Cuota Fija

Periodo Cuota Inters Amortizacin Saldo Capital

A B C D Periodicidad
(D-1) x E A-B (D-1)-C TEA
0 S/. 1,366.57 TEM
1 S/. 62.19 S/. 9.81 S/. 52.38 S/. 1,314.19 n
2 S/. 62.19 S/. 9.43 S/. 52.76 S/. 1,261.43 Cuota
3 S/. 62.19 S/. 9.05 S/. 53.14 S/. 1,208.30
4 S/. 62.19 S/. 8.67 S/. 53.52 S/. 1,154.78
5 S/. 62.19 S/. 8.29 S/. 53.90 S/. 1,100.88
6 S/. 62.19 S/. 7.90 S/. 54.29 S/. 1,046.59
7 S/. 62.19 S/. 7.51 S/. 54.68 S/. 991.91
8 S/. 62.19 S/. 7.12 S/. 55.07 S/. 936.84
9 S/. 62.19 S/. 6.72 S/. 55.47 S/. 881.38
10 S/. 62.19 S/. 6.33 S/. 55.86 S/. 825.52
11 S/. 62.19 S/. 5.92 S/. 56.26 S/. 769.25
12 S/. 62.19 S/. 5.52 S/. 56.67 S/. 712.58
13 S/. 62.19 S/. 5.11 S/. 57.07 S/. 655.51
14 S/. 62.19 S/. 4.70 S/. 57.48 S/. 598.03
15 S/. 62.19 S/. 4.29 S/. 57.90 S/. 540.13
16 S/. 62.19 S/. 3.88 S/. 58.31 S/. 481.82
17 S/. 62.19 S/. 3.46 S/. 58.73 S/. 423.09
18 S/. 62.19 S/. 3.04 S/. 59.15 S/. 363.93
19 S/. 62.19 S/. 2.61 S/. 59.58 S/. 304.36
20 S/. 62.19 S/. 2.18 S/. 60.00 S/. 244.35
21 S/. 62.19 S/. 1.75 S/. 60.43 S/. 183.92
22 S/. 62.19 S/. 1.32 S/. 60.87 S/. 123.05
23 S/. 62.19 S/. 0.88 S/. 61.31 S/. 61.75
24 S/. 62.19 S/. 0.44 S/. 61.75 S/. 0.00
S/. 1,366.57
Mensual
8.96%
0.717652%
2 aos 24 meses
S/.62.19
Cuota Fija
Periodo Cuota Inters Amortizacin Saldo Capital
A B C D Periodicidad
(D-1) x E A-B (D-1)-C TEA
0 S/. 1,405.18 TEM
1 S/. 63.95 S/. 10.08 S/. 53.86 S/. 1,351.32 n
2 S/. 63.95 S/. 9.70 S/. 54.25 S/. 1,297.07 Cuota
3 S/. 63.95 S/. 9.31 S/. 54.64 S/. 1,242.43
4 S/. 63.95 S/. 8.92 S/. 55.03 S/. 1,187.41
5 S/. 63.95 S/. 8.52 S/. 55.42 S/. 1,131.98
6 S/. 63.95 S/. 8.12 S/. 55.82 S/. 1,076.16
7 S/. 63.95 S/. 7.72 S/. 56.22 S/. 1,019.94
8 S/. 63.95 S/. 7.32 S/. 56.63 S/. 963.31
9 S/. 63.95 S/. 6.91 S/. 57.03 S/. 906.28
10 S/. 63.95 S/. 6.50 S/. 57.44 S/. 848.84
11 S/. 63.95 S/. 6.09 S/. 57.85 S/. 790.99
12 S/. 63.95 S/. 5.68 S/. 58.27 S/. 732.72
13 S/. 63.95 S/. 5.26 S/. 58.69 S/. 674.03
14 S/. 63.95 S/. 4.84 S/. 59.11 S/. 614.92
15 S/. 63.95 S/. 4.41 S/. 59.53 S/. 555.39
16 S/. 63.95 S/. 3.99 S/. 59.96 S/. 495.43
17 S/. 63.95 S/. 3.56 S/. 60.39 S/. 435.04
18 S/. 63.95 S/. 3.12 S/. 60.82 S/. 374.22
19 S/. 63.95 S/. 2.69 S/. 61.26 S/. 312.96
20 S/. 63.95 S/. 2.25 S/. 61.70 S/. 251.26
21 S/. 63.95 S/. 1.80 S/. 62.14 S/. 189.12
22 S/. 63.95 S/. 1.36 S/. 62.59 S/. 126.53
23 S/. 63.95 S/. 0.91 S/. 63.04 S/. 63.49
24 S/. 63.95 S/. 0.46 S/. 63.49 S/. 0.00
S/. 1,405.18
Mensual
8.96%
0.717652%
2 aos 24 meses
S/.63.95
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,266.78 S/. 1,018.42 S/. 248.36 S/. 119,251.64
2 S/. 1,266.78 S/. 1,016.30 S/. 250.48 S/. 119,001.16
3 S/. 1,266.78 S/. 1,014.16 S/. 252.61 S/. 118,748.55
4 S/. 1,266.78 S/. 1,012.01 S/. 254.76 S/. 118,493.79
5 S/. 1,266.78 S/. 1,009.84 S/. 256.94 S/. 118,236.85
6 S/. 1,266.78 S/. 1,007.65 S/. 259.13 S/. 117,977.73
7 S/. 1,266.78 S/. 1,005.44 S/. 261.33 S/. 117,716.39
8 S/. 1,266.78 S/. 1,003.21 S/. 263.56 S/. 117,452.83
9 S/. 1,266.78 S/. 1,000.97 S/. 265.81 S/. 117,187.02
10 S/. 1,266.78 S/. 998.70 S/. 268.07 S/. 116,918.95
11 S/. 1,266.78 S/. 996.42 S/. 270.36 S/. 116,648.59
12 S/. 1,266.78 S/. 994.11 S/. 272.66 S/. 116,375.93
13 S/. 1,266.78 S/. 991.79 S/. 274.98 S/. 116,100.95
14 S/. 1,266.78 S/. 989.45 S/. 277.33 S/. 115,823.62
15 S/. 1,266.78 S/. 987.08 S/. 279.69 S/. 115,543.93
16 S/. 1,266.78 S/. 984.70 S/. 282.08 S/. 115,261.85
17 S/. 1,266.78 S/. 982.30 S/. 284.48 S/. 114,977.37
18 S/. 1,266.78 S/. 979.87 S/. 286.90 S/. 114,690.47
19 S/. 1,266.78 S/. 977.43 S/. 289.35 S/. 114,401.12
20 S/. 1,266.78 S/. 974.96 S/. 291.81 S/. 114,109.31
21 S/. 1,266.78 S/. 972.47 S/. 294.30 S/. 113,815.01
22 S/. 1,266.78 S/. 969.97 S/. 296.81 S/. 113,518.20
23 S/. 1,266.78 S/. 967.44 S/. 299.34 S/. 113,218.86
24 S/. 1,266.78 S/. 964.89 S/. 301.89 S/. 112,916.97
25 S/. 1,266.78 S/. 962.31 S/. 304.46 S/. 112,612.50
26 S/. 1,266.78 S/. 959.72 S/. 307.06 S/. 112,305.45
27 S/. 1,266.78 S/. 957.10 S/. 309.67 S/. 111,995.77
28 S/. 1,266.78 S/. 954.46 S/. 312.31 S/. 111,683.46
29 S/. 1,266.78 S/. 951.80 S/. 314.98 S/. 111,368.48
30 S/. 1,266.78 S/. 949.12 S/. 317.66 S/. 111,050.82
31 S/. 1,266.78 S/. 946.41 S/. 320.37 S/. 110,730.46
32 S/. 1,266.78 S/. 943.68 S/. 323.10 S/. 110,407.36
33 S/. 1,266.78 S/. 940.92 S/. 325.85 S/. 110,081.51
34 S/. 1,266.78 S/. 938.15 S/. 328.63 S/. 109,752.88
35 S/. 1,266.78 S/. 935.35 S/. 331.43 S/. 109,421.45
36 S/. 1,266.78 S/. 932.52 S/. 334.25 S/. 109,087.20
37 S/. 1,266.78 S/. 929.67 S/. 337.10 S/. 108,750.10
38 S/. 1,266.78 S/. 926.80 S/. 339.97 S/. 108,410.12
39 S/. 1,266.78 S/. 923.90 S/. 342.87 S/. 108,067.25
40 S/. 1,266.78 S/. 920.98 S/. 345.79 S/. 107,721.46
41 S/. 1,266.78 S/. 918.03 S/. 348.74 S/. 107,372.72
42 S/. 1,266.78 S/. 915.06 S/. 351.71 S/. 107,021.00
43 S/. 1,266.78 S/. 912.07 S/. 354.71 S/. 106,666.29
44 S/. 1,266.78 S/. 909.04 S/. 357.73 S/. 106,308.56
45 S/. 1,266.78 S/. 905.99 S/. 360.78 S/. 105,947.78
46 S/. 1,266.78 S/. 902.92 S/. 363.86 S/. 105,583.92
47 S/. 1,266.78 S/. 899.82 S/. 366.96 S/. 105,216.96
48 S/. 1,266.78 S/. 896.69 S/. 370.08 S/. 104,846.88
49 S/. 1,266.78 S/. 893.54 S/. 373.24 S/. 104,473.64
50 S/. 1,266.78 S/. 890.36 S/. 376.42 S/. 104,097.22
51 S/. 1,266.78 S/. 887.15 S/. 379.63 S/. 103,717.59
52 S/. 1,266.78 S/. 883.91 S/. 382.86 S/. 103,334.73
53 S/. 1,266.78 S/. 880.65 S/. 386.13 S/. 102,948.61
54 S/. 1,266.78 S/. 877.36 S/. 389.42 S/. 102,559.19
55 S/. 1,266.78 S/. 874.04 S/. 392.74 S/. 102,166.45
56 S/. 1,266.78 S/. 870.69 S/. 396.08 S/. 101,770.37
57 S/. 1,266.78 S/. 867.32 S/. 399.46 S/. 101,370.91
58 S/. 1,266.78 S/. 863.91 S/. 402.86 S/. 100,968.05
59 S/. 1,266.78 S/. 860.48 S/. 406.30 S/. 100,561.76
60 S/. 1,266.78 S/. 857.02 S/. 409.76 S/. 100,152.00
61 S/. 1,266.78 S/. 853.53 S/. 413.25 S/. 99,738.75
62 S/. 1,266.78 S/. 850.00 S/. 416.77 S/. 99,321.98
63 S/. 1,266.78 S/. 846.45 S/. 420.32 S/. 98,901.65
64 S/. 1,266.78 S/. 842.87 S/. 423.91 S/. 98,477.75
65 S/. 1,266.78 S/. 839.26 S/. 427.52 S/. 98,050.23
66 S/. 1,266.78 S/. 835.61 S/. 431.16 S/. 97,619.07
67 S/. 1,266.78 S/. 831.94 S/. 434.84 S/. 97,184.23
68 S/. 1,266.78 S/. 828.23 S/. 438.54 S/. 96,745.69
69 S/. 1,266.78 S/. 824.50 S/. 442.28 S/. 96,303.41
70 S/. 1,266.78 S/. 820.73 S/. 446.05 S/. 95,857.36
71 S/. 1,266.78 S/. 816.93 S/. 449.85 S/. 95,407.51
72 S/. 1,266.78 S/. 813.09 S/. 453.68 S/. 94,953.83
73 S/. 1,266.78 S/. 809.23 S/. 457.55 S/. 94,496.28
74 S/. 1,266.78 S/. 805.33 S/. 461.45 S/. 94,034.83
75 S/. 1,266.78 S/. 801.39 S/. 465.38 S/. 93,569.44
76 S/. 1,266.78 S/. 797.43 S/. 469.35 S/. 93,100.10
77 S/. 1,266.78 S/. 793.43 S/. 473.35 S/. 92,626.75
78 S/. 1,266.78 S/. 789.39 S/. 477.38 S/. 92,149.36
79 S/. 1,266.78 S/. 785.32 S/. 481.45 S/. 91,667.91
80 S/. 1,266.78 S/. 781.22 S/. 485.55 S/. 91,182.36
81 S/. 1,266.78 S/. 777.08 S/. 489.69 S/. 90,692.67
 82 S/. 1,266.78 S/. 772.91 S/. 493.87 S/. 90,198.80
83 S/. 1,266.78 S/. 768.70 S/. 498.07 S/. 89,700.73
84 S/. 1,266.78 S/. 764.46 S/. 502.32 S/. 89,198.41
85 S/. 1,266.78 S/. 760.18 S/. 506.60 S/. 88,691.81
86 S/. 1,266.78 S/. 755.86 S/. 510.92 S/. 88,180.89
87 S/. 1,266.78 S/. 751.50 S/. 515.27 S/. 87,665.62
88 S/. 1,266.78 S/. 747.11 S/. 519.66 S/. 87,145.96
89 S/. 1,266.78 S/. 742.68 S/. 524.09 S/. 86,621.87
90 S/. 1,266.78 S/. 738.22 S/. 528.56 S/. 86,093.31
91 S/. 1,266.78 S/. 733.71 S/. 533.06 S/. 85,560.25
92 S/. 1,266.78 S/. 729.17 S/. 537.61 S/. 85,022.64
93 S/. 1,266.78 S/. 724.59 S/. 542.19 S/. 84,480.45
94 S/. 1,266.78 S/. 719.97 S/. 546.81 S/. 83,933.65
95 S/. 1,266.78 S/. 715.31 S/. 551.47 S/. 83,382.18
96 S/. 1,266.78 S/. 710.61 S/. 556.17 S/. 82,826.01
97 S/. 1,266.78 S/. 705.87 S/. 560.91 S/. 82,265.11
98 S/. 1,266.78 S/. 701.09 S/. 565.69 S/. 81,699.42
99 S/. 1,266.78 S/. 696.27 S/. 570.51 S/. 81,128.91
100 S/. 1,266.78 S/. 691.41 S/. 575.37 S/. 80,553.54
101 S/. 1,266.78 S/. 686.50 S/. 580.27 S/. 79,973.26
102 S/. 1,266.78 S/. 681.56 S/. 585.22 S/. 79,388.05
103 S/. 1,266.78 S/. 676.57 S/. 590.21 S/. 78,797.84
104 S/. 1,266.78 S/. 671.54 S/. 595.24 S/. 78,202.60
105 S/. 1,266.78 S/. 666.47 S/. 600.31 S/. 77,602.29
106 S/. 1,266.78 S/. 661.35 S/. 605.43 S/. 76,996.87
107 S/. 1,266.78 S/. 656.19 S/. 610.58 S/. 76,386.28
108 S/. 1,266.78 S/. 650.99 S/. 615.79 S/. 75,770.49
109 S/. 1,266.78 S/. 645.74 S/. 621.04 S/. 75,149.46
110 S/. 1,266.78 S/. 640.45 S/. 626.33 S/. 74,523.13
111 S/. 1,266.78 S/. 635.11 S/. 631.67 S/. 73,891.46
112 S/. 1,266.78 S/. 629.73 S/. 637.05 S/. 73,254.41
113 S/. 1,266.78 S/. 624.30 S/. 642.48 S/. 72,611.93
114 S/. 1,266.78 S/. 618.82 S/. 647.95 S/. 71,963.98
115 S/. 1,266.78 S/. 613.30 S/. 653.48 S/. 71,310.50
116 S/. 1,266.78 S/. 607.73 S/. 659.05 S/. 70,651.45
117 S/. 1,266.78 S/. 602.11 S/. 664.66 S/. 69,986.79
118 S/. 1,266.78 S/. 596.45 S/. 670.33 S/. 69,316.47
119 S/. 1,266.78 S/. 590.74 S/. 676.04 S/. 68,640.43
120 S/. 1,266.78 S/. 584.97 S/. 681.80 S/. 67,958.62
121 S/. 1,266.78 S/. 579.16 S/. 687.61 S/. 67,271.01
122 S/. 1,266.78 S/. 573.30 S/. 693.47 S/. 66,577.54
123 S/. 1,266.78 S/. 567.39 S/. 699.38 S/. 65,878.16
124 S/. 1,266.78 S/. 561.43 S/. 705.34 S/. 65,172.82
125 S/. 1,266.78 S/. 555.42 S/. 711.35 S/. 64,461.46
126 S/. 1,266.78 S/. 549.36 S/. 717.42 S/. 63,744.05
127 S/. 1,266.78 S/. 543.25 S/. 723.53 S/. 63,020.52
128 S/. 1,266.78 S/. 537.08 S/. 729.70 S/. 62,290.82
129 S/. 1,266.78 S/. 530.86 S/. 735.91 S/. 61,554.91
130 S/. 1,266.78 S/. 524.59 S/. 742.19 S/. 60,812.72
131 S/. 1,266.78 S/. 518.26 S/. 748.51 S/. 60,064.21
132 S/. 1,266.78 S/. 511.89 S/. 754.89 S/. 59,309.32
133 S/. 1,266.78 S/. 505.45 S/. 761.32 S/. 58,548.00
134 S/. 1,266.78 S/. 498.96 S/. 767.81 S/. 57,780.19
135 S/. 1,266.78 S/. 492.42 S/. 774.36 S/. 57,005.83
136 S/. 1,266.78 S/. 485.82 S/. 780.95 S/. 56,224.88
137 S/. 1,266.78 S/. 479.17 S/. 787.61 S/. 55,437.27
138 S/. 1,266.78 S/. 472.45 S/. 794.32 S/. 54,642.94
139 S/. 1,266.78 S/. 465.68 S/. 801.09 S/. 53,841.85
140 S/. 1,266.78 S/. 458.86 S/. 807.92 S/. 53,033.93
141 S/. 1,266.78 S/. 451.97 S/. 814.80 S/. 52,219.13
142 S/. 1,266.78 S/. 445.03 S/. 821.75 S/. 51,397.38
143 S/. 1,266.78 S/. 438.02 S/. 828.75 S/. 50,568.63
144 S/. 1,266.78 S/. 430.96 S/. 835.81 S/. 49,732.81
145 S/. 1,266.78 S/. 423.84 S/. 842.94 S/. 48,889.88
146 S/. 1,266.78 S/. 416.65 S/. 850.12 S/. 48,039.76
147 S/. 1,266.78 S/. 409.41 S/. 857.37 S/. 47,182.39
148 S/. 1,266.78 S/. 402.10 S/. 864.67 S/. 46,317.72
149 S/. 1,266.78 S/. 394.73 S/. 872.04 S/. 45,445.67
150 S/. 1,266.78 S/. 387.30 S/. 879.47 S/. 44,566.20
151 S/. 1,266.78 S/. 379.81 S/. 886.97 S/. 43,679.23
152 S/. 1,266.78 S/. 372.25 S/. 894.53 S/. 42,784.70
153 S/. 1,266.78 S/. 364.62 S/. 902.15 S/. 41,882.55
154 S/. 1,266.78 S/. 356.94 S/. 909.84 S/. 40,972.71
155 S/. 1,266.78 S/. 349.18 S/. 917.59 S/. 40,055.12
156 S/. 1,266.78 S/. 341.36 S/. 925.41 S/. 39,129.71
157 S/. 1,266.78 S/. 333.48 S/. 933.30 S/. 38,196.41
158 S/. 1,266.78 S/. 325.52 S/. 941.25 S/. 37,255.15
159 S/. 1,266.78 S/. 317.50 S/. 949.28 S/. 36,305.88
160 S/. 1,266.78 S/. 309.41 S/. 957.37 S/. 35,348.51
161 S/. 1,266.78 S/. 301.25 S/. 965.52 S/. 34,382.98
162 S/. 1,266.78 S/. 293.02 S/. 973.75 S/. 33,409.23
163 S/. 1,266.78 S/. 284.72 S/. 982.05 S/. 32,427.18
164 S/. 1,266.78 S/. 276.35 S/. 990.42 S/. 31,436.76
165 S/. 1,266.78 S/. 267.91 S/. 998.86 S/. 30,437.90
166 S/. 1,266.78 S/. 259.40 S/. 1,007.37 S/. 29,430.52
167 S/. 1,266.78 S/. 250.82 S/. 1,015.96 S/. 28,414.56
168 S/. 1,266.78 S/. 242.16 S/. 1,024.62 S/. 27,389.94
169 S/. 1,266.78 S/. 233.43 S/. 1,033.35 S/. 26,356.59
170 S/. 1,266.78 S/. 224.62 S/. 1,042.16 S/. 25,314.44
171 S/. 1,266.78 S/. 215.74 S/. 1,051.04 S/. 24,263.40
172 S/. 1,266.78 S/. 206.78 S/. 1,060.00 S/. 23,203.40
173 S/. 1,266.78 S/. 197.75 S/. 1,069.03 S/. 22,134.37
174 S/. 1,266.78 S/. 188.64 S/. 1,078.14 S/. 21,056.23
175 S/. 1,266.78 S/. 179.45 S/. 1,087.33 S/. 19,968.91
176 S/. 1,266.78 S/. 170.18 S/. 1,096.59 S/. 18,872.31
177 S/. 1,266.78 S/. 160.84 S/. 1,105.94 S/. 17,766.37
178 S/. 1,266.78 S/. 151.41 S/. 1,115.37 S/. 16,651.01
179 S/. 1,266.78 S/. 141.90 S/. 1,124.87 S/. 15,526.14
180 S/. 1,266.78 S/. 132.32 S/. 1,134.46 S/. 14,391.68
181 S/. 1,266.78 S/. 122.65 S/. 1,144.13 S/. 13,247.55
182 S/. 1,266.78 S/. 112.90 S/. 1,153.88 S/. 12,093.68
183 S/. 1,266.78 S/. 103.07 S/. 1,163.71 S/. 10,929.97
184 S/. 1,266.78 S/. 93.15 S/. 1,173.63 S/. 9,756.34
185 S/. 1,266.78 S/. 83.15 S/. 1,183.63 S/. 8,572.71
186 S/. 1,266.78 S/. 73.06 S/. 1,193.72 S/. 7,379.00
187 S/. 1,266.78 S/. 62.89 S/. 1,203.89 S/. 6,175.11
188 S/. 1,266.78 S/. 52.63 S/. 1,214.15 S/. 4,960.96
189 S/. 1,266.78 S/. 42.28 S/. 1,224.50 S/. 3,736.46
190 S/. 1,266.78 S/. 31.84 S/. 1,234.93 S/. 2,501.53
191 S/. 1,266.78 S/. 21.32 S/. 1,245.46 S/. 1,256.07
192 S/. 1,266.78 S/. 10.70 S/. 1,256.07 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Mibanco) 10.72%
TEM (Mibanco) 0.85223020%
Cuota S/.1,266.78
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,299.63 S/. 1,061.87 S/. 237.76 S/. 119,262.24
2 S/. 1,299.63 S/. 1,059.76 S/. 239.88 S/. 119,022.36
3 S/. 1,299.63 S/. 1,057.62 S/. 242.01 S/. 118,780.36
4 S/. 1,299.63 S/. 1,055.47 S/. 244.16 S/. 118,536.20
5 S/. 1,299.63 S/. 1,053.30 S/. 246.33 S/. 118,289.87
6 S/. 1,299.63 S/. 1,051.12 S/. 248.52 S/. 118,041.36
7 S/. 1,299.63 S/. 1,048.91 S/. 250.72 S/. 117,790.63
8 S/. 1,299.63 S/. 1,046.68 S/. 252.95 S/. 117,537.68
9 S/. 1,299.63 S/. 1,044.43 S/. 255.20 S/. 117,282.48
10 S/. 1,299.63 S/. 1,042.16 S/. 257.47 S/. 117,025.01
11 S/. 1,299.63 S/. 1,039.88 S/. 259.76 S/. 116,765.26
12 S/. 1,299.63 S/. 1,037.57 S/. 262.06 S/. 116,503.19
13 S/. 1,299.63 S/. 1,035.24 S/. 264.39 S/. 116,238.80
14 S/. 1,299.63 S/. 1,032.89 S/. 266.74 S/. 115,972.06
15 S/. 1,299.63 S/. 1,030.52 S/. 269.11 S/. 115,702.95
16 S/. 1,299.63 S/. 1,028.13 S/. 271.50 S/. 115,431.45
17 S/. 1,299.63 S/. 1,025.72 S/. 273.92 S/. 115,157.53
18 S/. 1,299.63 S/. 1,023.28 S/. 276.35 S/. 114,881.18
19 S/. 1,299.63 S/. 1,020.83 S/. 278.81 S/. 114,602.38
20 S/. 1,299.63 S/. 1,018.35 S/. 281.28 S/. 114,321.09
21 S/. 1,299.63 S/. 1,015.85 S/. 283.78 S/. 114,037.31
22 S/. 1,299.63 S/. 1,013.33 S/. 286.30 S/. 113,751.01
23 S/. 1,299.63 S/. 1,010.78 S/. 288.85 S/. 113,462.16
24 S/. 1,299.63 S/. 1,008.22 S/. 291.41 S/. 113,170.74
25 S/. 1,299.63 S/. 1,005.63 S/. 294.00 S/. 112,876.74
26 S/. 1,299.63 S/. 1,003.01 S/. 296.62 S/. 112,580.12
27 S/. 1,299.63 S/. 1,000.38 S/. 299.25 S/. 112,280.87
28 S/. 1,299.63 S/. 997.72 S/. 301.91 S/. 111,978.96
29 S/. 1,299.63 S/. 995.04 S/. 304.59 S/. 111,674.37
30 S/. 1,299.63 S/. 992.33 S/. 307.30 S/. 111,367.07
31 S/. 1,299.63 S/. 989.60 S/. 310.03 S/. 111,057.04
32 S/. 1,299.63 S/. 986.85 S/. 312.79 S/. 110,744.25
33 S/. 1,299.63 S/. 984.07 S/. 315.57 S/. 110,428.68
34 S/. 1,299.63 S/. 981.26 S/. 318.37 S/. 110,110.31
35 S/. 1,299.63 S/. 978.43 S/. 321.20 S/. 109,789.11
36 S/. 1,299.63 S/. 975.58 S/. 324.05 S/. 109,465.06
37 S/. 1,299.63 S/. 972.70 S/. 326.93 S/. 109,138.13
38 S/. 1,299.63 S/. 969.79 S/. 329.84 S/. 108,808.29
39 S/. 1,299.63 S/. 966.86 S/. 332.77 S/. 108,475.52
40 S/. 1,299.63 S/. 963.91 S/. 335.73 S/. 108,139.80
41 S/. 1,299.63 S/. 960.92 S/. 338.71 S/. 107,801.09
42 S/. 1,299.63 S/. 957.91 S/. 341.72 S/. 107,459.37
43 S/. 1,299.63 S/. 954.88 S/. 344.75 S/. 107,114.62
44 S/. 1,299.63 S/. 951.81 S/. 347.82 S/. 106,766.80
45 S/. 1,299.63 S/. 948.72 S/. 350.91 S/. 106,415.89
46 S/. 1,299.63 S/. 945.60 S/. 354.03 S/. 106,061.86
47 S/. 1,299.63 S/. 942.46 S/. 357.17 S/. 105,704.69
48 S/. 1,299.63 S/. 939.28 S/. 360.35 S/. 105,344.34
49 S/. 1,299.63 S/. 936.08 S/. 363.55 S/. 104,980.79
50 S/. 1,299.63 S/. 932.85 S/. 366.78 S/. 104,614.01
51 S/. 1,299.63 S/. 929.59 S/. 370.04 S/. 104,243.98
52 S/. 1,299.63 S/. 926.30 S/. 373.33 S/. 103,870.65
53 S/. 1,299.63 S/. 922.99 S/. 376.64 S/. 103,494.01
54 S/. 1,299.63 S/. 919.64 S/. 379.99 S/. 103,114.01
55 S/. 1,299.63 S/. 916.26 S/. 383.37 S/. 102,730.65
56 S/. 1,299.63 S/. 912.86 S/. 386.77 S/. 102,343.87
57 S/. 1,299.63 S/. 909.42 S/. 390.21 S/. 101,953.66
58 S/. 1,299.63 S/. 905.95 S/. 393.68 S/. 101,559.98
59 S/. 1,299.63 S/. 902.45 S/. 397.18 S/. 101,162.81
60 S/. 1,299.63 S/. 898.93 S/. 400.71 S/. 100,762.10
61 S/. 1,299.63 S/. 895.37 S/. 404.27 S/. 100,357.84
62 S/. 1,299.63 S/. 891.77 S/. 407.86 S/. 99,949.98
63 S/. 1,299.63 S/. 888.15 S/. 411.48 S/. 99,538.50
64 S/. 1,299.63 S/. 884.49 S/. 415.14 S/. 99,123.36
65 S/. 1,299.63 S/. 880.80 S/. 418.83 S/. 98,704.53
66 S/. 1,299.63 S/. 877.08 S/. 422.55 S/. 98,281.98
67 S/. 1,299.63 S/. 873.33 S/. 426.30 S/. 97,855.67
68 S/. 1,299.63 S/. 869.54 S/. 430.09 S/. 97,425.58
69 S/. 1,299.63 S/. 865.72 S/. 433.91 S/. 96,991.67
70 S/. 1,299.63 S/. 861.86 S/. 437.77 S/. 96,553.90
71 S/. 1,299.63 S/. 857.97 S/. 441.66 S/. 96,112.24
72 S/. 1,299.63 S/. 854.05 S/. 445.58 S/. 95,666.65
73 S/. 1,299.63 S/. 850.09 S/. 449.54 S/. 95,217.11
74 S/. 1,299.63 S/. 846.09 S/. 453.54 S/. 94,763.57
75 S/. 1,299.63 S/. 842.06 S/. 457.57 S/. 94,306.00
76 S/. 1,299.63 S/. 838.00 S/. 461.63 S/. 93,844.37
77 S/. 1,299.63 S/. 833.89 S/. 465.74 S/. 93,378.63
78 S/. 1,299.63 S/. 829.76 S/. 469.88 S/. 92,908.75
79 S/. 1,299.63 S/. 825.58 S/. 474.05 S/. 92,434.70
80 S/. 1,299.63 S/. 821.37 S/. 478.26 S/. 91,956.44
81 S/. 1,299.63 S/. 817.12 S/. 482.51 S/. 91,473.93
 82 S/. 1,299.63 S/. 812.83 S/. 486.80 S/. 90,987.13
83 S/. 1,299.63 S/. 808.51 S/. 491.13 S/. 90,496.00
84 S/. 1,299.63 S/. 804.14 S/. 495.49 S/. 90,000.51
85 S/. 1,299.63 S/. 799.74 S/. 499.89 S/. 89,500.62
86 S/. 1,299.63 S/. 795.30 S/. 504.34 S/. 88,996.28
87 S/. 1,299.63 S/. 790.81 S/. 508.82 S/. 88,487.47
88 S/. 1,299.63 S/. 786.29 S/. 513.34 S/. 87,974.13
89 S/. 1,299.63 S/. 781.73 S/. 517.90 S/. 87,456.23
90 S/. 1,299.63 S/. 777.13 S/. 522.50 S/. 86,933.73
91 S/. 1,299.63 S/. 772.49 S/. 527.14 S/. 86,406.58
92 S/. 1,299.63 S/. 767.80 S/. 531.83 S/. 85,874.75
93 S/. 1,299.63 S/. 763.08 S/. 536.55 S/. 85,338.20
94 S/. 1,299.63 S/. 758.31 S/. 541.32 S/. 84,796.88
95 S/. 1,299.63 S/. 753.50 S/. 546.13 S/. 84,250.75
96 S/. 1,299.63 S/. 748.65 S/. 550.99 S/. 83,699.76
97 S/. 1,299.63 S/. 743.75 S/. 555.88 S/. 83,143.88
98 S/. 1,299.63 S/. 738.81 S/. 560.82 S/. 82,583.06
99 S/. 1,299.63 S/. 733.83 S/. 565.80 S/. 82,017.26
100 S/. 1,299.63 S/. 728.80 S/. 570.83 S/. 81,446.42
101 S/. 1,299.63 S/. 723.73 S/. 575.90 S/. 80,870.52
102 S/. 1,299.63 S/. 718.61 S/. 581.02 S/. 80,289.50
103 S/. 1,299.63 S/. 713.45 S/. 586.18 S/. 79,703.31
104 S/. 1,299.63 S/. 708.24 S/. 591.39 S/. 79,111.92
105 S/. 1,299.63 S/. 702.98 S/. 596.65 S/. 78,515.27
106 S/. 1,299.63 S/. 697.68 S/. 601.95 S/. 77,913.32
107 S/. 1,299.63 S/. 692.33 S/. 607.30 S/. 77,306.02
108 S/. 1,299.63 S/. 686.94 S/. 612.70 S/. 76,693.33
109 S/. 1,299.63 S/. 681.49 S/. 618.14 S/. 76,075.19
110 S/. 1,299.63 S/. 676.00 S/. 623.63 S/. 75,451.56
111 S/. 1,299.63 S/. 670.46 S/. 629.17 S/. 74,822.38
112 S/. 1,299.63 S/. 664.87 S/. 634.76 S/. 74,187.62
113 S/. 1,299.63 S/. 659.23 S/. 640.41 S/. 73,547.21
114 S/. 1,299.63 S/. 653.54 S/. 646.10 S/. 72,901.12
115 S/. 1,299.63 S/. 647.79 S/. 651.84 S/. 72,249.28
116 S/. 1,299.63 S/. 642.00 S/. 657.63 S/. 71,591.65
117 S/. 1,299.63 S/. 636.16 S/. 663.47 S/. 70,928.18
118 S/. 1,299.63 S/. 630.26 S/. 669.37 S/. 70,258.81
119 S/. 1,299.63 S/. 624.31 S/. 675.32 S/. 69,583.49
120 S/. 1,299.63 S/. 618.31 S/. 681.32 S/. 68,902.17
121 S/. 1,299.63 S/. 612.26 S/. 687.37 S/. 68,214.80
122 S/. 1,299.63 S/. 606.15 S/. 693.48 S/. 67,521.32
123 S/. 1,299.63 S/. 599.99 S/. 699.64 S/. 66,821.68
124 S/. 1,299.63 S/. 593.77 S/. 705.86 S/. 66,115.82
125 S/. 1,299.63 S/. 587.50 S/. 712.13 S/. 65,403.69
126 S/. 1,299.63 S/. 581.17 S/. 718.46 S/. 64,685.23
127 S/. 1,299.63 S/. 574.79 S/. 724.84 S/. 63,960.39
128 S/. 1,299.63 S/. 568.35 S/. 731.28 S/. 63,229.11
129 S/. 1,299.63 S/. 561.85 S/. 737.78 S/. 62,491.33
130 S/. 1,299.63 S/. 555.29 S/. 744.34 S/. 61,746.99
131 S/. 1,299.63 S/. 548.68 S/. 750.95 S/. 60,996.04
132 S/. 1,299.63 S/. 542.01 S/. 757.62 S/. 60,238.41
133 S/. 1,299.63 S/. 535.27 S/. 764.36 S/. 59,474.05
134 S/. 1,299.63 S/. 528.48 S/. 771.15 S/. 58,702.91
