Scribd
Upload
44 views17 pages

Fun Orsa

1. The document is a statement of account for a loan of $48,869,157 with a term of 60 months and monthly payment of $1,390,118. 2. It outlines the breakdown of capital paid, interest paid, and IVA for each monthly payment over the term of the loan. 3. It also includes a history of payments made against the loan and the outstanding balance.

Uploaded by

Maria Sanchez
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
44 views17 pages

Fun Orsa

1. The document is a statement of account for a loan of $48,869,157 with a term of 60 months and monthly payment of $1,390,118. 2. It outlines the breakdown of capital paid, interest paid, and IVA for each monthly payment over the term of the loan. 3. It also includes a history of payments made against the loan and the outstanding balance.

Uploaded by

Maria Sanchez
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 17

CLIENTE FUNORSA SAS ESTADO DE CUENTA FINANC

ID DE CU1870921762
SA ID 1871115833

Linea de Financiacion AF025


Valor Financiado $48.869.157,00
Plazo 60
Cobro Mensual $1.390.118,00
Cuota Inicial $0,00
Valor Total
Anual Mes Vencido 19,700188591500000000000000
Porcentaje Mensual 1,641682382625
Porcentaje Bimestral 3,283364765250
Total Intereses $29.023.439,00
Total Iva $5.514.449,00
Total Capital $48.869.157,00
Total $83.407.045,00

Periodo Fecha Efectiva Pago de Capital Pago de Intereses IVA


1 12/16/2020 $435,409.00 $802,276.00 $152,432.00
2 1/16/2021 $443,915.00 $795,128.00 $151,074.00
3 2/16/2021 $452,587.00 $787,841.00 $149,690.00
4 3/16/2021 $461,429.00 $780,411.00 $148,278.00
5 4/16/2021 $470,443.00 $772,835.00 $146,839.00
6 5/16/2021 $479,634.00 $765,112.00 $145,371.00
7 6/16/2021 $489,004.00 $757,238.00 $143,875.00
8 7/16/2021 $498,557.00 $749,210.00 $142,350.00
9 8/16/2021 $508,297.00 $741,026.00 $140,795.00
10 9/16/2021 $518,227.00 $732,681.00 $139,209.00
11 10/16/2021 $528,351.00 $724,173.00 $137,593.00
12 11/16/2021 $538,673.00 $715,499.00 $135,945.00
13 12/16/2021 $549,197.00 $706,656.00 $134,265.00
14 1/16/2022 $559,926.00 $697,640.00 $132,552.00
15 2/16/2022 $570,865.00 $688,448.00 $130,805.00
16 3/16/2022 $582,017.00 $679,076.00 $129,024.00
