Tabla de Amortización Dividendos Iguales

4
BENEFICIARIO INSTIT. FINANCIERA CFN MONTO EN USD ### TASA DE INTERES 10.50% T. EFECTIVA PLAZO 5 años GRACIA 0 años FECHA DE INICIO 8/24/2022 MONEDA DOLARES AMORTIZACION CADA 30 días Número de períodos 60 para amortizar capital No. VENCIMIENTO SALDO INTERES PRINCIPAL 0 100,000.00 1 23-Sep-2022 98,725.61 875.00 1,274.39 2 23-Oct-2022 97,440.07 863.85 1,285.54 3 22-Nov-2022 96,143.28 852.60 1,296.79 4 22-Dec-2022 94,835.14 841.25 1,308.14 5 21-Jan-2023 93,515.56 829.81 1,319.58 6 20-Feb-2023 92,184.43 818.26 1,331.13 7 22-Mar-2023 90,841.66 806.61 1,342.78 8 21-Apr-2023 89,487.13 794.86 1,354.53 9 21-May-2023 88,120.75 783.01 1,366.38 10 20-Jun-2023 86,742.42 771.06 1,378.33 11 20-Jul-2023 85,352.03 759.00 1,390.39 12 19-Aug-2023 83,949.47 746.83 1,402.56 13 18-Sep-2023 82,534.63 734.56 1,414.83 14 18-Oct-2023 81,107.42 722.18 1,427.21 15 17-Nov-2023 79,667.72 709.69 1,439.70 16 17-Dec-2023 78,215.42 697.09 1,452.30 17 16-Jan-2024 76,750.42 684.38 1,465.01 18 15-Feb-2024 75,272.59 671.57 1,477.82 19 16-Mar-2024 73,781.84 658.64 1,490.75 20 15-Apr-2024 72,278.04 645.59 1,503.80 21 15-May-2024 70,761.08 632.43 1,516.96 22 14-Jun-2024 69,230.85 619.16 1,530.23 23 14-Jul-2024 67,687.23 605.77 1,543.62 24 13-Aug-2024 66,130.11 592.26 1,557.13 25 12-Sep-2024 64,559.35 578.64 1,570.75 26 12-Oct-2024 62,974.86 564.89 1,584.50 27 11-Nov-2024 61,376.50 551.03 1,598.36 28 11-Dec-2024 59,764.15 537.04 1,612.35 29 10-Jan-2025 58,137.70 522.94 1,626.45 30 09-Feb-2025 56,497.01 508.70 1,640.69 31 11-Mar-2025 54,841.97 494.35 1,655.04 32 10-Apr-2025 53,172.45 479.87 1,669.52 33 10-May-2025 51,488.32 465.26 1,684.13 34 09-Jun-2025 49,789.45 450.52 1,698.87 35 09-Jul-2025 48,075.72 435.66 1,713.73 36 08-Aug-2025 46,346.99 420.66 1,728.73 37 07-Sep-2025 44,603.14 405.54 1,743.85

description

Salarios dignos del ecuador

Transcript of Tabla de Amortización Dividendos Iguales

Page 1: Tabla de Amortización Dividendos Iguales

BENEFICIARIOINSTIT. FINANCIERA CFNMONTO EN USD 100,000.00 TASA DE INTERES 10.50% T. EFECTIVA 11.0203%PLAZO 5 añosGRACIA 0 añosFECHA DE INICIO 4/21/2023MONEDA DOLARESAMORTIZACION CADA 30 díasNúmero de períodos 60 para amortizar capital