135 S/. 1,299.63 S/. 521.63 S/. 778.00 S/. 57,924.90
136 S/. 1,299.63 S/. 514.72 S/. 784.91 S/. 57,139.99
137 S/. 1,299.63 S/. 507.74 S/. 791.89 S/. 56,348.10
138 S/. 1,299.63 S/. 500.71 S/. 798.93 S/. 55,549.17
139 S/. 1,299.63 S/. 493.61 S/. 806.03 S/. 54,743.15
140 S/. 1,299.63 S/. 486.44 S/. 813.19 S/. 53,929.96
141 S/. 1,299.63 S/. 479.22 S/. 820.41 S/. 53,109.55
142 S/. 1,299.63 S/. 471.93 S/. 827.70 S/. 52,281.84
143 S/. 1,299.63 S/. 464.57 S/. 835.06 S/. 51,446.79
144 S/. 1,299.63 S/. 457.15 S/. 842.48 S/. 50,604.31
145 S/. 1,299.63 S/. 449.67 S/. 849.96 S/. 49,754.34
146 S/. 1,299.63 S/. 442.11 S/. 857.52 S/. 48,896.83
147 S/. 1,299.63 S/. 434.49 S/. 865.14 S/. 48,031.69
148 S/. 1,299.63 S/. 426.81 S/. 872.83 S/. 47,158.86
149 S/. 1,299.63 S/. 419.05 S/. 880.58 S/. 46,278.28
150 S/. 1,299.63 S/. 411.23 S/. 888.41 S/. 45,389.88
151 S/. 1,299.63 S/. 403.33 S/. 896.30 S/. 44,493.58
152 S/. 1,299.63 S/. 395.37 S/. 904.26 S/. 43,589.31
153 S/. 1,299.63 S/. 387.33 S/. 912.30 S/. 42,677.01
154 S/. 1,299.63 S/. 379.22 S/. 920.41 S/. 41,756.61
155 S/. 1,299.63 S/. 371.05 S/. 928.59 S/. 40,828.02
156 S/. 1,299.63 S/. 362.79 S/. 936.84 S/. 39,891.18
157 S/. 1,299.63 S/. 354.47 S/. 945.16 S/. 38,946.02
158 S/. 1,299.63 S/. 346.07 S/. 953.56 S/. 37,992.46
159 S/. 1,299.63 S/. 337.60 S/. 962.03 S/. 37,030.43
160 S/. 1,299.63 S/. 329.05 S/. 970.58 S/. 36,059.85
161 S/. 1,299.63 S/. 320.43 S/. 979.21 S/. 35,080.64
162 S/. 1,299.63 S/. 311.72 S/. 987.91 S/. 34,092.74
163 S/. 1,299.63 S/. 302.95 S/. 996.69 S/. 33,096.05
164 S/. 1,299.63 S/. 294.09 S/. 1,005.54 S/. 32,090.51
165 S/. 1,299.63 S/. 285.15 S/. 1,014.48 S/. 31,076.03
166 S/. 1,299.63 S/. 276.14 S/. 1,023.49 S/. 30,052.54
167 S/. 1,299.63 S/. 267.04 S/. 1,032.59 S/. 29,019.95
168 S/. 1,299.63 S/. 257.87 S/. 1,041.76 S/. 27,978.19
169 S/. 1,299.63 S/. 248.61 S/. 1,051.02 S/. 26,927.17
170 S/. 1,299.63 S/. 239.27 S/. 1,060.36 S/. 25,866.81
171 S/. 1,299.63 S/. 229.85 S/. 1,069.78 S/. 24,797.03
172 S/. 1,299.63 S/. 220.34 S/. 1,079.29 S/. 23,717.75
173 S/. 1,299.63 S/. 210.75 S/. 1,088.88 S/. 22,628.87
174 S/. 1,299.63 S/. 201.08 S/. 1,098.55 S/. 21,530.32
175 S/. 1,299.63 S/. 191.32 S/. 1,108.31 S/. 20,422.00
176 S/. 1,299.63 S/. 181.47 S/. 1,118.16 S/. 19,303.84
177 S/. 1,299.63 S/. 171.53 S/. 1,128.10 S/. 18,175.74
178 S/. 1,299.63 S/. 161.51 S/. 1,138.12 S/. 17,037.62
179 S/. 1,299.63 S/. 151.40 S/. 1,148.24 S/. 15,889.38
180 S/. 1,299.63 S/. 141.19 S/. 1,158.44 S/. 14,730.94
181 S/. 1,299.63 S/. 130.90 S/. 1,168.73 S/. 13,562.21
182 S/. 1,299.63 S/. 120.51 S/. 1,179.12 S/. 12,383.09
183 S/. 1,299.63 S/. 110.04 S/. 1,189.60 S/. 11,193.49
184 S/. 1,299.63 S/. 99.46 S/. 1,200.17 S/. 9,993.33
185 S/. 1,299.63 S/. 88.80 S/. 1,210.83 S/. 8,782.50
186 S/. 1,299.63 S/. 78.04 S/. 1,221.59 S/. 7,560.90
187 S/. 1,299.63 S/. 67.19 S/. 1,232.45 S/. 6,328.46
188 S/. 1,299.63 S/. 56.23 S/. 1,243.40 S/. 5,085.06
189 S/. 1,299.63 S/. 45.19 S/. 1,254.45 S/. 3,830.62
190 S/. 1,299.63 S/. 34.04 S/. 1,265.59 S/. 2,565.02
191 S/. 1,299.63 S/. 22.79 S/. 1,276.84 S/. 1,288.18
192 S/. 1,299.63 S/. 11.45 S/. 1,288.18 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Hipotecaria Sura) 11.20%
TEM (Hipotecaria Sura) 0.88859305%
Cuota S/.1,299.63
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,314.77 S/. 1,081.73 S/. 233.05 S/. 119,266.95
2 S/. 1,314.77 S/. 1,079.62 S/. 235.15 S/. 119,031.80
3 S/. 1,314.77 S/. 1,077.49 S/. 237.28 S/. 118,794.52
4 S/. 1,314.77 S/. 1,075.34 S/. 239.43 S/. 118,555.09
5 S/. 1,314.77 S/. 1,073.17 S/. 241.60 S/. 118,313.49
6 S/. 1,314.77 S/. 1,070.99 S/. 243.79 S/. 118,069.70
7 S/. 1,314.77 S/. 1,068.78 S/. 245.99 S/. 117,823.71
8 S/. 1,314.77 S/. 1,066.55 S/. 248.22 S/. 117,575.49
9 S/. 1,314.77 S/. 1,064.31 S/. 250.47 S/. 117,325.02
10 S/. 1,314.77 S/. 1,062.04 S/. 252.73 S/. 117,072.29
11 S/. 1,314.77 S/. 1,059.75 S/. 255.02 S/. 116,817.27
12 S/. 1,314.77 S/. 1,057.44 S/. 257.33 S/. 116,559.94
13 S/. 1,314.77 S/. 1,055.11 S/. 259.66 S/. 116,300.28
14 S/. 1,314.77 S/. 1,052.76 S/. 262.01 S/. 116,038.27
15 S/. 1,314.77 S/. 1,050.39 S/. 264.38 S/. 115,773.89
16 S/. 1,314.77 S/. 1,048.00 S/. 266.77 S/. 115,507.11
17 S/. 1,314.77 S/. 1,045.58 S/. 269.19 S/. 115,237.93
18 S/. 1,314.77 S/. 1,043.15 S/. 271.63 S/. 114,966.30
19 S/. 1,314.77 S/. 1,040.69 S/. 274.08 S/. 114,692.21
20 S/. 1,314.77 S/. 1,038.21 S/. 276.57 S/. 114,415.65
21 S/. 1,314.77 S/. 1,035.70 S/. 279.07 S/. 114,136.58
22 S/. 1,314.77 S/. 1,033.18 S/. 281.60 S/. 113,854.98
23 S/. 1,314.77 S/. 1,030.63 S/. 284.14 S/. 113,570.84
24 S/. 1,314.77 S/. 1,028.06 S/. 286.72 S/. 113,284.12
25 S/. 1,314.77 S/. 1,025.46 S/. 289.31 S/. 112,994.81
26 S/. 1,314.77 S/. 1,022.84 S/. 291.93 S/. 112,702.88
27 S/. 1,314.77 S/. 1,020.20 S/. 294.57 S/. 112,408.31
28 S/. 1,314.77 S/. 1,017.53 S/. 297.24 S/. 112,111.07
29 S/. 1,314.77 S/. 1,014.84 S/. 299.93 S/. 111,811.14
30 S/. 1,314.77 S/. 1,012.13 S/. 302.65 S/. 111,508.49
31 S/. 1,314.77 S/. 1,009.39 S/. 305.39 S/. 111,203.10
32 S/. 1,314.77 S/. 1,006.62 S/. 308.15 S/. 110,894.95
33 S/. 1,314.77 S/. 1,003.83 S/. 310.94 S/. 110,584.02
34 S/. 1,314.77 S/. 1,001.02 S/. 313.75 S/. 110,270.26
35 S/. 1,314.77 S/. 998.18 S/. 316.59 S/. 109,953.67
36 S/. 1,314.77 S/. 995.31 S/. 319.46 S/. 109,634.21
37 S/. 1,314.77 S/. 992.42 S/. 322.35 S/. 109,311.86
38 S/. 1,314.77 S/. 989.50 S/. 325.27 S/. 108,986.59
39 S/. 1,314.77 S/. 986.56 S/. 328.21 S/. 108,658.37
40 S/. 1,314.77 S/. 983.59 S/. 331.18 S/. 108,327.19
41 S/. 1,314.77 S/. 980.59 S/. 334.18 S/. 107,993.01
42 S/. 1,314.77 S/. 977.56 S/. 337.21 S/. 107,655.80
43 S/. 1,314.77 S/. 974.51 S/. 340.26 S/. 107,315.54
44 S/. 1,314.77 S/. 971.43 S/. 343.34 S/. 106,972.20
45 S/. 1,314.77 S/. 968.32 S/. 346.45 S/. 106,625.75
46 S/. 1,314.77 S/. 965.19 S/. 349.58 S/. 106,276.16
47 S/. 1,314.77 S/. 962.02 S/. 352.75 S/. 105,923.42
48 S/. 1,314.77 S/. 958.83 S/. 355.94 S/. 105,567.47
49 S/. 1,314.77 S/. 955.61 S/. 359.16 S/. 105,208.31
50 S/. 1,314.77 S/. 952.36 S/. 362.42 S/. 104,845.89
51 S/. 1,314.77 S/. 949.08 S/. 365.70 S/. 104,480.20
52 S/. 1,314.77 S/. 945.77 S/. 369.01 S/. 104,111.19
53 S/. 1,314.77 S/. 942.43 S/. 372.35 S/. 103,738.85
54 S/. 1,314.77 S/. 939.06 S/. 375.72 S/. 103,363.13
55 S/. 1,314.77 S/. 935.65 S/. 379.12 S/. 102,984.01
56 S/. 1,314.77 S/. 932.22 S/. 382.55 S/. 102,601.46
57 S/. 1,314.77 S/. 928.76 S/. 386.01 S/. 102,215.45
58 S/. 1,314.77 S/. 925.27 S/. 389.51 S/. 101,825.94
59 S/. 1,314.77 S/. 921.74 S/. 393.03 S/. 101,432.91
60 S/. 1,314.77 S/. 918.18 S/. 396.59 S/. 101,036.32
61 S/. 1,314.77 S/. 914.59 S/. 400.18 S/. 100,636.14
62 S/. 1,314.77 S/. 910.97 S/. 403.80 S/. 100,232.33
63 S/. 1,314.77 S/. 907.31 S/. 407.46 S/. 99,824.88
64 S/. 1,314.77 S/. 903.63 S/. 411.15 S/. 99,413.73
65 S/. 1,314.77 S/. 899.90 S/. 414.87 S/. 98,998.86
66 S/. 1,314.77 S/. 896.15 S/. 418.62 S/. 98,580.24
67 S/. 1,314.77 S/. 892.36 S/. 422.41 S/. 98,157.82
68 S/. 1,314.77 S/. 888.54 S/. 426.24 S/. 97,731.59
69 S/. 1,314.77 S/. 884.68 S/. 430.10 S/. 97,301.49
70 S/. 1,314.77 S/. 880.78 S/. 433.99 S/. 96,867.50
71 S/. 1,314.77 S/. 876.86 S/. 437.92 S/. 96,429.59
72 S/. 1,314.77 S/. 872.89 S/. 441.88 S/. 95,987.70
73 S/. 1,314.77 S/. 868.89 S/. 445.88 S/. 95,541.82
74 S/. 1,314.77 S/. 864.86 S/. 449.92 S/. 95,091.91
75 S/. 1,314.77 S/. 860.78 S/. 453.99 S/. 94,637.92
76 S/. 1,314.77 S/. 856.67 S/. 458.10 S/. 94,179.82
77 S/. 1,314.77 S/. 852.53 S/. 462.25 S/. 93,717.57
78 S/. 1,314.77 S/. 848.34 S/. 466.43 S/. 93,251.14
79 S/. 1,314.77 S/. 844.12 S/. 470.65 S/. 92,780.49
80 S/. 1,314.77 S/. 839.86 S/. 474.91 S/. 92,305.57
81 S/. 1,314.77 S/. 835.56 S/. 479.21 S/. 91,826.36
 82 S/. 1,314.77 S/. 831.22 S/. 483.55 S/. 91,342.81
83 S/. 1,314.77 S/. 826.85 S/. 487.93 S/. 90,854.88
84 S/. 1,314.77 S/. 822.43 S/. 492.34 S/. 90,362.54
85 S/. 1,314.77 S/. 817.97 S/. 496.80 S/. 89,865.74
86 S/. 1,314.77 S/. 813.47 S/. 501.30 S/. 89,364.44
87 S/. 1,314.77 S/. 808.94 S/. 505.84 S/. 88,858.60
88 S/. 1,314.77 S/. 804.36 S/. 510.41 S/. 88,348.19
89 S/. 1,314.77 S/. 799.74 S/. 515.03 S/. 87,833.16
90 S/. 1,314.77 S/. 795.08 S/. 519.70 S/. 87,313.46
91 S/. 1,314.77 S/. 790.37 S/. 524.40 S/. 86,789.06
92 S/. 1,314.77 S/. 785.62 S/. 529.15 S/. 86,259.91
93 S/. 1,314.77 S/. 780.83 S/. 533.94 S/. 85,725.97
94 S/. 1,314.77 S/. 776.00 S/. 538.77 S/. 85,187.20
95 S/. 1,314.77 S/. 771.12 S/. 543.65 S/. 84,643.55
96 S/. 1,314.77 S/. 766.20 S/. 548.57 S/. 84,094.98
97 S/. 1,314.77 S/. 761.24 S/. 553.54 S/. 83,541.44
98 S/. 1,314.77 S/. 756.23 S/. 558.55 S/. 82,982.90
99 S/. 1,314.77 S/. 751.17 S/. 563.60 S/. 82,419.30
100 S/. 1,314.77 S/. 746.07 S/. 568.70 S/. 81,850.59
101 S/. 1,314.77 S/. 740.92 S/. 573.85 S/. 81,276.74
102 S/. 1,314.77 S/. 735.73 S/. 579.05 S/. 80,697.69
103 S/. 1,314.77 S/. 730.48 S/. 584.29 S/. 80,113.41
104 S/. 1,314.77 S/. 725.20 S/. 589.58 S/. 79,523.83
105 S/. 1,314.77 S/. 719.86 S/. 594.91 S/. 78,928.91
106 S/. 1,314.77 S/. 714.47 S/. 600.30 S/. 78,328.62
107 S/. 1,314.77 S/. 709.04 S/. 605.73 S/. 77,722.88
108 S/. 1,314.77 S/. 703.56 S/. 611.22 S/. 77,111.67
109 S/. 1,314.77 S/. 698.02 S/. 616.75 S/. 76,494.92
110 S/. 1,314.77 S/. 692.44 S/. 622.33 S/. 75,872.58
111 S/. 1,314.77 S/. 686.81 S/. 627.97 S/. 75,244.62
112 S/. 1,314.77 S/. 681.12 S/. 633.65 S/. 74,610.97
113 S/. 1,314.77 S/. 675.39 S/. 639.39 S/. 73,971.58
114 S/. 1,314.77 S/. 669.60 S/. 645.17 S/. 73,326.41
115 S/. 1,314.77 S/. 663.76 S/. 651.01 S/. 72,675.40
116 S/. 1,314.77 S/. 657.87 S/. 656.91 S/. 72,018.49
117 S/. 1,314.77 S/. 651.92 S/. 662.85 S/. 71,355.64
118 S/. 1,314.77 S/. 645.92 S/. 668.85 S/. 70,686.78
119 S/. 1,314.77 S/. 639.86 S/. 674.91 S/. 70,011.87
120 S/. 1,314.77 S/. 633.76 S/. 681.02 S/. 69,330.86
121 S/. 1,314.77 S/. 627.59 S/. 687.18 S/. 68,643.68
122 S/. 1,314.77 S/. 621.37 S/. 693.40 S/. 67,950.27
123 S/. 1,314.77 S/. 615.09 S/. 699.68 S/. 67,250.59
124 S/. 1,314.77 S/. 608.76 S/. 706.01 S/. 66,544.58
125 S/. 1,314.77 S/. 602.37 S/. 712.40 S/. 65,832.18
126 S/. 1,314.77 S/. 595.92 S/. 718.85 S/. 65,113.32
127 S/. 1,314.77 S/. 589.41 S/. 725.36 S/. 64,387.96
128 S/. 1,314.77 S/. 582.85 S/. 731.93 S/. 63,656.04
129 S/. 1,314.77 S/. 576.22 S/. 738.55 S/. 62,917.49
130 S/. 1,314.77 S/. 569.54 S/. 745.24 S/. 62,172.25
131 S/. 1,314.77 S/. 562.79 S/. 751.98 S/. 61,420.27
132 S/. 1,314.77 S/. 555.98 S/. 758.79 S/. 60,661.48
133 S/. 1,314.77 S/. 549.11 S/. 765.66 S/. 59,895.82
134 S/. 1,314.77 S/. 542.18 S/. 772.59 S/. 59,123.23
135 S/. 1,314.77 S/. 535.19 S/. 779.58 S/. 58,343.65
136 S/. 1,314.77 S/. 528.13 S/. 786.64 S/. 57,557.01
137 S/. 1,314.77 S/. 521.01 S/. 793.76 S/. 56,763.25
138 S/. 1,314.77 S/. 513.83 S/. 800.95 S/. 55,962.31
139 S/. 1,314.77 S/. 506.58 S/. 808.20 S/. 55,154.11
140 S/. 1,314.77 S/. 499.26 S/. 815.51 S/. 54,338.60
141 S/. 1,314.77 S/. 491.88 S/. 822.89 S/. 53,515.70
142 S/. 1,314.77 S/. 484.43 S/. 830.34 S/. 52,685.36
143 S/. 1,314.77 S/. 476.91 S/. 837.86 S/. 51,847.50
144 S/. 1,314.77 S/. 469.33 S/. 845.44 S/. 51,002.06
145 S/. 1,314.77 S/. 461.68 S/. 853.10 S/. 50,148.96
146 S/. 1,314.77 S/. 453.95 S/. 860.82 S/. 49,288.14
147 S/. 1,314.77 S/. 446.16 S/. 868.61 S/. 48,419.53
148 S/. 1,314.77 S/. 438.30 S/. 876.47 S/. 47,543.06
149 S/. 1,314.77 S/. 430.37 S/. 884.41 S/. 46,658.65
150 S/. 1,314.77 S/. 422.36 S/. 892.41 S/. 45,766.24
151 S/. 1,314.77 S/. 414.28 S/. 900.49 S/. 44,865.75
152 S/. 1,314.77 S/. 406.13 S/. 908.64 S/. 43,957.10
153 S/. 1,314.77 S/. 397.90 S/. 916.87 S/. 43,040.24
154 S/. 1,314.77 S/. 389.61 S/. 925.17 S/. 42,115.07
155 S/. 1,314.77 S/. 381.23 S/. 933.54 S/. 41,181.53
156 S/. 1,314.77 S/. 372.78 S/. 941.99 S/. 40,239.53
157 S/. 1,314.77 S/. 364.25 S/. 950.52 S/. 39,289.01
158 S/. 1,314.77 S/. 355.65 S/. 959.12 S/. 38,329.89
159 S/. 1,314.77 S/. 346.97 S/. 967.81 S/. 37,362.08
160 S/. 1,314.77 S/. 338.21 S/. 976.57 S/. 36,385.52
161 S/. 1,314.77 S/. 329.37 S/. 985.41 S/. 35,400.11
162 S/. 1,314.77 S/. 320.45 S/. 994.33 S/. 34,405.78
163 S/. 1,314.77 S/. 311.45 S/. 1,003.33 S/. 33,402.45
164 S/. 1,314.77 S/. 302.36 S/. 1,012.41 S/. 32,390.04
165 S/. 1,314.77 S/. 293.20 S/. 1,021.57 S/. 31,368.47
166 S/. 1,314.77 S/. 283.95 S/. 1,030.82 S/. 30,337.65
167 S/. 1,314.77 S/. 274.62 S/. 1,040.15 S/. 29,297.50
168 S/. 1,314.77 S/. 265.20 S/. 1,049.57 S/. 28,247.93
169 S/. 1,314.77 S/. 255.70 S/. 1,059.07 S/. 27,188.86
170 S/. 1,314.77 S/. 246.12 S/. 1,068.66 S/. 26,120.20
171 S/. 1,314.77 S/. 236.44 S/. 1,078.33 S/. 25,041.87
172 S/. 1,314.77 S/. 226.68 S/. 1,088.09 S/. 23,953.78
173 S/. 1,314.77 S/. 216.83 S/. 1,097.94 S/. 22,855.84
174 S/. 1,314.77 S/. 206.89 S/. 1,107.88 S/. 21,747.96
175 S/. 1,314.77 S/. 196.87 S/. 1,117.91 S/. 20,630.05
176 S/. 1,314.77 S/. 186.75 S/. 1,128.03 S/. 19,502.03
177 S/. 1,314.77 S/. 176.53 S/. 1,138.24 S/. 18,363.79
178 S/. 1,314.77 S/. 166.23 S/. 1,148.54 S/. 17,215.25
179 S/. 1,314.77 S/. 155.83 S/. 1,158.94 S/. 16,056.31
180 S/. 1,314.77 S/. 145.34 S/. 1,169.43 S/. 14,886.88
181 S/. 1,314.77 S/. 134.76 S/. 1,180.02 S/. 13,706.86
182 S/. 1,314.77 S/. 124.08 S/. 1,190.70 S/. 12,516.17
183 S/. 1,314.77 S/. 113.30 S/. 1,201.47 S/. 11,314.69
184 S/. 1,314.77 S/. 102.42 S/. 1,212.35 S/. 10,102.34
185 S/. 1,314.77 S/. 91.45 S/. 1,223.33 S/. 8,879.02
186 S/. 1,314.77 S/. 80.37 S/. 1,234.40 S/. 7,644.62
187 S/. 1,314.77 S/. 69.20 S/. 1,245.57 S/. 6,399.05
188 S/. 1,314.77 S/. 57.92 S/. 1,256.85 S/. 5,142.20
189 S/. 1,314.77 S/. 46.55 S/. 1,268.22 S/. 3,873.97
190 S/. 1,314.77 S/. 35.07 S/. 1,279.71 S/. 2,594.27
191 S/. 1,314.77 S/. 23.48 S/. 1,291.29 S/. 1,302.98
192 S/. 1,314.77 S/. 11.79 S/. 1,302.98 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (CRAC Credinka) 11.42%
TEM (CRAC Credinka) 0.90521130%
Cuota S/.1,314.77
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,332.73 S/. 1,105.15 S/. 227.58 S/. 119,272.42
2 S/. 1,332.73 S/. 1,103.05 S/. 229.69 S/. 119,042.73
3 S/. 1,332.73 S/. 1,100.92 S/. 231.81 S/. 118,810.92
4 S/. 1,332.73 S/. 1,098.78 S/. 233.95 S/. 118,576.97
5 S/. 1,332.73 S/. 1,096.61 S/. 236.12 S/. 118,340.85
6 S/. 1,332.73 S/. 1,094.43 S/. 238.30 S/. 118,102.55
7 S/. 1,332.73 S/. 1,092.23 S/. 240.50 S/. 117,862.05
8 S/. 1,332.73 S/. 1,090.00 S/. 242.73 S/. 117,619.32
9 S/. 1,332.73 S/. 1,087.76 S/. 244.97 S/. 117,374.34
10 S/. 1,332.73 S/. 1,085.49 S/. 247.24 S/. 117,127.10
11 S/. 1,332.73 S/. 1,083.21 S/. 249.53 S/. 116,877.58
12 S/. 1,332.73 S/. 1,080.90 S/. 251.83 S/. 116,625.74
13 S/. 1,332.73 S/. 1,078.57 S/. 254.16 S/. 116,371.58
14 S/. 1,332.73 S/. 1,076.22 S/. 256.51 S/. 116,115.07
15 S/. 1,332.73 S/. 1,073.85 S/. 258.89 S/. 115,856.18
16 S/. 1,332.73 S/. 1,071.45 S/. 261.28 S/. 115,594.90
17 S/. 1,332.73 S/. 1,069.04 S/. 263.70 S/. 115,331.21
18 S/. 1,332.73 S/. 1,066.60 S/. 266.13 S/. 115,065.07
19 S/. 1,332.73 S/. 1,064.14 S/. 268.60 S/. 114,796.48
20 S/. 1,332.73 S/. 1,061.65 S/. 271.08 S/. 114,525.40
21 S/. 1,332.73 S/. 1,059.14 S/. 273.59 S/. 114,251.81
22 S/. 1,332.73 S/. 1,056.61 S/. 276.12 S/. 113,975.69
23 S/. 1,332.73 S/. 1,054.06 S/. 278.67 S/. 113,697.02
24 S/. 1,332.73 S/. 1,051.48 S/. 281.25 S/. 113,415.77
25 S/. 1,332.73 S/. 1,048.88 S/. 283.85 S/. 113,131.92
26 S/. 1,332.73 S/. 1,046.26 S/. 286.47 S/. 112,845.45
27 S/. 1,332.73 S/. 1,043.61 S/. 289.12 S/. 112,556.33
28 S/. 1,332.73 S/. 1,040.93 S/. 291.80 S/. 112,264.53
29 S/. 1,332.73 S/. 1,038.24 S/. 294.50 S/. 111,970.03
30 S/. 1,332.73 S/. 1,035.51 S/. 297.22 S/. 111,672.82
31 S/. 1,332.73 S/. 1,032.76 S/. 299.97 S/. 111,372.85
32 S/. 1,332.73 S/. 1,029.99 S/. 302.74 S/. 111,070.11
33 S/. 1,332.73 S/. 1,027.19 S/. 305.54 S/. 110,764.56
34 S/. 1,332.73 S/. 1,024.36 S/. 308.37 S/. 110,456.20
35 S/. 1,332.73 S/. 1,021.51 S/. 311.22 S/. 110,144.98
36 S/. 1,332.73 S/. 1,018.63 S/. 314.10 S/. 109,830.88
37 S/. 1,332.73 S/. 1,015.73 S/. 317.00 S/. 109,513.88
38 S/. 1,332.73 S/. 1,012.80 S/. 319.93 S/. 109,193.94
39 S/. 1,332.73 S/. 1,009.84 S/. 322.89 S/. 108,871.05
40 S/. 1,332.73 S/. 1,006.85 S/. 325.88 S/. 108,545.17
41 S/. 1,332.73 S/. 1,003.84 S/. 328.89 S/. 108,216.28
42 S/. 1,332.73 S/. 1,000.80 S/. 331.93 S/. 107,884.34
43 S/. 1,332.73 S/. 997.73 S/. 335.00 S/. 107,549.34
44 S/. 1,332.73 S/. 994.63 S/. 338.10 S/. 107,211.24
45 S/. 1,332.73 S/. 991.50 S/. 341.23 S/. 106,870.01
46 S/. 1,332.73 S/. 988.35 S/. 344.38 S/. 106,525.62
47 S/. 1,332.73 S/. 985.16 S/. 347.57 S/. 106,178.05
48 S/. 1,332.73 S/. 981.95 S/. 350.78 S/. 105,827.27
49 S/. 1,332.73 S/. 978.70 S/. 354.03 S/. 105,473.24
50 S/. 1,332.73 S/. 975.43 S/. 357.30 S/. 105,115.94
51 S/. 1,332.73 S/. 972.13 S/. 360.61 S/. 104,755.33
52 S/. 1,332.73 S/. 968.79 S/. 363.94 S/. 104,391.39
53 S/. 1,332.73 S/. 965.42 S/. 367.31 S/. 104,024.08
54 S/. 1,332.73 S/. 962.03 S/. 370.70 S/. 103,653.38
55 S/. 1,332.73 S/. 958.60 S/. 374.13 S/. 103,279.25
56 S/. 1,332.73 S/. 955.14 S/. 377.59 S/. 102,901.65
57 S/. 1,332.73 S/. 951.65 S/. 381.08 S/. 102,520.57
58 S/. 1,332.73 S/. 948.12 S/. 384.61 S/. 102,135.96
59 S/. 1,332.73 S/. 944.57 S/. 388.17 S/. 101,747.79
60 S/. 1,332.73 S/. 940.98 S/. 391.76 S/. 101,356.04
61 S/. 1,332.73 S/. 937.35 S/. 395.38 S/. 100,960.66
62 S/. 1,332.73 S/. 933.70 S/. 399.04 S/. 100,561.62
63 S/. 1,332.73 S/. 930.01 S/. 402.73 S/. 100,158.90
64 S/. 1,332.73 S/. 926.28 S/. 406.45 S/. 99,752.45
65 S/. 1,332.73 S/. 922.52 S/. 410.21 S/. 99,342.24
66 S/. 1,332.73 S/. 918.73 S/. 414.00 S/. 98,928.24
67 S/. 1,332.73 S/. 914.90 S/. 417.83 S/. 98,510.41
68 S/. 1,332.73 S/. 911.04 S/. 421.70 S/. 98,088.71
69 S/. 1,332.73 S/. 907.14 S/. 425.60 S/. 97,663.11
70 S/. 1,332.73 S/. 903.20 S/. 429.53 S/. 97,233.58
71 S/. 1,332.73 S/. 899.23 S/. 433.50 S/. 96,800.08
72 S/. 1,332.73 S/. 895.22 S/. 437.51 S/. 96,362.57
73 S/. 1,332.73 S/. 891.17 S/. 441.56 S/. 95,921.01
74 S/. 1,332.73 S/. 887.09 S/. 445.64 S/. 95,475.36
75 S/. 1,332.73 S/. 882.97 S/. 449.76 S/. 95,025.60
76 S/. 1,332.73 S/. 878.81 S/. 453.92 S/. 94,571.68
77 S/. 1,332.73 S/. 874.61 S/. 458.12 S/. 94,113.56
78 S/. 1,332.73 S/. 870.37 S/. 462.36 S/. 93,651.20
79 S/. 1,332.73 S/. 866.10 S/. 466.63 S/. 93,184.56
80 S/. 1,332.73 S/. 861.78 S/. 470.95 S/. 92,713.61
81 S/. 1,332.73 S/. 857.43 S/. 475.30 S/. 92,238.31
 82 S/. 1,332.73 S/. 853.03 S/. 479.70 S/. 91,758.61
83 S/. 1,332.73 S/. 848.59 S/. 484.14 S/. 91,274.47
84 S/. 1,332.73 S/. 844.12 S/. 488.61 S/. 90,785.86
85 S/. 1,332.73 S/. 839.60 S/. 493.13 S/. 90,292.72
86 S/. 1,332.73 S/. 835.04 S/. 497.69 S/. 89,795.03
87 S/. 1,332.73 S/. 830.44 S/. 502.30 S/. 89,292.73
88 S/. 1,332.73 S/. 825.79 S/. 506.94 S/. 88,785.79
89 S/. 1,332.73 S/. 821.10 S/. 511.63 S/. 88,274.16
90 S/. 1,332.73 S/. 816.37 S/. 516.36 S/. 87,757.80
91 S/. 1,332.73 S/. 811.59 S/. 521.14 S/. 87,236.66
92 S/. 1,332.73 S/. 806.78 S/. 525.96 S/. 86,710.71
93 S/. 1,332.73 S/. 801.91 S/. 530.82 S/. 86,179.89
94 S/. 1,332.73 S/. 797.00 S/. 535.73 S/. 85,644.16
95 S/. 1,332.73 S/. 792.05 S/. 540.68 S/. 85,103.47
96 S/. 1,332.73 S/. 787.05 S/. 545.68 S/. 84,557.79
97 S/. 1,332.73 S/. 782.00 S/. 550.73 S/. 84,007.06
98 S/. 1,332.73 S/. 776.91 S/. 555.82 S/. 83,451.23
99 S/. 1,332.73 S/. 771.77 S/. 560.96 S/. 82,890.27
100 S/. 1,332.73 S/. 766.58 S/. 566.15 S/. 82,324.12
101 S/. 1,332.73 S/. 761.34 S/. 571.39 S/. 81,752.73
102 S/. 1,332.73 S/. 756.06 S/. 576.67 S/. 81,176.06
103 S/. 1,332.73 S/. 750.73 S/. 582.01 S/. 80,594.05
104 S/. 1,332.73 S/. 745.34 S/. 587.39 S/. 80,006.66
105 S/. 1,332.73 S/. 739.91 S/. 592.82 S/. 79,413.84
106 S/. 1,332.73 S/. 734.43 S/. 598.30 S/. 78,815.54
107 S/. 1,332.73 S/. 728.90 S/. 603.84 S/. 78,211.70
108 S/. 1,332.73 S/. 723.31 S/. 609.42 S/. 77,602.28
109 S/. 1,332.73 S/. 717.68 S/. 615.06 S/. 76,987.23
110 S/. 1,332.73 S/. 711.99 S/. 620.74 S/. 76,366.48
111 S/. 1,332.73 S/. 706.25 S/. 626.49 S/. 75,740.00
112 S/. 1,332.73 S/. 700.45 S/. 632.28 S/. 75,107.72
113 S/. 1,332.73 S/. 694.61 S/. 638.13 S/. 74,469.59
114 S/. 1,332.73 S/. 688.70 S/. 644.03 S/. 73,825.56
115 S/. 1,332.73 S/. 682.75 S/. 649.98 S/. 73,175.58
116 S/. 1,332.73 S/. 676.74 S/. 656.00 S/. 72,519.58
117 S/. 1,332.73 S/. 670.67 S/. 662.06 S/. 71,857.52
118 S/. 1,332.73 S/. 664.55 S/. 668.18 S/. 71,189.34
