SI 24saldos insolutosPrestamo$165,362periodo24tasa anual35%tasa mensual3%periodocapitalamortizacionesinteresIVAMensualidadSaldo1$165,362$6,890$4,823$772$12,485$158,4722$158,472$6,890$4,622$740$12,252$151,5823$151,582$6,890$4,421$707$12,019$144,6924$144,692$6,890$4,220$675$11,785$137,8025$137,802$6,890$4,019$643$11,552$130,9126$130,912$6,890$3,818$611$11,319$124,0227$124,022$6,890$3,617$579$11,086$117,1318$117,131$6,890$3,416$547$10,853$110,2419$110,241$6,890$3,215$514$10,620$103,35110$103,351$6,890$3,014$482$10,387$96,46111$96,461$6,890$2,813$450$10,154$89,57112$89,571$6,890$2,612$418$9,921$82,68113$82,681$6,890$2,412$386$9,687$75,79114$75,791$6,890$2,211$354$9,454$68,90115$68,901$6,890$2,010$322$9,221$62,01116$62,011$6,890$1,809$289$8,988$55,12117$55,121$6,890$1,608$257$8,755$48,23118$48,231$6,890$1,407$225$8,522$41,34119$41,341$6,890$1,206$193$8,289$34,45020$34,450$6,890$1,005$161$8,056$27,56021$27,560$6,890$804$129$7,823$20,67022$20,670$6,890$603$96$7,589$13,78023$13,780$6,890$402$64$7,356$6,89024$6,890$6,890$201$32$7,1230.0Totales$165,362$60,288$9,646$235,296

PF 24Pagos fijosPrestamo$165,362periodo24tasa anual35%tasa mensual3%Mensualidad9676.76$9,676.76periodocapitalamortizacionesinteresIVAMensualidadSaldo1$165,362$4,854$4,823$772$10,448$160,5082$160,508$4,995$4,681$749$10,426$155,5133$155,513$5,141$4,536$726$10,402$150,3724$150,372$5,291$4,386$702$10,378$145,0815$145,081$5,445$4,232$677$10,354$139,6366$139,636$5,604$4,073$652$10,328$134,0327$134,032$5,767$3,909$625$10,302$128,2648$128,264$5,936$3,741$599$10,275$122,3299$122,329$6,109$3,568$571$10,248$116,22010$116,220$6,287$3,390$542$10,219$109,93311$109,933$6,470$3,206$513$10,190$103,46212$103,462$6,659$3,018$483$10,160$96,80313$96,803$6,853$2,823$452$10,129$89,95014$89,950$7,053$2,624$420$10,097$82,89715$82,897$7,259$2,418$387$10,064$75,63816$75,638$7,471$2,206$353$10,030$68,16717$68,167$7,689$1,988$318$9,995$60,47918$60,479$7,913$1,764$282$9,959$52,56619$52,566$8,144$1,533$245$9,922$44,42220$44,422$8,381$1,296$207$9,884$36,04121$36,041$8,626$1,051$168$9,845$27,41622$27,416$8,877$800$128$9,805$18,53923$18,539$9,136$541$87$9,763$9,40324$9,403$9,403$274$44$9,721$(0)Totales$165,362$66,880$10,701$242,943

