Debt">
Nothing Special   »   [go: up one dir, main page]

0% encontró este documento útil (0 votos)
124 vistas4 páginas

Tabla Amortizacion

Descargar como pdf o txt
Descargar como pdf o txt
Descargar como pdf o txt
Está en la página 1/ 4

DATOS DEL CRÉDITO

Fecha: 24/Jun/2021 Plazo: 60 meses


Nombre del cliente: JUAN PABLO FRAUSTO GUERRERO Importe del Crédito: $15,000.00
Cliente: 28059459 Comisión por Disposición: $174.00
Plazo: 60 meses Días de Pago: Jueves
Frecuencia de pago: Catorcenal CAT: 29.60 % sin IVA
Tasa: 25.00 %
Comisión por disposición: 1%
Aseguradora Vida: Mapfre México, S.A.

TABLA DE AMORTIZACIÓN

Día Días Saldo Pago Pago IVA Pago mensual Seguro Pago

Mes Pago Interés Capital Capital Interés Interés Capital+IVA+Interés Vida Total

1 01/07/2021 7 $15,000.00 $133.94 $72.92 $11.67 $218.53 $2.80 $221.33

2 15/07/2021 14 $14,866.06 $50.88 $144.53 $23.12 $218.53 $2.78 $221.31

3 29/07/2021 14 $14,815.18 $51.44 $144.04 $23.05 $218.53 $2.77 $221.30

4 12/08/2021 14 $14,763.74 $52.03 $143.54 $22.96 $218.53 $2.76 $221.29

5 26/08/2021 14 $14,711.71 $52.62 $143.03 $22.88 $218.53 $2.75 $221.28

6 09/09/2021 14 $14,659.09 $53.21 $142.52 $22.80 $218.53 $2.74 $221.27

7 23/09/2021 14 $14,605.88 $53.81 $142.00 $22.72 $218.53 $2.73 $221.26

8 07/10/2021 14 $14,552.07 $54.43 $141.47 $22.63 $218.53 $2.72 $221.25

9 21/10/2021 14 $14,497.64 $55.03 $140.95 $22.55 $218.53 $2.71 $221.24

10 04/11/2021 14 $14,442.61 $55.65 $140.42 $22.46 $218.53 $2.70 $221.23

11 18/11/2021 14 $14,386.96 $56.28 $139.87 $22.38 $218.53 $2.69 $221.22

12 02/12/2021 14 $14,330.68 $56.92 $139.32 $22.29 $218.53 $2.68 $221.21

13 16/12/2021 14 $14,273.76 $57.56 $138.77 $22.20 $218.53 $2.67 $221.20

14 30/12/2021 14 $14,216.20 $58.21 $138.21 $22.11 $218.53 $2.66 $221.19

15 13/01/2022 14 $14,157.99 $58.86 $137.64 $22.03 $218.53 $2.65 $221.18

16 27/01/2022 14 $14,099.13 $59.53 $137.07 $21.93 $218.53 $2.64 $221.17

17 10/02/2022 14 $14,039.60 $60.19 $136.50 $21.84 $218.53 $2.62 $221.15

18 24/02/2022 14 $13,979.41 $60.87 $135.91 $21.75 $218.53 $2.61 $221.14

19 10/03/2022 14 $13,918.54 $61.56 $135.32 $21.65 $218.53 $2.60 $221.13

20 24/03/2022 14 $13,856.98 $62.25 $134.72 $21.56 $218.53 $2.59 $221.12

21 07/04/2022 14 $13,794.73 $62.95 $134.12 $21.46 $218.53 $2.58 $221.11

22 21/04/2022 14 $13,731.78 $63.67 $133.50 $21.36 $218.53 $2.57 $221.10

23 05/05/2022 14 $13,668.11 $64.37 $132.89 $21.27 $218.53 $2.55 $221.08

24 19/05/2022 14 $13,603.74 $65.11 $132.26 $21.16 $218.53 $2.54 $221.07

25 02/06/2022 14 $13,538.63 $65.85 $131.62 $21.06 $218.53 $2.53 $221.06

Página 1 de 4
26 16/06/2022 14 $13,472.78 $66.58 $130.99 $20.96 $218.53 $2.52 $221.05

