TABLA DE AMORTIZACIÓN

Fecha de elaboración: ____/____

07 10 /______
2023

5420150011789538 Fecha de inicio del plan: _________________________________________________________

Número de tarjeta de crédito: ___________________________________________________________________ 07/10/2023

Nombre del cliente: ____________________________________________________________

ABRAHAM Fecha de vencimiento del plan :___________________________________________________
10/10/2028

Tipo de plan: __________________________________________________________________

REESTRUCTURA Tasa de interés anual sin IVA: ____________________________________________________
15.00 %

Monto del plan: ________________________________________________________________

17,622.47 Comisión por apertura: _________________________________________________________
NA
60
Plazo en meses: ________________________________________________________________ IVA de la comisión: _____________________________________________________________
NA
60
Número de pagos: ______________________________________________________________ Comisión por disposición: _______________________________________________________
NA
MENSUAL 26,358.92
Monto total a pagar: _______________________________________________________
Frecuencia de pago: ____________________________________________________________

Pago Mensual
Mens. Saldo Insoluto Capital Interés Iva Intereses Pago Mensual Fijo con IVA
sin IVA
001 17,622.47 198.96 220.28 419.24 35.24 454.48
002 17,423.51 201.45 217.79 419.24 34.84 454.08
003 17,222.06 203.96 215.28 419.24 34.44 453.68
004 17,018.10 206.51 212.73 419.24 34.03 453.27
005 16,811.59 209.10 210.14 419.24 33.62 452.86
006 16,602.49 211.71 207.53 419.24 33.20 452.44
007 16,390.78 214.36 204.88 419.24 32.78 452.02
008 16,176.42 217.03 202.21 419.24 32.35 451.59
009 15,959.39 219.75 199.49 419.24 31.91 451.15
010 15,739.64 222.49 196.75 419.24 31.48 450.72
011 15,517.15 225.28 193.96 419.24 31.03 450.27
012 15,291.87 228.09 191.15 419.24 30.58 449.82
013 15,063.78 230.94 188.30 419.24 30.12 449.36
014 14,832.84 233.83 185.41 419.24 29.66 448.90
015 14,599.01 236.75 182.49 419.24 29.19 448.43
016 14,362.26 239.71 179.53 419.24 28.72 447.96
017 14,122.55 242.71 176.53 419.24 28.24 447.48
018 13,879.84 245.74 173.50 419.24 27.76 447.00
019 13,634.10 248.81 170.43 419.24 27.26 446.50
020 13,385.29 251.92 167.32 419.24 26.77 446.01
 TABLA DE AMORTIZACIÓN

Pago Mensual
Mens. Saldo Insoluto Capital Interés Iva Intereses Pago Mensual Fijo con IVA
sin IVA
021 13,133.37 255.07 164.17 419.24 26.26 445.50
022 12,878.30 258.26 160.98 419.24 25.75 444.99
023 12,620.04 261.49 157.75 419.24 25.24 444.48
024 12,358.55 264.76 154.48 419.24 24.71 443.95
025 12,093.79 268.07 151.17 419.24 24.18 443.42
026 11,825.72 271.42 147.82 419.24 23.65 442.89
027 11,554.30 274.81 144.43 419.24 23.10 442.34
028 11,279.49 278.25 140.99 419.24 22.55 441.79
029 11,001.24 281.72 137.52 419.24 22.00 441.24
030 10,719.52 285.25 133.99 419.24 21.43 440.67
031 10,434.27 288.81 130.43 419.24 20.86 440.10
032 10,145.46 292.42 126.82 419.24 20.29 439.53
033 9,853.04 296.08 123.16 419.24 19.70 438.94
034 9,556.96 299.78 119.46 419.24 19.11 438.35
035 9,257.18 303.53 115.71 419.24 18.51 437.75
036 8,953.65 307.32 111.92 419.24 17.90 437.14
037 8,646.33 311.16 108.08 419.24 17.29 436.53
038 8,335.17 315.05 104.19 419.24 16.67 435.91
039 8,020.12 318.99 100.25 419.24 16.04 435.28
040 7,701.13 322.98 96.26 419.24 15.40 434.64
041 7,378.15 327.01 92.23 419.24 14.75 433.99
042 7,051.14 331.10 88.14 419.24 14.10 433.34
043 6,720.04 335.24 84.00 419.24 13.44 432.68
044 6,384.80 339.43 79.81 419.24 12.76 432.00
045 6,045.37 343.67 75.57 419.24 12.09 431.33
046 5,701.70 347.97 71.27 419.24 11.40 430.64
047 5,353.73 352.32 66.92 419.24 10.70 429.94
048 5,001.41 356.72 62.52 419.24 10.00 429.24
 TABLA DE AMORTIZACIÓN

Pago Mensual
Mens. Saldo Insoluto Capital Interés Iva Intereses Pago Mensual Fijo con IVA
sin IVA
049 4,644.69 361.18 58.06 419.24 9.28 428.52
050 4,283.51 365.70 53.54 419.24 8.56 427.80
051 3,917.81 370.27 48.97 419.24 7.83 427.07
052 3,547.54 374.90 44.34 419.24 7.09 426.33
053 3,172.64 379.58 39.66 419.24 6.34 425.58
054 2,793.06 384.33 34.91 419.24 5.58 424.82
055 2,408.73 389.13 30.11 419.24 4.81 424.05
056 2,019.60 394.00 25.24 419.24 4.03 423.27
057 1,625.60 398.92 20.32 419.24 3.25 422.49
058 1,226.68 403.91 15.33 419.24 2.45 421.69
059 822.77 408.96 10.28 419.24 1.64 420.88
060 413.81 413.81 5.17 418.98 0.82 419.80