119 S/. 1,332.73 S/. 658.37 S/. 674.36 S/. 70,514.97
120 S/. 1,332.73 S/. 652.13 S/. 680.60 S/. 69,834.37
121 S/. 1,332.73 S/. 645.84 S/. 686.89 S/. 69,147.48
122 S/. 1,332.73 S/. 639.48 S/. 693.25 S/. 68,454.23
123 S/. 1,332.73 S/. 633.07 S/. 699.66 S/. 67,754.57
124 S/. 1,332.73 S/. 626.60 S/. 706.13 S/. 67,048.44
125 S/. 1,332.73 S/. 620.07 S/. 712.66 S/. 66,335.78
126 S/. 1,332.73 S/. 613.48 S/. 719.25 S/. 65,616.53
127 S/. 1,332.73 S/. 606.83 S/. 725.90 S/. 64,890.63
128 S/. 1,332.73 S/. 600.12 S/. 732.62 S/. 64,158.01
129 S/. 1,332.73 S/. 593.34 S/. 739.39 S/. 63,418.62
130 S/. 1,332.73 S/. 586.50 S/. 746.23 S/. 62,672.40
131 S/. 1,332.73 S/. 579.60 S/. 753.13 S/. 61,919.27
132 S/. 1,332.73 S/. 572.64 S/. 760.09 S/. 61,159.17
133 S/. 1,332.73 S/. 565.61 S/. 767.12 S/. 60,392.05
134 S/. 1,332.73 S/. 558.51 S/. 774.22 S/. 59,617.83
135 S/. 1,332.73 S/. 551.35 S/. 781.38 S/. 58,836.45
136 S/. 1,332.73 S/. 544.13 S/. 788.61 S/. 58,047.84
137 S/. 1,332.73 S/. 536.83 S/. 795.90 S/. 57,251.95
138 S/. 1,332.73 S/. 529.47 S/. 803.26 S/. 56,448.69
139 S/. 1,332.73 S/. 522.04 S/. 810.69 S/. 55,638.00
140 S/. 1,332.73 S/. 514.55 S/. 818.18 S/. 54,819.81
141 S/. 1,332.73 S/. 506.98 S/. 825.75 S/. 53,994.06
142 S/. 1,332.73 S/. 499.34 S/. 833.39 S/. 53,160.67
143 S/. 1,332.73 S/. 491.64 S/. 841.10 S/. 52,319.58
144 S/. 1,332.73 S/. 483.86 S/. 848.87 S/. 51,470.71
145 S/. 1,332.73 S/. 476.01 S/. 856.72 S/. 50,613.98
146 S/. 1,332.73 S/. 468.08 S/. 864.65 S/. 49,749.33
147 S/. 1,332.73 S/. 460.09 S/. 872.64 S/. 48,876.69
148 S/. 1,332.73 S/. 452.02 S/. 880.71 S/. 47,995.97
149 S/. 1,332.73 S/. 443.87 S/. 888.86 S/. 47,107.12
150 S/. 1,332.73 S/. 435.65 S/. 897.08 S/. 46,210.04
151 S/. 1,332.73 S/. 427.36 S/. 905.38 S/. 45,304.66
152 S/. 1,332.73 S/. 418.98 S/. 913.75 S/. 44,390.91
153 S/. 1,332.73 S/. 410.53 S/. 922.20 S/. 43,468.71
154 S/. 1,332.73 S/. 402.00 S/. 930.73 S/. 42,537.98
155 S/. 1,332.73 S/. 393.40 S/. 939.34 S/. 41,598.65
156 S/. 1,332.73 S/. 384.71 S/. 948.02 S/. 40,650.63
157 S/. 1,332.73 S/. 375.94 S/. 956.79 S/. 39,693.84
158 S/. 1,332.73 S/. 367.09 S/. 965.64 S/. 38,728.20
159 S/. 1,332.73 S/. 358.16 S/. 974.57 S/. 37,753.63
160 S/. 1,332.73 S/. 349.15 S/. 983.58 S/. 36,770.05
161 S/. 1,332.73 S/. 340.05 S/. 992.68 S/. 35,777.37
162 S/. 1,332.73 S/. 330.87 S/. 1,001.86 S/. 34,775.51
163 S/. 1,332.73 S/. 321.61 S/. 1,011.12 S/. 33,764.39
164 S/. 1,332.73 S/. 312.26 S/. 1,020.47 S/. 32,743.91
165 S/. 1,332.73 S/. 302.82 S/. 1,029.91 S/. 31,714.00
166 S/. 1,332.73 S/. 293.29 S/. 1,039.44 S/. 30,674.56
167 S/. 1,332.73 S/. 283.68 S/. 1,049.05 S/. 29,625.51
168 S/. 1,332.73 S/. 273.98 S/. 1,058.75 S/. 28,566.76
169 S/. 1,332.73 S/. 264.19 S/. 1,068.54 S/. 27,498.22
170 S/. 1,332.73 S/. 254.31 S/. 1,078.42 S/. 26,419.80
171 S/. 1,332.73 S/. 244.33 S/. 1,088.40 S/. 25,331.40
172 S/. 1,332.73 S/. 234.27 S/. 1,098.46 S/. 24,232.93
173 S/. 1,332.73 S/. 224.11 S/. 1,108.62 S/. 23,124.31
174 S/. 1,332.73 S/. 213.86 S/. 1,118.88 S/. 22,005.44
175 S/. 1,332.73 S/. 203.51 S/. 1,129.22 S/. 20,876.21
176 S/. 1,332.73 S/. 193.07 S/. 1,139.67 S/. 19,736.55
177 S/. 1,332.73 S/. 182.53 S/. 1,150.21 S/. 18,586.34
178 S/. 1,332.73 S/. 171.89 S/. 1,160.84 S/. 17,425.50
179 S/. 1,332.73 S/. 161.15 S/. 1,171.58 S/. 16,253.92
180 S/. 1,332.73 S/. 150.32 S/. 1,182.41 S/. 15,071.50
181 S/. 1,332.73 S/. 139.38 S/. 1,193.35 S/. 13,878.16
182 S/. 1,332.73 S/. 128.35 S/. 1,204.38 S/. 12,673.77
183 S/. 1,332.73 S/. 117.21 S/. 1,215.52 S/. 11,458.25
184 S/. 1,332.73 S/. 105.97 S/. 1,226.76 S/. 10,231.48
185 S/. 1,332.73 S/. 94.62 S/. 1,238.11 S/. 8,993.37
186 S/. 1,332.73 S/. 83.17 S/. 1,249.56 S/. 7,743.81
187 S/. 1,332.73 S/. 71.62 S/. 1,261.12 S/. 6,482.70
188 S/. 1,332.73 S/. 59.95 S/. 1,272.78 S/. 5,209.92
189 S/. 1,332.73 S/. 48.18 S/. 1,284.55 S/. 3,925.37
190 S/. 1,332.73 S/. 36.30 S/. 1,296.43 S/. 2,628.94
191 S/. 1,332.73 S/. 24.31 S/. 1,308.42 S/. 1,320.52
192 S/. 1,332.73 S/. 12.21 S/. 1,320.52 S/. -0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Banco Continental) 11.68%
TEM (Banco Continental) 0.92481231%
Cuota S/.1,332.73
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,342.43 S/. 1,117.74 S/. 224.69 S/. 119,275.31
2 S/. 1,342.43 S/. 1,115.64 S/. 226.79 S/. 119,048.52
3 S/. 1,342.43 S/. 1,113.52 S/. 228.91 S/. 118,819.61
4 S/. 1,342.43 S/. 1,111.38 S/. 231.05 S/. 118,588.56
5 S/. 1,342.43 S/. 1,109.22 S/. 233.21 S/. 118,355.35
6 S/. 1,342.43 S/. 1,107.04 S/. 235.39 S/. 118,119.95
7 S/. 1,342.43 S/. 1,104.83 S/. 237.60 S/. 117,882.35
8 S/. 1,342.43 S/. 1,102.61 S/. 239.82 S/. 117,642.54
9 S/. 1,342.43 S/. 1,100.37 S/. 242.06 S/. 117,400.47
10 S/. 1,342.43 S/. 1,098.10 S/. 244.33 S/. 117,156.15
11 S/. 1,342.43 S/. 1,095.82 S/. 246.61 S/. 116,909.54
12 S/. 1,342.43 S/. 1,093.51 S/. 248.92 S/. 116,660.62
13 S/. 1,342.43 S/. 1,091.18 S/. 251.25 S/. 116,409.37
14 S/. 1,342.43 S/. 1,088.83 S/. 253.60 S/. 116,155.78
15 S/. 1,342.43 S/. 1,086.46 S/. 255.97 S/. 115,899.81
16 S/. 1,342.43 S/. 1,084.07 S/. 258.36 S/. 115,641.45
17 S/. 1,342.43 S/. 1,081.65 S/. 260.78 S/. 115,380.67
18 S/. 1,342.43 S/. 1,079.21 S/. 263.22 S/. 115,117.45
19 S/. 1,342.43 S/. 1,076.75 S/. 265.68 S/. 114,851.77
20 S/. 1,342.43 S/. 1,074.27 S/. 268.17 S/. 114,583.60
21 S/. 1,342.43 S/. 1,071.76 S/. 270.67 S/. 114,312.93
22 S/. 1,342.43 S/. 1,069.23 S/. 273.21 S/. 114,039.72
23 S/. 1,342.43 S/. 1,066.67 S/. 275.76 S/. 113,763.96
24 S/. 1,342.43 S/. 1,064.09 S/. 278.34 S/. 113,485.62
25 S/. 1,342.43 S/. 1,061.49 S/. 280.94 S/. 113,204.68
26 S/. 1,342.43 S/. 1,058.86 S/. 283.57 S/. 112,921.11
27 S/. 1,342.43 S/. 1,056.21 S/. 286.22 S/. 112,634.88
28 S/. 1,342.43 S/. 1,053.53 S/. 288.90 S/. 112,345.98
29 S/. 1,342.43 S/. 1,050.83 S/. 291.60 S/. 112,054.38
30 S/. 1,342.43 S/. 1,048.10 S/. 294.33 S/. 111,760.05
31 S/. 1,342.43 S/. 1,045.35 S/. 297.08 S/. 111,462.97
32 S/. 1,342.43 S/. 1,042.57 S/. 299.86 S/. 111,163.10
33 S/. 1,342.43 S/. 1,039.76 S/. 302.67 S/. 110,860.44
34 S/. 1,342.43 S/. 1,036.93 S/. 305.50 S/. 110,554.94
35 S/. 1,342.43 S/. 1,034.07 S/. 308.36 S/. 110,246.58
36 S/. 1,342.43 S/. 1,031.19 S/. 311.24 S/. 109,935.34
37 S/. 1,342.43 S/. 1,028.28 S/. 314.15 S/. 109,621.19
38 S/. 1,342.43 S/. 1,025.34 S/. 317.09 S/. 109,304.10
39 S/. 1,342.43 S/. 1,022.38 S/. 320.06 S/. 108,984.05
40 S/. 1,342.43 S/. 1,019.38 S/. 323.05 S/. 108,661.00
41 S/. 1,342.43 S/. 1,016.36 S/. 326.07 S/. 108,334.93
42 S/. 1,342.43 S/. 1,013.31 S/. 329.12 S/. 108,005.81
43 S/. 1,342.43 S/. 1,010.23 S/. 332.20 S/. 107,673.61
44 S/. 1,342.43 S/. 1,007.12 S/. 335.31 S/. 107,338.30
45 S/. 1,342.43 S/. 1,003.99 S/. 338.44 S/. 106,999.86
46 S/. 1,342.43 S/. 1,000.82 S/. 341.61 S/. 106,658.25
47 S/. 1,342.43 S/. 997.63 S/. 344.80 S/. 106,313.45
48 S/. 1,342.43 S/. 994.40 S/. 348.03 S/. 105,965.42
49 S/. 1,342.43 S/. 991.15 S/. 351.28 S/. 105,614.14
50 S/. 1,342.43 S/. 987.86 S/. 354.57 S/. 105,259.57
51 S/. 1,342.43 S/. 984.54 S/. 357.89 S/. 104,901.68
52 S/. 1,342.43 S/. 981.20 S/. 361.23 S/. 104,540.45
53 S/. 1,342.43 S/. 977.82 S/. 364.61 S/. 104,175.84
54 S/. 1,342.43 S/. 974.41 S/. 368.02 S/. 103,807.81
55 S/. 1,342.43 S/. 970.97 S/. 371.46 S/. 103,436.35
56 S/. 1,342.43 S/. 967.49 S/. 374.94 S/. 103,061.41
57 S/. 1,342.43 S/. 963.98 S/. 378.45 S/. 102,682.96
58 S/. 1,342.43 S/. 960.44 S/. 381.99 S/. 102,300.98
59 S/. 1,342.43 S/. 956.87 S/. 385.56 S/. 101,915.42
60 S/. 1,342.43 S/. 953.27 S/. 389.17 S/. 101,526.25
61 S/. 1,342.43 S/. 949.63 S/. 392.81 S/. 101,133.45
62 S/. 1,342.43 S/. 945.95 S/. 396.48 S/. 100,736.97
63 S/. 1,342.43 S/. 942.24 S/. 400.19 S/. 100,336.78
64 S/. 1,342.43 S/. 938.50 S/. 403.93 S/. 99,932.85
65 S/. 1,342.43 S/. 934.72 S/. 407.71 S/. 99,525.14
66 S/. 1,342.43 S/. 930.91 S/. 411.52 S/. 99,113.62
67 S/. 1,342.43 S/. 927.06 S/. 415.37 S/. 98,698.24
68 S/. 1,342.43 S/. 923.17 S/. 419.26 S/. 98,278.99
69 S/. 1,342.43 S/. 919.25 S/. 423.18 S/. 97,855.81
70 S/. 1,342.43 S/. 915.29 S/. 427.14 S/. 97,428.67
71 S/. 1,342.43 S/. 911.30 S/. 431.13 S/. 96,997.54
72 S/. 1,342.43 S/. 907.27 S/. 435.16 S/. 96,562.37
73 S/. 1,342.43 S/. 903.20 S/. 439.24 S/. 96,123.14
74 S/. 1,342.43 S/. 899.09 S/. 443.34 S/. 95,679.80
75 S/. 1,342.43 S/. 894.94 S/. 447.49 S/. 95,232.31
76 S/. 1,342.43 S/. 890.75 S/. 451.68 S/. 94,780.63
77 S/. 1,342.43 S/. 886.53 S/. 455.90 S/. 94,324.73
78 S/. 1,342.43 S/. 882.27 S/. 460.16 S/. 93,864.56
79 S/. 1,342.43 S/. 877.96 S/. 464.47 S/. 93,400.10
80 S/. 1,342.43 S/. 873.62 S/. 468.81 S/. 92,931.28
81 S/. 1,342.43 S/. 869.23 S/. 473.20 S/. 92,458.08
 82 S/. 1,342.43 S/. 864.81 S/. 477.62 S/. 91,980.46
83 S/. 1,342.43 S/. 860.34 S/. 482.09 S/. 91,498.37
84 S/. 1,342.43 S/. 855.83 S/. 486.60 S/. 91,011.77
85 S/. 1,342.43 S/. 851.28 S/. 491.15 S/. 90,520.61
86 S/. 1,342.43 S/. 846.68 S/. 495.75 S/. 90,024.87
87 S/. 1,342.43 S/. 842.05 S/. 500.38 S/. 89,524.48
88 S/. 1,342.43 S/. 837.37 S/. 505.06 S/. 89,019.42
89 S/. 1,342.43 S/. 832.64 S/. 509.79 S/. 88,509.63
90 S/. 1,342.43 S/. 827.87 S/. 514.56 S/. 87,995.07
91 S/. 1,342.43 S/. 823.06 S/. 519.37 S/. 87,475.71
92 S/. 1,342.43 S/. 818.20 S/. 524.23 S/. 86,951.48
93 S/. 1,342.43 S/. 813.30 S/. 529.13 S/. 86,422.35
94 S/. 1,342.43 S/. 808.35 S/. 534.08 S/. 85,888.27
95 S/. 1,342.43 S/. 803.36 S/. 539.08 S/. 85,349.19
96 S/. 1,342.43 S/. 798.31 S/. 544.12 S/. 84,805.08
97 S/. 1,342.43 S/. 793.22 S/. 549.21 S/. 84,255.87
98 S/. 1,342.43 S/. 788.09 S/. 554.34 S/. 83,701.53
99 S/. 1,342.43 S/. 782.90 S/. 559.53 S/. 83,142.00
100 S/. 1,342.43 S/. 777.67 S/. 564.76 S/. 82,577.23
101 S/. 1,342.43 S/. 772.39 S/. 570.04 S/. 82,007.19
102 S/. 1,342.43 S/. 767.05 S/. 575.38 S/. 81,431.81
103 S/. 1,342.43 S/. 761.67 S/. 580.76 S/. 80,851.05
104 S/. 1,342.43 S/. 756.24 S/. 586.19 S/. 80,264.86
105 S/. 1,342.43 S/. 750.76 S/. 591.67 S/. 79,673.19
106 S/. 1,342.43 S/. 745.22 S/. 597.21 S/. 79,075.98
107 S/. 1,342.43 S/. 739.64 S/. 602.79 S/. 78,473.19
108 S/. 1,342.43 S/. 734.00 S/. 608.43 S/. 77,864.75
109 S/. 1,342.43 S/. 728.31 S/. 614.12 S/. 77,250.63
110 S/. 1,342.43 S/. 722.56 S/. 619.87 S/. 76,630.76
111 S/. 1,342.43 S/. 716.77 S/. 625.67 S/. 76,005.10
112 S/. 1,342.43 S/. 710.91 S/. 631.52 S/. 75,373.58
113 S/. 1,342.43 S/. 705.01 S/. 637.42 S/. 74,736.16
114 S/. 1,342.43 S/. 699.04 S/. 643.39 S/. 74,092.77
115 S/. 1,342.43 S/. 693.03 S/. 649.40 S/. 73,443.37
116 S/. 1,342.43 S/. 686.95 S/. 655.48 S/. 72,787.89
117 S/. 1,342.43 S/. 680.82 S/. 661.61 S/. 72,126.28
118 S/. 1,342.43 S/. 674.63 S/. 667.80 S/. 71,458.48
119 S/. 1,342.43 S/. 668.39 S/. 674.04 S/. 70,784.44
120 S/. 1,342.43 S/. 662.08 S/. 680.35 S/. 70,104.09
121 S/. 1,342.43 S/. 655.72 S/. 686.71 S/. 69,417.38
122 S/. 1,342.43 S/. 649.29 S/. 693.14 S/. 68,724.24
123 S/. 1,342.43 S/. 642.81 S/. 699.62 S/. 68,024.62
124 S/. 1,342.43 S/. 636.27 S/. 706.16 S/. 67,318.46
125 S/. 1,342.43 S/. 629.66 S/. 712.77 S/. 66,605.69
126 S/. 1,342.43 S/. 623.00 S/. 719.43 S/. 65,886.26
127 S/. 1,342.43 S/. 616.27 S/. 726.16 S/. 65,160.09
128 S/. 1,342.43 S/. 609.47 S/. 732.96 S/. 64,427.14
129 S/. 1,342.43 S/. 602.62 S/. 739.81 S/. 63,687.32
130 S/. 1,342.43 S/. 595.70 S/. 746.73 S/. 62,940.59
131 S/. 1,342.43 S/. 588.71 S/. 753.72 S/. 62,186.88
132 S/. 1,342.43 S/. 581.66 S/. 760.77 S/. 61,426.11
133 S/. 1,342.43 S/. 574.55 S/. 767.88 S/. 60,658.23
134 S/. 1,342.43 S/. 567.37 S/. 775.06 S/. 59,883.16
135 S/. 1,342.43 S/. 560.12 S/. 782.31 S/. 59,100.85
136 S/. 1,342.43 S/. 552.80 S/. 789.63 S/. 58,311.22
137 S/. 1,342.43 S/. 545.41 S/. 797.02 S/. 57,514.20
138 S/. 1,342.43 S/. 537.96 S/. 804.47 S/. 56,709.73
139 S/. 1,342.43 S/. 530.43 S/. 812.00 S/. 55,897.73
140 S/. 1,342.43 S/. 522.84 S/. 819.59 S/. 55,078.14
141 S/. 1,342.43 S/. 515.17 S/. 827.26 S/. 54,250.89
142 S/. 1,342.43 S/. 507.44 S/. 835.00 S/. 53,415.89
143 S/. 1,342.43 S/. 499.63 S/. 842.81 S/. 52,573.08
144 S/. 1,342.43 S/. 491.74 S/. 850.69 S/. 51,722.40
145 S/. 1,342.43 S/. 483.79 S/. 858.65 S/. 50,863.75
146 S/. 1,342.43 S/. 475.75 S/. 866.68 S/. 49,997.07
147 S/. 1,342.43 S/. 467.65 S/. 874.78 S/. 49,122.29
148 S/. 1,342.43 S/. 459.47 S/. 882.97 S/. 48,239.32
149 S/. 1,342.43 S/. 451.21 S/. 891.22 S/. 47,348.10
150 S/. 1,342.43 S/. 442.87 S/. 899.56 S/. 46,448.54
151 S/. 1,342.43 S/. 434.46 S/. 907.97 S/. 45,540.57
152 S/. 1,342.43 S/. 425.96 S/. 916.47 S/. 44,624.10
153 S/. 1,342.43 S/. 417.39 S/. 925.04 S/. 43,699.06
154 S/. 1,342.43 S/. 408.74 S/. 933.69 S/. 42,765.37
155 S/. 1,342.43 S/. 400.01 S/. 942.42 S/. 41,822.94
156 S/. 1,342.43 S/. 391.19 S/. 951.24 S/. 40,871.70
157 S/. 1,342.43 S/. 382.29 S/. 960.14 S/. 39,911.56
158 S/. 1,342.43 S/. 373.31 S/. 969.12 S/. 38,942.45
159 S/. 1,342.43 S/. 364.25 S/. 978.18 S/. 37,964.26
160 S/. 1,342.43 S/. 355.10 S/. 987.33 S/. 36,976.93
161 S/. 1,342.43 S/. 345.86 S/. 996.57 S/. 35,980.37
162 S/. 1,342.43 S/. 336.54 S/. 1,005.89 S/. 34,974.48
163 S/. 1,342.43 S/. 327.13 S/. 1,015.30 S/. 33,959.18
164 S/. 1,342.43 S/. 317.64 S/. 1,024.79 S/. 32,934.39
165 S/. 1,342.43 S/. 308.05 S/. 1,034.38 S/. 31,900.01
166 S/. 1,342.43 S/. 298.38 S/. 1,044.05 S/. 30,855.95
167 S/. 1,342.43 S/. 288.61 S/. 1,053.82 S/. 29,802.13
168 S/. 1,342.43 S/. 278.75 S/. 1,063.68 S/. 28,738.46
169 S/. 1,342.43 S/. 268.80 S/. 1,073.63 S/. 27,664.83
170 S/. 1,342.43 S/. 258.76 S/. 1,083.67 S/. 26,581.16
171 S/. 1,342.43 S/. 248.63 S/. 1,093.80 S/. 25,487.36
172 S/. 1,342.43 S/. 238.40 S/. 1,104.03 S/. 24,383.32
173 S/. 1,342.43 S/. 228.07 S/. 1,114.36 S/. 23,268.96
174 S/. 1,342.43 S/. 217.65 S/. 1,124.78 S/. 22,144.18
175 S/. 1,342.43 S/. 207.13 S/. 1,135.31 S/. 21,008.87
176 S/. 1,342.43 S/. 196.51 S/. 1,145.92 S/. 19,862.95
177 S/. 1,342.43 S/. 185.79 S/. 1,156.64 S/. 18,706.31
178 S/. 1,342.43 S/. 174.97 S/. 1,167.46 S/. 17,538.85
179 S/. 1,342.43 S/. 164.05 S/. 1,178.38 S/. 16,360.46
180 S/. 1,342.43 S/. 153.03 S/. 1,189.40 S/. 15,171.06
181 S/. 1,342.43 S/. 141.90 S/. 1,200.53 S/. 13,970.53
182 S/. 1,342.43 S/. 130.67 S/. 1,211.76 S/. 12,758.78
183 S/. 1,342.43 S/. 119.34 S/. 1,223.09 S/. 11,535.68
184 S/. 1,342.43 S/. 107.90 S/. 1,234.53 S/. 10,301.15
185 S/. 1,342.43 S/. 96.35 S/. 1,246.08 S/. 9,055.07
186 S/. 1,342.43 S/. 84.70 S/. 1,257.73 S/. 7,797.34
187 S/. 1,342.43 S/. 72.93 S/. 1,269.50 S/. 6,527.84
188 S/. 1,342.43 S/. 61.06 S/. 1,281.37 S/. 5,246.47
189 S/. 1,342.43 S/. 49.07 S/. 1,293.36 S/. 3,953.11
190 S/. 1,342.43 S/. 36.98 S/. 1,305.46 S/. 2,647.66
191 S/. 1,342.43 S/. 24.76 S/. 1,317.67 S/. 1,329.99
192 S/. 1,342.43 S/. 12.44 S/. 1,329.99 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Interbank) 11.82%
TEM (Interbank) 0.93534939%
Cuota S/.1,342.43
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,343.82 S/. 1,119.54 S/. 224.28 S/. 119,275.72
2 S/. 1,343.82 S/. 1,117.44 S/. 226.38 S/. 119,049.34
3 S/. 1,343.82 S/. 1,115.32 S/. 228.50 S/. 118,820.84
4 S/. 1,343.82 S/. 1,113.18 S/. 230.64 S/. 118,590.20
5 S/. 1,343.82 S/. 1,111.02 S/. 232.80 S/. 118,357.40
6 S/. 1,343.82 S/. 1,108.84 S/. 234.98 S/. 118,122.42
7 S/. 1,343.82 S/. 1,106.63 S/. 237.18 S/. 117,885.24
8 S/. 1,343.82 S/. 1,104.41 S/. 239.41 S/. 117,645.83
9 S/. 1,343.82 S/. 1,102.17 S/. 241.65 S/. 117,404.18
10 S/. 1,343.82 S/. 1,099.91 S/. 243.91 S/. 117,160.27
11 S/. 1,343.82 S/. 1,097.62 S/. 246.20 S/. 116,914.07
12 S/. 1,343.82 S/. 1,095.31 S/. 248.50 S/. 116,665.57
13 S/. 1,343.82 S/. 1,092.99 S/. 250.83 S/. 116,414.74
14 S/. 1,343.82 S/. 1,090.64 S/. 253.18 S/. 116,161.56
15 S/. 1,343.82 S/. 1,088.26 S/. 255.55 S/. 115,906.00
16 S/. 1,343.82 S/. 1,085.87 S/. 257.95 S/. 115,648.05
17 S/. 1,343.82 S/. 1,083.45 S/. 260.36 S/. 115,387.69
18 S/. 1,343.82 S/. 1,081.01 S/. 262.80 S/. 115,124.89
19 S/. 1,343.82 S/. 1,078.55 S/. 265.27 S/. 114,859.62
20 S/. 1,343.82 S/. 1,076.07 S/. 267.75 S/. 114,591.87
21 S/. 1,343.82 S/. 1,073.56 S/. 270.26 S/. 114,321.61
22 S/. 1,343.82 S/. 1,071.03 S/. 272.79 S/. 114,048.82
23 S/. 1,343.82 S/. 1,068.47 S/. 275.35 S/. 113,773.47
24 S/. 1,343.82 S/. 1,065.89 S/. 277.93 S/. 113,495.54
25 S/. 1,343.82 S/. 1,063.29 S/. 280.53 S/. 113,215.01
26 S/. 1,343.82 S/. 1,060.66 S/. 283.16 S/. 112,931.85
27 S/. 1,343.82 S/. 1,058.01 S/. 285.81 S/. 112,646.04
28 S/. 1,343.82 S/. 1,055.33 S/. 288.49 S/. 112,357.55
29 S/. 1,343.82 S/. 1,052.63 S/. 291.19 S/. 112,066.36
30 S/. 1,343.82 S/. 1,049.90 S/. 293.92 S/. 111,772.44
31 S/. 1,343.82 S/. 1,047.14 S/. 296.67 S/. 111,475.77
32 S/. 1,343.82 S/. 1,044.36 S/. 299.45 S/. 111,176.32
33 S/. 1,343.82 S/. 1,041.56 S/. 302.26 S/. 110,874.06
34 S/. 1,343.82 S/. 1,038.73 S/. 305.09 S/. 110,568.97
35 S/. 1,343.82 S/. 1,035.87 S/. 307.95 S/. 110,261.02
36 S/. 1,343.82 S/. 1,032.98 S/. 310.83 S/. 109,950.19
37 S/. 1,343.82 S/. 1,030.07 S/. 313.75 S/. 109,636.44
38 S/. 1,343.82 S/. 1,027.13 S/. 316.68 S/. 109,319.76
39 S/. 1,343.82 S/. 1,024.17 S/. 319.65 S/. 109,000.10
40 S/. 1,343.82 S/. 1,021.17 S/. 322.65 S/. 108,677.46
41 S/. 1,343.82 S/. 1,018.15 S/. 325.67 S/. 108,351.79
42 S/. 1,343.82 S/. 1,015.10 S/. 328.72 S/. 108,023.07
43 S/. 1,343.82 S/. 1,012.02 S/. 331.80 S/. 107,691.27
44 S/. 1,343.82 S/. 1,008.91 S/. 334.91 S/. 107,356.36
45 S/. 1,343.82 S/. 1,005.77 S/. 338.05 S/. 107,018.32
46 S/. 1,343.82 S/. 1,002.61 S/. 341.21 S/. 106,677.10
47 S/. 1,343.82 S/. 999.41 S/. 344.41 S/. 106,332.69
48 S/. 1,343.82 S/. 996.18 S/. 347.64 S/. 105,985.06
49 S/. 1,343.82 S/. 992.92 S/. 350.89 S/. 105,634.16
50 S/. 1,343.82 S/. 989.64 S/. 354.18 S/. 105,279.98
51 S/. 1,343.82 S/. 986.32 S/. 357.50 S/. 104,922.49
52 S/. 1,343.82 S/. 982.97 S/. 360.85 S/. 104,561.64
53 S/. 1,343.82 S/. 979.59 S/. 364.23 S/. 104,197.41
54 S/. 1,343.82 S/. 976.18 S/. 367.64 S/. 103,829.77
55 S/. 1,343.82 S/. 972.73 S/. 371.08 S/. 103,458.68
56 S/. 1,343.82 S/. 969.26 S/. 374.56 S/. 103,084.12
57 S/. 1,343.82 S/. 965.75 S/. 378.07 S/. 102,706.05
58 S/. 1,343.82 S/. 962.21 S/. 381.61 S/. 102,324.44
59 S/. 1,343.82 S/. 958.63 S/. 385.19 S/. 101,939.25
60 S/. 1,343.82 S/. 955.02 S/. 388.80 S/. 101,550.46
61 S/. 1,343.82 S/. 951.38 S/. 392.44 S/. 101,158.02
62 S/. 1,343.82 S/. 947.70 S/. 396.12 S/. 100,761.90
63 S/. 1,343.82 S/. 943.99 S/. 399.83 S/. 100,362.08
64 S/. 1,343.82 S/. 940.25 S/. 403.57 S/. 99,958.51
65 S/. 1,343.82 S/. 936.46 S/. 407.35 S/. 99,551.15
66 S/. 1,343.82 S/. 932.65 S/. 411.17 S/. 99,139.98
67 S/. 1,343.82 S/. 928.80 S/. 415.02 S/. 98,724.96
68 S/. 1,343.82 S/. 924.91 S/. 418.91 S/. 98,306.05
69 S/. 1,343.82 S/. 920.98 S/. 422.83 S/. 97,883.22
70 S/. 1,343.82 S/. 917.02 S/. 426.80 S/. 97,456.42
71 S/. 1,343.82 S/. 913.02 S/. 430.79 S/. 97,025.63
72 S/. 1,343.82 S/. 908.99 S/. 434.83 S/. 96,590.80
73 S/. 1,343.82 S/. 904.91 S/. 438.90 S/. 96,151.90
74 S/. 1,343.82 S/. 900.80 S/. 443.02 S/. 95,708.88
75 S/. 1,343.82 S/. 896.65 S/. 447.17 S/. 95,261.72
76 S/. 1,343.82 S/. 892.46 S/. 451.35 S/. 94,810.36
77 S/. 1,343.82 S/. 888.23 S/. 455.58 S/. 94,354.78
78 S/. 1,343.82 S/. 883.97 S/. 459.85 S/. 93,894.93
79 S/. 1,343.82 S/. 879.66 S/. 464.16 S/. 93,430.77
80 S/. 1,343.82 S/. 875.31 S/. 468.51 S/. 92,962.26
81 S/. 1,343.82 S/. 870.92 S/. 472.90 S/. 92,489.36
 82 S/. 1,343.82 S/. 866.49 S/. 477.33 S/. 92,012.04
83 S/. 1,343.82 S/. 862.02 S/. 481.80 S/. 91,530.24
84 S/. 1,343.82 S/. 857.50 S/. 486.31 S/. 91,043.92
85 S/. 1,343.82 S/. 852.95 S/. 490.87 S/. 90,553.05
86 S/. 1,343.82 S/. 848.35 S/. 495.47 S/. 90,057.58
87 S/. 1,343.82 S/. 843.71 S/. 500.11 S/. 89,557.48
88 S/. 1,343.82 S/. 839.02 S/. 504.80 S/. 89,052.68
89 S/. 1,343.82 S/. 834.29 S/. 509.52 S/. 88,543.16
90 S/. 1,343.82 S/. 829.52 S/. 514.30 S/. 88,028.86
91 S/. 1,343.82 S/. 824.70 S/. 519.12 S/. 87,509.74
92 S/. 1,343.82 S/. 819.84 S/. 523.98 S/. 86,985.76
93 S/. 1,343.82 S/. 814.93 S/. 528.89 S/. 86,456.87
94 S/. 1,343.82 S/. 809.97 S/. 533.84 S/. 85,923.03
95 S/. 1,343.82 S/. 804.97 S/. 538.84 S/. 85,384.19
96 S/. 1,343.82 S/. 799.92 S/. 543.89 S/. 84,840.29
97 S/. 1,343.82 S/. 794.83 S/. 548.99 S/. 84,291.30
98 S/. 1,343.82 S/. 789.69 S/. 554.13 S/. 83,737.17
99 S/. 1,343.82 S/. 784.49 S/. 559.32 S/. 83,177.85
100 S/. 1,343.82 S/. 779.25 S/. 564.56 S/. 82,613.29
101 S/. 1,343.82 S/. 773.97 S/. 569.85 S/. 82,043.43
