GESTIÓN EMPRESARIAL1. DATOS:

CAPITAL (P): S/. 280,000.00TASA: 1

Tasa (i) %: 0.01 %TIEMPO: 20 años

En meses (n): 240 meses

2. FÓRMULAS:

R Cuota mensualP Capitali Tasa de interesn Número de meses

2. CUADRO DE AMORTIZACIÓN:

PERÍODO CAPITAL AMORTIZACIÓN INTERÉS

0 S/. 280,000.00 - -

1 S/. 279,716.96 S/. 283.04 S/. 2,800.00

2 S/. 279,431.09 S/. 285.87 S/. 2,797.17

3 S/. 279,142.36 S/. 288.73 S/. 2,794.31

4 S/. 278,850.74 S/. 291.62 S/. 2,791.425 S/. 278,556.21 S/. 294.53 S/. 2,788.516 S/. 278,258.73 S/. 297.48 S/. 2,785.567 S/. 277,958.27 S/. 300.45 S/. 2,782.598 S/. 277,654.81 S/. 303.46 S/. 2,779.589 S/. 277,348.32 S/. 306.49 S/. 2,776.55

10 S/. 277,038.76 S/. 309.56 S/. 2,773.4811 S/. 276,726.11 S/. 312.65 S/. 2,770.3912 S/. 276,410.33 S/. 315.78 S/. 2,767.2613 S/. 276,091.39 S/. 318.94 S/. 2,764.1014 S/. 275,769.26 S/. 322.13 S/. 2,760.9115 S/. 275,443.92 S/. 325.35 S/. 2,757.6916 S/. 275,115.31 S/. 328.60 S/. 2,754.4417 S/. 274,783.43 S/. 331.89 S/. 2,751.1518 S/. 274,448.22 S/. 335.21 S/. 2,747.8319 S/. 274,109.66 S/. 338.56 S/. 2,744.4820 S/. 273,767.72 S/. 341.94 S/. 2,741.1021 S/. 273,422.35 S/. 345.36 S/. 2,737.68

𝑃=𝑅[〖 (1+𝑖)〗^𝑛−1]/(𝑖〖 (1+1)〗^𝑛 )𝑅=(𝑃𝑖〖 (1+1)〗 ^𝑛)/(〖 (1+ )𝑖 〗 ^ −1𝑛 )

22 S/. 273,073.53 S/. 348.82 S/. 2,734.2223 S/. 272,721.23 S/. 352.31 S/. 2,730.7424 S/. 272,365.40 S/. 355.83 S/. 2,727.2125 S/. 272,006.01 S/. 359.39 S/. 2,723.6526 S/. 271,643.03 S/. 362.98 S/. 2,720.0627 S/. 271,276.42 S/. 366.61 S/. 2,716.4328 S/. 270,906.14 S/. 370.28 S/. 2,712.7629 S/. 270,532.16 S/. 373.98 S/. 2,709.0630 S/. 270,154.44 S/. 377.72 S/. 2,705.3231 S/. 269,772.95 S/. 381.50 S/. 2,701.5432 S/. 269,387.64 S/. 385.31 S/. 2,697.7333 S/. 268,998.47 S/. 389.16 S/. 2,693.8834 S/. 268,605.41 S/. 393.06 S/. 2,689.9835 S/. 268,208.43 S/. 396.99 S/. 2,686.0536 S/. 267,807.47 S/. 400.96 S/. 2,682.0837 S/. 267,402.50 S/. 404.97 S/. 2,678.0738 S/. 266,993.49 S/. 409.02 S/. 2,674.0339 S/. 266,580.38 S/. 413.11 S/. 2,669.9340 S/. 266,163.14 S/. 417.24 S/. 2,665.8041 S/. 265,741.73 S/. 421.41 S/. 2,661.6342 S/. 265,316.11 S/. 425.62 S/. 2,657.4243 S/. 264,886.23 S/. 429.88 S/. 2,653.1644 S/. 264,452.05 S/. 434.18 S/. 2,648.8645 S/. 264,013.53 S/. 438.52 S/. 2,644.5246 S/. 263,570.62 S/. 442.91 S/. 2,640.1447 S/. 263,123.29 S/. 447.33 S/. 2,635.7148 S/. 262,671.48 S/. 451.81 S/. 2,631.2349 S/. 262,215.15 S/. 456.33 S/. 2,626.7150 S/. 261,754.27 S/. 460.89 S/. 2,622.1551 S/. 261,288.77 S/. 465.50 S/. 2,617.5452 S/. 260,818.61 S/. 470.15 S/. 2,612.8953 S/. 260,343.76 S/. 474.86 S/. 2,608.1954 S/. 259,864.15 S/. 479.60 S/. 2,603.4455 S/. 259,379.75 S/. 484.40 S/. 2,598.6456 S/. 258,890.51 S/. 489.24 S/. 2,593.8057 S/. 258,396.38 S/. 494.14 S/. 2,588.9158 S/. 257,897.30 S/. 499.08 S/. 2,583.9659 S/. 257,393.23 S/. 504.07 S/. 2,578.9760 S/. 256,884.12 S/. 509.11 S/. 2,573.9361 S/. 256,369.92 S/. 514.20 S/. 2,568.8462 S/. 255,850.58 S/. 519.34 S/. 2,563.7063 S/. 255,326.04 S/. 524.54 S/. 2,558.5164 S/. 254,796.26 S/. 529.78 S/. 2,553.26

