PV 1,050,000.00 TEA 11.

25%
VV 889,830.51 TEM 0.89%
CI 25% Plazo 36 meses
CI 222,457.63 Cuota 21,756.91
Monto 667,372.88 MaF Otros Gastos
Com Estruc
Op Compra 1.00

Periodo Saldo Capital Amortización Interés Cuota Cuota Leasing

0 667,372.88
1 651,571.42 15,801.46 5,955.45 21,756.91 25,673.16
2 635,628.96 15,942.47 5,814.44 21,756.91 25,673.16
3 619,544.22 16,084.73 5,672.18 21,756.91 25,673.16
4 603,315.95 16,228.27 5,528.64 21,756.91 25,673.16
5 586,942.87 16,373.09 5,383.83 21,756.91 25,673.16
6 570,423.67 16,519.19 5,237.72 21,756.91 25,673.16
7 553,757.07 16,666.61 5,090.30 21,756.91 25,673.16
8 536,941.73 16,815.34 4,941.58 21,756.91 25,673.16
9 519,976.34 16,965.39 4,791.52 21,756.91 25,673.16
10 502,859.56 17,116.79 4,640.13 21,756.91 25,673.16
11 485,590.03 17,269.53 4,487.38 21,756.91 25,673.16
12 468,166.39 17,423.64 4,333.27 21,756.91 25,673.16
13 450,587.26 17,579.12 4,177.79 21,756.91 25,673.16
14 432,851.27 17,735.99 4,020.92 21,756.91 25,673.16
15 414,957.00 17,894.27 3,862.65 21,756.91 25,673.16
16 396,903.06 18,053.95 3,702.96 21,756.91 25,673.16
17 378,688.00 18,215.06 3,541.85 21,756.91 25,673.16
18 360,310.39 18,377.60 3,379.31 21,756.91 25,673.16
19 341,768.79 18,541.60 3,215.31 21,756.91 25,673.16
20 323,061.73 18,707.06 3,049.85 21,756.91 25,673.16
21 304,187.74 18,874.00 2,882.91 21,756.91 25,673.16
22 285,145.31 19,042.42 2,714.49 21,756.91 25,673.16
23 265,932.96 19,212.35 2,544.56 21,756.91 25,673.16
24 246,549.16 19,383.80 2,373.11 21,756.91 25,673.16
25 226,992.39 19,556.77 2,200.14 21,756.91 25,673.16
26 207,261.09 19,731.29 2,025.62 21,756.91 25,673.16
27 187,353.72 19,907.37 1,849.54 21,756.91 25,673.16
28 167,268.71 20,085.02 1,671.89 21,756.91 25,673.16
29 147,004.46 20,264.25 1,492.66 21,756.91 25,673.16
30 126,559.37 20,445.08 1,311.83 21,756.91 25,673.16
31 105,931.84 20,627.53 1,129.38 21,756.91 25,673.16
32 85,120.24 20,811.60 945.31 21,756.91 25,673.16
33 64,122.91 20,997.32 759.59 21,756.91 25,673.16
34 42,938.22 21,184.70 572.22 21,756.91 25,673.16
35 21,564.48 21,373.74 383.17 21,756.91 25,673.16
36 0.00 21,564.48 192.44 21,756.91 25,673.16
Elaboración. GSE - División de Finanzas
Comisiones Flujo Con Igv
- 787,500.00
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
- 25,673.16
1.18 - 25,674.34

TCEM 0.89%
TCEA 11.25%