P 20000

n 5 años 60 MESES
TEA 36% TEM 2.59548%
R S/. 661.21

Saldo
N Cuota Cuota Interes Amoritzacion Pendiente
0 20000
1 S/. 661.21 S/. 519.10 S/. 142.12 S/. 19,857.88
2 S/. 661.21 S/. 515.41 S/. 145.81 S/. 19,712.08
3 S/. 661.21 S/. 511.62 S/. 149.59 S/. 19,562.49
4 S/. 661.21 S/. 507.74 S/. 153.47 S/. 19,409.01
5 S/. 661.21 S/. 503.76 S/. 157.46 S/. 19,251.56
6 S/. 661.21 S/. 499.67 S/. 161.54 S/. 19,090.01
7 S/. 661.21 S/. 495.48 S/. 165.74 S/. 18,924.28
8 S/. 661.21 S/. 491.18 S/. 170.04 S/. 18,754.24
9 S/. 661.21 S/. 486.76 S/. 174.45 S/. 18,579.79
10 S/. 661.21 S/. 482.24 S/. 178.98 S/. 18,400.81
11 S/. 661.21 S/. 477.59 S/. 183.62 S/. 18,217.18
12 S/. 661.21 S/. 472.82 S/. 188.39 S/. 18,028.79
13 S/. 661.21 S/. 467.93 S/. 193.28 S/. 17,835.51
14 S/. 661.21 S/. 462.92 S/. 198.30 S/. 17,637.22
15 S/. 661.21 S/. 457.77 S/. 203.44 S/. 17,433.78
16 S/. 661.21 S/. 452.49 S/. 208.72 S/. 17,225.05
17 S/. 661.21 S/. 447.07 S/. 214.14 S/. 17,010.91
18 S/. 661.21 S/. 441.52 S/. 219.70 S/. 16,791.21
19 S/. 661.21 S/. 435.81 S/. 225.40 S/. 16,565.81
20 S/. 661.21 S/. 429.96 S/. 231.25 S/. 16,334.56
21 S/. 661.21 S/. 423.96 S/. 237.25 S/. 16,097.31
22 S/. 661.21 S/. 417.80 S/. 243.41 S/. 15,853.89
23 S/. 661.21 S/. 411.49 S/. 249.73 S/. 15,604.17
24 S/. 661.21 S/. 405.00 S/. 256.21 S/. 15,347.96
25 S/. 661.21 S/. 398.35 S/. 262.86 S/. 15,085.09
26 S/. 661.21 S/. 391.53 S/. 269.68 S/. 14,815.41
27 S/. 661.21 S/. 384.53 S/. 276.68 S/. 14,538.73
28 S/. 661.21 S/. 377.35 S/. 283.86 S/. 14,254.87
29 S/. 661.21 S/. 369.98 S/. 291.23 S/. 13,963.63
30 S/. 661.21 S/. 362.42 S/. 298.79 S/. 13,664.84
31 S/. 661.21 S/. 354.67 S/. 306.55 S/. 13,358.30
32 S/. 661.21 S/. 346.71 S/. 314.50 S/. 13,043.80
33 S/. 661.21 S/. 338.55 S/. 322.66 S/. 12,721.13
34 S/. 661.21 S/. 330.17 S/. 331.04 S/. 12,390.09
35 S/. 661.21 S/. 321.58 S/. 339.63 S/. 12,050.46
36 S/. 661.21 S/. 312.77 S/. 348.45 S/. 11,702.01
37 S/. 661.21 S/. 303.72 S/. 357.49 S/. 11,344.52
38 S/. 661.21 S/. 294.45 S/. 366.77 S/. 10,977.75
39 S/. 661.21 S/. 284.93 S/. 376.29 S/. 10,601.47
40 S/. 661.21 S/. 275.16 S/. 386.05 S/. 10,215.41
41 S/. 661.21 S/. 265.14 S/. 396.07 S/. 9,819.34
42 S/. 661.21 S/. 254.86 S/. 406.35 S/. 9,412.98
43 S/. 661.21 S/. 244.31 S/. 416.90 S/. 8,996.08
44 S/. 661.21 S/. 233.49 S/. 427.72 S/. 8,568.36
45 S/. 661.21 S/. 222.39 S/. 438.82 S/. 8,129.53
46 S/. 661.21 S/. 211.00 S/. 450.21 S/. 7,679.32
47 S/. 661.21 S/. 199.32 S/. 461.90 S/. 7,217.42
48 S/. 661.21 S/. 187.33 S/. 473.89 S/. 6,743.53
49 S/. 661.21 S/. 175.03 S/. 486.19 S/. 6,257.35
50 S/. 661.21 S/. 162.41 S/. 498.81 S/. 5,758.54
51 S/. 661.21 S/. 149.46 S/. 511.75 S/. 5,246.79
52 S/. 661.21 S/. 136.18 S/. 525.03 S/. 4,721.75
53 S/. 661.21 S/. 122.55 S/. 538.66 S/. 4,183.09
54 S/. 661.21 S/. 108.57 S/. 552.64 S/. 3,630.45
55 S/. 661.21 S/. 94.23 S/. 566.99 S/. 3,063.46
56 S/. 661.21 S/. 79.51 S/. 581.70 S/. 2,481.76
57 S/. 661.21 S/. 64.41 S/. 596.80 S/. 1,884.96
58 S/. 661.21 S/. 48.92 S/. 612.29 S/. 1,272.67
59 S/. 661.21 S/. 33.03 S/. 628.18 S/. 644.49
60 S/. 661.21 S/. 16.73 S/. 644.49 S/. 0.00
P 12000
gracia 5 meses
n 18 meses
TET 6% TEM 0.0196128224
A 734.66

