Está en la página 1de 3

Número de seguridad social: 96957611674

Número de crédito : 0908113033

Fecha de otorgamiento : 5 de junio de 2008

Tabla de amortización informativa con ResponsabilidadCompartida

Tasa3.09%

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

0 $306,220.73

1 Febrero-23 $3,887.91 $306,220.73 $788.52 $0.00 $10.61 $274.98 $3,363.76 $302,856.97

2 Marzo-23 $3,887.91 $302,856.97 $779.86 $0.00 $10.61 $274.98 $3,372.42 $299,484.55

3 Abril-23 $3,887.91 $299,484.55 $771.17 $0.00 $10.61 $274.98 $3,381.11 $296,103.44

4 Mayo -23 $3,887.91 $296,103.44 $762.47 $0.00 $10.61 $274.98 $3,389.81 $292,713.63

5 Junio-23 $3,887.91 $292,713.63 $753.74 $0.00 $10.61 $274.98 $3,398.54 $289,315.09

6 Julio-23 $3,887.91 $289,315.09 $744.99 $0.00 $10.61 $274.98 $3,407.29 $285,907.80

7 Agosto-23 $3,887.91 $285,907.80 $736.21 $0.00 $10.61 $274.98 $3,416.07 $282,491.73

Septiembre-
8 $3,887.91 $282,491.73 $727.42 $0.00 $10.61 $274.98 $3,424.86 $279,066.87
23

9 Octubre-23 $3,887.91 $279,066.87 $718.60 $0.00 $10.61 $274.98 $3,433.68 $275,633.19

Noviembre-
10 $3,887.91 $275,633.19 $709.76 $0.00 $10.61 $274.98 $3,442.52 $272,190.67
23

Diciembre-
11 $3,887.91 $272,190.67 $700.89 $0.00 $10.61 $274.98 $3,451.39 $268,739.28
23

12 Enero-24 $3,887.91 $268,739.28 $692.00 $0.00 $10.61 $274.98 $3,460.28 $265,279.00

13 Febrero-24 $3,887.91 $265,279.00 $683.09 $0.00 $10.61 $274.98 $3,469.19 $261,809.81

14 Marzo-24 $3,887.91 $261,809.81 $674.16 $0.00 $10.61 $274.98 $3,478.12 $258,331.69

15 Abril-24 $3,887.91 $258,331.69 $665.20 $0.00 $10.61 $274.98 $3,487.08 $254,844.61

16 Mayo -24 $3,887.91 $254,844.61 $656.22 $0.00 $10.61 $274.98 $3,496.06 $251,348.55

17 Junio-24 $3,887.91 $251,348.55 $647.22 $0.00 $10.61 $274.98 $3,505.06 $247,843.49

18 Julio-24 $3,887.91 $247,843.49 $638.20 $0.00 $10.61 $274.98 $3,514.08 $244,329.41

19 Agosto-24 $3,887.91 $244,329.41 $629.15 $0.00 $10.61 $274.98 $3,523.13 $240,806.28

Septiembre-
20 $3,887.91 $240,806.28 $620.08 $0.00 $10.61 $274.98 $3,532.20 $237,274.08
24

21 Octubre-24 $3,887.91 $237,274.08 $610.98 $0.00 $10.61 $274.98 $3,541.30 $233,732.78

Noviembre-
22 $3,887.91 $233,732.78 $601.86 $0.00 $10.61 $274.98 $3,550.42 $230,182.36
24

Diciembre-
23 $3,887.91 $230,182.36 $592.72 $0.00 $10.61 $274.98 $3,559.56 $226,622.80
24

24 Enero-25 $3,887.91 $226,622.80 $583.55 $0.00 $10.61 $274.98 $3,568.73 $223,054.07

25 Febrero-25 $3,887.91 $223,054.07 $574.36 $0.00 $10.61 $274.98 $3,577.92 $219,476.15

26 Marzo-25 $3,887.91 $219,476.15 $565.15 $0.00 $10.61 $274.98 $3,587.13 $215,889.02

27 Abril-25 $3,887.91 $215,889.02 $555.91 $0.00 $10.61 $274.98 $3,596.37 $212,292.65

28 Mayo -25 $3,887.91 $212,292.65 $546.65 $0.00 $10.61 $274.98 $3,605.63 $208,687.02
28 Mayo -25 $3,887.91 $212,292.65 $546.65 $0.00 $10.61 $274.98 $3,605.63 $208,687.02

