Amortizacion
Amortizacion
Amortizacion
Tasa1.40%
Pago
Fondo de protección de Seguro de Aportación Abono a Saldo
# Mes mensual Saldo inicial Interes
pagos daños patronal capital pendiente
acreditado
0 $472,940.93
100 Julio-32 $2,787.16 $197,967.32 $230.96 $0.00 $10.61 $397.03 $2,942.62 $195,024.70
101 Agosto-32 $2,787.16 $195,024.70 $227.53 $0.00 $10.61 $397.03 $2,946.05 $192,078.65
102 Septiembre-32 $2,787.16 $192,078.65 $224.09 $0.00 $10.61 $397.03 $2,949.49 $189,129.16
103 Octubre-32 $2,787.16 $189,129.16 $220.65 $0.00 $10.61 $397.03 $2,952.93 $186,176.23
104 Noviembre-32 $2,787.16 $186,176.23 $217.21 $0.00 $10.61 $397.03 $2,956.37 $183,219.86
105 Diciembre-32 $2,787.16 $183,219.86 $213.76 $0.00 $10.61 $397.03 $2,959.82 $180,260.04
106 Enero-33 $2,787.16 $180,260.04 $210.30 $0.00 $10.61 $397.03 $2,963.28 $177,296.76
107 Febrero-33 $2,787.16 $177,296.76 $206.85 $0.00 $10.61 $397.03 $2,966.73 $174,330.03
108 Marzo-33 $2,787.16 $174,330.03 $203.39 $0.00 $10.61 $397.03 $2,970.19 $171,359.84
109 Abril-33 $2,787.16 $171,359.84 $199.92 $0.00 $10.61 $397.03 $2,973.66 $168,386.18
110 Mayo-33 $2,787.16 $168,386.18 $196.45 $0.00 $10.61 $397.03 $2,977.13 $165,409.05
111 Junio-33 $2,787.16 $165,409.05 $192.98 $0.00 $10.61 $397.03 $2,980.60 $162,428.45
112 Julio-33 $2,787.16 $162,428.45 $189.50 $0.00 $10.61 $397.03 $2,984.08 $159,444.37
113 Agosto-33 $2,787.16 $159,444.37 $186.02 $0.00 $10.61 $397.03 $2,987.56 $156,456.81
114 Septiembre-33 $2,787.16 $156,456.81 $182.53 $0.00 $10.61 $397.03 $2,991.05 $153,465.76
115 Octubre-33 $2,787.16 $153,465.76 $179.04 $0.00 $10.61 $397.03 $2,994.54 $150,471.22
116 Noviembre-33 $2,787.16 $150,471.22 $175.55 $0.00 $10.61 $397.03 $2,998.03 $147,473.19
117 Diciembre-33 $2,787.16 $147,473.19 $172.05 $0.00 $10.61 $397.03 $3,001.53 $144,471.66
118 Enero-34 $2,787.16 $144,471.66 $168.55 $0.00 $10.61 $397.03 $3,005.03 $141,466.63
119 Febrero-34 $2,787.16 $141,466.63 $165.04 $0.00 $10.61 $397.03 $3,008.54 $138,458.09
120 Marzo-34 $2,787.16 $138,458.09 $161.53 $0.00 $10.61 $397.03 $3,012.05 $135,446.04
121 Abril-34 $2,787.16 $135,446.04 $158.02 $0.00 $10.61 $397.03 $3,015.56 $132,430.48
122 Mayo-34 $2,787.16 $132,430.48 $154.50 $0.00 $10.61 $397.03 $3,019.08 $129,411.40
123 Junio-34 $2,787.16 $129,411.40 $150.98 $0.00 $10.61 $397.03 $3,022.60 $126,388.80
124 Julio-34 $2,787.16 $126,388.80 $147.45 $0.00 $10.61 $397.03 $3,026.13 $123,362.67
125 Agosto-34 $2,787.16 $123,362.67 $143.92 $0.00 $10.61 $397.03 $3,029.66 $120,333.01
126 Septiembre-34 $2,787.16 $120,333.01 $140.39 $0.00 $10.61 $397.03 $3,033.19 $117,299.82
127 Octubre-34 $2,787.16 $117,299.82 $136.85 $0.00 $10.61 $397.03 $3,036.73 $114,263.09
128 Noviembre-34 $2,787.16 $114,263.09 $133.31 $0.00 $10.61 $397.03 $3,040.27 $111,222.82
129 Diciembre-34 $2,787.16 $111,222.82 $129.76 $0.00 $10.61 $397.03 $3,043.82 $108,179.00
