RETROALIMENTACION

NPER
TASA EFECTIVA
TASA NOMINAL
TASA DE INTERES

FUNCION DB

VALOR INICIAL
VALOR RESIDUAL
VIDA UTIL
PERIODO
AMORTIZACION

FUNCION DDB
IMPORTE DE AMORTIZACIO

FUNCION DVS

Valor Inicial
Valor Residual
Vida Util
Periodo 1
Periodo 2
Factor
Amortizacion
Funcion SLN

Valor Inicial
Valor Residual
Vida Util
Amortizacion

Funcion SYD

Valor Inicial
Valor Residual
Vida Util
Periodo
Amortizacion Anual
 ELEKTRA

MENSUAL MENSUAL
MONTO 999 999 PAGO MENSUAL
TCEA 116.95% 116.95% -S/96.94 1
PERIODO 18 18 -S/96.94 2
TCEM 0.07 0.07 -S/96.94 3
TIPO 1 0 -S/96.94 4
PAGO -S/90.88 -S/96.94 -S/96.94 5
INTERES S/0.00 -S/66.60 -S/96.94 6
AMORTIZACION -S/90.88 -S/30.34 -S/96.94 7
-S/96.94 8
-S/96.94 9
-S/96.94 10
-S/96.94 11
-S/96.94 12
RETROALIMENTACION -S/96.94 13
NPER 18 -S/96.94 14
TASA EFECTIVA 116.95% -S/96.94 15
TASA NOMINAL ### -S/96.94 16
TASA DE INTERES -0.37809933 TEA-TNA -S/96.94 17
-S/96.94 18
-S/1,744.87 TOTAL

FUNCION DB

VALOR INICIAL 999 MONTO VALOR

VALOR RESIDUAL 96.5 TOTAL RESIDUAL VIDA UTIL
VIDA UTIL 18 999 96.5 18
PERIODO 6 999 96.5 18
AMORTIZACION S/63.59 999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
TOTAL

FUNCION DDB

MONTO RESIDUAL VIDA UTIL

SIN FACTOR CON FACTOR 999 96.5 18

MONTO TOTAL 999 999 999 96.5 18
VALOR RESIDUAL 96.5 96.5 999 96.5 18
 VIDA UTIL 18 18 999 96.5 18
NUMERO DE PERIODO 6 6 999 96.5 18
FACTOR 3 999 96.5 18
IMPORTE DE AMORTIZACION S/.61.60 S/.66.91 999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18

FUNCION DVS

Valor Inicial 999 999

Monto Valor Vida Util
Valor Residual 96.5 96.5 Residual
Vida Util 18 18 999 96.5 18
Periodo 1 2 5 999 96.5 18
Periodo 2 3 8 999 96.5 18
Factor 3 999 96.5 18
Amortizacion S/.87.70 S/.169.14 999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
999 96.5 18
 999 96.5 18
999 96.5 18

Funcion SLN

Valor Inicial 999

MONTO RESIDUAL VIDA UTIL N. PER
Valor Residual 96.5
Vida Util 18 999 96.5 18 1
Amortizacion S/.50.14 999 96.5 18 2
999 96.5 18 3
999 96.5 18 4
999 96.5 18 5
999 96.5 18 6
999 96.5 18 7
999 96.5 18 8
999 96.5 18 9
999 96.5 18 10
999 96.5 18 11
999 96.5 18 12
999 96.5 18 13
999 96.5 18 14
999 96.5 18 15
999 96.5 18 16
999 96.5 18 17
999 96.5 18 18

Funcion SYD

Valor Inicial 999

MONTO RESIDUAL VIDA UTIL N. PER Importe
Valor Residual 96.5
Vida Util 18 999 96.5 18 1 S/.95.00
Periodo 7 999 96.5 18 2 S/.89.72
Amortizacion Anual S/.63.33 999 96.5 18 3 S/.84.44
999 96.5 18 4 S/.79.17
999 96.5 18 5 S/.73.89
999 96.5 18 6 S/.68.61
999 96.5 18 7 S/.63.33
999 96.5 18 8 S/.58.06
999 96.5 18 9 S/.52.78
999 96.5 18 10 S/.47.50
999 96.5 18 11 S/.42.22
999 96.5 18 12 S/.36.94
999 96.5 18 13 S/.31.67
999 96.5 18 14 S/.26.39
999 96.5 18 15 S/.21.11
999 96.5 18 16 S/.15.83
999 96.5 18 17 S/.10.56
999 96.5 18 18 S/.5.28
S/.902.50
S/.96.50
S/.999.00
INTERES CAPITAL
-S/66.60 -S/30.34
-S/64.58 -S/32.36
-S/62.42 -S/34.52
-S/60.12 -S/36.82
-S/57.66 -S/39.27
-S/55.05 -S/41.89
-S/52.25 -S/44.68
-S/49.27 -S/47.66
-S/46.10 -S/50.84
-S/42.71 -S/54.23
-S/39.09 -S/57.84
-S/35.24 -S/61.70
-S/31.12 -S/65.81
-S/26.74 -S/70.20
-S/22.06 -S/74.88
 -S/17.06 -S/79.87
-S/11.74 -S/85.20
-S/6.06 -S/90.88
-S/745.87 -S/999.00

N. PERIODO IMPORTE
ANUAL
1 S/121.88
2 S/107.01
3 S/93.95
4 S/82.49
5 S/72.43
6 S/63.59
7 S/55.83
8 S/49.02
9 S/43.04
10 S/37.79
11 S/33.18
12 S/29.13
13 S/25.58
14 S/22.46
15 S/19.72
16 S/17.31
17 S/15.20
18 S/13.35
S/902.96
S/96.50
S/999.46

N. PER FACTOR DDB SIN DDB

FACTOR FACTOR
1 3 S/.111.00 S/.166.50
2 3 S/.98.67 S/.138.75
3 3 S/.87.70 S/.115.63
 4 3 S/.77.96 S/.96.35
5 3 S/.69.30 S/.80.30
6 3 S/.61.60 S/.66.91
7 3 S/.54.75 S/.55.76
8 3 S/.48.67 S/.46.47
9 3 S/.43.26 S/.38.72
10 3 S/.38.45 S/.32.27
11 3 S/.34.18 S/.26.89
12 3 S/.30.38 S/.22.41
13 3 S/.27.01 S/.15.54
14 3 S/.24.01 S/.0.00
15 3 S/.21.34 S/.0.00
16 3 S/.18.97 S/.0.00
17 3 S/.16.86 S/.0.00
18 3 S/.14.99 S/.0.00
S/.879.10 S/.902.50
S/.96.50 S/.96.50
S/.975.60 S/.999.00