Saldo
N Cuota Cuota Interes Amoritzacion Pendiente
0 12000
1 0 235.35 0 12235.35
2 0 239.97 0 12475.32
3 0 244.68 0 12720.00
4 0 249.48 0 12969.48
5 0 254.37 0 13223.84
6 994.01 259.36 734.66 12489.19
7 979.61 244.95 734.66 11754.53
8 965.20 230.54 734.66 11019.87
9 950.79 216.13 734.66 10285.21
10 936.38 201.72 734.66 9550.55
11 921.97 187.31 734.66 8815.90
12 907.56 172.90 734.66 8081.24
13 893.15 158.50 734.66 7346.58
14 878.75 144.09 734.66 6611.92
15 864.34 129.68 734.66 5877.26
16 849.93 115.27 734.66 5142.61
17 835.52 100.86 734.66 4407.95
18 821.11 86.45 734.66 3673.29
19 806.70 72.04 734.66 2938.63
20 792.29 57.63 734.66 2203.97
21 777.88 43.23 734.66 1469.32
22 763.48 28.82 734.66 734.66
23 749.07 14.41 734.66 0.00
P 150000 P verdadero 159398.79
n 36 mensuales
Gracia 4
TEA 20% TEM 0.0153094705
R S/. 5,792.39

Saldo
N Cuota Cuota Interes Amoritzacion Pendiente
0 150000
1 0 2296.42 0 152296.42
2 0 2331.58 0 154628.00
3 0 2367.27 0 156995.27
4 0 2403.51 0 159398.79
5 S/. 5,792.39 2440.31 S/. 3,352.08 S/. 156,046.71
6 S/. 5,792.39 2388.99 S/. 3,403.39 S/. 152,643.32
7 S/. 5,792.39 2336.89 S/. 3,455.50 S/. 149,187.82
8 S/. 5,792.39 2283.99 S/. 3,508.40 S/. 145,679.42
9 S/. 5,792.39 2230.27 S/. 3,562.11 S/. 142,117.31
10 S/. 5,792.39 2175.74 S/. 3,616.65 S/. 138,500.66
11 S/. 5,792.39 2120.37 S/. 3,672.01 S/. 134,828.65
12 S/. 5,792.39 2064.16 S/. 3,728.23 S/. 131,100.41
13 S/. 5,792.39 2007.08 S/. 3,785.31 S/. 127,315.11
14 S/. 5,792.39 1949.13 S/. 3,843.26 S/. 123,471.85
15 S/. 5,792.39 1890.29 S/. 3,902.10 S/. 119,569.75
16 S/. 5,792.39 1830.55 S/. 3,961.84 S/. 115,607.91
17 S/. 5,792.39 1769.90 S/. 4,022.49 S/. 111,585.42
18 S/. 5,792.39 1708.31 S/. 4,084.07 S/. 107,501.35
19 S/. 5,792.39 1645.79 S/. 4,146.60 S/. 103,354.75
20 S/. 5,792.39 1582.31 S/. 4,210.08 S/. 99,144.67
21 S/. 5,792.39 1517.85 S/. 4,274.53 S/. 94,870.13
22 S/. 5,792.39 1452.41 S/. 4,339.98 S/. 90,530.16
23 S/. 5,792.39 1385.97 S/. 4,406.42 S/. 86,123.74
24 S/. 5,792.39 1318.51 S/. 4,473.88 S/. 81,649.86
