VA=

n=
i=
CUOTA=

14750
18
3.85% mensual
S/. 1,150.99

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

SALDO
S/.
14,750.00
S/.
14,166.88
S/.
13,561.32
S/.
12,932.44
S/.
12,279.35
S/.
11,601.11
S/.
10,896.76
S/.
10,165.30
S/.
9,405.67
S/.
8,616.80
S/.
7,797.55
S/.
6,946.77
S/.
6,063.23
S/.
5,145.67
S/.
4,192.79
S/.
3,203.22
S/.
2,175.55
S/.
1,108.32
TOTAL

INTERS
AMORTIZACIN
CUOTA
S/. 567.88
S/. 583.12
S/. 1,150.99
S/. 545.43
S/. 605.57
S/. 1,150.99
S/. 522.11
S/. 628.88
S/. 1,150.99
S/. 497.90
S/. 653.09
S/. 1,150.99
S/. 472.75
S/. 678.24
S/. 1,150.99
S/. 446.64
S/. 704.35
S/. 1,150.99
S/. 419.53
S/. 731.47
S/. 1,150.99
S/. 391.36
S/. 759.63
S/. 1,150.99
S/. 362.12
S/. 788.87
S/. 1,150.99
S/. 331.75
S/. 819.24
S/. 1,150.99
S/. 300.21
S/. 850.79
S/. 1,150.99
S/. 267.45
S/. 883.54
S/. 1,150.99
S/. 233.43
S/. 917.56
S/. 1,150.99
S/. 198.11
S/. 952.88
S/. 1,150.99
S/. 161.42
S/. 989.57
S/. 1,150.99
S/. 123.32
S/. 1,027.67
S/. 1,150.99
S/. 83.76
S/. 1,067.23
S/. 1,150.99
S/. 42.67
S/. 1,108.32
S/. 1,150.99
S/. 5,967.84
S/. 14,750.00 S/. 20,717.84

NOMBRES Y APELLIDOS
1 CASTRO VASQUEZ VERONICA
2 ALEGRIA FERNANDEZ NESTOR ALFREDO
3 ALFARO CACEDA RICARDO

AFP
PRIMA
INTEGRA
PROFUTURO
HORIZONTE
HABITAD

OBLIGATORIA
10.00%
10.00%
10.00%
10.00%
10.00%
REMUNERACIN BSICA
ESSALUD
MES

DNI
42243573
44545449
43914366

COMIS. MIXT.
1.51%
1.55%
1.49%
1.65%
0.47%
750
9%
JUNIO

FECHA DE INICIO
1/14/2009
1/21/2012
6/25/2011

COMIS. FLUJO
1.60%
1.74%
1.84%
1.85%
1.47%
ONP
13%

HIJOS

AFP
2 PROFUTURO
2 ONP
1 INTEGRA

SEGURO
1.30%
1.22%
1.41%
1.38%
1.16%

COMISION
MIXTA
MIXTA
MIXTA

REMUNERACIN
750
1500
1250

NOMBRES Y APELLIDOS
1 CASTRO VASQUEZ VERONICA
2 ALEGRIA FERNANDEZ NESTOR ALFREDO
3 ALFARO CACEDA RICARDO

DNI
42243573
44545449
43914366

FECHA DE INICIO
1/14/2009
1/21/2012
6/25/2011

HIJOS

AFP
COMISION
2 PROFUTURO MIXTA
2 ONP
1 INTEGRA
MIXTA

ASIG. FAM.
S/. 750.00
S/. 75.00
S/. 1,500.00
S/. 75.00
S/. 1,250.00
S/. 75.00

REMUN. BASICA

REMUNERAC.
BRUTA
S/. 825.00
S/. 1,575.00
S/. 1,325.00

GRATIFICACIN
S/. 0.00
S/. 0.00
S/. 0.00

BASE IMPONIBLE
ESSSALUD
S/. 825.00
S/. 74.25
S/. 1,575.00
S/. 141.75
S/. 1,325.00
S/. 119.25

TOTAL APORTES
S/. 74.25
S/. 141.75
S/. 119.25

APORTES DEL TRABAJADOR

AFP
ONP
APORT. OBLIGSEGURO
COMISION
S/. 0.00
S/. 82.50
S/. 11.63
S/. 12.29
S/. 204.75
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 132.50
S/. 16.17
S/. 20.54

OR
OTROS

TOTAL DESCUENTOS