17 4/16/2022 $593,387.00 $669,521.00 $127,209.00
18 5/16/2022 $604,980.00 $659,780.00 $125,358.00
19 6/16/2022 $616,799.00 $649,848.00 $123,471.00
20 7/16/2022 $628,848.00 $639,722.00 $121,547.00
21 8/16/2022 $641,134.00 $629,398.00 $119,586.00
22 9/16/2022 $653,659.00 $618,873.00 $117,586.00
23 10/16/2022 $666,429.00 $608,142.00 $115,547.00
24 11/16/2022 $679,448.00 $597,201.00 $113,468.00
25 12/16/2022 $692,722.00 $586,047.00 $111,349.00
26 1/16/2023 $706,255.00 $574,675.00 $109,188.00
27 2/16/2023 $720,052.00 $563,080.00 $106,985.00
28 3/16/2023 $734,119.00 $551,259.00 $104,739.00
29 4/16/2023 $748,461.00 $539,207.00 $102,449.00
30 5/16/2023 $763,083.00 $526,920.00 $100,115.00
31 6/16/2023 $777,990.00 $514,392.00 $97,734.00
32 7/16/2023 $793,189.00 $501,620.00 $95,308.00
33 8/16/2023 $808,685.00 $488,599.00 $92,834.00
34 9/16/2023 $824,484.00 $475,323.00 $90,311.00
35 10/16/2023 $840,591.00 $461,787.00 $87,740.00
36 11/16/2023 $857,013.00 $447,987.00 $85,118.00
37 12/16/2023 $873,755.00 $433,918.00 $82,444.00
38 1/16/2024 $890,825.00 $419,574.00 $79,719.00
39 2/16/2024 $908,228.00 $404,949.00 $76,940.00
40 3/16/2024 $925,971.00 $390,039.00 $74,107.00
41 4/16/2024 $944,061.00 $374,837.00 $71,219.00
42 5/16/2024 $962,504.00 $359,339.00 $68,274.00
43 6/16/2024 $981,308.00 $343,538.00 $65,272.00
44 7/16/2024 $1,000,478.00 $327,428.00 $62,211.00
45 8/16/2024 $1,020,024.00 $311,003.00 $59,091.00
46 9/16/2024 $1,039,951.00 $294,258.00 $55,909.00
47 10/16/2024 $1,060,268.00 $277,185.00 $52,665.00
48 11/16/2024 $1,080,981.00 $259,779.00 $49,358.00
49 12/16/2024 $1,102,099.00 $242,032.00 $45,986.00
50 1/16/2025 $1,123,630.00 $223,939.00 $42,548.00
51 2/16/2025 $1,145,581.00 $205,493.00 $39,044.00
52 3/16/2025 $1,167,961.00 $186,686.00 $35,470.00
53 4/16/2025 $1,190,778.00 $167,512.00 $31,827.00
54 5/16/2025 $1,214,041.00 $147,963.00 $28,113.00
55 6/16/2025 $1,237,759.00 $128,032.00 $24,326.00
56 7/16/2025 $1,261,940.00 $107,712.00 $20,465.00
57 8/16/2025 $1,286,593.00 $86,995.00 $16,529.00
58 9/16/2025 $1,311,728.00 $65,874.00 $12,516.00
59 10/16/2025 $1,337,354.00 $44,339.00 $8,424.00
60 11/16/2025 $1,363,480.00 $22,384.00 $4,253.00

