Está en la página 1de 24

carro 350,000,000 Va 330,571,891

i 1.1% Cuota 6,670,880


n 72 510,303,377
Cuota 7,062,936

cada 12 meses Abono


12 5,000,000 4,384,864
24 5,000,000 3,845,407
36 5,000,000 3,372,317
48 5,000,000 2,957,430
60 5,000,000 2,593,586
72 5,000,000 2,274,505
30,000,000 19,428,109
Ahorro Mensual 450,000 1 450,000 453,510 450,000
N 2 Años 2 910,557 450,000
Ti 0.78% EMV 3 1,371,170 450,000
4 1,835,375 450,000
5 2,303,201 450,000
6 2,774,676 450,000
Alison Gutiérrez
7 3,249,828 450,000
8 3,728,687 450,000
9 4,211,281 450,000
10 4,697,639 450,000
11 5,187,790 450,000
12 5,681,765 450,000
13 6,179,593 450,000
14 6,681,304 450,000
15 7,186,928 450,000
16 7,696,496 450,000
17 8,210,038 450,000
18 8,727,587 450,000
19 9,249,172 450,000
20 9,774,825 450,000
21 10,304,579 450,000
22 10,838,465 450,000
23 11,376,515 450,000
24 11,918,762 450,000
903,510
1,360,557
1,821,170
2,285,375
2,753,201
3,224,676
3,699,828
4,178,687
4,661,281
5,147,639
5,637,790
6,131,765
6,629,593
7,131,304
7,636,928
8,146,496
8,660,038
9,177,587
9,699,172
10,224,825
10,754,579
11,288,465
11,826,515
12,368,762 Al termino de de 2 años Juan tendr esta rentabilidad
Maquinaria 120,000,000 Va 72,576,855
n 4 años Cuota 2,419,412 Este será el valor de los pagos mensu
Ti 2.11% Vlr Real 196,131,756

cada 6 meses Abono


6 10,000,000 8,822,473
12 10,000,000 7,783,603
18 10,000,000 6,867,063
24 10,000,000 6,058,448
30 10,000,000 5,345,049
36 10,000,000 4,715,655
42 10,000,000 4,160,374
48 10,000,000 3,670,479
80,000,000 47,423,145
ste será el valor de los pagos mensuales que debe realizar Juan por la Maquinaria
Vehiculo 69,900,000
n 72 meses
ti 1.98% Mensual

