Está en la página 1de 5

Número de seguridad social: 53008000225

Número de crédito : 1607066509

Fecha de otorgamiento : 28 de septiembre de 2007

Tabla de amortización informativa con ResponsabilidadCompartida

Tasa3.09%

Pago mensual Seguro de Saldo


# Mes Saldo inicial Interes Fondo de protección de pagos Aportación patronal Abono a capital
acreditado daños pendiente

0 $255,172.81

1 Enero-23 $1,942.30 $255,172.81 $657.07 $0.00 $10.61 $0.00 $1,274.62 $253,898.19

2 Febrero-23 $1,942.30 $253,898.19 $653.79 $0.00 $10.61 $0.00 $1,277.90 $252,620.29

3 Marzo-23 $1,942.30 $252,620.29 $650.50 $0.00 $10.61 $0.00 $1,281.19 $251,339.10

4 Abril-23 $1,942.30 $251,339.10 $647.20 $0.00 $10.61 $0.00 $1,284.49 $250,054.61

5 Mayo -23 $1,942.30 $250,054.61 $643.89 $0.00 $10.61 $0.00 $1,287.80 $248,766.81

6 Junio-23 $1,942.30 $248,766.81 $640.57 $0.00 $10.61 $0.00 $1,291.12 $247,475.69

7 Julio-23 $1,942.30 $247,475.69 $637.25 $0.00 $10.61 $0.00 $1,294.44 $246,181.25

8 Agosto-23 $1,942.30 $246,181.25 $633.92 $0.00 $10.61 $0.00 $1,297.77 $244,883.48

9 Septiembre-23 $1,942.30 $244,883.48 $630.57 $0.00 $10.61 $0.00 $1,301.12 $243,582.36

10 Octubre-23 $1,942.30 $243,582.36 $627.22 $0.00 $10.61 $0.00 $1,304.47 $242,277.89

11 Noviembre-23 $1,942.30 $242,277.89 $623.87 $0.00 $10.61 $0.00 $1,307.82 $240,970.07

12 Diciembre-23 $1,942.30 $240,970.07 $620.50 $0.00 $10.61 $0.00 $1,311.19 $239,658.88

13 Enero-24 $1,942.30 $239,658.88 $617.12 $0.00 $10.61 $0.00 $1,314.57 $238,344.31

14 Febrero-24 $1,942.30 $238,344.31 $613.74 $0.00 $10.61 $0.00 $1,317.95 $237,026.36

15 Marzo-24 $1,942.30 $237,026.36 $610.34 $0.00 $10.61 $0.00 $1,321.35 $235,705.01

16 Abril-24 $1,942.30 $235,705.01 $606.94 $0.00 $10.61 $0.00 $1,324.75 $234,380.26

17 Mayo -24 $1,942.30 $234,380.26 $603.53 $0.00 $10.61 $0.00 $1,328.16 $233,052.10

18 Junio-24 $1,942.30 $233,052.10 $600.11 $0.00 $10.61 $0.00 $1,331.58 $231,720.52

19 Julio-24 $1,942.30 $231,720.52 $596.68 $0.00 $10.61 $0.00 $1,335.01 $230,385.51

20 Agosto-24 $1,942.30 $230,385.51 $593.24 $0.00 $10.61 $0.00 $1,338.45 $229,047.06

21 Septiembre-24 $1,942.30 $229,047.06 $589.80 $0.00 $10.61 $0.00 $1,341.89 $227,705.17

22 Octubre-24 $1,942.30 $227,705.17 $586.34 $0.00 $10.61 $0.00 $1,345.35 $226,359.82

23 Noviembre-24 $1,942.30 $226,359.82 $582.88 $0.00 $10.61 $0.00 $1,348.81 $225,011.01

24 Diciembre-24 $1,942.30 $225,011.01 $579.40 $0.00 $10.61 $0.00 $1,352.29 $223,658.72

