Vous êtes sur la page 1sur 61

Préstamo 100000 VALOR ACTUAL S/. 100,000.

00
TEA 35.00% NPER 120
NPER (años) 10 TASA 2.53%
Cuota Inicial (12%) 35000

TasaN 2.53%
NPER 120

Cuota Mensual S/2,664.95


Cuadro de Amortizac
Periodo Cuota mensual
1 S/2,664.95
2 S/2,664.95
3 S/2,664.95
4 S/2,664.95
5 S/2,664.95
6 S/2,664.95
7 S/2,664.95
8 S/2,664.95
9 S/2,664.95
10 S/2,664.95
11 S/2,664.95
12 S/2,664.95
13 S/2,664.95
14 S/2,664.95
15 S/2,664.95
16 S/2,664.95
17 S/2,664.95
18 S/2,664.95
19 S/2,664.95
20 S/2,664.95
21 S/2,664.95
22 S/2,664.95
23 S/2,664.95
24 S/2,664.95
25 S/2,664.95
26 S/2,664.95
27 S/2,664.95
28 S/2,664.95
29 S/2,664.95
30 S/2,664.95
31 S/2,664.95
32 S/2,664.95
33 S/2,664.95
34 S/2,664.95
35 S/2,664.95
36 S/2,664.95
37 S/2,664.95
38 S/2,664.95
39 S/2,664.95
40 S/2,664.95
41 S/2,664.95
42 S/2,664.95
43 S/2,664.95
44 S/2,664.95
45 S/2,664.95
46 S/2,664.95
47 S/2,664.95
48 S/2,664.95
49 S/2,664.95
50 S/2,664.95
51 S/2,664.95
52 S/2,664.95
53 S/2,664.95
54 S/2,664.95
55 S/2,664.95
56 S/2,664.95
57 S/2,664.95
58 S/2,664.95
59 S/2,664.95
60 S/2,664.95
61 S/2,664.95
62 S/2,664.95
63 S/2,664.95
64 S/2,664.95
65 S/2,664.95
66 S/2,664.95
67 S/2,664.95
68 S/2,664.95
69 S/2,664.95
70 S/2,664.95
71 S/2,664.95
72 S/2,664.95
73 S/2,664.95
74 S/2,664.95
75 S/2,664.95
76 S/2,664.95
77 S/2,664.95
78 S/2,664.95
79 S/2,664.95
80 S/2,664.95
81 S/2,664.95
82 S/2,664.95
83 S/2,664.95
84 S/2,664.95
85 S/2,664.95
86 S/2,664.95
87 S/2,664.95
88 S/2,664.95
89 S/2,664.95
90 S/2,664.95
91 S/2,664.95
92 S/2,664.95
93 S/2,664.95
94 S/2,664.95
95 S/2,664.95
96 S/2,664.95
97 S/2,664.95
98 S/2,664.95
99 S/2,664.95
100 S/2,664.95
101 S/2,664.95
102 S/2,664.95
103 S/2,664.95
104 S/2,664.95
105 S/2,664.95
106 S/2,664.95
107 S/2,664.95
108 S/2,664.95
109 S/2,664.95
110 S/2,664.95
111 S/2,664.95
112 S/2,664.95
113 S/2,664.95
114 S/2,664.95
115 S/2,664.95
116 S/2,664.95
117 S/2,664.95
118 S/2,664.95
119 S/2,664.95
120 S/2,664.95
Cuadro de Amortizacion
Pago de interes Pago.PrinCapital (amortizacion) Saldo
S/. 2,532.41 S/. 132.54 S/. 99,867.46
S/. 2,529.05 S/. 135.90 S/. 99,731.56
S/. 2,525.61 S/. 139.34 S/. 99,592.22
S/. 2,522.08 S/. 142.87 S/. 99,449.35
S/. 2,518.46 S/. 146.49 S/. 99,302.87
S/. 2,514.75 S/. 150.20 S/. 99,152.67
S/. 2,510.95 S/. 154.00 S/. 98,998.67
S/. 2,507.05 S/. 157.90 S/. 98,840.78
S/. 2,503.05 S/. 161.90 S/. 98,678.88
S/. 2,498.95 S/. 166.00 S/. 98,512.88
S/. 2,494.75 S/. 170.20 S/. 98,342.68
S/. 2,490.44 S/. 174.51 S/. 98,168.17
S/. 2,486.02 S/. 178.93 S/. 97,989.24
S/. 2,481.49 S/. 183.46 S/. 97,805.78
S/. 2,476.84 S/. 188.11 S/. 97,617.67
S/. 2,472.08 S/. 192.87 S/. 97,424.80
S/. 2,467.19 S/. 197.76 S/. 97,227.04
S/. 2,462.18 S/. 202.76 S/. 97,024.28
S/. 2,457.05 S/. 207.90 S/. 96,816.38
S/. 2,451.78 S/. 213.16 S/. 96,603.21
S/. 2,446.39 S/. 218.56 S/. 96,384.65
S/. 2,440.85 S/. 224.10 S/. 96,160.56
S/. 2,435.18 S/. 229.77 S/. 95,930.79
S/. 2,429.36 S/. 235.59 S/. 95,695.19
S/. 2,423.39 S/. 241.56 S/. 95,453.64
S/. 2,417.27 S/. 247.67 S/. 95,205.97
S/. 2,411.00 S/. 253.95 S/. 94,952.02
S/. 2,404.57 S/. 260.38 S/. 94,691.64
S/. 2,397.98 S/. 266.97 S/. 94,424.67
S/. 2,391.22 S/. 273.73 S/. 94,150.94
S/. 2,384.28 S/. 280.66 S/. 93,870.28
S/. 2,377.18 S/. 287.77 S/. 93,582.51
S/. 2,369.89 S/. 295.06 S/. 93,287.45
S/. 2,362.42 S/. 302.53 S/. 92,984.92
S/. 2,354.76 S/. 310.19 S/. 92,674.73
