Número de seguridad social: 25978122759

Número de crédito : 0212153756

Fecha de otorgamiento : 4 de mayo 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 $270,773.88

1 Enero-23 $3,837.70 $270,773.88 $2,357.99 $75.04 $10.61 $1,157.10 $2,551.16 $268,222.72

2 Febrero-23 $3,837.70 $268,222.72 $2,335.77 $75.04 $10.61 $1,157.10 $2,573.38 $265,649.34

3 Marzo-23 $3,837.70 $265,649.34 $2,313.36 $75.04 $10.61 $1,157.10 $2,595.79 $263,053.55

4 Abril-23 $3,837.70 $263,053.55 $2,290.76 $75.04 $10.61 $1,157.10 $2,618.39 $260,435.16

5 Mayo -23 $3,837.70 $260,435.16 $2,267.96 $75.04 $10.61 $1,157.10 $2,641.19 $257,793.97

6 Junio-23 $3,837.70 $257,793.97 $2,244.96 $75.04 $10.61 $1,157.10 $2,664.19 $255,129.78

7 Julio-23 $3,837.70 $255,129.78 $2,221.76 $75.04 $10.61 $1,157.10 $2,687.39 $252,442.39

8 Agosto-23 $3,837.70 $252,442.39 $2,198.35 $75.04 $10.61 $1,157.10 $2,710.80 $249,731.59

9 Septiembre-23 $3,837.70 $249,731.59 $2,174.75 $75.04 $10.61 $1,157.10 $2,734.40 $246,997.19

10 Octubre-23 $3,837.70 $246,997.19 $2,150.93 $75.04 $10.61 $1,157.10 $2,758.22 $244,238.97

11 Noviembre-23 $3,837.70 $244,238.97 $2,126.91 $75.04 $10.61 $1,157.10 $2,782.24 $241,456.73

12 Diciembre-23 $3,837.70 $241,456.73 $2,102.69 $75.04 $10.61 $1,157.10 $2,806.46 $238,650.27

13 Enero-24 $3,837.70 $238,650.27 $2,078.25 $75.04 $10.61 $1,157.10 $2,830.90 $235,819.37

14 Febrero-24 $3,837.70 $235,819.37 $2,053.59 $75.04 $10.61 $1,157.10 $2,855.56 $232,963.81

15 Marzo-24 $3,837.70 $232,963.81 $2,028.73 $75.04 $10.61 $1,157.10 $2,880.42 $230,083.39

16 Abril-24 $3,837.70 $230,083.39 $2,003.64 $75.04 $10.61 $1,157.10 $2,905.51 $227,177.88

17 Mayo -24 $3,837.70 $227,177.88 $1,978.34 $75.04 $10.61 $1,157.10 $2,930.81 $224,247.07

18 Junio-24 $3,837.70 $224,247.07 $1,952.82 $75.04 $10.61 $1,157.10 $2,956.33 $221,290.74

19 Julio-24 $3,837.70 $221,290.74 $1,927.07 $75.04 $10.61 $1,157.10 $2,982.08 $218,308.66

20 Agosto-24 $3,837.70 $218,308.66 $1,901.10 $75.04 $10.61 $1,157.10 $3,008.05 $215,300.61

21 Septiembre-24 $3,837.70 $215,300.61 $1,874.91 $75.04 $10.61 $1,157.10 $3,034.24 $212,266.37

22 Octubre-24 $3,837.70 $212,266.37 $1,848.49 $75.04 $10.61 $1,157.10 $3,060.66 $209,205.71

23 Noviembre-24 $3,837.70 $209,205.71 $1,821.83 $75.04 $10.61 $1,157.10 $3,087.32 $206,118.39

24 Diciembre-24 $3,837.70 $206,118.39 $1,794.95 $75.04 $10.61 $1,157.10 $3,114.20 $203,004.19

25 Enero-25 $3,837.70 $203,004.19 $1,767.83 $75.04 $10.61 $1,157.10 $3,141.32 $199,862.87

26 Febrero-25 $3,837.70 $199,862.87 $1,740.47 $75.04 $10.61 $1,157.10 $3,168.68 $196,694.19

27 Marzo-25 $3,837.70 $196,694.19 $1,712.88 $75.04 $10.61 $1,157.10 $3,196.27 $193,497.92

28 Abril-25 $3,837.70 $193,497.92 $1,685.04 $75.04 $10.61 $1,157.10 $3,224.11 $190,273.81

29 Mayo -25 $3,837.70 $190,273.81 $1,656.97 $75.04 $10.61 $1,157.10 $3,252.18 $187,021.63

30 Junio-25 $3,837.70 $187,021.63 $1,628.65 $75.04 $10.61 $1,157.10 $3,280.50 $183,741.13

32 Agosto-25 $3,837.70 $180,432.06 $1,571.26 $75.04 $10.61 $1,157.10 $3,337.89 $177,094.17

33 Septiembre-25 $3,837.70 $177,094.17 $1,542.20 $75.04 $10.61 $1,157.10 $3,366.95 $173,727.22

34 Octubre-25 $3,837.70 $173,727.22 $1,512.87 $75.04 $10.61 $1,157.10 $3,396.28 $170,330.94

35 Noviembre-25 $3,837.70 $170,330.94 $1,483.30 $75.04 $10.61 $1,157.10 $3,425.85 $166,905.09

36 Diciembre-25 $3,837.70 $166,905.09 $1,453.47 $75.04 $10.61 $1,157.10 $3,455.68 $163,449.41

37 Enero-26 $3,837.70 $163,449.41 $1,423.37 $75.04 $10.61 $1,157.10 $3,485.78 $159,963.63