25 Enero-25 $1,942.30 $223,658.72 $575.92 $0.00 $10.61 $0.00 $1,355.77 $222,302.95

26 Febrero-25 $1,942.30 $222,302.95 $572.43 $0.00 $10.61 $0.00 $1,359.26 $220,943.69

27 Marzo-25 $1,942.30 $220,943.69 $568.93 $0.00 $10.61 $0.00 $1,362.76 $219,580.93

28 Abril-25 $1,942.30 $219,580.93 $565.42 $0.00 $10.61 $0.00 $1,366.27 $218,214.66

29 Mayo -25 $1,942.30 $218,214.66 $561.90 $0.00 $10.61 $0.00 $1,369.79 $216,844.87

30 Junio-25 $1,942.30 $216,844.87 $558.38 $0.00 $10.61 $0.00 $1,373.31 $215,471.56


31 Julio-25 $1,942.30 $215,471.56 $554.84 $0.00 $10.61 $0.00 $1,376.85 $214,094.71

32 Agosto-25 $1,942.30 $214,094.71 $551.29 $0.00 $10.61 $0.00 $1,380.40 $212,714.31

33 Septiembre-25 $1,942.30 $212,714.31 $547.74 $0.00 $10.61 $0.00 $1,383.95 $211,330.36

34 Octubre-25 $1,942.30 $211,330.36 $544.18 $0.00 $10.61 $0.00 $1,387.51 $209,942.85

35 Noviembre-25 $1,942.30 $209,942.85 $540.60 $0.00 $10.61 $0.00 $1,391.09 $208,551.76

36 Diciembre-25 $1,942.30 $208,551.76 $537.02 $0.00 $10.61 $0.00 $1,394.67 $207,157.09

37 Enero-26 $1,942.30 $207,157.09 $533.43 $0.00 $10.61 $0.00 $1,398.26 $205,758.83

38 Febrero-26 $1,942.30 $205,758.83 $529.83 $0.00 $10.61 $0.00 $1,401.86 $204,356.97

39 Marzo-26 $1,942.30 $204,356.97 $526.22 $0.00 $10.61 $0.00 $1,405.47 $202,951.50

40 Abril-26 $1,942.30 $202,951.50 $522.60 $0.00 $10.61 $0.00 $1,409.09 $201,542.41

41 Mayo -26 $1,942.30 $201,542.41 $518.97 $0.00 $10.61 $0.00 $1,412.72 $200,129.69

42 Junio-26 $1,942.30 $200,129.69 $515.33 $0.00 $10.61 $0.00 $1,416.36 $198,713.33

43 Julio-26 $1,942.30 $198,713.33 $511.69 $0.00 $10.61 $0.00 $1,420.00 $197,293.33

44 Agosto-26 $1,942.30 $197,293.33 $508.03 $0.00 $10.61 $0.00 $1,423.66 $195,869.67

45 Septiembre-26 $1,942.30 $195,869.67 $504.36 $0.00 $10.61 $0.00 $1,427.33 $194,442.34

46 Octubre-26 $1,942.30 $194,442.34 $500.69 $0.00 $10.61 $0.00 $1,431.00 $193,011.34

47 Noviembre-26 $1,942.30 $193,011.34 $497.00 $0.00 $10.61 $0.00 $1,434.69 $191,576.65

48 Diciembre-26 $1,942.30 $191,576.65 $493.31 $0.00 $10.61 $0.00 $1,438.38 $190,138.27

49 Enero-27 $1,942.30 $190,138.27 $489.61 $0.00 $10.61 $0.00 $1,442.08 $188,696.19

50 Febrero-27 $1,942.30 $188,696.19 $485.89 $0.00 $10.61 $0.00 $1,445.80 $187,250.39

51 Marzo-27 $1,942.30 $187,250.39 $482.17 $0.00 $10.61 $0.00 $1,449.52 $185,800.87

52 Abril-27 $1,942.30 $185,800.87 $478.44 $0.00 $10.61 $0.00 $1,453.25 $184,347.62