27 30/06/2022 14 $13,406.20 $67.34 $130.34 $20.85 $218.53 $2.51 $221.04

28 14/07/2022 14 $13,338.86 $68.10 $129.68 $20.75 $218.53 $2.49 $221.02

29 28/07/2022 14 $13,270.76 $68.87 $129.02 $20.64 $218.53 $2.48 $221.01

30 11/08/2022 14 $13,201.89 $69.64 $128.35 $20.54 $218.53 $2.47 $221.00

31 25/08/2022 14 $13,132.25 $70.43 $127.67 $20.43 $218.53 $2.45 $220.98

32 08/09/2022 14 $13,061.82 $71.23 $126.98 $20.32 $218.53 $2.44 $220.97

33 22/09/2022 14 $12,990.59 $72.02 $126.30 $20.21 $218.53 $2.43 $220.96

34 06/10/2022 14 $12,918.57 $72.83 $125.60 $20.10 $218.53 $2.41 $220.94

35 20/10/2022 14 $12,845.74 $73.66 $124.89 $19.98 $218.53 $2.40 $220.93

36 03/11/2022 14 $12,772.08 $74.49 $124.17 $19.87 $218.53 $2.39 $220.92

37 17/11/2022 14 $12,697.59 $75.33 $123.45 $19.75 $218.53 $2.37 $220.90

38 01/12/2022 14 $12,622.26 $76.17 $122.72 $19.64 $218.53 $2.36 $220.89

39 15/12/2022 14 $12,546.09 $77.03 $121.98 $19.52 $218.53 $2.34 $220.87

40 29/12/2022 14 $12,469.06 $77.90 $121.23 $19.40 $218.53 $2.33 $220.86

41 12/01/2023 14 $12,391.16 $78.80 $120.46 $19.27 $218.53 $2.32 $220.85

42 26/01/2023 14 $12,312.36 $79.68 $119.70 $19.15 $218.53 $2.30 $220.83

43 09/02/2023 14 $12,232.68 $80.57 $118.93 $19.03 $218.53 $2.29 $220.82

44 23/02/2023 14 $12,152.11 $81.48 $118.15 $18.90 $218.53 $2.27 $220.80

45 09/03/2023 14 $12,070.63 $82.40 $117.35 $18.78 $218.53 $2.26 $220.79

46 23/03/2023 14 $11,988.23 $83.33 $116.55 $18.65 $218.53 $2.24 $220.77

47 10/04/2023 18 $11,904.90 $45.89 $148.82 $23.82 $218.53 $2.23 $220.76

48 20/04/2023 10 $11,859.01 $123.00 $82.35 $13.18 $218.53 $2.22 $220.75

49 04/05/2023 14 $11,736.01 $86.18 $114.10 $18.25 $218.53 $2.19 $220.72

50 18/05/2023 14 $11,649.83 $87.15 $113.26 $18.12 $218.53 $2.18 $220.71

51 01/06/2023 14 $11,562.68 $88.13 $112.41 $17.99 $218.53 $2.16 $220.69

52 15/06/2023 14 $11,474.55 $89.12 $111.56 $17.85 $218.53 $2.14 $220.67

53 29/06/2023 14 $11,385.43 $90.13 $110.69 $17.71 $218.53 $2.13 $220.66

54 13/07/2023 14 $11,295.30 $91.14 $109.82 $17.57 $218.53 $2.11 $220.64

55 27/07/2023 14 $11,204.16 $92.17 $108.93 $17.43 $218.53 $2.09 $220.62

56 10/08/2023 14 $11,111.99 $93.22 $108.03 $17.28 $218.53 $2.08 $220.61

57 24/08/2023 14 $11,018.77 $94.26 $107.13 $17.14 $218.53 $2.06 $220.59

58 07/09/2023 14 $10,924.51 $95.33 $106.21 $16.99 $218.53 $2.04 $220.57

59 21/09/2023 14 $10,829.18 $96.41 $105.28 $16.84 $218.53 $2.02 $220.55

60 05/10/2023 14 $10,732.77 $97.50 $104.34 $16.69 $218.53 $2.01 $220.54

61 19/10/2023 14 $10,635.27 $98.59 $103.40 $16.54 $218.53 $1.99 $220.52

62 03/11/2023 15 $10,536.68 $91.22 $109.75 $17.56 $218.53 $1.97 $220.50

63 16/11/2023 13 $10,445.46 $109.14 $94.30 $15.09 $218.53 $1.95 $220.48

64 30/11/2023 14 $10,336.32 $101.96 $100.49 $16.08 $218.53 $1.93 $220.46

65 14/12/2023 14 $10,234.36 $103.11 $99.50 $15.92 $218.53 $1.91 $220.44

66 28/12/2023 14 $10,131.25 $104.27 $98.50 $15.76 $218.53 $1.89 $220.42

Página 2 de 4
67 11/01/2024 14 $10,026.98 $105.45 $97.48 $15.60 $218.53 $1.87 $220.40