65 S/. 254,261.18 S/. 535.08 S/. 2,547.9666 S/. 253,720.75 S/. 540.43 S/. 2,542.6167 S/. 253,174.92 S/. 545.83 S/. 2,537.2168 S/. 252,623.63 S/. 551.29 S/. 2,531.7569 S/. 252,066.82 S/. 556.80 S/. 2,526.2470 S/. 251,504.45 S/. 562.37 S/. 2,520.6771 S/. 250,936.45 S/. 568.00 S/. 2,515.0472 S/. 250,362.78 S/. 573.68 S/. 2,509.3673 S/. 249,783.36 S/. 579.41 S/. 2,503.6374 S/. 249,198.16 S/. 585.21 S/. 2,497.8375 S/. 248,607.10 S/. 591.06 S/. 2,491.9876 S/. 248,010.13 S/. 596.97 S/. 2,486.0777 S/. 247,407.19 S/. 602.94 S/. 2,480.1078 S/. 246,798.22 S/. 608.97 S/. 2,474.0779 S/. 246,183.16 S/. 615.06 S/. 2,467.9880 S/. 245,561.95 S/. 621.21 S/. 2,461.8381 S/. 244,934.53 S/. 627.42 S/. 2,455.6282 S/. 244,300.83 S/. 633.70 S/. 2,449.3583 S/. 243,660.80 S/. 640.03 S/. 2,443.0184 S/. 243,014.37 S/. 646.43 S/. 2,436.6185 S/. 242,361.47 S/. 652.90 S/. 2,430.1486 S/. 241,702.04 S/. 659.43 S/. 2,423.6187 S/. 241,036.02 S/. 666.02 S/. 2,417.0288 S/. 240,363.34 S/. 672.68 S/. 2,410.3689 S/. 239,683.93 S/. 679.41 S/. 2,403.6390 S/. 238,997.73 S/. 686.20 S/. 2,396.8491 S/. 238,304.67 S/. 693.06 S/. 2,389.9892 S/. 237,604.67 S/. 699.99 S/. 2,383.0593 S/. 236,897.68 S/. 706.99 S/. 2,376.0594 S/. 236,183.61 S/. 714.06 S/. 2,368.9895 S/. 235,462.41 S/. 721.21 S/. 2,361.8496 S/. 234,733.99 S/. 728.42 S/. 2,354.6297 S/. 233,998.29 S/. 735.70 S/. 2,347.3498 S/. 233,255.23 S/. 743.06 S/. 2,339.9899 S/. 232,504.74 S/. 750.49 S/. 2,332.55

100 S/. 231,746.75 S/. 757.99 S/. 2,325.05101 S/. 230,981.18 S/. 765.57 S/. 2,317.47102 S/. 230,207.95 S/. 773.23 S/. 2,309.81103 S/. 229,426.98 S/. 780.96 S/. 2,302.08104 S/. 228,638.21 S/. 788.77 S/. 2,294.27105 S/. 227,841.55 S/. 796.66 S/. 2,286.38106 S/. 227,036.93 S/. 804.63 S/. 2,278.42107 S/. 226,224.26 S/. 812.67 S/. 2,270.37