38 Febrero-26 $3,837.70 $159,963.63 $1,393.02 $75.04 $10.61 $1,157.10 $3,516.13 $156,447.50

39 Marzo-26 $3,837.70 $156,447.50 $1,362.40 $75.04 $10.61 $1,157.10 $3,546.75 $152,900.75

40 Abril-26 $3,837.70 $152,900.75 $1,331.51 $75.04 $10.61 $1,157.10 $3,577.64 $149,323.11

41 Mayo -26 $3,837.70 $149,323.11 $1,300.36 $75.04 $10.61 $1,157.10 $3,608.79 $145,714.32

42 Junio-26 $3,837.70 $145,714.32 $1,268.93 $75.04 $10.61 $1,157.10 $3,640.22 $142,074.10

43 Julio-26 $3,837.70 $142,074.10 $1,237.23 $75.04 $10.61 $1,157.10 $3,671.92 $138,402.18

44 Agosto-26 $3,837.70 $138,402.18 $1,205.25 $75.04 $10.61 $1,157.10 $3,703.90 $134,698.28

45 Septiembre-26 $3,837.70 $134,698.28 $1,173.00 $75.04 $10.61 $1,157.10 $3,736.15 $130,962.13

46 Octubre-26 $3,837.70 $130,962.13 $1,140.46 $75.04 $10.61 $1,157.10 $3,768.69 $127,193.44

47 Noviembre-26 $3,837.70 $127,193.44 $1,107.64 $75.04 $10.61 $1,157.10 $3,801.51 $123,391.93

48 Diciembre-26 $3,837.70 $123,391.93 $1,074.54 $75.04 $10.61 $1,157.10 $3,834.61 $119,557.32

49 Enero-27 $3,837.70 $119,557.32 $1,041.14 $75.04 $10.61 $1,157.10 $3,868.01 $115,689.31

50 Febrero-27 $3,837.70 $115,689.31 $1,007.46 $75.04 $10.61 $1,157.10 $3,901.69 $111,787.62

51 Marzo-27 $3,837.70 $111,787.62 $973.48 $75.04 $10.61 $1,157.10 $3,935.67 $107,851.95

52 Abril-27 $3,837.70 $107,851.95 $939.21 $75.04 $10.61 $1,157.10 $3,969.94 $103,882.01

53 Mayo -27 $3,837.70 $103,882.01 $904.64 $75.04 $10.61 $1,157.10 $4,004.51 $99,877.50

54 Junio-27 $3,837.70 $99,877.50 $869.77 $75.04 $10.61 $1,157.10 $4,039.38 $95,838.12

55 Julio-27 $3,837.70 $95,838.12 $834.59 $75.04 $10.61 $1,157.10 $4,074.56 $91,763.56

56 Agosto-27 $3,837.70 $91,763.56 $799.11 $75.04 $10.61 $1,157.10 $4,110.04 $87,653.52

57 Septiembre-27 $3,837.70 $87,653.52 $763.32 $75.04 $10.61 $1,157.10 $4,145.83 $83,507.69

58 Octubre-27 $3,837.70 $83,507.69 $727.21 $75.04 $10.61 $1,157.10 $4,181.94 $79,325.75

59 Noviembre-27 $3,837.70 $79,325.75 $690.80 $75.04 $10.61 $1,157.10 $4,218.35 $75,107.40

60 Diciembre-27 $3,837.70 $75,107.40 $654.06 $75.04 $10.61 $1,157.10 $4,255.09 $70,852.31

61 Enero-28 $3,837.70 $70,852.31 $617.01 $75.04 $10.61 $1,157.10 $4,292.14 $66,560.17

62 Febrero-28 $3,837.70 $66,560.17 $579.63 $75.04 $10.61 $1,157.10 $4,329.52 $62,230.65

63 Marzo-28 $3,837.70 $62,230.65 $541.93 $75.04 $10.61 $1,157.10 $4,367.22 $57,863.43

64 Abril-28 $3,837.70 $57,863.43 $503.89 $75.04 $10.61 $1,157.10 $4,405.26 $53,458.17

65 Mayo -28 $3,837.70 $53,458.17 $465.53 $75.04 $10.61 $1,157.10 $4,443.62 $49,014.55

66 Junio-28 $3,837.70 $49,014.55 $426.84 $75.04 $10.61 $1,157.10 $4,482.31 $44,532.24

67 Julio-28 $3,837.70 $44,532.24 $387.80 $75.04 $10.61 $1,157.10 $4,521.35 $40,010.89

68 Agosto-28 $3,837.70 $40,010.89 $348.43 $75.04 $10.61 $1,157.10 $4,560.72 $35,450.17

69 Septiembre-28 $3,837.70 $35,450.17 $308.71 $75.04 $10.61 $1,157.10 $4,600.44 $30,849.73

70 Octubre-28 $3,837.70 $30,849.73 $268.65 $75.04 $10.61 $1,157.10 $4,640.50 $26,209.23

71 Noviembre-28 $3,837.70 $26,209.23 $228.24 $75.04 $10.61 $1,157.10 $4,680.91 $21,528.32

72 Diciembre-28 $3,837.70 $21,528.32 $187.48 $75.04 $10.61 $1,157.10 $4,721.67 $16,806.65

73 Enero-29 $3,837.70 $16,806.65 $146.36 $75.04 $10.61 $1,157.10 $4,762.79 $12,043.86

74 Febrero-29 $3,837.70 $12,043.86 $104.88 $75.04 $10.61 $1,157.10 $4,804.27 $7,239.59

75 Marzo-29 $3,837.70 $7,239.59 $63.04 $75.04 $10.61 $1,157.10 $4,846.11 $2,393.48