Periodo 1 Periodo 2 Factor DVS DVS Con

Factor
1 2 3 S/.98.67 S/.138.75
2 3 3 S/.87.70 S/.115.63
3 4 3 S/.77.96 S/.96.35
4 5 3 S/.69.30 S/.80.30
5 6 3 S/.61.60 S/.66.91
6 7 3 S/.54.75 S/.55.76
7 8 3 S/.48.67 S/.46.47 S/.169.14
8 9 3 S/.43.26 S/.38.72
9 10 3 S/.38.45 S/.32.27
10 11 3 S/.34.18 S/.26.89
11 12 3 S/.30.38 S/.22.41
12 13 3 S/.27.01 S/.15.54
13 14 3 S/.24.01 S/.0.00
14 15 3 S/.23.89 S/.0.00
15 16 3 S/.23.89 S/.0.00
16 17 3 S/.23.89 S/.0.00
 17 18 3 S/.23.89 S/.0.00
18 18 3 S/.0.00 S/.0.00
S/.791.50 S/.736.00
S/.96.50 S/.96.50
S/.888.00 S/.832.50

Importe
Anual
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.50.14
S/.902.50
S/.96.50
S/.999.00
 CHANCAFE

MONTO
TCEA
PERIODO
TCEM
TIPO
PAGO
INTERES
AMORTIZACION
INICIAL
SALDO

NPER
TASA EFECTIVA
TASA NOMINAL
TASA DE INTERES
 FUNCION DB

VALOR INICIAL
VALOR RESIDUAL
VIDA UTIL
PERIODO
AMORTIZACION

FUNCION DDB

MONTO TOTAL
VALOR RESIDUAL
VIDA UTIL
NUMERO DE PERIODO
FACTOR
IMPORTE DE AMORTIZACION
FUNCION DVS

Valor Inicial
Valor Residual
Vida Util
Periodo 1
Periodo 2
Factor
Amortizacion
 Funcion SLN

Valor Inicial
Valor Residual
Vida Util
Amortizacion

Funcion SYD

Valor Inicial
Valor Residual
Vida Util
Periodo
Amortizacion Anual
 CHANCAFE

MENSUAL MENSUAL PAGO MENSUAL INTERES

1269 1269 -S/ 114.54 1 -S/ 50.76
0.7958 0.7958 -S/ 114.54 2 -S/ 47.57
12 12 -S/ 114.54 3 -S/ 44.22
S/ 0.05 0.04999726 -S/ 114.54 4 -S/ 40.70
1 0 -S/ 114.54 5 -S/ 37.01
-S/ 109.08 -S/ 114.54 -S/ 114.54 6 -S/ 33.14
S/0.00 -S/50.76 -S/ 114.54 7 -S/ 29.07
-S/109.08 -S/63.78 -S/ 114.54 8 -S/ 24.79
S/ 253.80 -S/ 114.54 9 -S/ 20.31
S/ 1,015.20 -S/ 114.54 10 -S/ 15.60
-S/ 114.54 11 -S/ 10.65
-S/ 114.54 12 -S/ 5.45
S/ 16.55 -S/ 1,374.46 TOTAL -S/ 359.26
79.58%
S/ 0.60
-S/ 0.20 TEA-TNA
 1015.2 MONTO VALOR
114.54 TOTAL RESIDUAL VIDA UTIL
12 1015.20 114.54 12
8 1015.20 114.54 12
S/47.30 1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12

MONTO RESIDUAL VIDA UTIL

SIN FACTOR CON FACTOR 1015.20 114.54 12

MONTO TOTAL 1015.2 1015.2 1015.20 114.54 12
VALOR RESIDUAL 114.54 114.54 1015.20 114.54 12
VIDA UTIL 12 12 1015.20 114.54 12
NUMERO DE PERIODO 5 5 1015.20 114.54 12
FACTOR 3 1015.20 114.54 12
PORTE DE AMORTIZACION S/. 81.60 S/. 80.30 1015.20 114.54 12
1015.20 114.54 12
 1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12
1015.20 114.54 12

1015.20 1015.20
Monto Valor Vida Util
114.54 114.54 Residual
12 12 1015.2 114.54 12
2 4 1015.2 114.54 12
3 7 1015.2 114.54 12
3 1015.2 114.54 12
S/. 117.50 S/. 185.70 1015.2 114.54 12
1015.2 114.54 12
1015.2 114.54 12
1015.2 114.54 12
1015.2 114.54 12
1015.2 114.54 12
1015.2 114.54 12
1015.2 114.54 12
 1015.20
MONTO RESIDUAL VIDA UTIL N. PER
114.54
12 1015.20 114.54 12 1
S/. 75.06 1015.20 114.54 12 2
1015.20 114.54 12 3
1015.20 114.54 12 4
1015.20 114.54 12 5
1015.20 114.54 12 6
1015.20 114.54 12 7
1015.20 114.54 12 8
1015.20 114.54 12 9
1015.20 114.54 12 10
1015.20 114.54 12 11
1015.20 114.54 12 12

1015.20
MONTO RESIDUAL VIDA UTIL N. PER Importe
114.54
12 1015.20 114.54 12 1 138.56
5 1015.20 114.54 12 2 127.02
S/. 92.38 1015.20 114.54 12 3 115.47
1015.20 114.54 12 4 103.92
1015.20 114.54 12 5 92.38
1015.20 114.54 12 6 80.83
1015.20 114.54 12 7 69.28
1015.20 114.54 12 8 57.73
1015.20 114.54 12 9 46.19
1015.20 114.54 12 10 34.64
1015.20 114.54 12 11 23.09
1015.20 114.54 12 12 11.55
S/.900.66
S/.114.54
S/.1,015.20
CAPITAL
-S/ 63.78
-S/ 66.97
-S/ 70.32
-S/ 73.83
-S/ 77.53
-S/ 81.40
-S/ 85.47
-S/ 89.75
-S/ 94.23
-S/ 98.94
-S/ 103.89
-S/ 109.08
-S/ 1,015.20
N. PERIODO IMPORTE
ANUAL
1 S/168.52
2 S/140.55
3 S/117.22
4 S/97.76
5 S/81.53
6 S/68.00
7 S/56.71
8 S/47.30
9 S/39.44
10 S/32.90
11 S/27.44
12 S/22.88
S/900.24
S/114.54
S/1,014.78