108 S/. 225,403.46 S/. 820.80 S/. 2,262.24109 S/. 224,574.45 S/. 829.01 S/. 2,254.03110 S/. 223,737.15 S/. 837.30 S/. 2,245.74111 S/. 222,891.49 S/. 845.67 S/. 2,237.37112 S/. 222,037.36 S/. 854.13 S/. 2,228.91113 S/. 221,174.69 S/. 862.67 S/. 2,220.37114 S/. 220,303.40 S/. 871.29 S/. 2,211.75115 S/. 219,423.39 S/. 880.01 S/. 2,203.03116 S/. 218,534.58 S/. 888.81 S/. 2,194.23117 S/. 217,636.89 S/. 897.70 S/. 2,185.35118 S/. 216,730.21 S/. 906.67 S/. 2,176.37119 S/. 215,814.48 S/. 915.74 S/. 2,167.30120 S/. 214,889.58 S/. 924.90 S/. 2,158.14121 S/. 213,955.43 S/. 934.15 S/. 2,148.90122 S/. 213,011.95 S/. 943.49 S/. 2,139.55123 S/. 212,059.03 S/. 952.92 S/. 2,130.12124 S/. 211,096.57 S/. 962.45 S/. 2,120.59125 S/. 210,124.50 S/. 972.08 S/. 2,110.97126 S/. 209,142.70 S/. 981.80 S/. 2,101.24127 S/. 208,151.09 S/. 991.61 S/. 2,091.43128 S/. 207,149.56 S/. 1,001.53 S/. 2,081.51129 S/. 206,138.01 S/. 1,011.55 S/. 2,071.50130 S/. 205,116.35 S/. 1,021.66 S/. 2,061.38131 S/. 204,084.47 S/. 1,031.88 S/. 2,051.16132 S/. 203,042.28 S/. 1,042.20 S/. 2,040.84133 S/. 201,989.66 S/. 1,052.62 S/. 2,030.42134 S/. 200,926.51 S/. 1,063.14 S/. 2,019.90135 S/. 199,852.74 S/. 1,073.78 S/. 2,009.27136 S/. 198,768.22 S/. 1,084.51 S/. 1,998.53137 S/. 197,672.87 S/. 1,095.36 S/. 1,987.68138 S/. 196,566.55 S/. 1,106.31 S/. 1,976.73139 S/. 195,449.18 S/. 1,117.38 S/. 1,965.67140 S/. 194,320.63 S/. 1,128.55 S/. 1,954.49141 S/. 193,180.79 S/. 1,139.83 S/. 1,943.21142 S/. 192,029.56 S/. 1,151.23 S/. 1,931.81143 S/. 190,866.81 S/. 1,162.75 S/. 1,920.30144 S/. 189,692.44 S/. 1,174.37 S/. 1,908.67145 S/. 188,506.32 S/. 1,186.12 S/. 1,896.92146 S/. 187,308.35 S/. 1,197.98 S/. 1,885.06147 S/. 186,098.39 S/. 1,209.96 S/. 1,873.08148 S/. 184,876.33 S/. 1,222.06 S/. 1,860.98149 S/. 183,642.05 S/. 1,234.28 S/. 1,848.76150 S/. 182,395.43 S/. 1,246.62 S/. 1,836.42