102 S/. 1,343.82 S/. 768.63 S/. 575.19 S/. 81,468.24
103 S/. 1,343.82 S/. 763.24 S/. 580.58 S/. 80,887.66
104 S/. 1,343.82 S/. 757.80 S/. 586.02 S/. 80,301.65
105 S/. 1,343.82 S/. 752.31 S/. 591.51 S/. 79,710.14
106 S/. 1,343.82 S/. 746.77 S/. 597.05 S/. 79,113.09
107 S/. 1,343.82 S/. 741.17 S/. 602.64 S/. 78,510.44
108 S/. 1,343.82 S/. 735.53 S/. 608.29 S/. 77,902.15
109 S/. 1,343.82 S/. 729.83 S/. 613.99 S/. 77,288.16
110 S/. 1,343.82 S/. 724.08 S/. 619.74 S/. 76,668.42
111 S/. 1,343.82 S/. 718.27 S/. 625.55 S/. 76,042.88
112 S/. 1,343.82 S/. 712.41 S/. 631.41 S/. 75,411.47
113 S/. 1,343.82 S/. 706.50 S/. 637.32 S/. 74,774.15
114 S/. 1,343.82 S/. 700.52 S/. 643.29 S/. 74,130.85
115 S/. 1,343.82 S/. 694.50 S/. 649.32 S/. 73,481.53
116 S/. 1,343.82 S/. 688.41 S/. 655.40 S/. 72,826.13
117 S/. 1,343.82 S/. 682.27 S/. 661.54 S/. 72,164.59
118 S/. 1,343.82 S/. 676.08 S/. 667.74 S/. 71,496.85
119 S/. 1,343.82 S/. 669.82 S/. 674.00 S/. 70,822.85
120 S/. 1,343.82 S/. 663.51 S/. 680.31 S/. 70,142.54
121 S/. 1,343.82 S/. 657.13 S/. 686.68 S/. 69,455.85
122 S/. 1,343.82 S/. 650.70 S/. 693.12 S/. 68,762.74
123 S/. 1,343.82 S/. 644.21 S/. 699.61 S/. 68,063.12
124 S/. 1,343.82 S/. 637.65 S/. 706.17 S/. 67,356.96
125 S/. 1,343.82 S/. 631.04 S/. 712.78 S/. 66,644.18
126 S/. 1,343.82 S/. 624.36 S/. 719.46 S/. 65,924.72
127 S/. 1,343.82 S/. 617.62 S/. 726.20 S/. 65,198.52
128 S/. 1,343.82 S/. 610.81 S/. 733.00 S/. 64,465.51
129 S/. 1,343.82 S/. 603.95 S/. 739.87 S/. 63,725.64
130 S/. 1,343.82 S/. 597.02 S/. 746.80 S/. 62,978.84
131 S/. 1,343.82 S/. 590.02 S/. 753.80 S/. 62,225.04
132 S/. 1,343.82 S/. 582.96 S/. 760.86 S/. 61,464.18
133 S/. 1,343.82 S/. 575.83 S/. 767.99 S/. 60,696.20
134 S/. 1,343.82 S/. 568.63 S/. 775.18 S/. 59,921.01
135 S/. 1,343.82 S/. 561.37 S/. 782.45 S/. 59,138.57
136 S/. 1,343.82 S/. 554.04 S/. 789.78 S/. 58,348.79
137 S/. 1,343.82 S/. 546.64 S/. 797.17 S/. 57,551.62
138 S/. 1,343.82 S/. 539.17 S/. 804.64 S/. 56,746.97
139 S/. 1,343.82 S/. 531.64 S/. 812.18 S/. 55,934.79
140 S/. 1,343.82 S/. 524.03 S/. 819.79 S/. 55,115.00
141 S/. 1,343.82 S/. 516.35 S/. 827.47 S/. 54,287.53
142 S/. 1,343.82 S/. 508.59 S/. 835.22 S/. 53,452.31
143 S/. 1,343.82 S/. 500.77 S/. 843.05 S/. 52,609.26
144 S/. 1,343.82 S/. 492.87 S/. 850.95 S/. 51,758.31
145 S/. 1,343.82 S/. 484.90 S/. 858.92 S/. 50,899.40
146 S/. 1,343.82 S/. 476.85 S/. 866.96 S/. 50,032.43
147 S/. 1,343.82 S/. 468.73 S/. 875.09 S/. 49,157.34
148 S/. 1,343.82 S/. 460.53 S/. 883.29 S/. 48,274.06
149 S/. 1,343.82 S/. 452.26 S/. 891.56 S/. 47,382.50
150 S/. 1,343.82 S/. 443.90 S/. 899.91 S/. 46,482.58
151 S/. 1,343.82 S/. 435.47 S/. 908.34 S/. 45,574.24
152 S/. 1,343.82 S/. 426.96 S/. 916.85 S/. 44,657.39
153 S/. 1,343.82 S/. 418.37 S/. 925.44 S/. 43,731.94
154 S/. 1,343.82 S/. 409.70 S/. 934.11 S/. 42,797.83
155 S/. 1,343.82 S/. 400.95 S/. 942.86 S/. 41,854.97
156 S/. 1,343.82 S/. 392.12 S/. 951.70 S/. 40,903.27
157 S/. 1,343.82 S/. 383.20 S/. 960.61 S/. 39,942.65
158 S/. 1,343.82 S/. 374.20 S/. 969.61 S/. 38,973.04
159 S/. 1,343.82 S/. 365.12 S/. 978.70 S/. 37,994.34
160 S/. 1,343.82 S/. 355.95 S/. 987.87 S/. 37,006.48
161 S/. 1,343.82 S/. 346.70 S/. 997.12 S/. 36,009.36
162 S/. 1,343.82 S/. 337.35 S/. 1,006.46 S/. 35,002.89
163 S/. 1,343.82 S/. 327.93 S/. 1,015.89 S/. 33,987.00
164 S/. 1,343.82 S/. 318.41 S/. 1,025.41 S/. 32,961.59
165 S/. 1,343.82 S/. 308.80 S/. 1,035.02 S/. 31,926.58
166 S/. 1,343.82 S/. 299.11 S/. 1,044.71 S/. 30,881.86
167 S/. 1,343.82 S/. 289.32 S/. 1,054.50 S/. 29,827.36
168 S/. 1,343.82 S/. 279.44 S/. 1,064.38 S/. 28,762.98
169 S/. 1,343.82 S/. 269.47 S/. 1,074.35 S/. 27,688.63
170 S/. 1,343.82 S/. 259.40 S/. 1,084.42 S/. 26,604.22
171 S/. 1,343.82 S/. 249.24 S/. 1,094.58 S/. 25,509.64
172 S/. 1,343.82 S/. 238.99 S/. 1,104.83 S/. 24,404.81
173 S/. 1,343.82 S/. 228.64 S/. 1,115.18 S/. 23,289.63
174 S/. 1,343.82 S/. 218.19 S/. 1,125.63 S/. 22,164.00
175 S/. 1,343.82 S/. 207.64 S/. 1,136.17 S/. 21,027.83
176 S/. 1,343.82 S/. 197.00 S/. 1,146.82 S/. 19,881.01
177 S/. 1,343.82 S/. 186.26 S/. 1,157.56 S/. 18,723.45
178 S/. 1,343.82 S/. 175.41 S/. 1,168.41 S/. 17,555.05
179 S/. 1,343.82 S/. 164.47 S/. 1,179.35 S/. 16,375.69
180 S/. 1,343.82 S/. 153.42 S/. 1,190.40 S/. 15,185.29
181 S/. 1,343.82 S/. 142.26 S/. 1,201.55 S/. 13,983.74
182 S/. 1,343.82 S/. 131.01 S/. 1,212.81 S/. 12,770.93
183 S/. 1,343.82 S/. 119.64 S/. 1,224.17 S/. 11,546.75
184 S/. 1,343.82 S/. 108.18 S/. 1,235.64 S/. 10,311.11
185 S/. 1,343.82 S/. 96.60 S/. 1,247.22 S/. 9,063.90
186 S/. 1,343.82 S/. 84.92 S/. 1,258.90 S/. 7,804.99
187 S/. 1,343.82 S/. 73.12 S/. 1,270.70 S/. 6,534.30
188 S/. 1,343.82 S/. 61.22 S/. 1,282.60 S/. 5,251.70
189 S/. 1,343.82 S/. 49.20 S/. 1,294.62 S/. 3,957.08
190 S/. 1,343.82 S/. 37.07 S/. 1,306.75 S/. 2,650.33
191 S/. 1,343.82 S/. 24.83 S/. 1,318.99 S/. 1,331.34
192 S/. 1,343.82 S/. 12.47 S/. 1,331.34 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Edpyme MiCasita) 11.84%
TEM (Edpyme MiCasita) 0.93685369%
Cuota S/.1,343.82
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,352.15 S/. 1,130.32 S/. 221.83 S/. 119,278.17
2 S/. 1,352.15 S/. 1,128.22 S/. 223.93 S/. 119,054.24
3 S/. 1,352.15 S/. 1,126.10 S/. 226.05 S/. 118,828.20
4 S/. 1,352.15 S/. 1,123.97 S/. 228.18 S/. 118,600.02
5 S/. 1,352.15 S/. 1,121.81 S/. 230.34 S/. 118,369.67
6 S/. 1,352.15 S/. 1,119.63 S/. 232.52 S/. 118,137.15
7 S/. 1,352.15 S/. 1,117.43 S/. 234.72 S/. 117,902.43
8 S/. 1,352.15 S/. 1,115.21 S/. 236.94 S/. 117,665.49
9 S/. 1,352.15 S/. 1,112.97 S/. 239.18 S/. 117,426.31
10 S/. 1,352.15 S/. 1,110.71 S/. 241.44 S/. 117,184.87
11 S/. 1,352.15 S/. 1,108.42 S/. 243.73 S/. 116,941.14
12 S/. 1,352.15 S/. 1,106.12 S/. 246.03 S/. 116,695.11
13 S/. 1,352.15 S/. 1,103.79 S/. 248.36 S/. 116,446.75
14 S/. 1,352.15 S/. 1,101.44 S/. 250.71 S/. 116,196.04
15 S/. 1,352.15 S/. 1,099.07 S/. 253.08 S/. 115,942.96
16 S/. 1,352.15 S/. 1,096.67 S/. 255.47 S/. 115,687.49
17 S/. 1,352.15 S/. 1,094.26 S/. 257.89 S/. 115,429.60
18 S/. 1,352.15 S/. 1,091.82 S/. 260.33 S/. 115,169.27
19 S/. 1,352.15 S/. 1,089.36 S/. 262.79 S/. 114,906.47
20 S/. 1,352.15 S/. 1,086.87 S/. 265.28 S/. 114,641.20
21 S/. 1,352.15 S/. 1,084.36 S/. 267.79 S/. 114,373.41
22 S/. 1,352.15 S/. 1,081.83 S/. 270.32 S/. 114,103.09
23 S/. 1,352.15 S/. 1,079.27 S/. 272.88 S/. 113,830.21
24 S/. 1,352.15 S/. 1,076.69 S/. 275.46 S/. 113,554.75
25 S/. 1,352.15 S/. 1,074.09 S/. 278.06 S/. 113,276.69
26 S/. 1,352.15 S/. 1,071.46 S/. 280.69 S/. 112,996.00
27 S/. 1,352.15 S/. 1,068.80 S/. 283.35 S/. 112,712.65
28 S/. 1,352.15 S/. 1,066.12 S/. 286.03 S/. 112,426.62
29 S/. 1,352.15 S/. 1,063.41 S/. 288.73 S/. 112,137.88
30 S/. 1,352.15 S/. 1,060.68 S/. 291.47 S/. 111,846.42
31 S/. 1,352.15 S/. 1,057.93 S/. 294.22 S/. 111,552.20
32 S/. 1,352.15 S/. 1,055.14 S/. 297.01 S/. 111,255.19
33 S/. 1,352.15 S/. 1,052.33 S/. 299.81 S/. 110,955.38
34 S/. 1,352.15 S/. 1,049.50 S/. 302.65 S/. 110,652.73
35 S/. 1,352.15 S/. 1,046.64 S/. 305.51 S/. 110,347.21
36 S/. 1,352.15 S/. 1,043.75 S/. 308.40 S/. 110,038.81
37 S/. 1,352.15 S/. 1,040.83 S/. 311.32 S/. 109,727.49
38 S/. 1,352.15 S/. 1,037.88 S/. 314.26 S/. 109,413.23
39 S/. 1,352.15 S/. 1,034.91 S/. 317.24 S/. 109,095.99
40 S/. 1,352.15 S/. 1,031.91 S/. 320.24 S/. 108,775.75
41 S/. 1,352.15 S/. 1,028.88 S/. 323.27 S/. 108,452.48
42 S/. 1,352.15 S/. 1,025.82 S/. 326.32 S/. 108,126.16
43 S/. 1,352.15 S/. 1,022.74 S/. 329.41 S/. 107,796.75
44 S/. 1,352.15 S/. 1,019.62 S/. 332.53 S/. 107,464.22
45 S/. 1,352.15 S/. 1,016.48 S/. 335.67 S/. 107,128.55
46 S/. 1,352.15 S/. 1,013.30 S/. 338.85 S/. 106,789.70
47 S/. 1,352.15 S/. 1,010.10 S/. 342.05 S/. 106,447.65
48 S/. 1,352.15 S/. 1,006.86 S/. 345.29 S/. 106,102.36
49 S/. 1,352.15 S/. 1,003.60 S/. 348.55 S/. 105,753.81
50 S/. 1,352.15 S/. 1,000.30 S/. 351.85 S/. 105,401.96
51 S/. 1,352.15 S/. 996.97 S/. 355.18 S/. 105,046.78
52 S/. 1,352.15 S/. 993.61 S/. 358.54 S/. 104,688.24
53 S/. 1,352.15 S/. 990.22 S/. 361.93 S/. 104,326.31
54 S/. 1,352.15 S/. 986.80 S/. 365.35 S/. 103,960.96
55 S/. 1,352.15 S/. 983.34 S/. 368.81 S/. 103,592.15
56 S/. 1,352.15 S/. 979.85 S/. 372.30 S/. 103,219.85
57 S/. 1,352.15 S/. 976.33 S/. 375.82 S/. 102,844.03
58 S/. 1,352.15 S/. 972.78 S/. 379.37 S/. 102,464.66
59 S/. 1,352.15 S/. 969.19 S/. 382.96 S/. 102,081.70
60 S/. 1,352.15 S/. 965.56 S/. 386.58 S/. 101,695.11
61 S/. 1,352.15 S/. 961.91 S/. 390.24 S/. 101,304.87
62 S/. 1,352.15 S/. 958.22 S/. 393.93 S/. 100,910.94
63 S/. 1,352.15 S/. 954.49 S/. 397.66 S/. 100,513.28
64 S/. 1,352.15 S/. 950.73 S/. 401.42 S/. 100,111.86
65 S/. 1,352.15 S/. 946.93 S/. 405.22 S/. 99,706.65
66 S/. 1,352.15 S/. 943.10 S/. 409.05 S/. 99,297.60
67 S/. 1,352.15 S/. 939.23 S/. 412.92 S/. 98,884.68
68 S/. 1,352.15 S/. 935.32 S/. 416.82 S/. 98,467.85
69 S/. 1,352.15 S/. 931.38 S/. 420.77 S/. 98,047.09
70 S/. 1,352.15 S/. 927.40 S/. 424.75 S/. 97,622.34
71 S/. 1,352.15 S/. 923.38 S/. 428.76 S/. 97,193.58
72 S/. 1,352.15 S/. 919.33 S/. 432.82 S/. 96,760.76
73 S/. 1,352.15 S/. 915.24 S/. 436.91 S/. 96,323.84
74 S/. 1,352.15 S/. 911.10 S/. 441.05 S/. 95,882.80
75 S/. 1,352.15 S/. 906.93 S/. 445.22 S/. 95,437.58
76 S/. 1,352.15 S/. 902.72 S/. 449.43 S/. 94,988.15
77 S/. 1,352.15 S/. 898.47 S/. 453.68 S/. 94,534.47
78 S/. 1,352.15 S/. 894.18 S/. 457.97 S/. 94,076.50
79 S/. 1,352.15 S/. 889.85 S/. 462.30 S/. 93,614.19
80 S/. 1,352.15 S/. 885.47 S/. 466.68 S/. 93,147.52
81 S/. 1,352.15 S/. 881.06 S/. 471.09 S/. 92,676.43
 82 S/. 1,352.15 S/. 876.60 S/. 475.55 S/. 92,200.88
83 S/. 1,352.15 S/. 872.10 S/. 480.04 S/. 91,720.84
84 S/. 1,352.15 S/. 867.56 S/. 484.58 S/. 91,236.25
85 S/. 1,352.15 S/. 862.98 S/. 489.17 S/. 90,747.08
86 S/. 1,352.15 S/. 858.35 S/. 493.80 S/. 90,253.29
87 S/. 1,352.15 S/. 853.68 S/. 498.47 S/. 89,754.82
88 S/. 1,352.15 S/. 848.97 S/. 503.18 S/. 89,251.64
89 S/. 1,352.15 S/. 844.21 S/. 507.94 S/. 88,743.70
90 S/. 1,352.15 S/. 839.40 S/. 512.74 S/. 88,230.96
91 S/. 1,352.15 S/. 834.55 S/. 517.59 S/. 87,713.36
92 S/. 1,352.15 S/. 829.66 S/. 522.49 S/. 87,190.87
93 S/. 1,352.15 S/. 824.72 S/. 527.43 S/. 86,663.44
94 S/. 1,352.15 S/. 819.73 S/. 532.42 S/. 86,131.02
95 S/. 1,352.15 S/. 814.69 S/. 537.46 S/. 85,593.56
96 S/. 1,352.15 S/. 809.61 S/. 542.54 S/. 85,051.02
97 S/. 1,352.15 S/. 804.48 S/. 547.67 S/. 84,503.34
98 S/. 1,352.15 S/. 799.30 S/. 552.85 S/. 83,950.49
99 S/. 1,352.15 S/. 794.07 S/. 558.08 S/. 83,392.41
100 S/. 1,352.15 S/. 788.79 S/. 563.36 S/. 82,829.05
101 S/. 1,352.15 S/. 783.46 S/. 568.69 S/. 82,260.36
102 S/. 1,352.15 S/. 778.08 S/. 574.07 S/. 81,686.29
103 S/. 1,352.15 S/. 772.65 S/. 579.50 S/. 81,106.79
104 S/. 1,352.15 S/. 767.17 S/. 584.98 S/. 80,521.81
105 S/. 1,352.15 S/. 761.64 S/. 590.51 S/. 79,931.29
106 S/. 1,352.15 S/. 756.05 S/. 596.10 S/. 79,335.20
107 S/. 1,352.15 S/. 750.41 S/. 601.74 S/. 78,733.46
108 S/. 1,352.15 S/. 744.72 S/. 607.43 S/. 78,126.03
109 S/. 1,352.15 S/. 738.97 S/. 613.17 S/. 77,512.85
110 S/. 1,352.15 S/. 733.17 S/. 618.97 S/. 76,893.88
111 S/. 1,352.15 S/. 727.32 S/. 624.83 S/. 76,269.05
112 S/. 1,352.15 S/. 721.41 S/. 630.74 S/. 75,638.31
113 S/. 1,352.15 S/. 715.44 S/. 636.71 S/. 75,001.60
114 S/. 1,352.15 S/. 709.42 S/. 642.73 S/. 74,358.88
115 S/. 1,352.15 S/. 703.34 S/. 648.81 S/. 73,710.07
116 S/. 1,352.15 S/. 697.20 S/. 654.94 S/. 73,055.13
117 S/. 1,352.15 S/. 691.01 S/. 661.14 S/. 72,393.99
118 S/. 1,352.15 S/. 684.76 S/. 667.39 S/. 71,726.59
119 S/. 1,352.15 S/. 678.44 S/. 673.71 S/. 71,052.89
120 S/. 1,352.15 S/. 672.07 S/. 680.08 S/. 70,372.81
121 S/. 1,352.15 S/. 665.64 S/. 686.51 S/. 69,686.30
122 S/. 1,352.15 S/. 659.14 S/. 693.00 S/. 68,993.30
123 S/. 1,352.15 S/. 652.59 S/. 699.56 S/. 68,293.74
124 S/. 1,352.15 S/. 645.97 S/. 706.18 S/. 67,587.56
125 S/. 1,352.15 S/. 639.29 S/. 712.86 S/. 66,874.71
126 S/. 1,352.15 S/. 632.55 S/. 719.60 S/. 66,155.11
127 S/. 1,352.15 S/. 625.74 S/. 726.40 S/. 65,428.70
128 S/. 1,352.15 S/. 618.87 S/. 733.28 S/. 64,695.43
129 S/. 1,352.15 S/. 611.94 S/. 740.21 S/. 63,955.22
130 S/. 1,352.15 S/. 604.94 S/. 747.21 S/. 63,208.00
131 S/. 1,352.15 S/. 597.87 S/. 754.28 S/. 62,453.72
132 S/. 1,352.15 S/. 590.73 S/. 761.42 S/. 61,692.31
133 S/. 1,352.15 S/. 583.53 S/. 768.62 S/. 60,923.69
134 S/. 1,352.15 S/. 576.26 S/. 775.89 S/. 60,147.80
135 S/. 1,352.15 S/. 568.92 S/. 783.23 S/. 59,364.58
136 S/. 1,352.15 S/. 561.51 S/. 790.63 S/. 58,573.94
137 S/. 1,352.15 S/. 554.04 S/. 798.11 S/. 57,775.83
138 S/. 1,352.15 S/. 546.49 S/. 805.66 S/. 56,970.17
139 S/. 1,352.15 S/. 538.87 S/. 813.28 S/. 56,156.88
140 S/. 1,352.15 S/. 531.17 S/. 820.98 S/. 55,335.91
141 S/. 1,352.15 S/. 523.41 S/. 828.74 S/. 54,507.17
142 S/. 1,352.15 S/. 515.57 S/. 836.58 S/. 53,670.59
143 S/. 1,352.15 S/. 507.66 S/. 844.49 S/. 52,826.10
144 S/. 1,352.15 S/. 499.67 S/. 852.48 S/. 51,973.62
145 S/. 1,352.15 S/. 491.61 S/. 860.54 S/. 51,113.07
146 S/. 1,352.15 S/. 483.47 S/. 868.68 S/. 50,244.39
147 S/. 1,352.15 S/. 475.25 S/. 876.90 S/. 49,367.49
148 S/. 1,352.15 S/. 466.95 S/. 885.19 S/. 48,482.30
149 S/. 1,352.15 S/. 458.58 S/. 893.57 S/. 47,588.73
150 S/. 1,352.15 S/. 450.13 S/. 902.02 S/. 46,686.71
151 S/. 1,352.15 S/. 441.60 S/. 910.55 S/. 45,776.16
152 S/. 1,352.15 S/. 432.98 S/. 919.16 S/. 44,856.99
153 S/. 1,352.15 S/. 424.29 S/. 927.86 S/. 43,929.14
154 S/. 1,352.15 S/. 415.51 S/. 936.63 S/. 42,992.50
155 S/. 1,352.15 S/. 406.66 S/. 945.49 S/. 42,047.01
156 S/. 1,352.15 S/. 397.71 S/. 954.44 S/. 41,092.57
157 S/. 1,352.15 S/. 388.68 S/. 963.46 S/. 40,129.11
158 S/. 1,352.15 S/. 379.57 S/. 972.58 S/. 39,156.53
159 S/. 1,352.15 S/. 370.37 S/. 981.78 S/. 38,174.75
160 S/. 1,352.15 S/. 361.09 S/. 991.06 S/. 37,183.69
161 S/. 1,352.15 S/. 351.71 S/. 1,000.44 S/. 36,183.25
162 S/. 1,352.15 S/. 342.25 S/. 1,009.90 S/. 35,173.35
163 S/. 1,352.15 S/. 332.70 S/. 1,019.45 S/. 34,153.89
164 S/. 1,352.15 S/. 323.05 S/. 1,029.10 S/. 33,124.80
165 S/. 1,352.15 S/. 313.32 S/. 1,038.83 S/. 32,085.97
166 S/. 1,352.15 S/. 303.49 S/. 1,048.66 S/. 31,037.31
167 S/. 1,352.15 S/. 293.57 S/. 1,058.57 S/. 29,978.74
168 S/. 1,352.15 S/. 283.56 S/. 1,068.59 S/. 28,910.15
169 S/. 1,352.15 S/. 273.45 S/. 1,078.70 S/. 27,831.46
170 S/. 1,352.15 S/. 263.25 S/. 1,088.90 S/. 26,742.56
171 S/. 1,352.15 S/. 252.95 S/. 1,099.20 S/. 25,643.36
172 S/. 1,352.15 S/. 242.55 S/. 1,109.59 S/. 24,533.76
173 S/. 1,352.15 S/. 232.06 S/. 1,120.09 S/. 23,413.67
174 S/. 1,352.15 S/. 221.46 S/. 1,130.68 S/. 22,282.99
175 S/. 1,352.15 S/. 210.77 S/. 1,141.38 S/. 21,141.61
176 S/. 1,352.15 S/. 199.97 S/. 1,152.18 S/. 19,989.43
177 S/. 1,352.15 S/. 189.07 S/. 1,163.07 S/. 18,826.36
178 S/. 1,352.15 S/. 178.07 S/. 1,174.08 S/. 17,652.28
179 S/. 1,352.15 S/. 166.97 S/. 1,185.18 S/. 16,467.10
180 S/. 1,352.15 S/. 155.76 S/. 1,196.39 S/. 15,270.71
181 S/. 1,352.15 S/. 144.44 S/. 1,207.71 S/. 14,063.01
182 S/. 1,352.15 S/. 133.02 S/. 1,219.13 S/. 12,843.88
183 S/. 1,352.15 S/. 121.49 S/. 1,230.66 S/. 11,613.21
184 S/. 1,352.15 S/. 109.85 S/. 1,242.30 S/. 10,370.91
185 S/. 1,352.15 S/. 98.10 S/. 1,254.05 S/. 9,116.86
186 S/. 1,352.15 S/. 86.23 S/. 1,265.91 S/. 7,850.94
187 S/. 1,352.15 S/. 74.26 S/. 1,277.89 S/. 6,573.06
188 S/. 1,352.15 S/. 62.17 S/. 1,289.98 S/. 5,283.08
189 S/. 1,352.15 S/. 49.97 S/. 1,302.18 S/. 3,980.90
190 S/. 1,352.15 S/. 37.65 S/. 1,314.49 S/. 2,666.41
191 S/. 1,352.15 S/. 25.22 S/. 1,326.93 S/. 1,339.48
192 S/. 1,352.15 S/. 12.67 S/. 1,339.48 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Banco Financiero) 11.96%
TEA (Banco Financiero) 0.94587437%
Cuota S/.1,352.15
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,352.84 S/. 1,131.22 S/. 221.63 S/. 119,278.37
2 S/. 1,352.84 S/. 1,129.12 S/. 223.72 S/. 119,054.65
3 S/. 1,352.84 S/. 1,127.00 S/. 225.84 S/. 118,828.81
4 S/. 1,352.84 S/. 1,124.86 S/. 227.98 S/. 118,600.83
5 S/. 1,352.84 S/. 1,122.71 S/. 230.14 S/. 118,370.69
6 S/. 1,352.84 S/. 1,120.53 S/. 232.32 S/. 118,138.37
7 S/. 1,352.84 S/. 1,118.33 S/. 234.52 S/. 117,903.86
8 S/. 1,352.84 S/. 1,116.11 S/. 236.74 S/. 117,667.12
9 S/. 1,352.84 S/. 1,113.87 S/. 238.98 S/. 117,428.15
10 S/. 1,352.84 S/. 1,111.61 S/. 241.24 S/. 117,186.91
11 S/. 1,352.84 S/. 1,109.32 S/. 243.52 S/. 116,943.39
12 S/. 1,352.84 S/. 1,107.02 S/. 245.83 S/. 116,697.56
13 S/. 1,352.84 S/. 1,104.69 S/. 248.15 S/. 116,449.40
14 S/. 1,352.84 S/. 1,102.34 S/. 250.50 S/. 116,198.90
15 S/. 1,352.84 S/. 1,099.97 S/. 252.88 S/. 115,946.02
16 S/. 1,352.84 S/. 1,097.57 S/. 255.27 S/. 115,690.76
17 S/. 1,352.84 S/. 1,095.16 S/. 257.69 S/. 115,433.07
18 S/. 1,352.84 S/. 1,092.72 S/. 260.12 S/. 115,172.95
19 S/. 1,352.84 S/. 1,090.26 S/. 262.59 S/. 114,910.36
20 S/. 1,352.84 S/. 1,087.77 S/. 265.07 S/. 114,645.29
21 S/. 1,352.84 S/. 1,085.26 S/. 267.58 S/. 114,377.70
22 S/. 1,352.84 S/. 1,082.73 S/. 270.12 S/. 114,107.59
23 S/. 1,352.84 S/. 1,080.17 S/. 272.67 S/. 113,834.92
24 S/. 1,352.84 S/. 1,077.59 S/. 275.25 S/. 113,559.66
25 S/. 1,352.84 S/. 1,074.98 S/. 277.86 S/. 113,281.80
26 S/. 1,352.84 S/. 1,072.35 S/. 280.49 S/. 113,001.32
27 S/. 1,352.84 S/. 1,069.70 S/. 283.14 S/. 112,718.17
28 S/. 1,352.84 S/. 1,067.02 S/. 285.82 S/. 112,432.35
29 S/. 1,352.84 S/. 1,064.31 S/. 288.53 S/. 112,143.82
30 S/. 1,352.84 S/. 1,061.58 S/. 291.26 S/. 111,852.55
31 S/. 1,352.84 S/. 1,058.83 S/. 294.02 S/. 111,558.54
32 S/. 1,352.84 S/. 1,056.04 S/. 296.80 S/. 111,261.73
33 S/. 1,352.84 S/. 1,053.23 S/. 299.61 S/. 110,962.12
34 S/. 1,352.84 S/. 1,050.40 S/. 302.45 S/. 110,659.67
35 S/. 1,352.84 S/. 1,047.53 S/. 305.31 S/. 110,354.36
36 S/. 1,352.84 S/. 1,044.64 S/. 308.20 S/. 110,046.16
37 S/. 1,352.84 S/. 1,041.73 S/. 311.12 S/. 109,735.04
38 S/. 1,352.84 S/. 1,038.78 S/. 314.06 S/. 109,420.98
39 S/. 1,352.84 S/. 1,035.81 S/. 317.04 S/. 109,103.94
40 S/. 1,352.84 S/. 1,032.81 S/. 320.04 S/. 108,783.91
41 S/. 1,352.84 S/. 1,029.78 S/. 323.07 S/. 108,460.84
42 S/. 1,352.84 S/. 1,026.72 S/. 326.13 S/. 108,134.71
43 S/. 1,352.84 S/. 1,023.63 S/. 329.21 S/. 107,805.50
44 S/. 1,352.84 S/. 1,020.51 S/. 332.33 S/. 107,473.17
45 S/. 1,352.84 S/. 1,017.37 S/. 335.48 S/. 107,137.70
46 S/. 1,352.84 S/. 1,014.19 S/. 338.65 S/. 106,799.05
47 S/. 1,352.84 S/. 1,010.99 S/. 341.86 S/. 106,457.19
48 S/. 1,352.84 S/. 1,007.75 S/. 345.09 S/. 106,112.10
49 S/. 1,352.84 S/. 1,004.48 S/. 348.36 S/. 105,763.74
50 S/. 1,352.84 S/. 1,001.19 S/. 351.66 S/. 105,412.08
51 S/. 1,352.84 S/. 997.86 S/. 354.99 S/. 105,057.09
52 S/. 1,352.84 S/. 994.50 S/. 358.35 S/. 104,698.75
53 S/. 1,352.84 S/. 991.11 S/. 361.74 S/. 104,337.01
54 S/. 1,352.84 S/. 987.68 S/. 365.16 S/. 103,971.85
55 S/. 1,352.84 S/. 984.22 S/. 368.62 S/. 103,603.23
56 S/. 1,352.84 S/. 980.73 S/. 372.11 S/. 103,231.12
57 S/. 1,352.84 S/. 977.21 S/. 375.63 S/. 102,855.49
58 S/. 1,352.84 S/. 973.66 S/. 379.19 S/. 102,476.30
59 S/. 1,352.84 S/. 970.07 S/. 382.78 S/. 102,093.52
60 S/. 1,352.84 S/. 966.44 S/. 386.40 S/. 101,707.12
61 S/. 1,352.84 S/. 962.79 S/. 390.06 S/. 101,317.06
62 S/. 1,352.84 S/. 959.09 S/. 393.75 S/. 100,923.31
63 S/. 1,352.84 S/. 955.37 S/. 397.48 S/. 100,525.84
64 S/. 1,352.84 S/. 951.60 S/. 401.24 S/. 100,124.60
65 S/. 1,352.84 S/. 947.81 S/. 405.04 S/. 99,719.56
66 S/. 1,352.84 S/. 943.97 S/. 408.87 S/. 99,310.68
67 S/. 1,352.84 S/. 940.10 S/. 412.74 S/. 98,897.94
68 S/. 1,352.84 S/. 936.19 S/. 416.65 S/. 98,481.29
69 S/. 1,352.84 S/. 932.25 S/. 420.59 S/. 98,060.70
70 S/. 1,352.84 S/. 928.27 S/. 424.58 S/. 97,636.12
71 S/. 1,352.84 S/. 924.25 S/. 428.60 S/. 97,207.53
72 S/. 1,352.84 S/. 920.19 S/. 432.65 S/. 96,774.87
73 S/. 1,352.84 S/. 916.10 S/. 436.75 S/. 96,338.13
74 S/. 1,352.84 S/. 911.96 S/. 440.88 S/. 95,897.24
75 S/. 1,352.84 S/. 907.79 S/. 445.06 S/. 95,452.19
76 S/. 1,352.84 S/. 903.57 S/. 449.27 S/. 95,002.92
77 S/. 1,352.84 S/. 899.32 S/. 453.52 S/. 94,549.40
78 S/. 1,352.84 S/. 895.03 S/. 457.81 S/. 94,091.58
79 S/. 1,352.84 S/. 890.70 S/. 462.15 S/. 93,629.43
80 S/. 1,352.84 S/. 886.32 S/. 466.52 S/. 93,162.91
81 S/. 1,352.84 S/. 881.90 S/. 470.94 S/. 92,691.97
 82 S/. 1,352.84 S/. 877.45 S/. 475.40 S/. 92,216.57
83 S/. 1,352.84 S/. 872.95 S/. 479.90 S/. 91,736.67