130 Enero-35 $2,787.16 $108,179.00 $126.21 $0.00 $10.61 $397.03 $3,047.37 $105,131.63
131 Febrero-35 $2,787.16 $105,131.63 $122.65 $0.00 $10.61 $397.03 $3,050.93 $102,080.70
132 Marzo-35 $2,787.16 $102,080.70 $119.09 $0.00 $10.61 $397.03 $3,054.49 $99,026.21
133 Abril-35 $2,787.16 $99,026.21 $115.53 $0.00 $10.61 $397.03 $3,058.05 $95,968.16
134 Mayo-35 $2,787.16 $95,968.16 $111.96 $0.00 $10.61 $397.03 $3,061.62 $92,906.54
135 Junio-35 $2,787.16 $92,906.54 $108.39 $0.00 $10.61 $397.03 $3,065.19 $89,841.35
136 Julio-35 $2,787.16 $89,841.35 $104.81 $0.00 $10.61 $397.03 $3,068.77 $86,772.58
137 Agosto-35 $2,787.16 $86,772.58 $101.23 $0.00 $10.61 $397.03 $3,072.35 $83,700.23
138 Septiembre-35 $2,787.16 $83,700.23 $97.65 $0.00 $10.61 $397.03 $3,075.93 $80,624.30
139 Octubre-35 $2,787.16 $80,624.30 $94.06 $0.00 $10.61 $397.03 $3,079.52 $77,544.78
140 Noviembre-35 $2,787.16 $77,544.78 $90.47 $0.00 $10.61 $397.03 $3,083.11 $74,461.67
141 Diciembre-35 $2,787.16 $74,461.67 $86.87 $0.00 $10.61 $397.03 $3,086.71 $71,374.96
142 Enero-36 $2,787.16 $71,374.96 $83.27 $0.00 $10.61 $397.03 $3,090.31 $68,284.65
143 Febrero-36 $2,787.16 $68,284.65 $79.67 $0.00 $10.61 $397.03 $3,093.91 $65,190.74
144 Marzo-36 $2,787.16 $65,190.74 $76.06 $0.00 $10.61 $397.03 $3,097.52 $62,093.22
145 Abril-36 $2,787.16 $62,093.22 $72.44 $0.00 $10.61 $397.03 $3,101.14 $58,992.08
146 Mayo-36 $2,787.16 $58,992.08 $68.82 $0.00 $10.61 $397.03 $3,104.76 $55,887.32
147 Junio-36 $2,787.16 $55,887.32 $65.20 $0.00 $10.61 $397.03 $3,108.38 $52,778.94
148 Julio-36 $2,787.16 $52,778.94 $61.58 $0.00 $10.61 $397.03 $3,112.00 $49,666.94
149 Agosto-36 $2,787.16 $49,666.94 $57.94 $0.00 $10.61 $397.03 $3,115.64 $46,551.30
150 Septiembre-36 $2,787.16 $46,551.30 $54.31 $0.00 $10.61 $397.03 $3,119.27 $43,432.03
151 Octubre-36 $2,787.16 $43,432.03 $50.67 $0.00 $10.61 $397.03 $3,122.91 $40,309.12
152 Noviembre-36 $2,787.16 $40,309.12 $47.03 $0.00 $10.61 $397.03 $3,126.55 $37,182.57
153 Diciembre-36 $2,787.16 $37,182.57 $43.38 $0.00 $10.61 $397.03 $3,130.20 $34,052.37
154 Enero-37 $2,787.16 $34,052.37 $39.73 $0.00 $10.61 $397.03 $3,133.85 $30,918.52
155 Febrero-37 $2,787.16 $30,918.52 $36.07 $0.00 $10.61 $397.03 $3,137.51 $27,781.01
156 Marzo-37 $2,787.16 $27,781.01 $32.41 $0.00 $10.61 $397.03 $3,141.17 $24,639.84
157 Abril-37 $2,787.16 $24,639.84 $28.75 $0.00 $10.61 $397.03 $3,144.83 $21,495.01
158 Mayo-37 $2,787.16 $21,495.01 $25.08 $0.00 $10.61 $397.03 $3,148.50 $18,346.51
159 Junio-37 $2,787.16 $18,346.51 $21.40 $0.00 $10.61 $397.03 $3,152.18 $15,194.33
160 Julio-37 $2,787.16 $15,194.33 $17.73 $0.00 $10.61 $397.03 $3,155.85 $12,038.48
161 Agosto-37 $2,787.16 $12,038.48 $14.04 $0.00 $10.61 $397.03 $3,159.54 $8,878.94
162 Septiembre-37 $2,787.16 $8,878.94 $10.36 $0.00 $10.61 $397.03 $3,163.22 $5,715.72
163 Octubre-37 $2,787.16 $5,715.72 $6.67 $0.00 $10.61 $397.03 $3,166.91 $2,548.81