151 S/. 181,136.35 S/. 1,259.09 S/. 1,823.95152 S/. 179,864.67 S/. 1,271.68 S/. 1,811.36153 S/. 178,580.27 S/. 1,284.39 S/. 1,798.65154 S/. 177,283.04 S/. 1,297.24 S/. 1,785.80155 S/. 175,972.83 S/. 1,310.21 S/. 1,772.83156 S/. 174,649.51 S/. 1,323.31 S/. 1,759.73157 S/. 173,312.97 S/. 1,336.55 S/. 1,746.50158 S/. 171,963.05 S/. 1,349.91 S/. 1,733.13159 S/. 170,599.64 S/. 1,363.41 S/. 1,719.63160 S/. 169,222.60 S/. 1,377.04 S/. 1,706.00161 S/. 167,831.78 S/. 1,390.82 S/. 1,692.23162 S/. 166,427.06 S/. 1,404.72 S/. 1,678.32163 S/. 165,008.29 S/. 1,418.77 S/. 1,664.27164 S/. 163,575.33 S/. 1,432.96 S/. 1,650.08165 S/. 162,128.04 S/. 1,447.29 S/. 1,635.75166 S/. 160,666.28 S/. 1,461.76 S/. 1,621.28167 S/. 159,189.91 S/. 1,476.38 S/. 1,606.66168 S/. 157,698.76 S/. 1,491.14 S/. 1,591.90169 S/. 156,192.71 S/. 1,506.05 S/. 1,576.99170 S/. 154,671.60 S/. 1,521.11 S/. 1,561.93171 S/. 153,135.27 S/. 1,536.33 S/. 1,546.72172 S/. 151,583.58 S/. 1,551.69 S/. 1,531.35173 S/. 150,016.38 S/. 1,567.21 S/. 1,515.84174 S/. 148,433.50 S/. 1,582.88 S/. 1,500.16175 S/. 146,834.79 S/. 1,598.71 S/. 1,484.33176 S/. 145,220.10 S/. 1,614.69 S/. 1,468.35177 S/. 143,589.26 S/. 1,630.84 S/. 1,452.20178 S/. 141,942.11 S/. 1,647.15 S/. 1,435.89179 S/. 140,278.49 S/. 1,663.62 S/. 1,419.42180 S/. 138,598.23 S/. 1,680.26 S/. 1,402.78181 S/. 136,901.18 S/. 1,697.06 S/. 1,385.98182 S/. 135,187.15 S/. 1,714.03 S/. 1,369.01183 S/. 133,455.98 S/. 1,731.17 S/. 1,351.87184 S/. 131,707.50 S/. 1,748.48 S/. 1,334.56185 S/. 129,941.53 S/. 1,765.97 S/. 1,317.07186 S/. 128,157.90 S/. 1,783.63 S/. 1,299.42187 S/. 126,356.44 S/. 1,801.46 S/. 1,281.58188 S/. 124,536.96 S/. 1,819.48 S/. 1,263.56189 S/. 122,699.29 S/. 1,837.67 S/. 1,245.37190 S/. 120,843.24 S/. 1,856.05 S/. 1,226.99191 S/. 118,968.64 S/. 1,874.61 S/. 1,208.43192 S/. 117,075.28 S/. 1,893.35 S/. 1,189.69193 S/. 115,162.99 S/. 1,912.29 S/. 1,170.75

194 S/. 113,231.58 S/. 1,931.41 S/. 1,151.63195 S/. 111,280.86 S/. 1,950.73 S/. 1,132.32196 S/. 109,310.62 S/. 1,970.23 S/. 1,112.81197 S/. 107,320.69 S/. 1,989.93 S/. 1,093.11198 S/. 105,310.85 S/. 2,009.83 S/. 1,073.21199 S/. 103,280.92 S/. 2,029.93 S/. 1,053.11200 S/. 101,230.69 S/. 2,050.23 S/. 1,032.81201 S/. 99,159.95 S/. 2,070.73 S/. 1,012.31202 S/. 97,068.51 S/. 2,091.44 S/. 991.60203 S/. 94,956.16 S/. 2,112.36 S/. 970.69204 S/. 92,822.68 S/. 2,133.48 S/. 949.56205 S/. 90,667.86 S/. 2,154.81 S/. 928.23206 S/. 88,491.50 S/. 2,176.36 S/. 906.68207 S/. 86,293.37 S/. 2,198.13 S/. 884.92208 S/. 84,073.27 S/. 2,220.11 S/. 862.93209 S/. 81,830.96 S/. 2,242.31 S/. 840.73210 S/. 79,566.23 S/. 2,264.73 S/. 818.31211 S/. 77,278.85 S/. 2,287.38 S/. 795.66212 S/. 74,968.60 S/. 2,310.25 S/. 772.79213 S/. 72,635.24 S/. 2,333.36 S/. 749.69214 S/. 70,278.55 S/. 2,356.69 S/. 726.35215 S/. 67,898.30 S/. 2,380.26 S/. 702.79216 S/. 65,494.24 S/. 2,404.06 S/. 678.98217 S/. 63,066.14 S/. 2,428.10 S/. 654.94218 S/. 60,613.76 S/. 2,452.38 S/. 630.66219 S/. 58,136.86 S/. 2,476.90 S/. 606.14220 S/. 55,635.18 S/. 2,501.67 S/. 581.37221 S/. 53,108.49 S/. 2,526.69 S/. 556.35222 S/. 50,556.54 S/. 2,551.96 S/. 531.08223 S/. 47,979.06 S/. 2,577.48 S/. 505.57224 S/. 45,375.81 S/. 2,603.25 S/. 479.79225 S/. 42,746.53 S/. 2,629.28 S/. 453.76226 S/. 40,090.95 S/. 2,655.58 S/. 427.47227 S/. 37,408.82 S/. 2,682.13 S/. 400.91228 S/. 34,699.87 S/. 2,708.95 S/. 374.09229 S/. 31,963.82 S/. 2,736.04 S/. 347.00230 S/. 29,200.42 S/. 2,763.40 S/. 319.64231 S/. 26,409.38 S/. 2,791.04 S/. 292.00232 S/. 23,590.44 S/. 2,818.95 S/. 264.09233 S/. 20,743.30 S/. 2,847.14 S/. 235.90234 S/. 17,867.69 S/. 2,875.61 S/. 207.43235 S/. 14,963.33 S/. 2,904.36 S/. 178.68236 S/. 12,029.92 S/. 2,933.41 S/. 149.63

