Vfenero S/ 3,439.

27
Vfjulio S/ 6,916.53
Vfoctubre S/ 4,613.20
Vfdiciembre 500
VF S/ 15,469.01

Vfenero S/ 3,232.15
Vjulio 6500
Vaoctubre S/ 4,335.38
Vadiciembre S/ 469.89
total S/ 14,537.42
S/ 52,314.19
PERIODO SALDO AMORTIZA INTERES CUOTA PERIODO
0 60,000 0
1 56,941 3,059 600 3,659 1
2 53,852 3,090 569 3,659 2
3 50,731 3,120 539 3,659 3
4 47,580 3,152 507 3,659 4
5 44,396 3,183 476 3,659 5
6 41,181 3,215 444 3,659 6
7 37,934 3,247 412 3,659 7
8 34,655 3,280 379 3,659 8
9 31,342 3,312 347 3,659 9
10 27,997 3,345 313 3,659 10
11 24,618 3,379 280 3,659 11
12 21,205 3,413 246 3,659 12
13 17,758 3,447 212 3,659 13
14 14,277 3,481 178 3,659 14
15 10,761 3,516 143 3,659 15
16 7,210 3,551 108 3,659 16
17 3,623 3,587 72 3,659 17
18 - 3,623 36 3,659 18
19
20
21
22
23
24
SALDO AMORTIZA INTERES CUOTA
60,000
56,941 3,059 600 3,659
53,852 3,090 569 3,659
50,731 3,120 539 3,659
47,580 3,152 507 3,659
44,396 3,183 476 3,659
41,181 3,215 444 3,659
37,934 3,247 412 3,659
34,655 3,280 379 3,659
31,342 3,312 347 3,659
27,997 3,345 313 3,659
26,124 1,873 280 S/ 2,153.00
24,232 1,892 261 S/ 2,153.00
22,321 1,911 242 S/ 2,153.00
20,392 1,930 223 S/ 2,153.00
18,443 1,949 204 S/ 2,153.00
16,474 1,969 184 S/ 2,153.00
14,486 1,988 165 S/ 2,153.00
12,478 2,008 145 S/ 2,153.00
10,449 2,028 125 S/ 2,153.00
8,401 2,049 104 S/ 2,153.00
6,332 2,069 84 S/ 2,153.00
4,242 2,090 63 S/ 2,153.00
2,132 2,111 42 S/ 2,153.00
- 0 2,132 21 S/ 2,153.00
PERIODO SALDO AMORTIZA INTERES CUOTA PERIODO
0 56,000 0
1 56,000 700 700 1
2 56,000 700 700 2
3 56,000 700 700 3
4 56,000 700 700 4
5 56,000 700 700 5
6 S/ 54,509.87 S/ 1,490.13 700 S/ 2,190.13 6
7 S/ 53,001.12 S/ 1,508.75 681 S/ 2,190.13 7
8 S/ 51,473.51 S/ 1,527.61 663 S/ 2,190.13 8
9 S/ 49,926.80 S/ 1,546.71 643 S/ 2,190.13 9
10 S/ 48,360.75 S/ 1,566.04 624 S/ 2,190.13 10
11 S/ 46,775.14 S/ 1,585.62 605 S/ 2,190.13 11
12 S/ 45,169.70 S/ 1,605.44 585 S/ 2,190.13 12
13 S/ 43,544.19 S/ 1,625.51 565 S/ 2,190.13 13
14 S/ 41,898.37 S/ 1,645.82 544 S/ 2,190.13 14
15 S/ 40,231.97 S/ 1,666.40 524 S/ 2,190.13 15
16 S/ 38,544.74 S/ 1,687.23 503 S/ 2,190.13 16
17 S/ 36,836.42 S/ 1,708.32 482 S/ 2,190.13 17
18 S/ 35,106.75 S/ 1,729.67 460 S/ 2,190.13 18
19 S/ 33,355.46 S/ 1,751.29 439 S/ 2,190.13 19
20 S/ 31,582.28 S/ 1,773.18 417 S/ 2,190.13 20
21 S/ 29,786.93 S/ 1,795.35 395 S/ 2,190.13 21
22 S/ 27,969.14 S/ 1,817.79 372 S/ 2,190.13 22
23 S/ 26,128.62 S/ 1,840.51 350 S/ 2,190.13 23
24 S/ 24,265.10 S/ 1,863.52 327 S/ 2,190.13 24
25 S/ 22,378.29 S/ 1,886.81 303 S/ 2,190.13 25
26 S/ 20,467.89 S/ 1,910.40 280 S/ 2,190.13 26
27 S/ 18,533.61 S/ 1,934.28 256 S/ 2,190.13 27
28 S/ 16,575.16 S/ 1,958.46 232 S/ 2,190.13 28
29 S/ 14,592.22 S/ 1,982.94 207 S/ 2,190.13 29
30 S/ 12,584.49 S/ 2,007.72 182 S/ 2,190.13 30
31 S/ 10,551.67 S/ 2,032.82 157 S/ 2,190.13 31
32 S/ 8,493.44 S/ 2,058.23 132 S/ 2,190.13 32
33 S/ 6,409.48 S/ 2,083.96 106 S/ 2,190.13 33
34 S/ 4,299.47 S/ 2,110.01 80 S/ 2,190.13 34
35 S/ 2,163.09 S/ 2,136.38 54 S/ 2,190.13 35
36 S/ 0.00 S/ 2,163.09 27 S/ 2,190.13 36
SALDO AMORTIZA INTERES CUOTA
56,000
56,700
57,409
58,126
58,853
59,589
58,003 1,586 745 S/ 2,330.49
56,398 1,605 725 S/ 2,330.49
54,772 1,626 705 S/ 2,330.49
53,126 1,646 685 S/ 2,330.49
51,460 1,666 664 S/ 2,330.49
49,772 1,687 643 S/ 2,330.49
48,064 1,708 622 S/ 2,330.49
46,334 1,730 601 S/ 2,330.49
44,583 1,751 579 S/ 2,330.49
42,810 1,773 557 S/ 2,330.49
41,015 1,795 535 S/ 2,330.49
39,197 1,818 513 S/ 2,330.49
37,356 1,841 490 S/ 2,330.49
35,493 1,864 467 S/ 2,330.49
33,606 1,887 444 S/ 2,330.49
31,695 1,910 420 S/ 2,330.49
29,761 1,934 396 S/ 2,330.49
27,803 1,958 372 S/ 2,330.49
25,820 1,983 348 S/ 2,330.49
23,812 2,008 323 S/ 2,330.49
21,779 2,033 298 S/ 2,330.49
19,721 2,058 272 S/ 2,330.49
17,637 2,084 247 S/ 2,330.49
15,527 2,110 220 S/ 2,330.49
13,390 2,136 194 S/ 2,330.49
11,227 2,163 167 S/ 2,330.49
9,037 2,190 140 S/ 2,330.49
6,820 2,218 113 S/ 2,330.49
4,574 2,245 85 S/ 2,330.49
2,301 2,273 57 S/ 2,330.49
- 1 2,302 29 S/ 2,330.49