S/. 2,346.90 S/. 318.05 S/. 92,356.68
S/. 2,338.85 S/. 326.10 S/. 92,030.58
S/. 2,330.59 S/. 334.36 S/. 91,696.22
S/. 2,322.12 S/. 342.83 S/. 91,353.39
S/. 2,313.44 S/. 351.51 S/. 91,001.89
S/. 2,304.54 S/. 360.41 S/. 90,641.48
S/. 2,295.41 S/. 369.54 S/. 90,271.94
S/. 2,286.05 S/. 378.90 S/. 89,893.04
S/. 2,276.46 S/. 388.49 S/. 89,504.55
S/. 2,266.62 S/. 398.33 S/. 89,106.22
S/. 2,256.53 S/. 408.42 S/. 88,697.81
S/. 2,246.19 S/. 418.76 S/. 88,279.05
S/. 2,235.58 S/. 429.36 S/. 87,849.69
S/. 2,224.71 S/. 440.24 S/. 87,409.45
S/. 2,213.56 S/. 451.38 S/. 86,958.07
S/. 2,202.13 S/. 462.82 S/. 86,495.25
S/. 2,190.41 S/. 474.54 S/. 86,020.71
S/. 2,178.39 S/. 486.55 S/. 85,534.16
S/. 2,166.07 S/. 498.87 S/. 85,035.29
S/. 2,153.44 S/. 511.51 S/. 84,523.78
S/. 2,140.48 S/. 524.46 S/. 83,999.32
S/. 2,127.20 S/. 537.74 S/. 83,461.57
S/. 2,113.59 S/. 551.36 S/. 82,910.21
S/. 2,099.62 S/. 565.32 S/. 82,344.89
S/. 2,085.31 S/. 579.64 S/. 81,765.25
S/. 2,070.63 S/. 594.32 S/. 81,170.93
S/. 2,055.58 S/. 609.37 S/. 80,561.56
S/. 2,040.15 S/. 624.80 S/. 79,936.76
S/. 2,024.32 S/. 640.62 S/. 79,296.13
S/. 2,008.10 S/. 656.85 S/. 78,639.28
S/. 1,991.47 S/. 673.48 S/. 77,965.80
S/. 1,974.41 S/. 690.54 S/. 77,275.27
S/. 1,956.92 S/. 708.02 S/. 76,567.24
S/. 1,938.99 S/. 725.95 S/. 75,841.29
S/. 1,920.61 S/. 744.34 S/. 75,096.95
S/. 1,901.76 S/. 763.19 S/. 74,333.76
S/. 1,882.43 S/. 782.51 S/. 73,551.25
S/. 1,862.62 S/. 802.33 S/. 72,748.92
S/. 1,842.30 S/. 822.65 S/. 71,926.27
S/. 1,821.46 S/. 843.48 S/. 71,082.79
S/. 1,800.10 S/. 864.84 S/. 70,217.95
S/. 1,778.20 S/. 886.74 S/. 69,331.20
S/. 1,755.75 S/. 909.20 S/. 68,422.00
S/. 1,732.72 S/. 932.22 S/. 67,489.78
S/. 1,709.12 S/. 955.83 S/. 66,533.95
S/. 1,684.91 S/. 980.04 S/. 65,553.91
S/. 1,660.09 S/. 1,004.86 S/. 64,549.05
S/. 1,634.64 S/. 1,030.30 S/. 63,518.75
S/. 1,608.55 S/. 1,056.39 S/. 62,462.36
S/. 1,581.80 S/. 1,083.15 S/. 61,379.21
S/. 1,554.37 S/. 1,110.58 S/. 60,268.63
S/. 1,526.25 S/. 1,138.70 S/. 59,129.93
S/. 1,497.41 S/. 1,167.54 S/. 57,962.40
S/. 1,467.84 S/. 1,197.10 S/. 56,765.29
S/. 1,437.53 S/. 1,227.42 S/. 55,537.87
S/. 1,406.44 S/. 1,258.50 S/. 54,279.37
S/. 1,374.57 S/. 1,290.37 S/. 52,989.00
S/. 1,341.90 S/. 1,323.05 S/. 51,665.95
S/. 1,308.39 S/. 1,356.56 S/. 50,309.39
S/. 1,274.04 S/. 1,390.91 S/. 48,918.48
S/. 1,238.81 S/. 1,426.13 S/. 47,492.35
S/. 1,202.70 S/. 1,462.25 S/. 46,030.10
S/. 1,165.67 S/. 1,499.28 S/. 44,530.82
S/. 1,127.70 S/. 1,537.25 S/. 42,993.58
S/. 1,088.77 S/. 1,576.18 S/. 41,417.40
S/. 1,048.86 S/. 1,616.09 S/. 39,801.31
S/. 1,007.93 S/. 1,657.02 S/. 38,144.30
S/. 965.97 S/. 1,698.98 S/. 36,445.32
S/. 922.94 S/. 1,742.00 S/. 34,703.31
S/. 878.83 S/. 1,786.12 S/. 32,917.19
S/. 833.60 S/. 1,831.35 S/. 31,085.84
S/. 787.22 S/. 1,877.73 S/. 29,208.12
S/. 739.67 S/. 1,925.28 S/. 27,282.84
S/. 690.91 S/. 1,974.03 S/. 25,308.80
S/. 640.92 S/. 2,024.03 S/. 23,284.78
S/. 589.67 S/. 2,075.28 S/. 21,209.50
S/. 537.11 S/. 2,127.84 S/. 19,081.66
S/. 483.23 S/. 2,181.72 S/. 16,899.94
S/. 427.98 S/. 2,236.97 S/. 14,662.97
S/. 371.33 S/. 2,293.62 S/. 12,369.35
S/. 313.24 S/. 2,351.70 S/. 10,017.64
S/. 253.69 S/. 2,411.26 S/. 7,606.38
S/. 192.62 S/. 2,472.32 S/. 5,134.06
S/. 130.02 S/. 2,534.93 S/. 2,599.13
S/. 65.82 S/. 2,599.13 S/. 0.00
INICIAL TEA
X1 15% 14.50%
X2 12% 13.50%
X3 10% 12.50%

