Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Fecha: 18/12/2023
Importe
Fecha Saldo Amortización I.V.A. Pago Saldo
Mensualidad de Intereses
Pago Inicial Capital Estimado Mensual Final
Seguros
0 18/01/2024 285,430.72 $0.00 0.00 4,055.49 648.88 12,981.86 285,430.72
1 18/02/2024 285,430.72 $0.00 4,963.65 4,055.49 648.88 9,668.02 280,467.07
2 18/03/2024 280,467.07 $0.00 5,343.69 3,727.87 596.46 9,668.02 275,123.38
3 18/04/2024 275,123.38 $0.00 5,133.53 3,909.04 625.45 9,668.02 269,989.85
4 18/05/2024 269,989.85 $0.00 5,361.68 3,712.36 593.98 9,668.02 264,628.17
5 18/06/2024 264,628.17 $0.00 5,306.50 3,759.93 601.59 9,668.02 259,321.67
6 18/07/2024 259,321.67 $0.00 5,531.84 3,565.67 570.51 9,668.02 253,789.83
7 18/08/2024 253,789.83 $0.00 5,485.14 3,605.93 576.95 9,668.02 248,304.69
8 18/09/2024 248,304.69 $0.00 5,575.54 3,528.00 564.48 9,668.02 242,729.15
9 18/10/2024 242,729.15 $0.00 5,796.49 3,337.53 534.00 9,668.02 236,932.66
10 18/11/2024 236,932.66 $0.00 5,762.97 3,366.42 538.63 9,668.02 231,169.69
11 18/12/2024 231,169.69 $0.00 5,980.87 3,178.58 508.57 9,668.02 225,188.82
12 18/01/2025 225,188.82 $10,568.07 5,956.53 3,199.56 511.93 9,668.02 236,463.01
13 18/02/2025 236,463.01 $0.00 5,770.71 3,359.75 537.56 9,668.02 230,692.30
14 18/03/2025 230,692.30 $0.00 6,233.78 2,960.55 473.69 9,668.02 224,458.52
15 18/04/2025 224,458.52 $0.00 5,968.57 3,189.18 510.27 9,668.02 218,489.95
16 18/05/2025 218,489.95 $0.00 6,183.10 3,004.24 480.68 9,668.02 212,306.85
17 18/06/2025 212,306.85 $0.00 6,168.85 3,016.53 482.64 9,668.02 206,138.00
18 18/07/2025 206,138.00 $0.00 6,380.12 2,834.40 453.50 9,668.02 199,757.88
19 18/08/2025 199,757.88 $0.00 6,375.67 2,838.23 454.12 9,668.02 193,382.21
20 18/09/2025 193,382.21 $0.00 6,480.76 2,747.64 439.62 9,668.02 186,901.45
21 18/10/2025 186,901.45 $0.00 6,686.95 2,569.89 411.18 9,668.02 180,214.50
22 18/11/2025 180,214.50 $0.00 6,697.78 2,560.55 409.69 9,668.02 173,516.72
23 18/12/2025 173,516.72 $0.00 6,900.43 2,385.85 381.74 9,668.02 166,616.29
24 18/01/2026 166,616.29 $10,568.07 6,921.91 2,367.34 378.77 9,668.02 176,925.10
25 18/02/2026 176,925.10 $0.00 6,752.00 2,513.81 402.21 9,668.02 170,173.10
26 18/03/2026 170,173.10 $0.00 7,134.71 2,183.89 349.42 9,668.02 163,038.39
27 18/04/2026 163,038.39 $0.00 6,980.88 2,316.50 370.64 9,668.02 156,057.51
28 18/05/2026 156,057.51 $0.00 7,178.90 2,145.79 343.33 9,668.02 148,878.61
29 18/06/2026 148,878.61 $0.00 7,214.25 2,115.32 338.45 9,668.02 141,664.36
30 18/07/2026 141,664.36 $0.00 7,408.47 1,947.89 311.66 9,668.02 134,255.89
31 18/08/2026 134,255.89 $0.00 7,455.26 1,907.55 305.21 9,668.02 126,800.63
32 18/09/2026 126,800.63 $0.00 7,578.13 1,801.63 288.26 9,668.02 119,222.50
33 18/10/2026 119,222.50 $0.00 7,766.42 1,639.31 262.29 9,668.02 111,456.08
34 18/11/2026 111,456.08 $0.00 7,831.03 1,583.61 253.38 9,668.02 103,625.05
35 18/12/2026 103,625.05 $0.00 8,015.21 1,424.84 227.97 9,668.02 95,609.84
36 18/01/2027 95,609.84 $10,568.07 8,092.21 1,358.46 217.35 9,668.02 104,748.35
37 18/02/2027 104,748.35 $0.00 7,941.59 1,488.30 238.13 9,668.02 96,806.76
38 18/03/2027 96,806.76 $0.00 8,226.89 1,242.35 198.78 9,668.02 88,579.87
39 18/04/2027 88,579.87 $0.00 8,208.08 1,258.57 201.37 9,668.02 80,371.79
40 18/05/2027 80,371.79 $0.00 8,386.09 1,105.11 176.82 9,668.02 71,985.70
172.19.107.248/sea/Simuladores/Simulador/TablaAmor.asp?Plazo=48&Tasa=16.5&Mensualidad=9052.72&Apertura=8084.27&PorCom=2.5&Plaza=1… 1/2
18/12/23, 08:37 TABLA DE AMORTIZACIÓN
41 18/06/2027 71,985.70 $0.00 8,481.57 1,022.80 163.65 9,668.02 63,504.13
42 18/07/2027 63,504.13 $0.00 8,655.13 873.18 139.71 9,668.02 54,849.00
43 18/08/2027 54,849.00 $0.00 8,764.02 779.31 124.69 9,668.02 46,084.98
44 18/09/2027 46,084.98 $0.00 8,908.46 654.79 104.77 9,668.02 37,176.52
45 18/10/2027 37,176.52 $0.00 9,075.05 511.18 81.79 9,668.02 28,101.47
46 18/11/2027 28,101.47 $0.00 9,204.86 399.28 63.88 9,668.02 18,896.61
47 18/12/2027 18,896.61 $0.00 9,366.62 259.83 41.57 9,668.02 9,529.99
48 18/01/2028 9,529.99 $0.00 9,529.99 135.41 21.67 9,687.07 0.00
172.19.107.248/sea/Simuladores/Simulador/TablaAmor.asp?Plazo=48&Tasa=16.5&Mensualidad=9052.72&Apertura=8084.27&PorCom=2.5&Plaza=1… 2/2