You are on page 1of 3

Página sin título Page 1 of 3

Módulo de Ventas - Tabla de Amortización -

Nombre: ESCUDERO SANDOVAL FERNANDO Estatus Actual: Capturada


Operación: 658713 Fecha Ultima Modificación: 22/08/2018 05:36:09 p.m.
Ingreso Neto: $9,124.66 Fecha de Elaboración: 22/08/2018
PETRÓLEOS MEXICANOS ALPHACREDIT CA/PLANTA
Tasa Mensual: 2.92% más IVA. Convenio: CONFIANZA 78 CAT GF-SI47

Capacidad Máxima: $2,449.01 Plazo: 78 Catorcenas


Carta Autorización $2,449.01 CAT: 41.60%.
Tasa Anual: 35.00%.
IVA: 16.00%

PERIODO SALDO INTERESES IVA CAPITAL PAGO

1 $191,023.14 $1,480.77 $236.92 $731.32 $2,449.01

2 $188,574.13 $1,470.92 $235.35 $742.74 $2,449.01

3 $186,125.12 $1,460.92 $233.75 $754.34 $2,449.01

4 $183,676.11 $1,450.77 $232.12 $766.12 $2,449.01

5 $181,227.10 $1,440.45 $230.47 $778.08 $2,449.01

6 $178,778.09 $1,429.98 $228.80 $790.23 $2,449.01

7 $176,329.08 $1,419.34 $227.09 $802.57 $2,449.01

8 $173,880.07 $1,408.54 $225.37 $815.11 $2,449.01

9 $171,431.06 $1,397.57 $223.61 $827.83 $2,449.01

10 $168,982.05 $1,386.42 $221.83 $840.76 $2,449.01

11 $166,533.04 $1,375.10 $220.02 $853.89 $2,449.01

12 $164,084.03 $1,363.61 $218.18 $867.22 $2,449.01

13 $161,635.02 $1,351.94 $216.31 $880.76 $2,449.01

14 $159,186.01 $1,340.08 $214.41 $894.52 $2,449.01

15 $156,737.00 $1,328.04 $212.49 $908.49 $2,449.01

16 $154,287.99 $1,315.81 $210.53 $922.67 $2,449.01

17 $151,838.98 $1,303.39 $208.54 $937.08 $2,449.01

18 $149,389.97 $1,290.77 $206.52 $951.71 $2,449.01

19 $146,940.96 $1,277.96 $204.47 $966.57 $2,449.01

http://50.57.200.160/crediamigo/(S(i5l1pk45fpwrmwikuzz501zy))/Ventas/SoConsultaTablaA.aspx?IDvar=658713 22/08/2018
Página sin título Page 2 of 3

