SANDOVAL & ASOCIADOS

Tabla de amortizacion sin encaje tipo frances

LA TEA SE ENCUENTRA OBSERVANDO LOS PARÁMETROS
TEA DEL PRODUCTO
11.30% DETERMINADOS POR LA JPRMF SI PORCENTAJE ALCANZADO 10.08%
plazo indicador capital interes fecha desembolso fecha 1er pago tasa de seguro de desgravamen
240 360 50,000.00 9.50% 22-May-18 22-Jun-18 0.04500%
dividendo saldo capital interes cuota seg des plazo cuota en días
22-May-18 0 50,000.00
22-Jun-18 1 49,942.96 57.04 409.03 466.07 22.47 31
22-Jul-18 2 49,872.28 70.68 395.38 466.07 22.44 30
22-Aug-18 3 49,814.20 58.08 407.98 466.07 22.42 31
22-Sep-18 4 49,755.64 58.56 407.51 466.07 22.39 31
22-Oct-18 5 49,683.47 72.17 393.90 466.07 22.36 30
22-Nov-18 6 49,623.84 59.63 406.44 466.07 22.33 31
22-Dec-18 7 49,550.63 73.21 392.86 466.07 22.30 30
22-Jan-19 8 49,489.92 60.71 405.35 466.07 22.27 31
22-Feb-19 9 49,428.71 61.21 404.86 466.07 22.24 31
22-Mar-19 10 49,327.87 100.84 365.22 466.07 22.20 28
22-Apr-19 11 49,265.33 62.54 403.53 466.07 22.17 31
22-May-19 12 49,189.28 76.05 390.02 466.07 22.14 30
22-Jun-19 13 49,125.61 63.67 402.40 466.07 22.11 31
22-Jul-19 14 49,048.46 77.15 388.91 466.07 22.07 30
22-Aug-19 15 48,983.64 64.82 401.24 466.07 22.04 31
22-Sep-19 16 48,918.28 65.35 400.71 466.07 22.01 31
22-Oct-19 17 48,839.49 78.80 387.27 466.07 21.98 30
22-Nov-19 18 48,772.96 66.53 399.53 466.07 21.95 31
22-Dec-19 19 48,693.01 79.95 386.12 466.07 21.91 30
22-Jan-20 20 48,625.28 67.73 398.34 466.07 21.88 31
22-Feb-20 21 48,557.00 68.28 397.78 466.07 21.85 31
22-Mar-20 22 48,462.53 94.47 371.60 466.07 21.81 29
22-Apr-20 23 48,392.91 69.62 396.45 466.07 21.78 31
22-May-20 24 48,309.96 82.96 383.11 466.07 21.74 30
22-Jun-20 25 48,239.09 70.86 395.20 466.07 21.71 31
22-Jul-20 26 48,154.92 84.17 381.89 466.07 21.67 30
22-Aug-20 27 48,082.79 72.13 393.93 466.07 21.64 31
22-Sep-20 28 48,010.07 72.72 393.34 466.07 21.60 31
22-Oct-20 29 47,924.08 85.99 380.08 466.07 21.57 30
22-Nov-20 30 47,850.06 74.02 392.05 466.07 21.53 31
22-Dec-20 31 47,762.81 87.25 378.81 466.07 21.49 30
22-Jan-21 32 47,687.47 75.34 390.73 466.07 21.46 31
22-Feb-21 33 47,611.51 75.96 390.11 466.07 21.43 31
22-Mar-21 34 47,497.24 114.27 351.80 466.07 21.37 28
22-Apr-21 35 47,419.73 77.51 388.55 466.07 21.34 31
22-May-21 36 47,329.07 90.66 375.41 466.07 21.30 30
22-Jun-21 37 47,250.19 78.89 387.18 466.07 21.26 31
22-Jul-21 38 47,158.18 92.00 374.06 466.07 21.22 30
22-Aug-21 39 47,077.90 80.29 385.78 466.07 21.19 31
 22-Sep-21 40 46,996.96 80.94 385.12 466.07 21.15 31
22-Oct-21 41 46,902.95 94.01 372.06 466.07 21.11 30
22-Nov-21 42 46,820.58 82.37 383.69 466.07 21.07 31
22-Dec-21 43 46,725.17 95.40 370.66 466.07 21.03 30
22-Jan-22 44 46,641.35 83.83 382.24 466.07 20.99 31
22-Feb-22 45 46,556.83 84.51 381.55 466.07 20.95 31
22-Mar-22 46 46,434.77 122.06 344.00 466.07 20.90 28
22-Apr-22 47 46,348.57 86.20 379.86 466.07 20.86 31
22-May-22 48 46,249.43 99.14 366.93 466.07 20.81 30
22-Jun-22 49 46,161.71 87.72 378.35 466.07 20.77 31
22-Jul-22 50 46,061.09 100.62 365.45 466.07 20.73 30
22-Aug-22 51 45,971.83 89.26 376.81 466.07 20.69 31
22-Sep-22 52 45,881.84 89.99 376.08 466.07 20.65 31
22-Oct-22 53 45,779.00 102.83 363.23 466.07 20.60 30
22-Nov-22 54 45,687.44 91.57 374.50 466.07 20.56 31
22-Dec-22 55 45,583.06 104.37 361.69 466.07 20.51 30
22-Jan-23 56 45,489.89 93.17 372.89 466.07 20.47 31
22-Feb-23 57 45,395.96 93.93 372.13 466.07 20.43 31
22-Mar-23 58 45,265.32 130.64 335.43 466.07 20.37 28
22-Apr-23 59 45,169.55 95.77 370.30 466.07 20.33 31
22-May-23 60 45,061.08 108.47 357.59 466.07 20.28 30
22-Jun-23 61 44,963.63 97.44 368.62 466.07 20.23 31
22-Jul-23 62 44,853.53 110.10 355.96 466.07 20.18 30
22-Aug-23 63 44,754.39 99.14 366.93 466.07 20.14 31
22-Sep-23 64 44,654.44 99.95 366.12 466.07 20.09 31
22-Oct-23 65 44,541.89 112.55 353.51 466.07 20.04 30
22-Nov-23 66 44,440.20 101.69 364.38 466.07 20.00 31
22-Dec-23 67 44,325.96 114.25 351.82 466.07 19.95 30
22-Jan-24 68 44,222.50 103.45 362.61 466.07 19.90 31
22-Feb-24 69 44,118.20 104.30 361.76 466.07 19.85 31
22-Mar-24 70 43,989.76 128.44 337.63 466.07 19.80 29
22-Apr-24 71 43,883.56 106.20 359.86 466.07 19.75 31
22-May-24 72 43,764.90 118.65 347.41 466.07 19.69 30
22-Jun-24 73 43,656.86 108.04 358.02 466.07 19.65 31
22-Jul-24 74 43,536.41 120.45 345.62 466.07 19.59 30
22-Aug-24 75 43,426.50 109.91 356.15 466.07 19.54 31
22-Sep-24 76 43,315.68 110.81 355.25 466.07 19.49 31
22-Oct-24 77 43,192.53 123.15 342.92 466.07 19.44 30
22-Nov-24 78 43,079.81 112.73 353.34 466.07 19.39 31
22-Dec-24 79 42,954.79 125.02 341.05 466.07 19.33 30
22-Jan-25 80 42,840.12 114.67 351.39 466.07 19.28 31
22-Feb-25 81 42,724.51 115.61 350.46 466.07 19.23 31
22-Mar-25 82 42,574.13 150.38 315.69 466.07 19.16 28
22-Apr-25 83 42,456.34 117.79 348.28 466.07 19.11 31
22-May-25 84 42,326.39 129.95 336.11 466.07 19.05 30
22-Jun-25 85 42,206.58 119.81 346.25 466.07 18.99 31
22-Jul-25 86 42,074.65 131.93 334.14 466.07 18.93 30
22-Aug-25 87 41,952.78 121.87 344.19 466.07 18.88 31
