ASESOR: CELULAR:

CUOTA INICIALespecial: 59,845.78

P
PROSPECTO : LOS GRANADOS CI 30% INICIAL FINANCIADA
UBICACIÓN: TACNA AREA: 111.39 m²
PRECIO POR M2 S/. 890.82 c/i min.
ANUAL MENSUAL CONTADO: S/. 99,228.89 59,845.78 19,845.78
Tasa Interés Compensatorio 23.50000 % 1.77448490 % CUOTA INICIAL: S/. 59,845.78 4,987.15
Tasa D.L.716 Gtos Adminsitrativos 0.00000 % - % SALDO A FINANCIAR: S/. 39,383.11 54,858.63
Costo Total Mensual 23.5000000 % 1.7744849 % N° CUOTAS: 72 12
x
FECHA CONTRATO: 22/04/2021 IMPORTE DE LA CUOTA: S/. 973.10 4,987.15
Fecha Saldo Capital Intereses D.L. 716 AMORTIZACION Total Total
No Vcto a Financiar Financiam. Gtos.Administrat CAPITAL Cuota Prepago Pago
S/. S/. S/. S/. S/. S/. S/.
1 15/11/2019 99,228.89 0.00 0.00 4,987.15 4,987.15 4,987.15
2 15/02/2020 94,241.74 0.00 0.00 4,987.15 4,987.15 4,987.15
3 15/03/2020 89,254.59 0.00 0.00 4,987.15 4,987.15 4,987.15
4 15/04/2020 84,267.44 0.00 0.00 4,987.15 4,987.15 4,987.15
5 15/05/2020 79,280.29 0.00 0.00 4,987.15 4,987.15 4,987.15
6 15/06/2020 74,293.14 0.00 0.00 4,987.15 4,987.15 4,987.15
7 15/07/2020 69,305.99 0.00 0.00 4,987.15 4,987.15 4,987.15
8 15/08/2020 64,318.84 0.00 0.00 4,987.15 4,987.15 4,987.15
9 15/09/2020 59,331.69 0.00 0.00 4,987.15 4,987.15 4,987.15
10 15/10/2020 54,344.54 0.00 0.00 4,987.15 4,987.15 4,987.15
11 15/11/2020 49,357.39 0.00 0.00 4,987.15 4,987.15 4,987.15
12 15/12/2020 44,370.24 0.00 0.00 4,987.15 4,987.15 4,987.15
13 15/01/2021 39,383.09 698.85 0.00 274.25 973.10 973.10
14 15/02/2021 39,108.84 693.98 0.00 279.12 973.10 973.10
15 15/03/2021 38,829.72 689.03 0.00 284.07 973.10 973.10
16 15/04/2021 38,545.65 683.99 0.00 289.11 973.10 973.10
17 15/05/2021 38,256.54 678.86 0.00 294.24 973.10 973.10
18 15/06/2021 37,962.30 673.64 0.00 299.46 973.10 973.10
19 15/07/2021 37,662.84 668.32 0.00 304.78 973.10 973.10
20 15/08/2021 37,358.06 662.91 0.00 310.19 973.10 973.10
21 15/09/2021 37,047.87 657.41 0.00 315.69 973.10 973.10
22 15/10/2021 36,732.18 651.81 0.00 321.29 973.10 973.10
23 15/11/2021 36,410.89 646.11 0.00 326.99 973.10 973.10
24 15/12/2021 36,083.90 640.30 0.00 332.80 973.10 973.10
25 15/01/2022 35,751.10 634.40 0.00 338.70 973.10 973.10
26 15/02/2022 35,412.40 628.39 0.00 344.71 973.10 973.10
27 15/03/2022 35,067.69 622.27 0.00 350.83 973.10 973.10
28 15/04/2022 34,716.86 616.05 0.00 357.05 973.10 973.10
29 15/05/2022 34,359.81 609.71 0.00 363.39 973.10 973.10
30 15/06/2022 33,996.42 603.26 0.00 369.84 973.10 973.10
