Está en la página 1de 3

Número de seguridad social: 33857103049

Número de crédito : 0803029037

Fecha de otorgamiento : 28 de abril de 2003

Tabla de amortización informativa con ResponsabilidadCompartida

Tasa7.74%

Pago mensual Seguro de Aportación Saldo


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

0 $215,288.91

1 Enero-23 $2,607.54 $215,288.91 $1,388.61 $0.00 $10.61 $632.98 $1,841.30 $213,447.61

2 Febrero-23 $2,607.54 $213,447.61 $1,376.74 $0.00 $10.61 $632.98 $1,853.17 $211,594.44

3 Marzo-23 $2,607.54 $211,594.44 $1,364.78 $0.00 $10.61 $632.98 $1,865.13 $209,729.31

4 Abril-23 $2,607.54 $209,729.31 $1,352.75 $0.00 $10.61 $632.98 $1,877.16 $207,852.15

5 Mayo -23 $2,607.54 $207,852.15 $1,340.65 $0.00 $10.61 $632.98 $1,889.26 $205,962.89

6 Junio-23 $2,607.54 $205,962.89 $1,328.46 $0.00 $10.61 $632.98 $1,901.45 $204,061.44

7 Julio-23 $2,607.54 $204,061.44 $1,316.20 $0.00 $10.61 $632.98 $1,913.71 $202,147.73

8 Agosto-23 $2,607.54 $202,147.73 $1,303.85 $0.00 $10.61 $632.98 $1,926.06 $200,221.67

9 Septiembre-23 $2,607.54 $200,221.67 $1,291.43 $0.00 $10.61 $632.98 $1,938.48 $198,283.19

10 Octubre-23 $2,607.54 $198,283.19 $1,278.93 $0.00 $10.61 $632.98 $1,950.98 $196,332.21

11 Noviembre-23 $2,607.54 $196,332.21 $1,266.34 $0.00 $10.61 $632.98 $1,963.57 $194,368.64

12 Diciembre-23 $2,607.54 $194,368.64 $1,253.68 $0.00 $10.61 $632.98 $1,976.23 $192,392.41

13 Enero-24 $2,607.54 $192,392.41 $1,240.93 $0.00 $10.61 $632.98 $1,988.98 $190,403.43

14 Febrero-24 $2,607.54 $190,403.43 $1,228.10 $0.00 $10.61 $632.98 $2,001.81 $188,401.62

15 Marzo-24 $2,607.54 $188,401.62 $1,215.19 $0.00 $10.61 $632.98 $2,014.72 $186,386.90

16 Abril-24 $2,607.54 $186,386.90 $1,202.20 $0.00 $10.61 $632.98 $2,027.71 $184,359.19

17 Mayo -24 $2,607.54 $184,359.19 $1,189.12 $0.00 $10.61 $632.98 $2,040.79 $182,318.40

18 Junio-24 $2,607.54 $182,318.40 $1,175.95 $0.00 $10.61 $632.98 $2,053.96 $180,264.44

19 Julio-24 $2,607.54 $180,264.44 $1,162.71 $0.00 $10.61 $632.98 $2,067.20 $178,197.24

20 Agosto-24 $2,607.54 $178,197.24 $1,149.37 $0.00 $10.61 $632.98 $2,080.54 $176,116.70

21 Septiembre-24 $2,607.54 $176,116.70 $1,135.95 $0.00 $10.61 $632.98 $2,093.96 $174,022.74

22 Octubre-24 $2,607.54 $174,022.74 $1,122.45 $0.00 $10.61 $632.98 $2,107.46 $171,915.28

23 Noviembre-24 $2,607.54 $171,915.28 $1,108.85 $0.00 $10.61 $632.98 $2,121.06 $169,794.22

24 Diciembre-24 $2,607.54 $169,794.22 $1,095.17 $0.00 $10.61 $632.98 $2,134.74 $167,659.48

25 Enero-25 $2,607.54 $167,659.48 $1,081.40 $0.00 $10.61 $632.98 $2,148.51 $165,510.97

26 Febrero-25 $2,607.54 $165,510.97 $1,067.55 $0.00 $10.61 $632.98 $2,162.36 $163,348.61

