8/10/2019 Operacion(3).pdf

1/1

ValorVehiculo 10,000,000

Pie 2,000,000 20% ValorVenta 6,000,000

MontoaFinanciar(pv) 3,000,000 30%

Saldo

/

Cuota

Final 5,000,000 50%Tasa(Anual) 15.00% Pie (2,000,000)

Tasa(Mensual) 1.25% Credito (4,991,039)

Plazo(Aos) 2 Venta 6,000,000

#dePeriodos(Nper) 24 Saldo (991,039)

ValorCuota 4,991,039

InteresesPagados 1,991,039

TotalPagos 4,991,039

Periodo

Cuota

Simple Cuota Intereses

Intereses

acumul Capital

Capital

Pagado

1 207,960 100,000 100,000 107,960 107,9602 207,960 98,651 198,651 109,309 217,269

3 207,960 97,284 295,935 110,676 327,945

4 207,960 95,901 391,835 112,059 440,004

5 207,960 94,500 486,335 113,460 553,464

6 207,960 93,082 579,417 114,878 668,343

7 207,960 91,646 671,063 116,314 784,657

8 207,960 90,192 761,254 117,768 902,425

9 207,960 88,720 849,974 119,240 1,021,665

10 207,960 87,229 937,203 120,731 1,142,396

11 207,960 85,720 1,022,923 122,240 1,264,636

12 207,960 84,192 1,107,115 123,768 1,388,404

13 207,960 82,645 1,189,760 125,315 1,513,719

14 207,960 81,079 1,270,839 126,881 1,640,600

15 207,960 79,492 1,350,331 128,467 1,769,068

16 207,960 77,887 1,428,218 130,073 1,899,141

17 207,960 76,261 1,504,479 131,699 2,030,840

18 207,960 74,614 1,579,093 133,345 2,164,186

19 207,960 72,948 1,652,041 135,012 2,299,198

20 207,960 71,260 1,723,301 136,700 2,435,898

21 207,960 69,551 1,792,852 138,409 2,574,307

22 207,960 67,821 1,860,673 140,139 2,714,445

23 207,960 66,069 1,926,743 141,891 2,856,336

24 207,960 64,296 1,991,039 143,664 3,000,000

5,000,000

Compra

inteligente

a

24

meses,

con

un

pie

de

20%,

el

30%

es

pagado

en

24

cuotas

y

se

deja

un

50%comosaldo/cuota final