Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

AMORTIZACIÓN

Nombre del cliente: JERRY MEDINA MEDINA

Nombre del asesor: Claudina Ancona Roche

Unidad: Unidad 578 del desarrollo Gran Telchac

Superficie Total: 220.85 M² Precio de Lista: $ 1,037,995.00


Precio por m2: $ 3,158.40 Precio de Lista por M2: $ 4,700.00
Precio de lote: $ 697,532.64 Descuento % por M2: 32.80
Enganche: $ 69,753.26 Descuento $ por M2: $ 340,462.36
Cuota de mantenimiento: $ 30,000.00
Plan de pago: Generador de Ofertas
Total a Pagar: $ 657,779.38 TABLA DE AMORTIZACIÓN

Tabla Pagos

FECHA DE PAGO ENGANCHE CUOTA ABONO INTERES MENSUALIDAD


1 2023-07-19 69,753.26 0.00 0.00 0 69,753.26

2 2023-08-01 0.00 500.00 7,473.56 0 7,973.56

3 2023-09-01 0.00 500.00 7,473.56 0 7,973.56

4 2023-10-01 0.00 500.00 7,473.56 0 7,973.56

5 2023-11-01 0.00 500.00 7,473.56 0 7,973.56

6 2023-12-01 0.00 500.00 7,473.56 0 7,973.56

7 2024-01-01 0.00 500.00 7,473.56 0 7,973.56

8 2024-02-01 0.00 500.00 7,473.56 0 7,973.56

9 2024-03-01 0.00 500.00 7,473.56 0 7,973.56

10 2024-04-01 0.00 500.00 7,473.56 0 7,973.56

11 2024-05-01 0.00 500.00 7,473.56 0 7,973.56

12 2024-06-01 0.00 500.00 7,473.56 0 7,973.56

13 2024-07-01 0.00 500.00 7,473.56 0 7,973.56

14 2024-08-01 0.00 500.00 7,473.56 0 7,973.56

15 2024-09-01 0.00 500.00 7,473.56 0 7,973.56

16 2024-10-01 0.00 500.00 7,473.56 0 7,973.56

17 2024-11-01 0.00 500.00 7,473.56 0 7,973.56

18 2024-12-01 0.00 500.00 7,473.56 0 7,973.56

19 2025-01-01 0.00 500.00 7,473.56 0 7,973.56

20 2025-02-01 0.00 500.00 7,473.56 0 7,973.56


21 2025-03-01 0.00 500.00 7,473.56 0 7,973.56

22 2025-04-01 0.00 500.00 7,473.56 0 7,973.56

23 2025-05-01 0.00 500.00 7,473.56 0 7,973.56

24 2025-06-01 0.00 500.00 7,473.56 0 7,973.56

25 2025-07-01 0.00 500.00 7,473.56 0 7,973.56

26 2025-08-01 0.00 500.00 7,473.56 0 7,973.56

27 2025-09-01 0.00 500.00 7,473.56 0 7,973.56

28 2025-10-01 0.00 500.00 7,473.56 0 7,973.56

29 2025-11-01 0.00 500.00 7,473.56 0 7,973.56

30 2025-12-01 0.00 500.00 7,473.56 0 7,973.56

31 2026-01-01 0.00 500.00 7,473.56 0 7,973.56

32 2026-02-01 0.00 500.00 7,473.56 0 7,973.56

33 2026-03-01 0.00 500.00 7,473.56 0 7,973.56

34 2026-04-01 0.00 500.00 7,473.56 0 7,973.56

35 2026-05-01 0.00 500.00 7,473.56 0 7,973.56

36 2026-06-01 0.00 500.00 7,473.56 0 7,973.56

37 2026-07-01 0.00 500.00 7,473.56 0 7,973.56

38 2026-08-01 0.00 500.00 7,473.56 0 7,973.56

39 2026-09-01 0.00 500.00 7,473.56 0 7,973.56

40 2026-10-01 0.00 500.00 7,473.56 0 7,973.56

41 2026-11-01 0.00 500.00 7,473.56 0 7,973.56

42 2026-12-01 0.00 500.00 7,473.56 0 7,973.56

43 2027-01-01 0.00 500.00 7,473.56 0 7,973.56

44 2027-02-01 0.00 500.00 7,473.56 0 7,973.56

45 2027-03-01 0.00 500.00 7,473.56 0 7,973.56

46 2027-04-01 0.00 500.00 7,473.56 0 7,973.56

47 2027-05-01 0.00 500.00 7,473.56 0 7,973.56

48 2027-06-01 0.00 500.00 7,473.56 0 7,973.56

49 2027-07-01 0.00 500.00 7,473.56 0 7,973.56

50 2027-08-01 0.00 500.00 7,473.56 0 7,973.56

51 2027-09-01 0.00 500.00 7,473.56 0 7,973.56

52 2027-10-01 0.00 500.00 7,473.56 0 7,973.56

53 2027-11-01 0.00 500.00 7,473.56 0 7,973.56

54 2027-12-01 0.00 500.00 7,473.56 0 7,973.56

55 2028-01-01 0.00 500.00 7,473.56 0 7,973.56

56 2028-02-01 0.00 500.00 7,473.56 0 7,973.56


57 2028-03-01 0.00 500.00 7,473.56 0 7,973.56

58 2028-04-01 0.00 500.00 7,473.56 0 7,973.56

59 2028-05-01 0.00 500.00 7,473.56 0 7,973.56

60 2028-06-01 0.00 500.00 7,473.56 0 7,973.56

61 2028-07-01 0.00 500.00 7,473.56 0 7,973.56

62 2028-08-01 0.00 0.00 7,473.56 0 7,473.56

63 2028-09-01 0.00 0.00 7,473.56 0 7,473.56

64 2028-10-01 0.00 0.00 7,473.56 0 7,473.56

65 2028-11-01 0.00 0.00 7,473.56 0 7,473.56

66 2028-12-01 0.00 0.00 7,473.56 0 7,473.56

67 2029-01-01 0.00 0.00 7,473.56 0 7,473.56

68 2029-02-01 0.00 0.00 7,473.56 0 7,473.56

69 2029-03-01 0.00 0.00 7,473.56 0 7,473.56

70 2029-04-01 0.00 0.00 7,473.56 0 7,473.56

71 2029-05-01 0.00 0.00 7,473.56 0 7,473.56

72 2029-06-01 0.00 0.00 7,473.56 0 7,473.56

73 2029-07-01 0.00 0.00 7,473.56 0 7,473.56

74 2029-08-01 0.00 0.00 7,473.56 0 7,473.56

75 2029-09-01 0.00 0.00 7,473.56 0 7,473.56

76 2029-10-01 0.00 0.00 7,473.56 0 7,473.56

77 2029-11-01 0.00 0.00 7,473.56 0 7,473.56

78 2029-12-01 0.00 0.00 7,473.56 0 7,473.56

79 2030-01-01 0.00 0.00 7,473.56 0 7,473.56

80 2030-02-01 0.00 0.00 7,473.56 0 7,473.56

81 2030-03-01 0.00 0.00 7,473.56 0 7,473.56

82 2030-04-01 0.00 0.00 7,473.56 0 7,473.56

83 2030-05-01 0.00 0.00 7,473.56 0 7,473.56

84 2030-06-01 0.00 0.00 7,473.56 0 7,473.56

85 2030-07-01 0.00 0.00 7,473.90 0 7,473.90

You might also like