PLAZO

ENTIDAD MONTO INTERÉS (ANUAL)

(MESES)
INTERBANK S/58,000 48 45%

Interbank
58,000.00 Capital Actual
45% Tasa Efectiva anual Tasa Periodo Mensual
4 años 48 cuotas

Factor Actualizacion

Cuota

CRONOGRAMA DE PAGOS
Cuota Nro. Capital Amort Int Cuota
1 58,000.00 1,823.98 2,357.23
2 57,466.75 1,807.21 2,357.23
3 56,916.73 1,789.92 2,357.23
4 56,349.42 1,772.08 2,357.23
5 55,764.26 1,753.67 2,357.23
6 55,160.70 1,734.69 2,357.23
7 54,538.16 1,715.12 2,357.23
8 53,896.04 1,694.92 2,357.23
9 53,233.73 1,674.09 2,357.23
10 52,550.59 1,652.61 2,357.23
11 51,845.97 1,630.45 2,357.23
12 51,119.19 1,607.60 2,357.23
13 50,369.55 1,584.02 2,357.23
14 49,596.34 1,229.18 2,357.23
15 48,468.29 1,524.23 2,357.23
16 47,635.28 1,498.03 2,357.23
17 46,776.08 1,471.01 2,357.23
18 45,889.87 1,443.14 2,357.23
19 44,975.78 1,414.40 2,357.23
20 44,032.94 1,384.75 2,357.23
21 43,060.46 1,354.16 2,357.23
22 42,057.39 1,322.62 2,357.23
23 41,022.77 1,290.08 2,357.23
24 39,955.63 1,256.52 2,357.23
25 38,854.92 1,221.91 2,357.23
26 37,719.59 1,186.21 2,357.23
27 36,548.57 1,149.38 2,357.23
28 35,340.71 1,111.39 2,357.23
29 34,094.87 1,072.22 2,357.23
30 32,809.86 1,031.80 2,357.23
31 31,484.43 990.12 2,357.23
32 30,117.32 947.13 2,357.23
33 28,707.21 902.78 2,357.23
34 27,252.76 857.04 2,357.23
35 25,752.57 809.87 2,357.23
36 24,205.21 761.21 2,357.23
37 22,609.18 711.01 2,357.23
38 20,962.96 659.24 2,357.23
39 19,264.97 605.84 2,357.23
40 17,513.58 550.77 2,357.23
41 15,707.12 493.96 2,357.23
42 13,843.84 435.36 2,357.23
43 11,921.97 374.92 2,357.23
44 9,939.66 312.58 2,357.23
45 7,895.01 248.28 2,357.23
46 5,786.06 181.96 2,357.23
47 3,610.78 113.55 2,357.23
48 1,367.10 42.99 2,357.23
49 -947.14 -29.79 2,357.23
50 -3,334.16 -104.85 2,357.23
51 -5,796.24 -182.28 2,357.23
52 -8,335.76 -262.14 2,357.23
53 -10,955.13 -344.52 2,357.23
54 -13,656.88 -429.48 2,357.23
55 -16,443.59 -517.12 2,357.23
56 -19,317.95 -607.51 2,357.23
57 -22,282.69 -700.75 2,357.23
58 -25,340.67 -796.91 2,357.23
59 -28,494.81 -896.10 2,357.23
60 -31,748.15 -998.42 2,357.23
61 -35,103.80 -1,103.94 2,357.23
62 -38,564.98 -1,212.79 2,357.23
63 -42,135.00 -1,325.06 2,357.23
64 -45,817.29 -1,440.86 2,357.23
65 -49,615.39 -1,560.30 2,357.23
66 -53,532.93 -1,683.50 2,357.23
67 -57,573.66 -1,810.58 2,357.23
68 -61,741.47 -1,941.65 2,357.23
69 -66,040.35 -2,076.84 2,357.23
70 -70,474.42 -2,216.28 2,357.23
71 -75,047.93 -2,360.11 2,357.23
72 -79,765.27 -2,508.46 2,357.23
73 -84,630.96 -2,661.47 2,357.23
74 -89,649.67 -2,819.30 2,357.23
75 -94,826.20 -2,982.09 2,357.23
76 -100,165.53 -3,150.00 2,357.23
77 -105,672.76 -3,323.20 2,357.23
78 -111,353.19 -3,501.83 2,357.23
79 -117,212.26 -3,686.09 2,357.23
80 -123,255.58 -3,876.14 2,357.23
81 -129,488.96 -4,072.17 2,357.23
82 -135,918.36 -4,274.36 2,357.23
83 -142,549.95 -4,482.91 2,357.23
84 -149,390.09 -4,698.02 2,357.23
85 -156,445.34 -4,919.89 2,357.23
86 -163,722.46 -5,148.74 2,357.23
87 -171,228.44 -5,384.79 2,357.23
88 -178,970.46 -5,628.26 2,357.23
89 -186,955.96 -5,879.39 2,357.23
90 -195,192.58 -6,138.41 2,357.23
91 -203,688.23 -6,405.59 2,357.23
92 -212,451.04 -6,681.16 2,357.23
93 -221,489.43 -6,965.40 2,357.23
94 -230,812.06 -7,258.58 2,357.23
95 -240,427.87 -7,560.97 2,357.23
96 -250,346.08 -7,872.88 2,357.23
97 -260,576.19 -8,194.60 2,357.23
98 -271,128.02 -8,526.43 2,357.23
99 -282,011.69 -8,868.70 2,357.23
100 -293,237.62 -9,221.73 2,357.23
101 -304,816.59 -9,585.87 2,357.23
102 -316,759.69 -9,961.46 2,357.23
103 -329,078.38 -10,348.85 2,357.23
104 -341,784.46 -10,748.43 2,357.23
105 -354,890.13 -11,160.58 2,357.23
106 -368,407.94 -11,585.69 2,357.23
107 -382,350.87 -12,024.17 2,357.23
108 -396,732.26 -12,476.43 2,357.23
109 -411,565.93 -12,942.92 2,357.23
110 -426,866.08 -13,424.08 2,357.23
111 -442,647.40 -13,920.37 2,357.23
112 -458,925.00 -14,432.27 2,357.23
113 -475,714.50 -14,960.26 2,357.23
114 -493,032.00 -15,504.86 2,357.23
115 -510,894.10 -16,066.59 2,357.23
116 -529,317.92 -16,645.98 2,357.23
117 -548,321.14 -17,243.60 2,357.23
118 -567,921.97 -17,860.00 2,357.23
119 -588,139.20 -18,495.80 2,357.23
120 -608,992.23 -19,151.58 2,357.23
121 -630,501.05 -19,827.99 2,357.23
122 -652,686.27 -20,525.67 2,357.23
123 -675,569.17 -21,245.29 2,357.23
124 -699,171.70 -21,987.54 2,357.23
125 -723,516.47 -22,753.14 2,357.23
126 -748,626.85 -23,542.81 2,357.23
127 -774,526.89 -24,357.31 2,357.23
128 -801,241.43 -25,197.43 2,357.23
129 -828,796.10 -26,063.97 2,357.23
130 -857,217.30 -26,957.76 2,357.23
131 -886,532.30 -27,879.66 2,357.23
132 -916,769.19 -28,830.55 2,357.23
133 -947,956.97 -29,811.34 2,357.23
134 -980,125.54 -30,822.98 2,357.23
135 -1,013,305.75 -31,866.43 2,357.23
136 -1,047,529.41 -32,942.69 2,357.23
137 -1,082,829.34 -34,052.81 2,357.23
138 -1,119,239.38 -35,197.83 2,357.23
139 -1,156,794.44 -36,378.86 2,357.23
140 -1,195,530.53 -37,597.03 2,357.23
141 -1,235,484.79 -38,853.51 2,357.23
142 -1,276,695.54 -40,149.51 2,357.23
143 -1,319,202.28 -41,486.26 2,357.23
144 -1,363,045.77 -42,865.05 2,357.23
145 -1,408,268.05 -44,287.20 2,357.23
146 -1,454,912.48 -45,754.07 2,357.23
147 -1,503,023.79 -47,267.08 2,357.23
148 -1,552,648.10 -48,827.66 2,357.23
149 -1,603,832.99 -50,437.32 2,357.23
150 -1,656,627.54 -52,097.61 2,357.23
151 -1,711,082.38 -53,810.10 2,357.23
152 -1,767,249.72 -55,576.45 2,357.23
153 -1,825,183.40 -57,398.35 2,357.23
154 -1,884,938.98 -59,277.54 2,357.23
155 -1,946,573.75 -61,215.83 2,357.23
156 -2,010,146.82 -63,215.08 2,357.23
157 -2,075,719.12 -65,277.19 2,357.23
158 -2,143,353.55 -67,404.16 2,357.23
159 -2,213,114.94 -69,598.01 2,357.23
160 -2,285,070.19 -71,860.86 2,357.23
161 -2,359,288.28 -74,194.87 2,357.23
162 -2,435,840.39 -76,602.28 2,357.23
163 -2,514,799.90 -79,085.40 2,357.23
164 -2,596,242.54 -81,646.61 2,357.23
165 -2,680,246.38 -84,288.36 2,357.23
166 -2,766,891.97 -87,013.19 2,357.23
167 -2,856,262.39 -89,823.71 2,357.23
168 -2,948,443.33 -92,722.61 2,357.23
169 -3,043,523.18 -95,712.68 2,357.23
170 -3,141,593.10 -98,796.79 2,357.23
171 -3,242,747.11 -101,977.88 2,357.23
172 -3,347,082.22 -105,259.01 2,357.23
173 -3,454,698.46 -108,643.32 2,357.23
174 -3,565,699.01 -112,134.06 2,357.23
175 -3,680,190.31 -115,734.58 2,357.23
176 -3,798,282.13 -119,448.34 2,357.23
177 -3,920,087.70 -123,278.88 2,357.23
178 -4,045,723.80 -127,229.88 2,357.23
179 -4,175,310.92 -131,305.13 2,357.23
180 -4,308,973.28 -135,508.54 2,357.23
181 -4,446,839.06 -139,844.15 2,357.23
182 -4,589,040.44 -144,316.09 2,357.23
183 -4,735,713.76 -148,928.68 2,357.23
184 -4,886,999.67 -153,686.31 2,357.23
185 -5,043,043.22 -158,593.57 2,357.23
186 -5,203,994.02 -163,655.15 2,357.23
187 -5,370,006.40 -168,875.90 2,357.23
188 -5,541,239.54 -174,260.84 2,357.23
189 -5,717,857.61 -179,815.12 2,357.23
190 -5,900,029.97 -185,544.08 2,357.23
191 -6,087,931.28 -191,453.20 2,357.23
192 -6,281,741.71 -197,548.14 2,357.23
193 -6,481,647.08 -203,834.77 2,357.23
194 -6,687,839.08 -210,319.09 2,357.23
195 -6,900,515.41 -217,007.33 2,357.23
196 -7,119,879.97 -223,905.91 2,357.23
197 -7,346,143.12 -231,021.43 2,357.23
198 -7,579,521.78 -238,360.72 2,357.23
199 -7,820,239.73 -245,930.81 2,357.23
200 -8,068,527.78 -253,738.97 2,357.23
201 -8,324,623.98 -261,792.68 2,357.23
202 -8,588,773.90 -270,099.67 2,357.23
203 -8,861,230.80 -278,667.89 2,357.23
204 -9,142,255.92 -287,505.56 2,357.23
205 -9,432,118.72 -296,621.17 2,357.23
206 -9,731,097.12 -306,023.44 2,357.23
207 ### -315,721.39 2,357.23
208 ### -325,724.32 2,357.23
209 ### -336,041.83 2,357.23
210 ### -346,683.80 2,357.23
211 ### -357,660.44 2,357.23
212 ### -368,982.27 2,357.23
213 ### -380,660.15 2,357.23
214 ### -392,705.27 2,357.23
215 ### -405,129.20 2,357.23
216 ### -417,943.82 2,357.23
217 ### -431,161.45 2,357.23
218 ### -444,794.74 2,357.23
219 ### -458,856.77 2,357.23
220 ### -473,361.02 2,357.23
221 ### -488,321.40 2,357.23
222 ### -503,752.26 2,357.23
223 ### -519,668.39 2,357.23
224 ### -536,085.04 2,357.23
225 ### -553,017.97 2,357.23
226 ### -570,483.40 2,357.23
227 ### -588,498.09 2,357.23
228 ### -607,079.30 2,357.23
229 ### -626,244.85 2,357.23
230 ### -646,013.12 2,357.23
231 ### -666,403.07 2,357.23
232 ### -687,434.24 2,357.23
233 ### -709,126.79 2,357.23
234 ### -731,501.53 2,357.23
235 ### -754,579.91 2,357.23
236 ### -778,384.07 2,357.23
237 ### -802,936.81 2,357.23
238 ### -828,261.69 2,357.23
239 ### -854,382.98 2,357.23
240 ### -881,325.74 2,357.23
241 ### -909,115.79 2,357.23
 CUOTA
CANCELADA
10

