MIEMBROS:

Alejandra Sánchez Blanco

Silvia Barturén Del Villar
Maria Fernanda Tarazona
André Navarro Hidalgo
Monto incluido IGV 1,180,000.00 t (PL + Imp Renta)
Monto sin IGV 1,000,000.00 IGV (%)
IGV 180,000.00
N° meses rec Cred Fisc 9

Día Mes Año Fecha

Préstamo 1,180,000.00 15 7 2020 15/7/2020
TEA 12% 15 8 2020 15/8/2020
TEM 0.9489% 15 9 2020 15/9/2020
n (meses) 60 15 10 2020 15/10/2020
CUOTA 25,884.12 15 11 2020 15/11/2020
15 12 2020 15/12/2020
15 1 2021 15/1/2021
15 2 2021 15/2/2021
15 3 2021 15/3/2021
15 4 2021 15/4/2021
15 5 2021 15/5/2021
15 6 2021 15/6/2021
15 7 2021 15/7/2021
15 8 2021 15/8/2021
15 9 2021 15/9/2021
15 10 2021 15/10/2021
15 11 2021 15/11/2021
15 12 2021 15/12/2021
15 1 2022 15/1/2022
15 2 2022 15/2/2022
15 3 2022 15/3/2022
15 4 2022 15/4/2022
15 5 2022 15/5/2022
15 6 2022 15/6/2022
15 7 2022 15/7/2022
15 8 2022 15/8/2022
15 9 2022 15/9/2022
15 10 2022 15/10/2022
15 11 2022 15/11/2022
15 12 2022 15/12/2022
15 1 2022 15/1/2022
15 2 2022 15/2/2022
15 3 2022 15/3/2022
15 4 2022 15/4/2022
15 5 2022 15/5/2022
15 6 2022 15/6/2022
15 7 2022 15/7/2022
15 8 2022 15/8/2022
15 9 2022 15/9/2022
15 10 2022 15/10/2022
15 11 2022 15/11/2022
15 12 2022 15/12/2022
15 1 2023 15/1/2023
15 2 2023 15/2/2023
15 3 2023 15/3/2023
15 4 2023 15/4/2023
15 5 2023 15/5/2023
15 6 2023 15/6/2023
15 7 2023 15/7/2023
15 8 2023 15/8/2023
15 9 2023 15/9/2023
15 10 2023 15/10/2023
15 11 2023 15/11/2023
15 12 2023 15/12/2023
15 1 2024 15/1/2024
15 2 2024 15/2/2024
15 3 2024 15/3/2024
15 4 2024 15/4/2024
15 5 2024 15/5/2024
15 6 2024 15/6/2024
15 7 2024 15/7/2024
15 8 2024 15/8/2024
15 9 2024 15/9/2024
15 10 2024 15/10/2024
15 11 2024 15/11/2024
15 12 2024 15/12/2024
15 1 2025 15/1/2025
15 2 2025 15/2/2025
15 3 2025 15/3/2025
15 4 2025 15/4/2025
15 5 2025 15/5/2025
15 6 2025 15/6/2025
15 7 2025 15/7/2025
15 8 2025 15/8/2025
15 9 2025 15/9/2025
15 10 2025 15/10/2025
15 11 2025 15/11/2025
15 12 2025 15/12/2025
15 1 2026 15/1/2026
15 2 2026 15/2/2026
15 3 2026 15/3/2026
15 4 2026 15/4/2026
15 5 2026 15/5/2026
15 6 2026 15/6/2026
15 7 2026 15/7/2026
15 8 2026 15/8/2026
15 9 2026 15/9/2026
15 10 2026 15/10/2026
15 11 2026 15/11/2026
15 12 2026 15/12/2026
15 1 2027 15/1/2027
15 2 2027 15/2/2027
15 3 2027 15/3/2027
15 4 2027 15/4/2027
15 5 2027 15/5/2027
15 6 2027 15/6/2027
15 7 2027 15/7/2027
15 8 2027 15/8/2027
15 9 2027 15/9/2027
15 10 2027 15/10/2027
15 11 2027 15/11/2027
15 12 2027 15/12/2027
15 1 2028 15/1/2028
15 2 2028 15/2/2028
15 3 2028 15/3/2028
 40% K - anual 15%
18% K - mensual 1.1715% (+) (+)
Ahorro Ahorro
IGV por la Imp Renta
(-) (-) Compra Intereses
Periodo Cuota Interés Amortización Saldo
0 1,180,000.00
1 25,884.12 11,196.78 14,687.35 1,165,312.65 20,000.00
2 25,884.12 11,057.41 14,826.71 1,150,485.94 20,000.00
