anual
mensual
Principal
100 000
Duracion
10
120
3 5%
2.5324%
Tasa Cuota mensual
S/. 2,664.95
a .1
2.5324%
a .2
Duracin
120
a .3
Principal
S/. 100,000.00
a .4
Tasa
a.5 Cua!ro !e "mor#$acin es
Cuota e ensual
"mor#$acion
&nteres
Sal!o
1
S/. 2,664.95
S/. 132.54
S/. 2,532.41
S/. 99,'6(.46
2
S/. 2,664.95
S/. 135.90
S/. 2,529.05
S/. 99,(31.56
3
S/. 2,664.95
S/. 139.34
S/. 2,525.61
S/. 99,592.22
4
S/. 2,664.95
S/. 142.'(
S/. 2,522.0'
S/. 99,449.35
5
S/. 2,664.95
S/. 146.49
S/. 2,51'.46
S/. 99,302.'(
6
S/. 2,664.95
S/. 150.20
S/. 2,514.(5
S/. 99,152.6(
(
S/. 2,664.95
S/. 154.00
S/. 2,510.95
S/. 9',99'.6(
'
S/. 2,664.95
S/. 15(.90
S/. 2,50(.05
S/. 9','40.('
9
S/. 2,664.95
S/. 161.90
S/. 2,503.05
S/. 9',6('.''
10
S/. 2,664.95
S/. 166.00
S/. 2,49'.95
S/. 9',512.''
11
S/. 2,664.95
S/. 1(0.20
S/. 2,494.(5
S/. 9',342.6'
12
S/. 2,664.95
S/. 1(4.51
S/. 2,490.44
S/. 9',16'.1(
13
S/. 2,664.95
S/. 1('.93
S/. 2,4'6.02
S/. 9(,9'9.24
14
S/. 2,664.95
S/. 1'3.46
S/. 2,4'1.49
S/. 9(,'05.('
15 16
S/. 2,664.95 S/. 2,664.95
S/. 1''.11 S/. 192.'(
S/. 2,4(6.'4 S/. 2,4(2.0'
S/. 9(,61(.6( S/. 9(,424.'0
1(
S/. 2,664.95
S/. 19(.(6
S/. 2,46(.19
S/. 9(,22(.04
1'
S/. 2,664.95
S/. 202.(6
S/. 2,462.1'
S/. 9(,024.2'
19
S/. 2,664.95
S/. 20(.90
S/. 2,45(.05
S/. 96,'16.3'
20
S/. 2,664.95
S/. 213.16
S/. 2,451.('
S/. 96,603.21
21
S/. 2,664.95
S/. 21'.56
S/. 2,446.39
S/. 96,3'4.65
22
S/. 2,664.95
S/. 224.10
S/. 2,440.'5
S/. 96,160.56
23
S/. 2,664.95
S/. 229.((
S/. 2,435.1'
S/. 95,930.(9
24
S/. 2,664.95
S/. 235.59
S/. 2,429.36
S/. 95,695.19
25
S/. 2,664.95
S/. 241.56
S/. 2,423.39
S/. 95,453.64
26
S/. 2,664.95
S/. 24(.6(
S/. 2,41(.2(
S/. 95,205.9(
2(
S/. 2,664.95
S/. 253.95
S/. 2,411.00
S/. 94,952.02
2'
S/. 2,664.95
S/. 260.3'
S/. 2,404.5(
S/. 94,691.64
29
S/. 2,664.95
S/. 266.9(
S/. 2,39(.9'
S/. 94,424.6(
30
S/. 2,664.95
S/. 2(3.(3
S/. 2,391.22
S/. 94,150.94
31
S/. 2,664.95
S/. 2'0.66
S/. 2,3'4.2'
S/. 93,'(0.2'
32
S/. 2,664.95
S/. 2'(.((
S/. 2,3((.1'
S/. 93,5'2.51
33
S/. 2,664.95
S/. 295.06
S/. 2,369.'9
S/. 93,2'(.45
34
S/. 2,664.95
S/. 302.53
S/. 2,362.42
S/. 92,9'4.92
35
S/. 2,664.95
S/. 310.19
S/. 2,354.(6
S/. 92,6(4.(3
36
S/. 2,664.95
S/. 31'.05
S/. 2,346.90
S/. 92,356.6'
3(
S/. 2,664.95
S/. 326.10
S/. 2,33'.'5
S/. 92,030.5'
3'
S/. 2,664.95
S/. 334.36
S/. 2,330.59
S/. 91,696.22
39
S/. 2,664.95
S/. 342.'3
S/. 2,322.12
S/. 91,353.39
40
S/. 2,664.95
S/. 351.51
S/. 2,313.44