MES DIARIO DIAS 30

0.0314479891343 0.001032654
0.024783691 54 NUMERO DE ORDEN
24
24.605120632785

2,357.23 NUMERO DE ORDEN

Amortiz Capital
533.25
550.02
567.32
585.16
603.56
622.54
642.12
662.31
683.14
704.62 78.57443018415
726.78 Cancelacion Total
749.64 52,726.78 1,885.7863
773.21
1,128.05
833.00
859.20
886.22
914.09
942.84
972.49
1,003.07
1,034.61
1,067.15
1,100.71
1,135.32
1,171.03
1,207.85
1,245.84
1,285.02
1,325.43
1,367.11
1,410.10
1,454.45
1,500.19
1,547.37
1,596.03
1,646.22
1,697.99
1,751.39
1,806.47
1,863.28
1,921.87
1,982.31
2,044.65
2,108.95
2,175.27
2,243.68
2,314.24
2,387.02
2,462.09
2,539.51
2,619.38
2,701.75
2,786.71
2,874.35
2,964.74
3,057.98
3,154.15
3,253.34
3,355.65
3,461.18
3,570.02
3,682.29
3,798.09
3,917.54
4,040.74
4,167.81
4,298.88
4,434.07
4,573.51
4,717.34
 4,865.69
5,018.71
5,176.53
5,339.33
5,507.24
5,680.43
5,859.07
6,043.32
6,233.37
6,429.40
6,631.59
6,840.14
7,055.25
7,277.12
7,505.98
7,742.02
7,985.49
8,236.62
8,495.65
8,762.82
9,038.39
9,322.63
9,615.81
9,918.21
10,230.11
10,551.83
10,883.66
11,225.93
11,578.97
11,943.10
12,318.69
12,706.09
13,105.67
13,517.81
13,942.92
14,381.40
14,833.66
15,300.15
15,781.31
16,277.60
16,789.50
17,317.50
17,862.10
18,423.82
19,003.22
19,600.83
20,217.24
20,853.03
21,508.81
22,185.22
22,882.90
23,602.52
24,344.78
25,110.37
25,900.04
26,714.55
27,554.66
28,421.20
29,314.99
30,236.89
31,187.78
32,168.57
33,180.21
34,223.66
35,299.93
36,410.04
37,555.06
38,736.09
39,954.26
41,210.75
42,506.74
43,843.49
45,222.28
46,644.43
48,111.30
49,624.31
51,184.89
52,794.56
54,454.84
56,167.33
57,933.68
59,755.58
61,634.77
63,573.06
65,572.31
67,634.43
 69,761.39
71,955.25
74,218.10
76,552.11
78,959.51
81,442.63
84,003.84
86,645.59
89,370.42
92,180.94
95,079.85
98,069.92
101,154.02
104,335.11
107,616.24
111,000.55
114,491.30
118,091.82
121,805.57
125,636.11
129,587.11
133,662.37
137,865.78
142,201.38
146,673.33
151,285.91
156,043.55
160,950.80
166,012.38
171,233.14
176,618.07
182,172.36
187,901.31
193,810.43
199,905.38
206,192.00
212,676.32
219,364.57
226,263.14
233,378.66
240,717.95
248,288.05
256,096.21
264,149.92
272,456.90
281,025.12
289,862.80
298,978.40
308,380.67
318,078.62
328,081.55
338,399.06
349,041.03
360,017.67
371,339.50
383,017.38
395,062.51
407,486.43
420,301.06
433,518.68
447,151.97
461,214.00
475,718.25
490,678.64
506,109.49
522,025.62
538,442.27
555,375.20
572,840.63
590,855.32
609,436.53
628,602.09
648,370.36
668,760.30
689,791.47
711,484.02
733,858.76
756,937.15
780,741.30
805,294.04
830,618.92
856,740.22
883,682.97
911,473.02
Plazo Año 2
TCEA 18%
Cuota

Cronograma de Pagos
Nro Cuota Capital
1 -
2 -
3 -
4 -
5 -
6 -
7 -
8 -
9 -
10 -
11 -
12 -
13 -
14 -
15 -
16 -
17 -
18 -
19 -
20 -
21 S/. 0.00
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 -
49 -
50 -
51 -
52 -
53 -
54 -
55 -
56 -
57 -
58 -
59 -
60 -
61 -
 PLAZO ME 24
TCEMES 0.0138884 6% 0.0048676
S/. 0.00

de Pagos
Interes Cuota Amortizacion
- 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/. 0.00 -
- S/. 0.00 -
- S/. 0.00 -
- S/. 0.00 -
 ENTIDAD MONTO PLAZO (MESES) INTERÉS (ANUAL)

CREDINKA S/ 80,000 48 32%

QUILLACORP S/ 70,000 36 28%

Credinka
80,000.00 Capital Actual
32% Tasa Efectiva anual Tasa Periodo Mensua
4 años 48 cuotas

