Sie sind auf Seite 1von 14

TIPOS DE FINANCIAMIENTO

Credito Vehicular directo

TC 3.33
Total Valor Auto $45,954.00
Cuota Inicial 18,981.50
Tasa 41%
MENSUAL ANUAL
TCEA 1.688% 22%

Fecha Otros
Nro Principal Interés Cuota
Vencimiento Cargos
Total a financiar -26,972.50
1 2/3/2018 103.52 324.95 290.22 718.69
2 3/3/2018 372.65 200.97 145.07 718.69
3 4/3/2018 354.24 219.52 144.93 718.69
4 5/3/2018 364.31 209.59 144.79 718.69
5 6/3/2018 360.43 213.61 144.65 718.69
6 7/3/2018 370.36 203.82 144.51 718.69
7 8/3/2018 366.74 207.59 144.36 718.69
8 9/3/2018 369.90 204.57 144.22 718.69
9 10/3/2018 379.61 195.00 144.08 718.69
10 11/3/2018 376.36 198.40 143.93 718.69
11 12/3/2018 385.93 188.98 143.78 718.69
12 1/3/2019 382.94 192.12 143.63 718.69
13 2/3/2019 386.24 188.97 143.48 718.69
14 3/3/2019 407.62 167.74 143.33 718.69
15 4/3/2019 393.08 182.44 143.17 718.69
16 5/3/2019 402.27 173.40 143.02 718.69
17 6/3/2019 399.94 175.89 142.86 718.69
18 7/3/2019 408.98 167.00 142.71 718.69
19 8/3/2019 406.91 169.23 142.55 718.69
20 9/3/2019 410.42 165.88 142.39 718.69
21 10/3/2019 419.22 157.24 142.23 718.69
22 11/3/2019 417.58 159.05 142.06 718.69
23 12/3/2019 426.22 150.57 141.90 718.69
24 1/3/2020 424.86 152.10 141.73 718.69
25 2/3/2020 428.52 148.60 141.57 718.69
26 3/3/2020 441.61 135.68 141.40 718.69
27 4/3/2020 436.02 141.44 141.23 718.69
28 5/3/2020 444.25 133.38 141.06 718.69
29 6/3/2020 443.61 134.19 140.89 718.69
30 7/3/2020 451.67 126.31 140.71 718.69
31 8/3/2020 451.33 126.82 140.54 718.69
32 9/3/2020 455.23 123.10 140.36 718.69
33 10/3/2020 463.02 115.49 140.18 718.69
34 11/3/2020 463.15 115.54 140.00 718.69
35 12/3/2020 470.76 108.11 139.82 718.69
36 1/3/2021 471.20 107.85 139.64 718.69
37 2/3/2021 475.26 103.97 139.46 718.69
38 3/3/2021 489.08 90.34 139.27 718.69
39 4/3/2021 483.57 96.04 139.08 718.69
40 5/3/2021 490.73 89.07 138.89 718.69
41 6/3/2021 491.98 88.01 138.70 718.69
42 7/3/2021 498.94 81.24 138.51 718.69
43 8/3/2021 500.52 79.86 138.31 718.69
44 9/3/2021 504.84 75.73 138.12 718.69
45 10/3/2021 511.51 69.26 137.92 718.69
46 11/3/2021 513.60 67.37 137.72 718.69
47 12/3/2021 520.08 61.09 137.52 718.69
48 1/3/2022 522.51 58.86 137.32 718.69
49 2/3/2022 527.03 54.55 137.11 718.69
50 3/3/2022 536.44 45.34 136.91 718.69
51 4/3/2022 536.19 45.80 136.70 718.69
52 5/3/2022 542.16 40.04 136.49 718.69
53 6/3/2022 545.49 36.92 136.28 718.69
54 7/3/2022 551.24 31.38 136.07 718.69
55 8/3/2022 554.95 27.89 135.85 718.69
56 9/3/2022 559.74 23.32 135.63 718.69
57 10/3/2022 565.16 18.11 135.42 718.69
58 11/3/2022 569.43 14.06 135.20 718.69
59 12/3/2022 574.65 9.07 134.97 718.69
60 1/3/2023 563.70 4.64 134.75 703.09