N. PER FACTOR DDB SIN DDB

FACTOR FACTOR
1 3 S/169.20 S/253.80
2 3 S/141.00 S/190.35
3 3 S/117.50 S/142.76
4 3 S/97.92 S/107.07
5 3 S/81.60 S/80.30
6 3 S/68.00 S/60.23
7 3 S/56.66 S/45.17
8 3 S/47.22 S/20.97
 9 3 S/39.35 S/0.00
10 3 S/32.79 S/0.00
11 3 S/27.33 S/0.00
12 3 S/22.09 S/0.00
S/.900.66 S/.900.66
S/.114.54 S/.114.54
S/.1,015.20 S/.1,015.20

Periodo 1 Periodo 2 Factor DVS DVS Con

Factor
1 2 3 S/141.00 S/190.35
2 3 3 S/117.50 S/142.76
3 4 3 S/97.92 S/107.07
4 5 3 S/81.60 S/80.30
5 6 3 S/68.00 S/60.23
6 7 3 S/56.66 S/45.17
7 8 3 S/47.22 S/20.97 S/66.14
8 9 3 S/39.35 S/0.00
9 10 3 S/32.79 S/0.00
10 11 3 S/27.33 S/0.00
11 12 3 S/22.09 S/0.00
12 12 3 S/0.00 S/0.00
S/.731.46 S/.646.86
S/.114.54 S/.114.54
S/.846.00 S/.761.40
 Importe
Anual
S/75.06
S/75.06
S/75.06
S/75.06
S/75.06
S/75.06
S/75.06
S/75.06
S/75.06
S/75.06
S/75.06
S/75.06
S/.900.66
S/.114.54
S/.1,015.20
 MARCIMEX

INICIAL 608.232
MONTO 3041.16 3041.16
TCEA 0.7809 0.7809
PERIODO 24 24
TCEM S/ 0.05 S/ 0.05
TIPO 1 0
PAGO -S/ 166.84 -S/ 175.06
INTERES 0 -S/ 119.87
AMORTIZACION -S/ 166.84 -S/ 55.20
INICIAL S/ 2,432.93
SALDO S/ 1,015.20

NPER 24
TASA EFECTIVA S/ 0.78
TASA NOMINAL S/ 0.58
TASA DE INTERES S/ 0.20
TASA DE DESCUENTO 0.2 TEA-TNA
 FUNCION DB

VALOR INICIAL 2432.93

VALOR RESIDUAL 175.07
VIDA UTIL 24
PERIODO 17
AMORTIZACION S/43.66

FUNCION DDB
 SIN FACTOR CON FACTOR
MONTO TOTAL 2432.93 2432.93
VALOR RESIDUAL 175.07 175.07
VIDA UTIL 24 24
NUMERO DE PERIODO 4 4
FACTOR 3
IMPORTE DE AMORTIZACION S/. 156.16 S/. 203.73

FUNCION DVS

Valor Inicial 2432.93 2432.93

Valor Residual 175.07 175.07
Vida Util 24 24
Periodo 1 5 9
Periodo 2 6 11
Factor 3
Amortizacion S/. 131.22 S/. 171.44
Funcion SLN

Valor Inicial 2432.93

MONTO
Valor Residual 175.07
Vida Util 24 2432.93
Amortizacion S/. 94.08 2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
 2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93
2432.93

Funcion SYD

Valor Inicial 2432.93

MONTO RESIDUAL
Valor Residual 175.07
Vida Util 24 2432.93 175.07
Periodo 21 2432.93 175.07
Amortizacion Anual S/. 30.10 2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
2432.93 175.07
MARCIMEX

PAGO MENSUAL INTERES CAPITAL

-S/ 175.06 1 -S/ 119.87 -S/ 55.20
-S/ 175.06 2 -S/ 117.15 -S/ 57.92
-S/ 175.06 3 -S/ 114.29 -S/ 60.77
-S/ 175.06 4 -S/ 111.30 -S/ 63.76
-S/ 175.06 5 -S/ 108.16 -S/ 66.91
-S/ 175.06 6 -S/ 104.86 -S/ 70.20
-S/ 175.06 7 -S/ 101.40 -S/ 73.66
-S/ 175.06 8 -S/ 97.77 -S/ 77.29
-S/ 175.06 9 -S/ 93.97 -S/ 81.10
-S/ 175.06 10 -S/ 89.97 -S/ 85.09
-S/ 175.06 11 -S/ 85.78 -S/ 89.29
-S/ 175.06 12 -S/ 81.38 -S/ 93.69
-S/ 175.06 13 -S/ 76.76 -S/ 98.30
-S/ 175.06 14 -S/ 71.92 -S/ 103.14
-S/ 175.06 15 -S/ 66.84 -S/ 108.23
-S/ 175.06 16 -S/ 61.51 -S/ 113.56
-S/ 175.06 17 -S/ 55.91 -S/ 119.15
-S/ 175.06 18 -S/ 50.04 -S/ 125.02
-S/ 175.06 19 -S/ 43.88 -S/ 131.18
-S/ 175.06 20 -S/ 37.42 -S/ 137.65
-S/ 175.06 21 -S/ 30.64 -S/ 144.43
 -S/ 175.06 22 -S/ 23.52 -S/ 151.54
-S/ 175.06 23 -S/ 16.05 -S/ 159.01
-S/ 175.06 24 -S/ 8.22 -S/ 166.84
TOTAL -S/ 1,768.61 -S/ 2,432.93

