CUADRO DE DEUDA-CUOTAS FIJAS

Cuota = Amortiz + Intere + Otros Gas

PRESTAMO A: CAPITAL DE TRABAJO Amortiz = Cuota - Intere - Otros Gast
Seguro de des: S/ 0.00 mensuales
Capital S/ 450,000.00
TEA 13.00% TEM
Plazo (meses)
Cuota S/ 7,384.00

N° Cuota Amort Interes Seguro

0 S/ 0.00 S/ 0.00 S/ 0.00
1 S/ 2,777.42 S/ 4,606.58 S/ 0.00
2 S/ 2,805.85 S/ 4,578.15 S/ 0.00
3 S/ 2,834.58 S/ 4,549.42 S/ 0.00
4 S/ 2,863.59 S/ 4,520.41 S/ 0.00
5 S/ 2,892.91 S/ 4,491.09 S/ 0.00
6 S/ 2,922.52 S/ 4,461.48 S/ 0.00
7 S/ 2,952.44 S/ 4,431.56 S/ 0.00
8 S/ 2,982.66 S/ 4,401.34 S/ 0.00
9 S/ 3,013.19 S/ 4,370.81 S/ 0.00
10 S/ 3,044.04 S/ 4,339.96 S/ 0.00
11 S/ 3,075.20 S/ 4,308.80 S/ 0.00
12 S/ 3,106.68 S/ 4,277.32 S/ 0.00
13 S/ 3,138.48 S/ 4,245.52 S/ 0.00
14 S/ 3,170.61 S/ 4,213.39 S/ 0.00
15 S/ 3,203.07 S/ 4,180.93 S/ 0.00
16 S/ 3,235.86 S/ 4,148.14 S/ 0.00
17 S/ 3,268.98 S/ 4,115.02 S/ 0.00
18 S/ 3,302.45 S/ 4,081.55 S/ 0.00
19 S/ 3,336.25 S/ 4,047.75 S/ 0.00
20 S/ 3,370.41 S/ 4,013.59 S/ 0.00
21 S/ 3,404.91 S/ 3,979.09 S/ 0.00
22 S/ 3,439.77 S/ 3,944.23 S/ 0.00
23 S/ 3,474.98 S/ 3,909.02 S/ 0.00
24 S/ 3,510.55 S/ 3,873.45 S/ 0.00
25 S/ 3,546.49 S/ 3,837.51 S/ 0.00
26 S/ 3,582.79 S/ 3,801.21 S/ 0.00
27 S/ 3,619.47 S/ 3,764.53 S/ 0.00
28 S/ 3,656.52 S/ 3,727.48 S/ 0.00
29 S/ 3,693.95 S/ 3,690.05 S/ 0.00
30 S/ 3,731.77 S/ 3,652.23 S/ 0.00
31 S/ 3,769.97 S/ 3,614.03 S/ 0.00
32 S/ 3,808.56 S/ 3,575.44 S/ 0.00
33 S/ 3,847.55 S/ 3,536.45 S/ 0.00
34 S/ 3,886.94 S/ 3,497.06 S/ 0.00
35 S/ 3,926.73 S/ 3,457.27 S/ 0.00
36 S/ 3,966.92 S/ 3,417.08 S/ 0.00
37 S/ 4,007.53 S/ 3,376.47 S/ 0.00
38 S/ 4,048.56 S/ 3,335.44 S/ 0.00
39 S/ 4,090.00 S/ 3,294.00 S/ 0.00
40 S/ 4,131.87 S/ 3,252.13 S/ 0.00
41 S/ 4,174.17 S/ 3,209.83 S/ 0.00
42 S/ 4,216.90 S/ 3,167.10 S/ 0.00
43 S/ 4,260.06 S/ 3,123.94 S/ 0.00
44 S/ 4,303.67 S/ 3,080.33 S/ 0.00
