Data

Nombres Apellidos Suma de Sueldo Suma de Gratificación Suma de Descuento

JULIO S/ 1,500.00 S/ 1,500.00 ###
ZORRILLA VALENCI S/ 1,500.00 S/ 1,500.00 ###
ALAN S/ 3,000.00 S/ 3,000.00 ###
ROMERO SILVA S/ 3,000.00 S/ 3,000.00 ###
BRUCE EDWIN S/ 1,000.00 S/ 1,000.00 ###
YCANAQUE VARGA S/ 1,000.00 S/ 1,000.00 ###
CARLOS RUBEN S/ 1,000.00 S/ 1,000.00 ###
GUEVARA FLORES S/ 1,000.00 S/ 1,000.00 ###
CARMEN S/ 1,500.00 S/ 1,500.00 ###
BRITO CONDE S/ 1,500.00 S/ 1,500.00 ###
JHONATAN OLMER S/ 1,000.00 S/ 1,000.00 ###
ORDÓÑEZ ALBITES S/ 1,000.00 S/ 1,000.00 ###
JOEL S/ 3,000.00 S/ 3,000.00 ###
CHAUCA MORENO S/ 3,000.00 S/ 3,000.00 ###
JORGE LUIS S/ 1,000.00 S/ 1,000.00 ###
CARRILLO LAINES S/ 1,000.00 S/ 1,000.00 ###
JOSE LUIS S/ 1,000.00 S/ 1,000.00 ###
GALVEZ VILLEGAS S/ 1,000.00 S/ 1,000.00 ###
LUIS ALBERTO S/ 1,500.00 S/ 1,500.00 ###
MATHEUS MEDINA S/ 1,500.00 S/ 1,500.00 ###
LUZ S/ 3,000.00 S/ 3,000.00 ###
FERREL ROJAS S/ 3,000.00 S/ 3,000.00 ###
ROBERTO AUGUSTO S/ 1,000.00 S/ 1,000.00 ###
COLINA HONORIO S/ 1,000.00 S/ 1,000.00 ###
ANATOLIO VALERIANO S/ 1,500.00 S/ 1,500.00 ###
CUSTODIO ORDINOS/ 1,500.00 S/ 1,500.00 ###
ANTONIO S/ 1,000.00 S/ 1,000.00 ###
SOTELO SOSA S/ 1,000.00 S/ 1,000.00 ###
BECKER SANTIAGO S/ 1,500.00 S/ 1,500.00 ###
VENTO AMARILLO S/ 1,500.00 S/ 1,500.00 ###
CARLOS DANIEL S/ 1,000.00 S/ 1,000.00 ###
BAILON GARCIA S/ 1,000.00 S/ 1,000.00 ###
DARIO S/ 3,000.00 S/ 3,000.00 ###
CARDENAS HUARI S/ 3,000.00 S/ 3,000.00 ###
DIONICIO S/ 1,000.00 S/ 1,000.00 ###
SIERRA MARTINEZ S/ 1,000.00 S/ 1,000.00 ###
DOMINGO SERGIO S/ 1,500.00 S/ 1,500.00 ###
BALLENA CHACON S/ 1,500.00 S/ 1,500.00 ###
ESTHER S/ 1,500.00 S/ 1,500.00 ###
ESPINOZA PERA S/ 1,500.00 S/ 1,500.00 ###
GALINDO S/ 3,000.00 S/ 3,000.00 ###
 GONZALES DE LA C S/ 3,000.00 S/ 3,000.00 ###
HÉCTOR S/ 3,000.00 S/ 3,000.00 ###
ORMEÑO FIESTAS S/ 3,000.00 S/ 3,000.00 ###