22-Sep-25 88 41,829.91 122.87 343.20 466.07 18.82 31
22-Oct-25 89 41,695.00 134.91 331.15 466.07 18.76 30
22-Nov-25 90 41,570.02 124.98 341.09 466.07 18.71 31
22-Dec-25 91 41,433.05 136.97 329.10 466.07 18.64 30
22-Jan-26 92 41,305.93 127.12 338.95 466.07 18.59 31
22-Feb-26 93 41,177.77 128.16 337.91 466.07 18.53 31
22-Mar-26 94 41,015.96 161.81 304.26 466.07 18.46 28
22-Apr-26 95 40,885.43 130.53 335.53 466.07 18.40 31
22-May-26 96 40,743.04 142.39 323.68 466.07 18.33 30
22-Jun-26 97 40,610.28 132.76 333.30 466.07 18.27 31
22-Jul-26 98 40,465.71 144.57 321.50 466.07 18.21 30
22-Aug-26 99 40,330.67 135.03 331.03 466.07 18.15 31
22-Sep-26 100 40,194.54 136.14 329.93 466.07 18.09 31
22-Oct-26 101 40,046.68 147.86 318.21 466.07 18.02 30
22-Nov-26 102 39,908.22 138.46 327.60 466.07 17.96 31
22-Dec-26 103 39,758.09 150.13 315.94 466.07 17.89 30
22-Jan-27 104 39,617.27 140.82 325.24 466.07 17.83 31
22-Feb-27 105 39,475.29 141.97 324.09 466.07 17.76 31
22-Mar-27 106 39,300.91 174.39 291.68 466.07 17.69 28
22-Apr-27 107 39,156.34 144.56 321.50 466.07 17.62 31
22-May-27 108 39,000.27 156.08 309.99 466.07 17.55 30
22-Jun-27 109 38,853.24 147.02 319.04 466.07 17.48 31
22-Jul-27 110 38,694.77 158.48 307.59 466.07 17.41 30
22-Aug-27 111 38,545.25 149.52 316.54 466.07 17.35 31
22-Sep-27 112 38,394.50 150.74 315.32 466.07 17.28 31
22-Oct-27 113 38,232.39 162.11 303.96 466.07 17.20 30
22-Nov-27 114 38,079.09 153.30 312.76 466.07 17.14 31
22-Dec-27 115 37,914.48 164.61 301.46 466.07 17.06 30
22-Jan-28 116 37,758.58 155.90 310.16 466.07 16.99 31
22-Feb-28 117 37,601.40 157.18 308.89 466.07 16.92 31
22-Mar-28 118 37,423.09 178.31 287.76 466.07 16.84 29
22-Apr-28 119 37,263.16 159.92 306.14 466.07 16.77 31
22-May-28 120 37,092.10 171.07 295.00 466.07 16.69 30
22-Jun-28 121 36,929.47 162.63 303.43 466.07 16.62 31
22-Jul-28 122 36,755.76 173.71 292.36 466.07 16.54 30
22-Aug-28 123 36,590.38 165.38 300.68 466.07 16.47 31
22-Sep-28 124 36,423.64 166.74 299.33 466.07 16.39 31
22-Oct-28 125 36,245.93 177.71 288.35 466.07 16.31 30
22-Nov-28 126 36,076.38 169.55 296.51 466.07 16.23 31
22-Dec-28 127 35,895.92 180.46 285.60 466.07 16.15 30
22-Jan-29 128 35,723.50 172.42 293.65 466.07 16.08 31
22-Feb-29 129 35,549.67 173.83 292.24 466.07 16.00 31
22-Mar-29 130 35,346.28 203.39 262.67 466.07 15.91 28
22-Apr-29 131 35,169.36 176.91 289.15 466.07 15.83 31
22-May-29 132 34,981.72 187.64 278.42 466.07 15.74 30
22-Jun-29 133 34,801.83 179.90 286.17 466.07 15.66 31
22-Jul-29 134 34,611.28 190.55 275.51 466.07 15.58 30
22-Aug-29 135 34,428.35 182.93 283.14 466.07 15.49 31
22-Sep-29 136 34,243.93 184.42 281.64 466.07 15.41 31
22-Oct-29 137 34,048.96 194.97 271.10 466.07 15.32 30
22-Nov-29 138 33,861.43 187.53 278.54 466.07 15.24 31
22-Dec-29 139 33,663.44 198.00 268.07 466.07 15.15 30
 22-Jan-30 140 33,472.76 190.68 275.39 466.07 15.06 31
22-Feb-30 141 33,280.52 192.24 273.83 466.07 14.98 31
22-Mar-30 142 33,060.36 220.16 245.91 466.07 14.88 28
22-Apr-30 143 32,864.74 195.61 270.45 466.07 14.79 31
22-May-30 144 32,658.86 205.89 260.18 466.07 14.70 30
22-Jun-30 145 32,459.96 198.90 267.17 466.07 14.61 31
22-Jul-30 146 32,250.87 209.09 256.97 466.07 14.51 30
22-Aug-30 147 32,048.63 202.24 263.83 466.07 14.42 31
22-Sep-30 148 31,844.74 203.89 262.18 466.07 14.33 31
22-Oct-30 149 31,630.78 213.96 252.10 466.07 14.23 30
22-Nov-30 150 31,423.47 207.31 258.76 466.07 14.14 31
22-Dec-30 151 31,206.18 217.30 248.77 466.07 14.04 30
22-Jan-31 152 30,995.40 210.78 255.28 466.07 13.95 31
22-Feb-31 153 30,782.89 212.51 253.56 466.07 13.85 31
22-Mar-31 154 30,544.28 238.61 227.45 466.07 13.74 28
22-Apr-31 155 30,328.08 216.20 249.87 466.07 13.65 31
22-May-31 156 30,102.11 225.97 240.10 466.07 13.55 30
22-Jun-31 157 29,882.30 219.81 246.25 466.07 13.45 31
22-Jul-31 158 29,652.80 229.50 236.57 466.07 13.34 30
22-Aug-31 159 29,429.31 223.49 242.58 466.07 13.24 31
22-Sep-31 160 29,203.99 225.32 240.75 466.07 13.14 31
22-Oct-31 161 28,969.13 234.87 231.20 466.07 13.04 30
22-Nov-31 162 28,740.04 229.08 236.98 466.07 12.93 31
22-Dec-31 163 28,501.50 238.54 227.53 466.07 12.83 30
22-Jan-32 164 28,268.60 232.91 233.16 466.07 12.72 31
22-Feb-32 165 28,033.78 234.81 231.25 466.07 12.62 31
22-Mar-32 166 27,782.25 251.53 214.54 466.07 12.50 29
22-Apr-32 167 27,543.46 238.79 227.27 466.07 12.39 31
22-May-32 168 27,295.45 248.01 218.05 466.07 12.28 30
22-Jun-32 169 27,052.68 242.77 223.29 466.07 12.17 31
22-Jul-32 170 26,800.78 251.90 214.17 466.07 12.06 30
22-Aug-32 171 26,553.96 246.82 219.25 466.07 11.95 31
22-Sep-32 172 26,305.12 248.84 217.23 466.07 11.84 31
22-Oct-32 173 26,047.30 257.82 208.25 466.07 11.72 30
22-Nov-32 174 25,794.32 252.98 213.08 466.07 11.61 31
22-Dec-32 175 25,532.46 261.86 204.21 466.07 11.49 30
22-Jan-33 176 25,275.26 257.20 208.87 466.07 11.37 31
22-Feb-33 177 25,015.96 259.30 206.77 466.07 11.26 31
22-Mar-33 178 24,734.73 281.23 184.84 466.07 11.13 28
22-Apr-33 179 24,471.01 263.72 202.34 466.07 11.01 31
22-May-33 180 24,198.68 272.34 193.73 466.07 10.89 30