53 Mayo -27 $1,942.30 $184,347.62 $474.70 $0.00 $10.61 $0.00 $1,456.99 $182,890.63

54 Junio-27 $1,942.30 $182,890.63 $470.94 $0.00 $10.61 $0.00 $1,460.75 $181,429.88

55 Julio-27 $1,942.30 $181,429.88 $467.18 $0.00 $10.61 $0.00 $1,464.51 $179,965.37

56 Agosto-27 $1,942.30 $179,965.37 $463.41 $0.00 $10.61 $0.00 $1,468.28 $178,497.09

57 Septiembre-27 $1,942.30 $178,497.09 $459.63 $0.00 $10.61 $0.00 $1,472.06 $177,025.03

58 Octubre-27 $1,942.30 $177,025.03 $455.84 $0.00 $10.61 $0.00 $1,475.85 $175,549.18

59 Noviembre-27 $1,942.30 $175,549.18 $452.04 $0.00 $10.61 $0.00 $1,479.65 $174,069.53

60 Diciembre-27 $1,942.30 $174,069.53 $448.23 $0.00 $10.61 $0.00 $1,483.46 $172,586.07

61 Enero-28 $1,942.30 $172,586.07 $444.41 $0.00 $10.61 $0.00 $1,487.28 $171,098.79

62 Febrero-28 $1,942.30 $171,098.79 $440.58 $0.00 $10.61 $0.00 $1,491.11 $169,607.68

63 Marzo-28 $1,942.30 $169,607.68 $436.74 $0.00 $10.61 $0.00 $1,494.95 $168,112.73

64 Abril-28 $1,942.30 $168,112.73 $432.89 $0.00 $10.61 $0.00 $1,498.80 $166,613.93

65 Mayo -28 $1,942.30 $166,613.93 $429.03 $0.00 $10.61 $0.00 $1,502.66 $165,111.27

66 Junio-28 $1,942.30 $165,111.27 $425.16 $0.00 $10.61 $0.00 $1,506.53 $163,604.74

67 Julio-28 $1,942.30 $163,604.74 $421.28 $0.00 $10.61 $0.00 $1,510.41 $162,094.33

68 Agosto-28 $1,942.30 $162,094.33 $417.39 $0.00 $10.61 $0.00 $1,514.30 $160,580.03

69 Septiembre-28 $1,942.30 $160,580.03 $413.49 $0.00 $10.61 $0.00 $1,518.20 $159,061.83


70 Octubre-28 $1,942.30 $159,061.83 $409.58 $0.00 $10.61 $0.00 $1,522.11 $157,539.72

71 Noviembre-28 $1,942.30 $157,539.72 $405.66 $0.00 $10.61 $0.00 $1,526.03 $156,013.69

72 Diciembre-28 $1,942.30 $156,013.69 $401.74 $0.00 $10.61 $0.00 $1,529.95 $154,483.74

73 Enero-29 $1,942.30 $154,483.74 $397.80 $0.00 $10.61 $0.00 $1,533.89 $152,949.85

74 Febrero-29 $1,942.30 $152,949.85 $393.85 $0.00 $10.61 $0.00 $1,537.84 $151,412.01

75 Marzo-29 $1,942.30 $151,412.01 $389.89 $0.00 $10.61 $0.00 $1,541.80 $149,870.21

76 Abril-29 $1,942.30 $149,870.21 $385.92 $0.00 $10.61 $0.00 $1,545.77 $148,324.44

77 Mayo -29 $1,942.30 $148,324.44 $381.94 $0.00 $10.61 $0.00 $1,549.75 $146,774.69

78 Junio-29 $1,942.30 $146,774.69 $377.94 $0.00 $10.61 $0.00 $1,553.75 $145,220.94

79 Julio-29 $1,942.30 $145,220.94 $373.94 $0.00 $10.61 $0.00 $1,557.75 $143,663.19

80 Agosto-29 $1,942.30 $143,663.19 $369.93 $0.00 $10.61 $0.00 $1,561.76 $142,101.43

81 Septiembre-29 $1,942.30 $142,101.43 $365.91 $0.00 $10.61 $0.00 $1,565.78 $140,535.65

