Vous êtes sur la page 1sur 2

Tabla de amortización

Fecha de impresión: 24/11/2016

No. de Contrato Plazo del crédito Tipo de seguro Tasa de interés anual Montos vencidos
184460CD 60 DIFERIDO 12.95% 15868.18

Amortizacion
No. Fecha Saldo Insoluto Interes IVA Mensualidad
de Capital
1 16/04/2013 299,975.48 4,328.06 3,282.19 525.15 8,135.40
2 16/05/2013 295,647.42 4,382.99 3,234.84 517.57 8,135.40
3 16/06/2013 291,264.43 4,438.62 3,186.88 509.90 8,135.40
4 16/07/2013 286,825.81 4,494.97 3,138.31 502.12 8,135.40
5 16/08/2013 282,330.84 4,552.01 3,089.13 494.26 8,135.40
6 16/09/2013 277,778.83 4,609.78 3,039.33 486.29 8,135.40
7 16/10/2013 273,169.05 4,668.29 2,988.89 478.22 8,135.40
8 16/11/2013 268,500.76 4,727.55 2,937.81 470.04 8,135.40
9 16/12/2013 263,773.21 4,787.55 2,886.08 461.77 8,135.40
10 16/01/2014 258,985.66 4,848.31 2,833.70 453.39 8,135.40
11 16/02/2014 254,137.35 4,909.85 2,780.65 444.90 8,135.40
12 16/03/2014 249,227.50 4,972.17 2,726.93 436.30 8,135.40
13 16/04/2014 258,740.80 4,851.42 2,831.02 452.96 8,135.40
14 16/05/2014 253,889.38 4,912.99 2,777.94 444.47 8,135.40
15 16/06/2014 248,976.39 4,975.36 2,724.18 435.86 8,135.40
16 16/07/2014 244,001.03 5,038.51 2,669.74 427.15 8,135.40
17 16/08/2014 238,962.52 5,102.45 2,614.62 418.33 8,135.40
18 16/09/2014 233,860.07 5,167.21 2,558.79 409.40 8,135.40
19 16/10/2014 228,692.86 5,232.79 2,502.25 400.36 8,135.40
20 16/11/2014 223,460.07 5,299.22 2,444.99 391.19 8,135.40
21 16/12/2014 218,160.85 5,366.47 2,387.01 381.92 8,135.40
22 16/01/2015 212,794.38 5,434.58 2,328.30 372.52 8,135.40
23 16/02/2015 207,359.80 5,503.56 2,268.83 363.01 8,135.40
24 16/03/2015 201,856.24 5,573.41 2,208.62 353.37 8,135.40
25 16/04/2015 210,768.30 5,460.29 2,306.13 368.98 8,135.40
26 16/05/2015 205,308.01 5,529.60 2,246.38 359.42 8,135.40
27 16/06/2015 199,778.41 5,599.78 2,185.88 349.74 8,135.40
28 16/07/2015 194,178.63 5,670.86 2,124.61 339.93 8,135.40
29 16/08/2015 188,507.77 5,742.84 2,062.56 330.00 8,135.40
30 16/09/2015 182,764.93 5,815.72 1,999.73 319.95 8,135.40
31 16/10/2015 176,949.21 5,889.54 1,936.09 309.77 8,135.40
32 16/11/2015 171,059.67 5,964.29 1,871.65 299.46 8,135.40
33 16/12/2015 165,095.38 6,039.99 1,806.39 289.02 8,135.40
34 16/01/2016 159,055.39 6,116.65 1,740.31 278.44 8,135.40
35 16/02/2016 152,938.74 6,194.28 1,673.38 267.74 8,135.40
36 16/03/2016 146,744.46 6,272.90 1,605.61 256.89 8,135.40
37 16/04/2016 154,957.03 6,168.66 1,695.47 271.27 8,135.40
38 16/05/2016 148,788.37 6,246.96 1,627.97 260.47 8,135.40
39 16/06/2016 142,541.41 6,326.25 1,559.62 249.53 8,135.40
40 16/07/2016 136,215.16 6,406.54 1,490.40 238.46 8,135.40
41 16/08/2016 129,808.62 6,487.86 1,420.30 227.24 8,135.40
42 16/09/2016 123,320.76 6,570.19 1,349.32 215.89 8,135.40
43 16/10/2016 116,750.57 6,653.59 1,277.43 204.38 8,135.40
44 16/11/2016 110,096.98 6,738.03 1,204.63 192.74 8,135.40
45 16/12/2016 103,358.95 6,823.56 1,130.90 180.94 8,135.40
46 16/01/2017 96,535.39 6,910.17 1,056.24 168.99 8,135.40
47 16/02/2017 89,625.22 6,997.87 980.63 156.90 8,135.40
48 16/03/2017 82,627.35 7,086.68 904.07 144.65 8,135.40
49 16/04/2017 90,026.14 6,992.78 985.02 157.60 8,135.40
50 16/05/2017 83,033.36 7,081.53 908.51 145.36 8,135.40
51 16/06/2017 75,951.83 7,171.41 831.03 132.96 8,135.40
52 16/07/2017 68,780.42 7,262.44 752.56 120.40 8,135.40
53 16/08/2017 61,517.98 7,354.61 673.10 107.69 8,135.40
54 16/09/2017 54,163.37 7,447.95 592.63 94.82 8,135.40
55 16/10/2017 46,715.42 7,542.49 511.13 81.78 8,135.40
56 16/11/2017 39,172.93 7,638.22 428.61 68.57 8,135.40
57 16/12/2017 31,534.71 7,735.17 345.03 55.20 8,135.40
58 16/01/2018 23,799.54 7,833.34 260.40 41.66 8,135.40
59 16/02/2018 15,966.20 7,932.76 174.69 27.95 8,135.40
60 16/03/2018 8,033.44 8,033.44 87.89 14.06 8,135.39