29 Junio-25 $3,887.91 $208,687.02 $537.37 $0.00 $10.61 $274.98 $3,614.91 $205,072.11

30 Julio-25 $3,887.91 $205,072.11 $528.06 $0.00 $10.61 $274.98 $3,624.22 $201,447.89

31 Agosto-25 $3,887.91 $201,447.89 $518.73 $0.00 $10.61 $274.98 $3,633.55 $197,814.34

Septiembre-
32 $3,887.91 $197,814.34 $509.37 $0.00 $10.61 $274.98 $3,642.91 $194,171.43
25

33 Octubre-25 $3,887.91 $194,171.43 $499.99 $0.00 $10.61 $274.98 $3,652.29 $190,519.14

Noviembre-
34 $3,887.91 $190,519.14 $490.59 $0.00 $10.61 $274.98 $3,661.69 $186,857.45
25

Diciembre-
35 $3,887.91 $186,857.45 $481.16 $0.00 $10.61 $274.98 $3,671.12 $183,186.33
25

36 Enero-26 $3,887.91 $183,186.33 $471.70 $0.00 $10.61 $274.98 $3,680.58 $179,505.75

37 Febrero-26 $3,887.91 $179,505.75 $462.23 $0.00 $10.61 $274.98 $3,690.05 $175,815.70

38 Marzo-26 $3,887.91 $175,815.70 $452.73 $0.00 $10.61 $274.98 $3,699.55 $172,116.15

39 Abril-26 $3,887.91 $172,116.15 $443.20 $0.00 $10.61 $274.98 $3,709.08 $168,407.07

40 Mayo -26 $3,887.91 $168,407.07 $433.65 $0.00 $10.61 $274.98 $3,718.63 $164,688.44

41 Junio-26 $3,887.91 $164,688.44 $424.07 $0.00 $10.61 $274.98 $3,728.21 $160,960.23

42 Julio-26 $3,887.91 $160,960.23 $414.47 $0.00 $10.61 $274.98 $3,737.81 $157,222.42

43 Agosto-26 $3,887.91 $157,222.42 $404.85 $0.00 $10.61 $274.98 $3,747.43 $153,474.99

Septiembre-
44 $3,887.91 $153,474.99 $395.20 $0.00 $10.61 $274.98 $3,757.08 $149,717.91
26

45 Octubre-26 $3,887.91 $149,717.91 $385.52 $0.00 $10.61 $274.98 $3,766.76 $145,951.15

Noviembre-
46 $3,887.91 $145,951.15 $375.82 $0.00 $10.61 $274.98 $3,776.46 $142,174.69
26

Diciembre-
47 $3,887.91 $142,174.69 $366.10 $0.00 $10.61 $274.98 $3,786.18 $138,388.51
26

48 Enero-27 $3,887.91 $138,388.51 $356.35 $0.00 $10.61 $274.98 $3,795.93 $134,592.58

49 Febrero-27 $3,887.91 $134,592.58 $346.58 $0.00 $10.61 $274.98 $3,805.70 $130,786.88

50 Marzo-27 $3,887.91 $130,786.88 $336.78 $0.00 $10.61 $274.98 $3,815.50 $126,971.38

51 Abril-27 $3,887.91 $126,971.38 $326.95 $0.00 $10.61 $274.98 $3,825.33 $123,146.05

52 Mayo -27 $3,887.91 $123,146.05 $317.10 $0.00 $10.61 $274.98 $3,835.18 $119,310.87

53 Junio-27 $3,887.91 $119,310.87 $307.23 $0.00 $10.61 $274.98 $3,845.05 $115,465.82

54 Julio-27 $3,887.91 $115,465.82 $297.32 $0.00 $10.61 $274.98 $3,854.96 $111,610.86

55 Agosto-27 $3,887.91 $111,610.86 $287.40 $0.00 $10.61 $274.98 $3,864.88 $107,745.98

Septiembre-
56 $3,887.91 $107,745.98 $277.45 $0.00 $10.61 $274.98 $3,874.83 $103,871.15
27