V/R Cuotas Pagadas $ 16,681,407


V/R Cuotas Liquidadas pendi $ 27,802,350
V/R Cuotas x liquidar $ 38,923,288

HISTORIAL DE PAGOS

Fecha de Pago Importe de Pago Estado de Pago Origen de Pago


1 01/09/2023 $1,390,117.00 Congelado BANCO COLPATRIA - WS CE
2 11/08/2023 $1,390,116.00 Congelado BANCO COLPATRIA - WS CE
3 17/07/2023 $1,390,118.00 Congelado BANCO COLPATRIA - WS CE
4 23/05/2023 $2,780,234.00 Congelado BANCO COLPATRIA - WS CE
5 24/03/2023 $1,390,117.00 Congelado BANCO COLPATRIA - WS CE
5 19/12/2022 $1,390,117.00 Congelado BBVA COLOMBIA - WS CELS
7 13/10/2022 $1,390,118.00 Congelado BBVA COLOMBIA - WS CELS
8 25/08/2022 $1,390,117.00 Congelado BBVA COLOMBIA - WS CELS
9 15/07/2022 $4,170,353.00 Congelado BBVA COLOMBIA - WS CELS
DO DE CUENTA FINANCIACIÓN

Total Saldo Deuda OBSERVACION


$1,390,117.00 $48,433,748.00 PAGO
$1,390,117.00 $47,989,833.00 PAGO
$1,390,118.00 $47,537,246.00 PAGO
$1,390,118.00 $47,075,817.00 PAGO
$1,390,117.00 $46,605,374.00 PAGO
$1,390,117.00 $46,125,740.00 PAGO
$1,390,117.00 $45,636,736.00 PAGO
$1,390,117.00 $45,138,179.00 PAGO
$1,390,118.00 $44,629,882.00 PAGO
$1,390,117.00 $44,111,655.00 PAGO
$1,390,117.00 $43,583,304.00 PAGO
$1,390,117.00 $43,044,631.00 PAGO
$1,390,118.00 $42,495,434.00 PENDIENTE DE PAGO
$1,390,118.00 $41,935,508.00 PENDIENTE DE PAGO
$1,390,118.00 $41,364,643.00 PENDIENTE DE PAGO
$1,390,117.00 $40,782,626.00 PENDIENTE DE PAGO
$1,390,117.00 $40,189,239.00 PENDIENTE DE PAGO
$1,390,118.00 $39,584,259.00 PENDIENTE DE PAGO
$1,390,118.00 $38,967,460.00 PENDIENTE DE PAGO
$1,390,117.00 $38,338,612.00 PENDIENTE DE PAGO
$1,390,118.00 $37,697,478.00 PENDIENTE DE PAGO
$1,390,118.00 $37,043,819.00 PENDIENTE DE PAGO
$1,390,118.00 $36,377,390.00 PENDIENTE DE PAGO
$1,390,117.00 $35,697,942.00 PENDIENTE DE PAGO
$1,390,118.00 $35,005,220.00 PENDIENTE DE PAGO
$1,390,118.00 $34,298,965.00 PENDIENTE DE PAGO
$1,390,117.00 $33,578,913.00 PENDIENTE DE PAGO
$1,390,117.00 $32,844,794.00 PENDIENTE DE PAGO
$1,390,117.00 $32,096,333.00 PENDIENTE DE PAGO
$1,390,118.00 $31,333,250.00 PENDIENTE DE PAGO
$1,390,116.00 $30,555,260.00 PENDIENTE DE PAGO
$1,390,117.00 $29,762,071.00 PENDIENTE DE PAGO
$1,390,118.00 $28,953,386.00 PENDIENTE X FACTURAR
$1,390,118.00 $28,128,902.00 PENDIENTE X FACTURAR
$1,390,118.00 $27,288,311.00 PENDIENTE X FACTURAR
$1,390,118.00 $26,431,298.00 PENDIENTE X FACTURAR
$1,390,117.00 $25,557,543.00 PENDIENTE X FACTURAR
$1,390,118.00 $24,666,718.00 PENDIENTE X FACTURAR
$1,390,117.00 $23,758,490.00 PENDIENTE X FACTURAR
$1,390,117.00 $22,832,519.00 PENDIENTE X FACTURAR
$1,390,117.00 $21,888,458.00 PENDIENTE X FACTURAR
$1,390,117.00 $20,925,954.00 PENDIENTE X FACTURAR
$1,390,118.00 $19,944,646.00 PENDIENTE X FACTURAR
$1,390,117.00 $18,944,168.00 PENDIENTE X FACTURAR
$1,390,118.00 $17,924,144.00 PENDIENTE X FACTURAR
$1,390,118.00 $16,884,193.00 PENDIENTE X FACTURAR
$1,390,118.00 $15,823,925.00 PENDIENTE X FACTURAR
$1,390,118.00 $14,742,944.00 PENDIENTE X FACTURAR
$1,390,117.00 $13,640,845.00 PENDIENTE X FACTURAR
$1,390,117.00 $12,517,215.00 PENDIENTE X FACTURAR
$1,390,118.00 $11,371,634.00 PENDIENTE X FACTURAR
$1,390,117.00 $10,203,673.00 PENDIENTE X FACTURAR
$1,390,117.00 $9,012,895.00 PENDIENTE X FACTURAR
$1,390,117.00 $7,798,854.00 PENDIENTE X FACTURAR
$1,390,117.00 $6,561,095.00 PENDIENTE X FACTURAR
$1,390,117.00 $5,299,155.00 PENDIENTE X FACTURAR
$1,390,117.00 $4,012,562.00 PENDIENTE X FACTURAR
$1,390,118.00 $2,700,834.00 PENDIENTE X FACTURAR
$1,390,117.00 $1,363,480.00 PENDIENTE X FACTURAR
$1,390,117.00 $0.00 PENDIENTE X FACTURAR