Factor Actualizacion

Cuota

CRONOGRAMA DE PAGOS
Cuota Nro. Capital Amort Int Cuota
1 80,000.00 1,872.46 2,792.15
2 79,080.31 1,850.93 2,792.15
3 78,139.09 1,828.90 2,792.15
4 77,175.84 1,806.35 2,792.15
5 76,190.05 1,783.28 2,792.15
6 75,181.18 1,759.67 2,792.15
7 74,148.70 1,735.50 2,792.15
8 73,092.05 1,710.77 2,792.15
9 72,010.67 1,685.46 2,792.15
10 70,903.99 1,659.56 2,792.15
11 69,771.40 1,633.05 2,792.15
12 68,612.29 1,605.92 2,792.15
13 67,426.07 1,578.15 2,792.15
14 66,212.07 1,549.74 2,792.15
15 64,969.66 1,520.66 2,792.15
16 63,698.17 1,490.90 2,792.15
17 62,396.93 1,460.44 2,792.15
18 61,065.22 1,429.27 2,792.15
19 59,702.35 1,397.37 2,792.15
20 58,307.57 1,364.73 2,792.15
21 56,880.16 1,331.32 2,792.15
22 55,419.33 1,297.13 2,792.15
23 53,924.31 1,262.14 2,792.15
24 52,394.29 1,226.32 2,792.15
25 50,828.47 1,189.68 2,792.15
26 49,226.00 1,152.17 2,792.15
27 47,586.02 1,113.78 2,792.15
28 45,907.66 1,074.50 2,792.15
29 44,190.01 1,034.30 2,792.15
30 42,432.16 993.15 2,792.15
31 40,633.16 951.05 2,792.15
32 38,792.06 907.96 2,792.15
33 36,907.87 863.85 2,792.15
34 34,979.58 818.72 2,792.15
35 33,006.15 772.53 2,792.15
36 30,986.53 725.26 2,792.15
37 28,919.65 676.88 2,792.15
38 26,804.38 627.38 2,792.15
39 24,639.61 576.71 2,792.15
40 22,424.17 524.85 2,792.15
41 20,156.88 471.79 2,792.15
42 17,836.51 417.48 2,792.15
43 15,461.84 361.90 2,792.15
44 13,031.59 305.01 2,792.15
45 10,544.45 246.80 2,792.15
46 7,999.11 187.22 2,792.15
47 5,394.18 126.25 2,792.15
48 2,728.29 63.86 2,792.15
49 0.00 0.00 2,792.15
50 -2,792.15 -51.70 2,792.15
51 -5,635.99 -131.91 2,792.15
52 -8,560.06 -200.35 2,792.15
53 -11,552.56 -270.40 2,792.15
54 -14,615.10 -342.08 2,792.15
55 -17,749.33 -415.44 2,792.15
56 -20,956.91 -490.51 2,792.15
57 -24,239.57 -567.34 2,792.15
58 -27,599.06 -645.98 2,792.15
59 -31,037.18 -726.45 2,792.15
60 -34,555.78 -808.80 2,792.15
61 -38,156.73 -893.08 2,792.15
62 -41,841.96 -979.34 2,792.15
63 -45,613.45 -1,067.61 2,792.15
64 -49,473.21 -1,157.95 2,792.15
65 -53,423.31 -1,250.41 2,792.15
66 -57,465.87 -1,345.03 2,792.15
67 -61,603.05 -1,441.86 2,792.15
68 -65,837.06 -1,540.96 2,792.15
69 -70,170.17 -1,642.38 2,792.15
70 -74,604.69 -1,746.17 2,792.15
71 -79,143.02 -1,852.40 2,792.15
72 -83,787.56 -1,961.11 2,792.15
73 -88,540.82 -2,072.36 2,792.15
74 -93,405.32 -2,186.22 2,792.15
75 -98,383.69 -2,302.74 2,792.15
76 -103,478.57 -2,421.99 2,792.15
77 -108,692.71 -2,544.03 2,792.15
78 -114,028.88 -2,668.92 2,792.15
79 -119,489.96 -2,796.74 2,792.15
80 -125,078.85 -2,927.56 2,792.15
81 -130,798.55 -3,061.43 2,792.15
82 -136,652.13 -3,198.44 2,792.15
83 -142,642.72 -3,338.65 2,792.15
84 -148,773.52 -3,482.15 2,792.15
85 -155,047.81 -3,629.00 2,792.15
86 -161,468.96 -3,779.29 2,792.15
87 -168,040.40 -3,933.10 2,792.15
88 -174,765.65 -4,090.51 2,792.15
89 -181,648.31 -4,251.60 2,792.15
90 -188,692.06 -4,416.47 2,792.15
91 -195,900.68 -4,585.19 2,792.15
92 -203,278.01 -4,757.86 2,792.15
93 -210,828.03 -4,934.58 2,792.15
94 -218,554.75 -5,115.42 2,792.15
95 -226,462.32 -5,300.51 2,792.15
96 -234,554.98 -5,489.92 2,792.15
97 -242,837.05 -5,683.77 2,792.15
98 -251,312.96 -5,882.15 2,792.15
99 -259,987.26 -6,085.18 2,792.15
100 -268,864.59 -6,292.96 2,792.15
101 -277,949.70 -6,505.60 2,792.15
102 -287,247.45 -6,723.23 2,792.15
103 -296,762.83 -6,945.94 2,792.15
104 -306,500.91 -7,173.87 2,792.15
105 -316,466.93 -7,407.13 2,792.15
106 -326,666.20 -7,645.85 2,792.15
107 -337,104.20 -7,890.16 2,792.15
108 -347,786.50 -8,140.18 2,792.15
109 -358,718.83 -8,396.06 2,792.15
110 -369,907.04 -8,657.93 2,792.15
111 -381,357.12 -8,925.93 2,792.15
112 -393,075.20 -9,200.20 2,792.15
113 -405,067.54 -9,480.89 2,792.15
114 -417,340.57 -9,768.14 2,792.15
115 -429,900.87 -10,062.13 2,792.15
116 -442,755.14 -10,362.99 2,792.15
117 -455,910.28 -10,670.90 2,792.15
118 -469,373.32 -10,986.01 2,792.15
119 -483,151.48 -11,308.49 2,792.15
120 -497,252.12 -11,638.53 2,792.15
121 -511,682.80 -11,976.29 2,792.15
122 -526,451.23 -12,321.95 2,792.15
123 -541,565.34 -12,675.71 2,792.15
124 -557,033.19 -13,037.75 2,792.15
125 -572,863.09 -13,408.26 2,792.15
126 -589,063.49 -13,787.44 2,792.15
127 -605,643.08 -14,175.49 2,792.15
128 -622,610.72 -14,572.63 2,792.15
129 -639,975.50 -14,979.07 2,792.15
130 -657,746.72 -15,395.02 2,792.15
131 -675,933.88 -15,820.70 2,792.15
132 -694,546.73 -16,256.35 2,792.15
133 -713,595.23 -16,702.19 2,792.15
134 -733,089.56 -17,158.47 2,792.15
135 -753,040.18 -17,625.43 2,792.15
136 -773,457.75 -18,103.31 2,792.15
137 -794,353.21 -18,592.39 2,792.15
138 -815,737.75 -19,092.91 2,792.15
139 -837,622.80 -19,605.14 2,792.15
140 -860,020.09 -20,129.36 2,792.15
141 -882,941.60 -20,665.86 2,792.15
142 -906,399.61 -21,214.91 2,792.15
143 -930,406.66 -21,776.81 2,792.15
144 -954,975.62 -22,351.86 2,792.15
145 -980,119.63 -22,940.38 2,792.15
146 -1,005,852.16 -23,542.66 2,792.15
147 -1,032,186.97 -24,159.05 2,792.15
148 -1,059,138.17 -24,789.86 2,792.15
149 -1,086,720.18 -25,435.44 2,792.15
150 -1,114,947.76 -26,096.12 2,792.15
151 -1,143,836.03 -26,772.27 2,792.15
152 -1,173,400.45 -27,464.25 2,792.15
153 -1,203,656.85 -28,172.42 2,792.15
154 -1,234,621.41 -28,897.17 2,792.15
155 -1,266,310.73 -29,638.88 2,792.15
156 -1,298,741.75 -30,397.95 2,792.15
157 -1,331,931.85 -31,174.79 2,792.15
158 -1,365,898.78 -31,969.80 2,792.15
159 -1,400,660.74 -32,783.43 2,792.15
160 -1,436,236.32 -33,616.10 2,792.15
161 -1,472,644.57 -34,468.26 2,792.15
162 -1,509,904.98 -35,340.37 2,792.15
163 -1,548,037.49 -36,232.89 2,792.15
164 -1,587,062.53 -37,146.29 2,792.15
165 -1,627,000.97 -38,081.08 2,792.15
166 -1,667,874.20 -39,037.75 2,792.15
167 -1,709,704.10 -40,016.81 2,792.15
168 -1,752,513.05 -41,018.78 2,792.15
169 -1,796,323.98 -42,044.20 2,792.15
170 -1,841,160.33 -43,093.63 2,792.15
171 -1,887,046.11 -44,167.62 2,792.15
172 -1,934,005.87 -45,266.74 2,792.15
173 -1,982,064.76 -46,391.59 2,792.15
174 -2,031,248.50 -47,542.77 2,792.15
175 -2,081,583.43 -48,720.90 2,792.15
176 -2,133,096.47 -49,926.60 2,792.15
177 -2,185,815.22 -51,160.52 2,792.15
178 -2,239,767.88 -52,423.31 2,792.15
179 -2,294,983.34 -53,715.67 2,792.15
180 -2,351,491.16 -55,038.28 2,792.15
181 -2,409,321.58 -56,391.84 2,792.15
182 -2,468,505.57 -57,777.08 2,792.15
183 -2,529,074.79 -59,194.74 2,792.15
184 -2,591,061.68 -60,645.59 2,792.15
185 -2,654,499.42 -62,130.39 2,792.15
186 -2,719,421.96 -63,649.95 2,792.15
187 -2,785,864.06 -65,205.07 2,792.15
188 -2,853,861.28 -66,796.59 2,792.15
189 -2,923,450.02 -68,425.37 2,792.15
190 -2,994,667.54 -70,092.26 2,792.15
191 -3,067,551.95 -71,798.17 2,792.15
192 -3,142,142.27 -73,544.01 2,792.15
193 -3,218,478.43 -75,330.71 2,792.15
194 -3,296,601.28 -77,159.23 2,792.15
195 -3,376,552.66 -79,030.55 2,792.15
196 -3,458,375.36 -80,945.66 2,792.15
197 -3,542,113.17 -82,905.61 2,792.15
198 -3,627,810.92 -84,911.42 2,792.15
199 -3,715,514.49 -86,964.18 2,792.15
200 -3,805,270.82 -89,064.99 2,792.15
201 -3,897,127.96 -91,214.97 2,792.15
202 -3,991,135.08 -93,415.27 2,792.15
203 -4,087,342.51 -95,667.07 2,792.15
204 -4,185,801.73 -97,971.58 2,792.15
205 -4,286,565.46 -100,330.03 2,792.15
206 -4,389,687.63 -102,743.67 2,792.15
207 -4,495,223.45 -105,213.81 2,792.15
208 -4,603,229.41 -107,741.76 2,792.15
209 -4,713,763.32 -110,328.89 2,792.15
210 -4,826,884.35 -112,976.56 2,792.15
211 -4,942,653.06 -115,686.21 2,792.15
212 -5,061,131.42 -118,459.28 2,792.15
213 -5,182,382.85 -121,297.25 2,792.15
214 -5,306,472.24 -124,201.65 2,792.15
215 -5,433,466.04 -127,174.03 2,792.15
216 -5,563,432.22 -130,215.97 2,792.15
217 -5,696,440.34 -133,329.12 2,792.15
218 -5,832,561.61 -136,515.13 2,792.15
219 -5,971,868.89 -139,775.72 2,792.15
220 -6,114,436.75 -143,112.62 2,792.15
221 -6,260,341.52 -146,527.62 2,792.15
222 -6,409,661.28 -150,022.55 2,792.15
223 -6,562,475.98 -153,599.28 2,792.15
224 -6,718,867.41 -157,259.73 2,792.15
225 -6,878,919.29 -161,005.86 2,792.15
226 -7,042,717.30 -164,839.66 2,792.15
227 -7,210,349.11 -168,763.20 2,792.15
228 -7,381,904.46 -172,778.57 2,792.15
229 -7,557,475.18 -176,887.93 2,792.15
230 -7,737,155.26 -181,093.46 2,792.15
231 -7,921,040.87 -185,397.43 2,792.15
232 -8,109,230.45 -189,802.14 2,792.15
233 -8,301,824.74 -194,309.94 2,792.15
234 -8,498,926.83 -198,923.25 2,792.15
235 -8,700,642.23 -203,644.54 2,792.15
236 -8,907,078.92 -208,476.34 2,792.15
237 -9,118,347.40 -213,421.22 2,792.15
238 -9,334,560.77 -218,481.84 2,792.15
239 -9,555,834.76 -223,660.91 2,792.15
240 -9,782,287.82 -228,961.20 2,792.15
241 -10,014,041.17 -234,385.55 2,792.15
 CUOTA
CANCELADA

