N° DE

CUOTA SALDO CAP. CUOTAS INTERESES

INTERES SEGURO DE COMISION DE
INTERES TOTAL
COMPENSATORIO GRAVAMEN SERVICIOS

1 S/. 200,000.00 S/. 3,995.42 S/. 1,980.00 S/. 151.49 S/. 2.00 S/. 2,133.49
2 S/. 198,138.07 S/. 3,995.42 S/. 1,961.57 S/. 150.08 S/. 2.00 S/. 2,113.65
3 S/. 196,256.30 S/. 3,995.42 S/. 1,942.94 S/. 148.66 S/. 2.00 S/. 2,093.59
4 S/. 194,354.47 S/. 3,995.42 S/. 1,924.11 S/. 147.22 S/. 2.00 S/. 2,073.33
5 S/. 192,432.38 S/. 3,995.42 S/. 1,905.08 S/. 145.76 S/. 2.00 S/. 2,052.84
6 S/. 190,489.80 S/. 3,995.42 S/. 1,885.85 S/. 144.29 S/. 2.00 S/. 2,032.14
7 S/. 188,526.52 S/. 3,995.42 S/. 1,866.41 S/. 142.80 S/. 2.00 S/. 2,011.21
8 S/. 186,542.31 S/. 3,995.42 S/. 1,846.77 S/. 141.30 S/. 2.00 S/. 1,990.07
9 S/. 184,536.96 S/. 3,995.42 S/. 1,826.92 S/. 139.78 S/. 2.00 S/. 1,968.70
10 S/. 182,510.23 S/. 3,995.42 S/. 1,806.85 S/. 138.24 S/. 2.00 S/. 1,947.10
11 S/. 180,461.91 S/. 3,995.42 S/. 1,786.57 S/. 136.69 S/. 2.00 S/. 1,925.27
12 S/. 178,391.75 S/. 3,995.42 S/. 1,766.08 S/. 135.12 S/. 2.00 S/. 1,903.20
13 S/. 176,299.54 S/. 3,995.42 S/. 1,745.37 S/. 133.54 S/. 2.00 S/. 1,880.91
14 S/. 174,185.02 S/. 3,995.42 S/. 1,724.43 S/. 131.94 S/. 2.00 S/. 1,858.37
15 S/. 172,047.97 S/. 3,995.42 S/. 1,703.27 S/. 130.32 S/. 2.00 S/. 1,835.59
16 S/. 169,888.15 S/. 3,995.42 S/. 1,681.89 S/. 128.68 S/. 2.00 S/. 1,812.58
17 S/. 167,705.30 S/. 3,995.42 S/. 1,660.28 S/. 127.03 S/. 2.00 S/. 1,789.31
18 S/. 165,499.20 S/. 3,995.42 S/. 1,638.44 S/. 125.36 S/. 2.00 S/. 1,765.80
19 S/. 163,269.58 S/. 3,995.42 S/. 1,616.37 S/. 123.67 S/. 2.00 S/. 1,742.04
20 S/. 161,016.20 S/. 3,995.42 S/. 1,594.06 S/. 121.96 S/. 2.00 S/. 1,718.02
21 S/. 158,738.80 S/. 3,995.42 S/. 1,571.51 S/. 120.24 S/. 2.00 S/. 1,693.75
22 S/. 156,437.13 S/. 3,995.42 S/. 1,548.73 S/. 118.49 S/. 2.00 S/. 1,669.22
23 S/. 154,110.93 S/. 3,995.42 S/. 1,525.70 S/. 116.73 S/. 2.00 S/. 1,644.43
24 S/. 151,759.95 S/. 3,995.42 S/. 1,502.42 S/. 114.95 S/. 2.00 S/. 1,619.38
25 S/. 149,383.90 S/. 3,995.42 S/. 1,478.90 S/. 113.15 S/. 2.00 S/. 1,594.05
26 S/. 146,982.53 S/. 3,995.42 S/. 1,455.13 S/. 111.33 S/. 2.00 S/. 1,568.46
27 S/. 144,555.57 S/. 3,995.42 S/. 1,431.10 S/. 109.50 S/. 2.00 S/. 1,542.60
28 S/. 142,102.75 S/. 3,995.42 S/. 1,406.82 S/. 107.64 S/. 2.00 S/. 1,516.45
29 S/. 139,623.78 S/. 3,995.42 S/. 1,382.28 S/. 105.76 S/. 2.00 S/. 1,490.03
30 S/. 137,118.40 S/. 3,995.42 S/. 1,357.47 S/. 103.86 S/. 2.00 S/. 1,463.33
31 S/. 134,586.31 S/. 3,995.42 S/. 1,332.40 S/. 101.94 S/. 2.00 S/. 1,436.35
32 S/. 132,027.24 S/. 3,995.42 S/. 1,307.07 S/. 100.01 S/. 2.00 S/. 1,409.08
33 S/. 129,440.90 S/. 3,995.42 S/. 1,281.46 S/. 98.05 S/. 2.00 S/. 1,381.51
34 S/. 126,826.99 S/. 3,995.42 S/. 1,255.59 S/. 96.07 S/. 2.00 S/. 1,353.65
