Simulación del Sistema FirmAuto

Plan Inmediato
CLIENTE: AUTO: RAV4 ADVENTURE 2019

ASESOR: MAURICIO FUENTES FOLIO:

Valores para calculo Opciones Resumen de Pago inicial
Valor del Auto $529,400.00 Seguro Financiado No Cuota de Inscripción $18,423.12
Monto a contratar (MXP) $529,400.00 Descuento Anticipos 50% Primera aportacion $12,840.55
Cuota de inscripción (%) 3% Fecha Simulación 14/11/2019 Mensualidades Anticipadas $157,681.79
Plazo (meses) 60 Vigencia 14/12/2019 *Diferencia Valor Auto $ 0.00
Mensualidades Anticipadas 25% Numero de aportaciones anticipadas 16 Pago inicial $188,945.46
Seguro Anual $18,417.00 Costo Anual 13.23% **Mas 60 Cuotas con
valor promedio de: $12,074.03
*Deberá pagarse al momento de la adjudicacion.

**Cuotas Periódicas Totales no incluyen seguro de daños.

Cuota de
Aportaciones Aportaciones Fecha de Aportacion administracion Cuota periodica Seguro de Pago Mensual
Mes del mes acumuladas vencimiento periodica con IVA Seguro de vida total daños Total
1 0.73 16.73 03-01-2020 $6,502.80 $3,394.46 $860.99 $10,758.24 $18,417.00 $29,175.24
2 0.73 17.47 03-02-2020 $6,535.31 $3,411.43 $851.04 $10,797.78 $0.00 $10,797.78
3 0.73 18.20 03-03-2020 $6,567.99 $3,428.49 $841.08 $10,837.55 $0.00 $10,837.55
4 0.73 18.93 03-04-2020 $6,600.83 $3,445.63 $831.10 $10,877.56 $0.00 $10,877.56
5 0.73 19.67 03-05-2020 $6,633.83 $3,462.86 $821.11 $10,917.80 $0.00 $10,917.80
6 0.73 20.40 03-06-2020 $6,667.00 $3,480.17 $811.11 $10,958.28 $0.00 $10,958.28
7 0.73 21.13 03-07-2020 $6,700.34 $3,497.58 $801.10 $10,999.01 $0.00 $10,999.01
8 0.73 21.87 03-08-2020 $6,733.84 $3,515.06 $791.07 $11,039.97 $0.00 $11,039.97
9 0.73 22.60 03-09-2020 $6,767.51 $3,532.64 $781.04 $11,081.18 $0.00 $11,081.18
10 0.73 23.33 03-10-2020 $6,801.34 $3,550.30 $770.99 $11,122.64 $0.00 $11,122.64
11 0.73 24.07 03-11-2020 $6,835.35 $3,568.05 $760.94 $11,164.34 $0.00 $11,164.34
12 0.73 24.80 03-12-2020 $6,869.53 $3,585.89 $750.87 $11,206.29 $18,417.00 $29,623.29
13 0.73 25.53 03-01-2021 $6,903.87 $3,603.82 $740.80 $11,248.50 $0.00 $11,248.50
14 0.73 26.27 03-02-2021 $6,938.39 $3,621.84 $730.72 $11,290.96 $0.00 $11,290.96
15 0.73 27.00 03-03-2021 $6,973.09 $3,639.95 $720.64 $11,333.68 $0.00 $11,333.68
16 0.73 27.73 03-04-2021 $7,007.95 $3,658.15 $710.55 $11,376.65 $0.00 $11,376.65
17 0.73 28.47 03-05-2021 $7,042.99 $3,676.44 $700.46 $11,419.89 $0.00 $11,419.89
18 0.73 29.20 03-06-2021 $7,078.21 $3,694.82 $690.36 $11,463.39 $0.00 $11,463.39
19 0.73 29.93 03-07-2021 $7,113.60 $3,713.30 $680.25 $11,507.15 $0.00 $11,507.15
20 0.73 30.67 03-08-2021 $7,149.17 $3,731.86 $670.15 $11,551.18 $0.00 $11,551.18
21 0.73 31.40 03-09-2021 $7,184.91 $3,750.52 $660.04 $11,595.47 $0.00 $11,595.47
22 0.73 32.13 03-10-2021 $7,220.84 $3,769.28 $649.93 $11,640.04 $0.00 $11,640.04
23 0.73 32.87 03-11-2021 $7,256.94 $3,788.12 $639.82 $11,684.88 $0.00 $11,684.88
24 0.73 33.60 03-12-2021 $7,293.22 $3,807.06 $629.71 $11,730.00 $18,417.00 $30,147.00
25 0.73 34.33 03-01-2022 $7,329.69 $3,826.10 $619.60 $11,775.39 $0.00 $11,775.39
26 0.73 35.07 03-02-2022 $7,366.34 $3,845.23 $609.50 $11,821.07 $0.00 $11,821.07
27 0.73 35.80 03-03-2022 $7,403.17 $3,864.46 $599.40 $11,867.02 $0.00 $11,867.02
28 0.73 36.53 03-04-2022 $7,440.19 $3,883.78 $589.30 $11,913.26 $0.00 $11,913.26
