REPUBLICA DEL ECUADOR - CTH SA

i il'
..,r"
'rii' "
..li
F.EGLA¡?iEl'JT0
D; GÉSTION
DEL CTl"i
4 Fltr¡tEC"fH
4
TEOR ICO
Periodo Pago del prjncipat Interés Pago J otal Saldo
1
62
63
64
65
66
67
68
69
70
71
72
TJ
74
75
76
77
78
79
80
81
o¿
83
84
B5
86
87
88
89
90
92
93
94
YJ
96
97
98
99
'100
101
102
103
104
105
tuo
107
108
109
110
111
112
113
114
115
116
117
118
119
120
11 74,723.74 190,71 0.29 6,526,123.43
117 ,291 .40 73,418.89 190 ,710.29 6,408,832.03
I18,610.93 72,099 36 190,710.29 6,290,221 .11
1 19,945.30 r70,764.99 190,710.29 .6,170,275.81
121 ,294.68 69,415.60 '190,710.29
6,048,981 13
113,400.42 68,051 .04 181,451.46 q o?É Áan ?r
114,676.18 66,775.28 1 81 ,45 1 .46 5,820,904.53
115,966.28 65,485.18 181,45-1.46 5,704,938.25
117,270.90 64,180.56 181 ,451.46 5,s87,667.34
118,590.20 .62,861 .26 1B 1 ,45.1 .46 5,469,O77.14
119,524.34 61 ,527 .12 181,451.46 s,349,152.80
121,273.49 6A J77 .97 181 ,451 .46 5,227,875.31
122,637 .82 58,8'13 64 181 ,451.46 5,105,.241.49
124,017.49 57,433.97 181 ,451 .46 4 ,981 ,224.0A
125,412.69 56,038.77 181 ,451 .46 4,855,8'f 1 .31
126,823.58 . 54,627.88 181,451.46 4,728,987.73
128,250,35 53,201 .11 181,451.46 4,600,737.39
129,693.16 51,758.30 181 ,45.1 .46 4,471,044.22
131,152.21 50,299.25 18'1 ,451.46 4,339,892.01
t J¿,Q¿t -ot 48,823.79 181 ,451.46 4.207,264.34
122,277.42 47 ,331 .72 169,609.15 4,Q84,9e6.92
123,653.04 45,956.10 169,609,15 3,961 ,333.87
125,O44.14 44,565.01 169,609.15 3,836,289.73
126,450.89 43,'158.26 169,609..15 3,709,838 85
127,873.46 41 ,735.69 169,609.15 3,581,965.39
129,312.04 40,297.11 169,609.15 3,452,653.35
130,766.80 38,842.35 169,609.15 3,s21 ;886.56
132,237.92 37,371.22 169,609 15 3,189,648.63
133,725.60 35,883.5s 'f
69,609.I 5 3,055,923.03
135,230.01 34,37 9.13 169,609. 1 5 2,920,693.02
136,751 .35 32,857.80 169,609.15 2,783,941.67
138,289.80 3'1 ,319.34 169,609.,r 5 2,645,651.87
139,845.56
1 69,609.1 5 2,505,806.31
127 ,407 .16 28,190.32
'128,840.49
155,597.48 2,378,399.14
26,756.99 155,597 .48 ¿,4+V,C3ó.C0
130,289.95 25,307.53 155,597.48 2,119,268.70
131,755.71 23,841 .77 155,597.48 1 ,S87,512.99
133,237.96 zz,Jov.c¿ 155,597.48 1,854,275.A2
134,736.89 20,860.59 155,597.48 1 ,719,538.13
1 36,252.68 I 9,344.80 155,597.48 1 ,583,285.45
137,785.52 17,81 1 .96 155.597.48 1,445,499.93
139,335.61 16,261 .87 -155,597.48
1,306,164.32
140,903.14 14,694.35 1 55,597.48 1,165,261 18
84,869.90 13,109.19 97,979.09 1 ,O80,391.28
85,824 59
12,154.40 97,979.09 vY/+,30t).3v
86,790.22 1'l ,188.87 97,979.09 907,776.38
87,766.61 . 10,212.48 97,979.09 820,ajs.77
88,753.98 I ,225.11 97,979.09 731 ,255.79
89,752.46 8,226.63 97,979.09 641,503.33
90,762.1 I 7,216.91 97,979.09 550,741.15
91 ,783.25 6,195.84 97,979.09 458,957.90
92,815.81 5,163.28 97,979.09 366, 142.09
93,859.99 4, 1 1 9.10 97,979.09 272,282.10
94,91 5.92 3,063.17 97,979.09 1 77,366.18
95,983.72
97,979.09 81,382.46
2,695.42 i 915.55 3,610 97 78,687.04
2,725.74 , 88s.23 3,610.97 75.961 29
2,756.41 854.56 3,610.97 73,204 88
2,787 .42
ó2J.5:l 3 610.97 7 0.417 .46
2.818.78 792.20 3,010,97 67.598.69
CALCULO
DÉL Ii\]DICE
DE SIIiIESTFAL]DAD
!.! tl