MONTO N. PERIODO
TOTAL VALOR RESIDUAL VIDA UTIL IMPORTE ANUAL
2432.93 175.07 24 1 S/253.02
2432.93 175.07 24 2 S/226.71
2432.93 175.07 24 3 S/203.13
2432.93 175.07 24 4 S/182.01
2432.93 175.07 24 5 S/163.08
2432.93 175.07 24 6 S/146.12
2432.93 175.07 24 7 S/130.92
2432.93 175.07 24 8 S/117.31
2432.93 175.07 24 9 S/105.11
2432.93 175.07 24 10 S/94.17
2432.93 175.07 24 11 S/84.38
2432.93 175.07 24 12 S/75.61
2432.93 175.07 24 13 S/67.74
2432.93 175.07 24 14 S/60.70
2432.93 175.07 24 15 S/54.38
2432.93 175.07 24 16 S/48.73
2432.93 175.07 24 17 S/43.66
2432.93 175.07 24 18 S/39.12
2432.93 175.07 24 19 S/35.05
2432.93 175.07 24 20 S/31.41
2432.93 175.07 24 21 S/28.14
2432.93 175.07 24 22 S/25.21
2432.93 175.07 24 23 S/22.59
2432.93 175.07 24 24 S/20.24
S/2,258.54
S/175.07
S/2,433.61
MONTO RESIDUAL VIDA UTIL N. PER FACTOR DDB SIN
FACTOR
2432.93 175.07 24 1 3 S/202.74
2432.93 175.07 24 2 3 S/185.85
2432.93 175.07 24 3 3 S/170.36
2432.93 175.07 24 4 3 S/156.16
2432.93 175.07 24 5 3 S/143.15
2432.93 175.07 24 6 3 S/131.22
2432.93 175.07 24 7 3 S/120.29
2432.93 175.07 24 8 3 S/110.26
2432.93 175.07 24 9 3 S/101.07
2432.93 175.07 24 10 3 S/92.65
2432.93 175.07 24 11 3 S/84.93
2432.93 175.07 24 12 3 S/77.85
2432.93 175.07 24 13 3 S/71.37
2432.93 175.07 24 14 3 S/65.42
2432.93 175.07 24 15 3 S/59.97
2432.93 175.07 24 16 3 S/54.97
2432.93 175.07 24 17 3 S/50.39
2432.93 175.07 24 18 3 S/46.19
2432.93 175.07 24 19 3 S/42.34
2432.93 175.07 24 20 3 S/38.81
2432.93 175.07 24 21 3 S/35.58
2432.93 175.07 24 22 3 S/32.61
2432.93 175.07 24 23 3 S/29.90
2432.93 175.07 24 24 3 S/27.40
S/2,131.49

Monto Vida Util Periodo 1 Periodo 2 Factor

Valor Residual
2432.93 175.07 24 1 2 3
2432.93 175.07 24 2 3 3
2432.93 175.07 24 3 4 3
2432.93 175.07 24 4 5 3
2432.93 175.07 24 5 6 3
2432.93 175.07 24 6 7 3
2432.93 175.07 24 7 8 3
2432.93 175.07 24 8 9 3
2432.93 175.07 24 9 10 3
2432.93 175.07 24 10 11 3
2432.93 175.07 24 11 12 3
2432.93 175.07 24 12 13 3
2432.93 175.07 24 13 14 3
2432.93 175.07 24 14 15 3
2432.93 175.07 24 15 16 3
2432.93 175.07 24 16 17 3
2432.93 175.07 24 17 18 3
2432.93 175.07 24 18 19 3
2432.93 175.07 24 19 20 3
2432.93 175.07 24 20 21 3
2432.93 175.07 24 21 22 3
2432.93 175.07 24 22 23 3
2432.93 175.07 24 23 24 3
2432.93 175.07 24 24 24 3

RESIDUAL VIDA UTIL N. PER

Importe Anual
175.07 24 1 S/94.08
175.07 24 2 S/94.08
175.07 24 3 S/94.08
175.07 24 4 S/94.08
175.07 24 5 S/94.08
175.07 24 6 S/94.08
175.07 24 7 S/94.08
175.07 24 8 S/94.08
175.07 24 9 S/94.08
175.07 24 10 S/94.08
175.07 24 11 S/94.08
175.07 24 12 S/94.08
175.07 24 13 S/94.08
 175.07 24 14 S/94.08
175.07 24 15 S/94.08
175.07 24 16 S/94.08
175.07 24 17 S/94.08
175.07 24 18 S/94.08
175.07 24 19 S/94.08
175.07 24 20 S/94.08
175.07 24 21 S/94.08
175.07 24 22 S/94.08
175.07 24 23 S/94.08
175.07 24 24 S/94.08
S/2,257.86
S/175.07
S/ 2,432.93

VIDA UTIL N. PER Importe

24 1 S/180.63
24 2 S/173.10
24 3 S/165.58
24 4 S/158.05
24 5 S/150.52
24 6 S/143.00
24 7 S/135.47
24 8 S/127.95
24 9 S/120.42
24 10 S/112.89
24 11 S/105.37
24 12 S/97.84
24 13 S/90.31
24 14 S/82.79
24 15 S/75.26
24 16 S/67.74
24 17 S/60.21
24 18 S/52.68
24 19 S/45.16
24 20 S/37.63
24 21 S/30.10
24 22 S/22.58
24 23 S/15.05
DDB FACTOR
S/304.12
S/266.10
S/232.84
S/203.73
S/178.27
S/155.98
S/136.49
S/119.43
S/104.50
S/91.43
S/80.01
S/70.00
S/61.25
S/53.60
S/46.90
S/41.04
S/35.91
S/31.42
S/27.49
S/17.36
S/0.00
S/0.00
S/0.00
S/0.00
S/2,257.86
S/175.07
2,432.93

DVS DVS Con

Factor
S/185.85 S/266.10
S/170.36 S/232.84
S/156.16 S/203.73
S/143.15 S/178.27
S/131.22 S/155.98
S/120.29 S/136.49
S/110.26 S/119.43
S/101.07 S/104.50
S/92.65 S/91.43
S/84.93 S/80.01 S/171.44
S/77.85 S/70.00
S/71.37 S/61.25
S/65.42 S/53.60
S/59.97 S/46.90
S/54.97 S/41.04
S/53.70 S/35.91
S/53.70 S/31.42
S/53.70 S/27.49
S/53.70 S/17.36
S/53.70 S/0.00
S/53.70 S/0.00
S/53.70 S/0.00
S/53.70 S/0.00
S/0.00 S/0.00
S/2,055.12 S/1,953.74
S/175.07 175.07
S/.2,230.19 ###
 CARSA