35 S/. 124,185.22 S/. 3,995.42 S/. 1,229.43 S/. 94.07 S/. 2.00 S/. 1,325.50
36 S/. 121,515.30 S/. 3,995.42 S/. 1,203.00 S/. 92.04 S/. 2.00 S/. 1,297.04
37 S/. 118,816.92 S/. 3,995.42 S/. 1,176.29 S/. 90.00 S/. 2.00 S/. 1,268.29
38 S/. 116,089.79 S/. 3,995.42 S/. 1,149.29 S/. 87.93 S/. 2.00 S/. 1,239.22
39 S/. 113,333.59 S/. 3,995.42 S/. 1,122.00 S/. 85.85 S/. 2.00 S/. 1,209.85
40 S/. 110,548.02 S/. 3,995.42 S/. 1,094.43 S/. 83.74 S/. 2.00 S/. 1,180.16
41 S/. 107,732.76 S/. 3,995.42 S/. 1,066.55 S/. 81.60 S/. 2.00 S/. 1,150.16
42 S/. 104,887.50 S/. 3,995.42 S/. 1,038.39 S/. 79.45 S/. 2.00 S/. 1,119.83
43 S/. 102,011.91 S/. 3,995.42 S/. 1,009.92 S/. 77.27 S/. 2.00 S/. 1,089.19
44 S/. 99,105.68 S/. 3,995.42 S/. 981.15 S/. 75.07 S/. 2.00 S/. 1,058.21
45 S/. 96,168.48 S/. 3,995.42 S/. 952.07 S/. 72.84 S/. 2.00 S/. 1,026.91
46 S/. 93,199.97 S/. 3,995.42 S/. 922.68 S/. 70.60 S/. 2.00 S/. 995.27
47 S/. 90,199.82 S/. 3,995.42 S/. 892.98 S/. 68.32 S/. 2.00 S/. 963.30
48 S/. 87,167.70 S/. 3,995.42 S/. 862.96 S/. 66.03 S/. 2.00 S/. 930.99
49 S/. 84,103.27 S/. 3,995.42 S/. 832.62 S/. 63.70 S/. 2.00 S/. 898.33
50 S/. 81,006.18 S/. 3,995.42 S/. 801.96 S/. 61.36 S/. 2.00 S/. 865.32
51 S/. 77,876.08 S/. 3,995.42 S/. 770.97 S/. 58.99 S/. 2.00 S/. 831.96
52 S/. 74,712.62 S/. 3,995.42 S/. 739.65 S/. 56.59 S/. 2.00 S/. 798.25
53 S/. 71,515.45 S/. 3,995.42 S/. 708.00 S/. 54.17 S/. 2.00 S/. 764.17
54 S/. 68,284.20 S/. 3,995.42 S/. 676.01 S/. 51.72 S/. 2.00 S/. 729.74
55 S/. 65,018.52 S/. 3,995.42 S/. 643.68 S/. 49.25 S/. 2.00 S/. 694.93
56 S/. 61,718.03 S/. 3,995.42 S/. 611.01 S/. 46.75 S/. 2.00 S/. 659.76
57 S/. 58,382.37 S/. 3,995.42 S/. 577.99 S/. 44.22 S/. 2.00 S/. 624.21
58 S/. 55,011.15 S/. 3,995.42 S/. 544.61 S/. 41.67 S/. 2.00 S/. 588.28
59 S/. 51,604.01 S/. 3,995.42 S/. 510.88 S/. 39.09 S/. 2.00 S/. 551.97
60 S/. 48,160.56 S/. 3,995.42 S/. 476.79 S/. 36.48 S/. 2.00 S/. 515.27
61 S/. 44,680.41 S/. 3,995.42 S/. 442.34 S/. 33.84 S/. 2.00 S/. 478.18
62 S/. 41,163.17 S/. 3,995.42 S/. 407.52 S/. 31.18 S/. 2.00 S/. 440.69
63 S/. 37,608.44 S/. 3,995.42 S/. 372.32 S/. 28.49 S/. 2.00 S/. 402.81
64 S/. 34,015.83 S/. 3,995.42 S/. 336.76 S/. 25.77 S/. 2.00 S/. 364.52
65 S/. 30,384.94 S/. 3,995.42 S/. 300.81 S/. 23.02 S/. 2.00 S/. 325.83
66 S/. 26,715.34 S/. 3,995.42 S/. 264.48 S/. 20.24 S/. 2.00 S/. 286.72
67 S/. 23,006.64 S/. 3,995.42 S/. 227.77 S/. 17.43 S/. 2.00 S/. 247.19
68 S/. 19,258.41 S/. 3,995.42 S/. 190.66 S/. 14.59 S/. 2.00 S/. 207.25
69 S/. 15,470.24 S/. 3,995.42 S/. 153.16 S/. 11.72 S/. 2.00 S/. 166.87
70 S/. 11,641.69 S/. 3,995.42 S/. 115.25 S/. 8.82 S/. 2.00 S/. 126.07
71 S/. 7,772.34 S/. 3,995.42 S/. 76.95 S/. 5.89 S/. 2.00 S/. 84.83
72 S/. 3,861.76 S/. 3,995.42 S/. 38.23 S/. 2.93 S/. 2.00 S/. 43.16
TOTAL $ 287,670.24 $ 87,579.73
 AMORTIZACION SALDO FINAL