82 Octubre-29 $1,942.30 $140,535.65 $361.88 $0.00 $10.61 $0.00 $1,569.81 $138,965.84

83 Noviembre-29 $1,942.30 $138,965.84 $357.84 $0.00 $10.61 $0.00 $1,573.85 $137,391.99

84 Diciembre-29 $1,942.30 $137,391.99 $353.78 $0.00 $10.61 $0.00 $1,577.91 $135,814.08

85 Enero-30 $1,942.30 $135,814.08 $349.72 $0.00 $10.61 $0.00 $1,581.97 $134,232.11

86 Febrero-30 $1,942.30 $134,232.11 $345.65 $0.00 $10.61 $0.00 $1,586.04 $132,646.07

87 Marzo-30 $1,942.30 $132,646.07 $341.56 $0.00 $10.61 $0.00 $1,590.13 $131,055.94

88 Abril-30 $1,942.30 $131,055.94 $337.47 $0.00 $10.61 $0.00 $1,594.22 $129,461.72

89 Mayo -30 $1,942.30 $129,461.72 $333.36 $0.00 $10.61 $0.00 $1,598.33 $127,863.39

90 Junio-30 $1,942.30 $127,863.39 $329.25 $0.00 $10.61 $0.00 $1,602.44 $126,260.95

91 Julio-30 $1,942.30 $126,260.95 $325.12 $0.00 $10.61 $0.00 $1,606.57 $124,654.38

92 Agosto-30 $1,942.30 $124,654.38 $320.99 $0.00 $10.61 $0.00 $1,610.70 $123,043.68

93 Septiembre-30 $1,942.30 $123,043.68 $316.84 $0.00 $10.61 $0.00 $1,614.85 $121,428.83

94 Octubre-30 $1,942.30 $121,428.83 $312.68 $0.00 $10.61 $0.00 $1,619.01 $119,809.82

95 Noviembre-30 $1,942.30 $119,809.82 $308.51 $0.00 $10.61 $0.00 $1,623.18 $118,186.64

96 Diciembre-30 $1,942.30 $118,186.64 $304.33 $0.00 $10.61 $0.00 $1,627.36 $116,559.28

97 Enero-31 $1,942.30 $116,559.28 $300.14 $0.00 $10.61 $0.00 $1,631.55 $114,927.73

98 Febrero-31 $1,942.30 $114,927.73 $295.94 $0.00 $10.61 $0.00 $1,635.75 $113,291.98

99 Marzo-31 $1,942.30 $113,291.98 $291.73 $0.00 $10.61 $0.00 $1,639.96 $111,652.02

100 Abril-31 $1,942.30 $111,652.02 $287.50 $0.00 $10.61 $0.00 $1,644.19 $110,007.83

101 Mayo -31 $1,942.30 $110,007.83 $283.27 $0.00 $10.61 $0.00 $1,648.42 $108,359.41

102 Junio-31 $1,942.30 $108,359.41 $279.03 $0.00 $10.61 $0.00 $1,652.66 $106,706.75

103 Julio-31 $1,942.30 $106,706.75 $274.77 $0.00 $10.61 $0.00 $1,656.92 $105,049.83

104 Agosto-31 $1,942.30 $105,049.83 $270.50 $0.00 $10.61 $0.00 $1,661.19 $103,388.64

105 Septiembre-31 $1,942.30 $103,388.64 $266.23 $0.00 $10.61 $0.00 $1,665.46 $101,723.18

106 Octubre-31 $1,942.30 $101,723.18 $261.94 $0.00 $10.61 $0.00 $1,669.75 $100,053.43

107 Noviembre-31 $1,942.30 $100,053.43 $257.64 $0.00 $10.61 $0.00 $1,674.05 $98,379.38

108 Diciembre-31 $1,942.30 $98,379.38 $253.33 $0.00 $10.61 $0.00 $1,678.36 $96,701.02
109 Enero-32 $1,942.30 $96,701.02 $249.01 $0.00 $10.61 $0.00 $1,682.68 $95,018.34