31 15/07/2022 33,626.58 596.70 0.00 376.40 973.10 973.10
32 15/08/2022 33,250.18 590.02 0.00 383.08 973.10 973.10
33 15/09/2022 32,867.10 583.22 0.00 389.88 973.10 973.10
34 15/10/2022 32,477.22 576.30 0.00 396.80 973.10 973.10
35 15/11/2022 32,080.42 569.26 0.00 403.84 973.10 973.10
36 15/12/2022 31,676.58 562.10 0.00 411.00 973.10 973.10
37 15/01/2023 31,265.58 554.80 0.00 418.30 973.10 973.10
38 15/02/2023 30,847.28 547.38 0.00 425.72 973.10 973.10
39 15/03/2023 30,421.56 539.83 0.00 433.27 973.10 973.10
40 15/04/2023 29,988.29 532.14 0.00 440.96 973.10 973.10
41 15/05/2023 29,547.33 524.31 0.00 448.79 973.10 973.10
42 15/06/2023 29,098.54 516.35 0.00 456.75 973.10 973.10
43 15/07/2023 28,641.79 508.24 0.00 464.86 973.10 973.10
44 15/08/2023 28,176.93 500.00 0.00 473.10 973.10 973.10
45 15/09/2023 27,703.83 491.60 0.00 481.50 973.10 973.10
46 15/10/2023 27,222.33 483.06 0.00 490.04 973.10 973.10
47 15/11/2023 26,732.29 474.36 0.00 498.74 973.10 973.10
48 15/12/2023 26,233.55 465.51 0.00 507.59 973.10 973.10
49 15/01/2024 25,725.96 456.50 0.00 516.60 973.10 973.10
50 15/02/2024 25,209.36 447.34 0.00 525.76 973.10 973.10
51 15/03/2024 24,683.60 438.01 0.00 535.09 973.10 973.10
52 15/04/2024 24,148.51 428.51 0.00 544.59 973.10 973.10
53 15/05/2024 23,603.92 418.85 0.00 554.25 973.10 973.10
54 15/06/2024 23,049.67 409.01 0.00 564.09 973.10 973.10
55 15/07/2024 22,485.58 399.00 0.00 574.10 973.10 973.10
56 15/08/2024 21,911.48 388.82 0.00 584.28 973.10 973.10
57 15/09/2024 21,327.20 378.45 0.00 594.65 973.10 973.10
58 15/10/2024 20,732.55 367.90 0.00 605.20 973.10 973.10
59 15/11/2024 20,127.35 357.16 0.00 615.94 973.10 973.10
60 15/12/2024 19,511.41 346.23 0.00 626.87 973.10 973.10
61 15/01/2025 18,884.54 335.10 0.00 638.00 973.10 973.10
62 15/02/2025 18,246.54 323.78 0.00 649.32 973.10 973.10
63 15/03/2025 17,597.22 312.26 0.00 660.84 973.10 973.10
64 15/04/2025 16,936.38 300.53 0.00 672.57 973.10 973.10
65 15/05/2025 16,263.81 288.60 0.00 684.50 973.10 973.10
66 15/06/2025 15,579.31 276.45 0.00 696.65 973.10 973.10
67 15/07/2025 14,882.66 264.09 0.00 709.01 973.10 973.10
68 15/08/2025 14,173.65 251.51 0.00 721.59 973.10 973.10
69 15/09/2025 13,452.06 238.70 0.00 734.40 973.10 973.10
70 15/10/2025 12,717.66 225.67 0.00 747.43 973.10 973.10
71 15/11/2025 11,970.23 212.41 0.00 760.69 973.10 973.10
72 15/12/2025 11,209.54 198.91 0.00 774.19 973.10 973.10
73 15/01/2026 10,435.35 185.17 0.00 787.93 973.10 973.10