22-Jun-33 181 23,930.57 268.11 197.96 466.07 10.77 31
22-Jul-33 182 23,653.95 276.62 189.45 466.07 10.64 30
22-Aug-33 183 23,381.39 272.56 193.50 466.07 10.52 31
22-Sep-33 184 23,106.60 274.79 191.27 466.07 10.40 31
22-Oct-33 185 22,823.46 283.14 182.93 466.07 10.27 30
22-Nov-33 186 22,544.10 279.36 186.71 466.07 10.14 31
22-Dec-33 187 22,256.51 287.59 178.47 466.07 10.02 30
22-Jan-34 188 21,972.52 283.99 182.07 466.07 9.89 31
22-Feb-34 189 21,686.20 286.32 179.75 466.07 9.76 31
22-Mar-34 190 21,380.37 305.83 160.24 466.07 9.62 28
22-Apr-34 191 21,089.21 291.16 174.90 466.07 9.49 31
22-May-34 192 20,790.10 299.11 166.96 466.07 9.36 30
22-Jun-34 193 20,494.11 295.99 170.07 466.07 9.22 31
22-Jul-34 194 20,190.29 303.82 162.25 466.07 9.09 30
22-Aug-34 195 19,889.39 300.90 165.17 466.07 8.95 31
22-Sep-34 196 19,586.03 303.36 162.71 466.07 8.81 31
22-Oct-34 197 19,275.02 311.01 155.06 466.07 8.67 30
22-Nov-34 198 18,966.63 308.39 157.68 466.07 8.53 31
22-Dec-34 199 18,650.72 315.91 150.15 466.07 8.39 30
22-Jan-35 200 18,337.23 313.49 152.57 466.07 8.25 31
22-Feb-35 201 18,021.17 316.06 150.01 466.07 8.11 31
22-Mar-35 202 17,688.26 332.91 133.16 466.07 7.96 28
22-Apr-35 203 17,366.90 321.37 144.70 466.07 7.82 31
22-May-35 204 17,038.32 328.58 137.49 466.07 7.67 30
22-Jun-35 205 16,711.64 326.68 139.38 466.07 7.52 31
22-Jul-35 206 16,377.87 333.77 132.30 466.07 7.37 30
22-Aug-35 207 16,045.79 332.09 133.98 466.07 7.22 31
22-Sep-35 208 15,710.98 334.80 131.26 466.07 7.07 31
22-Oct-35 209 15,369.30 341.69 124.38 466.07 6.92 30
22-Nov-35 210 15,028.96 340.34 125.73 466.07 6.76 31
22-Dec-35 211 14,681.87 347.09 118.98 466.07 6.61 30
22-Jan-36 212 14,335.91 345.96 120.11 466.07 6.45 31
22-Feb-36 213 13,987.12 348.79 117.28 466.07 6.29 31
22-Mar-36 214 13,628.10 359.03 107.04 466.07 6.13 29
22-Apr-36 215 13,273.52 354.58 111.49 466.07 5.97 31
22-May-36 216 12,912.54 360.98 105.08 466.07 5.81 30
22-Jun-36 217 12,552.10 360.43 105.63 466.07 5.65 31
22-Jul-36 218 12,185.41 366.69 99.37 466.07 5.48 30
22-Aug-36 219 11,819.02 366.38 99.68 466.07 5.32 31
22-Sep-36 220 11,449.64 369.38 96.69 466.07 5.15 31
22-Oct-36 221 11,074.22 375.42 90.64 466.07 4.98 30
22-Nov-36 222 10,698.75 375.47 90.59 466.07 4.81 31
22-Dec-36 223 10,317.38 381.37 84.70 466.07 4.64 30
22-Jan-37 224 9,935.72 381.66 84.40 466.07 4.47 31
22-Feb-37 225 9,550.93 384.79 81.28 466.07 4.30 31
22-Mar-37 226 9,155.44 395.49 70.57 466.07 4.12 28
22-Apr-37 227 8,764.27 391.17 74.90 466.07 3.94 31
22-May-37 228 8,367.59 396.68 69.38 466.07 3.77 30
22-Jun-37 229 7,969.97 397.61 68.45 466.07 3.59 31
22-Jul-37 230 7,567.00 402.97 63.10 466.07 3.41 30
22-Aug-37 231 7,162.84 404.16 61.90 466.07 3.22 31
22-Sep-37 232 6,755.37 407.47 58.60 466.07 3.04 31
22-Oct-37 233 6,342.79 412.59 53.48 466.07 2.85 30
22-Nov-37 234 5,928.61 414.18 51.89 466.07 2.67 31
22-Dec-37 235 5,509.48 419.13 46.93 466.07 2.48 30
22-Jan-38 236 5,088.48 421.00 45.07 466.07 2.29 31
22-Feb-38 237 4,664.04 424.44 41.63 466.07 2.10 31
22-Mar-38 238 4,232.44 431.60 34.46 466.07 1.90 28
22-Apr-38 239 3,801.00 431.44 34.62 466.07 1.71 31
22-May-38 240 3,365.02 435.97 30.09 3,831.09 1.51 30
 SANDOVAL & ASOCIADOS
Tabla de amortizacion con encaje tipo frances
TASA MÁXIMA
PERMITIDA 17.30% LA TEA SE ENCUENTRA OBSERVANDO LOS PARÁMETROS
DETERMINADOS POR LA JPRMF
ALERTA TEA ALCANZADA POR EL CRÉDITO 17.60%
tasa de seguro de % int pagado al Valor encaje mas interes
plazo indicador capital interes fecha desembolso fecha 1er pago desgravamen encaje encaje del encaje
240 360 5,000.00 15.75% 23-May-18 22-Jun-18 0.04500% 2.00% 2.00% 149.13
dividendo saldo capital interes cuota crédito seg des encaje cuota final plazo cuota
23-May-18 0 5,000.00
22-Jun-18 1 4,997.00 3.00 65.63 68.63 2.25 70.88 30
22-Jul-18 2 4,993.96 3.04 65.59 68.63 2.25 70.87 30
22-Aug-18 3 4,993.06 0.90 67.73 68.63 2.25 70.87 31
22-Sep-18 4 4,992.15 0.91 67.72 68.63 2.25 70.87 31
22-Oct-18 5 4,989.05 3.10 65.52 68.63 2.25 70.87 30
22-Nov-18 6 4,988.09 0.96 67.66 68.63 2.24 70.87 31
22-Dec-18 7 4,984.93 3.16 65.47 68.63 2.24 70.87 30
22-Jan-19 8 4,983.91 1.02 67.61 68.63 2.24 70.87 31
22-Feb-19 9 4,982.88 1.03 67.59 68.63 2.24 70.87 31
22-Mar-19 10 4,975.29 7.59 61.04 68.63 2.24 70.87 28
22-Apr-19 11 4,974.14 1.15 67.48 68.63 2.24 70.87 31
22-May-19 12 4,970.80 3.34 65.29 68.63 2.24 70.86 30
22-Jun-19 13 4,969.59 1.21 67.42 68.63 2.24 70.86 31
22-Jul-19 14 4,966.19 3.40 65.23 68.63 2.23 70.86 30
22-Aug-19 15 4,964.92 1.27 67.35 68.63 2.23 70.86 31
22-Sep-19 16 4,963.63 1.29 67.34 68.63 2.23 70.86 31
22-Oct-19 17 4,960.15 3.48 65.15 68.63 2.23 70.86 30
22-Nov-19 18 4,958.79 1.35 67.27 68.63 2.23 70.86 31
22-Dec-19 19 4,955.25 3.54 65.08 68.63 2.23 70.86 30
22-Jan-20 20 4,953.83 1.42 67.21 68.63 2.23 70.86 31
22-Feb-20 21 4,952.39 1.44 67.19 68.63 2.23 70.86 31
22-Mar-20 22 4,946.59 5.79 62.83 68.63 2.23 70.85 29
22-Apr-20 23 4,945.06 1.54 67.09 68.63 2.23 70.85 31
22-May-20 24 4,941.33 3.72 64.90 68.63 2.22 70.85 30
