Número de seguridad

67957519183
social:

Número de crédito : 3011259765

23 de noviembre de
Fecha de otorgamiento :
2011

Tabla de amortización informativa con ResponsabilidadCompartida

Tasa10.45%

Pago Fondo de Seguro

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

0 $229,975.33

1 Octubre-23 $2,752.39 $229,975.33 $2,002.70 $53.76 $10.61 $1,053.32 $1,738.64 $228,236.69

Noviembre-
2 $2,752.39 $228,236.69 $1,987.56 $53.76 $10.61 $1,053.32 $1,753.78 $226,482.91
23

Diciembre-
3 $2,752.39 $226,482.91 $1,972.29 $53.76 $10.61 $1,053.32 $1,769.05 $224,713.86
23

4 Enero-24 $2,752.39 $224,713.86 $1,956.88 $53.76 $10.61 $1,053.32 $1,784.46 $222,929.40

5 Febrero-24 $2,752.39 $222,929.40 $1,941.34 $53.76 $10.61 $1,053.32 $1,800.00 $221,129.40

6 Marzo-24 $2,752.39 $221,129.40 $1,925.67 $53.76 $10.61 $1,053.32 $1,815.67 $219,313.73

7 Abril-24 $2,752.39 $219,313.73 $1,909.86 $53.76 $10.61 $1,053.32 $1,831.48 $217,482.25

8 Mayo -24 $2,752.39 $217,482.25 $1,893.91 $53.76 $10.61 $1,053.32 $1,847.43 $215,634.82

9 Junio-24 $2,752.39 $215,634.82 $1,877.82 $53.76 $10.61 $1,053.32 $1,863.52 $213,771.30

10 Julio-24 $2,752.39 $213,771.30 $1,861.59 $53.76 $10.61 $1,053.32 $1,879.75 $211,891.55

11 Agosto-24 $2,752.39 $211,891.55 $1,845.22 $53.76 $10.61 $1,053.32 $1,896.12 $209,995.43

Septiembre-
12 $2,752.39 $209,995.43 $1,828.71 $53.76 $10.61 $1,053.32 $1,912.63 $208,082.80
24

13 Octubre-24 $2,752.39 $208,082.80 $1,812.05 $53.76 $10.61 $1,053.32 $1,929.29 $206,153.51

Noviembre-
14 $2,752.39 $206,153.51 $1,795.25 $53.76 $10.61 $1,053.32 $1,946.09 $204,207.42
24

Diciembre-
15 $2,752.39 $204,207.42 $1,778.31 $53.76 $10.61 $1,053.32 $1,963.03 $202,244.39
24

16 Enero-25 $2,752.39 $202,244.39 $1,761.21 $53.76 $10.61 $1,053.32 $1,980.13 $200,264.26

17 Febrero-25 $2,752.39 $200,264.26 $1,743.97 $53.76 $10.61 $1,053.32 $1,997.37 $198,266.89

18 Marzo-25 $2,752.39 $198,266.89 $1,726.57 $53.76 $10.61 $1,053.32 $2,014.77 $196,252.12

19 Abril-25 $2,752.39 $196,252.12 $1,709.03 $53.76 $10.61 $1,053.32 $2,032.31 $194,219.81

20 Mayo -25 $2,752.39 $194,219.81 $1,691.33 $53.76 $10.61 $1,053.32 $2,050.01 $192,169.80

21 Junio-25 $2,752.39 $192,169.80 $1,673.48 $53.76 $10.61 $1,053.32 $2,067.86 $190,101.94

22 Julio-25 $2,752.39 $190,101.94 $1,655.47 $53.76 $10.61 $1,053.32 $2,085.87 $188,016.07

23 Agosto-25 $2,752.39 $188,016.07 $1,637.31 $53.76 $10.61 $1,053.32 $2,104.03 $185,912.04

Septiembre-
24 $2,752.39 $185,912.04 $1,618.98 $53.76 $10.61 $1,053.32 $2,122.36 $183,789.68
25

25 Octubre-25 $2,752.39 $183,789.68 $1,600.50 $53.76 $10.61 $1,053.32 $2,140.84 $181,648.84

Noviembre-
26 $2,752.39 $181,648.84 $1,581.86 $53.76 $10.61 $1,053.32 $2,159.48 $179,489.36
25

Diciembre-
 Diciembre-
27 $2,752.39 $179,489.36 $1,563.05 $53.76 $10.61 $1,053.32 $2,178.29 $177,311.07
25