84 S/. 1,352.84 S/. 868.40 S/. 484.44 S/. 91,252.23
85 S/. 1,352.84 S/. 863.82 S/. 489.03 S/. 90,763.21
86 S/. 1,352.84 S/. 859.19 S/. 493.66 S/. 90,269.55
87 S/. 1,352.84 S/. 854.51 S/. 498.33 S/. 89,771.22
88 S/. 1,352.84 S/. 849.80 S/. 503.05 S/. 89,268.18
89 S/. 1,352.84 S/. 845.04 S/. 507.81 S/. 88,760.37
90 S/. 1,352.84 S/. 840.23 S/. 512.62 S/. 88,247.75
91 S/. 1,352.84 S/. 835.38 S/. 517.47 S/. 87,730.28
92 S/. 1,352.84 S/. 830.48 S/. 522.37 S/. 87,207.92
93 S/. 1,352.84 S/. 825.53 S/. 527.31 S/. 86,680.61
94 S/. 1,352.84 S/. 820.54 S/. 532.30 S/. 86,148.30
95 S/. 1,352.84 S/. 815.50 S/. 537.34 S/. 85,610.96
96 S/. 1,352.84 S/. 810.42 S/. 542.43 S/. 85,068.53
97 S/. 1,352.84 S/. 805.28 S/. 547.56 S/. 84,520.97
98 S/. 1,352.84 S/. 800.10 S/. 552.75 S/. 83,968.22
99 S/. 1,352.84 S/. 794.86 S/. 557.98 S/. 83,410.24
100 S/. 1,352.84 S/. 789.58 S/. 563.26 S/. 82,846.98
101 S/. 1,352.84 S/. 784.25 S/. 568.59 S/. 82,278.39
102 S/. 1,352.84 S/. 778.87 S/. 573.98 S/. 81,704.42
103 S/. 1,352.84 S/. 773.43 S/. 579.41 S/. 81,125.01
104 S/. 1,352.84 S/. 767.95 S/. 584.89 S/. 80,540.11
105 S/. 1,352.84 S/. 762.41 S/. 590.43 S/. 79,949.68
106 S/. 1,352.84 S/. 756.82 S/. 596.02 S/. 79,353.66
107 S/. 1,352.84 S/. 751.18 S/. 601.66 S/. 78,752.00
108 S/. 1,352.84 S/. 745.49 S/. 607.36 S/. 78,144.64
109 S/. 1,352.84 S/. 739.74 S/. 613.11 S/. 77,531.54
110 S/. 1,352.84 S/. 733.93 S/. 618.91 S/. 76,912.63
111 S/. 1,352.84 S/. 728.07 S/. 624.77 S/. 76,287.86
112 S/. 1,352.84 S/. 722.16 S/. 630.68 S/. 75,657.18
113 S/. 1,352.84 S/. 716.19 S/. 636.65 S/. 75,020.52
114 S/. 1,352.84 S/. 710.16 S/. 642.68 S/. 74,377.84
115 S/. 1,352.84 S/. 704.08 S/. 648.76 S/. 73,729.08
116 S/. 1,352.84 S/. 697.94 S/. 654.91 S/. 73,074.17
117 S/. 1,352.84 S/. 691.74 S/. 661.10 S/. 72,413.07
118 S/. 1,352.84 S/. 685.48 S/. 667.36 S/. 71,745.70
119 S/. 1,352.84 S/. 679.16 S/. 673.68 S/. 71,072.02
120 S/. 1,352.84 S/. 672.79 S/. 680.06 S/. 70,391.97
121 S/. 1,352.84 S/. 666.35 S/. 686.50 S/. 69,705.47
122 S/. 1,352.84 S/. 659.85 S/. 692.99 S/. 69,012.48
123 S/. 1,352.84 S/. 653.29 S/. 699.55 S/. 68,312.92
124 S/. 1,352.84 S/. 646.67 S/. 706.18 S/. 67,606.75
125 S/. 1,352.84 S/. 639.98 S/. 712.86 S/. 66,893.89
126 S/. 1,352.84 S/. 633.23 S/. 719.61 S/. 66,174.28
127 S/. 1,352.84 S/. 626.42 S/. 726.42 S/. 65,447.86
128 S/. 1,352.84 S/. 619.55 S/. 733.30 S/. 64,714.56
129 S/. 1,352.84 S/. 612.60 S/. 740.24 S/. 63,974.32
130 S/. 1,352.84 S/. 605.60 S/. 747.25 S/. 63,227.07
131 S/. 1,352.84 S/. 598.52 S/. 754.32 S/. 62,472.75
132 S/. 1,352.84 S/. 591.38 S/. 761.46 S/. 61,711.29
133 S/. 1,352.84 S/. 584.17 S/. 768.67 S/. 60,942.62
134 S/. 1,352.84 S/. 576.90 S/. 775.95 S/. 60,166.68
135 S/. 1,352.84 S/. 569.55 S/. 783.29 S/. 59,383.39
136 S/. 1,352.84 S/. 562.14 S/. 790.71 S/. 58,592.68
137 S/. 1,352.84 S/. 554.65 S/. 798.19 S/. 57,794.49
138 S/. 1,352.84 S/. 547.10 S/. 805.75 S/. 56,988.75
139 S/. 1,352.84 S/. 539.47 S/. 813.37 S/. 56,175.37
140 S/. 1,352.84 S/. 531.77 S/. 821.07 S/. 55,354.30
141 S/. 1,352.84 S/. 524.00 S/. 828.85 S/. 54,525.45
142 S/. 1,352.84 S/. 516.15 S/. 836.69 S/. 53,688.76
143 S/. 1,352.84 S/. 508.23 S/. 844.61 S/. 52,844.15
144 S/. 1,352.84 S/. 500.24 S/. 852.61 S/. 51,991.54
145 S/. 1,352.84 S/. 492.17 S/. 860.68 S/. 51,130.86
146 S/. 1,352.84 S/. 484.02 S/. 868.83 S/. 50,262.04
147 S/. 1,352.84 S/. 475.79 S/. 877.05 S/. 49,384.99
148 S/. 1,352.84 S/. 467.49 S/. 885.35 S/. 48,499.64
149 S/. 1,352.84 S/. 459.11 S/. 893.73 S/. 47,605.90
150 S/. 1,352.84 S/. 450.65 S/. 902.19 S/. 46,703.71
151 S/. 1,352.84 S/. 442.11 S/. 910.73 S/. 45,792.97
152 S/. 1,352.84 S/. 433.49 S/. 919.36 S/. 44,873.62
153 S/. 1,352.84 S/. 424.79 S/. 928.06 S/. 43,945.56
154 S/. 1,352.84 S/. 416.00 S/. 936.84 S/. 43,008.72
155 S/. 1,352.84 S/. 407.13 S/. 945.71 S/. 42,063.00
156 S/. 1,352.84 S/. 398.18 S/. 954.66 S/. 41,108.34
157 S/. 1,352.84 S/. 389.14 S/. 963.70 S/. 40,144.64
158 S/. 1,352.84 S/. 380.02 S/. 972.82 S/. 39,171.81
159 S/. 1,352.84 S/. 370.81 S/. 982.03 S/. 38,189.78
160 S/. 1,352.84 S/. 361.51 S/. 991.33 S/. 37,198.45
161 S/. 1,352.84 S/. 352.13 S/. 1,000.71 S/. 36,197.74
162 S/. 1,352.84 S/. 342.66 S/. 1,010.19 S/. 35,187.55
163 S/. 1,352.84 S/. 333.09 S/. 1,019.75 S/. 34,167.80
164 S/. 1,352.84 S/. 323.44 S/. 1,029.40 S/. 33,138.40
165 S/. 1,352.84 S/. 313.70 S/. 1,039.15 S/. 32,099.25
166 S/. 1,352.84 S/. 303.86 S/. 1,048.98 S/. 31,050.27
167 S/. 1,352.84 S/. 293.93 S/. 1,058.91 S/. 29,991.35
168 S/. 1,352.84 S/. 283.91 S/. 1,068.94 S/. 28,922.41
169 S/. 1,352.84 S/. 273.79 S/. 1,079.06 S/. 27,843.36
170 S/. 1,352.84 S/. 263.57 S/. 1,089.27 S/. 26,754.09
171 S/. 1,352.84 S/. 253.26 S/. 1,099.58 S/. 25,654.50
172 S/. 1,352.84 S/. 242.85 S/. 1,109.99 S/. 24,544.51
173 S/. 1,352.84 S/. 232.34 S/. 1,120.50 S/. 23,424.01
174 S/. 1,352.84 S/. 221.74 S/. 1,131.11 S/. 22,292.91
175 S/. 1,352.84 S/. 211.03 S/. 1,141.81 S/. 21,151.09
176 S/. 1,352.84 S/. 200.22 S/. 1,152.62 S/. 19,998.47
177 S/. 1,352.84 S/. 189.31 S/. 1,163.53 S/. 18,834.94
178 S/. 1,352.84 S/. 178.30 S/. 1,174.55 S/. 17,660.39
179 S/. 1,352.84 S/. 167.18 S/. 1,185.67 S/. 16,474.72
180 S/. 1,352.84 S/. 155.95 S/. 1,196.89 S/. 15,277.84
181 S/. 1,352.84 S/. 144.62 S/. 1,208.22 S/. 14,069.62
182 S/. 1,352.84 S/. 133.19 S/. 1,219.66 S/. 12,849.96
183 S/. 1,352.84 S/. 121.64 S/. 1,231.20 S/. 11,618.76
184 S/. 1,352.84 S/. 109.99 S/. 1,242.86 S/. 10,375.90
185 S/. 1,352.84 S/. 98.22 S/. 1,254.62 S/. 9,121.28
186 S/. 1,352.84 S/. 86.34 S/. 1,266.50 S/. 7,854.78
187 S/. 1,352.84 S/. 74.36 S/. 1,278.49 S/. 6,576.29
188 S/. 1,352.84 S/. 62.25 S/. 1,290.59 S/. 5,285.70
189 S/. 1,352.84 S/. 50.04 S/. 1,302.81 S/. 3,982.89
190 S/. 1,352.84 S/. 37.70 S/. 1,315.14 S/. 2,667.75
191 S/. 1,352.84 S/. 25.25 S/. 1,327.59 S/. 1,340.16
192 S/. 1,352.84 S/. 12.69 S/. 1,340.16 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Scotiabank) 11.97%
TEA (Scotiabank) 0.94662569%
Cuota S/.1,352.84
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,361.19 S/. 1,141.99 S/. 219.20 S/. 119,280.80
2 S/. 1,361.19 S/. 1,139.89 S/. 221.30 S/. 119,059.50
3 S/. 1,361.19 S/. 1,137.78 S/. 223.41 S/. 118,836.08
4 S/. 1,361.19 S/. 1,135.64 S/. 225.55 S/. 118,610.53
5 S/. 1,361.19 S/. 1,133.49 S/. 227.70 S/. 118,382.83
6 S/. 1,361.19 S/. 1,131.31 S/. 229.88 S/. 118,152.95
7 S/. 1,361.19 S/. 1,129.11 S/. 232.08 S/. 117,920.87
8 S/. 1,361.19 S/. 1,126.90 S/. 234.29 S/. 117,686.58
9 S/. 1,361.19 S/. 1,124.66 S/. 236.53 S/. 117,450.04
10 S/. 1,361.19 S/. 1,122.40 S/. 238.79 S/. 117,211.25
11 S/. 1,361.19 S/. 1,120.11 S/. 241.08 S/. 116,970.17
12 S/. 1,361.19 S/. 1,117.81 S/. 243.38 S/. 116,726.79
13 S/. 1,361.19 S/. 1,115.48 S/. 245.71 S/. 116,481.09
14 S/. 1,361.19 S/. 1,113.14 S/. 248.05 S/. 116,233.03
15 S/. 1,361.19 S/. 1,110.77 S/. 250.42 S/. 115,982.61
16 S/. 1,361.19 S/. 1,108.37 S/. 252.82 S/. 115,729.79
17 S/. 1,361.19 S/. 1,105.96 S/. 255.23 S/. 115,474.56
18 S/. 1,361.19 S/. 1,103.52 S/. 257.67 S/. 115,216.88
19 S/. 1,361.19 S/. 1,101.05 S/. 260.14 S/. 114,956.75
20 S/. 1,361.19 S/. 1,098.57 S/. 262.62 S/. 114,694.13
21 S/. 1,361.19 S/. 1,096.06 S/. 265.13 S/. 114,429.00
22 S/. 1,361.19 S/. 1,093.53 S/. 267.66 S/. 114,161.33
23 S/. 1,361.19 S/. 1,090.97 S/. 270.22 S/. 113,891.11
24 S/. 1,361.19 S/. 1,088.39 S/. 272.80 S/. 113,618.30
25 S/. 1,361.19 S/. 1,085.78 S/. 275.41 S/. 113,342.89
26 S/. 1,361.19 S/. 1,083.15 S/. 278.04 S/. 113,064.85
27 S/. 1,361.19 S/. 1,080.49 S/. 280.70 S/. 112,784.15
28 S/. 1,361.19 S/. 1,077.81 S/. 283.38 S/. 112,500.76
29 S/. 1,361.19 S/. 1,075.10 S/. 286.09 S/. 112,214.67
30 S/. 1,361.19 S/. 1,072.36 S/. 288.83 S/. 111,925.85
31 S/. 1,361.19 S/. 1,069.60 S/. 291.59 S/. 111,634.26
32 S/. 1,361.19 S/. 1,066.82 S/. 294.37 S/. 111,339.89
33 S/. 1,361.19 S/. 1,064.00 S/. 297.19 S/. 111,042.70
34 S/. 1,361.19 S/. 1,061.16 S/. 300.03 S/. 110,742.68
35 S/. 1,361.19 S/. 1,058.30 S/. 302.89 S/. 110,439.79
36 S/. 1,361.19 S/. 1,055.40 S/. 305.79 S/. 110,134.00
37 S/. 1,361.19 S/. 1,052.48 S/. 308.71 S/. 109,825.29
38 S/. 1,361.19 S/. 1,049.53 S/. 311.66 S/. 109,513.63
39 S/. 1,361.19 S/. 1,046.55 S/. 314.64 S/. 109,198.99
40 S/. 1,361.19 S/. 1,043.55 S/. 317.64 S/. 108,881.35
41 S/. 1,361.19 S/. 1,040.51 S/. 320.68 S/. 108,560.67
42 S/. 1,361.19 S/. 1,037.45 S/. 323.74 S/. 108,236.93
43 S/. 1,361.19 S/. 1,034.35 S/. 326.84 S/. 107,910.09
44 S/. 1,361.19 S/. 1,031.23 S/. 329.96 S/. 107,580.13
45 S/. 1,361.19 S/. 1,028.08 S/. 333.11 S/. 107,247.01
46 S/. 1,361.19 S/. 1,024.89 S/. 336.30 S/. 106,910.71
47 S/. 1,361.19 S/. 1,021.68 S/. 339.51 S/. 106,571.20
48 S/. 1,361.19 S/. 1,018.43 S/. 342.76 S/. 106,228.44
49 S/. 1,361.19 S/. 1,015.16 S/. 346.03 S/. 105,882.41
50 S/. 1,361.19 S/. 1,011.85 S/. 349.34 S/. 105,533.07
51 S/. 1,361.19 S/. 1,008.51 S/. 352.68 S/. 105,180.40
52 S/. 1,361.19 S/. 1,005.14 S/. 356.05 S/. 104,824.35
53 S/. 1,361.19 S/. 1,001.74 S/. 359.45 S/. 104,464.90
54 S/. 1,361.19 S/. 998.30 S/. 362.89 S/. 104,102.01
55 S/. 1,361.19 S/. 994.84 S/. 366.35 S/. 103,735.66
56 S/. 1,361.19 S/. 991.34 S/. 369.85 S/. 103,365.81
57 S/. 1,361.19 S/. 987.80 S/. 373.39 S/. 102,992.42
58 S/. 1,361.19 S/. 984.23 S/. 376.96 S/. 102,615.46
59 S/. 1,361.19 S/. 980.63 S/. 380.56 S/. 102,234.90
60 S/. 1,361.19 S/. 976.99 S/. 384.20 S/. 101,850.71
61 S/. 1,361.19 S/. 973.32 S/. 387.87 S/. 101,462.84
62 S/. 1,361.19 S/. 969.62 S/. 391.57 S/. 101,071.26
63 S/. 1,361.19 S/. 965.87 S/. 395.32 S/. 100,675.95
64 S/. 1,361.19 S/. 962.10 S/. 399.09 S/. 100,276.85
65 S/. 1,361.19 S/. 958.28 S/. 402.91 S/. 99,873.95
66 S/. 1,361.19 S/. 954.43 S/. 406.76 S/. 99,467.19
67 S/. 1,361.19 S/. 950.55 S/. 410.65 S/. 99,056.54
68 S/. 1,361.19 S/. 946.62 S/. 414.57 S/. 98,641.97
69 S/. 1,361.19 S/. 942.66 S/. 418.53 S/. 98,223.44
70 S/. 1,361.19 S/. 938.66 S/. 422.53 S/. 97,800.91
71 S/. 1,361.19 S/. 934.62 S/. 426.57 S/. 97,374.34
72 S/. 1,361.19 S/. 930.55 S/. 430.65 S/. 96,943.70
73 S/. 1,361.19 S/. 926.43 S/. 434.76 S/. 96,508.94
74 S/. 1,361.19 S/. 922.27 S/. 438.92 S/. 96,070.02
75 S/. 1,361.19 S/. 918.08 S/. 443.11 S/. 95,626.91
76 S/. 1,361.19 S/. 913.85 S/. 447.34 S/. 95,179.57
77 S/. 1,361.19 S/. 909.57 S/. 451.62 S/. 94,727.95
78 S/. 1,361.19 S/. 905.26 S/. 455.94 S/. 94,272.01
79 S/. 1,361.19 S/. 900.90 S/. 460.29 S/. 93,811.72
80 S/. 1,361.19 S/. 896.50 S/. 464.69 S/. 93,347.03
81 S/. 1,361.19 S/. 892.06 S/. 469.13 S/. 92,877.90
 82 S/. 1,361.19 S/. 887.58 S/. 473.61 S/. 92,404.28
83 S/. 1,361.19 S/. 883.05 S/. 478.14 S/. 91,926.14
84 S/. 1,361.19 S/. 878.48 S/. 482.71 S/. 91,443.43
85 S/. 1,361.19 S/. 873.87 S/. 487.32 S/. 90,956.11
86 S/. 1,361.19 S/. 869.21 S/. 491.98 S/. 90,464.13
87 S/. 1,361.19 S/. 864.51 S/. 496.68 S/. 89,967.45
88 S/. 1,361.19 S/. 859.76 S/. 501.43 S/. 89,466.02
89 S/. 1,361.19 S/. 854.97 S/. 506.22 S/. 88,959.80
90 S/. 1,361.19 S/. 850.13 S/. 511.06 S/. 88,448.74
91 S/. 1,361.19 S/. 845.25 S/. 515.94 S/. 87,932.80
92 S/. 1,361.19 S/. 840.32 S/. 520.87 S/. 87,411.93
93 S/. 1,361.19 S/. 835.34 S/. 525.85 S/. 86,886.08
94 S/. 1,361.19 S/. 830.32 S/. 530.87 S/. 86,355.21
95 S/. 1,361.19 S/. 825.24 S/. 535.95 S/. 85,819.26
96 S/. 1,361.19 S/. 820.12 S/. 541.07 S/. 85,278.19
97 S/. 1,361.19 S/. 814.95 S/. 546.24 S/. 84,731.95
98 S/. 1,361.19 S/. 809.73 S/. 551.46 S/. 84,180.49
99 S/. 1,361.19 S/. 804.46 S/. 556.73 S/. 83,623.76
100 S/. 1,361.19 S/. 799.14 S/. 562.05 S/. 83,061.71
101 S/. 1,361.19 S/. 793.77 S/. 567.42 S/. 82,494.28
102 S/. 1,361.19 S/. 788.35 S/. 572.84 S/. 81,921.44
103 S/. 1,361.19 S/. 782.87 S/. 578.32 S/. 81,343.12
104 S/. 1,361.19 S/. 777.34 S/. 583.85 S/. 80,759.27
105 S/. 1,361.19 S/. 771.77 S/. 589.42 S/. 80,169.85
106 S/. 1,361.19 S/. 766.13 S/. 595.06 S/. 79,574.79
107 S/. 1,361.19 S/. 760.45 S/. 600.74 S/. 78,974.05
108 S/. 1,361.19 S/. 754.71 S/. 606.49 S/. 78,367.56
109 S/. 1,361.19 S/. 748.91 S/. 612.28 S/. 77,755.28
110 S/. 1,361.19 S/. 743.06 S/. 618.13 S/. 77,137.15
111 S/. 1,361.19 S/. 737.15 S/. 624.04 S/. 76,513.11
112 S/. 1,361.19 S/. 731.19 S/. 630.00 S/. 75,883.11
113 S/. 1,361.19 S/. 725.17 S/. 636.02 S/. 75,247.08
114 S/. 1,361.19 S/. 719.09 S/. 642.10 S/. 74,604.98
115 S/. 1,361.19 S/. 712.95 S/. 648.24 S/. 73,956.75
116 S/. 1,361.19 S/. 706.76 S/. 654.43 S/. 73,302.31
117 S/. 1,361.19 S/. 700.50 S/. 660.69 S/. 72,641.63
118 S/. 1,361.19 S/. 694.19 S/. 667.00 S/. 71,974.63
119 S/. 1,361.19 S/. 687.82 S/. 673.37 S/. 71,301.25
120 S/. 1,361.19 S/. 681.38 S/. 679.81 S/. 70,621.44
121 S/. 1,361.19 S/. 674.88 S/. 686.31 S/. 69,935.14
122 S/. 1,361.19 S/. 668.33 S/. 692.86 S/. 69,242.27
123 S/. 1,361.19 S/. 661.70 S/. 699.49 S/. 68,542.79
124 S/. 1,361.19 S/. 655.02 S/. 706.17 S/. 67,836.62
125 S/. 1,361.19 S/. 648.27 S/. 712.92 S/. 67,123.70
126 S/. 1,361.19 S/. 641.46 S/. 719.73 S/. 66,403.97
127 S/. 1,361.19 S/. 634.58 S/. 726.61 S/. 65,677.36
128 S/. 1,361.19 S/. 627.64 S/. 733.55 S/. 64,943.81
129 S/. 1,361.19 S/. 620.63 S/. 740.56 S/. 64,203.24
130 S/. 1,361.19 S/. 613.55 S/. 747.64 S/. 63,455.60
131 S/. 1,361.19 S/. 606.41 S/. 754.79 S/. 62,700.82
132 S/. 1,361.19 S/. 599.19 S/. 762.00 S/. 61,938.82
133 S/. 1,361.19 S/. 591.91 S/. 769.28 S/. 61,169.54
134 S/. 1,361.19 S/. 584.56 S/. 776.63 S/. 60,392.91
135 S/. 1,361.19 S/. 577.14 S/. 784.05 S/. 59,608.85
136 S/. 1,361.19 S/. 569.64 S/. 791.55 S/. 58,817.31
137 S/. 1,361.19 S/. 562.08 S/. 799.11 S/. 58,018.20
138 S/. 1,361.19 S/. 554.44 S/. 806.75 S/. 57,211.45
139 S/. 1,361.19 S/. 546.73 S/. 814.46 S/. 56,396.99
140 S/. 1,361.19 S/. 538.95 S/. 822.24 S/. 55,574.75
141 S/. 1,361.19 S/. 531.09 S/. 830.10 S/. 54,744.66
142 S/. 1,361.19 S/. 523.16 S/. 838.03 S/. 53,906.63
143 S/. 1,361.19 S/. 515.15 S/. 846.04 S/. 53,060.59
144 S/. 1,361.19 S/. 507.07 S/. 854.12 S/. 52,206.47
145 S/. 1,361.19 S/. 498.90 S/. 862.29 S/. 51,344.18
146 S/. 1,361.19 S/. 490.66 S/. 870.53 S/. 50,473.65
147 S/. 1,361.19 S/. 482.34 S/. 878.85 S/. 49,594.81
148 S/. 1,361.19 S/. 473.95 S/. 887.24 S/. 48,707.56
149 S/. 1,361.19 S/. 465.47 S/. 895.72 S/. 47,811.84
150 S/. 1,361.19 S/. 456.91 S/. 904.28 S/. 46,907.56
151 S/. 1,361.19 S/. 448.27 S/. 912.92 S/. 45,994.63
152 S/. 1,361.19 S/. 439.54 S/. 921.65 S/. 45,072.99
153 S/. 1,361.19 S/. 430.73 S/. 930.46 S/. 44,142.53
154 S/. 1,361.19 S/. 421.84 S/. 939.35 S/. 43,203.18
155 S/. 1,361.19 S/. 412.87 S/. 948.32 S/. 42,254.86
156 S/. 1,361.19 S/. 403.80 S/. 957.39 S/. 41,297.47
157 S/. 1,361.19 S/. 394.65 S/. 966.54 S/. 40,330.93
158 S/. 1,361.19 S/. 385.42 S/. 975.77 S/. 39,355.16
159 S/. 1,361.19 S/. 376.09 S/. 985.10 S/. 38,370.06
160 S/. 1,361.19 S/. 366.68 S/. 994.51 S/. 37,375.55
161 S/. 1,361.19 S/. 357.17 S/. 1,004.02 S/. 36,371.54
162 S/. 1,361.19 S/. 347.58 S/. 1,013.61 S/. 35,357.92
163 S/. 1,361.19 S/. 337.89 S/. 1,023.30 S/. 34,334.63
164 S/. 1,361.19 S/. 328.11 S/. 1,033.08 S/. 33,301.55
165 S/. 1,361.19 S/. 318.24 S/. 1,042.95 S/. 32,258.60
166 S/. 1,361.19 S/. 308.28 S/. 1,052.92 S/. 31,205.69
167 S/. 1,361.19 S/. 298.21 S/. 1,062.98 S/. 30,142.71
168 S/. 1,361.19 S/. 288.05 S/. 1,073.14 S/. 29,069.58
169 S/. 1,361.19 S/. 277.80 S/. 1,083.39 S/. 27,986.19
170 S/. 1,361.19 S/. 267.45 S/. 1,093.74 S/. 26,892.44
171 S/. 1,361.19 S/. 256.99 S/. 1,104.20 S/. 25,788.25
172 S/. 1,361.19 S/. 246.44 S/. 1,114.75 S/. 24,673.50
173 S/. 1,361.19 S/. 235.79 S/. 1,125.40 S/. 23,548.10
174 S/. 1,361.19 S/. 225.03 S/. 1,136.16 S/. 22,411.94
175 S/. 1,361.19 S/. 214.18 S/. 1,147.01 S/. 21,264.93
176 S/. 1,361.19 S/. 203.22 S/. 1,157.97 S/. 20,106.95
177 S/. 1,361.19 S/. 192.15 S/. 1,169.04 S/. 18,937.91
178 S/. 1,361.19 S/. 180.98 S/. 1,180.21 S/. 17,757.70
179 S/. 1,361.19 S/. 169.70 S/. 1,191.49 S/. 16,566.21
180 S/. 1,361.19 S/. 158.31 S/. 1,202.88 S/. 15,363.33
181 S/. 1,361.19 S/. 146.82 S/. 1,214.37 S/. 14,148.96
182 S/. 1,361.19 S/. 135.21 S/. 1,225.98 S/. 12,922.98
183 S/. 1,361.19 S/. 123.50 S/. 1,237.69 S/. 11,685.29
184 S/. 1,361.19 S/. 111.67 S/. 1,249.52 S/. 10,435.77
185 S/. 1,361.19 S/. 99.73 S/. 1,261.46 S/. 9,174.30
186 S/. 1,361.19 S/. 87.67 S/. 1,273.52 S/. 7,900.79
187 S/. 1,361.19 S/. 75.50 S/. 1,285.69 S/. 6,615.10
188 S/. 1,361.19 S/. 63.22 S/. 1,297.97 S/. 5,317.13
189 S/. 1,361.19 S/. 50.81 S/. 1,310.38 S/. 4,006.75
190 S/. 1,361.19 S/. 38.29 S/. 1,322.90 S/. 2,683.85
191 S/. 1,361.19 S/. 25.65 S/. 1,335.54 S/. 1,348.31
192 S/. 1,361.19 S/. 12.88 S/. 1,348.31 S/. -0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (BCP) 12.09%
TEM (BCP) 0.95563677%
Cuota S/.1,361.19
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,361.19 S/. 1,141.99 S/. 219.20 S/. 119,280.80
2 S/. 1,361.19 S/. 1,139.89 S/. 221.30 S/. 119,059.50
3 S/. 1,361.19 S/. 1,137.78 S/. 223.41 S/. 118,836.08
4 S/. 1,361.19 S/. 1,135.64 S/. 225.55 S/. 118,610.53
5 S/. 1,361.19 S/. 1,133.49 S/. 227.70 S/. 118,382.83
6 S/. 1,361.19 S/. 1,131.31 S/. 229.88 S/. 118,152.95
7 S/. 1,361.19 S/. 1,129.11 S/. 232.08 S/. 117,920.87
8 S/. 1,361.19 S/. 1,126.90 S/. 234.29 S/. 117,686.58
9 S/. 1,361.19 S/. 1,124.66 S/. 236.53 S/. 117,450.04
10 S/. 1,361.19 S/. 1,122.40 S/. 238.79 S/. 117,211.25
11 S/. 1,361.19 S/. 1,120.11 S/. 241.08 S/. 116,970.17
12 S/. 1,361.19 S/. 1,117.81 S/. 243.38 S/. 116,726.79
13 S/. 1,361.19 S/. 1,115.48 S/. 245.71 S/. 116,481.09
14 S/. 1,361.19 S/. 1,113.14 S/. 248.05 S/. 116,233.03
15 S/. 1,361.19 S/. 1,110.77 S/. 250.42 S/. 115,982.61
16 S/. 1,361.19 S/. 1,108.37 S/. 252.82 S/. 115,729.79
17 S/. 1,361.19 S/. 1,105.96 S/. 255.23 S/. 115,474.56
18 S/. 1,361.19 S/. 1,103.52 S/. 257.67 S/. 115,216.88
19 S/. 1,361.19 S/. 1,101.05 S/. 260.14 S/. 114,956.75
20 S/. 1,361.19 S/. 1,098.57 S/. 262.62 S/. 114,694.13
21 S/. 1,361.19 S/. 1,096.06 S/. 265.13 S/. 114,429.00
22 S/. 1,361.19 S/. 1,093.53 S/. 267.66 S/. 114,161.33
23 S/. 1,361.19 S/. 1,090.97 S/. 270.22 S/. 113,891.11
24 S/. 1,361.19 S/. 1,088.39 S/. 272.80 S/. 113,618.30
25 S/. 1,361.19 S/. 1,085.78 S/. 275.41 S/. 113,342.89
26 S/. 1,361.19 S/. 1,083.15 S/. 278.04 S/. 113,064.85
27 S/. 1,361.19 S/. 1,080.49 S/. 280.70 S/. 112,784.15
28 S/. 1,361.19 S/. 1,077.81 S/. 283.38 S/. 112,500.76
29 S/. 1,361.19 S/. 1,075.10 S/. 286.09 S/. 112,214.67
30 S/. 1,361.19 S/. 1,072.36 S/. 288.83 S/. 111,925.85
31 S/. 1,361.19 S/. 1,069.60 S/. 291.59 S/. 111,634.26
32 S/. 1,361.19 S/. 1,066.82 S/. 294.37 S/. 111,339.89
33 S/. 1,361.19 S/. 1,064.00 S/. 297.19 S/. 111,042.70
34 S/. 1,361.19 S/. 1,061.16 S/. 300.03 S/. 110,742.68
35 S/. 1,361.19 S/. 1,058.30 S/. 302.89 S/. 110,439.79
36 S/. 1,361.19 S/. 1,055.40 S/. 305.79 S/. 110,134.00
37 S/. 1,361.19 S/. 1,052.48 S/. 308.71 S/. 109,825.29
38 S/. 1,361.19 S/. 1,049.53 S/. 311.66 S/. 109,513.63
39 S/. 1,361.19 S/. 1,046.55 S/. 314.64 S/. 109,198.99
40 S/. 1,361.19 S/. 1,043.55 S/. 317.64 S/. 108,881.35
41 S/. 1,361.19 S/. 1,040.51 S/. 320.68 S/. 108,560.67
42 S/. 1,361.19 S/. 1,037.45 S/. 323.74 S/. 108,236.93
43 S/. 1,361.19 S/. 1,034.35 S/. 326.84 S/. 107,910.09
44 S/. 1,361.19 S/. 1,031.23 S/. 329.96 S/. 107,580.13
45 S/. 1,361.19 S/. 1,028.08 S/. 333.11 S/. 107,247.01
46 S/. 1,361.19 S/. 1,024.89 S/. 336.30 S/. 106,910.71
47 S/. 1,361.19 S/. 1,021.68 S/. 339.51 S/. 106,571.20
48 S/. 1,361.19 S/. 1,018.43 S/. 342.76 S/. 106,228.44
49 S/. 1,361.19 S/. 1,015.16 S/. 346.03 S/. 105,882.41
50 S/. 1,361.19 S/. 1,011.85 S/. 349.34 S/. 105,533.07
51 S/. 1,361.19 S/. 1,008.51 S/. 352.68 S/. 105,180.40
52 S/. 1,361.19 S/. 1,005.14 S/. 356.05 S/. 104,824.35
53 S/. 1,361.19 S/. 1,001.74 S/. 359.45 S/. 104,464.90
54 S/. 1,361.19 S/. 998.30 S/. 362.89 S/. 104,102.01
55 S/. 1,361.19 S/. 994.84 S/. 366.35 S/. 103,735.66
56 S/. 1,361.19 S/. 991.34 S/. 369.85 S/. 103,365.81
57 S/. 1,361.19 S/. 987.80 S/. 373.39 S/. 102,992.42
58 S/. 1,361.19 S/. 984.23 S/. 376.96 S/. 102,615.46
59 S/. 1,361.19 S/. 980.63 S/. 380.56 S/. 102,234.90
60 S/. 1,361.19 S/. 976.99 S/. 384.20 S/. 101,850.71
61 S/. 1,361.19 S/. 973.32 S/. 387.87 S/. 101,462.84
62 S/. 1,361.19 S/. 969.62 S/. 391.57 S/. 101,071.26
63 S/. 1,361.19 S/. 965.87 S/. 395.32 S/. 100,675.95
64 S/. 1,361.19 S/. 962.10 S/. 399.09 S/. 100,276.85
65 S/. 1,361.19 S/. 958.28 S/. 402.91 S/. 99,873.95