Costo terreno S/. 125,000.00 VA


TEA 14.50% TasaNom (meses)
NPER (años) 15 NPER (meses)
Cuota inicial S/. 18,750.00

cuota mensual S/. 1,387.75 Monto total

Costo terreno S/. 125,000.00 VA


TEA 13.50% TasaNom (meses)
NPER (años) 18 NPER (meses)
Cuota inicial S/. 15,000.00

cuota mensual S/. 1,300.00

Costo terreno S/. 125,000.00 VA


TEA 12.50% TasaNom (meses)
NPER (años) 20 NPER (meses)
Cuota inicial S/. 12,500.00

cuota mensual S/. 1,225.91


PLAZO
15 años
18 años
20 años

S/. 106,250.00
1.13% Periodo
180 1
2
3
S/. 249,795.16 Total interés S/. 143,545.16 4
5
6
S/. 110,000.00 7
1.06% 8
216 9
10
11
12
13
14
S/. 112,500.00 15
0.99% 16
240 17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
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
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
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
169
170
171
172
173
174
175
176
177
178
179
180
Cuadro de Amortizacion
Cuota mensual Pago de interes Pago.PrinCapital (amortizacion)
S/. 1,387.75 S/. 1,205.68 S/. 182.07
S/. 1,387.75 S/. 1,203.62 S/. 184.13
S/. 1,387.75 S/. 1,201.53 S/. 186.22
S/. 1,387.75 S/. 1,199.42 S/. 188.33
S/. 1,387.75 S/. 1,197.28 S/. 190.47
S/. 1,387.75 S/. 1,195.12 S/. 192.63
S/. 1,387.75 S/. 1,192.93 S/. 194.82
S/. 1,387.75 S/. 1,190.72 S/. 197.03
S/. 1,387.75 S/. 1,188.49 S/. 199.27
S/. 1,387.75 S/. 1,186.22 S/. 201.53
S/. 1,387.75 S/. 1,183.94 S/. 203.81
S/. 1,387.75 S/. 1,181.62 S/. 206.13
S/. 1,387.75 S/. 1,179.29 S/. 208.47
S/. 1,387.75 S/. 1,176.92 S/. 210.83
S/. 1,387.75 S/. 1,174.53 S/. 213.22
S/. 1,387.75 S/. 1,172.11 S/. 215.64
S/. 1,387.75 S/. 1,169.66 S/. 218.09
S/. 1,387.75 S/. 1,167.19 S/. 220.57
S/. 1,387.75 S/. 1,164.68 S/. 223.07
S/. 1,387.75 S/. 1,162.15 S/. 225.60
S/. 1,387.75 S/. 1,159.59 S/. 228.16
S/. 1,387.75 S/. 1,157.00 S/. 230.75
S/. 1,387.75 S/. 1,154.38 S/. 233.37
S/. 1,387.75 S/. 1,151.74 S/. 236.02
S/. 1,387.75 S/. 1,149.06 S/. 238.69
S/. 1,387.75 S/. 1,146.35 S/. 241.40
S/. 1,387.75 S/. 1,143.61 S/. 244.14
S/. 1,387.75 S/. 1,140.84 S/. 246.91
S/. 1,387.75 S/. 1,138.04 S/. 249.71
S/. 1,387.75 S/. 1,135.20 S/. 252.55
S/. 1,387.75 S/. 1,132.34 S/. 255.41
S/. 1,387.75 S/. 1,129.44 S/. 258.31
S/. 1,387.75 S/. 1,126.51 S/. 261.24
S/. 1,387.75 S/. 1,123.54 S/. 264.21
S/. 1,387.75 S/. 1,120.55 S/. 267.21
S/. 1,387.75 S/. 1,117.51 S/. 270.24
S/. 1,387.75 S/. 1,114.45 S/. 273.30
S/. 1,387.75 S/. 1,111.35 S/. 276.41
S/. 1,387.75 S/. 1,108.21 S/. 279.54
S/. 1,387.75 S/. 1,105.04 S/. 282.71
S/. 1,387.75 S/. 1,101.83 S/. 285.92
S/. 1,387.75 S/. 1,098.58 S/. 289.17
S/. 1,387.75 S/. 1,095.30 S/. 292.45
S/. 1,387.75 S/. 1,091.98 S/. 295.77
S/. 1,387.75 S/. 1,088.63 S/. 299.12
S/. 1,387.75 S/. 1,085.23 S/. 302.52
S/. 1,387.75 S/. 1,081.80 S/. 305.95
S/. 1,387.75 S/. 1,078.33 S/. 309.42
S/. 1,387.75 S/. 1,074.82 S/. 312.93
S/. 1,387.75 S/. 1,071.27 S/. 316.48
S/. 1,387.75 S/. 1,067.68 S/. 320.08
S/. 1,387.75 S/. 1,064.04 S/. 323.71
S/. 1,387.75 S/. 1,060.37 S/. 327.38
S/. 1,387.75 S/. 1,056.66 S/. 331.10
S/. 1,387.75 S/. 1,052.90 S/. 334.85
S/. 1,387.75 S/. 1,049.10 S/. 338.65
S/. 1,387.75 S/. 1,045.26 S/. 342.50
S/. 1,387.75 S/. 1,041.37 S/. 346.38
S/. 1,387.75 S/. 1,037.44 S/. 350.31
S/. 1,387.75 S/. 1,033.46 S/. 354.29
S/. 1,387.75 S/. 1,029.44 S/. 358.31
S/. 1,387.75 S/. 1,025.38 S/. 362.37
S/. 1,387.75 S/. 1,021.26 S/. 366.49
S/. 1,387.75 S/. 1,017.11 S/. 370.64
S/. 1,387.75 S/. 1,012.90 S/. 374.85
S/. 1,387.75 S/. 1,008.65 S/. 379.10
S/. 1,387.75 S/. 1,004.34 S/. 383.41
S/. 1,387.75 S/. 999.99 S/. 387.76
S/. 1,387.75 S/. 995.59 S/. 392.16
S/. 1,387.75 S/. 991.14 S/. 396.61
S/. 1,387.75 S/. 986.64 S/. 401.11
S/. 1,387.75 S/. 982.09 S/. 405.66
S/. 1,387.75 S/. 977.49 S/. 410.26
S/. 1,387.75 S/. 972.83 S/. 414.92
S/. 1,387.75 S/. 968.12 S/. 419.63
S/. 1,387.75 S/. 963.36 S/. 424.39
S/. 1,387.75 S/. 958.55 S/. 429.20
S/. 1,387.75 S/. 953.68 S/. 434.07
S/. 1,387.75 S/. 948.75 S/. 439.00
S/. 1,387.75 S/. 943.77 S/. 443.98
S/. 1,387.75 S/. 938.73 S/. 449.02
S/. 1,387.75 S/. 933.64 S/. 454.12
S/. 1,387.75 S/. 928.48 S/. 459.27
S/. 1,387.75 S/. 923.27 S/. 464.48
S/. 1,387.75 S/. 918.00 S/. 469.75
