cambio dlar:

Vehiculo a Adquirir

Monto del Bien:

Monto Inicial:

Demanda del Usuario

Cantidad requerida a financiar:

Plazo de financiamiento:
TEA/TEM:

Condiciones Iniciales Entidad

Prestataria

TCEA:

Nro de
Cuota
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Fecha de
Vencimiento

USD
PEN
PEN
meses

23.08%

Gastos Notariales:

Seguro Desgravamen:
Seguro Vehicular:
Comision x Envio Estado Cuenta:

Comisiones y Otros

5000
14000
56000
48

12.99% 1.02%

Derecho de Inscripcin:
Seguros del Credito y
Vehiculo

2.80
25000 USD
70000 PEN

Evaluacion de Poliza x Propio:

S/. 75.00 menor 40 UIT

S/. 105.00
0.035% individual
4.080% Rimac-Lima
S/. 0.00 Virtual
S/. 0.00 se toma del banco

Totales

S/. 15,149.19

S/. 56,000.00

S/. 71,149.19

Saldo Inicial

Interes

Capital

Cuota

S/. 56,000.00
S/. 55,090.57
S/. 54,171.84
S/. 53,243.71
S/. 52,306.09
S/. 51,358.87
S/. 50,401.97
S/. 49,435.27
S/. 48,458.69
S/. 47,472.12
S/. 46,475.45
S/. 45,468.60
S/. 44,451.44
S/. 43,423.87
S/. 42,385.80
S/. 41,337.10
S/. 40,277.68
S/. 39,207.42
S/. 38,126.22
S/. 37,033.95

S/. 572.85
S/. 563.54
S/. 554.15
S/. 544.65
S/. 535.06
S/. 525.37
S/. 515.58
S/. 505.69
S/. 495.70
S/. 485.61
S/. 475.42
S/. 465.12
S/. 454.71
S/. 444.20
S/. 433.58
S/. 422.85
S/. 412.02
S/. 401.07
S/. 390.01
S/. 378.83

S/. 909.43
S/. 918.73
S/. 928.13
S/. 937.62
S/. 947.22
S/. 956.90
S/. 966.69
S/. 976.58
S/. 986.57
S/. 996.66
S/. 1,006.86
S/. 1,017.16
S/. 1,027.56
S/. 1,038.07
S/. 1,048.69
S/. 1,059.42
S/. 1,070.26
S/. 1,081.21
S/. 1,092.27
S/. 1,103.44

S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27

21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

S/. 35,930.51
S/. 34,815.78
S/. 33,689.65
S/. 32,552.00
S/. 31,402.71
S/. 30,241.67
S/. 29,068.75
S/. 27,883.83
S/. 26,686.79
S/. 25,477.51
S/. 24,255.85
S/. 23,021.70
S/. 21,774.92
S/. 20,515.39
S/. 19,242.98
S/. 17,957.54
S/. 16,658.96
S/. 15,347.10
S/. 14,021.82
S/. 12,682.98
S/. 11,330.44
S/. 9,964.07
S/. 8,583.72
S/. 7,189.25
S/. 5,780.52
S/. 4,357.38
S/. 2,919.67
S/. 1,467.27

S/. 367.55
S/. 356.14
S/. 344.62
S/. 332.99
S/. 321.23
S/. 309.35
S/. 297.36
S/. 285.23
S/. 272.99
S/. 260.62
S/. 248.12
S/. 235.50
S/. 222.74
S/. 209.86
S/. 196.84
S/. 183.69
S/. 170.41
S/. 156.99
S/. 143.43
S/. 129.74
S/. 115.90
S/. 101.93
S/. 87.81
S/. 73.54
S/. 59.13
S/. 44.57
S/. 29.87
S/. 15.01

S/. 1,114.73
S/. 1,126.13
S/. 1,137.65
S/. 1,149.29
S/. 1,161.04
S/. 1,172.92
S/. 1,184.92
S/. 1,197.04
S/. 1,209.29
S/. 1,221.66
S/. 1,234.15
S/. 1,246.78
S/. 1,259.53
S/. 1,272.41
S/. 1,285.43
S/. 1,298.58
S/. 1,311.86
S/. 1,325.28
S/. 1,338.84
S/. 1,352.54
S/. 1,366.37
S/. 1,380.35
S/. 1,394.47
S/. 1,408.73
S/. 1,423.14
S/. 1,437.70
S/. 1,452.41
S/. 1,467.27