68 25/01/2024 14 $9,921.53 $106.64 $96.46 $15.43 $218.53 $1.85 $220.38

69 08/02/2024 14 $9,814.89 $107.85 $95.42 $15.26 $218.53 $1.83 $220.36

70 22/02/2024 14 $9,707.04 $109.06 $94.37 $15.10 $218.53 $1.81 $220.34

71 07/03/2024 14 $9,597.98 $110.29 $93.31 $14.93 $218.53 $1.79 $220.32

72 21/03/2024 14 $9,487.69 $111.53 $92.24 $14.76 $218.53 $1.77 $220.30

73 04/04/2024 14 $9,376.16 $112.80 $91.15 $14.58 $218.53 $1.75 $220.28

74 18/04/2024 14 $9,263.36 $114.06 $90.06 $14.41 $218.53 $1.73 $220.26

75 02/05/2024 14 $9,149.30 $115.34 $88.95 $14.24 $218.53 $1.71 $220.24

76 16/05/2024 14 $9,033.96 $116.65 $87.83 $14.05 $218.53 $1.69 $220.22

77 30/05/2024 14 $8,917.31 $117.96 $86.70 $13.87 $218.53 $1.67 $220.20

78 13/06/2024 14 $8,799.35 $119.29 $85.55 $13.69 $218.53 $1.64 $220.17

79 27/06/2024 14 $8,680.06 $120.64 $84.39 $13.50 $218.53 $1.62 $220.15

80 11/07/2024 14 $8,559.42 $122.00 $83.22 $13.31 $218.53 $1.60 $220.13

81 25/07/2024 14 $8,437.42 $123.38 $82.03 $13.12 $218.53 $1.58 $220.11

82 08/08/2024 14 $8,314.04 $124.75 $80.84 $12.94 $218.53 $1.55 $220.08

83 22/08/2024 14 $8,189.29 $126.17 $79.62 $12.74 $218.53 $1.53 $220.06

84 05/09/2024 14 $8,063.12 $127.60 $78.39 $12.54 $218.53 $1.51 $220.04

85 19/09/2024 14 $7,935.52 $129.04 $77.15 $12.34 $218.53 $1.48 $220.01

86 03/10/2024 14 $7,806.48 $130.50 $75.89 $12.14 $218.53 $1.46 $219.99

87 17/10/2024 14 $7,675.98 $131.96 $74.63 $11.94 $218.53 $1.43 $219.96

88 31/10/2024 14 $7,544.02 $133.46 $73.34 $11.73 $218.53 $1.41 $219.94

89 14/11/2024 14 $7,410.56 $134.96 $72.05 $11.52 $218.53 $1.39 $219.92

90 28/11/2024 14 $7,275.60 $136.47 $70.74 $11.32 $218.53 $1.36 $219.89

91 13/12/2024 15 $7,139.13 $132.27 $74.36 $11.90 $218.53 $1.33 $219.86

92 26/12/2024 13 $7,006.86 $145.15 $63.26 $10.12 $218.53 $1.31 $219.84

93 09/01/2025 14 $6,861.71 $141.15 $66.71 $10.67 $218.53 $1.28 $219.81

94 23/01/2025 14 $6,720.56 $142.74 $65.34 $10.45 $218.53 $1.26 $219.79

95 06/02/2025 14 $6,577.82 $144.35 $63.95 $10.23 $218.53 $1.23 $219.76

96 20/02/2025 14 $6,433.47 $145.97 $62.55 $10.01 $218.53 $1.20 $219.73

97 06/03/2025 14 $6,287.50 $147.62 $61.13 $9.78 $218.53 $1.18 $219.71

98 20/03/2025 14 $6,139.88 $149.29 $59.69 $9.55 $218.53 $1.15 $219.68

99 03/04/2025 14 $5,990.59 $150.97 $58.24 $9.32 $218.53 $1.12 $219.65

100 17/04/2025 14 $5,839.62 $152.68 $56.77 $9.08 $218.53 $1.09 $219.62

101 02/05/2025 15 $5,686.94 $149.81 $59.24 $9.48 $218.53 $1.06 $219.59

102 15/05/2025 13 $5,537.13 $160.54 $49.99 $8.00 $218.53 $1.03 $219.56

103 29/05/2025 14 $5,376.59 $157.90 $52.27 $8.36 $218.53 $1.00 $219.53