MENSUAL MENSUAL
MONTO 2899 2899
TCEA 0.423 0.423
PERIODO 18 18
TCEM S/ 0.03 S/ 0.03
TIPO 1 0
PAGO -S/204.39 -S/210.49
INTERES S/0.00 -S/86.49
AMORTIZACION -S/204.39 -S/124.00
INICIAL
SALDO

NPER 18
TASA EFECTIVA 42.30%
TASA NOMINAL S/ 0.36
TASA DE INTERES 0.07 TEA-TNA
TASA DE DESCUENTO 10.71% 310.35

FUNCION DB
 VALOR INICIAL 2899
VALOR RESIDUAL 210.49
VIDA UTIL 18
PERIODO 9
AMORTIZACION S/122.43

FUNCION DDB

SIN FACTOR CON FACTOR

MONTO TOTAL 2899 2899
VALOR RESIDUAL 210.49 210.49
VIDA UTIL 18 18
NUMERO DE PERIODO 11 11
FACTOR 3
IMPORTE DE AMORTIZACION S/. 99.19 S/. 78.03
FUNCION DVS

Valor Inicial 2889 2889

Valor Residual 210.49 210.49
Vida Util 18 18
Periodo 1 5 15
Periodo 2 6 18
Factor 3
Amortizacion S/. 178.13 S/. 0.00

Funcion SLN
 Valor Inicial 2899
MONTO
Valor Residual 210.49
Vida Util 18 2899
Amortizacion S/. 149.36 2899
2899
2899
2899
2899
2899
2899
2899
2899
2899
2899
2899
2899
2899
2899
2899
2899

Funcion SYD

Valor Inicial 2899

MONTO RESIDUAL
Valor Residual 210.49
Vida Util 18 2899 210.49
Periodo 14 2899 210.49
Amortizacion Anual S/. 78.61 2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
2899 210.49
CARSA

PAGO MENSUAL INTERES CAPITAL

-S/ 210.49 1 -S/ 86.49 -S/ 124.00
-S/ 210.49 2 -S/ 82.79 -S/ 127.70
-S/ 210.49 3 -S/ 78.98 -S/ 131.51
-S/ 210.49 4 -S/ 75.06 -S/ 135.43
-S/ 210.49 5 -S/ 71.01 -S/ 139.47
-S/ 210.49 6 -S/ 66.85 -S/ 143.63
-S/ 210.49 7 -S/ 62.57 -S/ 147.92
-S/ 210.49 8 -S/ 58.16 -S/ 152.33
-S/ 210.49 9 -S/ 53.61 -S/ 156.87
-S/ 210.49 10 -S/ 48.93 -S/ 161.55
-S/ 210.49 11 -S/ 44.11 -S/ 166.37
-S/ 210.49 12 -S/ 39.15 -S/ 171.34
-S/ 210.49 13 -S/ 34.04 -S/ 176.45
-S/ 210.49 14 -S/ 28.77 -S/ 181.71
-S/ 210.49 15 -S/ 23.35 -S/ 187.14
-S/ 210.49 16 -S/ 17.77 -S/ 192.72
-S/ 210.49 17 -S/ 12.02 -S/ 198.47
-S/ 210.49 18 -S/ 6.10 -S/ 204.39
-S/ 3,788.75 TOTAL -S/ 889.75 -S/ 2,899.00
 VALOR N. PERIODO
MONTO TOTAL RESIDUAL VIDA UTIL IMPORTE ANUAL
2899 210.49 18 1 S/394.26
2899 210.49 18 2 S/340.64
2899 210.49 18 3 S/294.32
2899 210.49 18 4 S/254.29
2899 210.49 18 5 S/219.71
2899 210.49 18 6 S/189.83
2899 210.49 18 7 S/164.01
2899 210.49 18 8 S/141.70
2899 210.49 18 9 S/122.43
2899 210.49 18 10 S/105.78
2899 210.49 18 11 S/91.40
2899 210.49 18 12 S/78.97
2899 210.49 18 13 S/68.23
2899 210.49 18 14 S/58.95
2899 210.49 18 15 S/50.93
2899 210.49 18 16 S/44.00
2899 210.49 18 17 S/38.02
2899 210.49 18 18 S/32.85
S/2,690.31
S/210.49
S/ 2,900.80

MONTO RESIDUAL VIDA UTIL N. PER FACTOR

DDB SIN FACTOR
2899 210.49 18 1 3 S/322.11
2899 210.49 18 2 3 S/286.32
2899 210.49 18 3 3 S/254.51
2899 210.49 18 4 3 S/226.23
2899 210.49 18 5 3 S/201.09
2899 210.49 18 6 3 S/178.75
2899 210.49 18 7 3 S/158.89
2899 210.49 18 8 3 S/141.23
2899 210.49 18 9 3 S/125.54
2899 210.49 18 10 3 S/111.59
2899 210.49 18 11 3 S/99.19
2899 210.49 18 12 3 S/88.17
2899 210.49 18 13 3 S/78.37
2899 210.49 18 14 3 S/69.67
2899 210.49 18 15 3 S/61.93
2899 210.49 18 16 3 S/55.04
2899 210.49 18 17 3 S/48.93
2899 210.49 18 18 3 S/43.49
S/2,551.06
S/210.49
S/ 2,761.55

Monto Vida Util Periodo 1 Periodo 2 Factor

Valor Residual
2899 210.49 18 1 2 3
2899 210.49 18 2 3 3
2899 210.49 18 3 4 3
2899 210.49 18 4 5 3
2899 210.49 18 5 6 3
2899 210.49 18 6 7 3
2899 210.49 18 7 8 3
2899 210.49 18 8 9 3
2899 210.49 18 9 10 3
2899 210.49 18 10 11 3
2899 210.49 18 11 12 3
2899 210.49 18 12 13 3
2899 210.49 18 13 14 3
2899 210.49 18 14 15 3
2899 210.49 18 15 16 3
2899 210.49 18 16 17 3
2899 210.49 18 17 18 3
2899 210.49 18 18 18 3
RESIDUAL VIDA UTIL N. PER
Importe Anual
210.49 18 1 S/149.36
210.49 18 2 S/149.36
210.49 18 3 S/149.36
210.49 18 4 S/149.36
210.49 18 5 S/149.36
210.49 18 6 S/149.36
210.49 18 7 S/149.36
210.49 18 8 S/149.36
210.49 18 9 S/149.36
210.49 18 10 S/149.36
210.49 18 11 S/149.36
210.49 18 12 S/149.36
210.49 18 13 S/149.36
210.49 18 14 S/149.36
210.49 18 15 S/149.36
210.49 18 16 S/149.36
210.49 18 17 S/149.36
210.49 18 18 S/149.36
S/2,688.51
S/210.49
S/2,899.00