22-Jun-20 25 4,939.72 1.61 67.02 68.63 2.22 70.85 31
22-Jul-20 26 4,935.93 3.79 64.83 68.63 2.22 70.85 30
22-Aug-20 27 4,934.25 1.68 66.94 68.63 2.22 70.85 31
22-Sep-20 28 4,932.54 1.71 66.92 68.63 2.22 70.85 31
22-Oct-20 29 4,928.65 3.89 64.74 68.63 2.22 70.84 30
22-Nov-20 30 4,926.87 1.78 66.84 68.63 2.22 70.84 31
22-Dec-20 31 4,922.91 3.96 64.67 68.63 2.22 70.84 30
22-Jan-21 32 4,921.05 1.86 66.77 68.63 2.21 70.84 31
22-Feb-21 33 4,919.17 1.88 66.74 68.63 2.21 70.84 31
22-Mar-21 34 4,910.80 8.37 60.26 68.63 2.21 70.84 28
22-Apr-21 35 4,908.78 2.02 66.60 68.63 2.21 70.84 31
22-May-21 36 4,904.58 4.20 64.43 68.63 2.21 70.83 30
22-Jun-21 37 4,902.47 2.11 66.52 68.63 2.21 70.83 31
22-Jul-21 38 4,898.19 4.28 64.34 68.63 2.20 70.83 30
22-Aug-21 39 4,895.99 2.20 66.43 68.63 2.20 70.83 31
22-Sep-21 40 4,893.77 2.22 66.40 68.63 2.20 70.83 31
22-Oct-21 41 4,889.37 4.40 64.23 68.63 2.20 70.83 30
22-Nov-21 42 4,887.06 2.31 66.31 68.63 2.20 70.83 31
22-Dec-21 43 4,882.57 4.48 64.14 68.63 2.20 70.82 30
22-Jan-22 44 4,880.17 2.41 66.22 68.63 2.20 70.82 31
22-Feb-22 45 4,877.73 2.44 66.19 68.63 2.19 70.82 31
22-Mar-22 46 4,868.85 8.87 59.75 68.63 2.19 70.82 28
22-Apr-22 47 4,866.26 2.59 66.03 68.63 2.19 70.82 31
22-May-22 48 4,861.50 4.76 63.87 68.63 2.19 70.81 30
22-Jun-22 49 4,858.81 2.69 65.93 68.63 2.19 70.81 31
22-Jul-22 50 4,853.95 4.85 63.77 68.63 2.18 70.81 30
22-Aug-22 51 4,851.16 2.79 65.83 68.63 2.18 70.81 31
22-Sep-22 52 4,848.33 2.83 65.79 68.63 2.18 70.81 31
22-Oct-22 53 4,843.33 4.99 63.63 68.63 2.18 70.81 30
22-Nov-22 54 4,840.39 2.94 65.69 68.63 2.18 70.80 31
22-Dec-22 55 4,835.30 5.10 63.53 68.63 2.18 70.80 30
22-Jan-23 56 4,832.25 3.05 65.58 68.63 2.17 70.80 31
22-Feb-23 57 4,829.16 3.09 65.54 68.63 2.17 70.80 31
22-Mar-23 58 4,819.69 9.47 59.16 68.63 2.17 70.80 28
22-Apr-23 59 4,816.43 3.26 65.37 68.63 2.17 70.79 31
22-May-23 60 4,811.02 5.41 63.22 68.63 2.16 70.79 30
22-Jun-23 61 4,807.64 3.38 65.25 68.63 2.16 70.79 31
22-Jul-23 62 4,802.12 5.53 63.10 68.63 2.16 70.79 30
22-Aug-23 63 4,798.62 3.50 65.13 68.63 2.16 70.79 31
22-Sep-23 64 4,795.07 3.55 65.08 68.63 2.16 70.78 31
22-Oct-23 65 4,789.38 5.69 62.94 68.63 2.16 70.78 30
22-Nov-23 66 4,785.71 3.67 64.96 68.63 2.15 70.78 31
22-Dec-23 67 4,779.90 5.81 62.81 68.63 2.15 70.78 30
22-Jan-24 68 4,776.10 3.80 64.83 68.63 2.15 70.78 31
22-Feb-24 69 4,772.25 3.85 64.78 68.63 2.15 70.77 31
22-Mar-24 70 4,764.17 8.08 60.55 68.63 2.14 70.77 29
22-Apr-24 71 4,760.16 4.01 64.61 68.63 2.14 70.77 31
22-May-24 72 4,754.01 6.15 62.48 68.63 2.14 70.77 30
22-Jun-24 73 4,749.86 4.15 64.48 68.63 2.14 70.76 31
22-Jul-24 74 4,743.57 6.28 62.34 68.63 2.13 70.76 30
22-Aug-24 75 4,739.28 4.29 64.33 68.63 2.13 70.76 31
22-Sep-24 76 4,734.93 4.35 64.28 68.63 2.13 70.76 31
22-Oct-24 77 4,728.45 6.48 62.15 68.63 2.13 70.75 30
22-Nov-24 78 4,723.95 4.50 64.13 68.63 2.13 70.75 31
22-Dec-24 79 4,717.33 6.62 62.00 68.63 2.12 70.75 30
22-Jan-25 80 4,712.68 4.65 63.98 68.63 2.12 70.75 31
22-Feb-25 81 4,707.97 4.71 63.92 68.63 2.12 70.75 31
22-Mar-25 82 4,697.01 10.95 57.67 68.63 2.11 70.74 28
22-Apr-25 83 4,692.09 4.92 63.70 68.63 2.11 70.74 31
22-May-25 84 4,685.05 7.04 61.58 68.63 2.11 70.73 30
22-Jun-25 85 4,679.96 5.09 63.54 68.63 2.11 70.73 31
22-Jul-25 86 4,672.76 7.20 61.42 68.63 2.10 70.73 30
22-Aug-25 87 4,667.51 5.25 63.37 68.63 2.10 70.73 31
22-Sep-25 88 4,662.18 5.32 63.30 68.63 2.10 70.72 31
 22-Oct-25 89 4,654.75 7.44 61.19 68.63 2.09 70.72 30
22-Nov-25 90 4,649.25 5.50 63.13 68.63 2.09 70.72 31
22-Dec-25 91 4,641.64 7.61 61.02 68.63 2.09 70.72 30
22-Jan-26 92 4,635.97 5.67 62.95 68.63 2.09 70.71 31
22-Feb-26 93 4,630.22 5.75 62.88 68.63 2.08 70.71 31
22-Mar-26 94 4,618.31 11.91 56.72 68.63 2.08 70.70 28
22-Apr-26 95 4,612.32 5.99 62.64 68.63 2.08 70.70 31
22-May-26 96 4,604.23 8.09 60.54 68.63 2.07 70.70 30
22-Jun-26 97 4,598.05 6.18 62.44 68.63 2.07 70.70 31
22-Jul-26 98 4,589.77 8.28 60.35 68.63 2.07 70.69 30
22-Aug-26 99 4,583.40 6.38 62.25 68.63 2.06 70.69 31
22-Sep-26 100 4,576.93 6.46 62.16 68.63 2.06 70.69 31
22-Oct-26 101 4,568.38 8.55 60.07 68.63 2.06 70.68 30
22-Nov-26 102 4,561.71 6.67 61.96 68.63 2.05 70.68 31
22-Dec-26 103 4,552.95 8.75 59.87 68.63 2.05 70.68 30
22-Jan-27 104 4,546.08 6.88 61.75 68.63 2.05 70.67 31
22-Feb-27 105 4,539.11 6.97 61.66 68.63 2.04 70.67 31
22-Mar-27 106 4,526.08 13.02 55.60 68.63 2.04 70.66 28
22-Apr-27 107 4,518.84 7.24 61.39 68.63 2.03 70.66 31
22-May-27 108 4,509.52 9.32 59.31 68.63 2.03 70.66 30
22-Jun-27 109 4,502.06 7.47 61.16 68.63 2.03 70.65 31
22-Jul-27 110 4,492.52 9.54 59.09 68.63 2.02 70.65 30
22-Aug-27 111 4,484.82 7.70 60.93 68.63 2.02 70.64 31
22-Sep-27 112 4,477.02 7.80 60.83 68.63 2.01 70.64 31
22-Oct-27 113 4,467.16 9.87 58.76 68.63 2.01 70.64 30
22-Nov-27 114 4,459.12 8.04 60.59 68.63 2.01 70.63 31
22-Dec-27 115 4,449.02 10.10 58.53 68.63 2.00 70.63 30
22-Jan-28 116 4,440.73 8.29 60.34 68.63 2.00 70.63 31
22-Feb-28 117 4,432.33 8.40 60.23 68.63 1.99 70.62 31
22-Mar-28 118 4,419.94 12.39 56.24 68.63 1.99 70.62 29