48
12

MES DIARIO DIAS 30

0.0234056907963 0.00077149672
0.01851592125 54 NUMERO DE ORDEN
24
28.651777848412

2,792.15 NUMERO DE ORDEN

Amortiz Capital
919.69
941.22
963.25
985.79
1,008.87
1,032.48
1,056.65
1,081.38
1,106.69
1,132.59
1,159.10
1,186.23
1,213.99
1,242.41
1,271.49
1,301.25
1,331.70
1,362.87
1,394.77
1,427.42
1,460.83
1,495.02
1,530.01
1,565.82
1,602.47
1,639.98
1,678.36
1,717.65
1,757.85
1,798.99
1,841.10
1,884.19
1,928.29
1,973.43
2,019.62
2,066.89
2,115.26
2,164.77
2,215.44
2,267.29
2,320.36
2,374.67
2,430.25
2,487.13
2,545.35
2,604.92
2,665.89
2,728.29 93.0716 CANCELACION 01
2,792.15
2,843.85 - 2,843.85 2,233.72 - 610.13
2,924.06
2,992.50
3,062.54
3,134.22
3,207.58
3,282.66
3,359.49
3,438.12
3,518.59
3,600.95
3,685.23
3,771.49
3,859.76
3,950.10
4,042.56
4,137.18
4,234.01
4,333.11
4,434.53
 4,538.32
4,644.54
4,753.25
4,864.51
4,978.36
5,094.89
5,214.14
5,336.18
5,461.07
5,588.89
5,719.70
5,853.58
5,990.59
6,130.80
6,274.29
6,421.15
6,571.44
6,725.25
6,882.66
7,043.75
7,208.62
7,377.34
7,550.01
7,726.72
7,907.57
8,092.65
8,282.07
8,475.92
8,674.30
8,877.33
9,085.11
9,297.75
9,515.37
9,738.09
9,966.01
10,199.27
10,438.00
10,682.30
10,932.33
11,188.21
11,450.08
11,718.07
11,992.34
12,273.03
12,560.29
12,854.27
13,155.14
13,463.04
13,778.15
14,100.64
14,430.68
14,768.44
15,114.10
15,467.86
15,829.89
16,200.40
16,579.59
16,967.64
17,364.78
17,771.22
18,187.16
18,612.85
19,048.49
19,494.34
19,950.62
20,417.57
20,895.46
21,384.53
21,885.05
22,397.29
22,921.51
23,458.01
24,007.06
24,568.96
25,144.01
25,732.52
26,334.81
26,951.20
27,582.01
28,227.58
28,888.27
29,564.42
30,256.40
30,964.57
31,689.31
32,431.03
33,190.10
33,966.93
34,761.95
35,575.58
36,408.25
37,260.41
38,132.52
39,025.03
39,938.44
40,873.23
41,829.90
42,808.95
43,810.93
44,836.35
45,885.78
46,959.77
48,058.89
49,183.74
50,334.92
51,513.05
52,718.74
53,952.66
55,215.46
56,507.82
57,830.42
59,183.98
60,569.23
61,986.89
63,437.74
64,922.54
66,442.10
67,997.22
69,588.74
71,217.52
72,884.41
74,590.32
76,336.16
78,122.86
79,951.38
81,822.70
83,737.81
85,697.75
87,703.57
 89,756.33
91,857.14
94,007.12
96,207.42
98,459.22
100,763.73
103,122.17
105,535.82
108,005.96
110,533.91
113,121.03
115,768.71
118,478.36
121,251.42
124,089.40
126,993.80
129,966.17
133,008.12
136,121.27
139,307.28
142,567.86
145,904.76
149,319.77
152,814.70
156,391.43
160,051.88
163,798.01
167,631.81
171,555.35
175,570.72
179,680.08
183,885.61
188,189.58
192,594.29
197,102.09
201,715.40
206,436.69
211,268.48
216,213.37
221,273.99
226,453.06
231,753.35
237,177.70
Plazo Año 2 PLAZO ME
TCEA 18% TCEMES
Cuota S/. 0.00

Cronograma de Pagos
Nro Cuota Capital Interes
1 - -
2 - -
3 - -
4 - -
5 - -
6 - -
7 - -
8 - -
9 - -
10 - -
11 - -
12 - -
13 - -
14 - -
15 - -
16 - -
17 - -
18 - -
19 - -
20 - -
21 S/. 0.00 -
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 - -
49 - -
50 - -
51 - -
52 - -
53 - -
54 - -
55 - -
56 - -
57 - -
58 - -
59 - -
60 - -
61 -
 24
0.0138884 6% 0.0048676

Cuota Amortizacion
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/. 0.00 -
S/. 0.00 -
S/. 0.00 -
S/. 0.00 -
 ENTIDAD MONTO PLAZO (MESES)