No. VENCIMIENTO SALDO INTERES PRINCIPAL DIVIDENDO0 100,000.00

1 21-May-2023 98,725.61 875.00 1,274.39 2,149.39

2 20-Jun-2023 97,440.07 863.85 1,285.54 2,149.39

3 20-Jul-2023 96,143.28 852.60 1,296.79 2,149.39

4 19-Aug-2023 94,835.14 841.25 1,308.14 2,149.39

5 18-Sep-2023 93,515.56 829.81 1,319.58 2,149.39

6 18-Oct-2023 92,184.43 818.26 1,331.13 2,149.39

7 17-Nov-2023 90,841.66 806.61 1,342.78 2,149.39

8 17-Dec-2023 89,487.13 794.86 1,354.53 2,149.39

9 16-Jan-2024 88,120.75 783.01 1,366.38 2,149.39

10 15-Feb-2024 86,742.42 771.06 1,378.33 2,149.39

11 16-Mar-2024 85,352.03 759.00 1,390.39 2,149.39

12 15-Apr-2024 83,949.47 746.83 1,402.56 2,149.39

13 15-May-2024 82,534.63 734.56 1,414.83 2,149.39

14 14-Jun-2024 81,107.42 722.18 1,427.21 2,149.39

15 14-Jul-2024 79,667.72 709.69 1,439.70 2,149.39

16 13-Aug-2024 78,215.42 697.09 1,452.30 2,149.39

17 12-Sep-2024 76,750.42 684.38 1,465.01 2,149.39

18 12-Oct-2024 75,272.59 671.57 1,477.82 2,149.39

19 11-Nov-2024 73,781.84 658.64 1,490.75 2,149.39

20 11-Dec-2024 72,278.04 645.59 1,503.80 2,149.39

21 10-Jan-2025 70,761.08 632.43 1,516.96 2,149.39

22 09-Feb-2025 69,230.85 619.16 1,530.23 2,149.39

23 11-Mar-2025 67,687.23 605.77 1,543.62 2,149.39

24 10-Apr-2025 66,130.11 592.26 1,557.13 2,149.39

25 10-May-2025 64,559.35 578.64 1,570.75 2,149.39

26 09-Jun-2025 62,974.86 564.89 1,584.50 2,149.39

27 09-Jul-2025 61,376.50 551.03 1,598.36 2,149.39

28 08-Aug-2025 59,764.15 537.04 1,612.35 2,149.39

29 07-Sep-2025 58,137.70 522.94 1,626.45 2,149.39

30 07-Oct-2025 56,497.01 508.70 1,640.69 2,149.39

31 06-Nov-2025 54,841.97 494.35 1,655.04 2,149.39

32 06-Dec-2025 53,172.45 479.87 1,669.52 2,149.39

33 05-Jan-2026 51,488.32 465.26 1,684.13 2,149.39

34 04-Feb-2026 49,789.45 450.52 1,698.87 2,149.39

35 06-Mar-2026 48,075.72 435.66 1,713.73 2,149.39

36 05-Apr-2026 46,346.99 420.66 1,728.73 2,149.39

37 05-May-2026 44,603.14 405.54 1,743.85 2,149.39

Page 2: Tabla de Amortización Dividendos Iguales

38 04-Jun-2026 42,844.03 390.28 1,759.11 2,149.39

39 04-Jul-2026 41,069.52 374.89 1,774.50 2,149.39

40 03-Aug-2026 39,279.49 359.36 1,790.03 2,149.39

41 02-Sep-2026 37,473.79 343.70 1,805.69 2,149.39

42 02-Oct-2026 35,652.30 327.90 1,821.49 2,149.39

43 01-Nov-2026 33,814.87 311.96 1,837.43 2,149.39

44 01-Dec-2026 31,961.36 295.88 1,853.51 2,149.39

45 31-Dec-2026 30,091.63 279.66 1,869.73 2,149.39

46 30-Jan-2027 28,205.54 263.30 1,886.09 2,149.39

47 01-Mar-2027 26,302.95 246.80 1,902.59 2,149.39

48 31-Mar-2027 24,383.71 230.15 1,919.24 2,149.39

49 30-Apr-2027 22,447.68 213.36 1,936.03 2,149.39

50 30-May-2027 20,494.71 196.42 1,952.97 2,149.39

51 29-Jun-2027 18,524.64 179.33 1,970.06 2,149.39

52 29-Jul-2027 16,537.34 162.09 1,987.30 2,149.39

53 28-Aug-2027 14,532.66 144.70 2,004.69 2,149.39

54 27-Sep-2027 12,510.43 127.16 2,022.23 2,149.39

55 27-Oct-2027 10,470.50 109.47 2,039.92 2,149.39

56 26-Nov-2027 8,412.73 91.62 2,057.77 2,149.39

57 26-Dec-2027 6,336.95 73.61 2,075.78 2,149.39

58 25-Jan-2028 4,261.17 55.45 2,093.94 2,149.39

59 24-Feb-2028 2,167.23 37.29 2,112.10 2,149.39

60 25-Mar-2028 55.13 18.96 2,130.43 2,149.39

24-Apr-2028 (2,075.30) 0.48 2,148.91 2,149.39

### #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!