HERNAN FELIXS S/ 3,000.00 S/ 3,000.00 ###
VENTURA AYLAS S/ 3,000.00 S/ 3,000.00 ###
JESUS S/ 3,000.00 S/ 3,000.00 ###
GUZMAN IZAGUIRRS/ 3,000.00 S/ 3,000.00 ###
JOSE LUIS S/ 3,000.00 S/ 3,000.00 ###
ALVAREZ MONTOYAS/ 3,000.00 S/ 3,000.00 ###
JUAN CARLOS S/ 1,500.00 S/ 1,500.00 ###
MEDINA ZARAVIA S/ 1,500.00 S/ 1,500.00 ###
MANUEL ALFREDO S/ 1,500.00 S/ 1,500.00 ###
GUILLEN LOPEZ S/ 1,500.00 S/ 1,500.00 ###
MARIO S/ 3,000.00 S/ 3,000.00 ###
MORI MELÉNDEZ S/ 3,000.00 S/ 3,000.00 ###
MIGUEL ÁNGEL S/ 1,500.00 S/ 1,500.00 ###
ROJAS IZARRA S/ 1,500.00 S/ 1,500.00 ###
PABLO MARCELINO S/ 1,500.00 S/ 1,500.00 ###
CARRASCO ZAPATA S/ 1,500.00 S/ 1,500.00 ###
ROGER YVAN S/ 1,500.00 S/ 1,500.00 ###
REYES CRUZ S/ 1,500.00 S/ 1,500.00 ###
ROMMEL EDGARDO S/ 3,000.00 S/ 3,000.00 ###
SILVA PACHECO S/ 3,000.00 S/ 3,000.00 ###
RULI S/ 1,000.00 S/ 1,000.00 ###
CALDERON QUISPE S/ 1,000.00 S/ 1,000.00 ###
SAMUEL MAURO S/ 3,000.00 S/ 3,000.00 ###
BRITO CONDE S/ 3,000.00 S/ 3,000.00 ###
SEGUNDO ELIAS S/ 1,000.00 S/ 1,000.00 ###
LINARES DAVILA S/ 1,000.00 S/ 1,000.00 ###
Total Result S/ 65,000.00 S/ 65,000.00 ###
Suma de Descuento
 Data
Apellidos Nombres Cargo Suma de Nº Hijos Suma
Suma de TotalPagar
ALVAREZ MONTOYA 2 ### ###
JOSE LUIS 2 ### ###
FUNCIONARIO 2 ### ###
BAILON GARCIA 3 ### ###
CARLOS DANIEL 3 ### ###
OBRERO 3 ### ###
BALLENA CHACON 1 ### ###
DOMINGO SERGIO 1 ### ###
EMPLEADO 1 ### ###
BRITO CONDE 3 ### ###
CARMEN 3 ### ###
EMPLEADO 3 ### ###
BRITO CONDE 1 ### ###
SAMUEL MAURO 1 ### ###
FUNCIONARIO 1 ### ###
CALDERON QUISPE 1 ### ###
RULI 1 ### ###
OBRERO 1 ### ###
CARDENAS HUARI 2 ### ###
DARIO 2 ### ###
FUNCIONARIO 2 ### ###
CARRASCO ZAPATA 3 ### ###
PABLO MARCELINO 3 ### ###
EMPLEADO 3 ### ###
CARRILLO LAINES 1 ### ###
JORGE LUIS 1 ### ###
OBRERO 1 ### ###
CHAUCA MORENO JOEL 3 ### ###
JOEL 3 ### ###
FUNCIONARIO 3 ### ###
COLINA HONORIO 2 ### ###
ROBERTO AUGUSTO 2 ### ###