110 Febrero-32 $1,942.30 $95,018.34 $244.67 $0.00 $10.61 $0.00 $1,687.02 $93,331.32

111 Marzo-32 $1,942.30 $93,331.32 $240.33 $0.00 $10.61 $0.00 $1,691.36 $91,639.96

112 Abril-32 $1,942.30 $91,639.96 $235.97 $0.00 $10.61 $0.00 $1,695.72 $89,944.24

113 Mayo -32 $1,942.30 $89,944.24 $231.61 $0.00 $10.61 $0.00 $1,700.08 $88,244.16

114 Junio-32 $1,942.30 $88,244.16 $227.23 $0.00 $10.61 $0.00 $1,704.46 $86,539.70

115 Julio-32 $1,942.30 $86,539.70 $222.84 $0.00 $10.61 $0.00 $1,708.85 $84,830.85

116 Agosto-32 $1,942.30 $84,830.85 $218.44 $0.00 $10.61 $0.00 $1,713.25 $83,117.60

117 Septiembre-32 $1,942.30 $83,117.60 $214.03 $0.00 $10.61 $0.00 $1,717.66 $81,399.94

118 Octubre-32 $1,942.30 $81,399.94 $209.60 $0.00 $10.61 $0.00 $1,722.09 $79,677.85

119 Noviembre-32 $1,942.30 $79,677.85 $205.17 $0.00 $10.61 $0.00 $1,726.52 $77,951.33

120 Diciembre-32 $1,942.30 $77,951.33 $200.72 $0.00 $10.61 $0.00 $1,730.97 $76,220.36

121 Enero-33 $1,942.30 $76,220.36 $196.27 $0.00 $10.61 $0.00 $1,735.42 $74,484.94

122 Febrero-33 $1,942.30 $74,484.94 $191.80 $0.00 $10.61 $0.00 $1,739.89 $72,745.05

123 Marzo-33 $1,942.30 $72,745.05 $187.32 $0.00 $10.61 $0.00 $1,744.37 $71,000.68

124 Abril-33 $1,942.30 $71,000.68 $182.83 $0.00 $10.61 $0.00 $1,748.86 $69,251.82

125 Mayo -33 $1,942.30 $69,251.82 $178.32 $0.00 $10.61 $0.00 $1,753.37 $67,498.45

126 Junio-33 $1,942.30 $67,498.45 $173.81 $0.00 $10.61 $0.00 $1,757.88 $65,740.57

127 Julio-33 $1,942.30 $65,740.57 $169.28 $0.00 $10.61 $0.00 $1,762.41 $63,978.16

128 Agosto-33 $1,942.30 $63,978.16 $164.74 $0.00 $10.61 $0.00 $1,766.95 $62,211.21

129 Septiembre-33 $1,942.30 $62,211.21 $160.19 $0.00 $10.61 $0.00 $1,771.50 $60,439.71

130 Octubre-33 $1,942.30 $60,439.71 $155.63 $0.00 $10.61 $0.00 $1,776.06 $58,663.65

131 Noviembre-33 $1,942.30 $58,663.65 $151.06 $0.00 $10.61 $0.00 $1,780.63 $56,883.02

132 Diciembre-33 $1,942.30 $56,883.02 $146.47 $0.00 $10.61 $0.00 $1,785.22 $55,097.80

133 Enero-34 $1,942.30 $55,097.80 $141.88 $0.00 $10.61 $0.00 $1,789.81 $53,307.99

134 Febrero-34 $1,942.30 $53,307.99 $137.27 $0.00 $10.61 $0.00 $1,794.42 $51,513.57

135 Marzo-34 $1,942.30 $51,513.57 $132.65 $0.00 $10.61 $0.00 $1,799.04 $49,714.53