57 Octubre-27 $3,887.91 $103,871.15 $267.47 $0.00 $10.61 $274.98 $3,884.81 $99,986.34

Noviembre-
58 $3,887.91 $99,986.34 $257.46 $0.00 $10.61 $274.98 $3,894.82 $96,091.52
27

Diciembre-
59 $3,887.91 $96,091.52 $247.44 $0.00 $10.61 $274.98 $3,904.84 $92,186.68
27

60 Enero-28 $3,887.91 $92,186.68 $237.38 $0.00 $10.61 $274.98 $3,914.90 $88,271.78

61 Febrero-28 $3,887.91 $88,271.78 $227.30 $0.00 $10.61 $274.98 $3,924.98 $84,346.80

62 Marzo-28 $3,887.91 $84,346.80 $217.19 $0.00 $10.61 $274.98 $3,935.09 $80,411.71

63 Abril-28 $3,887.91 $80,411.71 $207.06 $0.00 $10.61 $274.98 $3,945.22 $76,466.49


64 Mayo -28 $3,887.91 $76,466.49 $196.90 $0.00 $10.61 $274.98 $3,955.38 $72,511.11

65 Junio-28 $3,887.91 $72,511.11 $186.72 $0.00 $10.61 $274.98 $3,965.56 $68,545.55

66 Julio-28 $3,887.91 $68,545.55 $176.50 $0.00 $10.61 $274.98 $3,975.78 $64,569.77

67 Agosto-28 $3,887.91 $64,569.77 $166.27 $0.00 $10.61 $274.98 $3,986.01 $60,583.76

Septiembre-
68 $3,887.91 $60,583.76 $156.00 $0.00 $10.61 $274.98 $3,996.28 $56,587.48
28

69 Octubre-28 $3,887.91 $56,587.48 $145.71 $0.00 $10.61 $274.98 $4,006.57 $52,580.91

Noviembre-
70 $3,887.91 $52,580.91 $135.40 $0.00 $10.61 $274.98 $4,016.88 $48,564.03
28

Diciembre-
71 $3,887.91 $48,564.03 $125.05 $0.00 $10.61 $274.98 $4,027.23 $44,536.80
28

72 Enero-29 $3,887.91 $44,536.80 $114.68 $0.00 $10.61 $274.98 $4,037.60 $40,499.20

73 Febrero-29 $3,887.91 $40,499.20 $104.29 $0.00 $10.61 $274.98 $4,047.99 $36,451.21

74 Marzo-29 $3,887.91 $36,451.21 $93.86 $0.00 $10.61 $274.98 $4,058.42 $32,392.79

75 Abril-29 $3,887.91 $32,392.79 $83.41 $0.00 $10.61 $274.98 $4,068.87 $28,323.92

76 Mayo -29 $3,887.91 $28,323.92 $72.93 $0.00 $10.61 $274.98 $4,079.35 $24,244.57

77 Junio-29 $3,887.91 $24,244.57 $62.43 $0.00 $10.61 $274.98 $4,089.85 $20,154.72

78 Julio-29 $3,887.91 $20,154.72 $51.90 $0.00 $10.61 $274.98 $4,100.38 $16,054.34

79 Agosto-29 $3,887.91 $16,054.34 $41.34 $0.00 $10.61 $274.98 $4,110.94 $11,943.40

Septiembre-
80 $3,887.91 $11,943.40 $30.75 $0.00 $10.61 $274.98 $4,121.53 $7,821.87
29

81 Octubre-29 $3,887.91 $7,821.87 $20.14 $0.00 $10.61 $274.98 $4,132.14 $3,689.73

También podría gustarte