22-Apr-28 119 4,411.26 8.68 59.95 68.63 1.99 70.61 31
22-May-28 120 4,400.53 10.73 57.90 68.63 1.98 70.61 30
22-Jun-28 121 4,391.58 8.94 59.68 68.63 1.98 70.60 31
22-Jul-28 122 4,380.60 10.99 57.64 68.63 1.97 70.60 30
22-Aug-28 123 4,371.38 9.21 59.41 68.63 1.97 70.59 31
22-Sep-28 124 4,362.04 9.34 59.29 68.63 1.96 70.59 31
22-Oct-28 125 4,350.67 11.37 57.25 68.63 1.96 70.58 30
22-Nov-28 126 4,341.05 9.62 59.01 68.63 1.95 70.58 31
22-Dec-28 127 4,329.40 11.65 56.98 68.63 1.95 70.57 30
22-Jan-29 128 4,319.49 9.91 58.72 68.63 1.94 70.57 31
22-Feb-29 129 4,309.44 10.04 58.58 68.63 1.94 70.57 31
22-Mar-29 130 4,293.61 15.84 52.79 68.63 1.93 70.56 28
22-Apr-29 131 4,283.21 10.39 58.23 68.63 1.93 70.55 31
22-May-29 132 4,270.80 12.41 56.22 68.63 1.92 70.55 30
22-Jun-29 133 4,260.10 10.70 57.92 68.63 1.92 70.54 31
22-Jul-29 134 4,247.39 12.71 55.91 68.63 1.91 70.54 30
22-Aug-29 135 4,236.36 11.02 57.61 68.63 1.91 70.53 31
22-Sep-29 136 4,225.19 11.17 57.46 68.63 1.90 70.53 31
22-Oct-29 137 4,212.02 13.17 55.46 68.63 1.90 70.52 30
22-Nov-29 138 4,200.52 11.50 57.13 68.63 1.89 70.52 31
22-Dec-29 139 4,187.03 13.49 55.13 68.63 1.88 70.51 30
22-Jan-30 140 4,175.19 11.84 56.79 68.63 1.88 70.51 31
22-Feb-30 141 4,163.19 12.00 56.63 68.63 1.87 70.50 31
22-Mar-30 142 4,145.56 17.63 51.00 68.63 1.87 70.49 28
22-Apr-30 143 4,133.15 12.40 56.22 68.63 1.86 70.49 31
22-May-30 144 4,118.78 14.38 54.25 68.63 1.85 70.48 30
22-Jun-30 145 4,106.01 12.77 55.86 68.63 1.85 70.47 31
22-Jul-30 146 4,091.27 14.74 53.89 68.63 1.84 70.47 30
22-Aug-30 147 4,078.14 13.14 55.49 68.63 1.84 70.46 31
22-Sep-30 148 4,064.82 13.32 55.31 68.63 1.83 70.46 31
22-Oct-30 149 4,049.54 15.28 53.35 68.63 1.82 70.45 30
22-Nov-30 150 4,035.84 13.70 54.92 68.63 1.82 70.44 31
22-Dec-30 151 4,020.18 15.66 52.97 68.63 1.81 70.44 30
22-Jan-31 152 4,006.08 14.10 54.52 68.63 1.80 70.43 31
22-Feb-31 153 3,991.78 14.29 54.33 68.63 1.80 70.42 31
22-Mar-31 154 3,972.06 19.73 48.90 68.63 1.79 70.41 28
22-Apr-31 155 3,957.30 14.76 53.87 68.63 1.78 70.41 31
22-May-31 156 3,940.61 16.69 51.94 68.63 1.77 70.40 30
22-Jun-31 157 3,925.43 15.18 53.44 68.63 1.77 70.39 31
22-Jul-31 158 3,908.33 17.11 51.52 68.63 1.76 70.39 30
22-Aug-31 159 3,892.71 15.62 53.01 68.63 1.75 70.38 31
22-Sep-31 160 3,876.88 15.83 52.79 68.63 1.74 70.37 31
22-Oct-31 161 3,859.13 17.74 50.88 68.63 1.74 70.36 30
22-Nov-31 162 3,842.85 16.29 52.34 68.63 1.73 70.36 31
22-Dec-31 163 3,824.66 18.19 50.44 68.63 1.72 70.35 30
22-Jan-32 164 3,807.90 16.75 51.87 68.63 1.71 70.34 31
22-Feb-32 165 3,790.92 16.98 51.64 68.63 1.71 70.33 31
22-Mar-32 166 3,770.39 20.53 48.10 68.63 1.70 70.32 29
22-Apr-32 167 3,752.90 17.49 51.14 68.63 1.69 70.32 31
22-May-32 168 3,733.53 19.37 49.26 68.63 1.68 70.31 30
22-Jun-32 169 3,715.54 17.99 50.64 68.63 1.67 70.30 31
22-Jul-32 170 3,695.68 19.86 48.77 68.63 1.66 70.29 30
22-Aug-32 171 3,677.17 18.50 50.12 68.63 1.65 70.28 31
22-Sep-32 172 3,658.42 18.76 49.87 68.63 1.65 70.27 31
22-Oct-32 173 3,637.81 20.61 48.02 68.63 1.64 70.26 30
22-Nov-32 174 3,618.52 19.29 49.34 68.63 1.63 70.26 31
22-Dec-32 175 3,597.39 21.13 47.49 68.63 1.62 70.25 30
22-Jan-33 176 3,577.55 19.84 48.79 68.63 1.61 70.24 31
22-Feb-33 177 3,557.44 20.11 48.52 68.63 1.60 70.23 31
22-Mar-33 178 3,532.40 25.05 43.58 68.63 1.59 70.22 28
22-Apr-33 179 3,511.68 20.72 47.91 68.63 1.58 70.21 31
22-May-33 180 3,489.14 22.54 46.09 68.63 1.57 70.20 30
22-Jun-33 181 3,467.84 21.31 47.32 68.63 1.56 70.19 31
22-Jul-33 182 3,444.72 23.11 45.52 68.63 1.55 70.18 30
22-Aug-33 183 3,422.82 21.91 46.72 68.63 1.54 70.17 31
22-Sep-33 184 3,400.61 22.20 46.42 68.63 1.53 70.16 31
22-Oct-33 185 3,376.62 23.99 44.63 68.63 1.52 70.15 30
22-Nov-33 186 3,353.79 22.83 45.80 68.63 1.51 70.14 31
22-Dec-33 187 3,329.18 24.61 44.02 68.63 1.50 70.12 30
22-Jan-34 188 3,305.70 23.47 45.15 68.63 1.49 70.11 31
 22-Feb-34 189 3,281.91 23.79 44.83 68.63 1.48 70.10 31
22-Mar-34 190 3,253.49 28.42 40.20 68.63 1.46 70.09 28
22-Apr-34 191 3,228.99 24.50 44.13 68.63 1.45 70.08 31
22-May-34 192 3,202.74 26.25 42.38 68.63 1.44 70.07 30
22-Jun-34 193 3,177.55 25.19 43.44 68.63 1.43 70.06 31
22-Jul-34 194 3,150.63 26.92 41.71 68.63 1.42 70.04 30
22-Aug-34 195 3,124.73 25.90 42.73 68.63 1.41 70.03 31
22-Sep-34 196 3,098.49 26.25 42.38 68.63 1.39 70.02 31
22-Oct-34 197 3,070.53 27.96 40.67 68.63 1.38 70.01 30
22-Nov-34 198 3,043.54 26.98 41.64 68.63 1.37 70.00 31
22-Dec-34 199 3,014.86 28.68 39.95 68.63 1.36 69.98 30
22-Jan-35 200 2,987.13 27.74 40.89 68.63 1.34 69.97 31
22-Feb-35 201 2,959.01 28.11 40.51 68.63 1.33 69.96 31
22-Mar-35 202 2,926.63 32.38 36.25 68.63 1.32 69.94 28
22-Apr-35 203 2,897.70 28.93 39.69 68.63 1.30 69.93 31
22-May-35 204 2,867.11 30.59 38.03 68.63 1.29 69.92 30
22-Jun-35 205 2,837.36 29.74 38.89 68.63 1.28 69.90 31
22-Jul-35 206 2,805.98 31.39 37.24 68.63 1.26 69.89 30
22-Aug-35 207 2,775.41 30.57 38.06 68.63 1.25 69.88 31
22-Sep-35 208 2,744.42 30.99 37.64 68.63 1.23 69.86 31