136 Abril-34 $1,942.30 $49,714.53 $128.01 $0.00 $10.61 $0.00 $1,803.68 $47,910.85

137 Mayo -34 $1,942.30 $47,910.85 $123.37 $0.00 $10.61 $0.00 $1,808.32 $46,102.53

138 Junio-34 $1,942.30 $46,102.53 $118.71 $0.00 $10.61 $0.00 $1,812.98 $44,289.55

139 Julio-34 $1,942.30 $44,289.55 $114.05 $0.00 $10.61 $0.00 $1,817.64 $42,471.91

140 Agosto-34 $1,942.30 $42,471.91 $109.37 $0.00 $10.61 $0.00 $1,822.32 $40,649.59

141 Septiembre-34 $1,942.30 $40,649.59 $104.67 $0.00 $10.61 $0.00 $1,827.02 $38,822.57

142 Octubre-34 $1,942.30 $38,822.57 $99.97 $0.00 $10.61 $0.00 $1,831.72 $36,990.85

143 Noviembre-34 $1,942.30 $36,990.85 $95.25 $0.00 $10.61 $0.00 $1,836.44 $35,154.41

144 Diciembre-34 $1,942.30 $35,154.41 $90.52 $0.00 $10.61 $0.00 $1,841.17 $33,313.24

145 Enero-35 $1,942.30 $33,313.24 $85.78 $0.00 $10.61 $0.00 $1,845.91 $31,467.33

146 Febrero-35 $1,942.30 $31,467.33 $81.03 $0.00 $10.61 $0.00 $1,850.66 $29,616.67
147 Marzo-35 $1,942.30 $29,616.67 $76.26 $0.00 $10.61 $0.00 $1,855.43 $27,761.24

148 Abril-35 $1,942.30 $27,761.24 $71.49 $0.00 $10.61 $0.00 $1,860.20 $25,901.04

149 Mayo -35 $1,942.30 $25,901.04 $66.70 $0.00 $10.61 $0.00 $1,864.99 $24,036.05

150 Junio-35 $1,942.30 $24,036.05 $61.89 $0.00 $10.61 $0.00 $1,869.80 $22,166.25

151 Julio-35 $1,942.30 $22,166.25 $57.08 $0.00 $10.61 $0.00 $1,874.61 $20,291.64

152 Agosto-35 $1,942.30 $20,291.64 $52.25 $0.00 $10.61 $0.00 $1,879.44 $18,412.20

153 Septiembre-35 $1,942.30 $18,412.20 $47.41 $0.00 $10.61 $0.00 $1,884.28 $16,527.92

154 Octubre-35 $1,942.30 $16,527.92 $42.56 $0.00 $10.61 $0.00 $1,889.13 $14,638.79

155 Noviembre-35 $1,942.30 $14,638.79 $37.69 $0.00 $10.61 $0.00 $1,894.00 $12,744.79

156 Diciembre-35 $1,942.30 $12,744.79 $32.82 $0.00 $10.61 $0.00 $1,898.87 $10,845.92

157 Enero-36 $1,942.30 $10,845.92 $27.93 $0.00 $10.61 $0.00 $1,903.76 $8,942.16

158 Febrero-36 $1,942.30 $8,942.16 $23.03 $0.00 $10.61 $0.00 $1,908.66 $7,033.50

159 Marzo-36 $1,942.30 $7,033.50 $18.11 $0.00 $10.61 $0.00 $1,913.58 $5,119.92

160 Abril-36 $1,942.30 $5,119.92 $13.18 $0.00 $10.61 $0.00 $1,918.51 $3,201.41

161 Mayo -36 $1,942.30 $3,201.41 $8.24 $0.00 $10.61 $0.00 $1,923.45 $1,277.96

También podría gustarte