27 Marzo-25 $2,607.54 $163,348.61 $1,053.60 $0.00 $10.61 $632.98 $2,176.31 $161,172.30

28 Abril-25 $2,607.54 $161,172.30 $1,039.56 $0.00 $10.61 $632.98 $2,190.35 $158,981.95

29 Mayo -25 $2,607.54 $158,981.95 $1,025.43 $0.00 $10.61 $632.98 $2,204.48 $156,777.47

30 Junio-25 $2,607.54 $156,777.47 $1,011.21 $0.00 $10.61 $632.98 $2,218.70 $154,558.77


31 Julio-25 $2,607.54 $154,558.77 $996.90 $0.00 $10.61 $632.98 $2,233.01 $152,325.76

32 Agosto-25 $2,607.54 $152,325.76 $982.50 $0.00 $10.61 $632.98 $2,247.41 $150,078.35

33 Septiembre-25 $2,607.54 $150,078.35 $968.01 $0.00 $10.61 $632.98 $2,261.90 $147,816.45

34 Octubre-25 $2,607.54 $147,816.45 $953.42 $0.00 $10.61 $632.98 $2,276.49 $145,539.96

35 Noviembre-25 $2,607.54 $145,539.96 $938.73 $0.00 $10.61 $632.98 $2,291.18 $143,248.78

36 Diciembre-25 $2,607.54 $143,248.78 $923.95 $0.00 $10.61 $632.98 $2,305.96 $140,942.82

37 Enero-26 $2,607.54 $140,942.82 $909.08 $0.00 $10.61 $632.98 $2,320.83 $138,621.99

38 Febrero-26 $2,607.54 $138,621.99 $894.11 $0.00 $10.61 $632.98 $2,335.80 $136,286.19

39 Marzo-26 $2,607.54 $136,286.19 $879.05 $0.00 $10.61 $632.98 $2,350.86 $133,935.33

40 Abril-26 $2,607.54 $133,935.33 $863.88 $0.00 $10.61 $632.98 $2,366.03 $131,569.30

41 Mayo -26 $2,607.54 $131,569.30 $848.62 $0.00 $10.61 $632.98 $2,381.29 $129,188.01

42 Junio-26 $2,607.54 $129,188.01 $833.26 $0.00 $10.61 $632.98 $2,396.65 $126,791.36

43 Julio-26 $2,607.54 $126,791.36 $817.80 $0.00 $10.61 $632.98 $2,412.11 $124,379.25

44 Agosto-26 $2,607.54 $124,379.25 $802.25 $0.00 $10.61 $632.98 $2,427.66 $121,951.59

45 Septiembre-26 $2,607.54 $121,951.59 $786.59 $0.00 $10.61 $632.98 $2,443.32 $119,508.27

46 Octubre-26 $2,607.54 $119,508.27 $770.83 $0.00 $10.61 $632.98 $2,459.08 $117,049.19

47 Noviembre-26 $2,607.54 $117,049.19 $754.97 $0.00 $10.61 $632.98 $2,474.94 $114,574.25

48 Diciembre-26 $2,607.54 $114,574.25 $739.00 $0.00 $10.61 $632.98 $2,490.91 $112,083.34

49 Enero-27 $2,607.54 $112,083.34 $722.94 $0.00 $10.61 $632.98 $2,506.97 $109,576.37

50 Febrero-27 $2,607.54 $109,576.37 $706.77 $0.00 $10.61 $632.98 $2,523.14 $107,053.23

51 Marzo-27 $2,607.54 $107,053.23 $690.49 $0.00 $10.61 $632.98 $2,539.42 $104,513.81

52 Abril-27 $2,607.54 $104,513.81 $674.11 $0.00 $10.61 $632.98 $2,555.80 $101,958.01

53 Mayo -27 $2,607.54 $101,958.01 $657.63 $0.00 $10.61 $632.98 $2,572.28 $99,385.73

54 Junio-27 $2,607.54 $99,385.73 $641.04 $0.00 $10.61 $632.98 $2,588.87 $96,796.86

55 Julio-27 $2,607.54 $96,796.86 $624.34 $0.00 $10.61 $632.98 $2,605.57 $94,191.29

56 Agosto-27 $2,607.54 $94,191.29 $607.53 $0.00 $10.61 $632.98 $2,622.38 $91,568.91