n de Pago
O COLPATRIA - WS CELSIA
O COLPATRIA - WS CELSIA
O COLPATRIA - WS CELSIA
O COLPATRIA - WS CELSIA
O COLPATRIA - WS CELSIA
COLOMBIA - WS CELSIA
COLOMBIA - WS CELSIA
COLOMBIA - WS CELSIA
COLOMBIA - WS CELSIA
CLIENTE FUNORSA SAS
ID DE CUENTA 1870921762
SA ID 1871115833

Linea de Financiacion AF025


Valor Financiado $48.869.157,00
Plazo 60
Cobro Mensual $1.390.118,00
Cuota Inicial $0,00
Valor Total
Anual Mes Vencido 19,700188591500000000000000
Porcentaje Mensual 1,641682382625
Porcentaje Bimestral 3,283364765250
Total Intereses $29.023.439,00
Total Iva $5.514.449,00
Total Capital $48.869.157,00
Total $83.407.045,00

Periodo Numero Fecha Efectiva Pago de Capital Pago de Intereses


1 12/16/2020 $435,409.00 $802,276.00
2 1/16/2021 $443,915.00 $795,128.00
3 2/16/2021 $452,587.00 $787,841.00
4 3/16/2021 $461,429.00 $780,411.00
5 4/16/2021 $470,443.00 $772,835.00
6 5/16/2021 $479,634.00 $765,112.00
7 6/16/2021 $489,004.00 $757,238.00
8 7/16/2021 $498,557.00 $749,210.00
9 8/16/2021 $508,297.00 $741,026.00
10 9/16/2021 $518,227.00 $732,681.00
11 10/16/2021 $528,351.00 $724,173.00
12 11/16/2021 $538,673.00 $715,499.00
13 12/16/2021 $549,197.00 $706,656.00
14 1/16/2022 $559,926.00 $697,640.00
15 2/16/2022 $570,865.00 $688,448.00
16 3/16/2022 $582,017.00 $679,076.00
17 4/16/2022 $593,387.00 $669,521.00
18 5/16/2022 $604,980.00 $659,780.00
19 6/16/2022 $616,799.00 $649,848.00
20 7/16/2022 $628,848.00 $639,722.00
21 8/16/2022 $641,134.00 $629,398.00
22 9/16/2022 $653,659.00 $618,873.00
23 10/16/2022 $666,429.00 $608,142.00
24 11/16/2022 $679,448.00 $597,201.00
25 12/16/2022 $692,722.00 $586,047.00
26 1/16/2023 $706,255.00 $574,675.00
27 2/16/2023 $720,052.00 $563,080.00
28 3/16/2023 $734,119.00 $551,259.00
29 4/16/2023 $748,461.00 $539,207.00
30 5/16/2023 $763,083.00 $526,920.00
31 6/16/2023 $777,990.00 $514,392.00
32 7/16/2023 $793,189.00 $501,620.00
33 8/16/2023 $808,685.00 $488,599.00
34 9/16/2023 $824,484.00 $475,323.00
35 10/16/2023 $840,591.00 $461,787.00
36 11/16/2023 $857,013.00 $447,987.00
37 12/16/2023 $873,755.00 $433,918.00
38 1/16/2024 $890,825.00 $419,574.00
39 2/16/2024 $908,228.00 $404,949.00
40 3/16/2024 $925,971.00 $390,039.00
41 4/16/2024 $944,061.00 $374,837.00
42 5/16/2024 $962,504.00 $359,339.00
43 6/16/2024 $981,308.00 $343,538.00
44 7/16/2024 $1,000,478.00 $327,428.00
45 8/16/2024 $1,020,024.00 $311,003.00
46 9/16/2024 $1,039,951.00 $294,258.00
47 10/16/2024 $1,060,268.00 $277,185.00
48 11/16/2024 $1,080,981.00 $259,779.00
49 12/16/2024 $1,102,099.00 $242,032.00
50 1/16/2025 $1,123,630.00 $223,939.00
51 2/16/2025 $1,145,581.00 $205,493.00
52 3/16/2025 $1,167,961.00 $186,686.00
53 4/16/2025 $1,190,778.00 $167,512.00
54 5/16/2025 $1,214,041.00 $147,963.00
55 6/16/2025 $1,237,759.00 $128,032.00
56 7/16/2025 $1,261,940.00 $107,712.00
57 8/16/2025 $1,286,593.00 $86,995.00
58 9/16/2025 $1,311,728.00 $65,874.00
59 10/16/2025 $1,337,354.00 $44,339.00
60 11/16/2025 $1,363,480.00 $22,384.00