OBRERO 2 ### ###
CUSTODIO ORDINOLA 2 ### ###
ANATOLIO VALERIANO 2 ### ###
EMPLEADO 2 ### ###
ESPINOZA PERA 3 ### ###
ESTHER 3 ### ###
EMPLEADO 3 ### ###
FERREL ROJAS 2 ### ###
LUZ 2 ### ###
 FUNCIONARIO 2 ### ###
GALVEZ VILLEGAS 2 ### ###
JOSE LUIS 2 ### ###
OBRERO 2 ### ###
GONZALES DE LA CRUZ 2 ### ###
GALINDO 2 ### ###
FUNCIONARIO 2 ### ###
GUEVARA FLORES 1 ### ###
CARLOS RUBEN 1 ### ###
OBRERO 1 ### ###
GUILLEN LOPEZ 3 ### ###
MANUEL ALFREDO 3 ### ###
EMPLEADO 3 ### ###
GUZMAN IZAGUIRRE 1 ### ###
JESUS 1 ### ###
FUNCIONARIO 1 ### ###
LINARES DAVILA 3 ### ###
SEGUNDO ELIAS 3 ### ###
OBRERO 3 ### ###
MATHEUS MEDINA 2 ### ###
LUIS ALBERTO 2 ### ###
EMPLEADO 2 ### ###
MEDINA ZARAVIA 2 ### ###
JUAN CARLOS 2 ### ###
EMPLEADO 2 ### ###
MORI MELÉNDEZ 1 ### ###
MARIO 1 ### ###
FUNCIONARIO 1 ### ###
ORDÓÑEZ ALBITES 1 ### ###
JHONATAN OLMER 1 ### ###
OBRERO 1 ### ###
ORMEÑO FIESTAS 3 ### ###
HÉCTOR 3 ### ###
FUNCIONARIO 3 ### ###
REYES CRUZ 2 ### ###
ROGER YVAN 2 ### ###
EMPLEADO 2 ### ###
ROJAS IZARRA 1 ### ###
MIGUEL ÁNGEL 1 ### ###
EMPLEADO 1 ### ###
ROMERO SILVA 1 ### ###
ALAN 1 ### ###
FUNCIONARIO 1 ### ###
SIERRA MARTINEZ 2 ### ###
DIONICIO 2 ### ###
 OBRERO 2 ### ###
SILVA PACHECO 2 ### ###
ROMMEL EDGARDO 2 ### ###
FUNCIONARIO 2 ### ###
SOTELO SOSA 3 ### ###
ANTONIO 3 ### ###
OBRERO 3 ### ###
VENTO AMARILLO 2 ### ###
BECKER SANTIAGO 2 ### ###
EMPLEADO 2 ### ###
VENTURA AYLAS 1 ### ###
HERNAN FELIXS 1 ### ###
FUNCIONARIO 1 ### ###
YCANAQUE VARGAS 1 ### ###
BRUCE EDWIN 1 ### ###
OBRERO 1 ### ###
ZORRILLA VALENCIA 2 ### ###
JULIO 2 ### ###
EMPLEADO 2 ### ###
Total Result 67 ### ###
Suma de TotalPagar
Cargo Sede Suma de Sueldo
EMPLEADO ###
Total
CENTRO S/ 3,000.00
NORTE S/ 4,500.00 12
SUR ###
FUNCIONARIO ### 10
CENTRO ###
NORTE ### 8
SUR S/ 3,000.00
OBRERO ###
6
CENTRO S/ 5,000.00
NORTE S/ 3,000.00
4
SUR S/ 3,000.00
Total Result ###
2