SI 36saldos insolutosPrestamo$165,362periodo36tasa anual38%tasa mensual3%periodocapitalamortizacionesinteresIVAMensualidadSaldo1$165,362$4,593$5,236$838$10,668$160,7692$160,769$4,593$5,091$815$10,499$156,1753$156,175$4,593$4,946$791$10,330$151,5824$151,582$4,593$4,800$768$10,161$146,9885$146,988$4,593$4,655$745$9,993$142,3956$142,395$4,593$4,509$721$9,824$137,8027$137,802$4,593$4,364$698$9,655$133,2088$133,208$4,593$4,218$675$9,487$128,6159$128,615$4,593$4,073$652$9,318$124,02210$124,022$4,593$3,927$628$9,149$119,42811$119,428$4,593$3,782$605$8,980$114,83512$114,835$4,593$3,636$582$8,812$110,24113$110,241$4,593$3,491$559$8,643$105,64814$105,648$4,593$3,346$535$8,474$101,05515$101,055$4,593$3,200$512$8,305$96,46116$96,461$4,593$3,055$489$8,137$91,86817$91,868$4,593$2,909$465$7,968$87,27418$87,274$4,593$2,764$442$7,799$82,68119$82,681$4,593$2,618$419$7,631$78,08820$78,088$4,593$2,473$396$7,462$73,49421$73,494$4,593$2,327$372$7,293$68,90122$68,901$4,593$2,182$349$7,124$64,30723$64,307$4,593$2,036$326$6,956$59,71424$59,714$4,593$1,891$303$6,787$55,12125$55,121$4,593$1,745$279$6,618$50,52726$50,527$4,593$1,600$256$6,449$45,93427$45,934$4,593$1,455$233$6,281$41,34128$41,341$4,593$1,309$209$6,112$36,74729$36,747$4,593$1,164$186$5,943$32,15430$32,154$4,593$1,018$163$5,775$27,56031$27,560$4,593$873$140$5,606$22,96732$22,967$4,593$727$116$5,437$18,37433$18,374$4,593$582$93$5,268$13,78034$13,780$4,593$436$70$5,100$9,18735$9,187$4,593$291$47$4,931$4,59336$4,593$4,593$145$23$4,762$0Totales$165,362$96,875$15,500$277,737

PF 36Pagos fijosPrestamo$165,362periodo36tasa anual38%tasa mensual3%Mensualidad7763.74$7,763.74periodocapitalamortizacionesinteresIVAMensualidadSaldo1$165,362$2,527$5,236$838$8,602$162,8352$162,835$2,607$5,156$825$8,589$160,2273$160,227$2,690$5,074$812$8,576$157,5384$157,538$2,775$4,989$798$8,562$154,7625$154,762$2,863$4,901$784$8,548$151,9006$151,900$2,954$4,810$770$8,533$148,9467$148,946$3,047$4,717$755$8,518$145,8998$145,899$3,144$4,620$739$8,503$142,7559$142,755$3,243$4,521$723$8,487$139,51210$139,512$3,346$4,418$707$8,471$136,16611$136,166$3,452$4,312$690$8,454$132,71412$132,714$3,561$4,203$672$8,436$129,15313$129,153$3,674$4,090$654$8,418$125,47914$125,479$3,790$3,974$636$8,400$121,68915$121,689$3,910$3,853$617$8,380$117,77916$117,779$4,034$3,730$597$8,360$113,74517$113,745$4,162$3,602$576$8,340$109,58318$109,583$4,294$3,470$555$8,319$105,28919$105,289$4,430$3,334$533$8,297$100,86020$100,860$4,570$3,194$511$8,275$96,29021$96,290$4,715$3,049$488$8,252$91,57622$91,576$4,864$2,900$464$8,228$86,71223$86,712$5,018$2,746$439$8,203$81,69424$81,694$5,177$2,587$414$8,178$76,51725$76,517$5,341$2,423.04$388$8,151$71,17626$71,176$5,510$2,254$361$8,124$65,66727$65,667$5,684$2,079$333$8,096$59,98228$59,982$5,864$1,899$304$8,068$54,11829$54,118$6,050$1,714$274$8,038$48,06830$48,068$6,242$1,522$244$8,007$41,82631$41,826$6,439$1,325$212$7,976$35,38732$35,387$6,643$1,121$179$7,943$28,74433$28,744$6,854$910$146$7,909$21,89034$21,890$7,071$693$111$7,875$14,82035$14,820$7,294$469$75$7,839$7,52536$7,525$7,525$238$38$7,802$0Totales$165,362$114,133$18,261$297,756

Sheet2

Sheet3