CREDINKA S/ 80,000 48

QUILLACORP S/ 70,000 36

Quillacorp
70,000.00 Capital Actual
28% Tasa Efectiva anual
4 años 48

CRONOGRAMA DE PAGOS
Cuota Nro. Capital Amort Int
1 70,000.00 1,454.93
2 69,136.21 1,436.98
3 68,254.46 1,418.65
4 67,354.39 1,399.94
5 66,435.61 1,380.85
6 65,497.74 1,361.35
7 64,540.37 1,341.45
8 63,563.10 1,321.14
9 62,565.52 1,300.41
10 61,547.20 1,279.24
11 60,507.72 1,257.64
12 59,446.64 1,235.58
13 58,363.50 1,213.07
14 57,257.84 942.63
15 55,881.75 1,161.49
16 54,724.52 1,137.43
17 53,543.23 1,112.88
18 52,337.39 1,087.82
19 51,106.49 1,062.23
20 49,850.00 1,036.12
21 48,567.39 1,009.46
22 47,258.13 982.25
23 45,921.66 954.47
24 44,557.40 926.11
25 43,164.80 897.17
26 41,743.24 867.62
27 40,292.14 837.46
28 38,810.88 806.67
29 37,298.83 775.25
30 35,755.35 743.17
31 34,179.80 710.42
32 32,571.49 676.99
33 30,929.76 642.87
34 29,253.90 608.03
35 27,543.22 572.48
36 25,796.97 536.18
37 24,014.43 499.13
38 22,194.84 461.31
39 20,337.44 422.71
40 18,441.42 383.30
41 16,506.00 343.07
42 14,530.35 302.01
43 12,513.64 260.09
44 10,455.01 217.30
45 8,353.59 173.63
46 6,208.49 129.04
47 4,018.81 83.53
48 1,783.62 37.07
49 -498.03 -10.35
50 -2,827.10 -58.76
51 -5,204.59 -108.18
52 -7,631.49 -158.62
53 -10,108.83 -210.11
54 -12,637.66 -262.67
55 -15,219.05 -316.32
56 -17,854.10 -371.09
57 -20,543.91 -427.00
58 -23,289.63 -484.07
59 -26,092.42 -542.32
60 -28,953.47 -601.79
61 -31,873.98 -662.49
62 -34,855.20 -724.46
63 -37,898.38 -787.71
64 -41,004.81 -852.27
65 -44,175.80 -918.18
66 -47,412.71 -985.46
67 -50,716.89 -1,054.14
68 -54,089.75 -1,124.24
69 -57,532.71 -1,195.80
70 -61,047.24 -1,268.85
71 -64,634.81 -1,343.42
72 -68,296.95 -1,419.53
73 -72,035.20 -1,497.23
74 -75,851.16 -1,576.55
75 -79,746.43 -1,657.51
76 -83,722.66 -1,740.15
77 -87,781.53 -1,824.52
78 -91,924.77 -1,910.63
79 -96,154.12 -1,998.54
80 -100,471.38 -2,088.27
81 -104,878.38 -2,179.87
82 -109,376.97 -2,273.37
83 -113,969.06 -2,368.82
84 -118,656.60 -2,466.25
85 -123,441.57 -2,565.70
86 -128,325.99 -2,667.22
87 -133,311.93 -2,770.85
88 -138,401.51 -2,876.64
89 -143,596.87 -2,984.62
90 -148,900.21 -3,094.85
91 -154,313.78 -3,207.37
92 -159,839.88 -3,322.23
93 -165,480.83 -3,439.47
94 -171,239.02 -3,559.16
95 -177,116.90 -3,681.33
96 -183,116.95 -3,806.04
97 -189,241.71 -3,933.34
98 -195,493.77 -4,063.28
99 -201,875.78 -4,195.93
100 -208,390.43 -4,331.34
101 -215,040.49 -4,469.56
102 -221,828.77 -4,610.65
103 -228,758.15 -4,754.68
104 -235,831.55 -4,901.69
105 -243,051.96 -5,051.77
106 -250,422.45 -5,204.96
107 -257,946.14 -5,361.34
108 -265,626.20 -5,520.97
109 -273,465.89 -5,683.91
110 -281,468.53 -5,850.25
111 -289,637.50 -6,020.04
112 -297,976.26 -6,193.36
113 -306,488.34 -6,370.28
114 -315,177.34 -6,550.88
115 -324,046.93 -6,735.23
116 -333,100.88 -6,923.41
117 -342,343.02 -7,115.51
118 -351,777.25 -7,311.59
119 -361,407.56 -7,511.76
120 -371,238.04 -7,716.08
121 -381,272.85 -7,924.65
122 -391,516.22 -8,137.56
123 -401,972.50 -8,354.89
124 -412,646.11 -8,576.74
125 -423,541.57 -8,803.20
126 -434,663.49 -9,034.36
127 -446,016.58 -9,270.33
128 -457,605.63 -9,511.21
129 -469,435.57 -9,757.09
130 -481,511.38 -10,008.08
131 -493,838.19 -10,264.29
132 -506,421.20 -10,525.83
133 -519,265.75 -10,792.80
134 -532,377.27 -11,065.32
135 -545,761.31 -11,343.50
136 -559,423.53 -11,627.47
137 -573,369.72 -11,917.33
138 -587,605.78 -12,213.23
139 -602,137.73 -12,515.27
140 -616,971.72 -12,823.59
141 -632,114.03 -13,138.32
142 -647,571.07 -13,459.59
143 -663,349.38 -13,787.54
144 -679,455.64 -14,122.30
145 -695,896.66 -14,464.02
146 -712,679.41 -14,812.85
147 -729,810.98 -15,168.92
148 -747,298.63 -15,532.40
149 -765,149.75 -15,903.43
150 -783,371.90 -16,282.17
151 -801,972.79 -16,668.79
152 -820,960.30 -17,063.44
153 -840,342.46 -17,466.29
154 -860,127.47 -17,877.52
155 -880,323.71 -18,297.29
156 -900,939.73 -18,725.79
157 -921,984.24 -19,163.19
158 -943,466.15 -19,609.69
159 -965,394.56 -20,065.46
160 -987,778.75 -20,530.71
161 -1,010,628.18 -21,005.63
162 -1,033,952.54 -21,490.42
163 -1,057,761.68 -21,985.29
164 -1,082,065.69 -22,490.44
165 -1,106,874.86 -23,006.09
166 -1,132,199.67 -23,532.46
167 -1,158,050.86 -24,069.77
168 -1,184,439.35 -24,618.25
169 -1,211,376.33 -25,178.13
170 -1,238,873.18 -25,749.64
171 -1,266,941.54 -26,333.04
172 -1,295,593.30 -26,928.55
173 -1,324,840.58 -27,536.45
174 -1,354,695.75 -28,156.98
175 -1,385,171.46 -28,790.41
176 -1,416,280.59 -29,437.01
177 -1,448,036.32 -30,097.04
178 -1,480,452.09 -30,770.79
179 -1,513,541.60 -31,458.55
180 -1,547,318.88 -32,160.60
181 -1,581,798.20 -32,877.25
182 -1,616,994.17 -33,608.78
183 -1,652,921.68 -34,355.53
184 -1,689,595.93 -35,117.79
185 -1,727,032.44 -35,895.90
186 -1,765,247.07 -36,690.18
187 -1,804,255.97 -37,500.97
188 -1,844,075.66 -38,328.61
189 -1,884,723.00 -39,173.46
190 -1,926,215.18 -40,035.86
191 -1,968,569.76 -40,916.19
192 -2,011,804.67 -41,814.81
193 -2,055,938.20 -42,732.12
194 -2,100,989.04 -43,668.49
195 -2,146,976.25 -44,624.32
196 -2,193,919.29 -45,600.02
197 -2,241,838.03 -46,595.99
198 -2,290,752.75 -47,612.67
199 -2,340,684.15 -48,650.48
200 -2,391,653.35 -49,709.87
201 -2,443,681.94 -50,791.27
202 -2,496,791.93 -51,895.14
203 -2,551,005.79 -53,021.96
204 -2,606,346.48 -54,172.20
205 -2,662,837.41 -55,346.35
206 -2,720,502.48 -56,544.91
207 -2,779,366.11 -57,768.37
208 -2,839,453.20 -59,017.26
209 -2,900,789.19 -60,292.12
210 -2,963,400.02 -61,593.46
211 -3,027,312.21 -62,921.86
212 -3,092,552.80 -64,277.87
213 -3,159,149.39 -65,662.06
214 -3,227,130.17 -67,075.02
215 -3,296,523.92 -68,517.35
216 -3,367,360.00 -69,989.66
217 -3,439,668.38 -71,492.57
218 -3,513,479.68 -73,026.72
219 -3,588,825.12 -74,592.76
220 -3,665,736.60 -76,191.34
221 -3,744,246.66 -77,823.15
222 -3,824,388.54 -79,488.88
223 -3,906,196.14 -81,189.23
224 -3,989,704.08 -82,924.92
225 -4,074,947.72 -84,696.68
226 -4,161,963.13 -86,505.27
227 -4,250,787.12 -88,351.46
228 -4,341,457.30 -90,236.01
229 -4,434,012.04 -92,159.74
230 -4,528,490.49 -94,123.45
231 -4,624,932.66 -96,127.97
232 -4,723,379.35 -98,174.16
233 -4,823,872.23 -100,262.87
234 -4,926,453.83 -102,395.01
235 -5,031,167.56 -104,571.45
236 -5,138,057.73 -106,793.13
237 -5,247,169.59 -109,061.00
238 -5,358,549.31 -111,375.99
239 -5,472,244.02 -113,739.11
240 -5,588,301.85 -116,151.34
241 -5,706,771.91 -118,613.70
 INTERÉS (ANUAL) CUOTA CANCELADA

32% 48

28% 12

MES DIARIO DIAS 30

Tasa Periodo Mensual 0.0207847284895002 0.000685958
cuotas 0.016462982 54 NUMERO DE ORDEN
24
Factor Actualizacion 30.189038575644