3 25,884.12 10,916.72 14,967.40 1,135,518.55 20,000.00
4 25,884.12 10,774.70 15,109.42 1,120,409.12 20,000.00
5 25,884.12 10,631.33 15,252.79 1,105,156.33 20,000.00
6 25,884.12 10,486.60 15,397.52 1,089,758.81 20,000.00
7 25,884.12 10,340.50 15,543.63 1,074,215.19 20,000.00
8 25,884.12 10,193.01 15,691.12 1,058,524.07 20,000.00 21830.7758
9 25,884.12 10,044.12 15,840.01 1,042,684.07 20,000.00
10 25,884.12 9,893.81 15,990.31 1,026,693.76 -
11 25,884.12 9,742.08 16,142.04 1,010,551.72 -
12 25,884.12 9,588.92 16,295.21 994,256.52 -
13 25,884.12 9,434.29 16,449.83 977,806.69 -
14 25,884.12 9,278.21 16,605.92 961,200.77 -
15 25,884.12 9,120.64 16,763.49 944,437.29 -
16 25,884.12 8,961.57 16,922.55 927,514.74 -
17 25,884.12 8,801.00 17,083.13 910,431.61 -
18 25,884.12 8,638.90 17,245.22 893,186.39 -
19 25,884.12 8,475.26 17,408.86 875,777.53 -
20 25,884.12 8,310.07 17,574.05 858,203.48 - 46,353.89
21 25,884.12 8,143.32 17,740.81 840,462.67 -
22 25,884.12 7,974.98 17,909.14 822,553.53 -
23 25,884.12 7,805.04 18,079.08 804,474.44 -
24 25,884.12 7,633.49 18,250.63 786,223.81 -
25 25,884.12 7,460.31 18,423.81 767,800.01 -
26 25,884.12 7,285.50 18,598.63 749,201.38 -
27 25,884.12 7,109.02 18,775.10 730,426.28 -
28 25,884.12 6,930.86 18,953.26 711,473.02 -
29 25,884.12 6,751.02 19,133.10 692,339.92 -
30 25,884.12 6,569.47 19,314.65 673,025.27 -
31 25,884.12 6,386.20 19,497.92 653,527.35 -
32 25,884.12 6,201.19 19,682.94 633,844.41 - 37,007.11
33 25,884.12 6,014.42 19,869.70 613,974.71 -
34 25,884.12 5,825.88 20,058.24 593,916.46 -
35 25,884.12 5,635.55 20,248.57 573,667.89 -
36 25,884.12 5,443.42 20,440.71 553,227.19 -
37 25,884.12 5,249.46 20,634.66 532,592.53 -
38 25,884.12 5,053.66 20,830.46 511,762.06 -
39 25,884.12 4,856.00 21,028.12 490,733.95 -
40 25,884.12 4,656.47 21,227.65 469,506.30 -
41 25,884.12 4,455.05 21,429.07 448,077.23 -
42 25,884.12 4,251.71 21,632.41 426,444.82 -
43 25,884.12 4,046.45 21,837.67 404,607.14 -
44 25,884.12 3,839.23 22,044.89 382,562.26 - 26,538.70
45 25,884.12 3,630.05 22,254.07 360,308.19 -
46 25,884.12 3,418.89 22,465.23 337,842.96 -
47 25,884.12 3,205.72 22,678.40 315,164.56 -
48 25,884.12 2,990.53 22,893.59 292,270.97 -
49 25,884.12 2,773.30 23,110.82 269,160.15 -
50 25,884.12 2,554.00 23,330.12 245,830.03 -
51 25,884.12 2,332.63 23,551.49 222,278.54 -
52 25,884.12 2,109.16 23,774.97 198,503.57 -
53 25,884.12 1,883.56 24,000.56 174,503.01 -
54 25,884.12 1,655.82 24,228.30 150,274.71 -
55 25,884.12 1,425.93 24,458.20 125,816.52 -
56 25,884.12 1,193.85 24,690.27 101,126.24 - 14,814.09
57 25,884.12 959.57 24,924.56 76,201.69 -
58 25,884.12 723.06 25,161.06 51,040.63 -
59 25,884.12 484.31 25,399.81 25,640.82 -
60 25,884.12 243.30 25,640.82 0.00 -
61 -
62 -
63 -
64 -
65 -
66
67
68 2,674.34
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
