8/10/2019 Operacion(4).pdf

1/1

Valor

Vehiculo 10,000,000

Pie 0 0%MontoaFinanciar(pv) 5,000,000 50%

Saldo/CuotaFinal 5,000,000 50%

Tasa(Anual) 15.00% Pie 0

Tasa(Mensual) 1.25% Credito (7,318,398)

Plazo(Aos) 2 Venta 6,000,000

#dePeriodos(Nper) 24 Saldo (1,318,398)

ValorCuota 242,433

Intereses

Pagados 2,318,398

TotalPagos 7,318,398

Periodo Cuota Intereses

Intereses

acumul Capital

Capital

Pagado

1 304,933 125,000 125,000 179,933 179,933

2 304,933 122,751 247,751 182,182 362,116

3 304,933 120,474 368,224 184,460 546,575

4 304,933 118,168 486,392 186,765 733,341

5 304,933 115,833 602,225 189,100 922,441

6 304,933 113,469 715,695 191,464 1,113,905

7 304,933 111,076 826,771 193,857 1,307,762

8 304,933 108,653 935,424 196,280 1,504,042

9 304,933 106,199 1,041,624 198,734 1,702,776

10 304,933 103,715 1,145,339 201,218 1,903,994

11 304,933 101,200 1,246,539 203,733 2,107,727

12 304,933 98,653 1,345,192 206,280 2,314,007

13 304,933 96,075 1,441,267 208,858 2,522,865

14 304,933 93,464 1,534,731 211,469 2,734,334

15 304,933 90,821 1,625,552 214,112 2,948,446

16 304,933 88,144 1,713,697 216,789 3,165,235

17 304,933 85,435 1,799,131 219,499 3,384,734

18 304,933 82,691 1,881,822 222,242 3,606,976

19 304,933 79,913 1,961,735 225,020 3,831,997

20 304,933 77,100 2,038,835 227,833 4,059,830

21 304,933 74,252 2,113,087 230,681 4,290,511

22 304,933 71,369 2,184,456 233,565 4,524,076

23 304,933 68,449 2,252,905 236,484 4,760,560

24 304,933 65,493 2,318,398 239,440 5,000,000

5,000,000

Compra

inteligente

a

24

meses,

sin

pie,

el

50%

es

pagado

en

24

cuotas

y

se

deja

una

cuota

/

saldo

de

50%

para

el

final