VIDA UTIL N. PER Importe

18 1 S/283.00
18 2 S/267.28
18 3 S/251.56
18 4 S/235.83
18 5 S/220.11
18 6 S/204.39
18 7 S/188.67
18 8 S/172.95
18 9 S/157.22
18 10 S/141.50
18 11 S/125.78
18 12 S/110.06
18 13 S/94.33
18 14 S/78.61
18 15 S/62.89
18 16 S/47.17
18 17 S/31.44
18 18 S/15.72
S/2,688.51
S/210.49
S/2,899.00
 DDB
FACTOR
S/483.17
S/402.64
S/335.53
S/279.61
S/233.01
S/194.17
S/161.81
S/134.84
S/112.37
S/93.64
S/78.03
S/65.03
S/54.19
 S/45.16
S/15.30
S/0.00
S/0.00
S/0.00
S/2,688.51
S/210.49
S/ 2,899.00

DVS DVS Con

Factor
S/286.32 S/402.64
S/254.51 S/335.53
S/226.23 S/279.61
S/201.09 S/233.01
S/178.75 S/194.17
S/158.89 S/161.81
S/141.23 S/134.84
S/125.54 S/112.37
S/111.59 S/93.64
S/99.19 S/78.03
S/88.17 S/65.03
S/82.48 S/54.19
S/82.48 S/45.16
S/82.48 S/15.30
S/82.48 S/0.00
S/82.48 S/0.00
S/82.48 S/0.00
S/0.00 S/0.00
S/2,366.40 S/2,205.34
210.49 210.49
S/2,576.89 S/2,415.83
 EL GALLO MAS G

MENSUAL MENSUAL
MONTO S/ 534.35 S/. 534.35
TASA DE INTERES S/ 0.88 S/ 0.88
PERIODO 18 18
TCEM S/ 0.05 S/ 0.05
TIPO 1 0
pago -S/ 35.83 -S/ 37.77
interes 0 -S/ 1.94
amortizacion -S/ 35.83 -S/ 35.83
INICIAL S/ 106.87
SALDO S/ 427.48

NPER 18
TASA EFECTIVA 0.88
TASA NOMINAL S/ 0.64
TASA DE INTERES 0.24 TEA-TNA
TASA DE DESCUENTO 25.00% 106.87
FUNCIÒN DB

VALOR INICIAL 427.48

VALOR RESIDUAL 37.77
VIDA UTIL 18
PERIODO 11

AMORTIZACION S/14.01

FUNCION DDB

Sin Factor
Monto total 427.48
Valor residual 37.77
vida util 18
numero de periodo 14
factor
importe de amortizacion S/. 10.27
FUNCION DVS

valor inicial 427.48 427.48

valor residual 37.77 37.77
vida útil 18 18
periodo 1 11 15
periodo 2 12 18
Factor 3
Amortización S/. 13.00 S/. 0.00

FUNCION SLN

valor inicial 427.48

valor residual 37.77
vida útil 18
Amortización S/. 21.65
FUNCION SYD

valor inicial 427.48 MONTO

valor residual 37.77 427.48
vida útil 18 427.48
Periodo 14 427.48
Amortización Anual S/. 11.40 427.48
427.48
427.48
427.48
427.48
427.48
427.48
427.48
427.48
427.48
427.48
427.48
427.48
427.48
427.48
L GALLO MAS GALLO

PAGO MENSUAL INTERES CAPITAL

-S/ 37.77 1 -S/ 23.16 -S/ 14.61
-S/ 37.77 2 -S/ 22.36 -S/ 15.41
-S/ 37.77 3 -S/ 21.53 -S/ 16.24
-S/ 37.77 4 -S/ 20.65 -S/ 17.12
-S/ 37.77 5 -S/ 19.72 -S/ 18.05
-S/ 37.77 6 -S/ 18.75 -S/ 19.02
-S/ 37.77 7 -S/ 17.71 -S/ 20.06
-S/ 37.77 8 -S/ 16.63 -S/ 21.14
-S/ 37.77 9 -S/ 15.48 -S/ 22.29
-S/ 37.77 10 -S/ 14.28 -S/ 23.49
-S/ 37.77 11 -S/ 13.00 -S/ 24.77
-S/ 37.77 12 -S/ 11.66 -S/ 26.11
-S/ 37.77 13 -S/ 10.25 -S/ 27.52
-S/ 37.77 14 -S/ 8.76 -S/ 29.01
-S/ 37.77 15 -S/ 7.19 -S/ 30.58
-S/ 37.77 16 -S/ 5.53 -S/ 32.24
-S/ 37.77 17 -S/ 3.78 -S/ 33.99
-S/ 37.77 18 -S/ 1.94 -S/ 35.83
-S/ 679.85 TOTAL -S/ 252.37 -S/ 427.48
MONTO VALOR RESIDUAL VIDA UTIL PERIODO IMPORTE
427.48 37.77 18 1 S/53.86
427.48 37.77 18 2 S/47.08
427.48 37.77 18 3 S/41.14
427.48 37.77 18 4 S/35.96
427.48 37.77 18 5 S/31.43
427.48 37.77 18 6 S/27.47
427.48 37.77 18 7 S/24.01
427.48 37.77 18 8 S/20.98
427.48 37.77 18 9 S/18.34
427.48 37.77 18 10 S/16.03
427.48 37.77 18 11 S/14.01
427.48 37.77 18 12 S/12.24
427.48 37.77 18 13 S/10.70
427.48 37.77 18 14 S/9.35
427.48 37.77 18 15 S/8.17
427.48 37.77 18 16 S/7.14
427.48 37.77 18 17 S/6.24
427.48 37.77 18 18 S/5.46
S/389.63
S/37.77
S/ 427.40

