Número de seguridad social: 21028626667

Número de crédito : 0212040948

Fecha de otorgamiento : 24 de febrero de 2012

Tabla de amortización informativa con ResponsabilidadCompartida

Tasa10.45%

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

0 $199,167.62

1 Enero-23 $3,105.21 $199,167.62 $1,734.42 $60.67 $10.61 $2,068.08 $3,367.59 $195,800.03

2 Febrero-23 $3,105.21 $195,800.03 $1,705.09 $60.67 $10.61 $2,068.08 $3,396.92 $192,403.11

3 Marzo-23 $3,105.21 $192,403.11 $1,675.51 $60.67 $10.61 $2,068.08 $3,426.50 $188,976.61

4 Abril-23 $3,105.21 $188,976.61 $1,645.67 $60.67 $10.61 $2,068.08 $3,456.34 $185,520.27

5 Mayo -23 $3,105.21 $185,520.27 $1,615.57 $60.67 $10.61 $2,068.08 $3,486.44 $182,033.83

6 Junio-23 $3,105.21 $182,033.83 $1,585.21 $60.67 $10.61 $2,068.08 $3,516.80 $178,517.03

7 Julio-23 $3,105.21 $178,517.03 $1,554.59 $60.67 $10.61 $2,068.08 $3,547.42 $174,969.61

8 Agosto-23 $3,105.21 $174,969.61 $1,523.69 $60.67 $10.61 $2,068.08 $3,578.32 $171,391.29

9 Septiembre-23 $3,105.21 $171,391.29 $1,492.53 $60.67 $10.61 $2,068.08 $3,609.48 $167,781.81

10 Octubre-23 $3,105.21 $167,781.81 $1,461.10 $60.67 $10.61 $2,068.08 $3,640.91 $164,140.90

11 Noviembre-23 $3,105.21 $164,140.90 $1,429.39 $60.67 $10.61 $2,068.08 $3,672.62 $160,468.28

12 Diciembre-23 $3,105.21 $160,468.28 $1,397.41 $60.67 $10.61 $2,068.08 $3,704.60 $156,763.68

13 Enero-24 $3,105.21 $156,763.68 $1,365.15 $60.67 $10.61 $2,068.08 $3,736.86 $153,026.82

14 Febrero-24 $3,105.21 $153,026.82 $1,332.61 $60.67 $10.61 $2,068.08 $3,769.40 $149,257.42

15 Marzo-24 $3,105.21 $149,257.42 $1,299.78 $60.67 $10.61 $2,068.08 $3,802.23 $145,455.19

16 Abril-24 $3,105.21 $145,455.19 $1,266.67 $60.67 $10.61 $2,068.08 $3,835.34 $141,619.85

17 Mayo -24 $3,105.21 $141,619.85 $1,233.27 $60.67 $10.61 $2,068.08 $3,868.74 $137,751.11

18 Junio-24 $3,105.21 $137,751.11 $1,199.58 $60.67 $10.61 $2,068.08 $3,902.43 $133,848.68

19 Julio-24 $3,105.21 $133,848.68 $1,165.60 $60.67 $10.61 $2,068.08 $3,936.41 $129,912.27

20 Agosto-24 $3,105.21 $129,912.27 $1,131.32 $60.67 $10.61 $2,068.08 $3,970.69 $125,941.58

21 Septiembre-24 $3,105.21 $125,941.58 $1,096.74 $60.67 $10.61 $2,068.08 $4,005.27 $121,936.31

22 Octubre-24 $3,105.21 $121,936.31 $1,061.86 $60.67 $10.61 $2,068.08 $4,040.15 $117,896.16

23 Noviembre-24 $3,105.21 $117,896.16 $1,026.68 $60.67 $10.61 $2,068.08 $4,075.33 $113,820.83

24 Diciembre-24 $3,105.21 $113,820.83 $991.19 $60.67 $10.61 $2,068.08 $4,110.82 $109,710.01

25 Enero-25 $3,105.21 $109,710.01 $955.39 $60.67 $10.61 $2,068.08 $4,146.62 $105,563.39

26 Febrero-25 $3,105.21 $105,563.39 $919.28 $60.67 $10.61 $2,068.08 $4,182.73 $101,380.66

27 Marzo-25 $3,105.21 $101,380.66 $882.86 $60.67 $10.61 $2,068.08 $4,219.15 $97,161.51

28 Abril-25 $3,105.21 $97,161.51 $846.11 $60.67 $10.61 $2,068.08 $4,255.90 $92,905.61

29 Mayo -25 $3,105.21 $92,905.61 $809.05 $60.67 $10.61 $2,068.08 $4,292.96 $88,612.65

30 Junio-25 $3,105.21 $88,612.65 $771.67 $60.67 $10.61 $2,068.08 $4,330.34 $84,282.31

31 Julio-25 $3,105.21 $84,282.31 $733.96 $60.67 $10.61 $2,068.08 $4,368.05 $79,914.26

32 Agosto-25 $3,105.21 $79,914.26 $695.92 $60.67 $10.61 $2,068.08 $4,406.09 $75,508.17

33 Septiembre-25 $3,105.21 $75,508.17 $657.55 $60.67 $10.61 $2,068.08 $4,444.46 $71,063.71

34 Octubre-25 $3,105.21 $71,063.71 $618.85 $60.67 $10.61 $2,068.08 $4,483.16 $66,580.55

35 Noviembre-25 $3,105.21 $66,580.55 $579.81 $60.67 $10.61 $2,068.08 $4,522.20 $62,058.35

36 Diciembre-25 $3,105.21 $62,058.35 $540.42 $60.67 $10.61 $2,068.08 $4,561.59 $57,496.76

37 Enero-26 $3,105.21 $57,496.76 $500.70 $60.67 $10.61 $2,068.08 $4,601.31 $52,895.45

38 Febrero-26 $3,105.21 $52,895.45 $460.63 $60.67 $10.61 $2,068.08 $4,641.38 $48,254.07

39 Marzo-26 $3,105.21 $48,254.07 $420.21 $60.67 $10.61 $2,068.08 $4,681.80 $43,572.27

40 Abril-26 $3,105.21 $43,572.27 $379.44 $60.67 $10.61 $2,068.08 $4,722.57 $38,849.70

41 Mayo -26 $3,105.21 $38,849.70 $338.32 $60.67 $10.61 $2,068.08 $4,763.69 $34,086.01

42 Junio-26 $3,105.21 $34,086.01 $296.83 $60.67 $10.61 $2,068.08 $4,805.18 $29,280.83

43 Julio-26 $3,105.21 $29,280.83 $254.99 $60.67 $10.61 $2,068.08 $4,847.02 $24,433.81

44 Agosto-26 $3,105.21 $24,433.81 $212.78 $60.67 $10.61 $2,068.08 $4,889.23 $19,544.58

45 Septiembre-26 $3,105.21 $19,544.58 $170.20 $60.67 $10.61 $2,068.08 $4,931.81 $14,612.77

46 Octubre-26 $3,105.21 $14,612.77 $127.25 $60.67 $10.61 $2,068.08 $4,974.76 $9,638.01

47 Noviembre-26 $3,105.21 $9,638.01 $83.93 $60.67 $10.61 $2,068.08 $5,018.08 $4,619.93