187.19 S/. 2,452.53 S/. 99,812.81
15 S/. 2,575.24 S/. 191.88 S/. 2,447.85 S/. 99,808.12
16 S/. 2,575.24 S/. 196.69 S/. 2,443.04 S/. 99,803.31
17 S/. 2,575.24 S/. 201.61 S/. 2,438.12 S/. 99,798.39
18 S/. 2,575.24 S/. 206.66 S/. 2,433.07 S/. 99,793.34
19 S/. 2,575.24 S/. 211.83 S/. 2,427.89 S/. 99,788.17
20 S/. 2,575.24 S/. 217.14 S/. 2,422.59 S/. 99,782.86
21 S/. 2,575.24 S/. 222.58 S/. 2,417.15 S/. 99,777.42
22 S/. 2,575.24 S/. 228.15 S/. 2,411.58 S/. 99,771.85
23 S/. 2,575.24 S/. 233.86 S/. 2,405.87 S/. 99,766.14
24 S/. 2,575.24 S/. 239.72 S/. 2,400.01 S/. 99,760.28
25 S/. 2,575.24 S/. 245.72 S/. 2,394.01 S/. 99,754.28
26 S/. 2,575.24 S/. 251.87 S/. 2,387.85 S/. 99,748.13
27 S/. 2,575.24 S/. 258.18 S/. 2,381.55 S/. 99,741.82
28 S/. 2,575.24 S/. 264.64 S/. 2,375.08 S/. 99,735.36
29 S/. 2,575.24 S/. 271.27 S/. 2,368.46 S/. 99,728.73
30 S/. 2,575.24 S/. 278.06 S/. 2,361.66 S/. 99,721.94
31 S/. 2,575.24 S/. 285.03 S/. 2,354.70 S/. 99,714.97
32 S/. 2,575.24 S/. 292.16 S/. 2,347.56 S/. 99,707.84
33 S/. 2,575.24 S/. 299.48 S/. 2,340.25 S/. 99,700.52
34 S/. 2,575.24 S/. 306.98 S/. 2,332.75 S/. 99,693.02
35 S/. 2,575.24 S/. 314.67 S/. 2,325.06 S/. 99,685.33
36 S/. 2,575.24 S/. 322.54 S/. 2,317.18 S/. 99,677.46
37 S/. 2,575.24 S/. 330.62 S/. 2,309.11 S/. 99,669.38
38 S/. 2,575.24 S/. 338.90 S/. 2,300.83 S/. 99,661.10
39 S/. 2,575.24 S/. 347.39 S/. 2,292.34 S/. 99,652.61
40 S/. 2,575.24 S/. 356.08 S/. 2,283.64 S/. 99,643.92
41 S/. 2,575.24 S/. 365.00 S/. 2,274.73 S/. 99,635.00
42 S/. 2,575.24 S/. 374.14 S/. 2,265.59 S/. 99,625.86
43 S/. 2,575.24 S/. 383.51 S/. 2,256.22 S/. 99,616.49
44 S/. 2,575.24 S/. 393.11 S/. 2,246.62 S/. 99,606.89
45 S/. 2,575.24 S/. 402.96 S/. 2,236.77 S/. 99,597.04
46 S/. 2,575.24 S/. 413.05 S/. 2,226.68 S/. 99,586.95
47 S/. 2,575.24 S/. 423.39 S/. 2,216.34 S/. 99,576.61
48 S/. 2,575.24 S/. 433.99 S/. 2,205.74 S/. 99,566.01
49 S/. 2,575.24 S/. 444.86 S/. 2,194.87 S/. 99,555.14
50 S/. 2,575.24 S/. 456.00 S/. 2,183.73 S/. 99,544.00
51 S/. 2,575.24 S/. 467.41 S/. 2,172.31 S/. 99,532.59
52 S/. 2,575.24 S/. 479.12 S/. 2,160.61 S/. 99,520.88
53 S/. 2,575.24 S/. 491.12 S/. 2,148.61 S/. 99,508.88
54 S/. 2,575.24 S/. 503.41 S/. 2,136.31 S/. 99,496.59
55 S/. 2,575.24 S/. 516.02 S/. 2,123.71 S/. 99,483.98
56 S/. 2,575.24 S/. 528.94 S/. 2,110.79 S/. 99,471.06
57 S/. 2,575.24 S/. 542.18 S/. 2,097.54 S/. 99,457.82
58 S/. 2,575.24 S/. 555.76 S/. 2,083.97 S/. 99,444.24
59 S/. 2,575.24 S/. 569.68 S/. 2,070.05 S/. 99,430.32
60 S/. 2,575.24 S/. 583.94 S/. 2,055.79 S/. 99,416.06
61 S/. 2,575.24 S/. 598.56 S/. 2,041.16 S/. 99,401.44
62 S/. 2,575.24 S/. 613.55 S/. 2,026.18 S/. 99,386.45
63 S/. 2,575.24 S/. 628.91 S/. 2,010.81 S/. 99,371.09
64 S/. 2,575.24 S/. 644.66 S/. 1,995.06 S/. 99,355.34
65 S/. 2,575.24 S/. 660.80 S/. 1,978.92 S/. 99,339.20
66 S/. 2,575.24 S/. 677.35 S/. 1,962.38 S/. 99,322.65
67 S/. 2,575.24 S/. 694.31 S/. 1,945.41 S/. 99,305.69
68 S/. 2,575.24 S/. 711.70 S/. 1,928.03 S/. 99,288.30
69 S/. 2,575.24 S/. 729.52 S/. 1,910.21 S/. 99,270.48
70 S/. 2,575.24 S/. 747.79 S/. 1,891.94 S/. 99,252.21
