VALOR VEHICU 80,000,000
DE CONTADO 30%
FINANCIADO 36 MESES
INTERES 18% 16.67%
X FINANCIAR 56,000,000 1.39%
CUOTA MENUSA $ 1,987,259.71
NO CUOTA VALOR CUOTA INTERESES ABONO A CAPITSALDO
0 56,000,000
1 $ 1,987,259.71 $ 777,752.10 $ 1,209,507.61 $ 54,790,492.39
2 $ 1,987,259.71 $ 760,953.94 $ 1,226,305.78 $ 53,564,186.61
3 $ 1,987,259.71 $ 743,922.47 $ 1,243,337.24 $ 52,320,849.37
4 $ 1,987,259.71 $ 726,654.47 $ 1,260,605.24 $ 51,060,244.13
5 $ 1,987,259.71 $ 709,146.64 $ 1,278,113.07 $ 49,782,131.06
6 $ 1,987,259.71 $ 691,395.66 $ 1,295,864.05 $ 48,486,267.01
7 $ 1,987,259.71 $ 673,398.14 $ 1,313,861.57 $ 47,172,405.44
8 $ 1,987,259.71 $ 655,150.67 $ 1,332,109.05 $ 45,840,296.40
9 $ 1,987,259.71 $ 636,649.76 $ 1,350,609.95 $ 44,489,686.45
10 $ 1,987,259.71 $ 617,891.91 $ 1,369,367.80 $ 43,120,318.65
11 $ 1,987,259.71 $ 598,873.54 $ 1,388,386.17 $ 41,731,932.48
12 $ 1,987,259.71 $ 579,591.04 $ 1,407,668.68 $ 40,324,263.80
13 $ 1,987,259.71 $ 560,040.73 $ 1,427,218.98 $ 38,897,044.82
14 $ 1,987,259.71 $ 540,218.90 $ 1,447,040.81 $ 37,450,004.00
15 $ 1,987,259.71 $ 520,121.77 $ 1,467,137.94 $ 35,982,866.06
16 $ 1,987,259.71 $ 499,745.53 $ 1,487,514.18 $ 34,495,351.88
17 $ 1,987,259.71 $ 479,086.29 $ 1,508,173.42 $ 32,987,178.46
18 $ 1,987,259.71 $ 458,140.13 $ 1,529,119.58 $ 31,458,058.87
19 $ 1,987,259.71 $ 436,903.06 $ 1,550,356.65 $ 29,907,702.22
20 $ 1,987,259.71 $ 415,371.04 $ 1,571,888.67 $ 28,335,813.55
21 $ 1,987,259.71 $ 393,539.97 $ 1,593,719.74 $ 26,742,093.81
22 $ 1,987,259.71 $ 371,405.71 $ 1,615,854.01 $ 25,126,239.80
23 $ 1,987,259.71 $ 348,964.03 $ 1,638,295.68 $ 23,487,944.12
24 $ 1,987,259.71 $ 326,210.68 $ 1,661,049.04 $ 21,826,895.08
25 $ 1,987,259.71 $ 303,141.31 $ 1,684,118.40 $ 20,142,776.68
26 $ 1,987,259.71 $ 279,751.55 $ 1,707,508.16 $ 18,435,268.52
27 $ 1,987,259.71 $ 256,036.94 $ 1,731,222.77 $ 16,704,045.75
28 $ 1,987,259.71 $ 231,992.98 $ 1,755,266.74 $ 14,948,779.02
29 $ 1,987,259.71 $ 207,615.08 $ 1,779,644.64 $ 13,169,134.38
30 $ 1,987,259.71 $ 182,898.61 $ 1,804,361.11 $ 11,364,773.27
31 $ 1,987,259.71 $ 157,838.86 $ 1,829,420.85 $ 9,535,352.42
32 $ 1,987,259.71 $ 132,431.08 $ 1,854,828.63 $ 7,680,523.79
33 $ 1,987,259.71 $ 106,670.42 $ 1,880,589.29 $ 5,799,934.49
34 $ 1,987,259.71 $ 80,551.99 $ 1,906,707.73 $ 3,893,226.77
35 $ 1,987,259.71 $ 54,070.81 $ 1,933,188.90 $ 1,960,037.86
36 $ 1,987,259.71 $ 27,221.85 $ 1,960,037.86 $ 0.00
3,789,900 757,980 3,031,920 26% MV 2.17%
12 MESES $ 289,640
24 MESES $ 163,343
30 MESES $ 138,497
36 MESES $ 122,158
160,000,000
3 AÑOS vf $ 182,586,580.00
4.50% INFLACION
4% $ 4,718,749.39
3.93%
0.33% 36
200,000 PRESTAMO
2,000 DESCUENTO
54,000 50,000 46,000 42,000 38,000 34,000
- 198,000 54,000 50,000 46,000 42,000 38,000 34,000
9.71% TASA 117% 204%
$ 77,314,598.33
1 12
15
\