Cuota 2,318.72 NUMERO DE ORDEN

MA DE PAGOS
Cuota Amortiz Capital
2,318.72 863.79
2,318.72 881.75
2,318.72 900.07
2,318.72 918.78
2,318.72 937.88
2,318.72 957.37
2,318.72 977.27
2,318.72 997.58
2,318.72 1,018.32
2,318.72 1,039.48
2,318.72 1,061.09
2,318.72 1,083.14 77.2907
2,318.72 1,105.65
2,318.72 1,376.09 58,200.48 1,854.98
2,318.72 1,157.24
2,318.72 1,181.29
2,318.72 1,205.84
2,318.72 1,230.90
2,318.72 1,256.49
2,318.72 1,282.60
2,318.72 1,309.26
2,318.72 1,336.47
2,318.72 1,364.25
2,318.72 1,392.61
2,318.72 1,421.55
2,318.72 1,451.10
2,318.72 1,481.26
2,318.72 1,512.05
2,318.72 1,543.48
2,318.72 1,575.56
2,318.72 1,608.30
2,318.72 1,641.73
2,318.72 1,675.86
2,318.72 1,710.69
2,318.72 1,746.24
2,318.72 1,782.54
2,318.72 1,819.59
2,318.72 1,857.41
2,318.72 1,896.01
2,318.72 1,935.42
2,318.72 1,975.65
2,318.72 2,016.71
2,318.72 2,058.63
2,318.72 2,101.42
2,318.72 2,145.10
2,318.72 2,189.68
2,318.72 2,235.19
2,318.72 2,281.65
2,318.72 2,329.07
2,318.72 2,377.48
2,318.72 2,426.90
2,318.72 2,477.34
2,318.72 2,528.83
2,318.72 2,581.39
2,318.72 2,635.05
2,318.72 2,689.81
2,318.72 2,745.72
2,318.72 2,802.79
2,318.72 2,861.05
2,318.72 2,920.51
2,318.72 2,981.21
2,318.72 3,043.18
2,318.72 3,106.43
2,318.72 3,171.00
2,318.72 3,236.90
2,318.72 3,304.18
2,318.72 3,372.86
2,318.72 3,442.96
2,318.72 3,514.52
2,318.72 3,587.57
2,318.72 3,662.14
2,318.72 3,738.26
2,318.72 3,815.95
2,318.72 3,895.27
2,318.72 3,976.23
2,318.72 4,058.88
2,318.72 4,143.24
2,318.72 4,229.35
2,318.72 4,317.26
2,318.72 4,406.99
2,318.72 4,498.59
2,318.72 4,592.09
2,318.72 4,687.54
2,318.72 4,784.97
2,318.72 4,884.42
2,318.72 4,985.94
2,318.72 5,089.57
2,318.72 5,195.36
2,318.72 5,303.34
2,318.72 5,413.57
2,318.72 5,526.09
2,318.72 5,640.95
2,318.72 5,758.20
2,318.72 5,877.88
2,318.72 6,000.05
2,318.72 6,124.76
2,318.72 6,252.06
2,318.72 6,382.01
2,318.72 6,514.66
2,318.72 6,650.06
2,318.72 6,788.28
2,318.72 6,929.37
2,318.72 7,073.40
2,318.72 7,220.42
2,318.72 7,370.49
2,318.72 7,523.69
2,318.72 7,680.06
2,318.72 7,839.69
2,318.72 8,002.64
2,318.72 8,168.97
2,318.72 8,338.76
2,318.72 8,512.08
2,318.72 8,689.00
2,318.72 8,869.60
2,318.72 9,053.95
2,318.72 9,242.13
2,318.72 9,434.23
2,318.72 9,630.32
2,318.72 9,830.48
2,318.72 10,034.80
2,318.72 10,243.38
2,318.72 10,456.28
2,318.72 10,673.61
2,318.72 10,895.46
2,318.72 11,121.92
2,318.72 11,353.09
2,318.72 11,589.06
2,318.72 11,829.93
2,318.72 12,075.81
2,318.72 12,326.81
2,318.72 12,583.01
2,318.72 12,844.55
2,318.72 13,111.52
2,318.72 13,384.04
2,318.72 13,662.22
2,318.72 13,946.19
2,318.72 14,236.06
2,318.72 14,531.95
2,318.72 14,833.99
2,318.72 15,142.31
2,318.72 15,457.04
2,318.72 15,778.31
2,318.72 16,106.26
2,318.72 16,441.02
2,318.72 16,782.75
2,318.72 17,131.57
2,318.72 17,487.65
2,318.72 17,851.12
2,318.72 18,222.15
2,318.72 18,600.89
2,318.72 18,987.51
2,318.72 19,382.16
2,318.72 19,785.01
2,318.72 20,196.24
2,318.72 20,616.01
2,318.72 21,044.51
2,318.72 21,481.91
2,318.72 21,928.41
2,318.72 22,384.19
2,318.72 22,849.44
2,318.72 23,324.35
2,318.72 23,809.15
2,318.72 24,304.01
2,318.72 24,809.16
2,318.72 25,324.82
2,318.72 25,851.19
2,318.72 26,388.50
2,318.72 26,936.97
2,318.72 27,496.85
2,318.72 28,068.37
2,318.72 28,651.76
2,318.72 29,247.28
2,318.72 29,855.17
2,318.72 30,475.71
2,318.72 31,109.14
2,318.72 31,755.73
2,318.72 32,415.76
2,318.72 33,089.52
2,318.72 33,777.27
2,318.72 34,479.33
2,318.72 35,195.97
2,318.72 35,927.51
2,318.72 36,674.25
2,318.72 37,436.52
2,318.72 38,214.62
2,318.72 39,008.90
2,318.72 39,819.69
2,318.72 40,647.33
2,318.72 41,492.18
2,318.72 42,354.58
2,318.72 43,234.91
2,318.72 44,133.54
2,318.72 45,050.84
2,318.72 45,987.21
2,318.72 46,943.04
2,318.72 47,918.74
2,318.72 48,914.72
2,318.72 49,931.40
2,318.72 50,969.21
2,318.72 52,028.59
2,318.72 53,109.99
2,318.72 54,213.86
2,318.72 55,340.69
2,318.72 56,490.93
2,318.72 57,665.07
2,318.72 58,863.63
2,318.72 60,087.09
2,318.72 61,335.99
2,318.72 62,610.84
2,318.72 63,912.19
2,318.72 65,240.58
2,318.72 66,596.59
2,318.72 67,980.78
2,318.72 69,393.75
2,318.72 70,836.08
2,318.72 72,308.39
2,318.72 73,811.30
2,318.72 75,345.44
2,318.72 76,911.48
2,318.72 78,510.06
2,318.72 80,141.87
2,318.72 81,807.60
2,318.72 83,507.95
2,318.72 85,243.64
2,318.72 87,015.40
2,318.72 88,824.00
2,318.72 90,670.18
2,318.72 92,554.73
2,318.72 94,478.46
2,318.72 96,442.17
2,318.72 98,446.69
2,318.72 100,492.88
2,318.72 102,581.60
2,318.72 104,713.73
2,318.72 106,890.17
2,318.72 109,111.86
2,318.72 111,379.72
2,318.72 113,694.71
2,318.72 116,057.83
2,318.72 118,470.06
2,318.72 120,932.43
MERO DE ORDEN

CANCELACION 01

-610.12876

CANCELACION 02

60,055.45

Cancelacion Total
59,445.33
Plazo Año 2 PLAZO ME 24
TCEA 18% TCEMES 0.0138884 6% 0.0048676
Cuota S/. 0.00

Cronograma de Pagos
Nro Cuota Capital Interes Cuota Amortizacion
1 - - S/. 0.00 -
2 - - S/. 0.00 -
3 - - S/. 0.00 -
4 - - S/. 0.00 -
5 - - S/. 0.00 -
6 - - S/. 0.00 -
7 - - S/. 0.00 -
8 - - S/. 0.00 -
9 - - S/. 0.00 -
10 - - S/. 0.00 -
11 - - S/. 0.00 -
12 - - S/. 0.00 -
13 - - S/. 0.00 -
14 - - S/. 0.00 -
15 - - S/. 0.00 -
16 - - S/. 0.00 -
17 - - S/. 0.00 -
18 - - S/. 0.00 -
19 - - S/. 0.00 -
20 - - S/. 0.00 -
21 S/. 0.00 - S/. 0.00 -
22 - - S/. 0.00 -
23 - - S/. 0.00 -
24 - - S/. 0.00 -
25 - - S/. 0.00 -
26 - - S/. 0.00 -
27 - - S/. 0.00 -
28 - - S/. 0.00 -
29 - - S/. 0.00 -
30 - - S/. 0.00 -
31 - - S/. 0.00 -
32 - - S/. 0.00 -
33 - - S/. 0.00 -
34 - - S/. 0.00 -
35 - - S/. 0.00 -
36 - - S/. 0.00 -
37 - - S/. 0.00 -
38 - - S/. 0.00 -
39 - - S/. 0.00 -
40 - - S/. 0.00 -
41 - - S/. 0.00 -
42 - - S/. 0.00 -
43 - - S/. 0.00 -
44 - - S/. 0.00 -
45 - - S/. 0.00 -
46 - - S/. 0.00 -
47 - - S/. 0.00 -
48 - - S/. 0.00 -
49 - - S/. 0.00 -
50 - - S/. 0.00 -
51 - - S/. 0.00 -
52 - - S/. 0.00 -
53 - - S/. 0.00 -
54 - - S/. 0.00 -
55 - - S/. 0.00 -
56 - - S/. 0.00 -
57 - - S/. 0.00 -
58 - - S/. 0.00 -
59 - - S/. 0.00 -
60 - - S/. 0.00 -
61 -
 PLAZO
ENTIDAD MONTO INTERÉS (ANUAL)
(MESES)