0
EMPLEADO FUNCIONARIO OBRERO
 Total

Sede

ONARIO OBRERO Total Result

Presentar un avance de proyecto de ciclo ( Planilla de pagos, sistema de facturación, manejo de almacenes, etc).

CodTrabajdor Apellidos Nombres DNI

ALV981 ALVAREZ MONTOYA JOSE LUIS 09967981
BAI635 BAILON GARCIA CARLOS DANIEL 06102635
BAL956 BALLENA CHACON DOMINGO SERGIO 99616956
BRI658 BRITO CONDE CARMEN 10310658
BRI956 BRITO CONDE SAMUEL MAURO 40589956
CAL049 CALDERON QUISPE RULI 20096049
CAR682 CARDENAS HUARI DARIO 07877682
CAR078 CARRILLO LAINES JORGE LUIS 16777078
CAR587 CARRASCO ZAPATA PABLO MARCELINO 89564587
CHA276 CHAUCA MORENO JOEL JOEL 10507276
COL352 COLINA HONORIO ROBERTO AUGUSTO 07407352
CUS586 CUSTODIO ORDINOLA ANATOLIO VALERIANO 07381586
ESP733 ESPINOZA PERA ESTHER 08107733
FER030 FERREL ROJAS LUZ 07850030
GAL641 GALVEZ VILLEGAS JOSE LUIS 06804641
GON872 GONZALES DE LA CRUZ GALINDO 43405872
GUE324 GUEVARA FLORES CARLOS RUBEN 21553324
GUI154 GUILLEN LOPEZ MANUEL ALFREDO 09896154
GUZ425 GUZMAN IZAGUIRRE JESUS 9612425
LIN858 LINARES DAVILA SEGUNDO ELIAS 10674858
MAT085 MATHEUS MEDINA LUIS ALBERTO 42479085
MED258 MEDINA ZARAVIA JUAN CARLOS 25844258
MOR044 MORI MELÉNDEZ MARIO 42281044
ORD618 ORDÓÑEZ ALBITES JHONATAN OLMER 44354618
ORM649 ORMEÑO FIESTAS HÉCTOR 25581649
REY257 REYES CRUZ ROGER YVAN 42630257
ROJ931 ROJAS IZARRA MIGUEL ÁNGEL 07526931
ROM247 ROMERO SILVA ALAN 43435247
SIE577 SIERRA MARTINEZ DIONICIO 10038577
SIL929 SILVA PACHECO ROMMEL EDGARDO 08147929
SOT125 SOTELO SOSA ANTONIO 10214125
VEN530 VENTO AMARILLO BECKER SANTIAGO 07523530
VEN866 VENTURA AYLAS HERNAN FELIXS 41681866
YCA778 YCANAQUE VARGAS BRUCE EDWIN 10025778
ZOR224 ZORRILLA VALENCIA JULIO 02582224

APELLIDOS
ALVAREZ MONTOYA
ZORRILLA VALENCIA
SOTELO SOSA
 PROYECTO DE EXCEL - NFORMATICA PARA NEGOCIOS

Fecha Nacimiento Sexo Estado Civil Asignación Familiar

3/5/1980 M SOLTERO S/ 85.00
3/6/1980 M CASADO S/ 85.00
3/7/1980 D CASADO S/ 85.00
3/8/1980 F CASADO S/ 85.00
3/9/1980 M SOLTERO S/ 85.00
3/10/1980 M CASADO S/ 85.00
5/15/1985 M SOLTERO S/ 85.00
5/16/1985 M SOLTERO S/ 85.00
5/17/1985 M SOLTERO S/ 85.00
5/18/1985 M CASADO S/ 85.00
5/19/1985 M CASADO S/ 85.00
5/20/1985 M CASADO S/ 85.00
6/21/1970 F SOLTERO S/ 85.00
6/22/1970 F SOLTERO S/ 85.00
6/23/1970 M CASADO S/ 85.00
6/24/1970 M SOLTERO S/ 85.00
6/25/1970 M CASADO S/ 85.00
6/26/1970 M CASADO S/ 85.00
7/14/1968 M CASADO S/ 85.00
7/15/1968 M SOLTERO S/ 85.00
7/16/1968 M CASADO S/ 85.00
7/17/1968 M SOLTERO S/ 85.00
7/18/1968 M SOLTERO S/ 85.00
7/19/1968 M SOLTERO S/ 85.00
10/25/1972 M CASADO S/ 85.00
10/26/1972 M SOLTERO S/ 85.00
10/27/1972 M SOLTERO S/ 85.00
10/28/1972 M CASADO S/ 85.00
10/29/1972 M SOLTERO S/ 85.00
10/30/1972 M CASADO S/ 85.00
11/2/1980 M CASADO S/ 85.00
11/3/1980 M CASADO S/ 85.00
11/4/1980 M SOLTERO S/ 85.00
11/5/1980 M CASADO S/ 85.00
11/6/1980 M SOLTERO S/ 85.00