Arrendamiento Financiero

Tasa Interes Efectiva Anual 12.00%


Tasa Costo Efectiva Anual 13.29%
Tasa Interes mensual 0.95%
Cantidad Total a pagar $132,794.91
N° periodos 60 Meses

Total a Pagar Amort. Interes Cuota IGV


$88,983.05 22,505.01 112,538.06 20,256.85

Mes Fecha Deuda Amort. Interes Cuota


C.Inicial 12/1/2017 88,983.05 17,796.61 - 17,796.61
1 2/1/2018 71,186.44 886.05 675.47 1,561.52
2 3/1/2018 70,300.39 894.46 667.07 1,561.52
3 4/1/2018 69,405.93 902.95 658.58 1,561.52
4 5/1/2018 68,502.99 911.51 650.01 1,561.52
5 6/1/2018 67,591.47 920.16 641.36 1,561.52
6 7/1/2018 66,671.31 928.89 632.63 1,561.52
7 8/1/2018 65,742.42 937.71 623.82 1,561.52
8 9/1/2018 64,804.71 946.61 614.92 1,561.52
9 10/1/2018 63,858.10 955.59 605.94 1,561.52
10 11/1/2018 62,902.51 964.66 596.87 1,561.52
11 12/1/2018 61,937.86 973.81 587.72 1,561.52
12 1/2/2019 60,964.05 983.05 578.48 1,561.52
13 2/1/2019 59,981.00 992.38 569.15 1,561.52
14 3/1/2019 58,988.62 1,001.79 559.73 1,561.52
15 4/1/2019 57,986.83 1,011.30 550.23 1,561.52
16 5/1/2019 56,975.53 1,020.90 540.63 1,561.52
17 6/1/2019 55,954.64 1,030.58 530.94 1,561.52
18 7/1/2019 54,924.06 1,040.36 521.16 1,561.52
19 8/1/2019 53,883.69 1,050.23 511.29 1,561.52
20 9/1/2019 52,833.46 1,060.20 501.33 1,561.52
21 10/1/2019 51,773.26 1,070.26 491.27 1,561.52
22 11/1/2019 50,703.00 1,080.41 481.11 1,561.52
23 12/1/2019 49,622.59 1,090.67 470.86 1,561.52
24 1/2/2020 48,531.93 1,101.01 460.51 1,561.52
25 2/1/2020 47,430.91 1,111.46 450.06 1,561.52
26 3/1/2020 46,319.45 1,122.01 439.52 1,561.52
27 4/1/2020 45,197.44 1,132.65 428.87 1,561.52
