You are on page 1of 1

CAJA GONZALO VEGA SC DE AP DE RL DE CV

No. Socio: 13008803 TABLA DE AMORTIZACIÓN


No. Socio: 1299698 PRODUCTO: PROMO FIN

Saldo Pago Mensual Pactado Capital Interés IVA


1 $54,659.12 $2,813.13 $340.88 2131.25 341.00
2 $54,302.91 $2,813.13 $356.21 2118.04 338.89
3 $53,930.69 $2,813.13 $372.22 2104.24 336.68
4 $53,541.74 $2,813.13 $388.95 2089.81 334.37
5 $53,135.31 $2,813.13 $406.43 2074.74 331.96
6 $52,710.61 $2,813.13 $424.70 2058.99 329.44
7 $52,266.82 $2,813.13 $443.79 2042.54 326.81
8 $51,803.08 $2,813.13 $463.74 2025.34 324.05
9 $51,318.49 $2,813.13 $484.58 2007.37 321.18
10 $50,812.13 $2,813.13 $506.37 1988.59 318.17
11 $50,283.00 $2,813.13 $529.13 1968.97 315.04
12 $49,730.09 $2,813.13 $552.91 1948.47 311.75
13 $49,152.32 $2,813.13 $577.77 1927.04 308.33
14 $48,548.58 $2,813.13 $603.74 1904.65 304.74
15 $47,917.71 $2,813.13 $630.87 1881.26 301.00
16 $47,258.48 $2,813.13 $659.23 1856.81 297.09
17 $46,569.61 $2,813.13 $688.86 1831.27 293.00
18 $45,849.78 $2,813.13 $719.83 1804.57 288.73
19 $45,097.60 $2,813.13 $752.19 1776.68 284.27
20 $44,311.60 $2,813.13 $786.00 1747.53 279.61
21 $43,490.27 $2,813.13 $821.33 1717.07 274.73
22 $42,632.03 $2,813.13 $858.25 1685.25 269.64
23 $41,735.21 $2,813.13 $896.82 1651.99 264.32
24 $40,798.07 $2,813.13 $937.14 1617.24 258.76
25 $39,818.81 $2,813.13 $979.26 1580.93 252.95
26 $38,795.53 $2,813.13 $1,023.28 1542.98 246.88
27 $37,726.26 $2,813.13 $1,069.27 1503.33 240.53
28 $36,608.92 $2,813.13 $1,117.34 1461.89 233.90
29 $35,441.36 $2,813.13 $1,167.56 1418.60 226.98
30 $34,221.31 $2,813.13 $1,220.04 1373.35 219.74
31 $32,946.43 $2,813.13 $1,274.89 1326.08 212.17
32 $31,614.24 $2,813.13 $1,332.19 1276.67 204.27
33 $30,222.16 $2,813.13 $1,392.07 1225.05 196.01
34 $28,767.52 $2,813.13 $1,454.65 1171.11 187.38
35 $27,247.48 $2,813.13 $1,520.03 1114.74 178.36
36 $25,659.12 $2,813.13 $1,588.36 1055.84 168.93
37 $23,999.37 $2,813.13 $1,659.76 994.29 159.09
38 $22,265.00 $2,813.13 $1,734.36 929.98 148.80
39 $20,452.68 $2,813.13 $1,812.32 862.77 138.04
40 $18,558.90 $2,813.13 $1,893.79 792.54 126.81
41 $16,579.99 $2,813.13 $1,978.91 719.16 115.07
42 $14,512.12 $2,813.13 $2,067.86 642.47 102.80
43 $12,351.31 $2,813.13 $2,160.81 562.34 89.98
44 $10,093.37 $2,813.13 $2,257.94 478.61 76.58
45 $7,733.93 $2,813.13 $2,359.44 391.12 62.58
46 $5,268.44 $2,813.13 $2,465.49 299.69 47.95
47 $2,692.12 $2,813.13 $2,576.32 204.15 32.66
48 0.00 $2,813.13 $2,692.12 104.32 16.69

You might also like