Con Factor MONTO VALOR RESIDUAL VIDA UTIL PERIODO

427.48 427.48 37.77 18 1
37.77 427.48 37.77 18 2
18 427.48 37.77 18 3
14 427.48 37.77 18 4
3 427.48 37.77 18 5
S/. 2.18 427.48 37.77 18 6
427.48 37.77 18 7
427.48 37.77 18 8
427.48 37.77 18 9
427.48 37.77 18 10
427.48 37.77 18 11
427.48 37.77 18 12
427.48 37.77 18 13
427.48 37.77 18 14
427.48 37.77 18 15
 427.48 37.77 18 16
427.48 37.77 18 17
427.48 37.77 18 18

MONTO VALOR RESIDUAL VIDA UTIL PERIODO 1 PERIODO 2 FACTOR

427.48 37.77 18 1 2 3
427.48 37.77 18 2 3 3
427.48 37.77 18 3 4 3
427.48 37.77 18 4 5 3
427.48 37.77 18 5 6 3
427.48 37.77 18 6 7 3
427.48 37.77 18 7 8 3
427.48 37.77 18 8 9 3
427.48 37.77 18 9 10 3
427.48 37.77 18 10 11 3
427.48 37.77 18 11 12 3
427.48 37.77 18 12 13 3
427.48 37.77 18 13 14 3
427.48 37.77 18 14 15 3
427.48 37.77 18 15 16 3
427.48 37.77 18 16 17 3
427.48 37.77 18 17 18 3
427.48 37.77 18 18 18 3

MONTO VALOR RESIDUAL VIDA UTIL PERIODO IMPORTE

427.48 37.77 18 1 S/21.65
427.48 37.77 18 2 S/21.65
427.48 37.77 18 3 S/21.65
427.48 37.77 18 4 S/21.65
427.48 37.77 18 5 S/21.65
 427.48 37.77 18 6 S/21.65
427.48 37.77 18 7 S/21.65
427.48 37.77 18 8 S/21.65
427.48 37.77 18 9 S/21.65
427.48 37.77 18 10 S/21.65
427.48 37.77 18 11 S/21.65
427.48 37.77 18 12 S/21.65
427.48 37.77 18 13 S/21.65
427.48 37.77 18 14 S/21.65
427.48 37.77 18 15 S/21.65
427.48 37.77 18 16 S/21.65
427.48 37.77 18 17 S/21.65
427.48 37.77 18 18 S/21.65
S/389.71
37.77
S/427.48

VALOR RESIDUAL VIDA UTIL PERIODO IMPORTE

37.77 18 1 S/41.02
37.77 18 2 S/38.74
37.77 18 3 S/36.46
37.77 18 4 S/34.19
37.77 18 5 S/31.91
37.77 18 6 S/29.63
37.77 18 7 S/27.35
37.77 18 8 S/25.07
37.77 18 9 S/22.79
37.77 18 10 S/20.51
37.77 18 11 S/18.23
37.77 18 12 S/15.95
37.77 18 13 S/13.67
37.77 18 14 S/11.40
37.77 18 15 S/9.12
37.77 18 16 S/6.84
37.77 18 17 S/4.56
37.77 18 18 S/2.28
S/389.71
37.77
S/427.48
FACTOR DDB DDB CON FACTOR
3 S/47.50 S/71.25
3 S/42.22 S/59.37
3 S/37.53 S/49.48
3 S/33.36 S/41.23
3 S/29.65 S/34.36
3 S/26.36 S/28.63
3 S/23.43 S/23.86
3 S/20.83 S/19.88
3 S/18.51 S/16.57
3 S/16.46 S/13.81
3 S/14.63 S/11.51
3 S/13.00 S/9.59
3 S/11.56 S/7.99
3 S/10.27 S/2.18
3 S/9.13 S/0.00
 3 S/8.12 S/0.00
3 S/7.21 S/0.00
3 S/6.41 S/0.00
S/376.17 S/389.71
S/37.77 S/37.77
S/ 413.94 S/427.48

DVS DVS CON FACTOR

S/42.22 S/59.37
S/37.53 S/49.48
S/33.36 S/41.23
S/29.65 S/34.36
S/26.36 S/28.63
S/23.43 S/23.86
S/20.83 S/19.88
S/18.51 S/16.57
S/16.46 S/13.81
S/14.63 S/11.51
S/13.00 S/9.59
S/11.56 S/7.99
S/10.94 S/2.18
S/10.94 S/0.00
S/10.94 S/0.00
S/10.94 S/0.00
S/10.94 S/0.00
S/0.00 S/0.00
S/342.21 S/318.46
37.77 37.77
S/379.98 S/356.23
 EFE

MONTO 1699
TASA DE INTERES 1.54
PERIODO 18
CUOTA INICIAL 525
TIPO 0
pago -S/ 125.94
interes -S/ 94.83
amortizacion -S/ 31.11
SALDO S/ 1,174.00

NPER 18
TASA EFECTIVA 1.54
TASA NOMINAL 0.95672313176331
TASA DE INTERES 0.58
TASA DE DESCUENTO 30.90%
 FUNCIÒN DB

VALOR INICIAL 1174

VALOR RESIDUAL 126
VIDA UTIL 18
PERIODO 11

AMORTIZACION S/39.58

FUNCION DDB

Sin Factor
Monto total 1174
Valor residual 126
vida util 18
numero de periodo 14
factor
importe de amortizacion S/. 28.21
FUNCION DVS

valor inicial 1174

valor residual 126
vida útil 18
periodo 1 9
periodo 2 10
Factor
Amortización S/. 45.19