29 0.73 37.27 03-05-2022 $7,477.39 $3,903.20 $579.20 $11,959.79 $0.00 $11,959.79
30 0.73 38.00 03-06-2022 $7,514.77 $3,922.71 $569.11 $12,006.60 $0.00 $12,006.60
31 0.73 38.73 03-07-2022 $7,552.35 $3,942.33 $559.03 $12,053.71 $0.00 $12,053.71
32 0.73 39.47 03-08-2022 $7,590.11 $3,962.04 $548.96 $12,101.10 $0.00 $12,101.10
33 0.73 40.20 03-09-2022 $7,628.06 $3,981.85 $538.89 $12,148.80 $0.00 $12,148.80
34 0.73 40.93 03-10-2022 $7,666.20 $4,001.76 $528.83 $12,196.79 $0.00 $12,196.79
35 0.73 41.67 03-11-2022 $7,704.53 $4,021.77 $518.78 $12,245.08 $0.00 $12,245.08
36 0.73 42.40 03-12-2022 $7,743.05 $4,041.87 $508.74 $12,293.67 $18,417.00 $30,710.67
37 0.73 43.13 03-01-2023 $7,781.77 $4,062.08 $498.72 $12,342.57 $0.00 $12,342.57
38 0.73 43.87 03-02-2023 $7,820.68 $4,082.39 $488.70 $12,391.78 $0.00 $12,391.78
39 0.73 44.60 03-03-2023 $7,859.78 $4,102.81 $478.70 $12,441.29 $0.00 $12,441.29
40 0.73 45.33 03-04-2023 $7,899.08 $4,123.32 $468.72 $12,491.12 $0.00 $12,491.12
41 0.73 46.07 03-05-2023 $7,938.58 $4,143.94 $458.75 $12,541.26 $0.00 $12,541.26
42 0.73 46.80 03-06-2023 $7,978.27 $4,164.66 $448.80 $12,591.73 $0.00 $12,591.73
43 0.73 47.53 03-07-2023 $8,018.16 $4,185.48 $438.86 $12,642.51 $0.00 $12,642.51
44 0.73 48.27 03-08-2023 $8,058.25 $4,206.41 $428.95 $12,693.61 $0.00 $12,693.61
45 0.73 49.00 03-09-2023 $8,098.54 $4,227.44 $419.05 $12,745.04 $0.00 $12,745.04
46 0.73 49.73 03-10-2023 $8,139.04 $4,248.58 $409.18 $12,796.79 $0.00 $12,796.79
47 0.73 50.47 03-11-2023 $8,179.73 $4,269.82 $399.33 $12,848.88 $0.00 $12,848.88
48 0.73 51.20 03-12-2023 $8,220.63 $4,291.17 $389.50 $12,901.29 $18,417.00 $31,318.29
49 0.73 51.93 03-01-2024 $8,261.73 $4,312.62 $379.69 $12,954.05 $0.00 $12,954.05
50 0.73 52.67 03-02-2024 $8,303.04 $4,334.19 $369.91 $13,007.14 $0.00 $13,007.14
51 0.73 53.40 03-03-2024 $8,344.56 $4,355.86 $360.16 $13,060.57 $0.00 $13,060.57
52 0.73 54.13 03-04-2024 $8,386.28 $4,377.64 $350.43 $13,114.35 $0.00 $13,114.35
53 0.73 54.87 03-05-2024 $8,428.21 $4,399.53 $340.73 $13,168.47 $0.00 $13,168.47
54 0.73 55.60 03-06-2024 $8,470.35 $4,421.52 $331.07 $13,222.94 $0.00 $13,222.94
55 0.73 56.33 03-07-2024 $8,512.70 $4,443.63 $321.43 $13,277.77 $0.00 $13,277.77
56 0.73 57.07 03-08-2024 $8,555.27 $4,465.85 $311.83 $13,332.94 $0.00 $13,332.94
57 0.73 57.80 03-09-2024 $8,598.04 $4,488.18 $302.26 $13,388.48 $0.00 $13,388.48
58 0.73 58.53 03-10-2024 $8,641.03 $4,510.62 $292.72 $13,444.37 $0.00 $13,444.37
59 0.73 59.27 03-11-2024 $8,684.24 $4,533.17 $283.22 $13,500.63 $0.00 $13,500.63
60 0.73 60.00 03-12-2024 $8,727.66 $4,555.84 $273.76 $13,557.26 $18,417.00 $31,974.26

a) Esta simulación es meramente informativa y no representa un compromiso legal para ninguna de las partes. El valor de los vehiculos puede variar sin previo aviso.
b) El cumplimiento de esta simulación depende de la formalización de un contrato de adhesion al sistema FirmAuto y del cumplimiento de los pagos por parte del consumidor.
c) El costo del seguro del vehiculo es un estimado meramente informativo, deberá solicitarse cotización por separado al momento de la entrega del vehiculo.
d) Si existe diferencia de precio en el vehiculo al momento de la adjudicación, el cliente deberá pagar el diferencial.
e) La mensualidad promedio incluye Seguro de Vida. No incluye Seguro del Auto.
Simulador v14.1