104 12/06/2025 14 $5,218.69 $159.68 $50.73 $8.12 $218.53 $0.98 $219.51

105 26/06/2025 14 $5,059.01 $161.48 $49.18 $7.87 $218.53 $0.95 $219.48

106 10/07/2025 14 $4,897.53 $163.29 $47.62 $7.62 $218.53 $0.92 $219.45

107 24/07/2025 14 $4,734.24 $165.14 $46.03 $7.36 $218.53 $0.88 $219.41

Página 3 de 4
108 07/08/2025 14 $4,569.10 $167.00 $44.42 $7.11 $218.53 $0.85 $219.38

109 21/08/2025 14 $4,402.10 $168.88 $42.80 $6.85 $218.53 $0.82 $219.35

110 04/09/2025 14 $4,233.22 $170.79 $41.16 $6.58 $218.53 $0.79 $219.32

111 18/09/2025 14 $4,062.43 $172.71 $39.50 $6.32 $218.53 $0.76 $219.29

112 02/10/2025 14 $3,889.72 $174.66 $37.82 $6.05 $218.53 $0.73 $219.26

113 16/10/2025 14 $3,715.06 $176.63 $36.12 $5.78 $218.53 $0.69 $219.22

114 30/10/2025 14 $3,538.43 $178.63 $34.40 $5.50 $218.53 $0.66 $219.19

115 13/11/2025 14 $3,359.80 $180.63 $32.67 $5.23 $218.53 $0.63 $219.16

116 27/11/2025 14 $3,179.17 $182.67 $30.91 $4.95 $218.53 $0.59 $219.12

117 11/12/2025 14 $2,996.50 $184.74 $29.13 $4.66 $218.53 $0.56 $219.09

118 26/12/2025 15 $2,811.76 $184.55 $29.29 $4.69 $218.53 $0.53 $219.06

119 08/01/2026 13 $2,627.21 $191.02 $23.72 $3.79 $218.53 $0.49 $219.02

120 22/01/2026 14 $2,436.19 $191.05 $23.69 $3.79 $218.53 $0.46 $218.99

121 05/02/2026 14 $2,245.14 $193.21 $21.83 $3.49 $218.53 $0.42 $218.95

122 19/02/2026 14 $2,051.93 $195.39 $19.95 $3.19 $218.53 $0.38 $218.91

123 05/03/2026 14 $1,856.54 $197.59 $18.05 $2.89 $218.53 $0.35 $218.88

124 19/03/2026 14 $1,658.95 $199.82 $16.13 $2.58 $218.53 $0.31 $218.84

125 02/04/2026 14 $1,459.13 $202.08 $14.18 $2.27 $218.53 $0.27 $218.80

126 16/04/2026 14 $1,257.05 $204.35 $12.22 $1.96 $218.53 $0.23 $218.76

127 30/04/2026 14 $1,052.70 $206.66 $10.23 $1.64 $218.53 $0.20 $218.73

128 14/05/2026 14 $846.04 $208.99 $8.23 $1.31 $218.53 $0.16 $218.69

129 28/05/2026 14 $637.05 $211.35 $6.19 $0.99 $218.53 $0.12 $218.65

130 11/06/2026 14 $425.70 $213.73 $4.14 $0.66 $218.53 $0.08 $218.61

131 25/06/2026 14 $211.97 $211.97 $2.06 $0.33 $214.36 $0.04 $214.40


M: $28,850.39

La Erogación incluye un importe estimado del IVA sobre intereses.


Se encuentra publicado nuestro aviso de privacidad de datos personales en nuestro sitio web http://www.bb.com.mx.
Se entenderá que el titular consiente tácitamente el tratamiento de sus datos mientras no manifieste su oposición.

Para simulaciones con seguros externos, por favor acuda a una de nuestras sucursales.
El otorgamiento del crédito está sujeto a la aceptación del riesgo cubierto por el seguro de vida.

Página 4 de 4

También podría gustarte