FUNCION SLN

valor inicial 1174

valor residual 126
vida útil 18
Amortización S/. 58.22

FUNCION SYD

valor inicial 1174

valor residual 126
vida útil 18
Periodo 15
Amortización Anual S/. 24.51
EFE

TCEA TCEM PAGO MENSUAL INTERES

1.54 S/ 0.08 -S/ 125.94 1 -S/ 94.83
-S/ 125.94 2 -S/ 92.32
-S/ 125.94 3 -S/ 89.60
1 -S/ 125.94 4 -S/ 86.67
-S/ 116.53 -S/ 125.94 5 -S/ 83.49
-S/ 125.94 6 -S/ 80.07
-S/ 125.94 7 -S/ 76.36
-S/ 125.94 8 -S/ 72.35
-S/ 125.94 9 -S/ 68.03
-S/ 125.94 10 -S/ 63.35
-S/ 125.94 11 -S/ 58.29
-S/ 125.94 12 -S/ 52.83
-S/ 125.94 13 -S/ 46.92
-S/ 125.94 14 -S/ 40.54
-S/ 125.94 15 -S/ 33.64
525 -S/ 125.94 16 -S/ 26.18
-S/ 125.94 17 -S/ 18.12
-S/ 125.94 18 -S/ 9.41
-S/ 2,267.00 TOTAL -S/ 1,093.00
 MONTO VALOR RESIDUAL VIDA UTIL PERIODO IMPORTE
1174 126 18 1 S/137.36
1174 126 18 2 S/121.29
1174 126 18 3 S/107.10
1174 126 18 4 S/94.57
1174 126 18 5 S/83.50
1174 126 18 6 S/73.73
1174 126 18 7 S/65.11
1174 126 18 8 S/57.49
1174 126 18 9 S/50.76
1174 126 18 10 S/44.82
1174 126 18 11 S/39.58
1174 126 18 12 S/34.95
1174 126 18 13 S/30.86
1174 126 18 14 S/27.25
1174 126 18 15 S/24.06
1174 126 18 16 S/21.25
1174 126 18 17 S/18.76
1174 126 18 18 S/16.56
S/1,048.99
S/126.00
S/1,174.99

Con Factor MONTO VALOR RESIDUAL VIDA UTIL PERIODO

1174 1174 126 18 1
126 1174 126 18 2
18 1174 126 18 3
14 1174 126 18 4
3 1174 126 18 5
S/. 0.00 1174 126 18 6
1174 126 18 7
1174 126 18 8
1174 126 18 9
1174 126 18 10
1174 126 18 11
1174 126 18 12
 1174 126 18 13
1174 126 18 14
1174 126 18 15
1174 126 18 16
1174 126 18 17
1174 126 18 18

MONTO VALOR RESIDUAL VIDA UTIL PERIODO 1

1174 1174 126 18 1
126 1174 126 18 2
18 1174 126 18 3
13 1174 126 18 4
16 1174 126 18 5
3 1174 126 18 6
S/. 0.00 1174 126 18 7
1174 126 18 8
1174 126 18 9
1174 126 18 10
1174 126 18 11
1174 126 18 12
1174 126 18 13
1174 126 18 14
1174 126 18 15
1174 126 18 16
1174 126 18 17
1174 126 18 18

MONTO VALOR RESIDUAL VIDA UTIL PERIODO

1174 126 18 1
1174 126 18 2
1174 126 18 3
 1174 126 18 4
1174 126 18 5
1174 126 18 6
1174 126 18 7
1174 126 18 8
1174 126 18 9
1174 126 18 10
1174 126 18 11
1174 126 18 12
1174 126 18 13
1174 126 18 14
1174 126 18 15
1174 126 18 16
1174 126 18 17
1174 126 18 18

MONTO VALOR RESIDUAL VIDA UTIL PERIODO

1174 126 18 1
1174 126 18 2
1174 126 18 3
1174 126 18 4
1174 126 18 5
1174 126 18 6
1174 126 18 7
1174 126 18 8
1174 126 18 9
1174 126 18 10
1174 126 18 11
1174 126 18 12
1174 126 18 13
1174 126 18 14
1174 126 18 15
1174 126 18 16
1174 126 18 17
1174 126 18 18
 CAPITAL
-S/ 31.11
-S/ 33.63
-S/ 36.34
-S/ 39.28
-S/ 42.45
-S/ 45.88
-S/ 49.58
-S/ 53.59
-S/ 57.92
-S/ 62.60
-S/ 67.65
-S/ 73.12
-S/ 79.02
-S/ 85.41
-S/ 92.31
-S/ 99.76
-S/ 107.82
-S/ 116.53
-S/ 1,174.00
FACTOR DDB DDB CON FACTOR
3 S/130.44 S/195.67
3 S/115.95 S/163.06
3 S/103.07 S/135.88
3 S/91.62 S/113.23
3 S/81.44 S/94.36
3 S/72.39 S/78.63
3 S/64.34 S/65.53
3 S/57.19 S/54.61
3 S/50.84 S/45.51
3 S/45.19 S/37.92
3 S/40.17 S/31.60
3 S/35.71 S/26.33
 3 S/31.74 S/5.67
3 S/28.21 S/0.00
3 S/25.08 S/0.00
3 S/22.29 S/0.00
3 S/19.81 S/0.00
3 S/17.61 S/0.00
S/1,033.10 S/1,048.00
126 126
S/1,159.10 S/1,174.00

PERIODO 2 FACTOR DVS DVS CON FACTOR

2 3 S/115.95 S/163.06
3 3 S/103.07 S/135.88
4 3 S/91.62 S/113.23
5 3 S/81.44 S/94.36
6 3 S/72.39 S/78.63
7 3 S/64.34 S/65.53
8 3 S/57.19 S/54.61
9 3 S/50.84 S/45.51
10 3 S/45.19 S/37.92
11 3 S/40.17 S/31.60
12 3 S/35.71 S/26.33
13 3 S/31.74 S/5.67
14 3 S/28.21 S/0.00
15 3 S/25.08 S/0.00
16 3 S/24.87 S/0.00
17 3 S/24.87 S/0.00
18 3 S/24.87 S/0.00
18 3 S/0.00 S/0.00
S/917.56 S/852.33
126 126
S/1,043.56 S/978.33

IMPORTE
S/58.22
S/58.22
S/58.22
 S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/58.22
S/1,048.00
126
S/1,174.00

IMPORTE
S/110.32
S/104.19
S/98.06
S/91.93
S/85.80
S/79.67
S/73.54
S/67.42
S/61.29
S/55.16
S/49.03
S/42.90
S/36.77
S/30.64
S/24.51
S/18.39
S/12.26
S/6.13
S/1,048.00
126
S/1,174.00