S/. 91,001.'9
41
S/. 2,664.95
S/. 360.41
S/. 2,304.54
S/. 90,641.4'
42
S/. 2,664.95
S/. 369.54
S/. 2,295.41
S/. 90,2(1.94
43
S/. 2,664.95
S/. 3('.90
S/. 2,2'6.05
S/. '9,'93.04
44
S/. 2,664.95
S/. 3''.49
S/. 2,2(6.46
S/. '9,504.55
45
S/. 2,664.95
S/. 39'.33
S/. 2,266.62
S/. '9,106.22
46
S/. 2,664.95
S/. 40'.42
S/. 2,256.53
S/. '',69(.'1
4(
S/. 2,664.95
S/. 41'.(6
S/. 2,246.19
S/. '',2(9.05
4'
S/. 2,664.95
S/. 429.36
S/. 2,235.5'
S/. '(,'49.69
49
S/. 2,664.95
S/. 440.24
S/. 2,224.(1
S/. '(,409.45
50
S/. 2,664.95
S/. 451.3'
S/. 2,213.56
S/. '6,95'.0(
51
S/. 2,664.95
S/. 462.'2
S/. 2,202.13
S/. '6,495.25
52
S/. 2,664.95
S/. 4(4.54
S/. 2,190.41
S/. '6,020.(1
53
S/. 2,664.95
S/. 4'6.55
S/. 2,1('.39
S/. '5,534.16
54
S/. 2,664.95
S/. 49'.'(
S/. 2,166.0(
S/. '5,035.29
55
S/. 2,664.95
S/. 511.51
S/. 2,153.44
S/. '4,523.('
56
S/. 2,664.95
S/. 524.46
S/. 2,140.4'
S/. '3,999.32
5(
S/. 2,664.95
S/. 53(.(4
S/. 2,12(.20
S/. '3,461.5(
5'
S/. 2,664.95
S/. 551.36
S/. 2,113.59
S/. '2,910.21
59
S/. 2,664.95
S/. 565.32
S/. 2,099.62
S/. '2,344.'9
60 61
S/. 2,664.95 S/. 2,664.95
S/. 5(9.64 S/. 594.32
S/. 2,0'5.31 S/. 2,0(0.63
S/. '1,(65.25 S/. '1,1(0.93
62
S/. 2,664.95
S/. 609.3(
S/. 2,055.5'
S/. '0,561.56
63
S/. 2,664.95
S/. 624.'0
S/. 2,040.15
S/. (9,936.(6
64
S/. 2,664.95
S/. 640.62
S/. 2,024.32
S/. (9,296.13
65
S/. 2,664.95
S/. 656.'5
S/. 2,00'.10
S/. (',639.2'
66
S/. 2,664.95
S/. 6(3.4'
S/. 1,991.4(
S/. ((,965.'0
6(
S/. 2,664.95
S/. 690.54
S/. 1,9(4.41
S/. ((,2(5.2(
6'
S/. 2,664.95
S/. (0'.02
S/. 1,956.92
S/. (6,56(.24
69
S/. 2,664.95
S/. (25.95
S/. 1,93'.99
S/. (5,'41.29
(0
S/. 2,664.95
S/. (44.34
S/. 1,920.61
S/. (5,096.95
(1
S/. 2,664.95
S/. (63.19
S/. 1,901.(6
S/. (4,333.(6
(2
S/. 2,664.95
S/. ('2.51
S/. 1,''2.43
S/. (3,551.25
(3
S/. 2,664.95
S/. '02.33
S/. 1,'62.62
S/. (2,(4'.92
(4
S/. 2,664.95
S/. '22.65
S/. 1,'42.30
S/. (1,926.2(
(5
S/. 2,664.95
S/. '43.4'
S/. 1,'21.46
S/. (1,0'2.(9
(6
S/. 2,664.95
S/. '64.'4
S/. 1,'00.10
S/. (0,21(.95
((
S/. 2,664.95
S/. ''6.(4
S/. 1,(('.20
S/. 69,331.20
('
S/. 2,664.95
S/. 909.20
S/. 1,(55.(5
S/. 6',422.00
(9
S/. 2,664.95
S/. 932.22
S/. 1,(32.(2
S/. 6(,4'9.('
'0
S/. 2,664.95
S/. 955.'3
S/. 1,(09.12
S/. 66,533.95
'1
S/. 2,664.95
S/. 9'0.04
S/. 1,6'4.91
S/. 65,553.91
'2
S/. 2,664.95
S/. 1,004.'6
S/. 1,660.09
S/. 64,549.05
'3
S/. 2,664.95
S/. 1,030.30
S/. 1,634.64
S/. 63,51'.(5
'4
S/. 2,664.95
S/. 1,056.39
S/. 1,60'.55