237 S/. 9,067.18 S/. 2,962.74 S/. 120.30238 S/. 6,074.81 S/. 2,992.37 S/. 90.67239 S/. 3,052.52 S/. 3,022.29 S/. 60.75240 S/. 0.00 S/. 3,052.52 S/. 30.53

S/. 459,929.88

CUOTA Tasa (i)

-

S/. 3,083.04 0.01

S/. 3,083.04 0.01

S/. 3,083.04 0.01

S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01

𝑅=(𝑃𝑖〖 (1+1)〗 ^𝑛)/(〖 (1+ )𝑖 〗 ^ −1𝑛 )

S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01

S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01

S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01

S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01

S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01

S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01S/. 3,083.04 0.01

S/. 739,929.88

GESTIÓN EMPRESARIAL1. DATOS:

CAPITAL (P): S/. 280,000.00TASA: 1

Tasa (i) %: 0.01 %TIEMPO: 10 años

En meses (n): 120 meses

2. FÓRMULAS:

R Cuota mensualP Capitali Tasa de interesn Número de meses

2. CUADRO DE AMORTIZACIÓN:

PERÍODO CAPITAL AMORTIZACIÓN INTERÉS

0 S/. 280,000.00 - -

1 S/. 278,782.81 S/. 1,217.19 S/. 2,800.00

2 S/. 277,553.46 S/. 1,229.36 S/. 2,787.83

3 S/. 276,311.80 S/. 1,241.65 S/. 2,775.53

4 S/. 275,057.73 S/. 1,254.07 S/. 2,763.125 S/. 273,791.13 S/. 1,266.61 S/. 2,750.586 S/. 272,511.85 S/. 1,279.28 S/. 2,737.917 S/. 271,219.78 S/. 1,292.07 S/. 2,725.128 S/. 269,914.79 S/. 1,304.99 S/. 2,712.209 S/. 268,596.75 S/. 1,318.04 S/. 2,699.15

10 S/. 267,265.54 S/. 1,331.22 S/. 2,685.9711 S/. 265,921.00 S/. 1,344.53 S/. 2,672.6612 S/. 264,563.03 S/. 1,357.98 S/. 2,659.2113 S/. 263,191.47 S/. 1,371.56 S/. 2,645.6314 S/. 261,806.20 S/. 1,385.27 S/. 2,631.9115 S/. 260,407.08 S/. 1,399.12 S/. 2,618.0616 S/. 258,993.96 S/. 1,413.12 S/. 2,604.0717 S/. 257,566.71 S/. 1,427.25 S/. 2,589.9418 S/. 256,125.19 S/. 1,441.52 S/. 2,575.6719 S/. 254,669.26 S/. 1,455.93 S/. 2,561.2520 S/. 253,198.76 S/. 1,470.49 S/. 2,546.6921 S/. 251,713.57 S/. 1,485.20 S/. 2,531.99