13 15,000,000 11,625,086
36 17,475,000 8,627,340
32,475,000 20,252,426

Va 49,647,574
Cuota 1,299,839 Este será el valor de los pagos mensuales que debe realizar Juan por el vehículo.
Vlr Real 126,063,443
alizar Juan por el vehículo.
Ahorro Mensual 45,000,000 - 45,000,000
N 720 dias 1 45,000,900
Ti 0.002% EDV 2 45,001,800
3 45,002,700
45,652,682 4 45,003,600
esto es lo que Juan tendra al termino de los 24 5 45,004,500
meses 6 45,005,400
7 45,006,300
8 45,007,201
9 45,008,101
10 45,009,001
11 45,009,901
12 45,010,801
13 45,011,701
14 45,012,602
15 45,013,502
16 45,014,402
17 45,015,302
18 45,016,203
19 45,017,103
20 45,018,003
21 45,018,904
22 45,019,804
23 45,020,705
24 45,021,605
25 45,022,505
26 45,023,406
27 45,024,306
28 45,025,207
29 45,026,107
30 45,027,008
31 45,027,908
32 45,028,809
33 45,029,710
34 45,030,610
35 45,031,511
36 45,032,411
37 45,033,312
38 45,034,213
39 45,035,113
40 45,036,014
41 45,036,915
42 45,037,816
43 45,038,716
44 45,039,617
45 45,040,518
46 45,041,419
47 45,042,319
48 45,043,220
49 45,044,121
50 45,045,022
51 45,045,923
52 45,046,824
53 45,047,725
54 45,048,626
55 45,049,527
56 45,050,428
57 45,051,329
58 45,052,230
59 45,053,131
60 45,054,032
61 45,054,933
62 45,055,834
63 45,056,735
64 45,057,636
65 45,058,537
66 45,059,439
67 45,060,340
68 45,061,241
69 45,062,142
70 45,063,043
71 45,063,945
72 45,064,846
73 45,065,747
74 45,066,649
75 45,067,550
76 45,068,451
77 45,069,353
78 45,070,254
79 45,071,155
80 45,072,057
81 45,072,958
82 45,073,860
83 45,074,761
84 45,075,663
85 45,076,564
86 45,077,466
87 45,078,367
88 45,079,269
89 45,080,171
90 45,081,072
91 45,081,974
92 45,082,875
93 45,083,777
94 45,084,679
95 45,085,580
96 45,086,482
97 45,087,384
98 45,088,286
99 45,089,187
100 45,090,089
101 45,090,991
102 45,091,893
103 45,092,795
104 45,093,696
105 45,094,598
106 45,095,500
107 45,096,402
108 45,097,304
109 45,098,206
110 45,099,108
111 45,100,010
112 45,100,912
113 45,101,814
114 45,102,716
115 45,103,618
116 45,104,520
117 45,105,422
118 45,106,324
119 45,107,226
120 45,108,129
121 45,109,031
122 45,109,933
123 45,110,835
124 45,111,737
125 45,112,640
126 45,113,542
127 45,114,444
128 45,115,346
129 45,116,249
130 45,117,151
131 45,118,053
132 45,118,956
133 45,119,858
134 45,120,761
135 45,121,663
136 45,122,565
137 45,123,468
138 45,124,370
139 45,125,273
140 45,126,175
141 45,127,078
142 45,127,980
143 45,128,883
144 45,129,786
145 45,130,688
146 45,131,591
147 45,132,493
148 45,133,396
149 45,134,299
150 45,135,201
151 45,136,104
152 45,137,007
153 45,137,910
154 45,138,812
155 45,139,715
156 45,140,618
157 45,141,521
158 45,142,423
159 45,143,326
160 45,144,229
161 45,145,132
162 45,146,035
163 45,146,938
164 45,147,841
165 45,148,744
166 45,149,647
167 45,150,550
168 45,151,453
169 45,152,356
170 45,153,259
171 45,154,162
172 45,155,065
173 45,155,968
174 45,156,871
175 45,157,774
176 45,158,678
177 45,159,581
178 45,160,484
179 45,161,387
180 45,162,290
181 45,163,194
182 45,164,097
183 45,165,000
184 45,165,903
185 45,166,807
186 45,167,710
187 45,168,613
188 45,169,517
189 45,170,420
190 45,171,324
191 45,172,227
192 45,173,130
193 45,174,034
194 45,174,937
195 45,175,841
196 45,176,744
197 45,177,648
198 45,178,552
199 45,179,455
200 45,180,359
201 45,181,262
202 45,182,166
203 45,183,070
204 45,183,973
205 45,184,877
206 45,185,781
207 45,186,684
208 45,187,588
209 45,188,492
210 45,189,396
211 45,190,299
212 45,191,203
213 45,192,107
214 45,193,011
215 45,193,915