66 S/. 1,361.19 S/. 954.43 S/. 406.76 S/. 99,467.19
67 S/. 1,361.19 S/. 950.55 S/. 410.65 S/. 99,056.54
68 S/. 1,361.19 S/. 946.62 S/. 414.57 S/. 98,641.97
69 S/. 1,361.19 S/. 942.66 S/. 418.53 S/. 98,223.44
70 S/. 1,361.19 S/. 938.66 S/. 422.53 S/. 97,800.91
71 S/. 1,361.19 S/. 934.62 S/. 426.57 S/. 97,374.34
72 S/. 1,361.19 S/. 930.55 S/. 430.65 S/. 96,943.70
73 S/. 1,361.19 S/. 926.43 S/. 434.76 S/. 96,508.94
74 S/. 1,361.19 S/. 922.27 S/. 438.92 S/. 96,070.02
75 S/. 1,361.19 S/. 918.08 S/. 443.11 S/. 95,626.91
76 S/. 1,361.19 S/. 913.85 S/. 447.34 S/. 95,179.57
77 S/. 1,361.19 S/. 909.57 S/. 451.62 S/. 94,727.95
78 S/. 1,361.19 S/. 905.26 S/. 455.94 S/. 94,272.01
79 S/. 1,361.19 S/. 900.90 S/. 460.29 S/. 93,811.72
80 S/. 1,361.19 S/. 896.50 S/. 464.69 S/. 93,347.03
81 S/. 1,361.19 S/. 892.06 S/. 469.13 S/. 92,877.90
 82 S/. 1,361.19 S/. 887.58 S/. 473.61 S/. 92,404.28
83 S/. 1,361.19 S/. 883.05 S/. 478.14 S/. 91,926.14
84 S/. 1,361.19 S/. 878.48 S/. 482.71 S/. 91,443.43
85 S/. 1,361.19 S/. 873.87 S/. 487.32 S/. 90,956.11
86 S/. 1,361.19 S/. 869.21 S/. 491.98 S/. 90,464.13
87 S/. 1,361.19 S/. 864.51 S/. 496.68 S/. 89,967.45
88 S/. 1,361.19 S/. 859.76 S/. 501.43 S/. 89,466.02
89 S/. 1,361.19 S/. 854.97 S/. 506.22 S/. 88,959.80
90 S/. 1,361.19 S/. 850.13 S/. 511.06 S/. 88,448.74
91 S/. 1,361.19 S/. 845.25 S/. 515.94 S/. 87,932.80
92 S/. 1,361.19 S/. 840.32 S/. 520.87 S/. 87,411.93
93 S/. 1,361.19 S/. 835.34 S/. 525.85 S/. 86,886.08
94 S/. 1,361.19 S/. 830.32 S/. 530.87 S/. 86,355.21
95 S/. 1,361.19 S/. 825.24 S/. 535.95 S/. 85,819.26
96 S/. 1,361.19 S/. 820.12 S/. 541.07 S/. 85,278.19
97 S/. 1,361.19 S/. 814.95 S/. 546.24 S/. 84,731.95
98 S/. 1,361.19 S/. 809.73 S/. 551.46 S/. 84,180.49
99 S/. 1,361.19 S/. 804.46 S/. 556.73 S/. 83,623.76
100 S/. 1,361.19 S/. 799.14 S/. 562.05 S/. 83,061.71
101 S/. 1,361.19 S/. 793.77 S/. 567.42 S/. 82,494.28
102 S/. 1,361.19 S/. 788.35 S/. 572.84 S/. 81,921.44
103 S/. 1,361.19 S/. 782.87 S/. 578.32 S/. 81,343.12
104 S/. 1,361.19 S/. 777.34 S/. 583.85 S/. 80,759.27
105 S/. 1,361.19 S/. 771.77 S/. 589.42 S/. 80,169.85
106 S/. 1,361.19 S/. 766.13 S/. 595.06 S/. 79,574.79
107 S/. 1,361.19 S/. 760.45 S/. 600.74 S/. 78,974.05
108 S/. 1,361.19 S/. 754.71 S/. 606.49 S/. 78,367.56
109 S/. 1,361.19 S/. 748.91 S/. 612.28 S/. 77,755.28
110 S/. 1,361.19 S/. 743.06 S/. 618.13 S/. 77,137.15
111 S/. 1,361.19 S/. 737.15 S/. 624.04 S/. 76,513.11
112 S/. 1,361.19 S/. 731.19 S/. 630.00 S/. 75,883.11
113 S/. 1,361.19 S/. 725.17 S/. 636.02 S/. 75,247.08
114 S/. 1,361.19 S/. 719.09 S/. 642.10 S/. 74,604.98
115 S/. 1,361.19 S/. 712.95 S/. 648.24 S/. 73,956.75
116 S/. 1,361.19 S/. 706.76 S/. 654.43 S/. 73,302.31
117 S/. 1,361.19 S/. 700.50 S/. 660.69 S/. 72,641.63
118 S/. 1,361.19 S/. 694.19 S/. 667.00 S/. 71,974.63
119 S/. 1,361.19 S/. 687.82 S/. 673.37 S/. 71,301.25
120 S/. 1,361.19 S/. 681.38 S/. 679.81 S/. 70,621.44
121 S/. 1,361.19 S/. 674.88 S/. 686.31 S/. 69,935.14
122 S/. 1,361.19 S/. 668.33 S/. 692.86 S/. 69,242.27
123 S/. 1,361.19 S/. 661.70 S/. 699.49 S/. 68,542.79
124 S/. 1,361.19 S/. 655.02 S/. 706.17 S/. 67,836.62
125 S/. 1,361.19 S/. 648.27 S/. 712.92 S/. 67,123.70
126 S/. 1,361.19 S/. 641.46 S/. 719.73 S/. 66,403.97
127 S/. 1,361.19 S/. 634.58 S/. 726.61 S/. 65,677.36
128 S/. 1,361.19 S/. 627.64 S/. 733.55 S/. 64,943.81
129 S/. 1,361.19 S/. 620.63 S/. 740.56 S/. 64,203.24
130 S/. 1,361.19 S/. 613.55 S/. 747.64 S/. 63,455.60
131 S/. 1,361.19 S/. 606.41 S/. 754.79 S/. 62,700.82
132 S/. 1,361.19 S/. 599.19 S/. 762.00 S/. 61,938.82
133 S/. 1,361.19 S/. 591.91 S/. 769.28 S/. 61,169.54
134 S/. 1,361.19 S/. 584.56 S/. 776.63 S/. 60,392.91
135 S/. 1,361.19 S/. 577.14 S/. 784.05 S/. 59,608.85
136 S/. 1,361.19 S/. 569.64 S/. 791.55 S/. 58,817.31
137 S/. 1,361.19 S/. 562.08 S/. 799.11 S/. 58,018.20
138 S/. 1,361.19 S/. 554.44 S/. 806.75 S/. 57,211.45
139 S/. 1,361.19 S/. 546.73 S/. 814.46 S/. 56,396.99
140 S/. 1,361.19 S/. 538.95 S/. 822.24 S/. 55,574.75
141 S/. 1,361.19 S/. 531.09 S/. 830.10 S/. 54,744.66
142 S/. 1,361.19 S/. 523.16 S/. 838.03 S/. 53,906.63
143 S/. 1,361.19 S/. 515.15 S/. 846.04 S/. 53,060.59
144 S/. 1,361.19 S/. 507.07 S/. 854.12 S/. 52,206.47
145 S/. 1,361.19 S/. 498.90 S/. 862.29 S/. 51,344.18
146 S/. 1,361.19 S/. 490.66 S/. 870.53 S/. 50,473.65
147 S/. 1,361.19 S/. 482.34 S/. 878.85 S/. 49,594.81
148 S/. 1,361.19 S/. 473.95 S/. 887.24 S/. 48,707.56
149 S/. 1,361.19 S/. 465.47 S/. 895.72 S/. 47,811.84
150 S/. 1,361.19 S/. 456.91 S/. 904.28 S/. 46,907.56
151 S/. 1,361.19 S/. 448.27 S/. 912.92 S/. 45,994.63
152 S/. 1,361.19 S/. 439.54 S/. 921.65 S/. 45,072.99
153 S/. 1,361.19 S/. 430.73 S/. 930.46 S/. 44,142.53
154 S/. 1,361.19 S/. 421.84 S/. 939.35 S/. 43,203.18
155 S/. 1,361.19 S/. 412.87 S/. 948.32 S/. 42,254.86
156 S/. 1,361.19 S/. 403.80 S/. 957.39 S/. 41,297.47
157 S/. 1,361.19 S/. 394.65 S/. 966.54 S/. 40,330.93
158 S/. 1,361.19 S/. 385.42 S/. 975.77 S/. 39,355.16
159 S/. 1,361.19 S/. 376.09 S/. 985.10 S/. 38,370.06
160 S/. 1,361.19 S/. 366.68 S/. 994.51 S/. 37,375.55
161 S/. 1,361.19 S/. 357.17 S/. 1,004.02 S/. 36,371.54
162 S/. 1,361.19 S/. 347.58 S/. 1,013.61 S/. 35,357.92
163 S/. 1,361.19 S/. 337.89 S/. 1,023.30 S/. 34,334.63
164 S/. 1,361.19 S/. 328.11 S/. 1,033.08 S/. 33,301.55
165 S/. 1,361.19 S/. 318.24 S/. 1,042.95 S/. 32,258.60
166 S/. 1,361.19 S/. 308.28 S/. 1,052.92 S/. 31,205.69
167 S/. 1,361.19 S/. 298.21 S/. 1,062.98 S/. 30,142.71
168 S/. 1,361.19 S/. 288.05 S/. 1,073.14 S/. 29,069.58
169 S/. 1,361.19 S/. 277.80 S/. 1,083.39 S/. 27,986.19
170 S/. 1,361.19 S/. 267.45 S/. 1,093.74 S/. 26,892.44
171 S/. 1,361.19 S/. 256.99 S/. 1,104.20 S/. 25,788.25
172 S/. 1,361.19 S/. 246.44 S/. 1,114.75 S/. 24,673.50
173 S/. 1,361.19 S/. 235.79 S/. 1,125.40 S/. 23,548.10
174 S/. 1,361.19 S/. 225.03 S/. 1,136.16 S/. 22,411.94
175 S/. 1,361.19 S/. 214.18 S/. 1,147.01 S/. 21,264.93
176 S/. 1,361.19 S/. 203.22 S/. 1,157.97 S/. 20,106.95
177 S/. 1,361.19 S/. 192.15 S/. 1,169.04 S/. 18,937.91
178 S/. 1,361.19 S/. 180.98 S/. 1,180.21 S/. 17,757.70
179 S/. 1,361.19 S/. 169.70 S/. 1,191.49 S/. 16,566.21
180 S/. 1,361.19 S/. 158.31 S/. 1,202.88 S/. 15,363.33
181 S/. 1,361.19 S/. 146.82 S/. 1,214.37 S/. 14,148.96
182 S/. 1,361.19 S/. 135.21 S/. 1,225.98 S/. 12,922.98
183 S/. 1,361.19 S/. 123.50 S/. 1,237.69 S/. 11,685.29
184 S/. 1,361.19 S/. 111.67 S/. 1,249.52 S/. 10,435.77
185 S/. 1,361.19 S/. 99.73 S/. 1,261.46 S/. 9,174.30
186 S/. 1,361.19 S/. 87.67 S/. 1,273.52 S/. 7,900.79
187 S/. 1,361.19 S/. 75.50 S/. 1,285.69 S/. 6,615.10
188 S/. 1,361.19 S/. 63.22 S/. 1,297.97 S/. 5,317.13
189 S/. 1,361.19 S/. 50.81 S/. 1,310.38 S/. 4,006.75
190 S/. 1,361.19 S/. 38.29 S/. 1,322.90 S/. 2,683.85
191 S/. 1,361.19 S/. 25.65 S/. 1,335.54 S/. 1,348.31
192 S/. 1,361.19 S/. 12.88 S/. 1,348.31 S/. -0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Banbif) 12.09%
TEM (Banbif) 0.95563677%
Cuota S/.1,361.19
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,458.13 S/. 1,265.07 S/. 193.06 S/. 119,306.94
2 S/. 1,458.13 S/. 1,263.02 S/. 195.11 S/. 119,111.83
3 S/. 1,458.13 S/. 1,260.96 S/. 197.17 S/. 118,914.66
4 S/. 1,458.13 S/. 1,258.87 S/. 199.26 S/. 118,715.40
5 S/. 1,458.13 S/. 1,256.76 S/. 201.37 S/. 118,514.03
6 S/. 1,458.13 S/. 1,254.63 S/. 203.50 S/. 118,310.53
7 S/. 1,458.13 S/. 1,252.47 S/. 205.66 S/. 118,104.87
8 S/. 1,458.13 S/. 1,250.30 S/. 207.83 S/. 117,897.04
9 S/. 1,458.13 S/. 1,248.10 S/. 210.03 S/. 117,687.01
10 S/. 1,458.13 S/. 1,245.87 S/. 212.26 S/. 117,474.75
11 S/. 1,458.13 S/. 1,243.63 S/. 214.50 S/. 117,260.25
12 S/. 1,458.13 S/. 1,241.36 S/. 216.77 S/. 117,043.47
13 S/. 1,458.13 S/. 1,239.06 S/. 219.07 S/. 116,824.41
14 S/. 1,458.13 S/. 1,236.74 S/. 221.39 S/. 116,603.02
15 S/. 1,458.13 S/. 1,234.40 S/. 223.73 S/. 116,379.29
16 S/. 1,458.13 S/. 1,232.03 S/. 226.10 S/. 116,153.19
17 S/. 1,458.13 S/. 1,229.64 S/. 228.49 S/. 115,924.69
18 S/. 1,458.13 S/. 1,227.22 S/. 230.91 S/. 115,693.78
19 S/. 1,458.13 S/. 1,224.77 S/. 233.36 S/. 115,460.42
20 S/. 1,458.13 S/. 1,222.30 S/. 235.83 S/. 115,224.59
21 S/. 1,458.13 S/. 1,219.81 S/. 238.32 S/. 114,986.27
22 S/. 1,458.13 S/. 1,217.28 S/. 240.85 S/. 114,745.42
23 S/. 1,458.13 S/. 1,214.73 S/. 243.40 S/. 114,502.03
24 S/. 1,458.13 S/. 1,212.16 S/. 245.97 S/. 114,256.05
25 S/. 1,458.13 S/. 1,209.55 S/. 248.58 S/. 114,007.48
26 S/. 1,458.13 S/. 1,206.92 S/. 251.21 S/. 113,756.27
27 S/. 1,458.13 S/. 1,204.26 S/. 253.87 S/. 113,502.40
28 S/. 1,458.13 S/. 1,201.57 S/. 256.56 S/. 113,245.84
29 S/. 1,458.13 S/. 1,198.86 S/. 259.27 S/. 112,986.57
30 S/. 1,458.13 S/. 1,196.11 S/. 262.02 S/. 112,724.56
31 S/. 1,458.13 S/. 1,193.34 S/. 264.79 S/. 112,459.76
32 S/. 1,458.13 S/. 1,190.54 S/. 267.59 S/. 112,192.17
33 S/. 1,458.13 S/. 1,187.70 S/. 270.43 S/. 111,921.75
34 S/. 1,458.13 S/. 1,184.84 S/. 273.29 S/. 111,648.46
35 S/. 1,458.13 S/. 1,181.95 S/. 276.18 S/. 111,372.27
36 S/. 1,458.13 S/. 1,179.02 S/. 279.11 S/. 111,093.17
37 S/. 1,458.13 S/. 1,176.07 S/. 282.06 S/. 110,811.11
38 S/. 1,458.13 S/. 1,173.08 S/. 285.05 S/. 110,526.06
39 S/. 1,458.13 S/. 1,170.07 S/. 288.06 S/. 110,238.00
40 S/. 1,458.13 S/. 1,167.02 S/. 291.11 S/. 109,946.88
41 S/. 1,458.13 S/. 1,163.93 S/. 294.20 S/. 109,652.69
42 S/. 1,458.13 S/. 1,160.82 S/. 297.31 S/. 109,355.38
43 S/. 1,458.13 S/. 1,157.67 S/. 300.46 S/. 109,054.92
44 S/. 1,458.13 S/. 1,154.49 S/. 303.64 S/. 108,751.28
45 S/. 1,458.13 S/. 1,151.28 S/. 306.85 S/. 108,444.43
46 S/. 1,458.13 S/. 1,148.03 S/. 310.10 S/. 108,134.33
47 S/. 1,458.13 S/. 1,144.75 S/. 313.38 S/. 107,820.94
48 S/. 1,458.13 S/. 1,141.43 S/. 316.70 S/. 107,504.24
49 S/. 1,458.13 S/. 1,138.08 S/. 320.05 S/. 107,184.19
50 S/. 1,458.13 S/. 1,134.69 S/. 323.44 S/. 106,860.74
51 S/. 1,458.13 S/. 1,131.26 S/. 326.87 S/. 106,533.88
52 S/. 1,458.13 S/. 1,127.80 S/. 330.33 S/. 106,203.55
53 S/. 1,458.13 S/. 1,124.31 S/. 333.82 S/. 105,869.73
54 S/. 1,458.13 S/. 1,120.77 S/. 337.36 S/. 105,532.37
55 S/. 1,458.13 S/. 1,117.20 S/. 340.93 S/. 105,191.44
56 S/. 1,458.13 S/. 1,113.59 S/. 344.54 S/. 104,846.90
57 S/. 1,458.13 S/. 1,109.94 S/. 348.19 S/. 104,498.72
58 S/. 1,458.13 S/. 1,106.26 S/. 351.87 S/. 104,146.84
59 S/. 1,458.13 S/. 1,102.53 S/. 355.60 S/. 103,791.25
60 S/. 1,458.13 S/. 1,098.77 S/. 359.36 S/. 103,431.89
61 S/. 1,458.13 S/. 1,094.96 S/. 363.17 S/. 103,068.72
62 S/. 1,458.13 S/. 1,091.12 S/. 367.01 S/. 102,701.71
63 S/. 1,458.13 S/. 1,087.23 S/. 370.90 S/. 102,330.82
64 S/. 1,458.13 S/. 1,083.31 S/. 374.82 S/. 101,955.99
65 S/. 1,458.13 S/. 1,079.34 S/. 378.79 S/. 101,577.20
66 S/. 1,458.13 S/. 1,075.33 S/. 382.80 S/. 101,194.40
67 S/. 1,458.13 S/. 1,071.28 S/. 386.85 S/. 100,807.55
68 S/. 1,458.13 S/. 1,067.18 S/. 390.95 S/. 100,416.60
69 S/. 1,458.13 S/. 1,063.04 S/. 395.09 S/. 100,021.52
70 S/. 1,458.13 S/. 1,058.86 S/. 399.27 S/. 99,622.25
71 S/. 1,458.13 S/. 1,054.63 S/. 403.50 S/. 99,218.75
72 S/. 1,458.13 S/. 1,050.36 S/. 407.77 S/. 98,810.99
73 S/. 1,458.13 S/. 1,046.05 S/. 412.08 S/. 98,398.90
74 S/. 1,458.13 S/. 1,041.68 S/. 416.45 S/. 97,982.46
75 S/. 1,458.13 S/. 1,037.28 S/. 420.86 S/. 97,561.60
76 S/. 1,458.13 S/. 1,032.82 S/. 425.31 S/. 97,136.29
77 S/. 1,458.13 S/. 1,028.32 S/. 429.81 S/. 96,706.48
78 S/. 1,458.13 S/. 1,023.77 S/. 434.36 S/. 96,272.11
79 S/. 1,458.13 S/. 1,019.17 S/. 438.96 S/. 95,833.15
80 S/. 1,458.13 S/. 1,014.52 S/. 443.61 S/. 95,389.54
81 S/. 1,458.13 S/. 1,009.83 S/. 448.30 S/. 94,941.24
 82 S/. 1,458.13 S/. 1,005.08 S/. 453.05 S/. 94,488.19
83 S/. 1,458.13 S/. 1,000.28 S/. 457.85 S/. 94,030.34
84 S/. 1,458.13 S/. 995.44 S/. 462.69 S/. 93,567.65
85 S/. 1,458.13 S/. 990.54 S/. 467.59 S/. 93,100.06
86 S/. 1,458.13 S/. 985.59 S/. 472.54 S/. 92,627.52
87 S/. 1,458.13 S/. 980.59 S/. 477.54 S/. 92,149.97
88 S/. 1,458.13 S/. 975.53 S/. 482.60 S/. 91,667.37
89 S/. 1,458.13 S/. 970.42 S/. 487.71 S/. 91,179.66
90 S/. 1,458.13 S/. 965.26 S/. 492.87 S/. 90,686.79
91 S/. 1,458.13 S/. 960.04 S/. 498.09 S/. 90,188.70
92 S/. 1,458.13 S/. 954.77 S/. 503.36 S/. 89,685.34
93 S/. 1,458.13 S/. 949.44 S/. 508.69 S/. 89,176.65
94 S/. 1,458.13 S/. 944.05 S/. 514.08 S/. 88,662.57
95 S/. 1,458.13 S/. 938.61 S/. 519.52 S/. 88,143.05
96 S/. 1,458.13 S/. 933.11 S/. 525.02 S/. 87,618.04
97 S/. 1,458.13 S/. 927.55 S/. 530.58 S/. 87,087.46
98 S/. 1,458.13 S/. 921.94 S/. 536.19 S/. 86,551.27
99 S/. 1,458.13 S/. 916.26 S/. 541.87 S/. 86,009.40
100 S/. 1,458.13 S/. 910.52 S/. 547.61 S/. 85,461.79
101 S/. 1,458.13 S/. 904.73 S/. 553.40 S/. 84,908.39
102 S/. 1,458.13 S/. 898.87 S/. 559.26 S/. 84,349.13
103 S/. 1,458.13 S/. 892.95 S/. 565.18 S/. 83,783.94
104 S/. 1,458.13 S/. 886.96 S/. 571.17 S/. 83,212.78
105 S/. 1,458.13 S/. 880.92 S/. 577.21 S/. 82,635.57
106 S/. 1,458.13 S/. 874.81 S/. 583.32 S/. 82,052.24
107 S/. 1,458.13 S/. 868.63 S/. 589.50 S/. 81,462.75
108 S/. 1,458.13 S/. 862.39 S/. 595.74 S/. 80,867.01
109 S/. 1,458.13 S/. 856.09 S/. 602.04 S/. 80,264.96
110 S/. 1,458.13 S/. 849.71 S/. 608.42 S/. 79,656.55
111 S/. 1,458.13 S/. 843.27 S/. 614.86 S/. 79,041.69
112 S/. 1,458.13 S/. 836.76 S/. 621.37 S/. 78,420.32
113 S/. 1,458.13 S/. 830.18 S/. 627.95 S/. 77,792.37
114 S/. 1,458.13 S/. 823.54 S/. 634.59 S/. 77,157.78
115 S/. 1,458.13 S/. 816.82 S/. 641.31 S/. 76,516.47
116 S/. 1,458.13 S/. 810.03 S/. 648.10 S/. 75,868.36
117 S/. 1,458.13 S/. 803.17 S/. 654.96 S/. 75,213.40
118 S/. 1,458.13 S/. 796.23 S/. 661.90 S/. 74,551.51
119 S/. 1,458.13 S/. 789.23 S/. 668.90 S/. 73,882.60
120 S/. 1,458.13 S/. 782.15 S/. 675.98 S/. 73,206.62
121 S/. 1,458.13 S/. 774.99 S/. 683.14 S/. 72,523.48
122 S/. 1,458.13 S/. 767.76 S/. 690.37 S/. 71,833.11
123 S/. 1,458.13 S/. 760.45 S/. 697.68 S/. 71,135.43
124 S/. 1,458.13 S/. 753.06 S/. 705.07 S/. 70,430.36
125 S/. 1,458.13 S/. 745.60 S/. 712.53 S/. 69,717.83
126 S/. 1,458.13 S/. 738.06 S/. 720.07 S/. 68,997.75
127 S/. 1,458.13 S/. 730.43 S/. 727.70 S/. 68,270.06
128 S/. 1,458.13 S/. 722.73 S/. 735.40 S/. 67,534.66
129 S/. 1,458.13 S/. 714.94 S/. 743.19 S/. 66,791.47
130 S/. 1,458.13 S/. 707.08 S/. 751.05 S/. 66,040.42
131 S/. 1,458.13 S/. 699.13 S/. 759.00 S/. 65,281.41
132 S/. 1,458.13 S/. 691.09 S/. 767.04 S/. 64,514.37
133 S/. 1,458.13 S/. 682.97 S/. 775.16 S/. 63,739.21
134 S/. 1,458.13 S/. 674.76 S/. 783.37 S/. 62,955.85
135 S/. 1,458.13 S/. 666.47 S/. 791.66 S/. 62,164.19
136 S/. 1,458.13 S/. 658.09 S/. 800.04 S/. 61,364.15
137 S/. 1,458.13 S/. 649.62 S/. 808.51 S/. 60,555.64
138 S/. 1,458.13 S/. 641.06 S/. 817.07 S/. 59,738.58
139 S/. 1,458.13 S/. 632.41 S/. 825.72 S/. 58,912.86
140 S/. 1,458.13 S/. 623.67 S/. 834.46 S/. 58,078.40
141 S/. 1,458.13 S/. 614.84 S/. 843.29 S/. 57,235.11
142 S/. 1,458.13 S/. 605.91 S/. 852.22 S/. 56,382.89
143 S/. 1,458.13 S/. 596.89 S/. 861.24 S/. 55,521.64
144 S/. 1,458.13 S/. 587.77 S/. 870.36 S/. 54,651.28
145 S/. 1,458.13 S/. 578.56 S/. 879.57 S/. 53,771.71
146 S/. 1,458.13 S/. 569.25 S/. 888.88 S/. 52,882.83
147 S/. 1,458.13 S/. 559.84 S/. 898.29 S/. 51,984.53
148 S/. 1,458.13 S/. 550.33 S/. 907.80 S/. 51,076.73
149 S/. 1,458.13 S/. 540.72 S/. 917.41 S/. 50,159.31
150 S/. 1,458.13 S/. 531.00 S/. 927.13 S/. 49,232.19
151 S/. 1,458.13 S/. 521.19 S/. 936.94 S/. 48,295.24
152 S/. 1,458.13 S/. 511.27 S/. 946.86 S/. 47,348.38
153 S/. 1,458.13 S/. 501.25 S/. 956.88 S/. 46,391.50
154 S/. 1,458.13 S/. 491.12 S/. 967.01 S/. 45,424.48
155 S/. 1,458.13 S/. 480.88 S/. 977.25 S/. 44,447.23
156 S/. 1,458.13 S/. 470.53 S/. 987.60 S/. 43,459.64
157 S/. 1,458.13 S/. 460.08 S/. 998.05 S/. 42,461.58
158 S/. 1,458.13 S/. 449.51 S/. 1,008.62 S/. 41,452.97
159 S/. 1,458.13 S/. 438.83 S/. 1,019.30 S/. 40,433.67
160 S/. 1,458.13 S/. 428.04 S/. 1,030.09 S/. 39,403.59
161 S/. 1,458.13 S/. 417.14 S/. 1,040.99 S/. 38,362.60
162 S/. 1,458.13 S/. 406.12 S/. 1,052.01 S/. 37,310.58
163 S/. 1,458.13 S/. 394.98 S/. 1,063.15 S/. 36,247.44
164 S/. 1,458.13 S/. 383.73 S/. 1,074.40 S/. 35,173.03
165 S/. 1,458.13 S/. 372.35 S/. 1,085.78 S/. 34,087.26
166 S/. 1,458.13 S/. 360.86 S/. 1,097.27 S/. 32,989.99
167 S/. 1,458.13 S/. 349.24 S/. 1,108.89 S/. 31,881.10
168 S/. 1,458.13 S/. 337.50 S/. 1,120.63 S/. 30,760.47
169 S/. 1,458.13 S/. 325.64 S/. 1,132.49 S/. 29,627.98
170 S/. 1,458.13 S/. 313.65 S/. 1,144.48 S/. 28,483.51
171 S/. 1,458.13 S/. 301.54 S/. 1,156.59 S/. 27,326.91
172 S/. 1,458.13 S/. 289.29 S/. 1,168.84 S/. 26,158.07
173 S/. 1,458.13 S/. 276.92 S/. 1,181.21 S/. 24,976.86
174 S/. 1,458.13 S/. 264.41 S/. 1,193.72 S/. 23,783.14
175 S/. 1,458.13 S/. 251.78 S/. 1,206.35 S/. 22,576.79
176 S/. 1,458.13 S/. 239.01 S/. 1,219.12 S/. 21,357.67
177 S/. 1,458.13 S/. 226.10 S/. 1,232.03 S/. 20,125.63
178 S/. 1,458.13 S/. 213.06 S/. 1,245.07 S/. 18,880.56
179 S/. 1,458.13 S/. 199.88 S/. 1,258.25 S/. 17,622.31
180 S/. 1,458.13 S/. 186.56 S/. 1,271.57 S/. 16,350.73
181 S/. 1,458.13 S/. 173.09 S/. 1,285.04 S/. 15,065.70
182 S/. 1,458.13 S/. 159.49 S/. 1,298.64 S/. 13,767.06
183 S/. 1,458.13 S/. 145.74 S/. 1,312.39 S/. 12,454.67
184 S/. 1,458.13 S/. 131.85 S/. 1,326.28 S/. 11,128.39
185 S/. 1,458.13 S/. 117.81 S/. 1,340.32 S/. 9,788.07
186 S/. 1,458.13 S/. 103.62 S/. 1,354.51 S/. 8,433.56
187 S/. 1,458.13 S/. 89.28 S/. 1,368.85 S/. 7,064.71
188 S/. 1,458.13 S/. 74.79 S/. 1,383.34 S/. 5,681.37
189 S/. 1,458.13 S/. 60.14 S/. 1,397.99 S/. 4,283.38
190 S/. 1,458.13 S/. 45.35 S/. 1,412.78 S/. 2,870.60
191 S/. 1,458.13 S/. 30.39 S/. 1,427.74 S/. 1,442.86
192 S/. 1,458.13 S/. 15.27 S/. 1,442.86 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Banco de Comercio) 13.47%
TEM (Banco de Comercio) 1.05863344%
Cuota S/.1,458.13
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,478.71 S/. 1,290.76 S/. 187.95 S/. 119,312.05
2 S/. 1,478.71 S/. 1,288.73 S/. 189.98 S/. 119,122.06
3 S/. 1,478.71 S/. 1,286.68 S/. 192.04 S/. 118,930.03
4 S/. 1,478.71 S/. 1,284.60 S/. 194.11 S/. 118,735.92
5 S/. 1,478.71 S/. 1,282.50 S/. 196.21 S/. 118,539.71
6 S/. 1,478.71 S/. 1,280.38 S/. 198.33 S/. 118,341.39
7 S/. 1,478.71 S/. 1,278.24 S/. 200.47 S/. 118,140.92
8 S/. 1,478.71 S/. 1,276.08 S/. 202.63 S/. 117,938.29
9 S/. 1,478.71 S/. 1,273.89 S/. 204.82 S/. 117,733.46
10 S/. 1,478.71 S/. 1,271.68 S/. 207.03 S/. 117,526.43
11 S/. 1,478.71 S/. 1,269.44 S/. 209.27 S/. 117,317.16
12 S/. 1,478.71 S/. 1,267.18 S/. 211.53 S/. 117,105.63
13 S/. 1,478.71 S/. 1,264.89 S/. 213.82 S/. 116,891.81
14 S/. 1,478.71 S/. 1,262.59 S/. 216.13 S/. 116,675.69
15 S/. 1,478.71 S/. 1,260.25 S/. 218.46 S/. 116,457.23
16 S/. 1,478.71 S/. 1,257.89 S/. 220.82 S/. 116,236.41
17 S/. 1,478.71 S/. 1,255.51 S/. 223.20 S/. 116,013.20
18 S/. 1,478.71 S/. 1,253.10 S/. 225.62 S/. 115,787.59
19 S/. 1,478.71 S/. 1,250.66 S/. 228.05 S/. 115,559.54
20 S/. 1,478.71 S/. 1,248.20 S/. 230.52 S/. 115,329.02
21 S/. 1,478.71 S/. 1,245.71 S/. 233.01 S/. 115,096.02
22 S/. 1,478.71 S/. 1,243.19 S/. 235.52 S/. 114,860.49
23 S/. 1,478.71 S/. 1,240.64 S/. 238.07 S/. 114,622.43
24 S/. 1,478.71 S/. 1,238.07 S/. 240.64 S/. 114,381.79
25 S/. 1,478.71 S/. 1,235.47 S/. 243.24 S/. 114,138.55
26 S/. 1,478.71 S/. 1,232.85 S/. 245.86 S/. 113,892.69
27 S/. 1,478.71 S/. 1,230.19 S/. 248.52 S/. 113,644.17
28 S/. 1,478.71 S/. 1,227.51 S/. 251.20 S/. 113,392.97
29 S/. 1,478.71 S/. 1,224.79 S/. 253.92 S/. 113,139.05
30 S/. 1,478.71 S/. 1,222.05 S/. 256.66 S/. 112,882.39
31 S/. 1,478.71 S/. 1,219.28 S/. 259.43 S/. 112,622.96
32 S/. 1,478.71 S/. 1,216.48 S/. 262.23 S/. 112,360.72
33 S/. 1,478.71 S/. 1,213.64 S/. 265.07 S/. 112,095.66
34 S/. 1,478.71 S/. 1,210.78 S/. 267.93 S/. 111,827.73
35 S/. 1,478.71 S/. 1,207.89 S/. 270.82 S/. 111,556.90
36 S/. 1,478.71 S/. 1,204.96 S/. 273.75 S/. 111,283.15
37 S/. 1,478.71 S/. 1,202.00 S/. 276.71 S/. 111,006.45
38 S/. 1,478.71 S/. 1,199.02 S/. 279.69 S/. 110,726.75
39 S/. 1,478.71 S/. 1,195.99 S/. 282.72 S/. 110,444.04
40 S/. 1,478.71 S/. 1,192.94 S/. 285.77 S/. 110,158.27
41 S/. 1,478.71 S/. 1,189.85 S/. 288.86 S/. 109,869.41
42 S/. 1,478.71 S/. 1,186.73 S/. 291.98 S/. 109,577.43
43 S/. 1,478.71 S/. 1,183.58 S/. 295.13 S/. 109,282.30
44 S/. 1,478.71 S/. 1,180.39 S/. 298.32 S/. 108,983.99
45 S/. 1,478.71 S/. 1,177.17 S/. 301.54 S/. 108,682.45
46 S/. 1,478.71 S/. 1,173.91 S/. 304.80 S/. 108,377.65
