Simulación del Sistema FirmAuto

Plan de Arrendamiento Financiero

CLIENTE: AUTO: NISSAN NP 300 CHASIS CABINA TM AC 2019
ASESOR: MAURICIO FUENTES FOLIO: 42

VALORES DE CALCULO
PRECIO DE LA UNIDAD IVA INCLUIDO $ 297,000.00 APORTACION INICIAL 10%
COSTO SEGURO ANUAL DEL AUTO IVA INCLUIDO $ 1.00 DERECHO DEL TANTO 0%
VIGENCIA 27/10/2019 PLAZO1 48

PAGO INICIAL * $ 44,787.60

COMPOSICION DE LA RENTA MENSUAL

AMORTIZACION SALDO CARGA RENTA SEGURO AUTO
MES ANTICIPADA INSOLUTO AMORTIZACION FINANCIERA MENSUAL FINANCIADO SUBTOTAL IVA TOTAL
0 $ 267,300.00
1 $ 50,000.00 $214,358.10 $52,941.90 $6682.50 $59,624.40 $ 0.09 $59,624.49 $9539.92 $69,164.41
2 $ 50,000.00 $161,912.98 $52,445.12 $5358.95 $57,804.07 $ 0.09 $57,804.16 $9248.67 $67,052.82
3 $159,998.07 $1914.91 $4047.82 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
4 $158,035.29 $1962.78 $3999.95 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
5 $156,023.44 $2011.85 $3950.88 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
6 $153,961.30 $2062.14 $3900.59 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
7 $151,847.60 $2113.70 $3849.03 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
8 $149,681.06 $2166.54 $3796.19 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
9 $147,460.36 $2220.70 $3742.03 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
10 $145,184.14 $2276.22 $3686.51 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
11 $142,851.01 $2333.13 $3629.60 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
12 $140,459.56 $2391.45 $3571.28 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
13 $138,008.32 $2451.24 $3511.49 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
14 $135,495.80 $2512.52 $3450.21 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
15 $132,920.47 $2575.33 $3387.39 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
16 $130,280.75 $2639.72 $3323.01 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
17 $127,575.04 $2705.71 $3257.02 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
18 $124,801.69 $2773.35 $3189.38 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
19 $121,959.00 $2842.69 $3120.04 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
20 $119,045.24 $2913.76 $3048.97 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
21 $116,058.64 $2986.60 $2976.13 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
22 $112,997.38 $3061.26 $2901.47 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
23 $109,859.58 $3137.80 $2824.93 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
24 $106,643.34 $3216.24 $2746.49 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
25 $103,346.69 $3296.65 $2666.08 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
26 $99,967.63 $3379.06 $2583.67 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
27 $96,504.09 $3463.54 $2499.19 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
28 $92,953.96 $3550.13 $2412.60 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
29 $89,315.08 $3638.88 $2323.85 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
30 $85,585.23 $3729.85 $2232.88 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
31 $81,762.13 $3823.10 $2139.63 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
32 $77,843.45 $3918.68 $2044.05 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
33 $73,826.81 $4016.64 $1946.09 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
34 $69,709.75 $4117.06 $1845.67 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
35 $65,489.76 $4219.99 $1742.74 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
36 $61,164.27 $4325.49 $1637.24 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
37 $56,730.65 $4433.62 $1529.11 $5962.73 $ 0.09 $5962.82 $954.05 $6916.86
38 $52,186.19 $4544.46 $1418.27 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
39 $47,528.12 $4658.07 $1304.65 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
40 $42,753.59 $4774.53 $1188.20 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
41 $37,859.70 $4893.89 $1068.84 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
42 $32,843.46 $5016.24 $946.49 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
43 $27,701.82 $5141.64 $821.09 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
44 $22,431.64 $5270.18 $692.55 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
45 $17,029.70 $5401.94 $560.79 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
46 $11,492.71 $5536.99 $425.74 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
 47 $5817.30 $5675.41 $287.32 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
48 $0.00 $5817.30 $145.43 $5962.73 $ 0.09 $5962.82 $954.05 $6916.87
TOTAL $ 0.00

* El pago inicial incluye Aportación inicial, Primer renta y Gastos de Apertura.

Notas:
a) Los montos incluyen IVA.
b) Kilometraje libre.
c) Simulación sujeta a autorizacio?n. Vigencia de 10 di?as contados a partir de la fecha de elaboración.
d) Esta simulación no representa ninguna obligacio?n de la arrendadora hasta la firma de un contrato especi?fico.
e) La informacio?n aqui? mostrada es de cara?cter informativo y no puede ser usada para fines fiscales, legales ni de ninguna otra i?ndole.
f) Es posible simular amortizaciones a capital por anticipado.
g) La informacio?n aqui? mostrada es de cara?cter informativo y no puede ser usada para fines fiscales, legales ni de ninguna otra i?ndole.