216 45,194,819
217 45,195,722
218 45,196,626
219 45,197,530
220 45,198,434
221 45,199,338
222 45,200,242
223 45,201,146
224 45,202,050
225 45,202,954
226 45,203,858
227 45,204,762
228 45,205,667
229 45,206,571
230 45,207,475
231 45,208,379
232 45,209,283
233 45,210,187
234 45,211,091
235 45,211,996
236 45,212,900
237 45,213,804
238 45,214,708
239 45,215,613
240 45,216,517
241 45,217,421
242 45,218,326
243 45,219,230
244 45,220,134
245 45,221,039
246 45,221,943
247 45,222,848
248 45,223,752
249 45,224,657
250 45,225,561
251 45,226,466
252 45,227,370
253 45,228,275
254 45,229,179
255 45,230,084
256 45,230,989
257 45,231,893
258 45,232,798
259 45,233,702
260 45,234,607
261 45,235,512
262 45,236,417
263 45,237,321
264 45,238,226
265 45,239,131
266 45,240,036
267 45,240,940
268 45,241,845
269 45,242,750
270 45,243,655
271 45,244,560
272 45,245,465
273 45,246,370
274 45,247,274
275 45,248,179
276 45,249,084
277 45,249,989
278 45,250,894
279 45,251,799
280 45,252,704
281 45,253,609
282 45,254,515
283 45,255,420
284 45,256,325
285 45,257,230
286 45,258,135
287 45,259,040
288 45,259,945
289 45,260,851
290 45,261,756
291 45,262,661
292 45,263,566
293 45,264,471
294 45,265,377
295 45,266,282
296 45,267,187
297 45,268,093
298 45,268,998
299 45,269,904
300 45,270,809
301 45,271,714
302 45,272,620
303 45,273,525
304 45,274,431
305 45,275,336
306 45,276,242
307 45,277,147
308 45,278,053
309 45,278,958
310 45,279,864
311 45,280,769
312 45,281,675
313 45,282,581
314 45,283,486
315 45,284,392
316 45,285,298
317 45,286,203
318 45,287,109
319 45,288,015
320 45,288,921
321 45,289,826
322 45,290,732
323 45,291,638
324 45,292,544
325 45,293,450
326 45,294,356
327 45,295,262
328 45,296,167
329 45,297,073
330 45,297,979
331 45,298,885
332 45,299,791
333 45,300,697
334 45,301,603
335 45,302,509
336 45,303,415
337 45,304,321
338 45,305,227
339 45,306,134
340 45,307,040
341 45,307,946
342 45,308,852
343 45,309,758
344 45,310,664
345 45,311,571
346 45,312,477
347 45,313,383
348 45,314,289
349 45,315,196
350 45,316,102
351 45,317,008
352 45,317,915
353 45,318,821
354 45,319,727
355 45,320,634
356 45,321,540
357 45,322,447
358 45,323,353
359 45,324,259
360 45,325,166
361 45,326,072
362 45,326,979
363 45,327,886
364 45,328,792
365 45,329,699
366 45,330,605
367 45,331,512
368 45,332,418
369 45,333,325
370 45,334,232
371 45,335,138
372 45,336,045
373 45,336,952
374 45,337,859
375 45,338,765
376 45,339,672
377 45,340,579
378 45,341,486
379 45,342,393
380 45,343,299
381 45,344,206
382 45,345,113
383 45,346,020
384 45,346,927
385 45,347,834
386 45,348,741
387 45,349,648
388 45,350,555
389 45,351,462
390 45,352,369
391 45,353,276
392 45,354,183
393 45,355,090
394 45,355,997
395 45,356,904
396 45,357,811
397 45,358,719
398 45,359,626
399 45,360,533
400 45,361,440
401 45,362,347
402 45,363,255
403 45,364,162
404 45,365,069
405 45,365,977
406 45,366,884
407 45,367,791
408 45,368,699
409 45,369,606
410 45,370,513
411 45,371,421
412 45,372,328
413 45,373,236
414 45,374,143
415 45,375,051
416 45,375,958
417 45,376,866
418 45,377,773
419 45,378,681
420 45,379,588
421 45,380,496
422 45,381,403
423 45,382,311
424 45,383,219
425 45,384,126
426 45,385,034
427 45,385,942
428 45,386,849
429 45,387,757
430 45,388,665
431 45,389,573
432 45,390,481
433 45,391,388
434 45,392,296
435 45,393,204
436 45,394,112
437 45,395,020
438 45,395,928
439 45,396,836
440 45,397,744
441 45,398,651
442 45,399,559
443 45,400,467
444 45,401,375
445 45,402,283
446 45,403,192