57 Septiembre-27 $2,607.54 $91,568.91 $590.62 $0.00 $10.61 $632.98 $2,639.29 $88,929.62

58 Octubre-27 $2,607.54 $88,929.62 $573.60 $0.00 $10.61 $632.98 $2,656.31 $86,273.31

59 Noviembre-27 $2,607.54 $86,273.31 $556.46 $0.00 $10.61 $632.98 $2,673.45 $83,599.86

60 Diciembre-27 $2,607.54 $83,599.86 $539.22 $0.00 $10.61 $632.98 $2,690.69 $80,909.17

61 Enero-28 $2,607.54 $80,909.17 $521.86 $0.00 $10.61 $632.98 $2,708.05 $78,201.12

62 Febrero-28 $2,607.54 $78,201.12 $504.40 $0.00 $10.61 $632.98 $2,725.51 $75,475.61

63 Marzo-28 $2,607.54 $75,475.61 $486.82 $0.00 $10.61 $632.98 $2,743.09 $72,732.52

64 Abril-28 $2,607.54 $72,732.52 $469.12 $0.00 $10.61 $632.98 $2,760.79 $69,971.73

65 Mayo -28 $2,607.54 $69,971.73 $451.32 $0.00 $10.61 $632.98 $2,778.59 $67,193.14

66 Junio-28 $2,607.54 $67,193.14 $433.40 $0.00 $10.61 $632.98 $2,796.51 $64,396.63

67 Julio-28 $2,607.54 $64,396.63 $415.36 $0.00 $10.61 $632.98 $2,814.55 $61,582.08

68 Agosto-28 $2,607.54 $61,582.08 $397.20 $0.00 $10.61 $632.98 $2,832.71 $58,749.37

69 Septiembre-28 $2,607.54 $58,749.37 $378.93 $0.00 $10.61 $632.98 $2,850.98 $55,898.39


70 Octubre-28 $2,607.54 $55,898.39 $360.54 $0.00 $10.61 $632.98 $2,869.37 $53,029.02

71 Noviembre-28 $2,607.54 $53,029.02 $342.04 $0.00 $10.61 $632.98 $2,887.87 $50,141.15

72 Diciembre-28 $2,607.54 $50,141.15 $323.41 $0.00 $10.61 $632.98 $2,906.50 $47,234.65

73 Enero-29 $2,607.54 $47,234.65 $304.66 $0.00 $10.61 $632.98 $2,925.25 $44,309.40

74 Febrero-29 $2,607.54 $44,309.40 $285.80 $0.00 $10.61 $632.98 $2,944.11 $41,365.29

75 Marzo-29 $2,607.54 $41,365.29 $266.81 $0.00 $10.61 $632.98 $2,963.10 $38,402.19

76 Abril-29 $2,607.54 $38,402.19 $247.69 $0.00 $10.61 $632.98 $2,982.22 $35,419.97

77 Mayo -29 $2,607.54 $35,419.97 $228.46 $0.00 $10.61 $632.98 $3,001.45 $32,418.52

78 Junio-29 $2,607.54 $32,418.52 $209.10 $0.00 $10.61 $632.98 $3,020.81 $29,397.71

79 Julio-29 $2,607.54 $29,397.71 $189.62 $0.00 $10.61 $632.98 $3,040.29 $26,357.42

80 Agosto-29 $2,607.54 $26,357.42 $170.01 $0.00 $10.61 $632.98 $3,059.90 $23,297.52

81 Septiembre-29 $2,607.54 $23,297.52 $150.27 $0.00 $10.61 $632.98 $3,079.64 $20,217.88

82 Octubre-29 $2,607.54 $20,217.88 $130.41 $0.00 $10.61 $632.98 $3,099.50 $17,118.38

83 Noviembre-29 $2,607.54 $17,118.38 $110.41 $0.00 $10.61 $632.98 $3,119.50 $13,998.88

84 Diciembre-29 $2,607.54 $13,998.88 $90.29 $0.00 $10.61 $632.98 $3,139.62 $10,859.26

85 Enero-30 $2,607.54 $10,859.26 $70.04 $0.00 $10.61 $632.98 $3,159.87 $7,699.39

86 Febrero-30 $2,607.54 $7,699.39 $49.66 $0.00 $10.61 $632.98 $3,180.25 $4,519.14

87 Marzo-30 $2,607.54 $4,519.14 $29.15 $0.00 $10.61 $632.98 $3,200.76 $1,318.38

También podría gustarte