S/. 62,462.36
'5
S/. 2,664.95
S/. 1,0'3.15
S/. 1,5'1.'0
S/. 61,3(9.21
'6
S/. 2,664.95
S/. 1,110.5'
S/. 1,554.3(
S/. 60,26'.63
'(
S/. 2,664.95
S/. 1,13'.(0
S/. 1,526.25
S/. 59,129.93
''
S/. 2,664.95
S/. 1,16(.54
S/. 1,49(.41
S/. 5(,962.40
'9
S/. 2,664.95
S/. 1,19(.10
S/. 1,46(.'4
S/. 56,(65.29
90
S/. 2,664.95
S/. 1,22(.42
S/. 1,43(.53
S/. 55,53(.'(
91
S/. 2,664.95
S/. 1,25'.50
S/. 1,406.44
S/. 54,2(9.3(
92
S/. 2,664.95
S/. 1,290.3(
S/. 1,3(4.5(
S/. 52,9'9.00
93
S/. 2,664.95
S/. 1,323.05
S/. 1,341.90
S/. 51,665.95
94
S/. 2,664.95
S/. 1,356.56
S/. 1,30'.39
S/. 50,309.39
95
S/. 2,664.95
S/. 1,390.91
S/. 1,2(4.04
S/. 4',91'.4'
96
S/. 2,664.95
S/. 1,426.13
S/. 1,23'.'1
S/. 4(,492.35
9(
S/. 2,664.95
S/. 1,462.25
S/. 1,202.(0
S/. 46,030.10
9'
S/. 2,664.95
S/. 1,499.2'
S/. 1,165.6(
S/. 44,530.'2
99
S/. 2,664.95
S/. 1,53(.25
S/. 1,12(.(0
S/. 42,993.5'
100
S/. 2,664.95
S/. 1,5(6.1'
S/. 1,0''.((
S/. 41,41(.40
101
S/. 2,664.95
S/. 1,616.09
S/. 1,04'.'6
S/. 39,'01.31
102
S/. 2,664.95
S/. 1,65(.02
S/. 1,00(.93
S/. 3',144.30
103
S/. 2,664.95
S/. 1,69'.9'
S/. 965.9(
S/. 36,445.32
104
S/. 2,664.95
S/. 1,(42.00
S/. 922.94
S/. 34,(03.31
105 106
S/. 2,664.95 S/. 2,664.95
S/. 1,('6.12 S/. 1,'31.35
S/. '('.'3 S/. '33.60
S/. 32,91(.19 S/. 31,0'5.'4
10(
S/. 2,664.95
S/. 1,'((.(3
S/. ('(.22
S/. 29,20'.12
10'
S/. 2,664.95
S/. 1,925.2'
S/. (39.6(
S/. 2(,2'2.'4
109
S/. 2,664.95
S/. 1,9(4.03
S/. 690.91
S/. 25,30'.'0
110
S/. 2,664.95
S/. 2,024.03
S/. 640.92
S/. 23,2'4.('
111
S/. 2,664.95
S/. 2,0(5.2'
S/. 5'9.6(
S/. 21,209.50
112
S/. 2,664.95
S/. 2,12(.'4
S/. 53(.11
S/. 19,0'1.66
113
S/. 2,664.95
S/. 2,1'1.(2
S/. 4'3.23
S/. 16,'99.94
114
S/. 2,664.95
S/. 2,236.9(
S/. 42(.9'
S/. 14,662.9(
115
S/. 2,664.95
S/. 2,293.62
S/. 3(1.33
S/. 12,369.35
116
S/. 2,664.95
S/. 2,351.(0
S/. 313.24
S/. 10,01(.64
11(
S/. 2,664.95
S/. 2,411.26
S/. 253.69
S/. (,606.3'
11'
S/. 2,664.95
S/. 2,4(2.32
S/. 192.62
S/. 5,134.06
119
S/. 2,664.95
S/. 2,534.93
S/. 130.02
S/. 2,599.13
120
S/. 2,664.95
S/. 2,599.13
S/. 65.'2
S/. 0.00
anual Principal Cuota inicial
Cuota mensual Perio!o
anual
15000 10%
Prestamo Tasa
mensual Principal 1500
Cuota inicial
13500 12%
Tasa
230 '6.20
15000 10%
Prestamo
0.94'9%
Cuota mensual ).1
Perio!o
mensual 1500 13500
12%
0.94'9% 250 (6.05
anual Principal Cuota inicial
15000 10%
Prestamo Tasa Cuota mensual ).2
Perio!o
mensual 1500 13500
12%
0.94'9% 2'0 64.(6
).3