S/. 1,387.75 S/. 912.67 S/. 475.08
S/. 1,387.75 S/. 907.28 S/. 480.47
S/. 1,387.75 S/. 901.83 S/. 485.92
S/. 1,387.75 S/. 896.31 S/. 491.44
S/. 1,387.75 S/. 890.74 S/. 497.02
S/. 1,387.75 S/. 885.10 S/. 502.66
S/. 1,387.75 S/. 879.39 S/. 508.36
S/. 1,387.75 S/. 873.62 S/. 514.13
S/. 1,387.75 S/. 867.79 S/. 519.96
S/. 1,387.75 S/. 861.89 S/. 525.86
S/. 1,387.75 S/. 855.92 S/. 531.83
S/. 1,387.75 S/. 849.89 S/. 537.86
S/. 1,387.75 S/. 843.78 S/. 543.97
S/. 1,387.75 S/. 837.61 S/. 550.14
S/. 1,387.75 S/. 831.37 S/. 556.38
S/. 1,387.75 S/. 825.05 S/. 562.70
S/. 1,387.75 S/. 818.67 S/. 569.08
S/. 1,387.75 S/. 812.21 S/. 575.54
S/. 1,387.75 S/. 805.68 S/. 582.07
S/. 1,387.75 S/. 799.07 S/. 588.68
S/. 1,387.75 S/. 792.39 S/. 595.36
S/. 1,387.75 S/. 785.64 S/. 602.11
S/. 1,387.75 S/. 778.81 S/. 608.95
S/. 1,387.75 S/. 771.90 S/. 615.86
S/. 1,387.75 S/. 764.91 S/. 622.84
S/. 1,387.75 S/. 757.84 S/. 629.91
S/. 1,387.75 S/. 750.69 S/. 637.06
S/. 1,387.75 S/. 743.46 S/. 644.29
S/. 1,387.75 S/. 736.15 S/. 651.60
S/. 1,387.75 S/. 728.76 S/. 658.99
S/. 1,387.75 S/. 721.28 S/. 666.47
S/. 1,387.75 S/. 713.72 S/. 674.03
S/. 1,387.75 S/. 706.07 S/. 681.68
S/. 1,387.75 S/. 698.33 S/. 689.42
S/. 1,387.75 S/. 690.51 S/. 697.24
S/. 1,387.75 S/. 682.60 S/. 705.15
S/. 1,387.75 S/. 674.59 S/. 713.16
S/. 1,387.75 S/. 666.50 S/. 721.25
S/. 1,387.75 S/. 658.32 S/. 729.43
S/. 1,387.75 S/. 650.04 S/. 737.71
S/. 1,387.75 S/. 641.67 S/. 746.08
S/. 1,387.75 S/. 633.20 S/. 754.55
S/. 1,387.75 S/. 624.64 S/. 763.11
S/. 1,387.75 S/. 615.98 S/. 771.77
S/. 1,387.75 S/. 607.22 S/. 780.53
S/. 1,387.75 S/. 598.37 S/. 789.38
S/. 1,387.75 S/. 589.41 S/. 798.34
S/. 1,387.75 S/. 580.35 S/. 807.40
S/. 1,387.75 S/. 571.19 S/. 816.56
S/. 1,387.75 S/. 561.92 S/. 825.83
S/. 1,387.75 S/. 552.55 S/. 835.20
S/. 1,387.75 S/. 543.07 S/. 844.68
S/. 1,387.75 S/. 533.49 S/. 854.26
S/. 1,387.75 S/. 523.79 S/. 863.96
S/. 1,387.75 S/. 513.99 S/. 873.76
S/. 1,387.75 S/. 504.07 S/. 883.68
S/. 1,387.75 S/. 494.05 S/. 893.70
S/. 1,387.75 S/. 483.91 S/. 903.85
S/. 1,387.75 S/. 473.65 S/. 914.10
S/. 1,387.75 S/. 463.28 S/. 924.47
S/. 1,387.75 S/. 452.79 S/. 934.97
S/. 1,387.75 S/. 442.18 S/. 945.57
S/. 1,387.75 S/. 431.45 S/. 956.30
S/. 1,387.75 S/. 420.59 S/. 967.16
S/. 1,387.75 S/. 409.62 S/. 978.13
S/. 1,387.75 S/. 398.52 S/. 989.23
S/. 1,387.75 S/. 387.29 S/. 1,000.46
S/. 1,387.75 S/. 375.94 S/. 1,011.81
S/. 1,387.75 S/. 364.46 S/. 1,023.29
S/. 1,387.75 S/. 352.85 S/. 1,034.90
S/. 1,387.75 S/. 341.10 S/. 1,046.65
S/. 1,387.75 S/. 329.23 S/. 1,058.52
S/. 1,387.75 S/. 317.22 S/. 1,070.54
S/. 1,387.75 S/. 305.07 S/. 1,082.68
S/. 1,387.75 S/. 292.78 S/. 1,094.97
S/. 1,387.75 S/. 280.36 S/. 1,107.39
S/. 1,387.75 S/. 267.79 S/. 1,119.96
S/. 1,387.75 S/. 255.08 S/. 1,132.67
S/. 1,387.75 S/. 242.23 S/. 1,145.52
S/. 1,387.75 S/. 229.23 S/. 1,158.52
S/. 1,387.75 S/. 216.08 S/. 1,171.67
S/. 1,387.75 S/. 202.79 S/. 1,184.96
S/. 1,387.75 S/. 189.34 S/. 1,198.41
S/. 1,387.75 S/. 175.74 S/. 1,212.01
S/. 1,387.75 S/. 161.99 S/. 1,225.76
S/. 1,387.75 S/. 148.08 S/. 1,239.67
S/. 1,387.75 S/. 134.01 S/. 1,253.74
S/. 1,387.75 S/. 119.78 S/. 1,267.97
S/. 1,387.75 S/. 105.40 S/. 1,282.36
S/. 1,387.75 S/. 90.84 S/. 1,296.91
S/. 1,387.75 S/. 76.13 S/. 1,311.62
S/. 1,387.75 S/. 61.24 S/. 1,326.51
S/. 1,387.75 S/. 46.19 S/. 1,341.56
S/. 1,387.75 S/. 30.97 S/. 1,356.78
S/. 1,387.75 S/. 15.57 S/. 1,372.18
Saldo
S/. 106,067.93
S/. 105,883.80
S/. 105,697.58
S/. 105,509.25
S/. 105,318.77
S/. 105,126.14
S/. 104,931.32
S/. 104,734.29
S/. 104,535.02
S/. 104,333.50
S/. 104,129.68
S/. 103,923.56
S/. 103,715.09
S/. 103,504.26
S/. 103,291.04
S/. 103,075.39
S/. 102,857.30
S/. 102,636.74
S/. 102,413.67
S/. 102,188.07
S/. 101,959.91
S/. 101,729.16
S/. 101,495.80
S/. 101,259.78
S/. 101,021.09
S/. 100,779.68
S/. 100,535.54
S/. 100,288.63
S/. 100,038.92
S/. 99,786.37
S/. 99,530.96
S/. 99,272.65
S/. 99,011.40
S/. 98,747.20
S/. 98,479.99
S/. 98,209.76
S/. 97,936.45
S/. 97,660.05
S/. 97,380.50
S/. 97,097.79
S/. 96,811.87
S/. 96,522.70
S/. 96,230.25
S/. 95,934.49
S/. 95,635.37
S/. 95,332.85
S/. 95,026.90
S/. 94,717.48
S/. 94,404.54
S/. 94,088.06