47 S/. 1,478.71 S/. 1,170.62 S/. 308.09 S/. 108,069.56
48 S/. 1,478.71 S/. 1,167.29 S/. 311.42 S/. 107,758.14
49 S/. 1,478.71 S/. 1,163.93 S/. 314.78 S/. 107,443.36
50 S/. 1,478.71 S/. 1,160.53 S/. 318.18 S/. 107,125.18
51 S/. 1,478.71 S/. 1,157.09 S/. 321.62 S/. 106,803.56
52 S/. 1,478.71 S/. 1,153.62 S/. 325.09 S/. 106,478.47
53 S/. 1,478.71 S/. 1,150.11 S/. 328.60 S/. 106,149.87
54 S/. 1,478.71 S/. 1,146.56 S/. 332.15 S/. 105,817.72
55 S/. 1,478.71 S/. 1,142.97 S/. 335.74 S/. 105,481.98
56 S/. 1,478.71 S/. 1,139.34 S/. 339.37 S/. 105,142.61
57 S/. 1,478.71 S/. 1,135.68 S/. 343.03 S/. 104,799.58
58 S/. 1,478.71 S/. 1,131.97 S/. 346.74 S/. 104,452.84
59 S/. 1,478.71 S/. 1,128.23 S/. 350.48 S/. 104,102.36
60 S/. 1,478.71 S/. 1,124.44 S/. 354.27 S/. 103,748.09
61 S/. 1,478.71 S/. 1,120.62 S/. 358.09 S/. 103,390.00
62 S/. 1,478.71 S/. 1,116.75 S/. 361.96 S/. 103,028.04
63 S/. 1,478.71 S/. 1,112.84 S/. 365.87 S/. 102,662.16
64 S/. 1,478.71 S/. 1,108.89 S/. 369.82 S/. 102,292.34
65 S/. 1,478.71 S/. 1,104.89 S/. 373.82 S/. 101,918.52
66 S/. 1,478.71 S/. 1,100.85 S/. 377.86 S/. 101,540.66
67 S/. 1,478.71 S/. 1,096.77 S/. 381.94 S/. 101,158.73
68 S/. 1,478.71 S/. 1,092.65 S/. 386.06 S/. 100,772.66
69 S/. 1,478.71 S/. 1,088.48 S/. 390.23 S/. 100,382.43
70 S/. 1,478.71 S/. 1,084.26 S/. 394.45 S/. 99,987.98
71 S/. 1,478.71 S/. 1,080.00 S/. 398.71 S/. 99,589.27
72 S/. 1,478.71 S/. 1,075.70 S/. 403.02 S/. 99,186.26
73 S/. 1,478.71 S/. 1,071.34 S/. 407.37 S/. 98,778.89
74 S/. 1,478.71 S/. 1,066.94 S/. 411.77 S/. 98,367.12
75 S/. 1,478.71 S/. 1,062.49 S/. 416.22 S/. 97,950.91
76 S/. 1,478.71 S/. 1,058.00 S/. 420.71 S/. 97,530.19
77 S/. 1,478.71 S/. 1,053.45 S/. 425.26 S/. 97,104.94
78 S/. 1,478.71 S/. 1,048.86 S/. 429.85 S/. 96,675.09
79 S/. 1,478.71 S/. 1,044.22 S/. 434.49 S/. 96,240.60
80 S/. 1,478.71 S/. 1,039.53 S/. 439.19 S/. 95,801.41
81 S/. 1,478.71 S/. 1,034.78 S/. 443.93 S/. 95,357.48
 82 S/. 1,478.71 S/. 1,029.99 S/. 448.72 S/. 94,908.76
83 S/. 1,478.71 S/. 1,025.14 S/. 453.57 S/. 94,455.19
84 S/. 1,478.71 S/. 1,020.24 S/. 458.47 S/. 93,996.72
85 S/. 1,478.71 S/. 1,015.29 S/. 463.42 S/. 93,533.29
86 S/. 1,478.71 S/. 1,010.28 S/. 468.43 S/. 93,064.87
87 S/. 1,478.71 S/. 1,005.22 S/. 473.49 S/. 92,591.38
88 S/. 1,478.71 S/. 1,000.11 S/. 478.60 S/. 92,112.78
89 S/. 1,478.71 S/. 994.94 S/. 483.77 S/. 91,629.00
90 S/. 1,478.71 S/. 989.71 S/. 489.00 S/. 91,140.01
91 S/. 1,478.71 S/. 984.43 S/. 494.28 S/. 90,645.73
92 S/. 1,478.71 S/. 979.09 S/. 499.62 S/. 90,146.11
93 S/. 1,478.71 S/. 973.70 S/. 505.01 S/. 89,641.10
94 S/. 1,478.71 S/. 968.24 S/. 510.47 S/. 89,130.63
95 S/. 1,478.71 S/. 962.73 S/. 515.98 S/. 88,614.65
96 S/. 1,478.71 S/. 957.15 S/. 521.56 S/. 88,093.09
97 S/. 1,478.71 S/. 951.52 S/. 527.19 S/. 87,565.90
98 S/. 1,478.71 S/. 945.83 S/. 532.88 S/. 87,033.02
99 S/. 1,478.71 S/. 940.07 S/. 538.64 S/. 86,494.38
100 S/. 1,478.71 S/. 934.25 S/. 544.46 S/. 85,949.92
101 S/. 1,478.71 S/. 928.37 S/. 550.34 S/. 85,399.58
102 S/. 1,478.71 S/. 922.43 S/. 556.28 S/. 84,843.30
103 S/. 1,478.71 S/. 916.42 S/. 562.29 S/. 84,281.01
104 S/. 1,478.71 S/. 910.35 S/. 568.36 S/. 83,712.65
105 S/. 1,478.71 S/. 904.21 S/. 574.50 S/. 83,138.14
106 S/. 1,478.71 S/. 898.00 S/. 580.71 S/. 82,557.43
107 S/. 1,478.71 S/. 891.73 S/. 586.98 S/. 81,970.45
108 S/. 1,478.71 S/. 885.39 S/. 593.32 S/. 81,377.13
109 S/. 1,478.71 S/. 878.98 S/. 599.73 S/. 80,777.40
110 S/. 1,478.71 S/. 872.50 S/. 606.21 S/. 80,171.19
111 S/. 1,478.71 S/. 865.95 S/. 612.76 S/. 79,558.43
112 S/. 1,478.71 S/. 859.34 S/. 619.37 S/. 78,939.06
113 S/. 1,478.71 S/. 852.65 S/. 626.06 S/. 78,313.00
114 S/. 1,478.71 S/. 845.88 S/. 632.83 S/. 77,680.17
115 S/. 1,478.71 S/. 839.05 S/. 639.66 S/. 77,040.51
116 S/. 1,478.71 S/. 832.14 S/. 646.57 S/. 76,393.93
117 S/. 1,478.71 S/. 825.16 S/. 653.56 S/. 75,740.38
118 S/. 1,478.71 S/. 818.10 S/. 660.61 S/. 75,079.76
119 S/. 1,478.71 S/. 810.96 S/. 667.75 S/. 74,412.01
120 S/. 1,478.71 S/. 803.75 S/. 674.96 S/. 73,737.05
121 S/. 1,478.71 S/. 796.46 S/. 682.25 S/. 73,054.80
122 S/. 1,478.71 S/. 789.09 S/. 689.62 S/. 72,365.17
123 S/. 1,478.71 S/. 781.64 S/. 697.07 S/. 71,668.10
124 S/. 1,478.71 S/. 774.11 S/. 704.60 S/. 70,963.50
125 S/. 1,478.71 S/. 766.50 S/. 712.21 S/. 70,251.29
126 S/. 1,478.71 S/. 758.81 S/. 719.90 S/. 69,531.39
127 S/. 1,478.71 S/. 751.03 S/. 727.68 S/. 68,803.71
128 S/. 1,478.71 S/. 743.17 S/. 735.54 S/. 68,068.17
129 S/. 1,478.71 S/. 735.23 S/. 743.48 S/. 67,324.68
130 S/. 1,478.71 S/. 727.20 S/. 751.52 S/. 66,573.17
131 S/. 1,478.71 S/. 719.08 S/. 759.63 S/. 65,813.53
132 S/. 1,478.71 S/. 710.87 S/. 767.84 S/. 65,045.70
133 S/. 1,478.71 S/. 702.58 S/. 776.13 S/. 64,269.57
134 S/. 1,478.71 S/. 694.20 S/. 784.51 S/. 63,485.05
135 S/. 1,478.71 S/. 685.72 S/. 792.99 S/. 62,692.06
136 S/. 1,478.71 S/. 677.16 S/. 801.55 S/. 61,890.51
137 S/. 1,478.71 S/. 668.50 S/. 810.21 S/. 61,080.30
138 S/. 1,478.71 S/. 659.75 S/. 818.96 S/. 60,261.33
139 S/. 1,478.71 S/. 650.90 S/. 827.81 S/. 59,433.53
140 S/. 1,478.71 S/. 641.96 S/. 836.75 S/. 58,596.78
141 S/. 1,478.71 S/. 632.92 S/. 845.79 S/. 57,750.99
142 S/. 1,478.71 S/. 623.79 S/. 854.92 S/. 56,896.06
143 S/. 1,478.71 S/. 614.55 S/. 864.16 S/. 56,031.91
144 S/. 1,478.71 S/. 605.22 S/. 873.49 S/. 55,158.41
145 S/. 1,478.71 S/. 595.78 S/. 882.93 S/. 54,275.49
146 S/. 1,478.71 S/. 586.25 S/. 892.46 S/. 53,383.02
147 S/. 1,478.71 S/. 576.61 S/. 902.10 S/. 52,480.92
148 S/. 1,478.71 S/. 566.86 S/. 911.85 S/. 51,569.07
149 S/. 1,478.71 S/. 557.01 S/. 921.70 S/. 50,647.37
150 S/. 1,478.71 S/. 547.06 S/. 931.65 S/. 49,715.72
151 S/. 1,478.71 S/. 537.00 S/. 941.72 S/. 48,774.01
152 S/. 1,478.71 S/. 526.82 S/. 951.89 S/. 47,822.12
153 S/. 1,478.71 S/. 516.54 S/. 962.17 S/. 46,859.95
154 S/. 1,478.71 S/. 506.15 S/. 972.56 S/. 45,887.39
155 S/. 1,478.71 S/. 495.64 S/. 983.07 S/. 44,904.32
156 S/. 1,478.71 S/. 485.03 S/. 993.68 S/. 43,910.64
157 S/. 1,478.71 S/. 474.29 S/. 1,004.42 S/. 42,906.22
158 S/. 1,478.71 S/. 463.44 S/. 1,015.27 S/. 41,890.95
159 S/. 1,478.71 S/. 452.48 S/. 1,026.23 S/. 40,864.72
160 S/. 1,478.71 S/. 441.39 S/. 1,037.32 S/. 39,827.40
161 S/. 1,478.71 S/. 430.19 S/. 1,048.52 S/. 38,778.88
162 S/. 1,478.71 S/. 418.86 S/. 1,059.85 S/. 37,719.03
163 S/. 1,478.71 S/. 407.42 S/. 1,071.30 S/. 36,647.74
164 S/. 1,478.71 S/. 395.84 S/. 1,082.87 S/. 35,564.87
165 S/. 1,478.71 S/. 384.15 S/. 1,094.56 S/. 34,470.31
166 S/. 1,478.71 S/. 372.32 S/. 1,106.39 S/. 33,363.92
167 S/. 1,478.71 S/. 360.37 S/. 1,118.34 S/. 32,245.59
168 S/. 1,478.71 S/. 348.29 S/. 1,130.42 S/. 31,115.17
169 S/. 1,478.71 S/. 336.08 S/. 1,142.63 S/. 29,972.55
170 S/. 1,478.71 S/. 323.74 S/. 1,154.97 S/. 28,817.58
171 S/. 1,478.71 S/. 311.27 S/. 1,167.44 S/. 27,650.14
172 S/. 1,478.71 S/. 298.66 S/. 1,180.05 S/. 26,470.08
173 S/. 1,478.71 S/. 285.91 S/. 1,192.80 S/. 25,277.28
174 S/. 1,478.71 S/. 273.03 S/. 1,205.68 S/. 24,071.60
175 S/. 1,478.71 S/. 260.00 S/. 1,218.71 S/. 22,852.90
176 S/. 1,478.71 S/. 246.84 S/. 1,231.87 S/. 21,621.03
177 S/. 1,478.71 S/. 233.54 S/. 1,245.17 S/. 20,375.85
178 S/. 1,478.71 S/. 220.09 S/. 1,258.62 S/. 19,117.23
179 S/. 1,478.71 S/. 206.49 S/. 1,272.22 S/. 17,845.01
180 S/. 1,478.71 S/. 192.75 S/. 1,285.96 S/. 16,559.05
181 S/. 1,478.71 S/. 178.86 S/. 1,299.85 S/. 15,259.20
182 S/. 1,478.71 S/. 164.82 S/. 1,313.89 S/. 13,945.30
183 S/. 1,478.71 S/. 150.63 S/. 1,328.08 S/. 12,617.22
184 S/. 1,478.71 S/. 136.28 S/. 1,342.43 S/. 11,274.79
185 S/. 1,478.71 S/. 121.78 S/. 1,356.93 S/. 9,917.87
186 S/. 1,478.71 S/. 107.13 S/. 1,371.58 S/. 8,546.28
187 S/. 1,478.71 S/. 92.31 S/. 1,386.40 S/. 7,159.88
188 S/. 1,478.71 S/. 77.34 S/. 1,401.37 S/. 5,758.51
189 S/. 1,478.71 S/. 62.20 S/. 1,416.51 S/. 4,342.00
190 S/. 1,478.71 S/. 46.90 S/. 1,431.81 S/. 2,910.19
191 S/. 1,478.71 S/. 31.43 S/. 1,447.28 S/. 1,462.91
192 S/. 1,478.71 S/. 15.80 S/. 1,462.91 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (CMAC) 13.76%
TEM (CMAC) 1.08013159%
Cuota S/.1,478.71
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,504.35 S/. 1,322.57 S/. 181.79 S/. 119,318.21
2 S/. 1,504.35 S/. 1,320.55 S/. 183.80 S/. 119,134.42
3 S/. 1,504.35 S/. 1,318.52 S/. 185.83 S/. 118,948.58
4 S/. 1,504.35 S/. 1,316.46 S/. 187.89 S/. 118,760.69
5 S/. 1,504.35 S/. 1,314.38 S/. 189.97 S/. 118,570.73
6 S/. 1,504.35 S/. 1,312.28 S/. 192.07 S/. 118,378.65
7 S/. 1,504.35 S/. 1,310.15 S/. 194.20 S/. 118,184.46
8 S/. 1,504.35 S/. 1,308.01 S/. 196.35 S/. 117,988.11
9 S/. 1,504.35 S/. 1,305.83 S/. 198.52 S/. 117,789.59
10 S/. 1,504.35 S/. 1,303.64 S/. 200.72 S/. 117,588.88
11 S/. 1,504.35 S/. 1,301.41 S/. 202.94 S/. 117,385.94
12 S/. 1,504.35 S/. 1,299.17 S/. 205.18 S/. 117,180.76
13 S/. 1,504.35 S/. 1,296.90 S/. 207.45 S/. 116,973.30
14 S/. 1,504.35 S/. 1,294.60 S/. 209.75 S/. 116,763.55
15 S/. 1,504.35 S/. 1,292.28 S/. 212.07 S/. 116,551.48
16 S/. 1,504.35 S/. 1,289.93 S/. 214.42 S/. 116,337.06
17 S/. 1,504.35 S/. 1,287.56 S/. 216.79 S/. 116,120.27
18 S/. 1,504.35 S/. 1,285.16 S/. 219.19 S/. 115,901.08
19 S/. 1,504.35 S/. 1,282.73 S/. 221.62 S/. 115,679.46
20 S/. 1,504.35 S/. 1,280.28 S/. 224.07 S/. 115,455.39
21 S/. 1,504.35 S/. 1,277.80 S/. 226.55 S/. 115,228.84
22 S/. 1,504.35 S/. 1,275.29 S/. 229.06 S/. 114,999.78
23 S/. 1,504.35 S/. 1,272.76 S/. 231.59 S/. 114,768.19
24 S/. 1,504.35 S/. 1,270.20 S/. 234.16 S/. 114,534.03
25 S/. 1,504.35 S/. 1,267.60 S/. 236.75 S/. 114,297.29
26 S/. 1,504.35 S/. 1,264.98 S/. 239.37 S/. 114,057.92
27 S/. 1,504.35 S/. 1,262.34 S/. 242.02 S/. 113,815.90
28 S/. 1,504.35 S/. 1,259.66 S/. 244.69 S/. 113,571.21
29 S/. 1,504.35 S/. 1,256.95 S/. 247.40 S/. 113,323.80
30 S/. 1,504.35 S/. 1,254.21 S/. 250.14 S/. 113,073.66
31 S/. 1,504.35 S/. 1,251.44 S/. 252.91 S/. 112,820.75
32 S/. 1,504.35 S/. 1,248.64 S/. 255.71 S/. 112,565.04
33 S/. 1,504.35 S/. 1,245.81 S/. 258.54 S/. 112,306.50
34 S/. 1,504.35 S/. 1,242.95 S/. 261.40 S/. 112,045.10
35 S/. 1,504.35 S/. 1,240.06 S/. 264.29 S/. 111,780.81
36 S/. 1,504.35 S/. 1,237.13 S/. 267.22 S/. 111,513.59
37 S/. 1,504.35 S/. 1,234.18 S/. 270.18 S/. 111,243.42
38 S/. 1,504.35 S/. 1,231.19 S/. 273.17 S/. 110,970.25
39 S/. 1,504.35 S/. 1,228.16 S/. 276.19 S/. 110,694.06
40 S/. 1,504.35 S/. 1,225.11 S/. 279.25 S/. 110,414.82
41 S/. 1,504.35 S/. 1,222.02 S/. 282.34 S/. 110,132.48
42 S/. 1,504.35 S/. 1,218.89 S/. 285.46 S/. 109,847.02
43 S/. 1,504.35 S/. 1,215.73 S/. 288.62 S/. 109,558.40
44 S/. 1,504.35 S/. 1,212.54 S/. 291.81 S/. 109,266.58
45 S/. 1,504.35 S/. 1,209.31 S/. 295.04 S/. 108,971.54
46 S/. 1,504.35 S/. 1,206.04 S/. 298.31 S/. 108,673.23
47 S/. 1,504.35 S/. 1,202.74 S/. 301.61 S/. 108,371.62
48 S/. 1,504.35 S/. 1,199.40 S/. 304.95 S/. 108,066.67
49 S/. 1,504.35 S/. 1,196.03 S/. 308.32 S/. 107,758.34
50 S/. 1,504.35 S/. 1,192.61 S/. 311.74 S/. 107,446.61
51 S/. 1,504.35 S/. 1,189.16 S/. 315.19 S/. 107,131.42
52 S/. 1,504.35 S/. 1,185.68 S/. 318.68 S/. 106,812.74
53 S/. 1,504.35 S/. 1,182.15 S/. 322.20 S/. 106,490.54
54 S/. 1,504.35 S/. 1,178.58 S/. 325.77 S/. 106,164.77
55 S/. 1,504.35 S/. 1,174.98 S/. 329.37 S/. 105,835.40
56 S/. 1,504.35 S/. 1,171.33 S/. 333.02 S/. 105,502.38
57 S/. 1,504.35 S/. 1,167.65 S/. 336.70 S/. 105,165.67
58 S/. 1,504.35 S/. 1,163.92 S/. 340.43 S/. 104,825.24
59 S/. 1,504.35 S/. 1,160.15 S/. 344.20 S/. 104,481.04
60 S/. 1,504.35 S/. 1,156.34 S/. 348.01 S/. 104,133.04
61 S/. 1,504.35 S/. 1,152.49 S/. 351.86 S/. 103,781.18
62 S/. 1,504.35 S/. 1,148.60 S/. 355.75 S/. 103,425.42
63 S/. 1,504.35 S/. 1,144.66 S/. 359.69 S/. 103,065.73
64 S/. 1,504.35 S/. 1,140.68 S/. 363.67 S/. 102,702.06
65 S/. 1,504.35 S/. 1,136.65 S/. 367.70 S/. 102,334.36
66 S/. 1,504.35 S/. 1,132.58 S/. 371.77 S/. 101,962.59
67 S/. 1,504.35 S/. 1,128.47 S/. 375.88 S/. 101,586.71
68 S/. 1,504.35 S/. 1,124.31 S/. 380.04 S/. 101,206.67
69 S/. 1,504.35 S/. 1,120.10 S/. 384.25 S/. 100,822.42
70 S/. 1,504.35 S/. 1,115.85 S/. 388.50 S/. 100,433.92
71 S/. 1,504.35 S/. 1,111.55 S/. 392.80 S/. 100,041.12
72 S/. 1,504.35 S/. 1,107.20 S/. 397.15 S/. 99,643.98
73 S/. 1,504.35 S/. 1,102.81 S/. 401.54 S/. 99,242.43
74 S/. 1,504.35 S/. 1,098.36 S/. 405.99 S/. 98,836.45
75 S/. 1,504.35 S/. 1,093.87 S/. 410.48 S/. 98,425.97
76 S/. 1,504.35 S/. 1,089.33 S/. 415.02 S/. 98,010.94
77 S/. 1,504.35 S/. 1,084.74 S/. 419.62 S/. 97,591.33
78 S/. 1,504.35 S/. 1,080.09 S/. 424.26 S/. 97,167.07
79 S/. 1,504.35 S/. 1,075.40 S/. 428.96 S/. 96,738.11
80 S/. 1,504.35 S/. 1,070.65 S/. 433.70 S/. 96,304.41
81 S/. 1,504.35 S/. 1,065.85 S/. 438.50 S/. 95,865.90
 82 S/. 1,504.35 S/. 1,061.00 S/. 443.36 S/. 95,422.55
83 S/. 1,504.35 S/. 1,056.09 S/. 448.26 S/. 94,974.28
84 S/. 1,504.35 S/. 1,051.13 S/. 453.22 S/. 94,521.06
85 S/. 1,504.35 S/. 1,046.11 S/. 458.24 S/. 94,062.82
86 S/. 1,504.35 S/. 1,041.04 S/. 463.31 S/. 93,599.51
87 S/. 1,504.35 S/. 1,035.91 S/. 468.44 S/. 93,131.07
88 S/. 1,504.35 S/. 1,030.73 S/. 473.62 S/. 92,657.44
89 S/. 1,504.35 S/. 1,025.49 S/. 478.87 S/. 92,178.58
90 S/. 1,504.35 S/. 1,020.19 S/. 484.17 S/. 91,694.41
91 S/. 1,504.35 S/. 1,014.83 S/. 489.52 S/. 91,204.89
92 S/. 1,504.35 S/. 1,009.41 S/. 494.94 S/. 90,709.95
93 S/. 1,504.35 S/. 1,003.93 S/. 500.42 S/. 90,209.53
94 S/. 1,504.35 S/. 998.39 S/. 505.96 S/. 89,703.57
95 S/. 1,504.35 S/. 992.79 S/. 511.56 S/. 89,192.01
96 S/. 1,504.35 S/. 987.13 S/. 517.22 S/. 88,674.79
97 S/. 1,504.35 S/. 981.41 S/. 522.94 S/. 88,151.84
98 S/. 1,504.35 S/. 975.62 S/. 528.73 S/. 87,623.11
99 S/. 1,504.35 S/. 969.77 S/. 534.58 S/. 87,088.53
100 S/. 1,504.35 S/. 963.85 S/. 540.50 S/. 86,548.03
101 S/. 1,504.35 S/. 957.87 S/. 546.48 S/. 86,001.55
102 S/. 1,504.35 S/. 951.82 S/. 552.53 S/. 85,449.02
103 S/. 1,504.35 S/. 945.71 S/. 558.65 S/. 84,890.37
104 S/. 1,504.35 S/. 939.52 S/. 564.83 S/. 84,325.54
105 S/. 1,504.35 S/. 933.27 S/. 571.08 S/. 83,754.47
106 S/. 1,504.35 S/. 926.95 S/. 577.40 S/. 83,177.07
107 S/. 1,504.35 S/. 920.56 S/. 583.79 S/. 82,593.28
108 S/. 1,504.35 S/. 914.10 S/. 590.25 S/. 82,003.02
109 S/. 1,504.35 S/. 907.57 S/. 596.78 S/. 81,406.24
110 S/. 1,504.35 S/. 900.96 S/. 603.39 S/. 80,802.85
111 S/. 1,504.35 S/. 894.28 S/. 610.07 S/. 80,192.79
112 S/. 1,504.35 S/. 887.53 S/. 616.82 S/. 79,575.97
113 S/. 1,504.35 S/. 880.71 S/. 623.65 S/. 78,952.32
114 S/. 1,504.35 S/. 873.80 S/. 630.55 S/. 78,321.77
115 S/. 1,504.35 S/. 866.83 S/. 637.53 S/. 77,684.25
116 S/. 1,504.35 S/. 859.77 S/. 644.58 S/. 77,039.67
117 S/. 1,504.35 S/. 852.64 S/. 651.72 S/. 76,387.95
118 S/. 1,504.35 S/. 845.42 S/. 658.93 S/. 75,729.02
119 S/. 1,504.35 S/. 838.13 S/. 666.22 S/. 75,062.80
120 S/. 1,504.35 S/. 830.76 S/. 673.59 S/. 74,389.21
121 S/. 1,504.35 S/. 823.30 S/. 681.05 S/. 73,708.16
122 S/. 1,504.35 S/. 815.76 S/. 688.59 S/. 73,019.57
123 S/. 1,504.35 S/. 808.14 S/. 696.21 S/. 72,323.36
124 S/. 1,504.35 S/. 800.44 S/. 703.91 S/. 71,619.45
125 S/. 1,504.35 S/. 792.65 S/. 711.70 S/. 70,907.74
126 S/. 1,504.35 S/. 784.77 S/. 719.58 S/. 70,188.16
127 S/. 1,504.35 S/. 776.81 S/. 727.54 S/. 69,460.62
128 S/. 1,504.35 S/. 768.75 S/. 735.60 S/. 68,725.02
129 S/. 1,504.35 S/. 760.61 S/. 743.74 S/. 67,981.28
130 S/. 1,504.35 S/. 752.38 S/. 751.97 S/. 67,229.31
131 S/. 1,504.35 S/. 744.06 S/. 760.29 S/. 66,469.02
132 S/. 1,504.35 S/. 735.65 S/. 768.71 S/. 65,700.32
133 S/. 1,504.35 S/. 727.14 S/. 777.21 S/. 64,923.10
134 S/. 1,504.35 S/. 718.54 S/. 785.82 S/. 64,137.29
135 S/. 1,504.35 S/. 709.84 S/. 794.51 S/. 63,342.78
136 S/. 1,504.35 S/. 701.05 S/. 803.31 S/. 62,539.47
137 S/. 1,504.35 S/. 692.16 S/. 812.20 S/. 61,727.27
138 S/. 1,504.35 S/. 683.17 S/. 821.19 S/. 60,906.09
139 S/. 1,504.35 S/. 674.08 S/. 830.27 S/. 60,075.81
140 S/. 1,504.35 S/. 664.89 S/. 839.46 S/. 59,236.35
141 S/. 1,504.35 S/. 655.60 S/. 848.75 S/. 58,387.60
142 S/. 1,504.35 S/. 646.20 S/. 858.15 S/. 57,529.45
143 S/. 1,504.35 S/. 636.71 S/. 867.64 S/. 56,661.80
144 S/. 1,504.35 S/. 627.10 S/. 877.25 S/. 55,784.56
145 S/. 1,504.35 S/. 617.40 S/. 886.96 S/. 54,897.60
146 S/. 1,504.35 S/. 607.58 S/. 896.77 S/. 54,000.83
147 S/. 1,504.35 S/. 597.65 S/. 906.70 S/. 53,094.13
148 S/. 1,504.35 S/. 587.62 S/. 916.73 S/. 52,177.40
149 S/. 1,504.35 S/. 577.47 S/. 926.88 S/. 51,250.52
150 S/. 1,504.35 S/. 567.21 S/. 937.14 S/. 50,313.38
151 S/. 1,504.35 S/. 556.84 S/. 947.51 S/. 49,365.87
152 S/. 1,504.35 S/. 546.36 S/. 958.00 S/. 48,407.88
153 S/. 1,504.35 S/. 535.75 S/. 968.60 S/. 47,439.28
154 S/. 1,504.35 S/. 525.03 S/. 979.32 S/. 46,459.96
155 S/. 1,504.35 S/. 514.20 S/. 990.16 S/. 45,469.81
156 S/. 1,504.35 S/. 503.24 S/. 1,001.11 S/. 44,468.69
157 S/. 1,504.35 S/. 492.16 S/. 1,012.19 S/. 43,456.50
158 S/. 1,504.35 S/. 480.95 S/. 1,023.40 S/. 42,433.10
159 S/. 1,504.35 S/. 469.63 S/. 1,034.72 S/. 41,398.38
160 S/. 1,504.35 S/. 458.18 S/. 1,046.18 S/. 40,352.20
161 S/. 1,504.35 S/. 446.60 S/. 1,057.75 S/. 39,294.45
162 S/. 1,504.35 S/. 434.89 S/. 1,069.46 S/. 38,224.99
163 S/. 1,504.35 S/. 423.05 S/. 1,081.30 S/. 37,143.69
164 S/. 1,504.35 S/. 411.09 S/. 1,093.26 S/. 36,050.43
165 S/. 1,504.35 S/. 398.99 S/. 1,105.36 S/. 34,945.06
166 S/. 1,504.35 S/. 386.75 S/. 1,117.60 S/. 33,827.46
167 S/. 1,504.35 S/. 374.39 S/. 1,129.97 S/. 32,697.50
168 S/. 1,504.35 S/. 361.88 S/. 1,142.47 S/. 31,555.03
169 S/. 1,504.35 S/. 349.23 S/. 1,155.12 S/. 30,399.91
170 S/. 1,504.35 S/. 336.45 S/. 1,167.90 S/. 29,232.01
171 S/. 1,504.35 S/. 323.53 S/. 1,180.83 S/. 28,051.18
172 S/. 1,504.35 S/. 310.46 S/. 1,193.90 S/. 26,857.29
173 S/. 1,504.35 S/. 297.24 S/. 1,207.11 S/. 25,650.18
174 S/. 1,504.35 S/. 283.88 S/. 1,220.47 S/. 24,429.71
175 S/. 1,504.35 S/. 270.38 S/. 1,233.98 S/. 23,195.73
176 S/. 1,504.35 S/. 256.72 S/. 1,247.63 S/. 21,948.10
177 S/. 1,504.35 S/. 242.91 S/. 1,261.44 S/. 20,686.66
178 S/. 1,504.35 S/. 228.95 S/. 1,275.40 S/. 19,411.26
179 S/. 1,504.35 S/. 214.83 S/. 1,289.52 S/. 18,121.74
180 S/. 1,504.35 S/. 200.56 S/. 1,303.79 S/. 16,817.95
181 S/. 1,504.35 S/. 186.13 S/. 1,318.22 S/. 15,499.73
182 S/. 1,504.35 S/. 171.54 S/. 1,332.81 S/. 14,166.92
183 S/. 1,504.35 S/. 156.79 S/. 1,347.56 S/. 12,819.36
184 S/. 1,504.35 S/. 141.88 S/. 1,362.47 S/. 11,456.89
185 S/. 1,504.35 S/. 126.80 S/. 1,377.55 S/. 10,079.34
186 S/. 1,504.35 S/. 111.55 S/. 1,392.80 S/. 8,686.54
187 S/. 1,504.35 S/. 96.14 S/. 1,408.21 S/. 7,278.33
188 S/. 1,504.35 S/. 80.55 S/. 1,423.80 S/. 5,854.53
189 S/. 1,504.35 S/. 64.79 S/. 1,439.56 S/. 4,414.97
190 S/. 1,504.35 S/. 48.86 S/. 1,455.49 S/. 2,959.48
191 S/. 1,504.35 S/. 32.75 S/. 1,471.60 S/. 1,487.88
192 S/. 1,504.35 S/. 16.47 S/. 1,487.88 S/. -0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (Caja Metropolitana de Lima) 14.12%
TEM (Caja Metropolitana de Lima) 1.10674915%
Cuota S/.1,504.35
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,512.92 S/. 1,333.15 S/. 179.77 S/. 119,320.23
2 S/. 1,512.92 S/. 1,331.14 S/. 181.78 S/. 119,138.45
3 S/. 1,512.92 S/. 1,329.11 S/. 183.81 S/. 118,954.64
4 S/. 1,512.92 S/. 1,327.06 S/. 185.86 S/. 118,768.78
5 S/. 1,512.92 S/. 1,324.99 S/. 187.93 S/. 118,580.85
6 S/. 1,512.92 S/. 1,322.89 S/. 190.03 S/. 118,390.83
7 S/. 1,512.92 S/. 1,320.77 S/. 192.15 S/. 118,198.68
8 S/. 1,512.92 S/. 1,318.63 S/. 194.29 S/. 118,004.39
9 S/. 1,512.92 S/. 1,316.46 S/. 196.46 S/. 117,807.93
10 S/. 1,512.92 S/. 1,314.27 S/. 198.65 S/. 117,609.28
11 S/. 1,512.92 S/. 1,312.05 S/. 200.87 S/. 117,408.41
12 S/. 1,512.92 S/. 1,309.81 S/. 203.11 S/. 117,205.31
13 S/. 1,512.92 S/. 1,307.55 S/. 205.37 S/. 116,999.93
14 S/. 1,512.92 S/. 1,305.26 S/. 207.66 S/. 116,792.27
15 S/. 1,512.92 S/. 1,302.94 S/. 209.98 S/. 116,582.29
16 S/. 1,512.92 S/. 1,300.60 S/. 212.32 S/. 116,369.96
17 S/. 1,512.92 S/. 1,298.23 S/. 214.69 S/. 116,155.27
18 S/. 1,512.92 S/. 1,295.83 S/. 217.09 S/. 115,938.19
19 S/. 1,512.92 S/. 1,293.41 S/. 219.51 S/. 115,718.68
20 S/. 1,512.92 S/. 1,290.96 S/. 221.96 S/. 115,496.72
21 S/. 1,512.92 S/. 1,288.49 S/. 224.43 S/. 115,272.28
22 S/. 1,512.92 S/. 1,285.98 S/. 226.94 S/. 115,045.35
23 S/. 1,512.92 S/. 1,283.45 S/. 229.47 S/. 114,815.88
24 S/. 1,512.92 S/. 1,280.89 S/. 232.03 S/. 114,583.85
25 S/. 1,512.92 S/. 1,278.30 S/. 234.62 S/. 114,349.23
26 S/. 1,512.92 S/. 1,275.69 S/. 237.24 S/. 114,111.99