22-Oct-35 209 2,711.82 32.61 36.02 68.63 1.22 69.85 30
22-Nov-35 210 2,679.97 31.85 36.78 68.63 1.21 69.83 31
22-Dec-35 211 2,646.52 33.45 35.17 68.63 1.19 69.82 30
22-Jan-36 212 2,613.78 32.73 35.89 68.63 1.18 69.80 31
22-Feb-36 213 2,580.61 33.18 35.45 68.63 1.16 69.79 31
22-Mar-36 214 2,544.72 35.89 32.74 68.63 1.15 69.77 29
22-Apr-36 215 2,510.61 34.11 34.51 68.63 1.13 69.76 31
22-May-36 216 2,474.93 35.67 32.95 68.63 1.11 69.74 30
22-Jun-36 217 2,439.87 35.06 33.57 68.63 1.10 69.72 31
22-Jul-36 218 2,403.27 36.60 32.02 68.63 1.08 69.71 30
22-Aug-36 219 2,367.23 36.03 32.59 68.63 1.07 69.69 31
22-Sep-36 220 2,330.71 36.52 32.11 68.63 1.05 69.68 31
22-Oct-36 221 2,292.68 38.04 30.59 68.63 1.03 69.66 30
22-Nov-36 222 2,255.15 37.53 31.09 68.63 1.01 69.64 31
22-Dec-36 223 2,216.12 39.03 29.60 68.63 1.00 69.62 30
22-Jan-37 224 2,177.55 38.57 30.06 68.63 0.98 69.61 31
22-Feb-37 225 2,138.45 39.09 29.53 68.63 0.96 69.59 31
22-Mar-37 226 2,096.02 42.43 26.20 68.63 0.94 69.57 28
22-Apr-37 227 2,055.82 40.20 28.43 68.63 0.93 69.55 31
22-May-37 228 2,014.18 41.64 26.98 68.63 0.91 69.53 30
22-Jun-37 229 1,972.87 41.31 27.32 68.63 0.89 69.51 31
22-Jul-37 230 1,930.14 42.73 25.89 68.63 0.87 69.50 30
22-Aug-37 231 1,887.69 42.45 26.18 68.63 0.85 69.48 31
22-Sep-37 232 1,844.66 43.02 25.60 68.63 0.83 69.46 31
22-Oct-37 233 1,800.25 44.42 24.21 68.63 0.81 69.44 30
22-Nov-37 234 1,756.04 44.21 24.42 68.63 0.79 69.42 31
22-Dec-37 235 1,710.46 45.58 23.05 68.63 0.77 69.40 30
22-Jan-38 236 1,665.03 45.43 23.20 68.63 0.75 69.38 31
22-Feb-38 237 1,618.98 46.04 22.58 68.63 0.73 69.36 31
22-Mar-38 238 1,570.19 48.79 19.83 68.63 0.71 69.33 28
 22-Apr-38 239 1,522.86 47.33 21.30 68.63 0.69 69.31 31
22-May-38 240 1,474.22 48.64 19.99 1542.85 0.66 149.13 1394.38 30
 SANDOVAL & ASOCIADOS
Tabla de amortizacion con calculo de la mora
TEA DEL LA TEA SE ENCUENTRA OBSERVANDO LOS PARÁMETROS DETERMINADOS
PRODUCTO 17.30% POR LA JPRMF SI
plazo indicador capital interes fecha desembolso fecha 1er pago tasa de seguro de desgravamen
240 360 5,000.00 15.75% 22-May-15 22-Jun-15 0.04500%
dividendo saldo capital interes cuota seg des plazo cuota en días
22-May-15 0 5,000.00
22-Jun-15 1 4,999.19 0.81 67.81 68.63 2.25 31
22-Jul-15 2 4,996.17 3.01 65.61 68.63 2.25 30
22-Aug-15 3 4,995.31 0.87 67.76 68.63 2.25 31
22-Sep-15 4 4,994.43 0.88 67.75 68.63 2.25 31
22-Oct-15 5 4,991.35 3.07 65.55 68.63 2.25 30
22-Nov-15 6 4,990.42 0.93 67.70 68.63 2.25 31
22-Dec-15 7 4,987.30 3.13 65.50 68.63 2.24 30
22-Jan-16 8 4,986.31 0.99 67.64 68.63 2.24 31
22-Feb-16 9 4,985.31 1.00 67.63 68.63 2.24 31
22-Mar-16 10 4,979.93 5.38 63.25 68.63 2.24 29
22-Apr-16 11 4,978.85 1.09 67.54 68.63 2.24 31
22-May-16 12 4,975.57 3.28 65.35 68.63 2.24 30
22-Jun-16 13 4,974.42 1.15 67.48 68.63 2.24 31
22-Jul-16 14 4,971.09 3.34 65.29 68.63 2.24 30
22-Aug-16 15 4,969.88 1.21 67.42 68.63 2.24 31
22-Sep-16 16 4,968.66 1.22 67.40 68.63 2.24 31
22-Oct-16 17 4,965.24 3.41 65.21 68.63 2.23 30
22-Nov-16 18 4,963.96 1.29 67.34 68.63 2.23 31
22-Dec-16 19 4,960.48 3.47 65.15 68.63 2.23 30
22-Jan-17 20 4,959.13 1.35 67.28 68.63 2.23 31
22-Feb-17 21 4,957.76 1.37 67.26 68.63 2.23 31
22-Mar-17 22 4,949.87 7.89 60.73 68.63 2.23 28
22-Apr-17 23 4,948.38 1.49 67.13 68.63 2.23 31
22-May-17 24 4,944.70 3.68 64.95 68.63 2.23 30
22-Jun-17 25 4,943.13 1.56 67.06 68.63 2.22 31
22-Jul-17 26 4,939.38 3.75 64.88 68.63 2.22 30
22-Aug-17 27 4,937.75 1.64 66.99 68.63 2.22 31
22-Sep-17 28 4,936.09 1.66 66.97 68.63 2.22 31
22-Oct-17 29 4,932.25 3.84 64.79 68.63 2.22 30
22-Nov-17 30 4,930.52 1.73 66.89 68.63 2.22 31
22-Dec-17 31 4,926.60 3.91 64.71 68.63 2.22 30
22-Jan-18 32 4,924.79 1.81 66.82 68.63 2.22 31
22-Feb-18 33 4,922.96 1.83 66.79 68.63 2.22 31
22-Mar-18 34 4,914.64 8.32 60.31 68.63 2.21 28
22-Apr-18 35 4,912.67 1.97 66.65 68.63 2.21 31
22-May-18 36 4,908.52 4.15 64.48 68.63 2.21 30
22-Jun-18 37 4,906.46 2.05 66.57 68.63 2.21 31
22-Jul-18 38 4,902.23 4.23 64.40 68.63 2.21 30
22-Aug-18 39 4,900.09 2.14 66.49 68.63 2.21 31
22-Sep-18 40 4,897.93 2.17 66.46 68.63 2.20 31
22-Oct-18 41 4,893.58 4.34 64.29 68.63 2.20 30
22-Nov-18 42 4,891.33 2.26 66.37 68.63 2.20 31
22-Dec-18 43 4,886.90 4.43 64.20 68.63 2.20 30
22-Jan-19 44 4,884.55 2.35 66.28 68.63 2.20 31
22-Feb-19 45 4,882.17 2.38 66.25 68.63 2.20 31
22-Mar-19 46 4,873.35 8.82 59.81 68.63 2.19 28
22-Apr-19 47 4,870.82 2.53 66.09 68.63 2.19 31
22-May-19 48 4,866.12 4.70 63.93 68.63 2.19 30
22-Jun-19 49 4,863.49 2.63 66.00 68.63 2.19 31
22-Jul-19 50 4,858.70 4.79 63.83 68.63 2.19 30
22-Aug-19 51 4,855.97 2.73 65.90 68.63 2.19 31
22-Sep-19 52 4,853.20 2.77 65.86 68.63 2.18 31
22-Oct-19 53 4,848.27 4.93 63.70 68.63 2.18 30
22-Nov-19 54 4,845.40 2.87 65.75 68.63 2.18 31
22-Dec-19 55 4,840.37 5.03 63.60 68.63 2.18 30
22-Jan-20 56 4,837.39 2.98 65.65 68.63 2.18 31
22-Feb-20 57 4,834.37 3.02 65.61 68.63 2.18 31
22-Mar-20 58 4,827.08 7.29 61.34 68.63 2.17 29
22-Apr-20 59 4,823.92 3.16 65.47 68.63 2.17 31
22-May-20 60 4,818.61 5.31 63.31 68.63 2.17 30