S/. 93,767.98
S/. 93,444.28
S/. 93,116.90
S/. 92,785.80
S/. 92,450.95
S/. 92,112.30
S/. 91,769.80
S/. 91,423.42
S/. 91,073.11
S/. 90,718.82
S/. 90,360.51
S/. 89,998.14
S/. 89,631.65
S/. 89,261.00
S/. 88,886.15
S/. 88,507.05
S/. 88,123.64
S/. 87,735.89
S/. 87,343.73
S/. 86,947.12
S/. 86,546.01
S/. 86,140.35
S/. 85,730.09
S/. 85,315.17
S/. 84,895.55
S/. 84,471.16
S/. 84,041.95
S/. 83,607.88
S/. 83,168.88
S/. 82,724.90
S/. 82,275.88
S/. 81,821.76
S/. 81,362.49
S/. 80,898.01
S/. 80,428.26
S/. 79,953.18
S/. 79,472.71
S/. 78,986.78
S/. 78,495.34
S/. 77,998.33
S/. 77,495.67
S/. 76,987.31
S/. 76,473.19
S/. 75,953.22
S/. 75,427.36
S/. 74,895.53
S/. 74,357.67
S/. 73,813.70
S/. 73,263.56
S/. 72,707.17
S/. 72,144.48
S/. 71,575.39
S/. 70,999.85
S/. 70,417.78
S/. 69,829.10
S/. 69,233.75
S/. 68,631.64
S/. 68,022.69
S/. 67,406.84
S/. 66,783.99
S/. 66,154.08
S/. 65,517.02
S/. 64,872.73
S/. 64,221.13
S/. 63,562.14
S/. 62,895.67
S/. 62,221.63
S/. 61,539.95
S/. 60,850.53
S/. 60,153.29
S/. 59,448.13
S/. 58,734.98
S/. 58,013.73
S/. 57,284.30
S/. 56,546.59
S/. 55,800.50
S/. 55,045.96
S/. 54,282.85
S/. 53,511.08
S/. 52,730.55
S/. 51,941.16
S/. 51,142.82
S/. 50,335.42
S/. 49,518.86
S/. 48,693.03
S/. 47,857.83
S/. 47,013.15
S/. 46,158.88
S/. 45,294.93
S/. 44,421.17
S/. 43,537.49
S/. 42,643.79
S/. 41,739.94
S/. 40,825.84
S/. 39,901.36
S/. 38,966.40
S/. 38,020.82
S/. 37,064.52
S/. 36,097.36
S/. 35,119.23
S/. 34,130.00
S/. 33,129.54
S/. 32,117.73
S/. 31,094.44
S/. 30,059.54
S/. 29,012.89
S/. 27,954.37
S/. 26,883.83
S/. 25,801.15
S/. 24,706.18
S/. 23,598.79
S/. 22,478.82
S/. 21,346.16
S/. 20,200.63
S/. 19,042.11
S/. 17,870.44
S/. 16,685.48
S/. 15,487.07
S/. 14,275.06
S/. 13,049.30
S/. 11,809.62
S/. 10,555.88
S/. 9,287.92
S/. 8,005.56
S/. 6,708.65
S/. 5,397.03
S/. 4,070.52
S/. 2,728.96
S/. 1,372.18
S/. 0.00
Costo Vehícul $10,000.00 VA $8,800.00 Periodo
TEA 4.50% TasaNom (me 0.37% 1
NPER (años) 3 NPER (meses 36 2
Cuota Inicial $1,200.00 3
4
Cuota Mensual $261.42 5
6
Monto Total $9,411.06 7
8
Total Interés $611.06 9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
Cuadro de Amortizacion
Cuota mensual Pago de interes Pago.PrinCapital (amortizacion)
$261.42 S/. 32.34 S/. 229.08
$261.42 S/. 31.50 S/. 229.92
$261.42 S/. 30.65 S/. 230.77
$261.42 S/. 29.80 S/. 231.61
$261.42 S/. 28.95 S/. 232.47
$261.42 S/. 28.10 S/. 233.32
$261.42 S/. 27.24 S/. 234.18
$261.42 S/. 26.38 S/. 235.04
$261.42 S/. 25.52 S/. 235.90
$261.42 S/. 24.65 S/. 236.77
$261.42 S/. 23.78 S/. 237.64
$261.42 S/. 22.91 S/. 238.51
$261.42 S/. 22.03 S/. 239.39
$261.42 S/. 21.15 S/. 240.27
$261.42 S/. 20.27 S/. 241.15
$261.42 S/. 19.38 S/. 242.04
$261.42 S/. 18.49 S/. 242.93
$261.42 S/. 17.60 S/. 243.82
$261.42 S/. 16.70 S/. 244.72
$261.42 S/. 15.80 S/. 245.61
$261.42 S/. 14.90 S/. 246.52
$261.42 S/. 13.99 S/. 247.42
$261.42 S/. 13.09 S/. 248.33
$261.42 S/. 12.17 S/. 249.25
$261.42 S/. 11.26 S/. 250.16
$261.42 S/. 10.34 S/. 251.08
$261.42 S/. 9.42 S/. 252.00
$261.42 S/. 8.49 S/. 252.93
$261.42 S/. 7.56 S/. 253.86
$261.42 S/. 6.63 S/. 254.79
$261.42 S/. 5.69 S/. 255.73
$261.42 S/. 4.75 S/. 256.67
$261.42 S/. 3.81 S/. 257.61
$261.42 S/. 2.86 S/. 258.56
$261.42 S/. 1.91 S/. 259.51
$261.42 S/. 0.96 S/. 260.46
Saldo
S/. 8,570.92
S/. 8,341.00
S/. 8,110.23
S/. 7,878.62
S/. 7,646.15
S/. 7,412.83
S/. 7,178.65
S/. 6,943.62
S/. 6,707.71
S/. 6,470.95
S/. 6,233.31
S/. 5,994.79
S/. 5,755.41
S/. 5,515.14
S/. 5,273.99
S/. 5,031.95
S/. 4,789.02
S/. 4,545.20
S/. 4,300.49
S/. 4,054.87
S/. 3,808.36
S/. 3,560.93
S/. 3,312.60
S/. 3,063.35
S/. 2,813.19
S/. 2,562.11
S/. 2,310.11
S/. 2,057.18
S/. 1,803.32
S/. 1,548.53
S/. 1,292.80
S/. 1,036.14
S/. 778.53
S/. 519.97
S/. 260.46
S/. 0.00
Costo Vehículo
TEA
NPER
Cuota Inicial (12%)
S/. 15,000.00 VA S/. 13,500.00 Costo Vehículo
12.00% TasaNom (meses) 0.95% TEA
86 NPER
S/. 1,500.00 Cuota Inicial (12%)
S/. 15,000.00 VA S/. 13,500.00 Costo Vehícul
12.00% TasaNom (meses) 0.95% TEA
76 NPER
S/. 1,500.00 Cuota Inicial
S/. 15,000.00 VA S/. 13,500.00
12.00% TasaNom (meses) 0.95%
65
S/. 1,500.00
A)
TIPO DE ACCION PRECIO DE COMPRA PRECIO DE VENTA
TIPO A 4.5 4.75
TIPO B 3.2 3.25
TIPO C 1.7 2.9