 (+)
Depreciac. Ahorro Flujo Flujo
Contable Imp Renta Neto Neto
Depreciac Descontado
- 686,348.26 - 686,348.26

10,416.67 - 5,884.12 - 5,815.99

10,416.67 - 5,884.12 - 5,748.64
10,416.67 - 5,884.12 - 5,682.08
10,416.67 - 5,884.12 - 5,616.28
10,416.67 - 5,884.12 - 5,551.25
10,416.67 - 5,884.12 - 5,486.97
10,416.67 - 5,884.12 - 5,423.44
10,416.67 20,833.33 36,779.99 33,507.83
10,416.67 - 5,884.12 - 5,298.56
10,416.67 - 25,884.12 - 23,038.38
10,416.67 - 25,884.12 - 22,771.61
10,416.67 - 25,884.12 - 22,507.93
10,416.67 - 25,884.12 - 22,247.31
10,416.67 - 25,884.12 - 21,989.70
10,416.67 - 25,884.12 - 21,735.07
10,416.67 - 25,884.12 - 21,483.40
10,416.67 - 25,884.12 - 21,234.64
10,416.67 - 25,884.12 - 20,988.75
10,416.67 - 25,884.12 - 20,745.72
10,416.67 50,000.00 70,469.77 55,826.42
10,416.67 - 25,884.12 - 20,268.06
10,416.67 - 25,884.12 - 20,033.37
10,416.67 - 25,884.12 - 19,801.40
10,416.67 - 25,884.12 - 19,572.11
10,416.67 - 25,884.12 - 19,345.48
10,416.67 - 25,884.12 - 19,121.48
10,416.67 - 25,884.12 - 18,900.06
10,416.67 - 25,884.12 - 18,681.22
10,416.67 - 25,884.12 - 18,464.90
10,416.67 - 25,884.12 - 18,251.09
10,416.67 - 25,884.12 - 18,039.76
10,416.67 50,000.00 61,122.98 42,105.97
10,416.67 - 25,884.12 - 17,624.40
10,416.67 - 25,884.12 - 17,420.32
10,416.67 - 25,884.12 - 17,218.61
10,416.67 - 25,884.12 - 17,019.23
10,416.67 - 25,884.12 - 16,822.16
10,416.67 - 25,884.12 - 16,627.37
10,416.67 - 25,884.12 - 16,434.84
10,416.67 - 25,884.12 - 16,244.54
10,416.67 - 25,884.12 - 16,056.44
10,416.67 - 25,884.12 - 15,870.51
10,416.67 - 25,884.12 - 15,686.74
10,416.67 50,000.00 50,654.58 30,343.10
10,416.67 - 25,884.12 - 15,325.57
10,416.67 - 25,884.12 - 15,148.11
10,416.67 - 25,884.12 - 14,972.70
10,416.67 - 25,884.12 - 14,799.33
10,416.67 - 25,884.12 - 14,627.96
10,416.67 - 25,884.12 - 14,458.58
10,416.67 - 25,884.12 - 14,291.16
10,416.67 - 25,884.12 - 14,125.68
10,416.67 - 25,884.12 - 13,962.12
10,416.67 - 25,884.12 - 13,800.45
10,416.67 - 25,884.12 - 13,640.65
10,416.67 50,000.00 38,929.97 20,278.11
10,416.67 - 25,884.12 - 13,326.58
10,416.67 - 25,884.12 - 13,172.27
10,416.67 - 25,884.12 - 13,019.74
10,416.67 - 25,884.12 - 12,868.98
10,416.67 - -
10,416.67 - -
10,416.67 - -
10,416.67 - -
10,416.67 - -
10,416.67 -
10,416.67 -
10,416.67 50,000.00 52,674.34
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 50000 50,000.00
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 50,000.00 50,000.00
10,416.67 -
10,416.67 -
10,416.67 -
10,416.67 -
-
-
-
-
-
-
-
29,166.67 29,166.67
Leasing 1,000,000.00 IGV (%) 18% K - anual 15%
TEA 12% t (PL + IR) 40% K - mensual 5.0000%
TEM 0.9489%
Plazo (mes) 60 (-) (-)
CUOTA 21,935.70 DÍA MES AÑO FECHA PERIODO CUOTA INTERÉS AMORTIZACIÓN
15 7 2020 15/7/2020 0
15 8 2020 15/8/2020 1 21,935.70 9,488.79 12,446.90
