VALOR DEL VEHÍCULO $ 50,000,000 MONTO A PEDIR

CUOTA INICIAL 0% PLAZO EN AÑOS

$0 PLAZO EN MESES
TASA DE INTERÉS (E.A)
INGRESOS $ 3,000,000 TASA DE INTERÉS (E.M)
PAGO MENSUAL

CRONOGRAMA
# Cuota Cuota Interés %
1 $ 1,279,794 $ 765,474 60%
2 $ 1,279,794 $ 757,600 59%
3 $ 1,279,794 $ 749,605 59%
4 $ 1,279,794 $ 741,488 58%
5 $ 1,279,794 $ 733,247 57%
6 $ 1,279,794 $ 724,880 57%
7 $ 1,279,794 $ 716,384 56%
8 $ 1,279,794 $ 707,759 55%
9 $ 1,279,794 $ 699,001 55%
10 $ 1,279,794 $ 690,109 54%
11 $ 1,279,794 $ 681,082 53%
12 $ 1,279,794 $ 671,916 53%
13 $ 1,279,794 $ 662,609 52%
14 $ 1,279,794 $ 653,161 51%
15 $ 1,279,794 $ 643,567 50%
16 $ 1,279,794 $ 633,827 50%
17 $ 1,279,794 $ 623,938 49%
18 $ 1,279,794 $ 613,897 48%
19 $ 1,279,794 $ 603,702 47%
20 $ 1,279,794 $ 593,352 46%
21 $ 1,279,794 $ 582,842 46%
22 $ 1,279,794 $ 572,173 45%
23 $ 1,279,794 $ 561,339 44%
24 $ 1,279,794 $ 550,340 43%
25 $ 1,279,794 $ 539,172 42%
26 $ 1,279,794 $ 527,834 41%
27 $ 1,279,794 $ 516,322 40%
28 $ 1,279,794 $ 504,634 39%
29 $ 1,279,794 $ 492,766 39%
30 $ 1,279,794 $ 480,717 38%
31 $ 1,279,794 $ 468,484 37%
32 $ 1,279,794 $ 456,063 36%
33 $ 1,279,794 $ 443,452 35%
34 $ 1,279,794 $ 430,648 34%
35 $ 1,279,794 $ 417,648 33%
36 $ 1,279,794 $ 404,449 32%
37 $ 1,279,794 $ 391,048 31%
38 $ 1,279,794 $ 377,442 29%
39 $ 1,279,794 $ 363,627 28%
40 $ 1,279,794 $ 349,601 27%
41 $ 1,279,794 $ 335,361 26%
42 $ 1,279,794 $ 320,902 25%
43 $ 1,279,794 $ 306,222 24%
44 $ 1,279,794 $ 291,317 23%
45 $ 1,279,794 $ 276,184 22%
46 $ 1,279,794 $ 260,819 20%
47 $ 1,279,794 $ 245,219 19%
48 $ 1,279,794 $ 229,380 18%
49 $ 1,279,794 $ 213,299 17%
50 $ 1,279,794 $ 196,972 15%
51 $ 1,279,794 $ 180,394 14%
52 $ 1,279,794 $ 163,563 13%
53 $ 1,279,794 $ 146,474 11%
54 $ 1,279,794 $ 129,123 10%
55 $ 1,279,794 $ 111,507 9%
56 $ 1,279,794 $ 93,621 7%
57 $ 1,279,794 $ 75,462 6%
58 $ 1,279,794 $ 57,024 4%
59 $ 1,279,794 $ 38,304 3%
60 $ 1,279,794 $ 19,298 2%
 $ 50,000,000 PAGO CAPITAL $ 50,000,000
5
60 PAGO INTERESES $ 26,787,643
20.00%
1.53% PAGO TOTAL $ 76,787,643
$ 1,279,794 42.66%
1.54 veces lo prestado
Abono a capital % Saldo final
$ 514,321 40% $ 49,485,679
$ 522,195 41% $ 48,963,485
$ 530,189 41% $ 48,433,296
$ 538,306 42% $ 47,894,990
$ 546,547 43% $ 47,348,443
$ 554,914 43% $ 46,793,528
$ 563,410 44% $ 46,230,119
$ 572,035 45% $ 45,658,083
$ 580,793 45% $ 45,077,290
$ 589,685 46% $ 44,487,606
$ 598,712 47% $ 43,888,893
$ 607,878 47% $ 43,281,015
$ 617,185 48% $ 42,663,830
$ 626,633 49% $ 42,037,197
$ 636,227 50% $ 41,400,970
$ 645,967 50% $ 40,755,003
$ 655,857 51% $ 40,099,146
$ 665,897 52% $ 39,433,249
$ 676,092 53% $ 38,757,157
$ 686,442 54% $ 38,070,715
$ 696,952 54% $ 37,373,763
$ 707,622 55% $ 36,666,141
$ 718,455 56% $ 35,947,687
$ 729,454 57% $ 35,218,233
$ 740,622 58% $ 34,477,611
$ 751,960 59% $ 33,725,651
$ 763,472 60% $ 32,962,179
$ 775,161 61% $ 32,187,018
$ 787,028 61% $ 31,399,990
 $ 799,077 62% $ 30,600,914
$ 811,310 63% $ 29,789,603
$ 823,731 64% $ 28,965,872
$ 836,342 65% $ 28,129,530
$ 849,146 66% $ 27,280,385
$ 862,146 67% $ 26,418,239
$ 875,345 68% $ 25,542,894
$ 888,746 69% $ 24,654,148
$ 902,352 71% $ 23,751,796
$ 916,167 72% $ 22,835,629
$ 930,193 73% $ 21,905,437
$ 944,433 74% $ 20,961,003
$ 958,892 75% $ 20,002,111
$ 973,572 76% $ 19,028,539
$ 988,477 77% $ 18,040,062
$ 1,003,610 78% $ 17,036,451
$ 1,018,975 80% $ 16,017,476
$ 1,034,575 81% $ 14,982,901
$ 1,050,414 82% $ 13,932,488
$ 1,066,495 83% $ 12,865,993
$ 1,082,823 85% $ 11,783,170
$ 1,099,400 86% $ 10,683,770
$ 1,116,231 87% $ 9,567,539
$ 1,133,320 89% $ 8,434,219
$ 1,150,671 90% $ 7,283,548
$ 1,168,287 91% $ 6,115,261
$ 1,186,173 93% $ 4,929,089
$ 1,204,332 94% $ 3,724,756
$ 1,222,770 96% $ 2,501,986
$ 1,241,490 97% $ 1,260,497
$ 1,260,497 98% $0