45 S/ 4,347.73 S/ 3,036.27 S/ 0.00
46 S/ 4,392.24 S/ 2,991.76 S/ 0.00
47 S/ 4,437.20 S/ 2,946.80 S/ 0.00
48 S/ 4,482.62 S/ 2,901.38 S/ 0.00
49 S/ 4,528.51 S/ 2,855.49 S/ 0.00
50 S/ 4,574.87 S/ 2,809.13 S/ 0.00
51 S/ 4,621.70 S/ 2,762.30 S/ 0.00
52 S/ 4,669.01 S/ 2,714.99 S/ 0.00
53 S/ 4,716.81 S/ 2,667.19 S/ 0.00
54 S/ 4,765.09 S/ 2,618.91 S/ 0.00
55 S/ 4,813.87 S/ 2,570.13 S/ 0.00
56 S/ 4,863.15 S/ 2,520.85 S/ 0.00
57 S/ 4,912.93 S/ 2,471.07 S/ 0.00
58 S/ 4,963.23 S/ 2,420.77 S/ 0.00
59 S/ 5,014.04 S/ 2,369.96 S/ 0.00
60 S/ 5,065.36 S/ 2,318.64 S/ 0.00
61 S/ 5,117.22 S/ 2,266.78 S/ 0.00
62 S/ 5,169.60 S/ 2,214.40 S/ 0.00
63 S/ 5,222.52 S/ 2,161.48 S/ 0.00
64 S/ 5,275.98 S/ 2,108.02 S/ 0.00
65 S/ 5,329.99 S/ 2,054.01 S/ 0.00
66 S/ 5,384.55 S/ 1,999.45 S/ 0.00
67 S/ 5,439.68 S/ 1,944.32 S/ 0.00
68 S/ 5,495.36 S/ 1,888.64 S/ 0.00
69 S/ 5,551.62 S/ 1,832.38 S/ 0.00
70 S/ 5,608.45 S/ 1,775.55 S/ 0.00
71 S/ 5,665.86 S/ 1,718.14 S/ 0.00
72 S/ 5,723.86 S/ 1,660.14 S/ 0.00
73 S/ 5,782.45 S/ 1,601.55 S/ 0.00
74 S/ 5,841.65 S/ 1,542.35 S/ 0.00
75 S/ 5,901.45 S/ 1,482.55 S/ 0.00
76 S/ 5,961.86 S/ 1,422.14 S/ 0.00
77 S/ 6,022.89 S/ 1,361.11 S/ 0.00
78 S/ 6,084.55 S/ 1,299.45 S/ 0.00
79 S/ 6,146.83 S/ 1,237.17 S/ 0.00
80 S/ 6,209.76 S/ 1,174.24 S/ 0.00
81 S/ 6,273.33 S/ 1,110.67 S/ 0.00
82 S/ 6,337.55 S/ 1,046.45 S/ 0.00
83 S/ 6,402.42 S/ 981.58 S/ 0.00
84 S/ 6,467.96 S/ 916.04 S/ 0.00
85 S/ 6,534.17 S/ 849.83 S/ 0.00
86 S/ 6,601.06 S/ 782.94 S/ 0.00
87 S/ 6,668.64 S/ 715.36 S/ 0.00
88 S/ 6,736.90 S/ 647.10 S/ 0.00
89 S/ 6,805.87 S/ 578.13 S/ 0.00
90 S/ 6,875.54 S/ 508.46 S/ 0.00
91 S/ 6,945.92 S/ 438.08 S/ 0.00
92 S/ 7,017.03 S/ 366.97 S/ 0.00
93 S/ 7,088.86 S/ 295.14 S/ 0.00
94 S/ 7,161.43 S/ 222.57 S/ 0.00
95 S/ 7,234.74 S/ 149.26 S/ 0.00
96 S/ 7,308.80 S/ 75.20 S/ 0.00
-CUOTAS FIJAS