S/. 1,861.93 S/. 198,138.07

S/. 1,881.77 S/. 196,256.30
S/. 1,901.83 S/. 194,354.47 1980 15149.2 2 17131.2
S/. 1,922.09 S/. 192,432.38
S/. 1,942.58 S/. 190,489.80
S/. 1,963.28 S/. 188,526.52
S/. 1,984.21 S/. 186,542.31
S/. 2,005.35 S/. 184,536.96
S/. 2,026.72 S/. 182,510.23
S/. 2,048.32 S/. 180,461.91
S/. 2,070.15 S/. 178,391.75
S/. 2,092.22 S/. 176,299.54
S/. 2,114.51 S/. 174,185.02
S/. 2,137.05 S/. 172,047.97
S/. 2,159.83 S/. 169,888.15
S/. 2,182.84 S/. 167,705.30
S/. 2,206.11 S/. 165,499.20
S/. 2,229.62 S/. 163,269.58
S/. 2,253.38 S/. 161,016.20
S/. 2,277.40 S/. 158,738.80
S/. 2,301.67 S/. 156,437.13
S/. 2,326.20 S/. 154,110.93
S/. 2,350.99 S/. 151,759.95
S/. 2,376.04 S/. 149,383.90
S/. 2,401.37 S/. 146,982.53
S/. 2,426.96 S/. 144,555.57
S/. 2,452.82 S/. 142,102.75
S/. 2,478.97 S/. 139,623.78
S/. 2,505.39 S/. 137,118.40
S/. 2,532.09 S/. 134,586.31
S/. 2,559.07 S/. 132,027.24
S/. 2,586.34 S/. 129,440.90
S/. 2,613.91 S/. 126,826.99
S/. 2,641.77 S/. 124,185.22
S/. 2,669.92 S/. 121,515.30
S/. 2,698.38 S/. 118,816.92
S/. 2,727.13 S/. 116,089.79
S/. 2,756.20 S/. 113,333.59
S/. 2,785.57 S/. 110,548.02
S/. 2,815.26 S/. 107,732.76
S/. 2,845.26 S/. 104,887.50
S/. 2,875.59 S/. 102,011.91
S/. 2,906.23 S/. 99,105.68
S/. 2,937.21 S/. 96,168.48
S/. 2,968.51 S/. 93,199.97
S/. 3,000.15 S/. 90,199.82
S/. 3,032.12 S/. 87,167.70
S/. 3,064.43 S/. 84,103.27
S/. 3,097.09 S/. 81,006.18
S/. 3,130.10 S/. 77,876.08
S/. 3,163.46 S/. 74,712.62
S/. 3,197.17 S/. 71,515.45
S/. 3,231.25 S/. 68,284.20
S/. 3,265.68 S/. 65,018.52
S/. 3,300.49 S/. 61,718.03
S/. 3,335.66 S/. 58,382.37
S/. 3,371.21 S/. 55,011.15
S/. 3,407.14 S/. 51,604.01
S/. 3,443.45 S/. 48,160.56
S/. 3,480.15 S/. 44,680.41
S/. 3,517.24 S/. 41,163.17
S/. 3,554.73 S/. 37,608.44
S/. 3,592.61 S/. 34,015.83
S/. 3,630.90 S/. 30,384.94
S/. 3,669.59 S/. 26,715.34
S/. 3,708.70 S/. 23,006.64
S/. 3,748.23 S/. 19,258.41
S/. 3,788.17 S/. 15,470.24
S/. 3,828.55 S/. 11,641.69
S/. 3,869.35 S/. 7,772.34
S/. 3,910.59 S/. 3,861.76
S/. 3,952.26 -S/. 90.51
$ 200,090.51