15 9 2020 15/9/2020 2 21,935.70 9,370.69 12,565.01
15 10 2020 15/10/2020 3 21,935.70 9,251.46 12,684.24
15 11 2020 15/11/2020 4 21,935.70 9,131.10 12,804.59
15 12 2020 15/12/2020 5 21,935.70 9,009.60 12,926.09
15 1 2021 15/1/2021 6 21,935.70 8,886.95 13,048.75
15 2 2021 15/2/2021 7 21,935.70 8,763.13 13,172.56
15 3 2021 15/3/2021 8 21,935.70 8,638.14 13,297.56
15 4 2021 15/4/2021 9 21,935.70 8,511.96 13,423.73
15 5 2021 15/5/2021 10 21,935.70 8,384.59 13,551.11
15 6 2021 15/6/2021 11 21,935.70 8,256.00 13,679.69
15 7 2021 15/7/2021 12 21,935.70 8,126.20 13,809.50
15 8 2021 15/8/2021 13 21,935.70 7,995.16 13,940.53
15 9 2021 15/9/2021 14 21,935.70 7,862.89 14,072.81
15 10 2021 15/10/2021 15 21,935.70 7,729.35 14,206.34
15 11 2021 15/11/2021 16 21,935.70 7,594.55 14,341.15
15 12 2021 15/12/2021 17 21,935.70 7,458.47 14,477.23
15 1 2022 15/1/2022 18 21,935.70 7,321.10 14,614.60
15 2 2022 15/2/2022 19 21,935.70 7,182.42 14,753.27
15 3 2022 15/3/2022 20 21,935.70 7,042.43 14,893.26
15 4 2022 15/4/2022 21 21,935.70 6,901.11 15,034.58
15 5 2022 15/5/2022 22 21,935.70 6,758.45 15,177.24
15 6 2022 15/6/2022 23 21,935.70 6,614.44 15,321.26
15 7 2022 15/7/2022 24 21,935.70 6,469.06 15,466.64
15 8 2022 15/8/2022 25 21,935.70 6,322.30 15,613.40
15 9 2022 15/9/2022 26 21,935.70 6,174.15 15,761.55
15 10 2022 15/10/2022 27 21,935.70 6,024.59 15,911.11
15 11 2022 15/11/2022 28 21,935.70 5,873.61 16,062.08
15 12 2022 15/12/2022 29 21,935.70 5,721.20 16,214.49
15 1 2023 15/1/2023 30 21,935.70 5,567.35 16,368.35
15 2 2023 15/2/2023 31 21,935.70 5,412.03 16,523.66
15 3 2023 15/3/2023 32 21,935.70 5,255.24 16,680.45
15 4 2023 15/4/2023 33 21,935.70 5,096.96 16,838.73
15 5 2023 15/5/2023 34 21,935.70 4,937.19 16,998.51
15 6 2023 15/6/2023 35 21,935.70 4,775.89 17,159.81
15 7 2023 15/7/2023 36 21,935.70 4,613.06 17,322.63
15 8 2023 15/8/2023 37 21,935.70 4,448.69 17,487.00
15 9 2023 15/9/2023 38 21,935.70 4,282.76 17,652.93
15 10 2023 15/10/2023 39 21,935.70 4,115.26 17,820.44
15 11 2023 15/11/2023 40 21,935.70 3,946.16 17,989.53
15 12 2023 15/12/2023 41 21,935.70 3,775.46 18,160.23
15 1 2024 15/1/2024 42 21,935.70 3,603.15 18,332.55
15 2 2024 15/2/2024 43 21,935.70 3,429.19 18,506.50
15 3 2024 15/3/2024 44 21,935.70 3,253.59 18,682.11
15 4 2024 15/4/2024 45 21,935.70 3,076.32 18,859.38
15 5 2024 15/5/2024 46 21,935.70 2,897.36 19,038.33
15 6 2024 15/6/2024 47 21,935.70 2,716.71 19,218.98
15 7 2024 15/7/2024 48 21,935.70 2,534.35 19,401.35
15 8 2024 15/8/2024 49 21,935.70 2,350.25 19,585.44
15 9 2024 15/9/2024 50 21,935.70 2,164.41 19,771.28
15 10 2024 15/10/2024 51 21,935.70 1,976.81 19,958.89
15 11 2024 15/11/2024 52 21,935.70 1,787.42 20,148.28
15 12 2024 15/12/2024 53 21,935.70 1,596.24 20,339.46
15 1 2025 15/1/2025 54 21,935.70 1,403.24 20,532.46