B) PRECIO VENTA
3.3666666667
# ACCIONES COMPRADAS UTILIDAD
10000 2500
12000 600
6000 7200
ENTIDAD TEA PLAZO(AÑOS)
BANCO DE CREDITO 3.75% 15
BANCO WIESE 3.50% 20
BANCO INTERBANK 2.75% 18

MESES
VALOR ACTUAL 140000
TEA 3.75%
NPER(AÑOS) 15 180

CUOTA MENSUAL S/ 1,013.74

180
Cuadro de Amortizacion
Periodo Cuota mensual Pago.Interes PagoPrin(amortizacion)
1 S/ 1,013.74 S/ 430.16 S/ 583.59
2 S/ 1,013.74 S/ 428.36 S/ 585.38
3 S/ 1,013.74 S/ 426.56 S/ 587.18
4 S/ 1,013.74 S/ 424.76 S/ 588.98
TASA MESES 5 S/ 1,013.74 S/ 422.95 S/ 590.79
6 S/ 1,013.74 S/ 421.14 S/ 592.61
0.0030725417 7 S/ 1,013.74 S/ 419.31 S/ 594.43
8 S/ 1,013.74 S/ 417.49 S/ 596.26
9 S/ 1,013.74 S/ 415.66 S/ 598.09
10 S/ 1,013.74 S/ 413.82 S/ 599.93
11 S/ 1,013.74 S/ 411.97 S/ 601.77
12 S/ 1,013.74 S/ 410.13 S/ 603.62
13 S/ 1,013.74 S/ 408.27 S/ 605.47
14 S/ 1,013.74 S/ 406.41 S/ 607.33
15 S/ 1,013.74 S/ 404.54 S/ 609.20
16 S/ 1,013.74 S/ 402.67 S/ 611.07
17 S/ 1,013.74 S/ 400.80 S/ 612.95
18 S/ 1,013.74 S/ 398.91 S/ 614.83
19 S/ 1,013.74 S/ 397.02 S/ 616.72
20 S/ 1,013.74 S/ 395.13 S/ 618.62
21 S/ 1,013.74 S/ 393.23 S/ 620.52
22 S/ 1,013.74 S/ 391.32 S/ 622.42
23 S/ 1,013.74 S/ 389.41 S/ 624.34
24 S/ 1,013.74 S/ 387.49 S/ 626.25
25 S/ 1,013.74 S/ 385.57 S/ 628.18
26 S/ 1,013.74 S/ 383.64 S/ 630.11
27 S/ 1,013.74 S/ 381.70 S/ 632.04
28 S/ 1,013.74 S/ 379.76 S/ 633.99
29 S/ 1,013.74 S/ 377.81 S/ 635.93
30 S/ 1,013.74 S/ 375.86 S/ 637.89
31 S/ 1,013.74 S/ 373.90 S/ 639.85
32 S/ 1,013.74 S/ 371.93 S/ 641.81
33 S/ 1,013.74 S/ 369.96 S/ 643.79
34 S/ 1,013.74 S/ 367.98 S/ 645.76
35 S/ 1,013.74 S/ 366.00 S/ 647.75
36 S/ 1,013.74 S/ 364.01 S/ 649.74
37 S/ 1,013.74 S/ 362.01 S/ 651.74
38 S/ 1,013.74 S/ 360.01 S/ 653.74
39 S/ 1,013.74 S/ 358.00 S/ 655.75
40 S/ 1,013.74 S/ 355.98 S/ 657.76
41 S/ 1,013.74 S/ 353.96 S/ 659.78
42 S/ 1,013.74 S/ 351.94 S/ 661.81
43 S/ 1,013.74 S/ 349.90 S/ 663.84
44 S/ 1,013.74 S/ 347.86 S/ 665.88
45 S/ 1,013.74 S/ 345.82 S/ 667.93
46 S/ 1,013.74 S/ 343.76 S/ 669.98
47 S/ 1,013.74 S/ 341.71 S/ 672.04
48 S/ 1,013.74 S/ 339.64 S/ 674.10
49 S/ 1,013.74 S/ 337.57 S/ 676.18
50 S/ 1,013.74 S/ 335.49 S/ 678.25
51 S/ 1,013.74 S/ 333.41 S/ 680.34
52 S/ 1,013.74 S/ 331.32 S/ 682.43
53 S/ 1,013.74 S/ 329.22 S/ 684.52
54 S/ 1,013.74 S/ 327.12 S/ 686.63
55 S/ 1,013.74 S/ 325.01 S/ 688.74
56 S/ 1,013.74 S/ 322.89 S/ 690.85
57 S/ 1,013.74 S/ 320.77 S/ 692.98
58 S/ 1,013.74 S/ 318.64 S/ 695.11
59 S/ 1,013.74 S/ 316.50 S/ 697.24
60 S/ 1,013.74 S/ 314.36 S/ 699.38
61 S/ 1,013.74 S/ 312.21 S/ 701.53
62 S/ 1,013.74 S/ 310.06 S/ 703.69
63 S/ 1,013.74 S/ 307.90 S/ 705.85
64 S/ 1,013.74 S/ 305.73 S/ 708.02
65 S/ 1,013.74 S/ 303.55 S/ 710.19
66 S/ 1,013.74 S/ 301.37 S/ 712.38
67 S/ 1,013.74 S/ 299.18 S/ 714.56
68 S/ 1,013.74 S/ 296.98 S/ 716.76
69 S/ 1,013.74 S/ 294.78 S/ 718.96
70 S/ 1,013.74 S/ 292.57 S/ 721.17
71 S/ 1,013.74 S/ 290.36 S/ 723.39
72 S/ 1,013.74 S/ 288.13 S/ 725.61
73 S/ 1,013.74 S/ 285.91 S/ 727.84
74 S/ 1,013.74 S/ 283.67 S/ 730.08
75 S/ 1,013.74 S/ 281.43 S/ 732.32
76 S/ 1,013.74 S/ 279.18 S/ 734.57
77 S/ 1,013.74 S/ 276.92 S/ 736.83
78 S/ 1,013.74 S/ 274.65 S/ 739.09
79 S/ 1,013.74 S/ 272.38 S/ 741.36
80 S/ 1,013.74 S/ 270.11 S/ 743.64
81 S/ 1,013.74 S/ 267.82 S/ 745.92
82 S/ 1,013.74 S/ 265.53 S/ 748.22
83 S/ 1,013.74 S/ 263.23 S/ 750.51
84 S/ 1,013.74 S/ 260.92 S/ 752.82
85 S/ 1,013.74 S/ 258.61 S/ 755.13
86 S/ 1,013.74 S/ 256.29 S/ 757.45
87 S/ 1,013.74 S/ 253.96 S/ 759.78
88 S/ 1,013.74 S/ 251.63 S/ 762.12
89 S/ 1,013.74 S/ 249.29 S/ 764.46
90 S/ 1,013.74 S/ 246.94 S/ 766.81
91 S/ 1,013.74 S/ 244.58 S/ 769.16
92 S/ 1,013.74 S/ 242.22 S/ 771.53
93 S/ 1,013.74 S/ 239.85 S/ 773.90
94 S/ 1,013.74 S/ 237.47 S/ 776.27
95 S/ 1,013.74 S/ 235.09 S/ 778.66
96 S/ 1,013.74 S/ 232.69 S/ 781.05
97 S/ 1,013.74 S/ 230.29 S/ 783.45
98 S/ 1,013.74 S/ 227.89 S/ 785.86
99 S/ 1,013.74 S/ 225.47 S/ 788.27
100 S/ 1,013.74 S/ 223.05 S/ 790.69
101 S/ 1,013.74 S/ 220.62 S/ 793.12
102 S/ 1,013.74 S/ 218.18 S/ 795.56
103 S/ 1,013.74 S/ 215.74 S/ 798.01
104 S/ 1,013.74 S/ 213.29 S/ 800.46
105 S/ 1,013.74 S/ 210.83 S/ 802.92
106 S/ 1,013.74 S/ 208.36 S/ 805.38
107 S/ 1,013.74 S/ 205.89 S/ 807.86
108 S/ 1,013.74 S/ 203.40 S/ 810.34
109 S/ 1,013.74 S/ 200.91 S/ 812.83
110 S/ 1,013.74 S/ 198.42 S/ 815.33
111 S/ 1,013.74 S/ 195.91 S/ 817.83
112 S/ 1,013.74 S/ 193.40 S/ 820.35
113 S/ 1,013.74 S/ 190.88 S/ 822.87
114 S/ 1,013.74 S/ 188.35 S/ 825.39
115 S/ 1,013.74 S/ 185.81 S/ 827.93
116 S/ 1,013.74 S/ 183.27 S/ 830.47
117 S/ 1,013.74 S/ 180.72 S/ 833.03
118 S/ 1,013.74 S/ 178.16 S/ 835.59
119 S/ 1,013.74 S/ 175.59 S/ 838.15
120 S/ 1,013.74 S/ 173.02 S/ 840.73
121 S/ 1,013.74 S/ 170.43 S/ 843.31