$146,940.96 $1,277.96 $204.47 $966.57 $2,449.01

20 $144,491.95 $1,264.95 $202.39 $981.67 $2,449.01

21 $142,042.94 $1,251.74 $200.28 $997.00 $2,449.01

22 $139,593.93 $1,238.31 $198.13 $1,012.57 $2,449.01

23 $137,144.92 $1,224.68 $195.95 $1,028.38 $2,449.01

24 $134,695.91 $1,210.84 $193.73 $1,044.44 $2,449.01

25 $132,246.90 $1,196.78 $191.48 $1,060.74 $2,449.01

26 $129,797.89 $1,182.50 $189.20 $1,077.31 $2,449.01

27 $127,348.88 $1,168.00 $186.88 $1,094.13 $2,449.01

28 $124,899.87 $1,153.27 $184.52 $1,111.22 $2,449.01

29 $122,450.86 $1,138.31 $182.13 $1,128.57 $2,449.01

30 $120,001.85 $1,123.12 $179.70 $1,146.19 $2,449.01

31 $117,552.84 $1,107.69 $177.23 $1,164.09 $2,449.01

32 $115,103.83 $1,092.02 $174.72 $1,182.27 $2,449.01

33 $112,654.82 $1,076.10 $172.18 $1,200.73 $2,449.01

34 $110,205.81 $1,059.94 $169.59 $1,219.48 $2,449.01

35 $107,756.80 $1,043.52 $166.96 $1,238.52 $2,449.01

36 $105,307.79 $1,026.85 $164.30 $1,257.86 $2,449.01

37 $102,858.78 $1,009.92 $161.59 $1,277.50 $2,449.01

38 $100,409.77 $992.72 $158.84 $1,297.45 $2,449.01

39 $97,960.76 $975.26 $156.04 $1,317.71 $2,449.01

40 $95,511.75 $957.52 $153.20 $1,338.29 $2,449.01

41 $93,062.74 $939.50 $150.32 $1,359.19 $2,449.01

42 $90,613.73 $921.21 $147.39 $1,380.41 $2,449.01

43 $88,164.72 $902.62 $144.42 $1,401.97 $2,449.01

44 $85,715.71 $883.75 $141.40 $1,423.86 $2,449.01

45 $83,266.70 $864.58 $138.33 $1,446.09 $2,449.01

46 $80,817.69 $845.12 $135.22 $1,468.67 $2,449.01

47 $78,368.68 $825.35 $132.06 $1,491.61 $2,449.01

48 $75,919.67 $805.27 $128.84 $1,514.90 $2,449.01

49 $73,470.66 $784.88 $125.58 $1,538.55 $2,449.01

50 $71,021.65 $764.16 $122.27 $1,562.58 $2,449.01

51 $68,572.64 $743.13 $118.90 $1,586.98 $2,449.01

52 $66,123.63 $721.77 $115.48 $1,611.76 $2,449.01

http://50.57.200.160/crediamigo/(S(i5l1pk45fpwrmwikuzz501zy))/Ventas/SoConsultaTablaA.aspx?IDvar=658713 22/08/2018
Página sin título Page 3 of 3

53 $63,674.62 $700.07 $112.01 $1,636.93 $2,449.01

54 $61,225.61 $678.03 $108.49 $1,662.49 $2,449.01

55 $58,776.60 $655.65 $104.90 $1,688.45 $2,449.01

56 $56,327.59 $632.93 $101.27 $1,714.82 $2,449.01

57 $53,878.58 $609.84 $97.57 $1,741.59 $2,449.01

58 $51,429.57 $586.40 $93.82 $1,768.79 $2,449.01

59 $48,980.56 $562.59 $90.01 $1,796.41 $2,449.01

60 $46,531.55 $538.40 $86.14 $1,824.46 $2,449.01

61 $44,082.54 $513.84 $82.21 $1,852.95 $2,449.01

62 $41,633.53 $488.90 $78.22 $1,881.89 $2,449.01

63 $39,184.52 $463.57 $74.17 $1,911.27 $2,449.01

64 $36,735.51 $437.84 $70.05 $1,941.12 $2,449.01

65 $34,286.50 $411.71 $65.87 $1,971.43 $2,449.01

66 $31,837.49 $385.17 $61.63 $2,002.21 $2,449.01

67 $29,388.48 $358.22 $57.31 $2,033.48 $2,449.01

68 $26,939.47 $330.84 $52.93 $2,065.23 $2,449.01

69 $24,490.46 $303.04 $48.49 $2,097.48 $2,449.01

70 $22,041.45 $274.81 $43.97 $2,130.23 $2,449.01

71 $19,592.44 $246.13 $39.38 $2,163.50 $2,449.01

72 $17,143.43 $217.01 $34.72 $2,197.28 $2,449.01

73 $14,694.42 $187.43 $29.99 $2,231.59 $2,449.01

74 $12,245.41 $157.39 $25.18 $2,266.44 $2,449.01

75 $9,796.40 $126.88 $20.30 $2,301.83 $2,449.01

76 $7,347.39 $95.89 $15.34 $2,337.78 $2,449.01

77 $4,898.38 $64.42 $10.31 $2,374.28 $2,449.01

78 $2,449.37 $32.46 $5.19 $2,411.36 $2,449.01

Cerrar Imprimir

http://50.57.200.160/crediamigo/(S(i5l1pk45fpwrmwikuzz501zy))/Ventas/SoConsultaTablaA.aspx?IDvar=658713 22/08/2018