28 5/1/2020 44,064.79 1,143.40 418.12 1,561.52
29 6/1/2020 42,921.38 1,154.25 407.27 1,561.52
30 7/1/2020 41,767.13 1,165.20 396.32 1,561.52
31 8/1/2020 40,601.93 1,176.26 385.26 1,561.52
32 9/1/2020 39,425.67 1,187.42 374.10 1,561.52
33 10/1/2020 38,238.24 1,198.69 362.83 1,561.52
34 11/1/2020 37,039.55 1,210.06 351.46 1,561.52
35 12/1/2020 35,829.49 1,221.55 339.98 1,561.52
36 1/2/2021 34,607.95 1,233.14 328.39 1,561.52
37 2/1/2021 33,374.81 1,244.84 316.69 1,561.52
38 3/1/2021 32,129.97 1,256.65 304.87 1,561.52
39 4/1/2021 30,873.32 1,268.57 292.95 1,561.52
40 5/1/2021 29,604.75 1,280.61 280.91 1,561.52
41 6/1/2021 28,324.14 1,292.76 268.76 1,561.52
42 7/1/2021 27,031.38 1,305.03 256.50 1,561.52
43 8/1/2021 25,726.35 1,317.41 244.11 1,561.52
44 9/1/2021 24,408.93 1,329.91 231.61 1,561.52
45 10/1/2021 23,079.02 1,342.53 218.99 1,561.52
46 11/1/2021 21,736.49 1,355.27 206.25 1,561.52
47 12/1/2021 20,381.22 1,368.13 193.39 1,561.52
48 1/2/2022 19,013.09 1,381.11 180.41 1,561.52
49 2/1/2022 17,631.97 1,394.22 167.31 1,561.52
50 3/1/2022 16,237.76 1,407.45 154.08 1,561.52
51 4/1/2022 14,830.31 1,420.80 140.72 1,561.52
52 5/1/2022 13,409.51 1,434.28 127.24 1,561.52
53 6/1/2022 11,975.22 1,447.89 113.63 1,561.52
54 7/1/2022 10,527.33 1,461.63 99.89 1,561.52
55 8/1/2022 9,065.70 1,475.50 86.02 1,561.52
56 9/1/2022 7,590.19 1,489.50 72.02 1,561.52
57 10/1/2022 6,100.69 1,503.64 57.89 1,561.52
58 11/1/2022 4,597.06 1,517.90 43.62 1,561.52
59 12/1/2022 3,079.15 1,532.31 29.22 1,561.52
60 1/2/2023 1,546.85 1,546.85 14.68 1,561.52
O.C. 1/2/2023 1,050.00
Estado

Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente
Pendiente

Cuota con IGV


132,794.91

IGV Cuota con IGV


3,203.39 21,000.00
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
281.07 1,842.60
189.00 1,239.00
TIPOS DE FINANCIAMIENTO

Credito Hipotecario

Cronograma de credito hipotecario x compra de departamento a 10 años, TC 3.22 x 130.000 dolares e inicial 10%

Empresa FDS SAC


CAPITAL 418,340.34
DOLARES 130,000.00
TC 3.22
inicial $ 13,000.00
inicial S/. 41,834.03
PRESTAMO 374,400.00
Plazo 120 meses
ANUAL MENSUAL
TEA 8.45% 0.70%
TCEA 9.57% 0.78% 0.76%

CUOTA MES CAPITAL INTERES CUOTA


1 JUNIO 374,400.00 2,920.32 4,815.99
2 JULIO 372,504.33 2,905.53 4,815.99
3 AGOSTO 370,593.87 2,890.63 4,815.99
4 SETIEMBRE 368,668.51 2,875.61 4,815.99
5 OCTUBRE 366,728.13 2,860.48 4,815.99
6 NOVIEMBRE 364,772.62 2,845.23 4,815.99
7 DICIEMBRE 362,801.85 2,829.85 4,815.99
8 ENERO 360,815.71 2,814.36 4,815.99
9 FEBRERO 358,814.08 2,798.75 4,815.99
10 MARZO 356,796.84 2,783.02 4,815.99
11 ABRIL 354,763.86 2,767.16 4,815.99
12 MAYO 352,715.03 2,751.18 4,815.99
13 JUNIO 350,650.21 2,735.07 4,815.99
14 JULIO 348,569.29 2,718.84 4,815.99
15 AGOSTO 346,472.14 2,702.48 4,815.99
16 SETIEMBRE 344,358.63 2,686.00 4,815.99
17 OCTUBRE 342,228.63 2,669.38 4,815.99
18 NOVIEMBRE 340,082.03 2,652.64 4,815.99
19 DICIEMBRE 337,918.67 2,635.77 4,815.99
20 ENERO 335,738.45 2,618.76 4,815.99
21 FEBRERO 333,541.21 2,601.62 4,815.99
22 MARZO 331,326.84 2,584.35 4,815.99
23 ABRIL 329,095.20 2,566.94 4,815.99
24 MAYO 326,846.15 2,549.40 4,815.99
25 JUNIO 324,579.56 2,531.72 4,815.99
26 JULIO 322,295.28 2,513.90 4,815.99
27 AGOSTO 319,993.19 2,495.95 4,815.99
28 SETIEMBRE 317,673.15 2,477.85 4,815.99
29 OCTUBRE 315,335.01 2,459.61 4,815.99
30 NOVIEMBRE 312,978.63 2,441.23 4,815.99
31 DICIEMBRE 310,603.87 2,422.71 4,815.99
32 ENERO 308,210.59 2,404.04 4,815.99
33 FEBRERO 305,798.64 2,385.23 4,815.99
34 MARZO 303,367.87 2,366.27 4,815.99
35 ABRIL 300,918.15 2,347.16 4,815.99
36 MAYO 298,449.32 2,327.90 4,815.99
37 JUNIO 295,961.23 2,308.50 4,815.99
38 JULIO 293,453.74 2,288.94 4,815.99
39 AGOSTO 290,926.68 2,269.23 4,815.99
40 SETIEMBRE 288,379.92 2,249.36 4,815.99
41 OCTUBRE 285,813.29 2,229.34 4,815.99
42 NOVIEMBRE 283,226.64 2,209.17 4,815.99
43 DICIEMBRE 280,619.81 2,188.83 4,815.99
44 ENERO 277,992.66 2,168.34 4,815.99
45 FEBRERO 275,345.01 2,147.69 4,815.99
46 MARZO 272,676.71 2,126.88 4,815.99
47 ABRIL 269,987.59 2,105.90 4,815.99
48 MAYO 267,277.50 2,084.76 4,815.99
49 JUNIO 264,546.27 2,063.46 4,815.99
50 JULIO 261,793.74 2,041.99 4,815.99
51 AGOSTO 259,019.74 2,020.35 4,815.99
52 SETIEMBRE 256,224.10 1,998.55 4,815.99