𝑃=𝑅[〖 (1+𝑖)〗^𝑛−1]/(𝑖〖 (1+1)〗^𝑛 )𝑅=(𝑃𝑖〖 (1+1)〗 ^𝑛)/(〖 (1+ )𝑖 〗 ^ −1𝑛 )

22 S/. 250,213.51 S/. 1,500.05 S/. 2,517.1423 S/. 248,698.46 S/. 1,515.05 S/. 2,502.1424 S/. 247,168.26 S/. 1,530.20 S/. 2,486.9825 S/. 245,622.76 S/. 1,545.50 S/. 2,471.6826 S/. 244,061.80 S/. 1,560.96 S/. 2,456.2327 S/. 242,485.23 S/. 1,576.57 S/. 2,440.6228 S/. 240,892.90 S/. 1,592.33 S/. 2,424.8529 S/. 239,284.64 S/. 1,608.26 S/. 2,408.9330 S/. 237,660.30 S/. 1,624.34 S/. 2,392.8531 S/. 236,019.71 S/. 1,640.58 S/. 2,376.6032 S/. 234,362.72 S/. 1,656.99 S/. 2,360.2033 S/. 232,689.17 S/. 1,673.56 S/. 2,343.6334 S/. 230,998.87 S/. 1,690.29 S/. 2,326.8935 S/. 229,291.67 S/. 1,707.20 S/. 2,309.9936 S/. 227,567.40 S/. 1,724.27 S/. 2,292.9237 S/. 225,825.89 S/. 1,741.51 S/. 2,275.6738 S/. 224,066.96 S/. 1,758.93 S/. 2,258.2639 S/. 222,290.45 S/. 1,776.52 S/. 2,240.6740 S/. 220,496.16 S/. 1,794.28 S/. 2,222.9041 S/. 218,683.94 S/. 1,812.22 S/. 2,204.9642 S/. 216,853.59 S/. 1,830.35 S/. 2,186.8443 S/. 215,004.94 S/. 1,848.65 S/. 2,168.5444 S/. 213,137.80 S/. 1,867.14 S/. 2,150.0545 S/. 211,252.00 S/. 1,885.81 S/. 2,131.3846 S/. 209,347.33 S/. 1,904.67 S/. 2,112.5247 S/. 207,423.62 S/. 1,923.71 S/. 2,093.4748 S/. 205,480.66 S/. 1,942.95 S/. 2,074.2449 S/. 203,518.29 S/. 1,962.38 S/. 2,054.8150 S/. 201,536.28 S/. 1,982.00 S/. 2,035.1851 S/. 199,534.46 S/. 2,001.82 S/. 2,015.3652 S/. 197,512.62 S/. 2,021.84 S/. 1,995.3453 S/. 195,470.56 S/. 2,042.06 S/. 1,975.1354 S/. 193,408.07 S/. 2,062.48 S/. 1,954.7155 S/. 191,324.97 S/. 2,083.11 S/. 1,934.0856 S/. 189,221.03 S/. 2,103.94 S/. 1,913.2557 S/. 187,096.06 S/. 2,124.98 S/. 1,892.2158 S/. 184,949.83 S/. 2,146.23 S/. 1,870.9659 S/. 182,782.14 S/. 2,167.69 S/. 1,849.5060 S/. 180,592.78 S/. 2,189.37 S/. 1,827.8261 S/. 178,381.52 S/. 2,211.26 S/. 1,805.9362 S/. 176,148.15 S/. 2,233.37 S/. 1,783.8263 S/. 173,892.44 S/. 2,255.71 S/. 1,761.4864 S/. 171,614.18 S/. 2,278.26 S/. 1,738.92