122 S/ 1,013.74 S/ 167.84 S/ 845.90
123 S/ 1,013.74 S/ 165.24 S/ 848.50
124 S/ 1,013.74 S/ 162.64 S/ 851.11
125 S/ 1,013.74 S/ 160.02 S/ 853.72
126 S/ 1,013.74 S/ 157.40 S/ 856.35
127 S/ 1,013.74 S/ 154.77 S/ 858.98
128 S/ 1,013.74 S/ 152.13 S/ 861.62
129 S/ 1,013.74 S/ 149.48 S/ 864.26
130 S/ 1,013.74 S/ 146.82 S/ 866.92
131 S/ 1,013.74 S/ 144.16 S/ 869.58
132 S/ 1,013.74 S/ 141.49 S/ 872.26
133 S/ 1,013.74 S/ 138.81 S/ 874.94
134 S/ 1,013.74 S/ 136.12 S/ 877.62
135 S/ 1,013.74 S/ 133.42 S/ 880.32
136 S/ 1,013.74 S/ 130.72 S/ 883.03
137 S/ 1,013.74 S/ 128.01 S/ 885.74
138 S/ 1,013.74 S/ 125.28 S/ 888.46
139 S/ 1,013.74 S/ 122.55 S/ 891.19
140 S/ 1,013.74 S/ 119.82 S/ 893.93
141 S/ 1,013.74 S/ 117.07 S/ 896.67
142 S/ 1,013.74 S/ 114.31 S/ 899.43
143 S/ 1,013.74 S/ 111.55 S/ 902.19
144 S/ 1,013.74 S/ 108.78 S/ 904.97
145 S/ 1,013.74 S/ 106.00 S/ 907.75
146 S/ 1,013.74 S/ 103.21 S/ 910.54
147 S/ 1,013.74 S/ 100.41 S/ 913.33
148 S/ 1,013.74 S/ 97.61 S/ 916.14
149 S/ 1,013.74 S/ 94.79 S/ 918.95
150 S/ 1,013.74 S/ 91.97 S/ 921.78
151 S/ 1,013.74 S/ 89.14 S/ 924.61
152 S/ 1,013.74 S/ 86.29 S/ 927.45
153 S/ 1,013.74 S/ 83.44 S/ 930.30
154 S/ 1,013.74 S/ 80.59 S/ 933.16
155 S/ 1,013.74 S/ 77.72 S/ 936.03
156 S/ 1,013.74 S/ 74.84 S/ 938.90
157 S/ 1,013.74 S/ 71.96 S/ 941.79
158 S/ 1,013.74 S/ 69.06 S/ 944.68
159 S/ 1,013.74 S/ 66.16 S/ 947.58
160 S/ 1,013.74 S/ 63.25 S/ 950.49
161 S/ 1,013.74 S/ 60.33 S/ 953.41
162 S/ 1,013.74 S/ 57.40 S/ 956.34
163 S/ 1,013.74 S/ 54.46 S/ 959.28
164 S/ 1,013.74 S/ 51.51 S/ 962.23
165 S/ 1,013.74 S/ 48.56 S/ 965.19
166 S/ 1,013.74 S/ 45.59 S/ 968.15
167 S/ 1,013.74 S/ 42.62 S/ 971.13
168 S/ 1,013.74 S/ 39.63 S/ 974.11
169 S/ 1,013.74 S/ 36.64 S/ 977.10
170 S/ 1,013.74 S/ 33.64 S/ 980.11
171 S/ 1,013.74 S/ 30.63 S/ 983.12
172 S/ 1,013.74 S/ 27.61 S/ 986.14
173 S/ 1,013.74 S/ 24.58 S/ 989.17
174 S/ 1,013.74 S/ 21.54 S/ 992.21
175 S/ 1,013.74 S/ 18.49 S/ 995.26
176 S/ 1,013.74 S/ 15.43 S/ 998.31
177 S/ 1,013.74 S/ 12.36 S/ 1,001.38
178 S/ 1,013.74 S/ 9.29 S/ 1,004.46
179 S/ 1,013.74 S/ 6.20 S/ 1,007.54
180 S/ 1,013.74 S/ 3.11 S/ 1,010.64
Saldo
S/ 139,416.41
S/ 138,831.03
S/ 138,243.85
S/ 137,654.86
S/ 137,064.07
S/ 136,471.46
S/ 135,877.03
S/ 135,280.77
S/ 134,682.68
S/ 134,082.76
S/ 133,480.99
S/ 132,877.37
S/ 132,271.89
S/ 131,664.56
S/ 131,055.36
S/ 130,444.29
S/ 129,831.34
S/ 129,216.51
S/ 128,599.79
S/ 127,981.17
S/ 127,360.65
S/ 126,738.23
S/ 126,113.89
S/ 125,487.64
S/ 124,859.46
S/ 124,229.35
S/ 123,597.30
S/ 122,963.32
S/ 122,327.38
S/ 121,689.49
S/ 121,049.64
S/ 120,407.83
S/ 119,764.04
S/ 119,118.28
S/ 118,470.53
S/ 117,820.79
S/ 117,169.06
S/ 116,515.32
S/ 115,859.57
S/ 115,201.81
S/ 114,542.03
S/ 113,880.22
S/ 113,216.37
S/ 112,550.49
S/ 111,882.56
S/ 111,212.58
S/ 110,540.54
S/ 109,866.44
S/ 109,190.26
S/ 108,512.01
S/ 107,831.67
S/ 107,149.24
S/ 106,464.72
S/ 105,778.09
S/ 105,089.36
S/ 104,398.50
S/ 103,705.53
S/ 103,010.42
S/ 102,313.18
S/ 101,613.80
S/ 100,912.26
S/ 100,208.58
S/ 99,502.73
S/ 98,794.71
S/ 98,084.52
S/ 97,372.14
S/ 96,657.57
S/ 95,940.81
S/ 95,221.85
S/ 94,500.68
S/ 93,777.29
S/ 93,051.68
S/ 92,323.84
S/ 91,593.77
S/ 90,861.45
S/ 90,126.88
S/ 89,390.05
S/ 88,650.96
S/ 87,909.60
S/ 87,165.96
S/ 86,420.04
S/ 85,671.82
S/ 84,921.31
S/ 84,168.49
S/ 83,413.35
S/ 82,655.90
S/ 81,896.12
S/ 81,134.00
S/ 80,369.55
S/ 79,602.74
S/ 78,833.58
S/ 78,062.05
S/ 77,288.16
S/ 76,511.88
S/ 75,733.23
S/ 74,952.17
S/ 74,168.72
S/ 73,382.86
S/ 72,594.59
S/ 71,803.90
S/ 71,010.77
S/ 70,215.21
S/ 69,417.21
S/ 68,616.75
S/ 67,813.83
S/ 67,008.45
S/ 66,200.59
S/ 65,390.25
S/ 64,577.42
S/ 63,762.09
S/ 62,944.26
S/ 62,123.91
S/ 61,301.04
S/ 60,475.65
S/ 59,647.72
S/ 58,817.24
S/ 57,984.22
S/ 57,148.63
S/ 56,310.48
S/ 55,469.75
S/ 54,626.44
S/ 53,780.54
S/ 52,932.03
S/ 52,080.92
S/ 51,227.20
S/ 50,370.85
S/ 49,511.88
S/ 48,650.26
S/ 47,785.99
S/ 46,919.07
S/ 46,049.49
S/ 45,177.23
S/ 44,302.30
S/ 43,424.67
S/ 42,544.35
S/ 41,661.33
S/ 40,775.59
S/ 39,887.13
S/ 38,995.94
S/ 38,102.01
S/ 37,205.34
S/ 36,305.91
S/ 35,403.71
S/ 34,498.75
S/ 33,591.00
S/ 32,680.47
S/ 31,767.13
S/ 30,850.99
S/ 29,932.04
S/ 29,010.26
S/ 28,085.65
S/ 27,158.20
S/ 26,227.90
S/ 25,294.75
S/ 24,358.72
S/ 23,419.82
S/ 22,478.03
S/ 21,533.35
S/ 20,585.77
S/ 19,635.27
S/ 18,681.86
S/ 17,725.52
S/ 16,766.23
S/ 15,804.00
S/ 14,838.82
S/ 13,870.67
S/ 12,899.54
S/ 11,925.43
S/ 10,948.33
S/ 9,968.22
S/ 8,985.10
S/ 7,998.97
S/ 7,009.80
S/ 6,017.59
S/ 5,022.34
S/ 4,024.02
S/ 3,022.64
S/ 2,018.18
S/ 1,010.64
S/ 0.00
A)
PRESTAMO 25600
Columna1 INICIAL TEA NPER (AÑOS)
PROPUESTA 1 12% 4.50% 5
PROPUESTA 2 10% 4% 3
PROPUESTA 3 18% 3.25% 2