BUSCARV

AFP/ONP CARGO
AFP FUNCIONARIO
ONP EMPLEADO
AFP OBRERO
 Periodo Vacacional
Nº Hijos Inicio Termino Sede Cargo
2 4/1/2022 4/30/2022 CENTRO FUNCIONARIO
3 4/2/2022 5/2/2022 NORTE OBRERO
1 4/3/2022 5/3/2022 SUR EMPLEADO
3 4/4/2022 5/4/2022 SUR EMPLEADO
1 4/5/2022 5/5/2022 NORTE FUNCIONARIO
1 4/6/2022 5/6/2022 CENTRO OBRERO
2 4/7/2022 5/7/2022 CENTRO FUNCIONARIO
1 4/8/2022 5/8/2022 SUR OBRERO
3 4/9/2022 5/9/2022 NORTE EMPLEADO
3 4/10/2022 5/10/2022 CENTRO FUNCIONARIO
2 4/11/2022 5/11/2022 CENTRO OBRERO
2 4/12/2022 5/12/2022 CENTRO EMPLEADO
3 4/13/2022 5/13/2022 SUR EMPLEADO
2 4/14/2022 5/14/2022 NORTE FUNCIONARIO
2 4/15/2022 5/15/2022 NORTE OBRERO
2 4/16/2022 5/16/2022 NORTE FUNCIONARIO
1 4/17/2022 5/17/2022 SUR OBRERO
3 4/18/2022 5/18/2022 CENTRO EMPLEADO
1 4/19/2022 5/19/2022 CENTRO FUNCIONARIO
3 4/20/2022 5/20/2022 NORTE OBRERO
2 4/21/2022 5/21/2022 SUR EMPLEADO
2 4/22/2022 5/22/2022 SUR EMPLEADO
1 4/23/2022 5/23/2022 SUR FUNCIONARIO
1 4/24/2022 5/24/2022 SUR OBRERO
3 4/25/2022 5/25/2022 NORTE FUNCIONARIO
2 4/26/2022 5/26/2022 NORTE EMPLEADO
1 4/27/2022 5/27/2022 NORTE EMPLEADO
1 4/28/2022 5/28/2022 CENTRO FUNCIONARIO
2 4/29/2022 5/29/2022 CENTRO OBRERO
2 4/30/2022 5/30/2022 CENTRO FUNCIONARIO
3 5/1/2022 5/31/2022 CENTRO OBRERO
2 5/2/2022 6/1/2022 SUR EMPLEADO
1 5/3/2022 6/2/2022 NORTE FUNCIONARIO
1 5/4/2022 6/3/2022 CENTRO OBRERO
2 5/5/2022 6/4/2022 SUR EMPLEADO
 AFP=12%
ONP=13%