Capital Pendiente de pago $43,044,631.00


ESTADO DE CUENTA FINANCIACIÓN

IVA Total Saldo Deuda OBSERVACION


$152,432.00 $1,390,117.00 $48,433,748.00 PAGO
$151,074.00 $1,390,117.00 $47,989,833.00 PAGO
$149,690.00 $1,390,118.00 $47,537,246.00 PAGO
$148,278.00 $1,390,118.00 $47,075,817.00 PAGO
$146,839.00 $1,390,117.00 $46,605,374.00 PAGO
$145,371.00 $1,390,117.00 $46,125,740.00 PAGO
$143,875.00 $1,390,117.00 $45,636,736.00 PAGO
$142,350.00 $1,390,117.00 $45,138,179.00 PAGO
$140,795.00 $1,390,118.00 $44,629,882.00 PAGO
$139,209.00 $1,390,117.00 $44,111,655.00 PAGO
$137,593.00 $1,390,117.00 $43,583,304.00 PAGO
$135,945.00 $1,390,117.00 $43,044,631.00 PAGO
$134,265.00 $1,390,118.00 $42,495,434.00 PENDIENTE DE PAGO
$132,552.00 $1,390,118.00 $41,935,508.00 PENDIENTE DE PAGO
$130,805.00 $1,390,118.00 $41,364,643.00 PENDIENTE DE PAGO
$129,024.00 $1,390,117.00 $40,782,626.00 PENDIENTE DE PAGO
$127,209.00 $1,390,117.00 $40,189,239.00 PENDIENTE DE PAGO
$125,358.00 $1,390,118.00 $39,584,259.00 PENDIENTE DE PAGO
$123,471.00 $1,390,118.00 $38,967,460.00 PENDIENTE DE PAGO
$121,547.00 $1,390,117.00 $38,338,612.00 PENDIENTE DE PAGO
$119,586.00 $1,390,118.00 $37,697,478.00 PENDIENTE DE PAGO
$117,586.00 $1,390,118.00 $37,043,819.00 PENDIENTE DE PAGO
$115,547.00 $1,390,118.00 $36,377,390.00 PENDIENTE DE PAGO
$113,468.00 $1,390,117.00 $35,697,942.00 PENDIENTE DE PAGO
$111,349.00 $1,390,118.00 $35,005,220.00 PENDIENTE DE PAGO
$109,188.00 $1,390,118.00 $34,298,965.00 PENDIENTE DE PAGO
$106,985.00 $1,390,117.00 $33,578,913.00 PENDIENTE DE PAGO
$104,739.00 $1,390,117.00 $32,844,794.00 PENDIENTE DE PAGO
$102,449.00 $1,390,117.00 $32,096,333.00 PENDIENTE DE PAGO
$100,115.00 $1,390,118.00 $31,333,250.00 PENDIENTE DE PAGO
$97,734.00 $1,390,116.00 $30,555,260.00 PENDIENTE DE PAGO
$95,308.00 $1,390,117.00 $29,762,071.00 PENDIENTE DE PAGO
$92,834.00 $1,390,118.00 $28,953,386.00 PENDIENTE X FACTURAR
$90,311.00 $1,390,118.00 $28,128,902.00 PENDIENTE X FACTURAR
$87,740.00 $1,390,118.00 $27,288,311.00 PENDIENTE X FACTURAR
$85,118.00 $1,390,118.00 $26,431,298.00 PENDIENTE X FACTURAR
$82,444.00 $1,390,117.00 $25,557,543.00 PENDIENTE X FACTURAR