B) PROPUESTA 2
PAGO 350
TIEMPO EN MESES 66
MESES CUOTA MENSUAL
60 S/ 477.26
36 S/ 755.81
24 S/ 1,103.15
Costo Vehiculo 75000
TEA 3.50%
NPER (años) 20
Couta incial (12%) 9000

Cuota Mensual S/380.91

Monto total S/91,419.21

Total Interés S/25,419.21

NPER 271.91
VA 66000
TasaNom (meses) 0.29%
Nper(meses) 240
Prestamo 16000 VA 16000
TEA 3.10% TasaNom 0%
NPER (años) 5 nper 60

CUOTA S/ 287.90
MONTO ###
INTERES S/ 1,274.19
NPER 141
COSTO 5500 VA 5500
TASANOMINAL 3%
TEA 40%
NPER 18
periodo cuota mensuapago int
1 S/ 394.63 S/ 156.40
2 S/ 394.63 S/ 149.62
3 S/ 394.63 S/ 142.66
4 S/ 394.63 S/ 135.49
5 S/ 394.63 S/ 128.12
6 S/ 394.63 S/ 120.55
7 S/ 394.63 S/ 112.75
8 S/ 394.63 S/ 104.74
9 S/ 394.63 S/ 96.49
10 S/ 394.63 S/ 88.01
11 S/ 394.63 S/ 79.30
12 S/ 394.63 S/ 70.33
13 S/ 394.63 S/ 61.11
14 S/ 394.63 S/ 51.62
15 S/ 394.63 S/ 41.87
Cuota M. S/ 394.63 16 S/ 394.63 S/ 31.84
MONTO S/ 7,103.33 17 S/ 394.63 S/ 21.52
INTERES S/ 1,603.33 18 S/ 394.63 S/ 10.91
pago prin saldo
S/ 238.23 S/ 5,261.77
S/ 245.00 S/ 5,016.76
S/ 251.97 S/ 4,764.79
S/ 259.14 S/ 4,505.66
S/ 266.51 S/ 4,239.15
S/ 274.08 S/ 3,965.07
S/ 281.88 S/ 3,683.19
S/ 289.89 S/ 3,393.29
S/ 298.14 S/ 3,095.16
S/ 306.61 S/ 2,788.54
S/ 315.33 S/ 2,473.21
S/ 324.30 S/ 2,148.91
S/ 333.52 S/ 1,815.38
S/ 343.01 S/ 1,472.38
S/ 352.76 S/ 1,119.62
S/ 362.79 S/ 756.83
S/ 373.11 S/ 383.72
S/ 383.72 S/ 0.00