25 S/. 5,792.39 1250.02 S/. 4,542.37 S/. 77,107.49
26 S/. 5,792.39 1180.47 S/. 4,611.91 S/. 72,495.58
27 S/. 5,792.39 1109.87 S/. 4,682.52 S/. 67,813.06
28 S/. 5,792.39 1038.18 S/. 4,754.20 S/. 63,058.86
29 S/. 5,792.39 965.40 S/. 4,826.99 S/. 58,231.87
30 S/. 5,792.39 891.50 S/. 4,900.89 S/. 53,330.98
31 S/. 5,792.39 816.47 S/. 4,975.92 S/. 48,355.07
32 S/. 5,792.39 740.29 S/. 5,052.10 S/. 43,302.97
33 S/. 5,792.39 662.95 S/. 5,129.44 S/. 38,173.53
34 S/. 5,792.39 584.42 S/. 5,207.97 S/. 32,965.56
35 S/. 5,792.39 504.69 S/. 5,287.70 S/. 27,677.86
36 S/. 5,792.39 423.73 S/. 5,368.65 S/. 22,309.20
37 S/. 5,792.39 341.54 S/. 5,450.84 S/. 16,858.36
38 S/. 5,792.39 258.09 S/. 5,534.29 S/. 11,324.07
39 S/. 5,792.39 173.37 S/. 5,619.02 S/. 5,705.05
40 S/. 5,792.39 87.34 S/. 5,705.05 S/. -0.00
P 20000
n 20 meses
Gracia
TED 0.07% TEM 2.1214549%
R S/. 1,030.93

Saldo
Mes N Cuota Cuota Interes Amortizacion Pendiente
Mayo 0 20000
Junio 1 S/. 1,030.93 424.29 S/. 606.63 S/. 19,393.37
Julio 2 S/. 2,061.85 411.42 S/. 1,650.43 S/. 17,742.94
Agosto 1 S/. 1,030.93 376.41 S/. 654.52 S/. 17,088.42
Septiembre 1 S/. 1,030.93 362.52 S/. 668.40 S/. 16,420.02
Octubre 1 S/. 1,030.93 348.34 S/. 682.58 S/. 15,737.44
Noviembre 1 S/. 1,030.93 333.86 S/. 697.06 S/. 15,040.37
Diciembre 2 S/. 2,061.85 319.07 S/. 1,742.78 S/. 13,297.60
Enero 1 S/. 1,030.93 282.10 S/. 748.82 S/. 12,548.78
Febrero 1 S/. 1,030.93 266.22 S/. 764.71 S/. 11,784.07
Marzo 1 S/. 1,030.93 249.99 S/. 780.93 S/. 11,003.14
Abril 1 S/. 1,030.93 233.43 S/. 797.50 S/. 10,205.64
Mayo 1 S/. 1,030.93 216.51 S/. 814.42 S/. 9,391.22
Junio 1 S/. 1,030.93 199.23 S/. 831.69 S/. 8,559.53
Julio 2 S/. 2,061.85 181.59 S/. 1,880.26 S/. 6,679.26
Agosto 1 S/. 1,030.93 141.70 S/. 889.23 S/. 5,790.03
Septiembre 1 S/. 1,030.93 122.83 S/. 908.09 S/. 4,881.94
Octubre 1 S/. 1,030.93 103.57 S/. 927.36 S/. 3,954.59
Noviembre 1 S/. 1,030.93 83.89 S/. 947.03 S/. 3,007.56
Diciembre 2 S/. 2,061.85 63.80 S/. 1,998.05 S/. 1,009.51
Enero 1 S/. 1,030.93 21.42 S/. 1,009.51 S/. 0.00