S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27
S/. 1,482.27

S/. 518.33

S/. 11,424.00

Seguros

S/. 83,091.53
Comisiones y Otros

Saldo Final

Desgrava-men

Vehicular

envio estado
cuenta

Eval. Poliza x
propio

Pago del Mes

S/. 55,090.57
S/. 54,171.84
S/. 53,243.71
S/. 52,306.09
S/. 51,358.87
S/. 50,401.97
S/. 49,435.27
S/. 48,458.69
S/. 47,472.12
S/. 46,475.45
S/. 45,468.60
S/. 44,451.44
S/. 43,423.87
S/. 42,385.80
S/. 41,337.10
S/. 40,277.68
S/. 39,207.42
S/. 38,126.22
S/. 37,033.95
S/. 35,930.51

S/. 19.60
S/. 19.28
S/. 18.96
S/. 18.64
S/. 18.31
S/. 17.98
S/. 17.64
S/. 17.30
S/. 16.96
S/. 16.62
S/. 16.27
S/. 15.91
S/. 15.56
S/. 15.20
S/. 14.84
S/. 14.47
S/. 14.10
S/. 13.72
S/. 13.34
S/. 12.96

S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00

S/. 1,739.87
S/. 1,739.56
S/. 1,739.24
S/. 1,738.91
S/. 1,738.58
S/. 1,738.25
S/. 1,737.92
S/. 1,737.58
S/. 1,737.24
S/. 1,736.89
S/. 1,736.54
S/. 1,736.19
S/. 1,735.83
S/. 1,735.47
S/. 1,735.11
S/. 1,734.74
S/. 1,734.37
S/. 1,734.00
S/. 1,733.62
S/. 1,733.24

S/. 34,815.78
S/. 33,689.65
S/. 32,552.00
S/. 31,402.71
S/. 30,241.67
S/. 29,068.75
S/. 27,883.83
S/. 26,686.79
S/. 25,477.51
S/. 24,255.85
S/. 23,021.70
S/. 21,774.92
S/. 20,515.39
S/. 19,242.98
S/. 17,957.54
S/. 16,658.96
S/. 15,347.10
S/. 14,021.82
S/. 12,682.98
S/. 11,330.44
S/. 9,964.07
S/. 8,583.72
S/. 7,189.25
S/. 5,780.52
S/. 4,357.38
S/. 2,919.67
S/. 1,467.27
S/. 0.00

S/. 12.58
S/. 12.19
S/. 11.79
S/. 11.39
S/. 10.99
S/. 10.58
S/. 10.17
S/. 9.76
S/. 9.34
S/. 8.92
S/. 8.49
S/. 8.06
S/. 7.62
S/. 7.18
S/. 6.74
S/. 6.29
S/. 5.83
S/. 5.37
S/. 4.91
S/. 4.44
S/. 3.97
S/. 3.49
S/. 3.00
S/. 2.52
S/. 2.02
S/. 1.53
S/. 1.02
S/. 0.51

S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00
S/. 238.00

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00

S/. 1,732.85
S/. 1,732.46
S/. 1,732.07
S/. 1,731.67
S/. 1,731.27
S/. 1,730.86
S/. 1,730.45
S/. 1,730.03
S/. 1,729.62
S/. 1,729.19
S/. 1,728.76
S/. 1,728.33
S/. 1,727.90
S/. 1,727.46
S/. 1,727.01
S/. 1,726.56
S/. 1,726.11
S/. 1,725.65
S/. 1,725.18
S/. 1,724.71
S/. 1,724.24
S/. 1,723.76
S/. 1,723.28
S/. 1,722.79
S/. 1,722.30
S/. 1,721.80
S/. 1,721.30
S/. 1,720.79

S/. -56,000.00
S/. 1,739.87
S/. 1,739.56
S/. 1,739.24
S/. 1,738.91
S/. 1,738.58
S/. 1,738.25
S/. 1,737.92
S/. 1,737.58
S/. 1,737.24
S/. 1,736.89
S/. 1,736.54
S/. 1,736.19
S/. 1,735.83
S/. 1,735.47
S/. 1,735.11
S/. 1,734.74
S/. 1,734.37
S/. 1,734.00
S/. 1,733.62
S/. 1,733.24