22-Jun-20 61 4,815.33 3.27 65.35 68.63 2.17 31
22-Jul-20 62 4,809.91 5.43 63.20 68.63 2.16 30
22-Aug-20 63 4,806.51 3.39 65.23 68.63 2.16 31
22-Sep-20 64 4,803.08 3.44 65.19 68.63 2.16 31
22-Oct-20 65 4,797.49 5.59 63.04 68.63 2.16 30
22-Nov-20 66 4,793.93 3.56 65.07 68.63 2.16 31
22-Dec-20 67 4,788.22 5.71 62.92 68.63 2.15 30
22-Jan-21 68 4,784.54 3.69 64.94 68.63 2.15 31
22-Feb-21 69 4,780.80 3.74 64.89 68.63 2.15 31
22-Mar-21 70 4,770.74 10.06 58.56 68.63 2.15 28
22-Apr-21 71 4,766.81 3.92 64.70 68.63 2.15 31
22-May-21 72 4,760.75 6.06 62.56 68.63 2.14 30
22-Jun-21 73 4,756.69 4.06 64.57 68.63 2.14 31
22-Jul-21 74 4,750.50 6.20 62.43 68.63 2.14 30
22-Aug-21 75 4,746.30 4.20 64.43 68.63 2.14 31
22-Sep-21 76 4,742.05 4.25 64.37 68.63 2.13 31
22-Oct-21 77 4,735.66 6.39 62.24 68.63 2.13 30
22-Nov-21 78 4,731.26 4.40 64.23 68.63 2.13 31
22-Dec-21 79 4,724.73 6.53 62.10 68.63 2.13 30
22-Jan-22 80 4,720.18 4.55 64.08 68.63 2.12 31
22-Feb-22 81 4,715.57 4.61 64.02 68.63 2.12 31
22-Mar-22 82 4,704.71 10.86 57.77 68.63 2.12 28
22-Apr-22 83 4,699.89 4.82 63.81 68.63 2.11 31
22-May-22 84 4,692.95 6.94 61.69 68.63 2.11 30
22-Jun-22 85 4,687.97 4.98 63.65 68.63 2.11 31
 22-Jul-22 86 4,680.88 7.10 61.53 68.63 2.11 30
22-Aug-22 87 4,675.73 5.14 63.48 68.63 2.10 31
22-Sep-22 88 4,670.52 5.21 63.41 68.63 2.10 31
22-Oct-22 89 4,663.20 7.33 61.30 68.63 2.10 30
22-Nov-22 90 4,657.81 5.38 63.24 68.63 2.10 31
22-Dec-22 91 4,650.32 7.49 61.13 68.63 2.09 30
22-Jan-23 92 4,644.76 5.56 63.07 68.63 2.09 31
22-Feb-23 93 4,639.13 5.63 62.99 68.63 2.09 31
22-Mar-23 94 4,627.34 11.80 56.83 68.63 2.08 28
22-Apr-23 95 4,621.47 5.87 62.76 68.63 2.08 31
22-May-23 96 4,613.50 7.97 60.66 68.63 2.08 30
22-Jun-23 97 4,607.44 6.06 62.57 68.63 2.07 31
22-Jul-23 98 4,599.29 8.15 60.47 68.63 2.07 30
22-Aug-23 99 4,593.04 6.25 62.38 68.63 2.07 31
22-Sep-23 100 4,586.70 6.33 62.29 68.63 2.06 31
22-Oct-23 101 4,578.28 8.43 60.20 68.63 2.06 30
22-Nov-23 102 4,571.74 6.53 62.09 68.63 2.06 31
22-Dec-23 103 4,563.12 8.62 60.00 68.63 2.05 30
22-Jan-24 104 4,556.38 6.74 61.89 68.63 2.05 31
22-Feb-24 105 4,549.55 6.83 61.80 68.63 2.05 31
22-Mar-24 106 4,538.65 10.90 57.72 68.63 2.04 29
22-Apr-24 107 4,531.58 7.07 61.56 68.63 2.04 31
22-May-24 108 4,522.43 9.15 59.48 68.63 2.04 30
22-Jun-24 109 4,515.13 7.29 61.34 68.63 2.03 31
22-Jul-24 110 4,505.77 9.37 59.26 68.63 2.03 30
22-Aug-24 111 4,498.25 7.52 61.11 68.63 2.02 31
22-Sep-24 112 4,490.63 7.62 61.01 68.63 2.02 31
22-Oct-24 113 4,480.95 9.69 58.94 68.63 2.02 30
22-Nov-24 114 4,473.09 7.85 60.77 68.63 2.01 31
22-Dec-24 115 4,463.17 9.92 58.71 68.63 2.01 30
22-Jan-25 116 4,455.08 8.09 60.53 68.63 2.00 31
22-Feb-25 117 4,446.88 8.20 60.42 68.63 2.00 31
22-Mar-25 118 4,432.72 14.15 54.47 68.63 1.99 28
22-Apr-25 119 4,424.21 8.51 60.12 68.63 1.99 31
22-May-25 120 4,413.66 10.56 58.07 68.63 1.99 30
22-Jun-25 121 4,404.89 8.77 59.86 68.63 1.98 31
22-Jul-25 122 4,394.08 10.81 57.81 68.63 1.98 30
22-Aug-25 123 4,385.04 9.03 59.59 68.63 1.97 31
22-Sep-25 124 4,375.89 9.15 59.47 68.63 1.97 31
22-Oct-25 125 4,364.70 11.19 57.43 68.63 1.96 30
22-Nov-25 126 4,355.27 9.43 59.20 68.63 1.96 31
22-Dec-25 127 4,343.80 11.46 57.16 68.63 1.95 30
22-Jan-26 128 4,334.09 9.71 58.91 68.63 1.95 31
22-Feb-26 129 4,324.24 9.85 58.78 68.63 1.95 31
22-Mar-26 130 4,308.59 15.65 52.97 68.63 1.94 28
22-Apr-26 131 4,298.40 10.19 58.44 68.63 1.93 31
22-May-26 132 4,286.19 12.21 56.42 68.63 1.93 30
22-Jun-26 133 4,275.69 10.50 58.13 68.63 1.92 31
22-Jul-26 134 4,263.18 12.51 56.12 68.63 1.92 30
22-Aug-26 135 4,252.38 10.81 57.82 68.63 1.91 31
22-Sep-26 136 4,241.42 10.95 57.67 68.63 1.91 31
22-Oct-26 137 4,228.46 12.96 55.67 68.63 1.90 30
22-Nov-26 138 4,217.19 11.28 57.35 68.63 1.90 31
22-Dec-26 139 4,203.91 13.28 55.35 68.63 1.89 30
22-Jan-27 140 4,192.30 11.61 57.02 68.63 1.89 31
22-Feb-27 141 4,180.53 11.77 56.86 68.63 1.88 31
22-Mar-27 142 4,163.12 17.42 51.21 68.63 1.87 28
22-Apr-27 143 4,150.95 12.16 56.46 68.63 1.87 31
22-May-27 144 4,136.81 14.15 54.48 68.63 1.86 30
22-Jun-27 145 4,124.28 12.52 56.11 68.63 1.86 31
22-Jul-27 146 4,109.79 14.50 54.13 68.63 1.85 30
22-Aug-27 147 4,096.90 12.89 55.74 68.63 1.84 31
22-Sep-27 148 4,083.84 13.06 55.56 68.63 1.84 31
22-Oct-27 149 4,068.81 15.03 53.60 68.63 1.83 30
22-Nov-27 150 4,055.37 13.44 55.18 68.63 1.82 31
22-Dec-27 151 4,039.97 15.40 53.23 68.63 1.82 30
22-Jan-28 152 4,026.13 13.83 54.79 68.63 1.81 31
22-Feb-28 153 4,012.11 14.02 54.60 68.63 1.81 31
22-Mar-28 154 3,994.39 17.72 50.90 68.63 1.80 29
22-Apr-28 155 3,979.94 14.45 54.17 68.63 1.79 31
22-May-28 156 3,963.55 16.39 52.24 68.63 1.78 30
22-Jun-28 157 3,948.67 14.87 53.76 68.63 1.78 31
22-Jul-28 158 3,931.87 16.80 51.83 68.63 1.77 30
22-Aug-28 159 3,916.57 15.30 53.33 68.63 1.76 31
22-Sep-28 160 3,901.07 15.51 53.12 68.63 1.76 31
22-Oct-28 161 3,883.64 17.43 51.20 68.63 1.75 30
22-Nov-28 162 3,867.69 15.95 52.67 68.63 1.74 31
22-Dec-28 163 3,849.82 17.86 50.76 68.63 1.73 30
22-Jan-29 164 3,833.41 16.41 52.21 68.63 1.73 31
