Monto Solicitado 15,000.

00
Seguro de Vida 3.3000%
Monto adicional Seguro Vida 495.00
Monto a Financiar 15,000.00
Seguro Desempleo 0.000%
Monto adicional desempleo -
MAF Total 15,000.00
Empleado No
Moneda Soles
Plazo Remanente 60
Fecha de Desembolso 1/10/2024
Fecha de 1er Pago 2/15/2024
Cuota Julio 1
Cuota Diciembre 1
TEA 45.00%
TEA TOTAL 45.00%
Monto del Bien -
Seguro del Bien 0.0000%
Portes -
Cuota 567.28

TCEA 54.43% Calcular TCEA

N° Cuota Fecha de pago Día Fecha de pago Días

1 2/15/2024 4 2/15/2024 36
2 3/15/2024 5 3/15/2024 29
3 4/15/2024 1 4/15/2024 31
4 5/15/2024 3 5/15/2024 30
5 6/15/2024 6 6/15/2024 31
6 7/15/2024 1 7/15/2024 30
7 8/15/2024 4 8/15/2024 31
8 9/15/2024 7 9/16/2024 32
9 10/15/2024 2 10/15/2024 29
10 11/15/2024 5 11/15/2024 31
11 12/15/2024 7 12/16/2024 31
12 1/15/2025 3 1/15/2025 30
13 2/15/2025 6 2/15/2025 31
14 3/15/2025 6 3/15/2025 28
15 4/15/2025 2 4/15/2025 31
16 5/15/2025 4 5/15/2025 30
17 6/15/2025 7 6/16/2025 32
18 7/15/2025 2 7/15/2025 29
19 8/15/2025 5 8/15/2025 31
20 9/15/2025 1 9/15/2025 31
21 10/15/2025 3 10/15/2025 30
22 11/15/2025 6 11/15/2025 31
23 12/15/2025 1 12/15/2025 30
24 1/15/2026 4 1/15/2026 31
25 2/15/2026 7 2/16/2026 32
26 3/15/2026 7 3/16/2026 28
27 4/15/2026 3 4/15/2026 30
28 5/15/2026 5 5/15/2026 30
29 6/15/2026 1 6/15/2026 31
30 7/15/2026 3 7/15/2026 30
31 8/15/2026 6 8/15/2026 31
32 9/15/2026 2 9/15/2026 31
33 10/15/2026 4 10/15/2026 30
34 11/15/2026 7 11/16/2026 32
35 12/15/2026 2 12/15/2026 29
36 1/15/2027 5 1/15/2027 31
37 2/15/2027 1 2/15/2027 31
38 3/15/2027 1 3/15/2027 28
39 4/15/2027 4 4/15/2027 31
40 5/15/2027 6 5/15/2027 30
41 6/15/2027 2 6/15/2027 31
42 7/15/2027 4 7/15/2027 30
43 8/15/2027 7 8/16/2027 32
44 9/15/2027 3 9/15/2027 30
45 10/15/2027 5 10/15/2027 30
46 11/15/2027 1 11/15/2027 31
47 12/15/2027 3 12/15/2027 30
48 1/15/2028 6 1/15/2028 31
49 2/15/2028 2 2/15/2028 31
50 3/15/2028 3 3/15/2028 29
51 4/15/2028 6 4/15/2028 31
52 5/15/2028 1 5/15/2028 30
53 6/15/2028 4 6/15/2028 31
54 7/15/2028 6 7/15/2028 30
55 8/15/2028 2 8/15/2028 31
56 9/15/2028 5 9/15/2028 31
57 10/15/2028 7 10/16/2028 31
58 11/15/2028 3 11/15/2028 30
59 12/15/2028 5 12/15/2028 30
60 1/15/2029 1 1/15/2029 31
61
62
63
64
65
66
67
68
69
70
71
72
 Sí