28 Enero-26 $2,752.39 $177,311.07 $1,544.08 $53.76 $10.61 $1,053.32 $2,197.26 $175,113.81

29 Febrero-26 $2,752.39 $175,113.81 $1,524.95 $53.76 $10.61 $1,053.32 $2,216.39 $172,897.42

30 Marzo-26 $2,752.39 $172,897.42 $1,505.65 $53.76 $10.61 $1,053.32 $2,235.69 $170,661.73

31 Abril-26 $2,752.39 $170,661.73 $1,486.18 $53.76 $10.61 $1,053.32 $2,255.16 $168,406.57

32 Mayo -26 $2,752.39 $168,406.57 $1,466.54 $53.76 $10.61 $1,053.32 $2,274.80 $166,131.77

33 Junio-26 $2,752.39 $166,131.77 $1,446.73 $53.76 $10.61 $1,053.32 $2,294.61 $163,837.16

34 Julio-26 $2,752.39 $163,837.16 $1,426.75 $53.76 $10.61 $1,053.32 $2,314.59 $161,522.57

35 Agosto-26 $2,752.39 $161,522.57 $1,406.59 $53.76 $10.61 $1,053.32 $2,334.75 $159,187.82

Septiembre-
36 $2,752.39 $159,187.82 $1,386.26 $53.76 $10.61 $1,053.32 $2,355.08 $156,832.74
26

37 Octubre-26 $2,752.39 $156,832.74 $1,365.75 $53.76 $10.61 $1,053.32 $2,375.59 $154,457.15

Noviembre-
38 $2,752.39 $154,457.15 $1,345.06 $53.76 $10.61 $1,053.32 $2,396.28 $152,060.87
26

Diciembre-
39 $2,752.39 $152,060.87 $1,324.20 $53.76 $10.61 $1,053.32 $2,417.14 $149,643.73
26

40 Enero-27 $2,752.39 $149,643.73 $1,303.15 $53.76 $10.61 $1,053.32 $2,438.19 $147,205.54

41 Febrero-27 $2,752.39 $147,205.54 $1,281.91 $53.76 $10.61 $1,053.32 $2,459.43 $144,746.11

42 Marzo-27 $2,752.39 $144,746.11 $1,260.50 $53.76 $10.61 $1,053.32 $2,480.84 $142,265.27

43 Abril-27 $2,752.39 $142,265.27 $1,238.89 $53.76 $10.61 $1,053.32 $2,502.45 $139,762.82

44 Mayo -27 $2,752.39 $139,762.82 $1,217.10 $53.76 $10.61 $1,053.32 $2,524.24 $137,238.58

45 Junio-27 $2,752.39 $137,238.58 $1,195.12 $53.76 $10.61 $1,053.32 $2,546.22 $134,692.36

46 Julio-27 $2,752.39 $134,692.36 $1,172.95 $53.76 $10.61 $1,053.32 $2,568.39 $132,123.97

47 Agosto-27 $2,752.39 $132,123.97 $1,150.58 $53.76 $10.61 $1,053.32 $2,590.76 $129,533.21

Septiembre-
48 $2,752.39 $129,533.21 $1,128.02 $53.76 $10.61 $1,053.32 $2,613.32 $126,919.89
27

49 Octubre-27 $2,752.39 $126,919.89 $1,105.26 $53.76 $10.61 $1,053.32 $2,636.08 $124,283.81

Noviembre-
50 $2,752.39 $124,283.81 $1,082.30 $53.76 $10.61 $1,053.32 $2,659.04 $121,624.77
27

Diciembre-
51 $2,752.39 $121,624.77 $1,059.15 $53.76 $10.61 $1,053.32 $2,682.19 $118,942.58
27

52 Enero-28 $2,752.39 $118,942.58 $1,035.79 $53.76 $10.61 $1,053.32 $2,705.55 $116,237.03

53 Febrero-28 $2,752.39 $116,237.03 $1,012.23 $53.76 $10.61 $1,053.32 $2,729.11 $113,507.92

54 Marzo-28 $2,752.39 $113,507.92 $988.46 $53.76 $10.61 $1,053.32 $2,752.88 $110,755.04

55 Abril-28 $2,752.39 $110,755.04 $964.49 $53.76 $10.61 $1,053.32 $2,776.85 $107,978.19

56 Mayo -28 $2,752.39 $107,978.19 $940.31 $53.76 $10.61 $1,053.32 $2,801.03 $105,177.16

57 Junio-28 $2,752.39 $105,177.16 $915.92 $53.76 $10.61 $1,053.32 $2,825.42 $102,351.74

58 Julio-28 $2,752.39 $102,351.74 $891.31 $53.76 $10.61 $1,053.32 $2,850.03 $99,501.71

59 Agosto-28 $2,752.39 $99,501.71 $866.49 $53.76 $10.61 $1,053.32 $2,874.85 $96,626.86

Septiembre-
60 $2,752.39 $96,626.86 $841.46 $53.76 $10.61 $1,053.32 $2,899.88 $93,726.98
28

