Está en la página 1de 1

LEASING - BANCO FINANCIERO

VALOR REFRENCIAL:
CAPITAL FINANCIADO:
CUOTA

INICIAL
001
002
003
004
005
006
007
008
009
010
011
012
013
014
015
016
017
018
019
020
021
022
023
024
025
026
027
028
029
030
031
032
033
034
035
036
O/C

FECHA

210,907.13
178,734.86
CAPITAL

TCEA:
TEA:
INTERES

13.16%
12.00%

SEGURO

INTERES

CUOTA

02/08/2013
02/09/2013
02/10/2013
02/11/2013
02/12/2013
02/01/2014
02/02/2014
02/03/2014
02/04/2014
02/05/2014
02/06/2014
02/07/2014
02/08/2014
02/09/2014
02/10/2014
02/11/2014
02/12/2014
02/01/2015
02/02/2015
02/03/2015
02/04/2015
02/05/2015
02/06/2015
02/07/2015
02/08/2015
02/09/2015
02/10/2015
02/11/2015
02/12/2015
02/01/2016
02/02/2017
02/03/2017
02/04/2017
02/05/2017
02/06/2017
02/07/2017

35,748.76
0.00
3,219.13
3,249.68
3,280.51
3,311.64
3,343.06
3,374.79
3,406.81
3,439.14
3,471.77
3,504.71
3,537.97
3,571.54
3,605.43
3,639.64
3,674.18
3,709.04
3,744.24
3,779.77
3,815.63
3,851.84
3,888.39
3,925.28
3,962.53
4,000.13
4,038.09
4,076.40
4,115.08
4,154.13
4,193.55
4,233.34
4,273.51
4,314.06
4,355.00
4,396.32
4,438.04
1.00

0.00
1,261.03
1,261.03
1,230.48
1,199.65
1,168.52
1,137.10
1,105.37
1,073.35
1,041.02
1,008.39
975.45
942.19
908.62
874.73
840.52
805.98
771.12
735.92
700.39
664.53
628.32
591.77
554.88
517.63
480.03
442.07
403.76
365.08
326.03
286.61
246.82
206.65
166.10
125.16
83.84
42.12

0.00
0.00
244.43
246.75
249.09
251.45
253.84
256.25
258.68
261.13
263.61
266.11
268.64
271.19
273.76
276.36
278.98
281.63
284.30
287.00
289.72
292.47
295.25
298.05
300.88
303.73
306.61
309.52
312.46
315.42
318.42
321.44
324.49
327.57
330.68
333.81
336.98

95.75
95.75
93.43
91.09
88.73
86.34
83.93
81.50
79.05
76.57
74.07
71.54
68.99
66.42
63.82
61.20
58.55
55.88
53.18
50.46
47.71
44.93
42.13
39.30
36.45
33.57
30.66
27.72
24.76
21.76
18.74
15.69
12.61
9.50
6.37
3.20

35,748.76
1,356.78
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
4,820.34
1.00

TOTALES:

168,644.13

25,172.26

10,090.70

1,911.35

205,818.44

COMISION

2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00

IGV

6,434.78
244.58
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
868.02
0.18
37,060.28

CUOTA
LEASING

42,183.54
1,603.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
5,690.36
1.18

242,950.72

También podría gustarte