53 OCTUBRE 253,406.66 1,976.57 4,815.99
54 NOVIEMBRE 250,567.24 1,954.42 4,815.99
55 DICIEMBRE 247,705.67 1,932.10 4,815.99
56 ENERO 244,821.78 1,909.61 4,815.99
57 FEBRERO 241,915.40 1,886.94 4,815.99
58 MARZO 238,986.35 1,864.09 4,815.99
59 ABRIL 236,034.45 1,841.07 4,815.99
60 MAYO 233,059.52 1,817.86 4,815.99
61 JUNIO 230,061.39 1,794.48 4,815.99
62 JULIO 227,039.88 1,770.91 4,815.99
63 AGOSTO 223,994.80 1,747.16 4,815.99
64 SETIEMBRE 220,925.97 1,723.22 4,815.99
65 OCTUBRE 217,833.20 1,699.10 4,815.99
66 NOVIEMBRE 214,716.30 1,674.79 4,815.99
67 DICIEMBRE 211,575.10 1,650.29 4,815.99
68 ENERO 208,409.39 1,625.59 4,815.99
69 FEBRERO 205,218.99 1,600.71 4,815.99
70 MARZO 202,003.71 1,575.63 4,815.99
71 ABRIL 198,763.34 1,550.35 4,815.99
72 MAYO 195,497.70 1,524.88 4,815.99
73 JUNIO 192,206.59 1,499.21 4,815.99
74 JULIO 188,889.81 1,473.34 4,815.99
75 AGOSTO 185,547.16 1,447.27 4,815.99
76 SETIEMBRE 182,178.44 1,420.99 4,815.99
77 OCTUBRE 178,783.43 1,394.51 4,815.99
78 NOVIEMBRE 175,361.95 1,367.82 4,815.99
79 DICIEMBRE 171,913.78 1,340.93 4,815.99
80 ENERO 168,438.72 1,313.82 4,815.99
81 FEBRERO 164,936.55 1,286.51 4,815.99
82 MARZO 161,407.06 1,258.98 4,815.99
83 ABRIL 157,850.04 1,231.23 4,815.99
84 MAYO 154,265.28 1,203.27 4,815.99
85 JUNIO 150,652.56 1,175.09 4,815.99
86 JULIO 147,011.65 1,146.69 4,815.99
87 AGOSTO 143,342.35 1,118.07 4,815.99
88 SETIEMBRE 139,644.43 1,089.23 4,815.99
89 OCTUBRE 135,917.67 1,060.16 4,815.99
90 NOVIEMBRE 132,161.83 1,030.86 4,815.99
91 DICIEMBRE 128,376.70 1,001.34 4,815.99
92 ENERO 124,562.05 971.58 4,815.99
93 FEBRERO 120,717.64 941.60 4,815.99
94 MARZO 116,843.24 911.38 4,815.99
95 ABRIL 112,938.63 880.92 4,815.99
96 MAYO 109,003.56 850.23 4,815.99
97 JUNIO 105,037.79 819.29 4,815.99
98 JULIO 101,041.09 788.12 4,815.99
99 AGOSTO 97,013.22 756.70 4,815.99
100 SETIEMBRE 92,953.93 725.04 4,815.99
101 OCTUBRE 88,862.98 693.13 4,815.99
102 NOVIEMBRE 84,740.12 660.97 4,815.99
103 DICIEMBRE 80,585.10 628.56 4,815.99
104 ENERO 76,397.67 595.90 4,815.99
105 FEBRERO 72,177.58 562.99 4,815.99
106 MARZO 67,924.57 529.81 4,815.99
107 ABRIL 63,638.39 496.38 4,815.99
108 MAYO 59,318.78 462.69 4,815.99
109 JUNIO 54,965.47 428.73 4,815.99
110 JULIO 50,578.21 394.51 4,815.99
111 AGOSTO 46,156.73 360.02 4,815.99
112 SETIEMBRE 41,700.76 325.27 4,815.99
113 OCTUBRE 37,210.03 290.24 4,815.99
114 NOVIEMBRE 32,684.28 254.94 4,815.99
115 DICIEMBRE 28,123.22 219.36 4,815.99
116 ENERO 23,526.59 183.51 4,815.99
117 FEBRERO 18,894.10 147.37 4,815.99
118 MARZO 14,225.49 110.96 4,815.99
119 ABRIL 9,520.45 74.26 4,815.99
120 MAYO 4,778.72 37.27 4,815.99