= Amortiz + Intere + Otros Gastos

z = Cuota - Intere - Otros Gastos

1.02%

Cuota Saldo Capital

S/ 0.00 S/ 450,000.00
S/ 7,384.00 S/ 447,222.58 ABRIL
S/ 7,384.00 S/ 444,416.73 MAYO
S/ 7,384.00 S/ 441,582.15 JUNIO
S/ 7,384.00 S/ 438,718.56 JULIO
S/ 7,384.00 S/ 435,825.65
S/ 7,384.00 S/ 432,903.13
S/ 7,384.00 S/ 429,950.70
S/ 7,384.00 S/ 426,968.03
S/ 7,384.00 S/ 423,954.84
S/ 7,384.00 S/ 420,910.80
S/ 7,384.00 S/ 417,835.60
S/ 7,384.00 S/ 414,728.92
S/ 7,384.00 S/ 411,590.43
S/ 7,384.00 S/ 408,419.82
S/ 7,384.00 S/ 405,216.75
S/ 7,384.00 S/ 401,980.89
S/ 7,384.00 S/ 398,711.90
S/ 7,384.00 S/ 395,409.46
S/ 7,384.00 S/ 392,073.20
S/ 7,384.00 S/ 388,702.79
S/ 7,384.00 S/ 385,297.88
S/ 7,384.00 S/ 381,858.12
S/ 7,384.00 S/ 378,383.14
S/ 7,384.00 S/ 374,872.59
S/ 7,384.00 S/ 371,326.10
S/ 7,384.00 S/ 367,743.31
S/ 7,384.00 S/ 364,123.84
S/ 7,384.00 S/ 360,467.32
S/ 7,384.00 S/ 356,773.37
S/ 7,384.00 S/ 353,041.60
S/ 7,384.00 S/ 349,271.63
S/ 7,384.00 S/ 345,463.07
S/ 7,384.00 S/ 341,615.52
S/ 7,384.00 S/ 337,728.59
S/ 7,384.00 S/ 333,801.86
S/ 7,384.00 S/ 329,834.94
S/ 7,384.00 S/ 325,827.41
S/ 7,384.00 S/ 321,778.85
S/ 7,384.00 S/ 317,688.85
S/ 7,384.00 S/ 313,556.99
S/ 7,384.00 S/ 309,382.82
S/ 7,384.00 S/ 305,165.92
S/ 7,384.00 S/ 300,905.86
S/ 7,384.00 S/ 296,602.19
S/ 7,384.00 S/ 292,254.46
S/ 7,384.00 S/ 287,862.22
S/ 7,384.00 S/ 283,425.02
S/ 7,384.00 S/ 278,942.40
S/ 7,384.00 S/ 274,413.89
S/ 7,384.00 S/ 269,839.02
S/ 7,384.00 S/ 265,217.32
S/ 7,384.00 S/ 260,548.31
S/ 7,384.00 S/ 255,831.50
S/ 7,384.00 S/ 251,066.41
S/ 7,384.00 S/ 246,252.54
S/ 7,384.00 S/ 241,389.39
S/ 7,384.00 S/ 236,476.45
S/ 7,384.00 S/ 231,513.22
S/ 7,384.00 S/ 226,499.19
S/ 7,384.00 S/ 221,433.83
S/ 7,384.00 S/ 216,316.61
S/ 7,384.00 S/ 211,147.01
S/ 7,384.00 S/ 205,924.49
S/ 7,384.00 S/ 200,648.51
S/ 7,384.00 S/ 195,318.51
S/ 7,384.00 S/ 189,933.96
S/ 7,384.00 S/ 184,494.28
S/ 7,384.00 S/ 178,998.92
S/ 7,384.00 S/ 173,447.31
S/ 7,384.00 S/ 167,838.86
S/ 7,384.00 S/ 162,173.00
S/ 7,384.00 S/ 156,449.14
S/ 7,384.00 S/ 150,666.68
S/ 7,384.00 S/ 144,825.04
S/ 7,384.00 S/ 138,923.59
S/ 7,384.00 S/ 132,961.73
S/ 7,384.00 S/ 126,938.83
S/ 7,384.00 S/ 120,854.29
S/ 7,384.00 S/ 114,707.45
S/ 7,384.00 S/ 108,497.70
S/ 7,384.00 S/ 102,224.37
S/ 7,384.00 S/ 95,886.83
S/ 7,384.00 S/ 89,484.40
S/ 7,384.00 S/ 83,016.44
S/ 7,384.00 S/ 76,482.27
S/ 7,384.00 S/ 69,881.21
S/ 7,384.00 S/ 63,212.57
S/ 7,384.00 S/ 56,475.67
S/ 7,384.00 S/ 49,669.80
S/ 7,384.00 S/ 42,794.26
S/ 7,384.00 S/ 35,848.34
S/ 7,384.00 S/ 28,831.31
S/ 7,384.00 S/ 21,742.45
S/ 7,384.00 S/ 14,581.03
S/ 7,384.00 S/ 7,346.29
S/ 7,384.00 S/ 37.49