74 15/02/2026 9,647.42 171.19 0.00 801.91 973.10 973.10
75 15/03/2026 8,845.51 156.96 0.00 816.14 973.10 973.10
76 15/04/2026 8,029.37 142.48 0.00 830.62 973.10 973.10
 77 15/05/2026 7,198.75 127.74 0.00 845.36 973.10 973.10
78 15/06/2026 6,353.39 112.74 0.00 860.36 973.10 973.10
79 15/07/2026 5,493.03 97.47 0.00 875.63 973.10 973.10
80 15/08/2026 4,617.40 81.94 0.00 891.16 973.10 973.10
81 15/09/2026 3,726.24 66.12 0.00 906.98 973.10 973.10
82 15/10/2026 2,819.26 50.03 0.00 923.07 973.10 973.10
83 15/11/2026 1,896.19 33.65 0.00 939.45 973.10 973.10
84 15/12/2026 956.74 16.98 0.00 956.12 973.10 973.10
85 15/01/2027 0.62 0.01 0.00 0.62 0.63 0.63
86 15/02/2027 0.00 0.00 0.00 0.00 0.00 0.00
87 15/03/2027 0.00 0.00 0.00 0.00 0.00 0.00
88 15/04/2027 0.00 0.00 0.00 0.00 0.00 0.00
89 15/05/2027 0.00 0.00 0.00 0.00 0.00 0.00
90 15/06/2027 0.00 0.00 0.00 0.00 0.00 0.00
91 15/07/2027 0.00 0.00 0.00 0.00 0.00 0.00
92 15/08/2027 0.00 0.00 0.00 0.00 0.00 0.00
93 15/09/2027 0.00 0.00 0.00 0.00 0.00 0.00
94 15/10/2027 0.00 0.00 0.00 0.00 0.00 0.00
95 15/11/2027 0.00 0.00 0.00 0.00 0.00 0.00
96 15/12/2027 0.00 0.00 0.00 0.00 0.00 0.00
97 15/01/2028 0.00 0.00 0.00 0.00 0.00 0.00
98 15/02/2028 0.00 0.00 0.00 0.00 0.00 0.00
99 15/03/2028 0.00 0.00 0.00 0.00 0.00 0.00
100 15/04/2028 0.00 0.00 0.00 0.00 0.00 0.00
101 15/05/2028 0.00 0.00 0.00 0.00 0.00 0.00
102 15/06/2028 0.00 0.00 0.00 0.00 0.00 0.00
103 15/07/2028 0.00 0.00 0.00 0.00 0.00 0.00
104 15/08/2028 0.00 0.00 0.00 0.00 0.00 0.00
105 15/09/2028 0.00 0.00 0.00 0.00 0.00 0.00
106 15/10/2028 0.00 0.00 0.00 0.00 0.00 0.00
107 15/11/2028 0.00 0.00 0.00 0.00 0.00 0.00
108 15/12/2028 0.00 0.00 0.00 0.00 0.00 0.00
109 15/01/2029 0.00 0.00 0.00 0.00 0.00 0.00
110 15/02/2029 0.00 0.00 0.00 0.00 0.00 0.00
111 15/03/2029 0.00 0.00 0.00 0.00 0.00 0.00
112 15/04/2029 0.00 0.00 0.00 0.00 0.00 0.00
113 15/05/2029 0.00 0.00 0.00 0.00 0.00 0.00
114 15/06/2029 0.00 0.00 0.00 0.00 0.00 0.00
115 15/07/2029 0.00 0.00 0.00 0.00 0.00 0.00
116 15/08/2029 0.00 0.00 0.00 0.00 0.00 0.00
117 15/09/2029 0.00 0.00 0.00 0.00 0.00 0.00
118 15/10/2029 0.00 0.00 0.00 0.00 0.00 0.00
119 15/11/2029 0.00 0.00 0.00 0.00 0.00 0.00
120 15/12/2029 0.00 0.00 0.00 0.00 0.00 0.00
121 15/01/2030 0.00 0.00 0.00 0.00 0.00 0.00
122 15/02/2030 0.00 0.00 0.00 0.00 0.00 0.00
123 15/03/2030 0.00 0.00 0.00 0.00 0.00 0.00
124 15/04/2030 0.00 0.00 0.00 0.00 0.00 0.00
125 15/05/2030 0.00 0.00 0.00 0.00 0.00 0.00
