Amortizacion PDF
Amortizacion PDF
Amortizacion PDF
Tasa1.80%
Pago
Fondo de protección de Seguro de Aportación Abono a Saldo
# Mes mensual Saldo inicial Interes
pagos daños patronal capital pendiente
acreditado
0 $168,149.18
4 Mayo -23 $1,915.03 $163,185.15 $244.78 $0.00 $10.61 $0.00 $1,659.64 $161,525.51
Septiembre-
8 $1,915.03 $156,531.64 $234.80 $0.00 $10.61 $0.00 $1,669.62 $154,862.02
23
Noviembre-
10 $1,915.03 $153,189.89 $229.78 $0.00 $10.61 $0.00 $1,674.64 $151,515.25
23
Diciembre-
11 $1,915.03 $151,515.25 $227.27 $0.00 $10.61 $0.00 $1,677.15 $149,838.10
23
16 Mayo -24 $1,915.03 $143,104.32 $214.66 $0.00 $10.61 $0.00 $1,689.76 $141,414.56
Septiembre-
20 $1,915.03 $136,330.04 $204.50 $0.00 $10.61 $0.00 $1,699.92 $134,630.12
24
Noviembre-
22 $1,915.03 $132,927.65 $199.39 $0.00 $10.61 $0.00 $1,705.03 $131,222.62
24
Diciembre-
23 $1,915.03 $131,222.62 $196.83 $0.00 $10.61 $0.00 $1,707.59 $129,515.03
24
28 Mayo -25 $1,915.03 $122,659.04 $183.99 $0.00 $10.61 $0.00 $1,720.43 $120,938.61
28 Mayo -25 $1,915.03 $122,659.04 $183.99 $0.00 $10.61 $0.00 $1,720.43 $120,938.61
Septiembre-
32 $1,915.03 $115,761.82 $173.64 $0.00 $10.61 $0.00 $1,730.78 $114,031.04
25
Noviembre-
34 $1,915.03 $112,297.67 $168.45 $0.00 $10.61 $0.00 $1,735.97 $110,561.70
25
Diciembre-
35 $1,915.03 $110,561.70 $165.84 $0.00 $10.61 $0.00 $1,738.58 $108,823.12
25
40 Mayo -26 $1,915.03 $101,842.69 $152.76 $0.00 $10.61 $0.00 $1,751.66 $100,091.03
Septiembre-
44 $1,915.03 $94,820.29 $142.23 $0.00 $10.61 $0.00 $1,762.19 $93,058.10
26
Noviembre-
46 $1,915.03 $91,293.27 $136.94 $0.00 $10.61 $0.00 $1,767.48 $89,525.79
26
Diciembre-
47 $1,915.03 $89,525.79 $134.29 $0.00 $10.61 $0.00 $1,770.13 $87,755.66
26
52 Mayo -27 $1,915.03 $80,648.53 $120.97 $0.00 $10.61 $0.00 $1,783.45 $78,865.08
Septiembre-
56 $1,915.03 $73,498.68 $110.25 $0.00 $10.61 $0.00 $1,794.17 $71,704.51
27
Noviembre-
58 $1,915.03 $69,907.65 $104.86 $0.00 $10.61 $0.00 $1,799.56 $68,108.09
27
Diciembre-
59 $1,915.03 $68,108.09 $102.16 $0.00 $10.61 $0.00 $1,802.26 $66,305.83
27
Septiembre-
68 $1,915.03 $51,790.09 $77.69 $0.00 $10.61 $0.00 $1,826.73 $49,963.36
28
Noviembre-
70 $1,915.03 $48,133.89 $72.20 $0.00 $10.61 $0.00 $1,832.22 $46,301.67
28
Diciembre-
71 $1,915.03 $46,301.67 $69.45 $0.00 $10.61 $0.00 $1,834.97 $44,466.70
28
76 Mayo -29 $1,915.03 $37,099.26 $55.65 $0.00 $10.61 $0.00 $1,848.77 $35,250.49
Septiembre-
80 $1,915.03 $29,687.53 $44.53 $0.00 $10.61 $0.00 $1,859.89 $27,827.64
29
Noviembre-
82 $1,915.03 $25,964.96 $38.95 $0.00 $10.61 $0.00 $1,865.47 $24,099.49
29
Diciembre-
83 $1,915.03 $24,099.49 $36.15 $0.00 $10.61 $0.00 $1,868.27 $22,231.22
29
88 Mayo -30 $1,915.03 $14,730.07 $22.10 $0.00 $10.61 $0.00 $1,882.32 $12,847.75
Septiembre-
92 $1,915.03 $7,183.81 $10.78 $0.00 $10.61 $0.00 $1,893.64 $5,290.17
30
Noviembre-
94 $1,915.03 $3,393.69 $5.09 $0.00 $10.61 $0.00 $1,899.33 $1,494.36
30