S/. 1,732.85
S/. 1,732.46
S/. 1,732.07
S/. 1,731.67
S/. 1,731.27
S/. 1,730.86
S/. 1,730.45
S/. 1,730.03
S/. 1,729.62
S/. 1,729.19
S/. 1,728.76
S/. 1,728.33
S/. 1,727.90
S/. 1,727.46
S/. 1,727.01
S/. 1,726.56
S/. 1,726.11
S/. 1,725.65
S/. 1,725.18
S/. 1,724.71
S/. 1,724.24
S/. 1,723.76
S/. 1,723.28
S/. 1,722.79
S/. 1,722.30
S/. 1,721.80
S/. 1,721.30
S/. 1,720.79

cambio dlar:
Estudios

Monto Requerido:
Monto Inicial:

Demanda del Usuario

Cantidad requerida a financiar:

Plazo de financiamiento:
TEA/TEM:

Condiciones Iniciales Entidad

Prestataria

Seguros del Credito

Comisiones y Otros

Nro de
Cuota
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

Fecha de
Vencimiento

2.80
1,607.14 USD
4,500.00 PEN
0.00
0.00
4,500.00
18

USD
PEN
PEN
meses

12.50% 0.986%

TCEA:

14.75%

Gastos Notariales:

S/. 0.00

Derecho de Inscripcin:

S/. 0.00

Seguro Desgravamen (anual/mes):

2.000%

Otros:

0.000%

Comision x Envio Estado Cuenta:

Otros:

0.167%

S/. 0.00 Virtual

S/. 0.00

Totales

S/. 433.39

S/. 4,500.00

S/. 4,933.39

Saldo Inicial

Interes

Capital

Cuota

S/. 4,500.00
S/. 4,270.31
S/. 4,038.35
S/. 3,804.11
S/. 3,567.55
S/. 3,328.66
S/. 3,087.42
S/. 2,843.80
S/. 2,597.77
S/. 2,349.31
S/. 2,098.41
S/. 1,845.03
S/. 1,589.15
S/. 1,330.75
S/. 1,069.80
S/. 806.27
S/. 540.15
S/. 271.40

S/. 44.39
S/. 42.12
S/. 39.83
S/. 37.52
S/. 35.19
S/. 32.83
S/. 30.45
S/. 28.05
S/. 25.62
S/. 23.17
S/. 20.70
S/. 18.20
S/. 15.67
S/. 13.13
S/. 10.55
S/. 7.95
S/. 5.33
S/. 2.68

S/. 229.69
S/. 231.96
S/. 234.24
S/. 236.56
S/. 238.89
S/. 241.24
S/. 243.62
S/. 246.03
S/. 248.45
S/. 250.90
S/. 253.38
S/. 255.88
S/. 258.40
S/. 260.95
S/. 263.53
S/. 266.12
S/. 268.75
S/. 271.40

S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08
S/. 274.08

S/. 63.88

S/. 0.00

Seguros

S/. 5,006.62
Comisiones y Otros

Saldo Final

Desgrava-men

Otros

envio estado
cuenta

Otros

Pago del Mes

S/. 4,270.31
S/. 4,038.35
S/. 3,804.11
S/. 3,567.55
S/. 3,328.66
S/. 3,087.42
S/. 2,843.80
S/. 2,597.77
S/. 2,349.31
S/. 2,098.41
S/. 1,845.03
S/. 1,589.15
S/. 1,330.75
S/. 1,069.80
S/. 806.27
S/. 540.15
S/. 271.40
S/. 0.00

S/. 7.50
S/. 7.12
S/. 6.73
S/. 6.34
S/. 5.95
S/. 5.55
S/. 5.15
S/. 4.74
S/. 4.33
S/. 3.92
S/. 3.50
S/. 3.08
S/. 2.65
S/. 2.22
S/. 1.78
S/. 1.34
S/. 0.90
S/. 0.45

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00

S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00

S/. 281.58
S/. 281.19
S/. 280.81
S/. 280.42
S/. 280.02
S/. 279.62
S/. 279.22
S/. 278.82
S/. 278.41
S/. 277.99
S/. 277.57
S/. 277.15
S/. 276.73
S/. 276.30
S/. 275.86
S/. 275.42
S/. 274.98
S/. 274.53

S/. -4,500.00
S/. 281.58
S/. 281.19
S/. 280.81
S/. 280.42
S/. 280.02
S/. 279.62
S/. 279.22
S/. 278.82
S/. 278.41
S/. 277.99
S/. 277.57
S/. 277.15
S/. 276.73
S/. 276.30
S/. 275.86
S/. 275.42
S/. 274.98
S/. 274.53