Arrendamiento Financiero

Empresa DATACOM TELECOMUNICACIONES Y ELECTRICIDAD SAC


Bien Inmueble CI
Moneda Nuevos soles
Valor Venta S/.423,728.8 Valor Venta S/.127,118.64
IGV S/.76,271.2 IGV S/.22,881.36
Precio de Venta S/.500,000.0 Precio de Venta S/.150,000.00
Plazo 48 Meses
Tasa efectiva anual 13.00% Tasa mensual 1.02%
Comision de estructuracion 5000 Saldo a financiar S/.296,610.17
Opcion de compra 5000
Tasa costo efectivo anual 14.64%

NRO Fecha Amort. Interes Cuota IGV


CI 127,118.64 - 127,118.64 22,881.36
1 12/31/2014 4,815.99 3,036.35 7,852.34 1,413.42
2 1/31/2015 4,865.29 2,987.05 7,852.34 1,413.42
3 2/28/2015 4,915.09 2,937.25 7,852.34 1,413.42
4 3/31/2015 4,965.41 2,886.93 7,852.34 1,413.42
5 4/30/2015 5,016.24 2,836.10 7,852.34 1,413.42
6 5/31/2015 5,067.59 2,784.75 7,852.34 1,413.42
7 6/30/2015 5,119.46 2,732.87 7,852.34 1,413.42
8 7/31/2015 5,171.87 2,680.47 7,852.34 1,413.42
9 8/31/2015 5,224.81 2,627.52 7,852.34 1,413.42
10 9/30/2015 5,278.30 2,574.04 7,852.34 1,413.42
11 10/31/2015 5,332.33 2,520.01 7,852.34 1,413.42
12 11/30/2015 5,386.92 2,465.42 7,852.34 1,413.42
13 12/31/2015 5,442.06 2,410.27 7,852.34 1,413.42
14 1/31/2016 5,497.77 2,354.56 7,852.34 1,413.42
15 2/29/2016 5,554.05 2,298.28 7,852.34 1,413.42
16 3/31/2016 5,610.91 2,241.43 7,852.34 1,413.42
17 4/30/2016 5,668.35 2,183.99 7,852.34 1,413.42
18 5/31/2016 5,726.37 2,125.96 7,852.34 1,413.42
19 6/30/2016 5,784.99 2,067.34 7,852.34 1,413.42
20 7/31/2016 5,844.21 2,008.12 7,852.34 1,413.42
21 8/31/2016 5,904.04 1,948.30 7,852.34 1,413.42
22 9/30/2016 5,964.48 1,887.86 7,852.34 1,413.42
23 10/31/2016 6,025.54 1,826.80 7,852.34 1,413.42
24 11/30/2016 6,087.22 1,765.12 7,852.34 1,413.42
25 12/31/2016 6,149.53 1,702.81 7,852.34 1,413.42
26 1/31/2017 6,212.48 1,639.85 7,852.34 1,413.42
27 2/28/2017 6,276.08 1,576.26 7,852.34 1,413.42
28 3/31/2017 6,340.33 1,512.01 7,852.34 1,413.42
29 4/30/2017 6,405.23 1,447.11 7,852.34 1,413.42
30 5/31/2017 6,470.80 1,381.54 7,852.34 1,413.42
31 6/30/2017 6,537.04 1,315.30 7,852.34 1,413.42
32 7/31/2017 6,603.96 1,248.38 7,852.34 1,413.42
33 8/31/2017 6,671.57 1,180.77 7,852.34 1,413.42
34 9/30/2017 6,739.86 1,112.48 7,852.34 1,413.42
35 10/31/2017 6,808.86 1,043.48 7,852.34 1,413.42
36 11/30/2017 6,878.56 973.78 7,852.34 1,413.42
37 12/31/2017 6,948.97 903.37 7,852.34 1,413.42
38 1/31/2018 7,020.11 832.23 7,852.34 1,413.42
39 2/28/2018 7,091.97 760.37 7,852.34 1,413.42
40 3/31/2018 7,164.57 687.77 7,852.34 1,413.42
41 4/30/2018 7,237.91 614.43 7,852.34 1,413.42
42 5/31/2018 7,312.01 540.33 7,852.34 1,413.42
43 6/30/2018 7,386.86 465.48 7,852.34 1,413.42
44 7/31/2018 7,462.48 389.86 7,852.34 1,413.42
45 8/31/2018 7,538.87 313.47 7,852.34 1,413.42
46 9/30/2018 7,616.04 236.30 7,852.34 1,413.42
47 10/31/2018 7,694.01 158.33 7,852.34 1,413.42
48 11/30/2018 7,772.77 79.57 7,852.34 1,413.42
00 dolares e inicial 10%