ÁREA Sueldo Gratificación Bonificación AFP/ONP Descuento

CONTABILIDAD S/ 3,000.00 S/ 3,000.00 S/ 33.80 AFP S/ 360.00
ADMINISTRACION S/ 1,000.00 S/ 1,000.00 S/ 138.40 ONP S/ 130.00
VENTAS S/ 1,500.00 S/ 1,500.00 S/ 59.50 ONP S/ 195.00
CONTABILIDAD S/ 1,500.00 S/ 1,500.00 S/ 300.00 AFP S/ 180.00
PRODUCCION S/ 3,000.00 S/ 3,000.00 S/ 80.00 ONP S/ 390.00
ADMINISTRACION S/ 1,000.00 S/ 1,000.00 S/ 147.00 AFP S/ 120.00
VENTAS S/ 3,000.00 S/ 3,000.00 S/ 199.00 ONP S/ 390.00
CONTABILIDAD S/ 1,000.00 S/ 1,000.00 S/ 64.00 ONP S/ 130.00
PRODUCCION S/ 1,500.00 S/ 1,500.00 S/ 74.00 ONP S/ 195.00
CONTABILIDAD S/ 3,000.00 S/ 3,000.00 S/ 126.98 AFP S/ 360.00
ADMINISTRACION S/ 1,000.00 S/ 1,000.00 S/ 315.00 ONP S/ 130.00
VENTAS S/ 1,500.00 S/ 1,500.00 S/ 129.18 ONP S/ 195.00
CONTABILIDAD S/ 1,500.00 S/ 1,500.00 S/ 130.28 AFP S/ 180.00
PRODUCCION S/ 3,000.00 S/ 3,000.00 S/ 131.38 ONP S/ 390.00
ADMINISTRACION S/ 1,000.00 S/ 1,000.00 S/ 132.48 AFP S/ 120.00
VENTAS S/ 3,000.00 S/ 3,000.00 S/ 133.58 ONP S/ 390.00
CONTABILIDAD S/ 1,000.00 S/ 1,000.00 S/ 134.68 ONP S/ 130.00
PRODUCCION S/ 1,500.00 S/ 1,500.00 S/ 135.78 ONP S/ 195.00
CONTABILIDAD S/ 3,000.00 S/ 3,000.00 S/ 136.88 AFP S/ 360.00
CONTABILIDAD S/ 1,000.00 S/ 1,000.00 S/ 137.98 ONP S/ 130.00
ADMINISTRACION S/ 1,500.00 S/ 1,500.00 S/ 139.08 AFP S/ 180.00
VENTAS S/ 1,500.00 S/ 1,500.00 S/ 140.18 AFP S/ 180.00
CONTABILIDAD S/ 3,000.00 S/ 3,000.00 S/ 141.28 AFP S/ 360.00
PRODUCCION S/ 1,000.00 S/ 1,000.00 S/ 142.38 AFP S/ 120.00
ADMINISTRACION S/ 3,000.00 S/ 3,000.00 S/ 143.48 AFP S/ 360.00
VENTAS S/ 1,500.00 S/ 1,500.00 S/ 144.58 ONP S/ 195.00
CONTABILIDAD S/ 1,500.00 S/ 1,500.00 S/ 145.68 AFP S/ 180.00
PRODUCCION S/ 3,000.00 S/ 3,000.00 S/ 146.78 ONP S/ 390.00
CONTABILIDAD S/ 1,000.00 S/ 1,000.00 S/ 147.88 AFP S/ 120.00
ADMINISTRACION S/ 3,000.00 S/ 3,000.00 S/ 570.00 ONP S/ 390.00
 VENTAS S/ 1,000.00 S/ 1,000.00 S/ 150.08 AFP S/ 120.00
CONTABILIDAD S/ 1,500.00 S/ 1,500.00 S/ 151.18 AFP S/ 180.00
PRODUCCION S/ 3,000.00 S/ 3,000.00 S/ 152.28 AFP S/ 360.00
ADMINISTRACION S/ 1,000.00 S/ 1,000.00 S/ 153.38 AFP S/ 120.00
VENTAS S/ 1,500.00 S/ 1,500.00 S/ 154.48 ONP S/ 195.00

Sueldo Gratificacion Bonificacion Descuento

Min S/ 1,000.00 S/ 1,000.00 S/ 33.80 S/ 120.00
Max S/ 3,000.00 S/ 3,000.00 S/ 570.00 S/ 390.00
Suma S/ 65,000.00 S/ 65,000.00 S/ 5,362.57 S/ 8,120.00
Promedio S/ 1,857.14 S/ 1,857.14 S/ 153.22 S/ 232.00

CANTIDAD
AFP 18
ONP 17
TotalPagar
S/ 2,673.80
S/ 1,008.40
S/ 1,364.50
S/ 1,620.00
S/ 2,690.00
S/ 1,027.00
S/ 2,809.00
S/ 934.00
S/ 1,379.00
S/ 2,766.98
S/ 1,185.00
S/ 1,434.18
S/ 1,450.28
S/ 2,741.38
S/ 1,012.48
S/ 2,743.58
S/ 1,004.68
S/ 1,440.78
S/ 2,776.88
S/ 1,007.98
S/ 1,459.08
S/ 1,460.18
S/ 2,781.28
S/ 1,022.38
S/ 2,783.48
S/ 1,449.58
S/ 1,465.68
S/ 2,756.78
S/ 1,027.88
S/ 3,180.00
S/ 1,030.08
S/ 1,471.18
S/ 2,792.28
S/ 1,033.38
S/ 1,459.48

TotalPagar
S/ 934.00
S/ 3,180.00
S/ 62,242.57
S/ 1,778.36
 PRESTAMO FUNCIONARIO Pago
Pagoint
PagoPrin
Crédito S/ 3,000.00 Crédito
Plazo meses 34 Plazo meses
TEM 1.30% TEM
Pago mensual S/109.730 Pago mensual