15 2 2025 15/2/2025 55 21,935.70 1,208.41 20,727.28
15 3 2025 15/3/2025 56 21,935.70 1,011.73 20,923.96
15 4 2025 15/4/2025 57 21,935.70 813.19 21,122.50
15 5 2025 15/5/2025 58 21,935.70 612.76 21,322.93
15 6 2025 15/6/2025 59 21,935.70 410.44 21,525.26
15 7 2025 15/7/2025 60 21,935.70 206.19 21,729.51
15 8 2025 15/8/2025 61
15 9 2025 15/9/2025 62
15 10 2025 15/10/2025 63
15 11 2025 15/11/2025 64
15 12 2025 15/12/2025 65
15 1 2026 15/1/2026 66
15 2 2026 15/2/2026 67
15 3 2026 15/3/2026 68
15 4 2026 15/4/2026 69
15 5 2026 15/5/2026 70
15 6 2026 15/6/2026 71
15 7 2026 15/7/2026 72
15 8 2026 15/8/2026 73
15 9 2026 15/9/2026 74
15 10 2026 15/10/2026 75
15 11 2026 15/11/2026 76
15 12 2026 15/12/2026 77
15 1 2027 15/1/2027 78
15 2 2027 15/2/2027 79
15 3 2027 15/3/2027 80
15 4 2027 15/4/2027 81
15 5 2027 15/5/2027 82
15 6 2027 15/6/2027 83
15 7 2027 15/7/2027 84
15 8 2027 15/8/2027 85
15 9 2027 15/9/2027 86
15 10 2027 15/10/2027 87
15 11 2027 15/11/2027 88
15 12 2027 15/12/2027 89
15 1 2028 15/1/2028 90
15 2 2028 15/2/2028 91
15 3 2028 15/3/2028 92
15 4 2028 15/4/2028 93
15 5 2028 15/5/2028 94
15 6 2028 15/6/2028 95
15 7 2028 15/7/2028 96
15 8 2028 15/8/2028 97
15 9 2028 15/9/2028 98
15 10 2028 15/10/2028 99
15 11 2028 15/11/2028 100
15 12 2028 15/12/2028 101
15 1 2029 15/1/2029 102
15 2 2029 15/2/2029 103
15 3 2029 15/3/2029 104
 (+) (-) (-) (+) (+) (+)
Ahorro Opción de IGV de Ahorro Ahorro Depreciac Ahorro
(-) Pago IGV Compra Compra Pago IGV OC Intereses x Leasing Depreciac
SALDO IGV
1,000,000.00
987,553.10 3,948.43 16,666.67
974,988.09 3,948.43 3,948.43 16,666.67
962,303.85 3,948.43 3,948.43 16,666.67
949,499.26 3,948.43 3,948.43 16,666.67
936,573.16 3,948.43 3,948.43 16,666.67
923,524.42 3,948.43 3,948.43 16,666.67
910,351.85 3,948.43 3,948.43 16,666.67
897,054.30 3,948.43 3,948.43 18,500.66 16,666.67 33,333.33
883,630.56 3,948.43 3,948.43 16,666.67
870,079.46 3,948.43 3,948.43 16,666.67
856,399.76 3,948.43 3,948.43 16,666.67
842,590.27 3,948.43 3,948.43 16,666.67
828,649.74 3,948.43 3,948.43 16,666.67
814,576.93 3,948.43 3,948.43 16,666.67
800,370.58 3,948.43 3,948.43 16,666.67
786,029.44 3,948.43 3,948.43 16,666.67
771,552.21 3,948.43 3,948.43 16,666.67
756,937.62 3,948.43 3,948.43 16,666.67
742,184.34 3,948.43 3,948.43 16,666.67
727,291.08 3,948.43 3,948.43 39,282.96 16,666.67 80,000.00
712,256.50 3,948.43 3,948.43 16,666.67
697,079.26 3,948.43 3,948.43 16,666.67
681,758.00 3,948.43 3,948.43 16,666.67
666,291.37 3,948.43 3,948.43 16,666.67
650,677.97 3,948.43 3,948.43 16,666.67
634,916.43 3,948.43 3,948.43 16,666.67
619,005.32 3,948.43 3,948.43 16,666.67
602,943.24 3,948.43 3,948.43 16,666.67
586,728.75 3,948.43 3,948.43 16,666.67
570,360.40 3,948.43 3,948.43 16,666.67
553,836.73 3,948.43 3,948.43 16,666.67
537,156.28 3,948.43 3,948.43 31,361.95 16,666.67 80,000.00