61 Octubre-28 $2,752.39 $93,726.98 $816.21 $53.76 $10.61 $1,053.32 $2,925.13 $90,801.85

Noviembre-
62 $2,752.39 $90,801.85 $790.73 $53.76 $10.61 $1,053.32 $2,950.61 $87,851.24
28
 Diciembre-
63 $2,752.39 $87,851.24 $765.04 $53.76 $10.61 $1,053.32 $2,976.30 $84,874.94
28

64 Enero-29 $2,752.39 $84,874.94 $739.12 $53.76 $10.61 $1,053.32 $3,002.22 $81,872.72

65 Febrero-29 $2,752.39 $81,872.72 $712.97 $53.76 $10.61 $1,053.32 $3,028.37 $78,844.35

66 Marzo-29 $2,752.39 $78,844.35 $686.60 $53.76 $10.61 $1,053.32 $3,054.74 $75,789.61

67 Abril-29 $2,752.39 $75,789.61 $660.00 $53.76 $10.61 $1,053.32 $3,081.34 $72,708.27

68 Mayo -29 $2,752.39 $72,708.27 $633.17 $53.76 $10.61 $1,053.32 $3,108.17 $69,600.10

69 Junio-29 $2,752.39 $69,600.10 $606.10 $53.76 $10.61 $1,053.32 $3,135.24 $66,464.86

70 Julio-29 $2,752.39 $66,464.86 $578.80 $53.76 $10.61 $1,053.32 $3,162.54 $63,302.32

71 Agosto-29 $2,752.39 $63,302.32 $551.26 $53.76 $10.61 $1,053.32 $3,190.08 $60,112.24

Septiembre-
72 $2,752.39 $60,112.24 $523.48 $53.76 $10.61 $1,053.32 $3,217.86 $56,894.38
29

73 Octubre-29 $2,752.39 $56,894.38 $495.46 $53.76 $10.61 $1,053.32 $3,245.88 $53,648.50

Noviembre-
74 $2,752.39 $53,648.50 $467.19 $53.76 $10.61 $1,053.32 $3,274.15 $50,374.35
29

Diciembre-
75 $2,752.39 $50,374.35 $438.68 $53.76 $10.61 $1,053.32 $3,302.66 $47,071.69
29

76 Enero-30 $2,752.39 $47,071.69 $409.92 $53.76 $10.61 $1,053.32 $3,331.42 $43,740.27

77 Febrero-30 $2,752.39 $43,740.27 $380.90 $53.76 $10.61 $1,053.32 $3,360.44 $40,379.83

78 Marzo-30 $2,752.39 $40,379.83 $351.64 $53.76 $10.61 $1,053.32 $3,389.70 $36,990.13

79 Abril-30 $2,752.39 $36,990.13 $322.12 $53.76 $10.61 $1,053.32 $3,419.22 $33,570.91

80 Mayo -30 $2,752.39 $33,570.91 $292.35 $53.76 $10.61 $1,053.32 $3,448.99 $30,121.92

81 Junio-30 $2,752.39 $30,121.92 $262.31 $53.76 $10.61 $1,053.32 $3,479.03 $26,642.89

82 Julio-30 $2,752.39 $26,642.89 $232.02 $53.76 $10.61 $1,053.32 $3,509.32 $23,133.57

83 Agosto-30 $2,752.39 $23,133.57 $201.45 $53.76 $10.61 $1,053.32 $3,539.89 $19,593.68

Septiembre-
84 $2,752.39 $19,593.68 $170.63 $53.76 $10.61 $1,053.32 $3,570.71 $16,022.97
30

85 Octubre-30 $2,752.39 $16,022.97 $139.53 $53.76 $10.61 $1,053.32 $3,601.81 $12,421.16

Noviembre-
86 $2,752.39 $12,421.16 $108.17 $53.76 $10.61 $1,053.32 $3,633.17 $8,787.99
30

Diciembre-
87 $2,752.39 $8,787.99 $76.53 $53.76 $10.61 $1,053.32 $3,664.81 $5,123.18
30

88 Enero-31 $2,752.39 $5,123.18 $44.61 $53.76 $10.61 $1,053.32 $3,696.73 $1,426.45