65 S/. 169,313.13 S/. 2,301.04 S/. 1,716.1466 S/. 166,989.08 S/. 2,324.06 S/. 1,693.1367 S/. 164,641.78 S/. 2,347.30 S/. 1,669.8968 S/. 162,271.01 S/. 2,370.77 S/. 1,646.4269 S/. 159,876.54 S/. 2,394.48 S/. 1,622.7170 S/. 157,458.12 S/. 2,418.42 S/. 1,598.7771 S/. 155,015.51 S/. 2,442.61 S/. 1,574.5872 S/. 152,548.48 S/. 2,467.03 S/. 1,550.1673 S/. 150,056.78 S/. 2,491.70 S/. 1,525.4874 S/. 147,540.16 S/. 2,516.62 S/. 1,500.5775 S/. 144,998.37 S/. 2,541.78 S/. 1,475.4076 S/. 142,431.17 S/. 2,567.20 S/. 1,449.9877 S/. 139,838.30 S/. 2,592.87 S/. 1,424.3178 S/. 137,219.49 S/. 2,618.80 S/. 1,398.3879 S/. 134,574.50 S/. 2,644.99 S/. 1,372.1980 S/. 131,903.06 S/. 2,671.44 S/. 1,345.7581 S/. 129,204.90 S/. 2,698.16 S/. 1,319.0382 S/. 126,479.77 S/. 2,725.14 S/. 1,292.0583 S/. 123,727.38 S/. 2,752.39 S/. 1,264.8084 S/. 120,947.46 S/. 2,779.91 S/. 1,237.2785 S/. 118,139.75 S/. 2,807.71 S/. 1,209.4786 S/. 115,303.96 S/. 2,835.79 S/. 1,181.4087 S/. 112,439.82 S/. 2,864.15 S/. 1,153.0488 S/. 109,547.03 S/. 2,892.79 S/. 1,124.4089 S/. 106,625.31 S/. 2,921.72 S/. 1,095.4790 S/. 103,674.38 S/. 2,950.93 S/. 1,066.2591 S/. 100,693.94 S/. 2,980.44 S/. 1,036.7492 S/. 97,683.69 S/. 3,010.25 S/. 1,006.9493 S/. 94,643.34 S/. 3,040.35 S/. 976.8494 S/. 91,572.59 S/. 3,070.75 S/. 946.4395 S/. 88,471.12 S/. 3,101.46 S/. 915.7396 S/. 85,338.65 S/. 3,132.48 S/. 884.7197 S/. 82,174.85 S/. 3,163.80 S/. 853.3998 S/. 78,979.41 S/. 3,195.44 S/. 821.7599 S/. 75,752.02 S/. 3,227.39 S/. 789.79

100 S/. 72,492.35 S/. 3,259.67 S/. 757.52101 S/. 69,200.09 S/. 3,292.26 S/. 724.92102 S/. 65,874.90 S/. 3,325.19 S/. 692.00103 S/. 62,516.47 S/. 3,358.44 S/. 658.75104 S/. 59,124.44 S/. 3,392.02 S/. 625.16105 S/. 55,698.50 S/. 3,425.94 S/. 591.24106 S/. 52,238.30 S/. 3,460.20 S/. 556.99107 S/. 48,743.50 S/. 3,494.80 S/. 522.38

108 S/. 45,213.75 S/. 3,529.75 S/. 487.43109 S/. 41,648.70 S/. 3,565.05 S/. 452.14110 S/. 38,048.00 S/. 3,600.70 S/. 416.49111 S/. 34,411.29 S/. 3,636.71 S/. 380.48112 S/. 30,738.22 S/. 3,673.07 S/. 344.11113 S/. 27,028.41 S/. 3,709.80 S/. 307.38114 S/. 23,281.51 S/. 3,746.90 S/. 270.28115 S/. 19,497.14 S/. 3,784.37 S/. 232.82116 S/. 15,674.92 S/. 3,822.22 S/. 194.97117 S/. 11,814.49 S/. 3,860.44 S/. 156.75118 S/. 7,915.44 S/. 3,899.04 S/. 118.14119 S/. 3,977.41 S/. 3,938.03 S/. 79.15120 S/. 0.00 S/. 3,977.41 S/. 39.77121122123124125126127128129130131132133134135136137138139140141142143144145146147148149150

151152153154155156157158159160161162163164165166167168169170171172173174175176177178179180181182183184185186187188189190191192193

194195196197198199200201202203204205206207208209210211212213214215216217218219220221222223224225226227228229230231232233234235236

237238239240

S/. 202,062.39

CUOTA Tasa (i)

-

S/. 4,017.19 0.01

S/. 4,017.19 0.01

S/. 4,017.19 0.01

S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01

𝑅=(𝑃𝑖〖 (1+1)〗 ^𝑛)/(〖 (1+ )𝑖 〗 ^ −1𝑛 )

S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01

S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01

S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01S/. 4,017.19 0.01

0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01

0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01

0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01

0.010.010.010.01

S/. 482,062.39