520,317.55 3,948.43 3,948.43 16,666.67
503,319.04 3,948.43 3,948.43 16,666.67
486,159.23 3,948.43 3,948.43 16,666.67
468836.60 3,948.43 3,948.43 16,666.67
451349.60 3,948.43 3,948.43 16,666.67
433696.67 3,948.43 3,948.43 16,666.67
415876.23 3,948.43 3,948.43 16,666.67
397886.69 3,948.43 3,948.43 16,666.67
379726.46 3,948.43 3,948.43 16,666.67
361393.91 3,948.43 3,948.43 16,666.67
342887.41 3,948.43 3,948.43 16,666.67
324205.30 3,948.43 3,948.43 22,490.43 16,666.67 80,000.00
305345.92 3,948.43 3,948.43 16,666.67
286307.59 3,948.43 3,948.43 16,666.67
267088.61 3,948.43 3,948.43 16,666.67
247687.26 3,948.43 3,948.43 16,666.67
228101.82 3,948.43 3,948.43 16,666.67
208330.53 3,948.43 3,948.43 16,666.67
188371.64 3,948.43 3,948.43 16,666.67
168223.37 3,948.43 3,948.43 16,666.67
147883.91 3,948.43 3,948.43 16,666.67
127351.45 3,948.43 3,948.43 16,666.67
106624.17 3,948.43 3,948.43 16,666.67
85700.21 3,948.43 3,948.43 12,554.32 16,666.67 80,000.00
64577.70 3,948.43 3,948.43 16,666.67
43254.77 3,948.43 3,948.43 16,666.67
21729.51 3,948.43 3,948.43 16,666.67
0.00 3,948.43 3,948.43 16,666.67
- 3,948.43 10,000.00 1,800.00
- - 1,800.00
- -
- -
- -

2,266.39 46,666.67
 Leasing Préstamo
FLUJO Flujo
FLUJO NETO Neto
NETO DESCONTADO Descontado
- 297,889.64 - 297,889.64 - 686,348.26
Diferencia - 388,458.62
- 25,884.12 - 24,651.54
- 21,935.70 - 19,896.32
- 21,935.70 - 18,948.88
- 21,935.70 - 18,046.55
- 21,935.70 - 17,187.19
- 21,935.70 - 16,368.75
- 21,935.70 - 15,589.29
29,898.29 20,236.34
- 21,935.70 - 14,139.95
- 21,935.70 - 13,466.61
- 21,935.70 - 12,825.35
- 21,935.70 - 12,214.62
- 21,935.70 - 11,632.97
- 21,935.70 - 11,079.02
- 21,935.70 - 10,551.44
- 21,935.70 - 10,049.00
- 21,935.70 - 9,570.47
- 21,935.70 - 9,114.73
- 21,935.70 - 8,680.70
97,347.26 36,689.16
- 21,935.70 - 7,873.65
- 21,935.70 - 7,498.71
- 21,935.70 - 7,141.63
- 21,935.70 - 6,801.56
- 21,935.70 - 6,477.67
- 21,935.70 - 6,169.21
- 21,935.70 - 5,875.44
- 21,935.70 - 5,595.66
 - 21,935.70 - 5,329.20
- 21,935.70 - 5,075.43
- 21,935.70 - 4,833.74
89,426.26 18,767.55
- 21,935.70 - 4,384.34
- 21,935.70 - 4,175.56
- 21,935.70 - 3,976.73
- 21,935.70 - 3,787.36
- 21,935.70 - 3,607.01
- 21,935.70 - 3,435.25
- 21,935.70 - 3,271.66
- 21,935.70 - 3,115.87
- 21,935.70 - 2,967.50
- 21,935.70 - 2,826.19
- 21,935.70 - 2,691.61
80,554.73 9,413.73
- 21,935.70 - 2,441.37
- 21,935.70 - 2,325.11
- 21,935.70 - 2,214.39
- 21,935.70 - 2,108.94
- 21,935.70 - 2,008.52
- 21,935.70 - 1,912.87
- 21,935.70 - 1,821.79
- 21,935.70 - 1,735.03
- 21,935.70 - 1,652.41
- 21,935.70 - 1,573.73
- 21,935.70 - 1,498.79
70,618.62 4,595.35
- 21,935.70 - 1,359.44
- 21,935.70 - 1,294.71
- 21,935.70 - 1,233.06
- 21,935.70 - 1,174.34
- 7,851.57 - 400.32
1,800.00 87.40
- -
 - -
- -
-
-
48,933.05
-
-
-
-