126 15/06/2030 0.00 0.00 0.00 0.00 0.00 0.00
127 15/07/2030 0.00 0.00 0.00 0.00 0.00 0.00
128 15/08/2030 0.00 0.00 0.00 0.00 0.00 0.00
129 15/09/2030 0.00 0.00 0.00 0.00 0.00 0.00
130 15/10/2030 0.00 0.00 0.00 0.00 0.00 0.00
131 15/11/2030 0.00 0.00 0.00 0.00 0.00 0.00
132 15/12/2030 0.00 0.00 0.00 0.00 0.00 0.00
133 15/01/2031 0.00 0.00 0.00 0.00 0.00 0.00
134 15/02/2031 0.00 0.00 0.00 0.00 0.00 0.00
135 15/03/2031 0.00 0.00 0.00 0.00 0.00 0.00
136 15/04/2031 0.00 0.00 0.00 0.00 0.00 0.00
137 15/05/2031 0.00 0.00 0.00 0.00 0.00 0.00
138 15/06/2031 0.00 0.00 0.00 0.00 0.00 0.00
139 15/07/2031 0.00 0.00 0.00 0.00 0.00 0.00
140 15/08/2031 0.00 0.00 0.00 0.00 0.00 0.00
141 15/09/2031 0.00 0.00 0.00 0.00 0.00 0.00
142 15/10/2031 0.00 0.00 0.00 0.00 0.00 0.00
143 15/11/2031 0.00 0.00 0.00 0.00 0.00 0.00
144 15/12/2031 0.00 0.00 0.00 0.00 0.00 0.00
145 15/01/2032 0.00 0.00 0.00 0.00 0.00 0.00
146 15/02/2032 0.00 0.00 0.00 0.00 0.00 0.00
147 15/03/2032 0.00 0.00 0.00 0.00 0.00 0.00
148 15/04/2032 0.00 0.00 0.00 0.00 0.00 0.00
149 15/05/2032 0.00 0.00 0.00 0.00 0.00 0.00
150 15/06/2032 0.00 0.00 0.00 0.00 0.00 0.00
151 15/07/2032 0.00 0.00 0.00 0.00 0.00 0.00
152 15/08/2032 0.00 0.00 0.00 0.00 0.00 0.00
153 15/09/2032 0.00 0.00 0.00 0.00 0.00 0.00
154 15/10/2032 0.00 0.00 0.00 0.00 0.00 0.00
155 15/11/2032 0.00 0.00 0.00 0.00 0.00 0.00
156 15/12/2032 0.00 0.00 0.00 0.00 0.00 0.00
157 15/01/2033 0.00 0.00 0.00 0.00 0.00 0.00
158 15/02/2033 0.00 0.00 0.00 0.00 0.00 0.00
159 15/03/2033 0.00 0.00 0.00 0.00 0.00 0.00
160 15/04/2033 0.00 0.00 0.00 0.00 0.00 0.00
161 15/05/2033 0.00 0.00 0.00 0.00 0.00 0.00
162 15/06/2033 0.00 0.00 0.00 0.00 0.00 0.00
163 15/07/2033 0.00 0.00 0.00 0.00 0.00 0.00
164 15/08/2033 0.00 0.00 0.00 0.00 0.00 0.00
165 15/09/2033 0.00 0.00 0.00 0.00 0.00 0.00
166 15/10/2033 0.00 0.00 0.00 0.00 0.00 0.00
167 15/11/2033 0.00 0.00 0.00 0.00 0.00 0.00
168 15/12/2033 0.00 0.00 0.00 0.00 0.00 0.00
169 15/01/2034 0.00 0.00 0.00 0.00 0.00 0.00
170 15/02/2034 0.00 0.00 0.00 0.00 0.00 0.00
171 15/03/2034 0.00 0.00 0.00 0.00 0.00 0.00
172 15/04/2034 0.00 0.00 0.00 0.00 0.00 0.00
173 15/05/2034 0.00 0.00 0.00 0.00 0.00 0.00
174 15/06/2034 0.00 0.00 0.00 0.00 0.00 0.00
175 15/07/2034 0.00 0.00 0.00 0.00 0.00 0.00
176 15/08/2034 0.00 0.00 0.00 0.00 0.00 0.00
177 15/09/2034 0.00 0.00 0.00 0.00 0.00 0.00
178 15/10/2034 0.00 0.00 0.00 0.00 0.00 0.00
179 15/11/2034 0.00 0.00 0.00 0.00 0.00 0.00
180 15/12/2034 0.00 0.00 0.00 0.00 0.00 0.00