8/10/2019 Operacion(1).pdf

1/1

ValorVehiculo 10,000,000

Pie 2,000,000 20.00%

Saldo 8,000,000 ValorVenta 6,000,000

Monto

a

Financiar

(pv) 8,000,000

Tasa(Anual) 15.00% Pie (2,000,000)

Tasa

(Mensual) 1.25% Credito (9,309,436)

Plazo(Aos) 2 Venta 6,000,000

#

de

Periodos

(Nper) 24 Saldo (5,309,436)

Valor

Cuota 387,893 387,893

TotalInteresesPagados 1,309,436 1,309,436

Total

Pagos 9,309,436 9,309,436

Periodo Valor

Cuota Intereses

Total

Intereses Capital

Capital

Pagado

1 387,893 100,000 100,000 287,893 287,893

2 387,893 96,401 196,401 291,492 579,385

3 387,893 92,758 289,159 295,135 874,521

4 387,893 89,068 378,228 298,825 1,173,345

5 387,893 85,333 463,561 302,560 1,475,905

6 387,893 81,551 545,112 306,342 1,782,247

7 387,893 77,722 622,834 310,171 2,092,418

8 387,893 73,845 696,679 314,048 2,406,467

9 387,893 69,919 766,598 317,974 2,724,441

10 387,893 65,944 832,542 321,949 3,046,39011 387,893 61,920 894,462 325,973 3,372,363

12 387,893 57,845 952,308 330,048 3,702,410

13 387,893 53,720 1,006,028 334,173 4,036,584

14 387,893 49,543 1,055,570 338,350 4,374,934

15 387,893 45,313 1,100,884 342,580 4,717,514

16 387,893 41,031 1,141,915 346,862 5,064,376

17 387,893 36,695 1,178,610 351,198 5,415,574

18 387,893 32,305 1,210,915 355,588 5,771,162

19 387,893 27,860 1,238,776 360,033 6,131,195

20 387,893 23,360 1,262,136 364,533 6,495,728

21 387,893 18,803 1,280,939 369,090 6,864,818

22 387,893 14,190 1,295,129 373,703 7,238,52123 387,893 9,518 1,304,648 378,375 7,616,896

24 387,893 4,789 1,309,436 383,104 8,000,000

Creditoa24meses,conunpiede20%yelsaldopagadoen24cuotas