22-Feb-29 165 3,816.77 16.64 51.99 68.63 1.72 31
22-Mar-29 166 3,794.90 21.87 46.76 68.63 1.71 28
22-Apr-29 167 3,777.74 17.16 51.47 68.63 1.70 31
22-May-29 168 3,758.70 19.04 49.58 68.63 1.69 30
22-Jun-29 169 3,741.05 17.65 50.98 68.63 1.68 31
22-Jul-29 170 3,721.52 19.53 49.10 68.63 1.67 30
22-Aug-29 171 3,703.37 18.15 50.47 68.63 1.67 31
22-Sep-29 172 3,684.97 18.40 50.23 68.63 1.66 31
22-Oct-29 173 3,664.71 20.26 48.37 68.63 1.65 30
22-Nov-29 174 3,645.79 18.92 49.70 68.63 1.64 31
22-Dec-29 175 3,625.01 20.78 47.85 68.63 1.63 30
22-Jan-30 176 3,605.55 19.46 49.16 68.63 1.62 31
22-Feb-30 177 3,585.82 19.73 48.90 68.63 1.61 31
22-Mar-30 178 3,561.12 24.70 43.93 68.63 1.60 28
22-Apr-30 179 3,540.79 20.33 48.30 68.63 1.59 31
22-May-30 180 3,518.64 22.15 46.47 68.63 1.58 30
22-Jun-30 181 3,497.73 20.91 47.72 68.63 1.57 31
 22-Jul-30 182 3,475.01 22.72 45.91 68.63 1.56 30
22-Aug-30 183 3,453.52 21.50 47.13 68.63 1.55 31
22-Sep-30 184 3,431.73 21.79 46.84 68.63 1.54 31
22-Oct-30 185 3,408.14 23.59 45.04 68.63 1.53 30
22-Nov-30 186 3,385.74 22.40 46.22 68.63 1.52 31
22-Dec-30 187 3,361.55 24.19 44.44 68.63 1.51 30
22-Jan-31 188 3,338.52 23.04 45.59 68.63 1.50 31
22-Feb-31 189 3,315.17 23.35 45.28 68.63 1.49 31
22-Mar-31 190 3,287.15 28.02 40.61 68.63 1.48 28
22-Apr-31 191 3,263.11 24.04 44.58 68.63 1.47 31
22-May-31 192 3,237.31 25.80 42.83 68.63 1.46 30
22-Jun-31 193 3,212.59 24.72 43.91 68.63 1.45 31
22-Jul-31 194 3,186.13 26.46 42.17 68.63 1.43 30
22-Aug-31 195 3,160.71 25.41 43.21 68.63 1.42 31
22-Sep-31 196 3,134.95 25.76 42.87 68.63 1.41 31
22-Oct-31 197 3,107.47 27.48 41.15 68.63 1.40 30
22-Nov-31 198 3,080.99 26.48 42.15 68.63 1.39 31
22-Dec-31 199 3,052.80 28.19 40.44 68.63 1.37 30
22-Jan-32 200 3,025.58 27.22 41.40 68.63 1.36 31
22-Feb-32 201 2,997.99 27.59 41.03 68.63 1.35 31
22-Mar-32 202 2,967.40 30.59 38.04 68.63 1.34 29
22-Apr-32 203 2,939.01 28.38 40.25 68.63 1.32 31
22-May-32 204 2,908.96 30.05 38.57 68.63 1.31 30
22-Jun-32 205 2,879.79 29.17 39.45 68.63 1.30 31
22-Jul-32 206 2,848.96 30.83 37.80 68.63 1.28 30
22-Aug-32 207 2,818.97 29.99 38.64 68.63 1.27 31
22-Sep-32 208 2,788.58 30.39 38.23 68.63 1.25 31
22-Oct-32 209 2,756.55 32.03 36.60 68.63 1.24 30
22-Nov-32 210 2,725.31 31.24 37.39 68.63 1.23 31
22-Dec-32 211 2,692.45 32.86 35.77 68.63 1.21 30
22-Jan-33 212 2,660.34 32.11 36.52 68.63 1.20 31
22-Feb-33 213 2,627.80 32.55 36.08 68.63 1.18 31
22-Mar-33 214 2,591.36 36.44 32.19 68.63 1.17 28
22-Apr-33 215 2,557.88 33.48 35.15 68.63 1.15 31
22-May-33 216 2,522.82 35.05 33.57 68.63 1.14 30
22-Jun-33 217 2,488.41 34.41 34.22 68.63 1.12 31
22-Jul-33 218 2,452.45 35.97 32.66 68.63 1.10 30
22-Aug-33 219 2,417.08 35.37 33.26 68.63 1.09 31
22-Sep-33 220 2,381.24 35.85 32.78 68.63 1.07 31
22-Oct-33 221 2,343.86 37.37 31.25 68.63 1.05 30
22-Nov-33 222 2,307.03 36.84 31.79 68.63 1.04 31
22-Dec-33 223 2,268.68 38.35 30.28 68.63 1.02 30
22-Jan-34 224 2,230.82 37.86 30.77 68.63 1.00 31
22-Feb-34 225 2,192.45 38.37 30.26 68.63 0.99 31
22-Mar-34 226 2,150.68 41.77 26.86 68.63 0.97 28
22-Apr-34 227 2,111.22 39.46 29.17 68.63 0.95 31
22-May-34 228 2,070.31 40.92 27.71 68.63 0.93 30
22-Jun-34 229 2,029.76 40.55 28.08 68.63 0.91 31
22-Jul-34 230 1,987.77 41.99 26.64 68.63 0.89 30
22-Aug-34 231 1,946.10 41.67 26.96 68.63 0.88 31
22-Sep-34 232 1,903.87 42.23 26.39 68.63 0.86 31
22-Oct-34 233 1,860.23 43.64 24.99 68.63 0.84 30
22-Nov-34 234 1,816.84 43.40 25.23 68.63 0.82 31
22-Dec-34 235 1,772.06 44.78 23.85 68.63 0.80 30
22-Jan-35 236 1,727.46 44.59 24.03 68.63 0.78 31
22-Feb-35 237 1,682.26 45.20 23.43 68.63 0.76 31
22-Mar-35 238 1,634.25 48.02 20.61 68.63 0.74 28
22-Apr-35 239 1,587.78 46.46 22.16 68.63 0.71 31
22-May-35 240 1,540.00 47.79 20.84 1,608.62 0.69 30
ora
PORCENTAJE ALCANZADO 17.21%
fecha de calculo sumatoria mora valor a pagar a la fecha
5/8/2020 65.20 4244.89
dias mora valor mora valor a pagar

1,782.00 0.70 71.57

1,752.00 2.54 73.41
1,721.00 0.72 71.59
1,690.00 0.71 71.59
1,660.00 2.46 73.33
1,629.00 0.73 71.60
1,599.00 2.41 73.28
1,568.00 0.74 71.61
1,537.00 0.74 71.61
1,508.00 3.90 74.77
1,477.00 0.77 71.64
1,447.00 2.28 73.15
1,416.00 0.78 71.65
1,386.00 2.23 73.09
1,355.00 0.79 71.65
1,324.00 0.78 71.64
1,294.00 2.13 72.99
1,263.00 0.78 71.64
1,233.00 2.06 72.92
1,202.00 0.78 71.64
1,171.00 0.77 71.63
1,143.00 4.34 75.20
1,112.00 0.80 71.65
1,082.00 1.92 72.77
1,051.00 0.79 71.64
1,021.00 1.84 72.69
990.00 0.78 71.63
959.00 0.77 71.61
929.00 1.72 72.56
898.00 0.75 71.59
868.00 1.63 72.48
837.00 0.73 71.57
806.00 0.71 71.55
778.00 3.12 73.95
747.00 0.71 71.55
717.00 1.43 72.27
686.00 0.68 71.51
656.00 1.34 72.17
625.00 0.64 71.48
594.00 0.62 71.45
564.00 1.18 72.01
533.00 0.58 71.41
503.00 1.07 71.90
472.00 0.53 71.36
441.00 0.51 71.33
413.00 1.75 72.57
382.00 0.47 71.28
352.00 0.80 71.61
321.00 0.41 71.22
291.00 0.67 71.48
260.00 0.34 71.15
229.00 0.31 71.12
199.00 0.47 71.28
168.00 0.23 71.04
138.00 0.33 71.14
107.00 0.15 70.96
76.00 0.11 70.91
47.00 0.16 70.96
16.00 0.02 70.82