$79,719.00 $1,390,118.00 $24,666,718.00 PENDIENTE X FACTURAR
$76,940.00 $1,390,117.00 $23,758,490.00 PENDIENTE X FACTURAR
$74,107.00 $1,390,117.00 $22,832,519.00 PENDIENTE X FACTURAR
$71,219.00 $1,390,117.00 $21,888,458.00 PENDIENTE X FACTURAR
$68,274.00 $1,390,117.00 $20,925,954.00 PENDIENTE X FACTURAR
$65,272.00 $1,390,118.00 $19,944,646.00 PENDIENTE X FACTURAR
$62,211.00 $1,390,117.00 $18,944,168.00 PENDIENTE X FACTURAR
$59,091.00 $1,390,118.00 $17,924,144.00 PENDIENTE X FACTURAR
$55,909.00 $1,390,118.00 $16,884,193.00 PENDIENTE X FACTURAR
$52,665.00 $1,390,118.00 $15,823,925.00 PENDIENTE X FACTURAR
$49,358.00 $1,390,118.00 $14,742,944.00 PENDIENTE X FACTURAR
$45,986.00 $1,390,117.00 $13,640,845.00 PENDIENTE X FACTURAR
$42,548.00 $1,390,117.00 $12,517,215.00 PENDIENTE X FACTURAR
$39,044.00 $1,390,118.00 $11,371,634.00 PENDIENTE X FACTURAR
$35,470.00 $1,390,117.00 $10,203,673.00 PENDIENTE X FACTURAR
$31,827.00 $1,390,117.00 $9,012,895.00 PENDIENTE X FACTURAR
$28,113.00 $1,390,117.00 $7,798,854.00 PENDIENTE X FACTURAR
$24,326.00 $1,390,117.00 $6,561,095.00 PENDIENTE X FACTURAR
$20,465.00 $1,390,117.00 $5,299,155.00 PENDIENTE X FACTURAR
$16,529.00 $1,390,117.00 $4,012,562.00 PENDIENTE X FACTURAR
$12,516.00 $1,390,118.00 $2,700,834.00 PENDIENTE X FACTURAR
$8,424.00 $1,390,117.00 $1,363,480.00 PENDIENTE X FACTURAR
$4,253.00 $1,390,117.00 $0.00 PENDIENTE X FACTURAR

Total $83,407,045.00
Fecha de Pago Importe de Pago

01/09/2023 $ 1,390,117
11/08/2023 $ 1,390,116
17/07/2023 $ 1,390,118
23/05/2023 $ 2,780,234
24/03/2023 $ 1,390,117
19/12/2022 $ 1,390,117
13/10/2022 $ 1,390,118
25/08/2022 $ 1,390,117
15/07/2022 $ 4,170,353
TOTAL $ 16,681,407
$16,681,407.00

$27,802,350.00
$38,923,288.00 $29,762,071.00

$66,725,638.00 $57,564,421.00
Estado de Pago Origen de Pago

Congelado BANCO COLPATRIA - WS CELSIA


Congelado BANCO COLPATRIA - WS CELSIA
Congelado BANCO COLPATRIA - WS CELSIA
Congelado BANCO COLPATRIA - WS CELSIA
Congelado BANCO COLPATRIA - WS CELSIA
Congelado BBVA COLOMBIA - WS CELSIA
Congelado BBVA COLOMBIA - WS CELSIA
Congelado BBVA COLOMBIA - WS CELSIA
Congelado BBVA COLOMBIA - WS CELSIA

You might also like