CREDINKA S/ 90,000 48 20%

QUILLACORP S/ 50,000 48 22%

CAJA ICA S/ 35,000 24 35%

35,000.00 Capital Actual

35% Tasa Efectiva anual Tasa Periodo Mens
4 años 24 cuotas

Factor Actualizacio

Cuota

CRONOGRAMA DE PAGOS
Cuota Nro. Capital Amort Int Cuota
1 35,000.00 886.34 1,963.96
2 33,922.38 859.05 1,963.96
3 32,817.47 831.07 1,963.96
4 31,684.58 802.38 1,963.96
5 30,523.00 772.97 1,963.96
6 29,332.01 742.81 1,963.96
7 28,110.85 711.88 1,963.96
8 26,858.77 680.17 1,963.96
9 25,574.98 647.66 1,963.96
10 24,258.68 614.33 1,963.96
11 22,909.05 580.15 1,963.96
12 21,525.24 545.11 1,963.96
13 20,106.38 509.18 1,963.96
14 18,651.60 472.33 1,963.96
15 17,159.97 434.56 1,963.96
16 15,630.57 395.83 1,963.96
17 14,062.44 356.12 1,963.96
18 12,454.59 315.40 1,963.96
19 10,806.03 273.65 1,963.96
20 9,115.72 230.85 1,963.96
21 7,382.61 186.96 1,963.96
22 5,605.60 141.96 1,963.96
23 3,783.60 95.82 1,963.96
24 1,915.45 48.51 1,963.96
25 0.00 0.00 1,963.96
26 -1,963.96 -49.74 1,963.96
27 -3,977.66 -100.73 1,963.96
28 -6,042.35 -153.02 1,963.96
29 -8,159.33 -206.63 1,963.96
30 -10,329.92 -261.60 1,963.96
31 -12,555.47 -317.96 1,963.96
32 -14,837.39 -375.74 1,963.96
33 -17,177.10 -434.99 1,963.96
34 -19,576.05 -495.75 1,963.96
35 -22,035.76 -558.03 1,963.96
36 -24,557.75 -621.90 1,963.96
37 -27,143.62 -687.39 1,963.96
38 -29,794.96 -754.53 1,963.96
39 -32,513.46 -823.37 1,963.96
40 -35,300.79 -893.96 1,963.96
41 -38,158.71 -966.33 1,963.96
42 -41,089.01 -1,040.54 1,963.96
43 -44,093.51 -1,116.63 1,963.96
44 -47,174.10 -1,194.64 1,963.96
45 -50,332.70 -1,274.63 1,963.96
46 -53,571.29 -1,356.64 1,963.96
47 -56,891.89 -1,440.73 1,963.96
48 -60,296.58 -1,526.95 1,963.96
49 -63,787.50 -1,615.36 1,963.96
50 -67,366.82 -1,706.00 1,963.96
51 -71,036.78 -1,798.94 1,963.96
52 -74,799.68 -1,894.23 1,963.96
53 -78,657.88 -1,991.94 1,963.96
54 -82,613.77 -2,092.12 1,963.96
55 -86,669.85 -2,194.83 1,963.96
56 -90,828.65 -2,300.15 1,963.96
57 -95,092.76 -2,408.13 1,963.96
58 -99,464.85 -2,518.85 1,963.96
59 -103,947.67 -2,632.38 1,963.96
60 -108,544.01 -2,748.77 1,963.96
61 -113,256.74 -2,868.12 1,963.96
62 -118,088.82 -2,990.49 1,963.96
63 -123,043.27 -3,115.95 1,963.96
64 -128,123.19 -3,244.60 1,963.96
65 -133,331.75 -3,376.50 1,963.96
66 -138,672.21 -3,511.74 1,963.96
67 -144,147.92 -3,650.41 1,963.96
68 -149,762.29 -3,792.59 1,963.96
69 -155,518.84 -3,938.37 1,963.96
70 -161,421.17 -4,087.84 1,963.96
71 -167,472.97 -4,241.10 1,963.96
72 -173,678.03 -4,398.23 1,963.96
73 -180,040.22 -4,559.35 1,963.96
74 -186,563.53 -4,724.55 1,963.96
75 -193,252.04 -4,893.93 1,963.96
76 -200,109.92 -5,067.60 1,963.96
77 -207,141.48 -5,245.66 1,963.96
78 -214,351.10 -5,428.24 1,963.96
79 -221,743.30 -5,615.44 1,963.96
80 -229,322.71 -5,807.38 1,963.96
81 -237,094.05 -6,004.18 1,963.96
82 -245,062.19 -6,205.97 1,963.96
83 -253,232.12 -6,412.86 1,963.96
84 -261,608.95 -6,625.00 1,963.96
85 -270,197.91 -6,842.51 1,963.96
86 -279,004.38 -7,065.52 1,963.96
87 -288,033.87 -7,294.19 1,963.96
88 -297,292.01 -7,528.64 1,963.96
89 -306,784.61 -7,769.03 1,963.96
90 -316,517.61 -8,015.51 1,963.96
91 -326,497.08 -8,268.23 1,963.96
92 -336,729.27 -8,527.35 1,963.96
93 -347,220.58 -8,793.03 1,963.96
94 -357,977.58 -9,065.44 1,963.96
95 -369,006.99 -9,344.75 1,963.96
96 -380,315.70 -9,631.14 1,963.96
97 -391,910.80 -9,924.77 1,963.96
98 -403,799.53 -10,225.84 1,963.96
99 -415,989.34 -10,534.54 1,963.96
100 -428,487.83 -10,851.05 1,963.96
101 -441,302.85 -11,175.58 1,963.96
102 -454,442.39 -11,508.33 1,963.96
103 -467,914.67 -11,849.50 1,963.96
104 -481,728.13 -12,199.31 1,963.96
105 -495,891.40 -12,557.98 1,963.96
106 -510,413.35 -12,925.74 1,963.96
107 -525,303.05 -13,302.80 1,963.96
108 -540,569.81 -13,689.42 1,963.96
109 -556,223.20 -14,085.83 1,963.96
110 -572,272.98 -14,492.27 1,963.96
111 -588,729.22 -14,909.01 1,963.96
112 -605,602.19 -15,336.30 1,963.96
113 -622,902.46 -15,774.42 1,963.96
114 -640,640.84 -16,223.63 1,963.96
115 -658,828.43 -16,684.21 1,963.96
116 -677,476.60 -17,156.46 1,963.96
117 -696,597.01 -17,640.66 1,963.96
118 -716,201.64 -18,137.13 1,963.96
119 -736,302.73 -18,646.17 1,963.96
120 -756,912.86 -19,168.10 1,963.96
121 -778,044.93 -19,703.25 1,963.96
122 -799,712.15 -20,251.96 1,963.96
123 -821,928.06 -20,814.55 1,963.96
124 -844,706.58 -21,391.40 1,963.96
125 -868,061.94 -21,982.85 1,963.96
126 -892,008.75 -22,589.28 1,963.96
127 -916,561.99 -23,211.07 1,963.96
128 -941,737.02 -23,848.60 1,963.96
129 -967,549.59 -24,502.28 1,963.96
130 -994,015.83 -25,172.51 1,963.96
131 -1,021,152.30 -25,859.72 1,963.96
132 -1,048,975.98 -26,564.33 1,963.96
133 -1,077,504.27 -27,286.78 1,963.96
134 -1,106,755.01 -28,027.53 1,963.96
135 -1,136,746.50 -28,787.03 1,963.96
136 -1,167,497.50 -29,565.77 1,963.96
137 -1,199,027.23 -30,364.23 1,963.96
138 -1,231,355.43 -31,182.92 1,963.96
139 -1,264,502.31 -32,022.33 1,963.96
140 -1,298,488.60 -32,883.00 1,963.96
141 -1,333,335.56 -33,765.47 1,963.96
142 -1,369,064.98 -34,670.28 1,963.96
143 -1,405,699.23 -35,598.01 1,963.96
144 -1,443,261.20 -36,549.23 1,963.96
145 -1,481,774.39 -37,524.54 1,963.96
146 -1,521,262.89 -38,524.55 1,963.96
147 -1,561,751.40 -39,549.88 1,963.96
148 -1,603,265.24 -40,601.18 1,963.96
149 -1,645,830.38 -41,679.10 1,963.96
150 -1,689,473.45 -42,784.32 1,963.96
151 -1,734,221.73 -43,917.53 1,963.96
152 -1,780,103.22 -45,079.44 1,963.96
153 -1,827,146.62 -46,270.77 1,963.96
154 -1,875,381.35 -47,492.26 1,963.96
155 -1,924,837.57 -48,744.70 1,963.96
156 -1,975,546.23 -50,028.85 1,963.96
157 -2,027,539.04 -51,345.51 1,963.96
158 -2,080,848.51 -52,695.53 1,963.96
159 -2,135,508.00 -54,079.73 1,963.96
160 -2,191,551.69 -55,498.98 1,963.96
161 -2,249,014.63 -56,954.18 1,963.96
162 -2,307,932.77 -58,446.22 1,963.96
163 -2,368,342.95 -59,976.05 1,963.96
164 -2,430,282.97 -61,544.62 1,963.96
165 -2,493,791.55 -63,152.92 1,963.96
166 -2,558,908.43 -64,801.94 1,963.96
167 -2,625,674.34 -66,492.73 1,963.96
168 -2,694,131.03 -68,226.33 1,963.96
169 -2,764,321.32 -70,003.83 1,963.96
170 -2,836,289.11 -71,826.35 1,963.96
171 -2,910,079.42 -73,695.02 1,963.96
172 -2,985,738.40 -75,611.01 1,963.96
173 -3,063,313.37 -77,575.52 1,963.96
174 -3,142,852.86 -79,589.79 1,963.96
175 -3,224,406.60 -81,655.06 1,963.96
176 -3,308,025.62 -83,772.63 1,963.96
177 -3,393,762.21 -85,943.83 1,963.96
178 -3,481,670.00 -88,170.01 1,963.96
179 -3,571,803.98 -90,452.57 1,963.96
180 -3,664,220.51 -92,792.93 1,963.96
181 -3,758,977.40 -95,192.56 1,963.96
182 -3,856,133.92 -97,652.96 1,963.96
183 -3,955,750.83 -100,175.66 1,963.96
184 -4,057,890.46 -102,762.25 1,963.96
185 -4,162,616.67 -105,414.34 1,963.96
186 -4,269,994.97 -108,133.60 1,963.96
187 -4,380,092.53 -110,921.71 1,963.96
188 -4,492,978.21 -113,780.44 1,963.96
189 -4,608,722.61 -116,711.56 1,963.96
190 -4,727,398.12 -119,716.90 1,963.96
191 -4,849,078.98 -122,798.35 1,963.96
192 -4,973,841.30 -125,957.84 1,963.96
193 -5,101,763.10 -129,197.34 1,963.96
194 -5,232,924.41 -132,518.88 1,963.96
195 -5,367,407.24 -135,924.53 1,963.96
196 -5,505,295.73 -139,416.42 1,963.96
197 -5,646,676.12 -142,996.75 1,963.96
198 -5,791,636.83 -146,667.74 1,963.96
199 -5,940,268.53 -150,431.70 1,963.96
200 -6,092,664.20 -154,290.98 1,963.96
201 -6,248,919.13 -158,247.99 1,963.96
202 -6,409,131.08 -162,305.20 1,963.96
203 -6,573,400.25 -166,465.16 1,963.96
204 -6,741,829.37 -170,730.47 1,963.96
205 -6,914,523.81 -175,103.80 1,963.96
206 -7,091,591.56 -179,587.87 1,963.96
207 -7,273,143.40 -184,185.50 1,963.96
208 -7,459,292.86 -188,899.56 1,963.96
209 -7,650,156.38 -193,733.00 1,963.96
210 -7,845,853.34 -198,688.84 1,963.96
211 -8,046,506.14 -203,770.18 1,963.96
212 -8,252,240.28 -208,980.21 1,963.96
213 -8,463,184.45 -214,322.17 1,963.96
214 -8,679,470.58 -219,799.41 1,963.96
215 -8,901,233.95 -225,415.36 1,963.96
216 -9,128,613.27 -231,173.53 1,963.96
217 -9,361,750.75 -237,077.51 1,963.96
218 -9,600,792.23 -243,131.01 1,963.96
219 -9,845,887.20 -249,337.81 1,963.96
220 -10,097,188.97 -255,701.79 1,963.96
221 -10,354,854.73 -262,226.93 1,963.96
222 -10,619,045.62 -268,917.32 1,963.96
223 -10,889,926.90 -275,777.13 1,963.96
224 -11,167,668.00 -282,810.66 1,963.96
225 -11,452,442.62 -290,022.31 1,963.96
226 -11,744,428.90 -297,416.59 1,963.96
227 -12,043,809.45 -304,998.12 1,963.96
228 -12,350,771.53 -312,771.65 1,963.96
229 -12,665,507.14 -320,742.03 1,963.96
230 -12,988,213.13 -328,914.25 1,963.96
231 -13,319,091.34 -337,293.43 1,963.96
232 -13,658,348.73 -345,884.81 1,963.96
233 -14,006,197.50 -354,693.75 1,963.96
234 -14,362,855.21 -363,725.77 1,963.96
235 -14,728,544.94 -372,986.52 1,963.96
236 -15,103,495.41 -382,481.78 1,963.96
237 -15,487,941.16 -392,217.51 1,963.96
238 -15,882,122.63 -402,199.78 1,963.96
239 -16,286,286.37 -412,434.85 1,963.96
240 -16,700,685.18 -422,929.11 1,963.96
241 -17,125,578.25 -433,689.12 1,963.96
 CUOTA
CANCELADA

