Amprtizacion

Fecha deVencimiento interes Interes Seguro Valor Cuota

1 5/30/2021 137.05 721.97 29.47 888.49
2 6/30/2021 425.49 444.84 18.16 888.49
3 7/30/2021 449.11 422.15 17.23 888.49
4 8/30/2021 443.93 427.13 17.43 888.49
5 9/30/2021 453.28 418.14 17.07 888.49
6 10/30/2021 476.58 395.76 16.15 888.49
7 11/30/2021 472.89 399.3 16.3 888.49
8 12/30/2021 495.95 377.15 15.39 888.49
9 1/30/2022 493.31 379.68 15.5 888.49
10 2/28/2022 528.53 345.84 14.12 888.49
11 3/30/2022 526.91 347.4 14.18 888.49
12 4/30/2022 525.96 348.31 14.22 888.49
13 5/30/2022 548.38 326.77 13.44 888.59
14 6/30/2022 548.61 326.55 13.33 888.49
15 7/30/2022 570.77 305.26 12.46 888.49
16 8/30/2022 572.21 303.88 12.4 888.49
17 9/30/2022 584.27 292.29 11.93 888.49
18 10/30/2022 606.00 271.41 11.08 888.49
19 11/30/2022 609.36 268.18 10.95 888.49
20 12/30/2022 630.79 247.59 10.11 888.49
21 1/30/2023 635.51 243.06 9.92 888.49
22 2/28/2023 664.36 215.34 8.79 888.49
23 3/30/2023 670.19 209.74 8.56 888.49
24 4/30/2023 677.04 203.16 8.29 888.49
25 5/30/2023 697.67 183.34 7.48 888.49
26 6/30/2023 706.01 175.32 7.16 888.49
27 7/30/2023 726.31 155.82 6.36 888.49
28 8/30/2023 736.21 146.31 5.97 888.49
29 9/30/2023 751.73 131.4 5.36 888.49
30 10/30/2023 771.48 112.42 4.59 888.49
31 11/30/2023 783.85 100.54 4.1 888.49
32 12/30/2023 803.21 81.94 3.34 888.49
33 1/30/2024 817.30 68.4 2.79 888.49
34 2/29/2024 836.27 50.17 2.05 888.49
35 3/30/2024 853.33 33.78 1.38 888.49
36 4/30/2024 870.15 17.62 0.72 888.49
22,100.00 9,497.96 387.78 31,985.74
21962.95
21537.46
21088.35 21,962.95
20644.42 21,537.46
20191.14 425.49
19714.56
19241.67
18745.72
18252.41
17723.88
17196.97
16671.01
16122.63
15574.02
15003.25
14431.04
13846.77
13240.77
12631.41
12000.62
11365.11
10700.75
10030.56
9353.52
8655.85
7949.84
7223.53
6487.32
5735.59
4964.11
4180.26
3377.05
2559.75
1723.48
870.15
0
 Fecha Amprtizacion
deVencimiento interes Interes Seguro Valor Cuota
1 5/30/2021 137.05 721.97 29.47 888.49 21962.95
2 6/30/2021 425.49 444.84 18.16 888.49 21537.46
3 7/30/2021 449.11 422.15 17.23 888.49 21088.35 Ahorro interes 4837.74
4 8/30/2021 443.93 427.13 17.43 888.49 20644.42 Amortizado 7,403.65 seguro 197.57
5 9/30/2021 453.28 418.14 17.07 888.49 20191.14 Saldo 5035.31
6 10/30/2021 476.58 395.76 16.15 888.49 19714.56
7 11/30/2021 472.89 399.3 16.3 888.49 19241.67
8 12/30/2021 495.95 377.15 15.39 888.49 18745.72 Saldo Ahorro interes 2644.13
9 1/30/2022 493.31 379.68 15.5 888.49 18252.41 Amortizado 13,240.77 seguro 107.92
10 2/28/2022 528.53 345.84 14.12 888.49 17723.88 Saldo 2752.05
11 3/30/2022 526.91 347.4 14.18 888.49 17196.97
12 4/30/2022 525.96 348.31 14.22 888.49 16671.01
13 5/30/2022 548.38 326.77 13.44 888.59 16122.63
14 6/30/2022 548.61 326.55 13.33 888.49 15574.02
15 7/30/2022 570.77 305.26 12.46 888.49 15003.25
16 8/30/2022 572.21 303.88 12.4 888.49 14431.04
17 9/30/2022 584.27 292.29 11.93 888.49 13846.77
18 10/30/2022 606.00 271.41 11.08 888.49 13240.77
19 11/30/2022 609.36 268.18 10.95 888.49 12631.41
20 12/30/2022 630.79 247.59 10.11 888.49 12000.62
21 1/30/2023 635.51 243.06 9.92 888.49 11365.11
22 2/28/2023 664.36 215.34 8.79 888.49 10700.75
23 3/30/2023 670.19 209.74 8.56 888.49 10030.56
24 4/30/2023 677.04 203.16 8.29 888.49 9353.52
25 5/30/2023 697.67 183.34 7.48 888.49 8655.85
26 6/30/2023 706.01 175.32 7.16 888.49 7949.84
27 7/30/2023 726.31 155.82 6.36 888.49 7223.53
28 8/30/2023 736.21 146.31 5.97 888.49 6487.32
29 9/30/2023 751.73 131.4 5.36 888.49 5735.59
30 10/30/2023 771.48 112.42 4.59 888.49 4964.11
31 11/30/2023 783.85 100.54 4.1 888.49 4180.26
32 12/30/2023 803.21 81.94 3.34 888.49 3377.05
33 1/30/2024 817.30 68.4 2.79 888.49 2559.75
34 2/29/2024 836.27 50.17 2.05 888.49 1723.48
35 3/30/2024 853.33 33.78 1.38 888.49 870.15
36 4/30/2024 870.15 17.62 0.72 888.49 0
22,100.00 9,497.96 387.78 31,985.74