Vous êtes sur la page 1sur 2

TABLA DE AMORTIZACIÓN - NO.

OPERACION:

Cliente: QUICALIQUIN CHASI WILMER MANUEL Periodo: 45 Cuotas Mensuales


Capital: 9375.01 Fecha: 16 AGO 2022
Solca: 75.00 Tasa Interes: 15.60
Impuesto: 0.00 Tasa Comision: 0.00
Com. Administrativa: 0.00 Seg. Desgravamen: 2.38
Rec. Firma: 0.00 Fiducia Mensual: 0.00
Seg. Cesantia: S 1.68
Neto: 9300.01
Modelo Tabla: ALEMANA Aseguradora: CHUBB SEGUROS

Capital
Sec Fecha Plz Capital Interes Dividendo Seguro Div. Total
Reducido
0 00/05/2022 25 000.00 000.00 000.00 00.00 000.00 9791.67
0 00/06/2022 30 000.00 000.00 000.00 00.00 000.00 9583.34
0 00/07/2022 32 000.00 000.00 000.00 00.00 000.00 9375.01
1 30/08/2022 29 208.33 117.81 326.14 23.75 349.89 9166.68
2 30/09/2022 31 208.33 123.14 331.47 24.67 356.14 8958.35
3 30/10/2022 31 208.33 120.34 328.67 24.19 352.86 8750.02
4 30/11/2022 30 208.33 113.75 322.08 23.05 345.13 8541.69
5 30/12/2022 30 208.33 111.04 319.37 22.59 341.96 8333.36
6 30/01/2023 31 208.33 111.94 320.27 22.75 343.02 8125.03
7 28/02/2023 29 208.33 102.10 310.43 21.06 331.49 7916.70
8 30/03/2023 30 208.33 102.92 311.25 21.19 332.44 7708.37
9 30/04/2023 32 208.33 106.89 315.22 21.88 337.10 7500.04
10 30/05/2023 29 208.33 94.25 302.58 19.70 322.28 7291.71
11 30/06/2023 31 208.33 97.95 306.28 20.34 326.62 7083.38
12 30/07/2023 31 208.33 95.15 303.48 19.86 323.34 6875.05
13 30/08/2023 30 208.33 89.38 297.71 18.87 316.58 6666.72
14 30/09/2023 33 208.33 95.33 303.66 19.89 323.55 6458.39
15 30/10/2023 28 208.33 78.36 286.69 16.98 303.67 6250.06
16 30/11/2023 31 208.33 83.96 292.29 17.94 310.23 6041.73
17 30/12/2023 32 208.33 83.78 292.11 17.90 310.01 5833.40
18 30/01/2024 29 208.33 73.31 281.64 16.10 297.74 5625.07
19 29/02/2024 30 208.33 73.13 281.46 16.08 297.54 5416.74
20 30/03/2024 32 208.33 75.11 283.44 16.41 299.85 5208.41
21 30/04/2024 29 208.33 65.45 273.78 14.76 288.54 5000.08
22 30/05/2024 30 208.33 65.00 273.33 14.68 288.01 4791.75
23 30/06/2024 32 208.33 66.45 274.78 14.93 289.71 4583.42
24 30/07/2024 29 208.33 57.60 265.93 13.41 279.34 4375.09
25 30/08/2024 31 208.33 58.77 267.10 13.61 280.71 4166.76
26 30/09/2024 31 208.33 55.97 264.30 13.12 277.42 3958.43
27 30/10/2024 30 208.33 51.46 259.79 12.35 272.14 3750.10
28 30/11/2024 33 208.33 53.63 261.96 12.72 274.68 3541.77
29 30/12/2024 28 208.33 42.97 251.30 10.89 262.19 3333.44
30 30/01/2025 31 208.33 44.78 253.11 11.20 264.31 3125.11
31 28/02/2025 29 208.33 39.27 247.60 10.25 257.85 2916.78
32 30/03/2025 31 208.33 39.18 247.51 10.24 257.75 2708.45
33 30/04/2025 30 208.33 35.21 243.54 9.55 253.09 2500.12
34 30/05/2025 30 208.33 32.50 240.83 9.09 249.92 2291.79
35 30/06/2025 31 208.33 30.79 239.12 8.80 247.92 2083.46
36 30/07/2025 30 208.33 27.08 235.41 8.15 243.56 1875.13
37 30/08/2025 33 208.33 26.81 235.14 8.11 243.25 1666.80
38 30/09/2025 29 208.33 20.95 229.28 7.11 236.39 1458.47
39 30/10/2025 30 208.33 18.96 227.29 6.76 234.05 1250.14
40 30/11/2025 32 208.33 17.34 225.67 6.48 232.15 1041.81
41 30/12/2025 29 208.33 13.09 221.42 5.75 227.17 833.48
42 30/01/2026 31 208.33 11.20 219.53 5.43 224.96 625.15
43 28/02/2026 31 208.33 8.40 216.73 4.94 221.67 416.82
44 30/03/2026 28 208.33 5.06 213.39 4.37 217.76 208.49
45 30/04/2026 31 208.49 2.64 211.13 3.98 215.11 0.00
9375.01 2840.20 12215.21 645.11 12861.09

ApoderadoBG

Página 1 de 2
Firmado digitalmente por: WILMER MANUEL QUICALIQUIN CHASI -
SECURITY DATA S.A. 2
Cédula: 0201608817
CI: 0201608817 Fecha Oficial Ecuador:2022.05.06 11:40

Página 2 de 2

Vous aimerez peut-être aussi