2,a)

96
mes
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

incremento %
0.57% 0.168855
sueldo
6,770.00
6,808.59
6,847.40
6,886.43
6,925.68
6,965.16
7,004.86
7,044.79
7,084.94
7,125.33
7,165.94
7,206.79
7,247.86
7,289.18
7,330.73
7,372.51
7,414.53
7,456.80
7,499.30
7,542.05
7,585.04
7,628.27
7,671.75
7,715.48
7,759.46
7,803.69
7,848.17
7,892.90
7,937.89
7,983.14
8,028.64
8,074.41
8,120.43
8,166.72
8,213.27
8,260.08
8,307.17
8,354.52
8,402.14
8,450.03
8,498.19
8,546.63
8,595.35

TC
$$$
0.007053
2.77
2.777053
2.784105
2.791158
2.798211
2.805263
2.812316
2.819368
2.826421
2.833474
2.840526
2.847579
2.854632
2.861684
2.868737
2.875789
2.882842
2.889895
2.896947
2.904
2.911053
2.918105
2.925158
2.932211
2.939263
2.946316
2.953368
2.960421
2.967474
2.974526
2.981579
2.988632
2.995684
3.002737
3.009789
3.016842
3.023895
3.030947
3.038
3.045053
3.052105
3.059158
3.066211

412.69
413.99
415.29
416.60
417.92
419.25
420.58
421.92
423.26
424.62
425.98
427.35
428.72
430.10
431.49
432.88
434.29
435.70
437.11
438.54
439.97
441.41
442.85
444.30
445.76
447.23
448.71
450.19
451.68
453.18
454.68
456.20
457.72
459.24
460.78
462.32
463.87
465.43
467.00
468.57
470.15
471.74
473.34

capitalizacion

593.7487
593.0119
592.2798
591.5524
590.8297
590.1116
589.3981
588.6892
587.9848
587.2849
586.5895
585.8985
585.2119
584.5297
583.8518
583.1783
582.509
581.844
581.1831
580.5265
579.8741
579.2257
578.5815
577.9414
577.3053
576.6732
576.0451
575.421
574.8008
574.1846
573.5722
572.9637
572.359
571.7581
571.161
570.5677
569.978
569.3921
568.8099
568.2314
567.6564
567.0851
566.5174

TEA
TEM
VF
47700

5.40%
0.439%
47,700.00

44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

8,644.34
8,693.62
8,743.17
8,793.01
8,843.13
8,893.53
8,944.23
8,995.21
9,046.48
9,098.04
9,149.90
9,202.06
9,254.51
9,307.26
9,360.31
9,413.67
9,467.32
9,521.29
9,575.56
9,630.14
9,685.03
9,740.24
9,795.76
9,851.59
9,907.75
9,964.22
10,021.02
10,078.14
10,135.58
10,193.35
10,251.46
10,309.89
10,368.66
10,427.76
10,487.19
10,546.97
10,607.09
10,667.55
10,728.35
10,789.51
10,851.01
10,912.86
10,975.06
11,037.62
11,100.53
11,163.81

3.073263
3.080316
3.087368
3.094421
3.101474
3.108526
3.115579
3.122632
3.129684
3.136737
3.143789
3.150842
3.157895
3.164947
3.172
3.179053
3.186105
3.193158
3.200211
3.207263
3.214316
3.221368
3.228421
3.235474
3.242526
3.249579
3.256632
3.263684
3.270737
3.277789
3.284842
3.291895
3.298947
3.306
3.313053
3.320105
3.327158
3.334211
3.341263
3.348316
3.355368
3.362421
3.369474
3.376526
3.383579
3.390632

474.95
476.56
478.18
479.81
481.45
483.10
484.75
486.41
488.08
489.76
491.45
493.14
494.84
496.56
498.28
500.00
501.74
503.49
505.24
507.00
508.77
510.55
512.34
514.14
515.95
517.76
519.58
521.42
523.26
525.11
526.97
528.84
530.71
532.60
534.50
536.40
538.31
540.24
542.17
544.11
546.06

565.9532
565.3926
564.8354
564.2818
563.7317
563.185
562.6417
562.1018
561.5653
561.0322
560.5024
559.9759
559.4527
558.9328
558.4162
557.9028
557.3926
556.8856
556.3818
555.8811
555.3836
554.8892
554.3979
553.9096
553.4244
552.9423
552.4632
551.9871
551.514
551.0438
550.5766
550.1123
549.6509
549.1925
548.7369
548.2842
547.8343
547.3873
546.943
546.5016
546.0629