71 S/. 2,575.24 S/. 766.51 S/. 1,873.22 S/. 99,233.49
 72 S/. 2,575.24 S/. 785.70 S/. 1,854.02 S/. 99,214.30
73 S/. 2,575.24 S/. 805.38 S/. 1,834.35 S/. 99,194.62
74 S/. 2,575.24 S/. 825.54 S/. 1,814.18 S/. 99,174.46
75 S/. 2,575.24 S/. 846.22 S/. 1,793.51 S/. 99,153.78
76 S/. 2,575.24 S/. 867.41 S/. 1,772.32 S/. 99,132.59
77 S/. 2,575.24 S/. 889.13 S/. 1,750.60 S/. 99,110.87
78 S/. 2,575.24 S/. 911.39 S/. 1,728.34 S/. 99,088.61
79 S/. 2,575.24 S/. 934.21 S/. 1,705.52 S/. 99,065.79
80 S/. 2,575.24 S/. 957.60 S/. 1,682.12 S/. 99,042.40
81 S/. 2,575.24 S/. 981.58 S/. 1,658.15 S/. 99,018.42
82 S/. 2,575.24 S/. 1,006.16 S/. 1,633.57 S/. 98,993.84
83 S/. 2,575.24 S/. 1,031.35 S/. 1,608.37 S/. 98,968.65
84 S/. 2,575.24 S/. 1,057.18 S/. 1,582.55 S/. 98,942.82
85 S/. 2,575.24 S/. 1,083.65 S/. 1,556.08 S/. 98,916.35
86 S/. 2,575.24 S/. 1,110.79 S/. 1,528.94 S/. 98,889.21
87 S/. 2,575.24 S/. 1,138.60 S/. 1,501.13 S/. 98,861.40
88 S/. 2,575.24 S/. 1,167.11 S/. 1,472.62 S/. 98,832.89
89 S/. 2,575.24 S/. 1,196.33 S/. 1,443.39 S/. 98,803.67
90 S/. 2,575.24 S/. 1,226.29 S/. 1,413.44 S/. 98,773.71
91 S/. 2,575.24 S/. 1,257.00 S/. 1,382.73 S/. 98,743.00
92 S/. 2,575.24 S/. 1,288.47 S/. 1,351.25 S/. 98,711.53
93 S/. 2,575.24 S/. 1,320.74 S/. 1,318.99 S/. 98,679.26
94 S/. 2,575.24 S/. 1,353.81 S/. 1,285.92 S/. 98,646.19
95 S/. 2,575.24 S/. 1,387.71 S/. 1,252.02 S/. 98,612.29
96 S/. 2,575.24 S/. 1,422.45 S/. 1,217.27 S/. 98,577.55
97 S/. 2,575.24 S/. 1,458.07 S/. 1,181.65 S/. 98,541.93
98 S/. 2,575.24 S/. 1,494.58 S/. 1,145.14 S/. 98,505.42
99 S/. 2,575.24 S/. 1,532.01 S/. 1,107.72 S/. 98,467.99
100 S/. 2,575.24 S/. 1,570.37 S/. 1,069.36 S/. 98,429.63
101 S/. 2,575.24 S/. 1,609.69 S/. 1,030.04 S/. 98,390.31
102 S/. 2,575.24 S/. 1,650.00 S/. 989.73 S/. 98,350.00
103 S/. 2,575.24 S/. 1,691.31 S/. 948.41 S/. 98,308.69
104 S/. 2,575.24 S/. 1,733.66 S/. 906.06 S/. 98,266.34
105 S/. 2,575.24 S/. 1,777.08 S/. 862.65 S/. 98,222.92
106 S/. 2,575.24 S/. 1,821.57 S/. 818.15 S/. 98,178.43
107 S/. 2,575.24 S/. 1,867.19 S/. 772.54 S/. 98,132.81
108 S/. 2,575.24 S/. 1,913.94 S/. 725.79 S/. 98,086.06
109 S/. 2,575.24 S/. 1,961.87 S/. 677.86 S/. 98,038.13
110 S/. 2,575.24 S/. 2,010.99 S/. 628.74 S/. 97,989.01
111 S/. 2,575.24 S/. 2,061.35 S/. 578.38 S/. 97,938.65
112 S/. 2,575.24 S/. 2,112.96 S/. 526.77 S/. 97,887.04
113 S/. 2,575.24 S/. 2,165.87 S/. 473.86 S/. 97,834.13
114 S/. 2,575.24 S/. 2,220.10 S/. 419.62 S/. 97,779.90
115 S/. 2,575.24 S/. 2,275.69 S/. 364.03 S/. 97,724.31
116 S/. 2,575.24 S/. 2,332.68 S/. 307.05 S/. 97,667.32
117 S/. 2,575.24 S/. 2,391.09 S/. 248.64 S/. 97,608.91
118 S/. 2,575.24 S/. 2,450.96 S/. 188.77 S/. 97,549.04
119 S/. 2,575.24 S/. 2,512.33 S/. 127.39 S/. 97,487.67
120 S/. 2,575.24 S/. 2,575.24 S/. 64.48 S/. 97,424.76
 anual mensual anual mensual
Principal 15000 Principal
Cuota inicial 1500 Cuota inicial
Prestamo 13500 13500 Prestamo
Tasa 12% 1.0% Tasa
Cuota mensual 230 Cuota mensual

Periodo 12.00 b.1 Periodo

 anual mensual
Principal
Cuota inicial
Prestamo
Tasa
Cuota mensual

b.2 Periodo b.3