Periodo Interes Amortización Pago Saldo Periodo

0 S/ 3,000.00 0
1 S/39.00 S/70.73 S/109.730 S/ 2,929.27 1
2 S/38.08 S/71.65 S/109.730 S/ 2,857.62 2
3 S/37.15 S/72.58 S/109.730 S/ 2,785.04 3
4 S/36.21 S/73.52 S/109.730 S/ 2,711.51 4
5 S/35.25 S/74.48 S/109.730 S/ 2,637.03 5
6 S/34.28 S/75.45 S/109.730 S/ 2,561.58 6
7 S/33.30 S/76.43 S/109.730 S/ 2,485.15 7
8 S/32.31 S/77.42 S/109.730 S/ 2,407.73 8
9 S/31.30 S/78.43 S/109.730 S/ 2,329.30 9
10 S/30.28 S/79.45 S/109.730 S/ 2,249.85 10
11 S/29.25 S/80.48 S/109.730 S/ 2,169.37 11
12 S/28.20 S/81.53 S/109.730 S/ 2,087.84 12
13 S/27.14 S/82.59 S/109.730 S/ 2,005.25 13
14 S/26.07 S/83.66 S/109.730 S/ 1,921.59 14
15 S/24.98 S/84.75 S/109.730 S/ 1,836.84 15
16 S/23.88 S/85.85 S/109.730 S/ 1,750.99 16
17 S/22.76 S/86.97 S/109.730 S/ 1,664.02 17
18 S/21.63 S/88.10 S/109.730 S/ 1,575.93 18
19 S/20.49 S/89.24 S/109.730 S/ 1,486.68 19
20 S/19.33 S/90.40 S/109.730 S/ 1,396.28 20
21 S/18.15 S/91.58 S/109.730 S/ 1,304.70 21
22 S/16.96 S/92.77 S/109.730 S/ 1,211.93 22
23 S/15.76 S/93.98 S/109.730 S/ 1,117.96 23
24 S/14.53 S/95.20 S/109.730 S/ 1,022.76 24
25 S/13.30 S/96.43 S/109.730 S/ 926.32 25
26 S/12.04 S/97.69 S/109.730 S/ 828.64 26
27 S/10.77 S/98.96 S/109.730 S/ 729.68 27
28 S/9.49 S/100.24 S/109.730 S/ 629.43 28
29 S/8.18 S/101.55 S/109.730 S/ 527.89 29
30 S/6.86 S/102.87 S/109.730 S/ 425.02 30
31 S/5.53 S/104.21 S/109.730 S/ 320.81 31
32 S/4.17 S/105.56 S/109.730 S/ 215.25 32
33 S/2.80 S/106.93 S/109.730 S/ 108.32 33
34 S/1.41 S/108.32 S/109.730 S/ 0.00 34
 PRESTAMO EMPLEADO Pago PRESTAMO OBRERO
Pagoint
PagoPrin
S/ 1,500.00 Crédito S/ 1,000.00
34 Plazo meses 34
1.40% TEM 1.45%
S/55.750 Pago mensual S/ 37.464