27 S/. 1,512.92 S/. 1,273.04 S/. 239.88 S/. 113,872.11
28 S/. 1,512.92 S/. 1,270.36 S/. 242.56 S/. 113,629.55
29 S/. 1,512.92 S/. 1,267.66 S/. 245.26 S/. 113,384.29
30 S/. 1,512.92 S/. 1,264.92 S/. 248.00 S/. 113,136.29
31 S/. 1,512.92 S/. 1,262.15 S/. 250.77 S/. 112,885.52
32 S/. 1,512.92 S/. 1,259.36 S/. 253.56 S/. 112,631.96
33 S/. 1,512.92 S/. 1,256.53 S/. 256.39 S/. 112,375.56
34 S/. 1,512.92 S/. 1,253.67 S/. 259.25 S/. 112,116.31
35 S/. 1,512.92 S/. 1,250.77 S/. 262.15 S/. 111,854.16
36 S/. 1,512.92 S/. 1,247.85 S/. 265.07 S/. 111,589.09
37 S/. 1,512.92 S/. 1,244.89 S/. 268.03 S/. 111,321.07
38 S/. 1,512.92 S/. 1,241.90 S/. 271.02 S/. 111,050.05
39 S/. 1,512.92 S/. 1,238.88 S/. 274.04 S/. 110,776.01
40 S/. 1,512.92 S/. 1,235.82 S/. 277.10 S/. 110,498.91
41 S/. 1,512.92 S/. 1,232.73 S/. 280.19 S/. 110,218.72
42 S/. 1,512.92 S/. 1,229.61 S/. 283.32 S/. 109,935.40
43 S/. 1,512.92 S/. 1,226.44 S/. 286.48 S/. 109,648.93
44 S/. 1,512.92 S/. 1,223.25 S/. 289.67 S/. 109,359.25
45 S/. 1,512.92 S/. 1,220.02 S/. 292.90 S/. 109,066.35
46 S/. 1,512.92 S/. 1,216.75 S/. 296.17 S/. 108,770.18
47 S/. 1,512.92 S/. 1,213.45 S/. 299.48 S/. 108,470.70
48 S/. 1,512.92 S/. 1,210.10 S/. 302.82 S/. 108,167.89
49 S/. 1,512.92 S/. 1,206.73 S/. 306.19 S/. 107,861.69
50 S/. 1,512.92 S/. 1,203.31 S/. 309.61 S/. 107,552.08
51 S/. 1,512.92 S/. 1,199.86 S/. 313.06 S/. 107,239.02
52 S/. 1,512.92 S/. 1,196.36 S/. 316.56 S/. 106,922.46
53 S/. 1,512.92 S/. 1,192.83 S/. 320.09 S/. 106,602.37
54 S/. 1,512.92 S/. 1,189.26 S/. 323.66 S/. 106,278.71
55 S/. 1,512.92 S/. 1,185.65 S/. 327.27 S/. 105,951.44
56 S/. 1,512.92 S/. 1,182.00 S/. 330.92 S/. 105,620.52
57 S/. 1,512.92 S/. 1,178.31 S/. 334.61 S/. 105,285.91
58 S/. 1,512.92 S/. 1,174.57 S/. 338.35 S/. 104,947.56
59 S/. 1,512.92 S/. 1,170.80 S/. 342.12 S/. 104,605.44
60 S/. 1,512.92 S/. 1,166.98 S/. 345.94 S/. 104,259.50
61 S/. 1,512.92 S/. 1,163.12 S/. 349.80 S/. 103,909.70
62 S/. 1,512.92 S/. 1,159.22 S/. 353.70 S/. 103,556.00
63 S/. 1,512.92 S/. 1,155.28 S/. 357.65 S/. 103,198.36
64 S/. 1,512.92 S/. 1,151.29 S/. 361.64 S/. 102,836.72
65 S/. 1,512.92 S/. 1,147.25 S/. 365.67 S/. 102,471.05
66 S/. 1,512.92 S/. 1,143.17 S/. 369.75 S/. 102,101.31
67 S/. 1,512.92 S/. 1,139.05 S/. 373.87 S/. 101,727.43
68 S/. 1,512.92 S/. 1,134.88 S/. 378.04 S/. 101,349.39
69 S/. 1,512.92 S/. 1,130.66 S/. 382.26 S/. 100,967.12
70 S/. 1,512.92 S/. 1,126.39 S/. 386.53 S/. 100,580.60
71 S/. 1,512.92 S/. 1,122.08 S/. 390.84 S/. 100,189.76
72 S/. 1,512.92 S/. 1,117.72 S/. 395.20 S/. 99,794.56
73 S/. 1,512.92 S/. 1,113.31 S/. 399.61 S/. 99,394.95
74 S/. 1,512.92 S/. 1,108.85 S/. 404.07 S/. 98,990.88
75 S/. 1,512.92 S/. 1,104.35 S/. 408.57 S/. 98,582.31
76 S/. 1,512.92 S/. 1,099.79 S/. 413.13 S/. 98,169.18
77 S/. 1,512.92 S/. 1,095.18 S/. 417.74 S/. 97,751.44
78 S/. 1,512.92 S/. 1,090.52 S/. 422.40 S/. 97,329.04
79 S/. 1,512.92 S/. 1,085.81 S/. 427.11 S/. 96,901.92
80 S/. 1,512.92 S/. 1,081.04 S/. 431.88 S/. 96,470.05
81 S/. 1,512.92 S/. 1,076.22 S/. 436.70 S/. 96,033.35
 82 S/. 1,512.92 S/. 1,071.35 S/. 441.57 S/. 95,591.78
83 S/. 1,512.92 S/. 1,066.43 S/. 446.49 S/. 95,145.29
84 S/. 1,512.92 S/. 1,061.45 S/. 451.48 S/. 94,693.81
85 S/. 1,512.92 S/. 1,056.41 S/. 456.51 S/. 94,237.30
86 S/. 1,512.92 S/. 1,051.32 S/. 461.61 S/. 93,775.69
87 S/. 1,512.92 S/. 1,046.17 S/. 466.75 S/. 93,308.94
88 S/. 1,512.92 S/. 1,040.96 S/. 471.96 S/. 92,836.98
89 S/. 1,512.92 S/. 1,035.69 S/. 477.23 S/. 92,359.75
90 S/. 1,512.92 S/. 1,030.37 S/. 482.55 S/. 91,877.20
91 S/. 1,512.92 S/. 1,024.99 S/. 487.93 S/. 91,389.26
92 S/. 1,512.92 S/. 1,019.54 S/. 493.38 S/. 90,895.89
93 S/. 1,512.92 S/. 1,014.04 S/. 498.88 S/. 90,397.00
94 S/. 1,512.92 S/. 1,008.47 S/. 504.45 S/. 89,892.56
95 S/. 1,512.92 S/. 1,002.85 S/. 510.08 S/. 89,382.48
96 S/. 1,512.92 S/. 997.16 S/. 515.77 S/. 88,866.72
97 S/. 1,512.92 S/. 991.40 S/. 521.52 S/. 88,345.20
98 S/. 1,512.92 S/. 985.58 S/. 527.34 S/. 87,817.86
99 S/. 1,512.92 S/. 979.70 S/. 533.22 S/. 87,284.64
100 S/. 1,512.92 S/. 973.75 S/. 539.17 S/. 86,745.47
101 S/. 1,512.92 S/. 967.74 S/. 545.18 S/. 86,200.28
102 S/. 1,512.92 S/. 961.65 S/. 551.27 S/. 85,649.02
103 S/. 1,512.92 S/. 955.50 S/. 557.42 S/. 85,091.60
104 S/. 1,512.92 S/. 949.29 S/. 563.63 S/. 84,527.97
105 S/. 1,512.92 S/. 943.00 S/. 569.92 S/. 83,958.04
106 S/. 1,512.92 S/. 936.64 S/. 576.28 S/. 83,381.76
107 S/. 1,512.92 S/. 930.21 S/. 582.71 S/. 82,799.05
108 S/. 1,512.92 S/. 923.71 S/. 589.21 S/. 82,209.84
109 S/. 1,512.92 S/. 917.14 S/. 595.78 S/. 81,614.06
110 S/. 1,512.92 S/. 910.49 S/. 602.43 S/. 81,011.63
111 S/. 1,512.92 S/. 903.77 S/. 609.15 S/. 80,402.48
112 S/. 1,512.92 S/. 896.97 S/. 615.95 S/. 79,786.53
113 S/. 1,512.92 S/. 890.10 S/. 622.82 S/. 79,163.71
114 S/. 1,512.92 S/. 883.15 S/. 629.77 S/. 78,533.94
115 S/. 1,512.92 S/. 876.13 S/. 636.79 S/. 77,897.15
116 S/. 1,512.92 S/. 869.02 S/. 643.90 S/. 77,253.25
117 S/. 1,512.92 S/. 861.84 S/. 651.08 S/. 76,602.17
118 S/. 1,512.92 S/. 854.58 S/. 658.34 S/. 75,943.83
119 S/. 1,512.92 S/. 847.23 S/. 665.69 S/. 75,278.14
120 S/. 1,512.92 S/. 839.81 S/. 673.11 S/. 74,605.03
121 S/. 1,512.92 S/. 832.30 S/. 680.62 S/. 73,924.41
122 S/. 1,512.92 S/. 824.70 S/. 688.22 S/. 73,236.19
123 S/. 1,512.92 S/. 817.03 S/. 695.89 S/. 72,540.29
124 S/. 1,512.92 S/. 809.26 S/. 703.66 S/. 71,836.64
125 S/. 1,512.92 S/. 801.41 S/. 711.51 S/. 71,125.13
126 S/. 1,512.92 S/. 793.48 S/. 719.45 S/. 70,405.68
127 S/. 1,512.92 S/. 785.45 S/. 727.47 S/. 69,678.21
128 S/. 1,512.92 S/. 777.33 S/. 735.59 S/. 68,942.62
129 S/. 1,512.92 S/. 769.13 S/. 743.79 S/. 68,198.83
130 S/. 1,512.92 S/. 760.83 S/. 752.09 S/. 67,446.74
131 S/. 1,512.92 S/. 752.44 S/. 760.48 S/. 66,686.26
132 S/. 1,512.92 S/. 743.95 S/. 768.97 S/. 65,917.29
133 S/. 1,512.92 S/. 735.38 S/. 777.54 S/. 65,139.75
134 S/. 1,512.92 S/. 726.70 S/. 786.22 S/. 64,353.53
135 S/. 1,512.92 S/. 717.93 S/. 794.99 S/. 63,558.54
136 S/. 1,512.92 S/. 709.06 S/. 803.86 S/. 62,754.68
137 S/. 1,512.92 S/. 700.09 S/. 812.83 S/. 61,941.85
138 S/. 1,512.92 S/. 691.03 S/. 821.89 S/. 61,119.96
139 S/. 1,512.92 S/. 681.86 S/. 831.06 S/. 60,288.89
140 S/. 1,512.92 S/. 672.59 S/. 840.34 S/. 59,448.56
141 S/. 1,512.92 S/. 663.21 S/. 849.71 S/. 58,598.85
142 S/. 1,512.92 S/. 653.73 S/. 859.19 S/. 57,739.66
143 S/. 1,512.92 S/. 644.15 S/. 868.77 S/. 56,870.89
144 S/. 1,512.92 S/. 634.45 S/. 878.47 S/. 55,992.42
145 S/. 1,512.92 S/. 624.65 S/. 888.27 S/. 55,104.15
146 S/. 1,512.92 S/. 614.74 S/. 898.18 S/. 54,205.98
147 S/. 1,512.92 S/. 604.72 S/. 908.20 S/. 53,297.78
148 S/. 1,512.92 S/. 594.59 S/. 918.33 S/. 52,379.45
149 S/. 1,512.92 S/. 584.35 S/. 928.57 S/. 51,450.88
150 S/. 1,512.92 S/. 573.99 S/. 938.93 S/. 50,511.95
151 S/. 1,512.92 S/. 563.51 S/. 949.41 S/. 49,562.54
152 S/. 1,512.92 S/. 552.92 S/. 960.00 S/. 48,602.54
153 S/. 1,512.92 S/. 542.21 S/. 970.71 S/. 47,631.83
154 S/. 1,512.92 S/. 531.38 S/. 981.54 S/. 46,650.29
155 S/. 1,512.92 S/. 520.43 S/. 992.49 S/. 45,657.81
156 S/. 1,512.92 S/. 509.36 S/. 1,003.56 S/. 44,654.25
157 S/. 1,512.92 S/. 498.16 S/. 1,014.76 S/. 43,639.49
158 S/. 1,512.92 S/. 486.84 S/. 1,026.08 S/. 42,613.41
159 S/. 1,512.92 S/. 475.40 S/. 1,037.52 S/. 41,575.89
160 S/. 1,512.92 S/. 463.82 S/. 1,049.10 S/. 40,526.79
161 S/. 1,512.92 S/. 452.12 S/. 1,060.80 S/. 39,465.99
162 S/. 1,512.92 S/. 440.28 S/. 1,072.64 S/. 38,393.35
163 S/. 1,512.92 S/. 428.32 S/. 1,084.60 S/. 37,308.75
164 S/. 1,512.92 S/. 416.22 S/. 1,096.70 S/. 36,212.05
165 S/. 1,512.92 S/. 403.98 S/. 1,108.94 S/. 35,103.11
166 S/. 1,512.92 S/. 391.61 S/. 1,121.31 S/. 33,981.80
167 S/. 1,512.92 S/. 379.10 S/. 1,133.82 S/. 32,847.98
168 S/. 1,512.92 S/. 366.45 S/. 1,146.47 S/. 31,701.52
169 S/. 1,512.92 S/. 353.66 S/. 1,159.26 S/. 30,542.26
170 S/. 1,512.92 S/. 340.73 S/. 1,172.19 S/. 29,370.07
171 S/. 1,512.92 S/. 327.65 S/. 1,185.27 S/. 28,184.80
172 S/. 1,512.92 S/. 314.43 S/. 1,198.49 S/. 26,986.31
173 S/. 1,512.92 S/. 301.06 S/. 1,211.86 S/. 25,774.45
174 S/. 1,512.92 S/. 287.54 S/. 1,225.38 S/. 24,549.07
175 S/. 1,512.92 S/. 273.87 S/. 1,239.05 S/. 23,310.02
176 S/. 1,512.92 S/. 260.05 S/. 1,252.87 S/. 22,057.15
177 S/. 1,512.92 S/. 246.07 S/. 1,266.85 S/. 20,790.30
178 S/. 1,512.92 S/. 231.94 S/. 1,280.98 S/. 19,509.32
179 S/. 1,512.92 S/. 217.65 S/. 1,295.27 S/. 18,214.04
180 S/. 1,512.92 S/. 203.20 S/. 1,309.72 S/. 16,904.32
181 S/. 1,512.92 S/. 188.59 S/. 1,324.34 S/. 15,579.98
182 S/. 1,512.92 S/. 173.81 S/. 1,339.11 S/. 14,240.87
183 S/. 1,512.92 S/. 158.87 S/. 1,354.05 S/. 12,886.82
184 S/. 1,512.92 S/. 143.77 S/. 1,369.15 S/. 11,517.67
185 S/. 1,512.92 S/. 128.49 S/. 1,384.43 S/. 10,133.24
186 S/. 1,512.92 S/. 113.05 S/. 1,399.87 S/. 8,733.37
187 S/. 1,512.92 S/. 97.43 S/. 1,415.49 S/. 7,317.88
188 S/. 1,512.92 S/. 81.64 S/. 1,431.28 S/. 5,886.59
189 S/. 1,512.92 S/. 65.67 S/. 1,447.25 S/. 4,439.34
190 S/. 1,512.92 S/. 49.53 S/. 1,463.40 S/. 2,975.95
191 S/. 1,512.92 S/. 33.20 S/. 1,479.72 S/. 1,496.23
192 S/. 1,512.92 S/. 16.69 S/. 1,496.23 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (CRAC Sr. De Luren) 14.24%
TEM (Mibanco) 1.11560457%
Cuota S/.1,512.92
 Cuota Fija
Cuota Inters Amortizacin Saldo
Periodo A B C D
(D-1) x E A-B (D-1)-C
0 S/. 119,500.00
1 S/. 1,764.01 S/. 1,633.97 S/. 130.04 S/. 119,369.96
2 S/. 1,764.01 S/. 1,632.19 S/. 131.82 S/. 119,238.14
3 S/. 1,764.01 S/. 1,630.39 S/. 133.62 S/. 119,104.52
4 S/. 1,764.01 S/. 1,628.56 S/. 135.45 S/. 118,969.07
5 S/. 1,764.01 S/. 1,626.71 S/. 137.30 S/. 118,831.77
6 S/. 1,764.01 S/. 1,624.83 S/. 139.18 S/. 118,692.60
7 S/. 1,764.01 S/. 1,622.93 S/. 141.08 S/. 118,551.52
8 S/. 1,764.01 S/. 1,621.00 S/. 143.01 S/. 118,408.51
9 S/. 1,764.01 S/. 1,619.04 S/. 144.96 S/. 118,263.54
10 S/. 1,764.01 S/. 1,617.06 S/. 146.95 S/. 118,116.60
11 S/. 1,764.01 S/. 1,615.05 S/. 148.96 S/. 117,967.64
12 S/. 1,764.01 S/. 1,613.02 S/. 150.99 S/. 117,816.65
13 S/. 1,764.01 S/. 1,610.95 S/. 153.06 S/. 117,663.59
14 S/. 1,764.01 S/. 1,608.86 S/. 155.15 S/. 117,508.44
15 S/. 1,764.01 S/. 1,606.74 S/. 157.27 S/. 117,351.17
16 S/. 1,764.01 S/. 1,604.59 S/. 159.42 S/. 117,191.75
17 S/. 1,764.01 S/. 1,602.41 S/. 161.60 S/. 117,030.15
18 S/. 1,764.01 S/. 1,600.20 S/. 163.81 S/. 116,866.34
19 S/. 1,764.01 S/. 1,597.96 S/. 166.05 S/. 116,700.28
20 S/. 1,764.01 S/. 1,595.69 S/. 168.32 S/. 116,531.96
21 S/. 1,764.01 S/. 1,593.38 S/. 170.62 S/. 116,361.34
22 S/. 1,764.01 S/. 1,591.05 S/. 172.96 S/. 116,188.38
23 S/. 1,764.01 S/. 1,588.69 S/. 175.32 S/. 116,013.06
24 S/. 1,764.01 S/. 1,586.29 S/. 177.72 S/. 115,835.34
25 S/. 1,764.01 S/. 1,583.86 S/. 180.15 S/. 115,655.20
26 S/. 1,764.01 S/. 1,581.40 S/. 182.61 S/. 115,472.58
27 S/. 1,764.01 S/. 1,578.90 S/. 185.11 S/. 115,287.48
28 S/. 1,764.01 S/. 1,576.37 S/. 187.64 S/. 115,099.84
29 S/. 1,764.01 S/. 1,573.80 S/. 190.21 S/. 114,909.63
30 S/. 1,764.01 S/. 1,571.20 S/. 192.81 S/. 114,716.83
31 S/. 1,764.01 S/. 1,568.57 S/. 195.44 S/. 114,521.38
32 S/. 1,764.01 S/. 1,565.89 S/. 198.11 S/. 114,323.27
33 S/. 1,764.01 S/. 1,563.18 S/. 200.82 S/. 114,122.45
34 S/. 1,764.01 S/. 1,560.44 S/. 203.57 S/. 113,918.88
35 S/. 1,764.01 S/. 1,557.66 S/. 206.35 S/. 113,712.52
36 S/. 1,764.01 S/. 1,554.83 S/. 209.17 S/. 113,503.35
37 S/. 1,764.01 S/. 1,551.97 S/. 212.03 S/. 113,291.31
38 S/. 1,764.01 S/. 1,549.07 S/. 214.93 S/. 113,076.38
39 S/. 1,764.01 S/. 1,546.14 S/. 217.87 S/. 112,858.51
40 S/. 1,764.01 S/. 1,543.16 S/. 220.85 S/. 112,637.66
41 S/. 1,764.01 S/. 1,540.14 S/. 223.87 S/. 112,413.78
42 S/. 1,764.01 S/. 1,537.08 S/. 226.93 S/. 112,186.85
43 S/. 1,764.01 S/. 1,533.97 S/. 230.04 S/. 111,956.82
44 S/. 1,764.01 S/. 1,530.83 S/. 233.18 S/. 111,723.64
45 S/. 1,764.01 S/. 1,527.64 S/. 236.37 S/. 111,487.27
46 S/. 1,764.01 S/. 1,524.41 S/. 239.60 S/. 111,247.67
47 S/. 1,764.01 S/. 1,521.13 S/. 242.88 S/. 111,004.79
48 S/. 1,764.01 S/. 1,517.81 S/. 246.20 S/. 110,758.59
49 S/. 1,764.01 S/. 1,514.44 S/. 249.56 S/. 110,509.03
50 S/. 1,764.01 S/. 1,511.03 S/. 252.98 S/. 110,256.05
51 S/. 1,764.01 S/. 1,507.57 S/. 256.44 S/. 109,999.61
52 S/. 1,764.01 S/. 1,504.07 S/. 259.94 S/. 109,739.67
53 S/. 1,764.01 S/. 1,500.51 S/. 263.50 S/. 109,476.17
54 S/. 1,764.01 S/. 1,496.91 S/. 267.10 S/. 109,209.07
55 S/. 1,764.01 S/. 1,493.26 S/. 270.75 S/. 108,938.32
56 S/. 1,764.01 S/. 1,489.55 S/. 274.45 S/. 108,663.87
57 S/. 1,764.01 S/. 1,485.80 S/. 278.21 S/. 108,385.66
58 S/. 1,764.01 S/. 1,482.00 S/. 282.01 S/. 108,103.65
59 S/. 1,764.01 S/. 1,478.14 S/. 285.87 S/. 107,817.78
60 S/. 1,764.01 S/. 1,474.23 S/. 289.78 S/. 107,528.01
61 S/. 1,764.01 S/. 1,470.27 S/. 293.74 S/. 107,234.27
62 S/. 1,764.01 S/. 1,466.25 S/. 297.75 S/. 106,936.52
63 S/. 1,764.01 S/. 1,462.18 S/. 301.83 S/. 106,634.69
64 S/. 1,764.01 S/. 1,458.06 S/. 305.95 S/. 106,328.74
65 S/. 1,764.01 S/. 1,453.87 S/. 310.14 S/. 106,018.60
66 S/. 1,764.01 S/. 1,449.63 S/. 314.38 S/. 105,704.23
67 S/. 1,764.01 S/. 1,445.33 S/. 318.67 S/. 105,385.55
68 S/. 1,764.01 S/. 1,440.98 S/. 323.03 S/. 105,062.52
69 S/. 1,764.01 S/. 1,436.56 S/. 327.45 S/. 104,735.07
70 S/. 1,764.01 S/. 1,432.08 S/. 331.93 S/. 104,403.15
71 S/. 1,764.01 S/. 1,427.54 S/. 336.46 S/. 104,066.68
72 S/. 1,764.01 S/. 1,422.94 S/. 341.07 S/. 103,725.61
73 S/. 1,764.01 S/. 1,418.28 S/. 345.73 S/. 103,379.89
74 S/. 1,764.01 S/. 1,413.55 S/. 350.46 S/. 103,029.43
75 S/. 1,764.01 S/. 1,408.76 S/. 355.25 S/. 102,674.18
76 S/. 1,764.01 S/. 1,403.90 S/. 360.11 S/. 102,314.08
77 S/. 1,764.01 S/. 1,398.98 S/. 365.03 S/. 101,949.05
78 S/. 1,764.01 S/. 1,393.99 S/. 370.02 S/. 101,579.02
79 S/. 1,764.01 S/. 1,388.93 S/. 375.08 S/. 101,203.94
80 S/. 1,764.01 S/. 1,383.80 S/. 380.21 S/. 100,823.74
81 S/. 1,764.01 S/. 1,378.60 S/. 385.41 S/. 100,438.33
 82 S/. 1,764.01 S/. 1,373.33 S/. 390.68 S/. 100,047.65
83 S/. 1,764.01 S/. 1,367.99 S/. 396.02 S/. 99,651.63
84 S/. 1,764.01 S/. 1,362.57 S/. 401.43 S/. 99,250.20
85 S/. 1,764.01 S/. 1,357.08 S/. 406.92 S/. 98,843.27
86 S/. 1,764.01 S/. 1,351.52 S/. 412.49 S/. 98,430.79
87 S/. 1,764.01 S/. 1,345.88 S/. 418.13 S/. 98,012.66
88 S/. 1,764.01 S/. 1,340.16 S/. 423.84 S/. 97,588.82
89 S/. 1,764.01 S/. 1,334.37 S/. 429.64 S/. 97,159.18
90 S/. 1,764.01 S/. 1,328.49 S/. 435.51 S/. 96,723.66
91 S/. 1,764.01 S/. 1,322.54 S/. 441.47 S/. 96,282.19
92 S/. 1,764.01 S/. 1,316.50 S/. 447.51 S/. 95,834.69
93 S/. 1,764.01 S/. 1,310.38 S/. 453.62 S/. 95,381.06
94 S/. 1,764.01 S/. 1,304.18 S/. 459.83 S/. 94,921.23
95 S/. 1,764.01 S/. 1,297.89 S/. 466.11 S/. 94,455.12
96 S/. 1,764.01 S/. 1,291.52 S/. 472.49 S/. 93,982.63
97 S/. 1,764.01 S/. 1,285.06 S/. 478.95 S/. 93,503.68
98 S/. 1,764.01 S/. 1,278.51 S/. 485.50 S/. 93,018.18
99 S/. 1,764.01 S/. 1,271.87 S/. 492.14 S/. 92,526.05
100 S/. 1,764.01 S/. 1,265.14 S/. 498.86 S/. 92,027.18
101 S/. 1,764.01 S/. 1,258.32 S/. 505.69 S/. 91,521.50
102 S/. 1,764.01 S/. 1,251.41 S/. 512.60 S/. 91,008.90
103 S/. 1,764.01 S/. 1,244.40 S/. 519.61 S/. 90,489.29
104 S/. 1,764.01 S/. 1,237.29 S/. 526.71 S/. 89,962.57
105 S/. 1,764.01 S/. 1,230.09 S/. 533.92 S/. 89,428.66
106 S/. 1,764.01 S/. 1,222.79 S/. 541.22 S/. 88,887.44
107 S/. 1,764.01 S/. 1,215.39 S/. 548.62 S/. 88,338.82
108 S/. 1,764.01 S/. 1,207.89 S/. 556.12 S/. 87,782.71
109 S/. 1,764.01 S/. 1,200.29 S/. 563.72 S/. 87,218.98
110 S/. 1,764.01 S/. 1,192.58 S/. 571.43 S/. 86,647.55
111 S/. 1,764.01 S/. 1,184.76 S/. 579.24 S/. 86,068.31
112 S/. 1,764.01 S/. 1,176.84 S/. 587.16 S/. 85,481.14
113 S/. 1,764.01 S/. 1,168.82 S/. 595.19 S/. 84,885.95
114 S/. 1,764.01 S/. 1,160.68 S/. 603.33 S/. 84,282.62
115 S/. 1,764.01 S/. 1,152.43 S/. 611.58 S/. 83,671.04
116 S/. 1,764.01 S/. 1,144.07 S/. 619.94 S/. 83,051.10
117 S/. 1,764.01 S/. 1,135.59 S/. 628.42 S/. 82,422.68
118 S/. 1,764.01 S/. 1,127.00 S/. 637.01 S/. 81,785.67
119 S/. 1,764.01 S/. 1,118.29 S/. 645.72 S/. 81,139.94
120 S/. 1,764.01 S/. 1,109.46 S/. 654.55 S/. 80,485.39
121 S/. 1,764.01 S/. 1,100.51 S/. 663.50 S/. 79,821.89
122 S/. 1,764.01 S/. 1,091.43 S/. 672.57 S/. 79,149.32
123 S/. 1,764.01 S/. 1,082.24 S/. 681.77 S/. 78,467.55
124 S/. 1,764.01 S/. 1,072.92 S/. 691.09 S/. 77,776.46
125 S/. 1,764.01 S/. 1,063.47 S/. 700.54 S/. 77,075.91
126 S/. 1,764.01 S/. 1,053.89 S/. 710.12 S/. 76,365.79
127 S/. 1,764.01 S/. 1,044.18 S/. 719.83 S/. 75,645.96
128 S/. 1,764.01 S/. 1,034.34 S/. 729.67 S/. 74,916.29
129 S/. 1,764.01 S/. 1,024.36 S/. 739.65 S/. 74,176.64
130 S/. 1,764.01 S/. 1,014.24 S/. 749.76 S/. 73,426.88
131 S/. 1,764.01 S/. 1,003.99 S/. 760.02 S/. 72,666.86
132 S/. 1,764.01 S/. 993.60 S/. 770.41 S/. 71,896.46
133 S/. 1,764.01 S/. 983.07 S/. 780.94 S/. 71,115.51
134 S/. 1,764.01 S/. 972.39 S/. 791.62 S/. 70,323.90
135 S/. 1,764.01 S/. 961.56 S/. 802.44 S/. 69,521.45
136 S/. 1,764.01 S/. 950.59 S/. 813.42 S/. 68,708.04
137 S/. 1,764.01 S/. 939.47 S/. 824.54 S/. 67,883.50
138 S/. 1,764.01 S/. 928.20 S/. 835.81 S/. 67,047.69
139 S/. 1,764.01 S/. 916.77 S/. 847.24 S/. 66,200.45
140 S/. 1,764.01 S/. 905.18 S/. 858.82 S/. 65,341.62
141 S/. 1,764.01 S/. 893.44 S/. 870.57 S/. 64,471.06
142 S/. 1,764.01 S/. 881.54 S/. 882.47 S/. 63,588.58
143 S/. 1,764.01 S/. 869.47 S/. 894.54 S/. 62,694.05
144 S/. 1,764.01 S/. 857.24 S/. 906.77 S/. 61,787.28
145 S/. 1,764.01 S/. 844.84 S/. 919.17 S/. 60,868.11
146 S/. 1,764.01 S/. 832.27 S/. 931.74 S/. 59,936.37
147 S/. 1,764.01 S/. 819.53 S/. 944.48 S/. 58,991.90
148 S/. 1,764.01 S/. 806.62 S/. 957.39 S/. 58,034.51
149 S/. 1,764.01 S/. 793.53 S/. 970.48 S/. 57,064.03
150 S/. 1,764.01 S/. 780.26 S/. 983.75 S/. 56,080.28
151 S/. 1,764.01 S/. 766.81 S/. 997.20 S/. 55,083.08
152 S/. 1,764.01 S/. 753.17 S/. 1,010.84 S/. 54,072.24
153 S/. 1,764.01 S/. 739.35 S/. 1,024.66 S/. 53,047.58
154 S/. 1,764.01 S/. 725.34 S/. 1,038.67 S/. 52,008.91
155 S/. 1,764.01 S/. 711.14 S/. 1,052.87 S/. 50,956.04
156 S/. 1,764.01 S/. 696.74 S/. 1,067.27 S/. 49,888.77
157 S/. 1,764.01 S/. 682.15 S/. 1,081.86 S/. 48,806.91
158 S/. 1,764.01 S/. 667.36 S/. 1,096.65 S/. 47,710.26
159 S/. 1,764.01 S/. 652.36 S/. 1,111.65 S/. 46,598.61
160 S/. 1,764.01 S/. 637.16 S/. 1,126.85 S/. 45,471.76
161 S/. 1,764.01 S/. 621.75 S/. 1,142.26 S/. 44,329.51
162 S/. 1,764.01 S/. 606.13 S/. 1,157.87 S/. 43,171.63
163 S/. 1,764.01 S/. 590.30 S/. 1,173.71 S/. 41,997.93
164 S/. 1,764.01 S/. 574.25 S/. 1,189.75 S/. 40,808.17
165 S/. 1,764.01 S/. 557.99 S/. 1,206.02 S/. 39,602.15
166 S/. 1,764.01 S/. 541.49 S/. 1,222.51 S/. 38,379.64
167 S/. 1,764.01 S/. 524.78 S/. 1,239.23 S/. 37,140.41
168 S/. 1,764.01 S/. 507.83 S/. 1,256.17 S/. 35,884.24
169 S/. 1,764.01 S/. 490.66 S/. 1,273.35 S/. 34,610.89
170 S/. 1,764.01 S/. 473.25 S/. 1,290.76 S/. 33,320.12
171 S/. 1,764.01 S/. 455.60 S/. 1,308.41 S/. 32,011.72
172 S/. 1,764.01 S/. 437.71 S/. 1,326.30 S/. 30,685.42
173 S/. 1,764.01 S/. 419.57 S/. 1,344.43 S/. 29,340.98
174 S/. 1,764.01 S/. 401.19 S/. 1,362.82 S/. 27,978.16
175 S/. 1,764.01 S/. 382.56 S/. 1,381.45 S/. 26,596.71
176 S/. 1,764.01 S/. 363.67 S/. 1,400.34 S/. 25,196.37
177 S/. 1,764.01 S/. 344.52 S/. 1,419.49 S/. 23,776.88
178 S/. 1,764.01 S/. 325.11 S/. 1,438.90 S/. 22,337.98
179 S/. 1,764.01 S/. 305.44 S/. 1,458.57 S/. 20,879.41
180 S/. 1,764.01 S/. 285.49 S/. 1,478.52 S/. 19,400.89
181 S/. 1,764.01 S/. 265.28 S/. 1,498.73 S/. 17,902.16
182 S/. 1,764.01 S/. 244.78 S/. 1,519.23 S/. 16,382.94
183 S/. 1,764.01 S/. 224.01 S/. 1,540.00 S/. 14,842.94
184 S/. 1,764.01 S/. 202.95 S/. 1,561.06 S/. 13,281.88
185 S/. 1,764.01 S/. 181.61 S/. 1,582.40 S/. 11,699.48
186 S/. 1,764.01 S/. 159.97 S/. 1,604.04 S/. 10,095.45
187 S/. 1,764.01 S/. 138.04 S/. 1,625.97 S/. 8,469.48
188 S/. 1,764.01 S/. 115.81 S/. 1,648.20 S/. 6,821.27
189 S/. 1,764.01 S/. 93.27 S/. 1,670.74 S/. 5,150.54
190 S/. 1,764.01 S/. 70.43 S/. 1,693.58 S/. 3,456.95
191 S/. 1,764.01 S/. 47.27 S/. 1,716.74 S/. 1,740.21
192 S/. 1,764.01 S/. 23.79 S/. 1,740.21 S/. 0.00
 Monto S/. 147,851.55
Cuota inicial S/. 15,851.55
Importe del Prstamo S/. 132,000.00
Premio al Buen Pagador (1) S/. 12,500.00 S/. 119,500.00
Periodicidad Mensual
Plazo de pago 16 aos 192 meses
TEA (CMAC de Trujillo) 17.70%
TEM (CMAC de Trujillo) 1.36733728%
Cuota S/.1,764.01