90
91
92
93
94
95
96

11,227.44
11,291.44
11,355.80
11,420.53
11,485.62
11,551.09
11,616.93

3.397684
3.404737
3.411789
3.418842
3.425895
3.432947
3.440

2,b)
96
mes
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

incremento %
TC
$$$
0.57% 0.16885459 0.007053
sueldo
6,770.00
1,143.15
6,808.59
1,149.66
6,847.40
1,156.21
6,886.43
1,162.80
6,925.68
1,169.43
6,965.16
1,176.10
7,004.86
1,182.80
7,044.79
1,189.54
7,084.94
1,196.32
7,125.33
1,203.14
7,165.94
1,210.00
7,206.79
1,216.90
7,247.86
1,223.84
7,289.18
1,230.81
7,330.73
1,237.83
7,372.51
1,244.88
7,414.53
1,251.98
7,456.80
1,259.11
7,499.30
1,266.29
7,542.05
1,273.51
7,585.04
1,280.77
7,628.27
1,288.07
7,671.75
1,295.41
7,715.48
1,302.79
7,759.46
1,310.22
7,803.69
1,317.69
7,848.17
1,325.20
7,892.90
1,332.75
7,937.89
1,340.35
7,983.14
1,347.99
8,028.64
1,355.67
8,074.41
1,363.40
8,120.43
1,371.17
8,166.72
1,378.99
8,213.27
1,386.85
8,260.08
1,394.75
8,307.17
1,402.70
8,354.52
1,410.70
8,402.14
1,418.74
8,450.03
1,426.83
8,498.19
1,434.96
8,546.63
1,443.14
8,595.35
1,451.36

capitalizacion

1980.394 sumatoal
1978.54 suma$
1976.687
1974.836
1972.987
1971.14
1969.294
1967.45
1965.608
1963.767
1961.928
1960.091
1958.256
1956.422
1954.59
1952.76
1950.931
1949.105
1947.28
1945.456
1943.634
1941.815
1939.996
1938.18
1936.365
1934.552
1932.74
1930.93
1929.122
1927.316
1925.511
1923.708
1921.907
1920.107
1918.309
1916.513
1914.719
1912.926
1911.135
1909.345
1907.557
1905.771
1903.986

TEA
TEM
VF
160051.1
47700

44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

8,644.34
8,693.62
8,743.17
8,793.01
8,843.13
8,893.53
8,944.23
8,995.21
9,046.48
9,098.04
9,149.90
9,202.06
9,254.51
9,307.26
9,360.31
9,413.67
9,467.32
9,521.29
9,575.56
9,630.14
9,685.03
9,740.24
9,795.76
9,851.59
9,907.75
9,964.22
10,021.02
10,078.14
10,135.58
10,193.35
10,251.46
10,309.89
10,368.66
10,427.76
10,487.19
10,546.97
10,607.09
10,667.55
10,728.35
10,789.51
10,851.01
10,912.86
10,975.06
11,037.62
11,100.53
11,163.81

1,459.64
1,467.96
1,476.32
1,484.74
1,493.20
1,501.71
1,510.27
1,518.88
1,527.54
1,536.25
1,545.00
1,553.81
1,562.67
1,571.57
1,580.53
1,589.54
1,598.60
1,607.71
1,616.88
1,626.09
1,635.36
1,644.68
1,654.06
1,663.49
1,672.97
1,682.50
1,692.09
1,701.74
1,711.44
1,721.19
1,731.01
1,740.87
1,750.79
1,760.77
1,770.81
1,780.90
1,791.06
1,801.26
1,811.53
1,821.86
1,832.24

3.355368
3.362421
3.369474
3.376526
3.383579
3.390632

1902.204
1900.422
1898.643
1896.865
1895.089
1893.314
1891.542
1889.77
1888.001
1886.233
1884.467
1882.702
1880.939
1879.178
1877.418
1875.66
1873.904
1872.149
1870.396
1868.645
1866.895
1865.147
1863.401
1861.656
1859.913
1858.171
1856.431
1854.693
1852.956
1851.221
1849.488
1847.756
1846.026
1844.297
1842.57
1840.845
1839.121
1837.399
1835.678
1833.96
1832.242

90
91
92
93
94
95
96

11,227.44
11,291.44
11,355.80
11,420.53
11,485.62
11,551.09
11,616.93

3.397684
3.404737
3.411789
3.418842
3.425895
3.432947
3.440

5.40%
0.439%
47,700.00

TEM soles

0.664%
8.269%

va
nper

4370

tet
tem

5%
1.64%

36
-161.684
-159.0752

-159.075

mes
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32

octubre
noviembre
diciembre
enero
febrero
marzo
abril
mayo
junio
julio
agosto
septiembre
octubre
noviembre
diciembre
enero
febrero
marzo
abril
mayo
junio
julio
agosto
septiembre
octubre
noviembre
diciembre
enero
febrero
marzo
abril
mayo

pago
138.584996 pagos actua tem
138.584996
136.349363
138.584996
134.149795
277.169991
263.97142
138.584996
129.856536
138.584996
127.761709
138.584996
125.700676
138.584996
123.672891
138.584996
121.677818
138.584996
119.71493
277.169991
235.567412
138.584996
115.883637
138.584996
114.014219
138.584996
112.174958
138.584996
110.365368
277.169991
217.169941
138.584996
106.833293
138.584996
105.109874
138.584996
103.414257
138.584996
101.745994
138.584996
100.104642
138.584996
98.489769
277.169991
193.801893
138.584996
95.3377546
138.584996
93.79978
138.584996
92.2866157
138.584996
90.7978616
277.169991
178.666248
138.584996
87.8920149
138.584996
86.4741539
138.584996
85.0791655
138.584996
83.7066809
138.584996
82.356337

4370

33
34
35
36

junio
julio
agosto
septiembre

138.584996
277.169991
138.584996
138.584996

81.0277767
159.441297
78.4346067
77.1693111

1.6396%