No

Dias Acumulados Saldo Inicial Amortización Interés Seguro del Bien

36 15,000.00 -0.55 567.83 0.00

65 15,000.55 111.50 455.78 0.00
96 14,889.05 83.19 484.09 0.00
126 14,805.86 101.66 465.61 0.00
157 14,704.20 89.20 478.08 0.00
187 14,615.00 107.67 459.61 0.00
218 14,507.33 95.60 471.68 0.00
250 14,411.73 83.34 483.94 0.00
279 14,328.39 131.92 435.35 0.00
310 14,196.47 105.71 461.57 0.00
341 14,090.76 109.14 458.13 0.00
371 13,981.62 127.58 439.69 0.00
402 13,854.03 116.84 450.44 0.00
430 13,737.19 164.49 402.79 0.00
461 13,572.71 125.99 441.29 0.00
491 13,446.72 144.41 422.87 0.00
523 13,302.31 120.59 446.68 0.00
552 13,181.72 166.77 400.51 0.00
583 13,014.95 144.12 423.16 0.00
614 12,870.83 148.81 418.47 0.00
644 12,722.02 167.20 400.08 0.00
675 12,554.83 159.08 408.20 0.00
705 12,395.75 177.46 389.82 0.00
736 12,218.29 170.02 397.25 0.00
768 12,048.27 162.70 404.57 0.00
796 11,885.56 218.78 348.50 0.00
826 11,666.78 200.38 366.90 0.00
856 11,466.40 206.68 360.60 0.00
887 11,259.72 201.19 366.09 0.00
917 11,058.53 219.51 347.77 0.00
948 10,839.02 214.87 352.41 0.00
979 10,624.15 221.85 345.42 0.00
1009 10,402.30 240.15 327.13 0.00
1041 10,162.15 226.04 341.24 0.00
1070 9,936.11 265.38 301.90 0.00
1101 9,670.73 252.85 314.43 0.00
1132 9,417.88 261.07 306.20 0.00
1160 9,156.81 298.79 268.49 0.00
1191 8,858.01 279.28 288.00 0.00
1221 8,578.74 297.49 269.78 0.00
1252 8,281.24 298.03 269.25 0.00
1282 7,983.22 316.22 251.06 0.00
1314 7,666.99 309.83 257.45 0.00
1344 7,357.17 335.91 231.37 0.00
1374 7,021.26 346.47 220.80 0.00
1405 6,674.79 350.26 217.02 0.00
1435 6,324.53 368.38 198.89 0.00
1466 5,956.14 373.63 193.65 0.00
1497 5,582.52 385.77 181.51 0.00
1526 5,196.74 409.38 157.90 0.00
1557 4,787.36 411.63 155.65 0.00
1587 4,375.74 429.67 137.61 0.00
1618 3,946.07 438.98 128.30 0.00
1648 3,507.09 456.99 110.29 0.00
1679 3,050.10 468.11 99.17 0.00
1710 2,581.99 483.33 83.95 0.00
1741 2,098.66 499.04 68.23 0.00
1771 1,599.62 516.97 50.30 0.00
1801 1,082.65 533.23 34.05 0.00
1832 549.41 549.41 17.86 0.00
 ###
###

Portes Cuota Constante Saldo Final

- 567.28 15,000.55
- 567.28 14,889.05
- 567.28 14,805.86
- 567.28 14,704.20
- 567.28 14,615.00
- 567.28 14,507.33
- 567.28 14,411.73
- 567.28 14,328.39
- 567.28 14,196.47
- 567.28 14,090.76
- 567.28 13,981.62
- 567.28 13,854.03
- 567.28 13,737.19
- 567.28 13,572.71
- 567.28 13,446.72
- 567.28 13,302.31
- 567.28 13,181.72
- 567.28 13,014.95
- 567.28 12,870.83
- 567.28 12,722.02
- 567.28 12,554.83
- 567.28 12,395.75
- 567.28 12,218.29
- 567.28 12,048.27
- 567.28 11,885.56
- 567.28 11,666.78
- 567.28 11,466.40
- 567.28 11,259.72
- 567.28 11,058.53
- 567.28 10,839.02
- 567.28 10,624.15
- 567.28 10,402.30
- 567.28 10,162.15
- 567.28 9,936.11
- 567.28 9,670.73
- 567.28 9,417.88
- 567.28 9,156.81
- 567.28 8,858.01
- 567.28 8,578.74
- 567.28 8,281.24
- 567.28 7,983.22
- 567.28 7,666.99
- 567.28 7,357.17
- 567.28 7,021.26
- 567.28 6,674.79
- 567.28 6,324.53
- 567.28 5,956.14
- 567.28 5,582.52
- 567.28 5,196.74
- 567.28 4,787.36
- 567.28 4,375.74
- 567.28 3,946.07
- 567.28 3,507.09
- 567.28 3,050.10
- 567.28 2,581.99
- 567.28 2,098.66
- 567.28 1,599.62
- 567.28 1,082.65
- 567.28 549.41
- 567.28 -