25

20

12

MES DIARIO DIAS 30

0.02532405725 0.0008339714
0.0216832572 56 NUMERO DE ORDEN
26
17.8211236288

1,963.96
CANCELACION 1
42,643.66
Amortiz Capital
1,077.62 CANCELACION 2
1,104.91 29,805.89
1,132.89
1,161.58
1,191.00
1,221.16 CANCELACION 3
1,252.08
1,283.79 20,826.03
1,316.30
1,349.63 CANCELACION TOTAL
1,383.81
1,418.86 65.465382 93,275.59
1,454.79
1,491.63 19,123.93 1702.0999
1,529.40
1,568.13
1,607.84
1,648.56
1,690.31
1,733.11
1,777.00
1,822.00
1,868.15
1,915.45
1,963.96
2,013.70
2,064.69
2,116.98
2,170.59
2,225.56
2,281.92
2,339.70
2,398.96
2,459.71
2,522.00
2,585.86
2,651.35
2,718.49
2,787.33
2,857.92
2,930.29
3,004.50
3,080.59
3,158.60
3,238.59
3,320.60
3,404.69
3,490.92
3,579.32
3,669.96
3,762.90
3,858.19
3,955.90
4,056.08
4,158.79
4,264.11
4,372.10
4,482.82
4,596.34
4,712.74
4,832.08
4,954.45
5,079.92
5,208.56
5,340.46
5,475.70
 5,614.37
5,756.55
5,902.33
6,051.80
6,205.06
6,362.19
6,523.31
6,688.51
6,857.89
7,031.56
7,209.62
7,392.20
7,579.40
7,771.34
7,968.14
8,169.93
8,376.83
8,588.96
8,806.47
9,029.48
9,258.15
9,492.60
9,732.99
9,979.47
10,232.19
10,491.31
10,757.00
11,029.41
11,308.72
11,595.10
11,888.73
12,189.80
12,498.50
12,815.01
13,139.54
13,472.29
13,813.46
14,163.27
14,521.94
14,889.70
15,266.77
15,653.38
16,049.79
16,456.24
16,872.97
17,300.27
17,738.38
18,187.59
18,648.17
19,120.42
19,604.62
20,101.09
20,610.13
21,132.07
21,667.22
22,215.92
22,778.51
23,355.36
23,946.81
24,553.24
25,175.03
25,812.56
26,466.24
27,136.48
27,823.68
28,528.29
29,250.74
29,991.49
30,750.99
31,529.73
32,328.20
33,146.88
33,986.29
34,846.96
35,729.43
36,634.24
37,561.97
38,513.19
39,488.50
40,488.51
41,513.84
42,565.14
43,643.06
44,748.28
45,881.49
47,043.40
 48,234.73
49,456.23
50,708.66
51,992.81
53,309.48
54,659.49
56,043.69
57,462.94
58,918.14
60,410.18
61,940.01
63,508.59
65,116.88
66,765.91
68,456.69
70,190.29
71,967.79
73,790.31
75,658.98
77,574.97
79,539.48
81,553.75
83,619.02
85,736.59
87,907.79
90,133.97
92,416.53
94,756.89
97,156.52
99,616.92
102,139.62
104,726.21
107,378.30
110,097.56
112,885.68
115,744.40
118,675.52
121,680.86
124,762.32
127,921.80
131,161.30
134,482.84
137,888.49
141,380.39
144,960.71
148,631.70
152,395.66
156,254.94
160,211.95
164,269.16
168,429.13
172,694.43
177,067.76
181,551.83
186,149.46
190,863.52
195,696.96
200,652.80
205,734.14
210,944.17
216,286.13
221,763.37
227,379.32
233,137.49
239,041.47
245,094.97
251,301.77
257,665.75
264,190.90
270,881.28
277,741.09
284,774.63
291,986.27
299,380.55
306,962.08
314,735.61
322,705.99
330,878.21
339,257.39
347,848.77
356,657.71
365,689.73
374,950.48
384,445.74
394,181.47
404,163.74
414,398.81
424,893.07
435,653.09
Plazo Año 2 PLAZO ME
TCEA 18% TCEMES
Cuota S/. 0.00

Cronograma de Pagos
Nro Cuota Capital Interes
1 - -
2 - -
3 - -
4 - -
5 - -
6 - -
7 - -
8 - -
9 - -
10 - -
11 - -
12 - -
13 - -
14 - -
15 - -
16 - -
17 - -
18 - -
19 - -
20 - -
21 S/. 0.00 -
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 - -
49 - -
50 - -
51 - -
52 - -
53 - -
54 - -
55 - -
56 - -
57 - -
58 - -
59 - -
60 - -
61 -
 24
0.0138884 6% 0.0048676

Cuota Amortizacion
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/. 0.00 -
S/. 0.00 -
S/. 0.00 -
S/. 0.00 -