AMORT DEU. EXTING


1,895.67 1,895.67
1,910.46 3,806.13
1,925.36 5,731.49
1,940.38 7,671.87
1,955.51 9,627.38
1,970.77 11,598.15
1,986.14 13,584.29
2,001.63 15,585.92
2,017.24 17,603.16
2,032.98 19,636.14
2,048.83 21,684.97
2,064.82 23,749.79
2,080.92 25,830.71
2,097.15 27,927.86
2,113.51 30,041.37
2,130.00 32,171.37
2,146.61 34,317.97
2,163.35 36,481.33
2,180.23 38,661.55
2,197.23 40,858.79
2,214.37 43,073.16
2,231.64 45,304.80
2,249.05 47,553.85
2,266.59 49,820.44
2,284.27 52,104.72
2,302.09 54,406.81
2,320.05 56,726.85
2,338.14 59,064.99
2,356.38 61,421.37
2,374.76 63,796.13
2,393.28 66,189.41
2,411.95 68,601.36
2,430.76 71,032.13
2,449.72 73,481.85
2,468.83 75,950.68
2,488.09 78,438.77
2,507.49 80,946.26
2,527.05 83,473.32
2,546.76 86,020.08
2,566.63 88,586.71
2,586.65 91,173.36
2,606.82 93,780.19
2,627.16 96,407.34
2,647.65 99,054.99
2,668.30 101,723.29
2,689.11 104,412.41
2,710.09 107,122.50
2,731.23 109,853.73
2,752.53 112,606.26
2,774.00 115,380.26
2,795.64 118,175.90
2,817.44 120,993.34
2,839.42 123,832.76
2,861.57 126,694.33
2,883.89 129,578.22
2,906.38 132,484.60
2,929.05 135,413.65
2,951.90 138,365.55
2,974.92 141,340.48
2,998.13 144,338.61
3,021.51 147,360.12
3,045.08 150,405.20
3,068.83 153,474.03
3,092.77 156,566.80
3,116.89 159,683.70
3,141.21 162,824.90
3,165.71 165,990.61
3,190.40 169,181.01
3,215.28 172,396.29
3,240.36 175,636.66
3,265.64 178,902.30
3,291.11 182,193.41
3,316.78 185,510.19
3,342.65 188,852.84
3,368.72 192,221.56
3,395.00 195,616.57
3,421.48 199,038.05
3,448.17 202,486.22
3,475.07 205,961.28
3,502.17 209,463.45
3,529.49 212,992.94
3,557.02 216,549.96
3,584.76 220,134.72
3,612.72 223,747.44
3,640.90 227,388.35
3,669.30 231,057.65
3,697.92 234,755.57
3,726.77 238,482.33
3,755.83 242,238.17
3,785.13 246,023.30
3,814.65 249,837.95
3,844.41 253,682.36
3,874.40 257,556.76
3,904.62 261,461.37
3,935.07 265,396.44
3,965.76 269,362.21
3,996.70 273,358.91
4,027.87 277,386.78
4,059.29 281,446.07
4,090.95 285,537.02
4,122.86 289,659.88
4,155.02 293,814.90
4,187.43 298,002.33
4,220.09 302,222.42
4,253.01 306,475.43
4,286.18 310,761.61
4,319.61 315,081.22
4,353.31 319,434.53
4,387.26 323,821.79
4,421.48 328,243.27
4,455.97 332,699.24
4,490.73 337,189.97
4,525.75 341,715.72
4,561.06 346,276.78
4,596.63 350,873.41
4,632.49 355,505.90
4,668.62 360,174.51
4,705.03 364,879.55
4,741.73 369,621.28
4,778.72 374,400.00

Total Cuota Saldo final


150,000.00 296,610.17
9,265.76 291,794.18
9,265.76 286,928.90
9,265.76 282,013.81
9,265.76 277,048.40
9,265.76 272,032.16
9,265.76 266,964.57
9,265.76 261,845.11
9,265.76 256,673.24
9,265.76 251,448.43
9,265.76 246,170.13
9,265.76 240,837.79
9,265.76 235,450.87
9,265.76 230,008.81
9,265.76 224,511.04
9,265.76 218,956.98
9,265.76 213,346.07
9,265.76 207,677.72
9,265.76 201,951.35
9,265.76 196,166.36
9,265.76 190,322.14
9,265.76 184,418.10
9,265.76 178,453.62
9,265.76 172,428.09
9,265.76 166,340.87
9,265.76 160,191.34
9,265.76 153,978.85
9,265.76 147,702.77
9,265.76 141,362.44
9,265.76 134,957.21
9,265.76 128,486.41
9,265.76 121,949.37
9,265.76 115,345.40
9,265.76 108,673.84
9,265.76 101,933.98
9,265.76 95,125.12
9,265.76 88,246.56
9,265.76 81,297.59
9,265.76 74,277.49
9,265.76 67,185.51
9,265.76 60,020.94
9,265.76 52,783.03
9,265.76 45,471.02
9,265.76 38,084.17
9,265.76 30,621.69
9,265.76 23,082.82
9,265.76 15,466.78
9,265.76 7,772.77
9,265.76 0.00