Interes Amortización Pago Saldo Periodo Interes

S/ 1,500.00 0
S/21.00 S/34.75 S/55.750 S/ 1,465.25 1 S/14.50
S/20.51 S/35.24 S/55.750 S/ 1,430.01 2 S/14.17
S/20.02 S/35.73 S/55.750 S/ 1,394.28 3 S/13.83
S/19.52 S/36.23 S/55.750 S/ 1,358.05 4 S/13.49
S/19.01 S/36.74 S/55.750 S/ 1,321.32 5 S/13.14
S/18.50 S/37.25 S/55.750 S/ 1,284.07 6 S/12.79
S/17.98 S/37.77 S/55.750 S/ 1,246.29 7 S/12.43
S/17.45 S/38.30 S/55.750 S/ 1,207.99 8 S/12.07
S/16.91 S/38.84 S/55.750 S/ 1,169.15 9 S/11.70
S/16.37 S/39.38 S/55.750 S/ 1,129.77 10 S/11.32
S/15.82 S/39.93 S/55.750 S/ 1,089.84 11 S/10.94
S/15.26 S/40.49 S/55.750 S/ 1,049.35 12 S/10.56
S/14.69 S/41.06 S/55.750 S/ 1,008.29 13 S/10.17
S/14.12 S/41.63 S/55.750 S/ 966.65 14 S/9.77
S/13.53 S/42.22 S/55.750 S/ 924.44 15 S/9.37
S/12.94 S/42.81 S/55.750 S/ 881.63 16 S/8.97
S/12.34 S/43.41 S/55.750 S/ 838.22 17 S/8.55
S/11.74 S/44.01 S/55.750 S/ 794.21 18 S/8.13
S/11.12 S/44.63 S/55.750 S/ 749.57 19 S/7.71
S/10.49 S/45.26 S/55.750 S/ 704.32 20 S/7.28
S/9.86 S/45.89 S/55.750 S/ 658.43 21 S/6.84
S/9.22 S/46.53 S/55.750 S/ 611.90 22 S/6.39
S/8.57 S/47.18 S/55.750 S/ 564.71 23 S/5.94
S/7.91 S/47.84 S/55.750 S/ 516.87 24 S/5.49
S/7.24 S/48.51 S/55.750 S/ 468.36 25 S/5.02
S/6.56 S/49.19 S/55.750 S/ 419.16 26 S/4.55
S/5.87 S/49.88 S/55.750 S/ 369.28 27 S/4.08
S/5.17 S/50.58 S/55.750 S/ 318.70 28 S/3.59
S/4.46 S/51.29 S/55.750 S/ 267.41 29 S/3.10
S/3.74 S/52.01 S/55.750 S/ 215.41 30 S/2.60
S/3.02 S/52.73 S/55.750 S/ 162.67 31 S/2.10
S/2.28 S/53.47 S/55.750 S/ 109.20 32 S/1.58
S/1.53 S/54.22 S/55.750 S/ 54.98 33 S/1.06
S/0.77 S/54.98 S/55.750 -S/ 0.00 34 S/0.54
PRESTAMO OBRERO Pago
Pagoint
PagoPrin

Amortización Pago Saldo

S/ 1,000.00
S/22.96 S/37.464 S/ 977.04
S/23.30 S/37.464 S/ 953.74
S/23.63 S/37.464 S/ 930.11
S/23.98 S/37.464 S/ 906.13
S/24.32 S/37.464 S/ 881.80
S/24.68 S/37.464 S/ 857.13
S/25.04 S/37.464 S/ 832.09
S/25.40 S/37.464 S/ 806.69
S/25.77 S/37.464 S/ 780.93
S/26.14 S/37.464 S/ 754.79
S/26.52 S/37.464 S/ 728.27
S/26.90 S/37.464 S/ 701.36
S/27.29 S/37.464 S/ 674.07
S/27.69 S/37.464 S/ 646.38
S/28.09 S/37.464 S/ 618.29
S/28.50 S/37.464 S/ 589.79
S/28.91 S/37.464 S/ 560.88
S/29.33 S/37.464 S/ 531.55
S/29.76 S/37.464 S/ 501.79
S/30.19 S/37.464 S/ 471.60
S/30.63 S/37.464 S/ 440.98
S/31.07 S/37.464 S/ 409.91
S/31.52 S/37.464 S/ 378.39
S/31.98 S/37.464 S/ 346.41
S/32.44 S/37.464 S/ 313.97
S/32.91 S/37.464 S/ 281.06
S/33.39 S/37.464 S/ 247.67
S/33.87 S/37.464 S/ 213.80
S/34.36 S/37.464 S/ 179.44
S/34.86 S/37.464 S/ 144.58
S/35.37 S/37.464 S/ 109.21
S/35.88 S/37.464 S/ 73.33
S/36.40 S/37.464 S/ 36.93
S/36.93 S/37.464 S/ 0.00