447 45,404,100
448 45,405,008
449 45,405,916
450 45,406,824
451 45,407,732
452 45,408,640
453 45,409,548
454 45,410,457
455 45,411,365
456 45,412,273
457 45,413,181
458 45,414,089
459 45,414,998
460 45,415,906
461 45,416,814
462 45,417,723
463 45,418,631
464 45,419,539
465 45,420,448
466 45,421,356
467 45,422,265
468 45,423,173
469 45,424,082
470 45,424,990
471 45,425,899
472 45,426,807
473 45,427,716
474 45,428,624
475 45,429,533
476 45,430,441
477 45,431,350
478 45,432,259
479 45,433,167
480 45,434,076
481 45,434,985
482 45,435,893
483 45,436,802
484 45,437,711
485 45,438,619
486 45,439,528
487 45,440,437
488 45,441,346
489 45,442,255
490 45,443,164
491 45,444,072
492 45,444,981
493 45,445,890
494 45,446,799
495 45,447,708
496 45,448,617
497 45,449,526
498 45,450,435
499 45,451,344
500 45,452,253
501 45,453,162
502 45,454,071
503 45,454,980
504 45,455,889
505 45,456,798
506 45,457,708
507 45,458,617
508 45,459,526
509 45,460,435
510 45,461,344
511 45,462,253
512 45,463,163
513 45,464,072
514 45,464,981
515 45,465,891
516 45,466,800
517 45,467,709
518 45,468,619
519 45,469,528
520 45,470,437
521 45,471,347
522 45,472,256
523 45,473,166
524 45,474,075
525 45,474,985
526 45,475,894
527 45,476,804
528 45,477,713
529 45,478,623
530 45,479,532
531 45,480,442
532 45,481,351
533 45,482,261
534 45,483,171
535 45,484,080
536 45,484,990
537 45,485,900
538 45,486,809
539 45,487,719
540 45,488,629
541 45,489,539
542 45,490,449
543 45,491,358
544 45,492,268
545 45,493,178
546 45,494,088
547 45,494,998
548 45,495,908
549 45,496,818
550 45,497,728
551 45,498,637
552 45,499,547
553 45,500,457
554 45,501,367
555 45,502,277
556 45,503,188
557 45,504,098
558 45,505,008
559 45,505,918
560 45,506,828
561 45,507,738
562 45,508,648
563 45,509,558
564 45,510,469
565 45,511,379
566 45,512,289
567 45,513,199
568 45,514,109
569 45,515,020
570 45,515,930
571 45,516,840
572 45,517,751
573 45,518,661
574 45,519,571
575 45,520,482
576 45,521,392
577 45,522,303
578 45,523,213
579 45,524,124
580 45,525,034
581 45,525,945
582 45,526,855
583 45,527,766
584 45,528,676
585 45,529,587
586 45,530,497
587 45,531,408
588 45,532,319
589 45,533,229
590 45,534,140
591 45,535,051
592 45,535,961
593 45,536,872
594 45,537,783
595 45,538,693
596 45,539,604
597 45,540,515
598 45,541,426
599 45,542,337
600 45,543,248
601 45,544,158
602 45,545,069
603 45,545,980
604 45,546,891
605 45,547,802
606 45,548,713
607 45,549,624
608 45,550,535
609 45,551,446
610 45,552,357
611 45,553,268
612 45,554,179
613 45,555,090
614 45,556,001
615 45,556,912
616 45,557,824
617 45,558,735
618 45,559,646
619 45,560,557
620 45,561,468
621 45,562,380
622 45,563,291
623 45,564,202
624 45,565,113
625 45,566,025
626 45,566,936
627 45,567,847
628 45,568,759
629 45,569,670
630 45,570,581
631 45,571,493
632 45,572,404
633 45,573,316
634 45,574,227
635 45,575,139
636 45,576,050
637 45,576,962
638 45,577,873
639 45,578,785
640 45,579,696
641 45,580,608
642 45,581,520
643 45,582,431
644 45,583,343
645 45,584,254
646 45,585,166
647 45,586,078
648 45,586,990
649 45,587,901
650 45,588,813
651 45,589,725
652 45,590,637
653 45,591,548
654 45,592,460
655 45,593,372
656 45,594,284
657 45,595,196
658 45,596,108
659 45,597,020
660 45,597,932
661 45,598,844
662 45,599,756
663 45,600,668
664 45,601,580
665 45,602,492
666 45,603,404
667 45,604,316
668 45,605,228
669 45,606,140
670 45,607,052
671 45,607,964
672 45,608,876
673 45,609,789
674 45,610,701
675 45,611,613
676 45,612,525
677 45,613,437
678 45,614,350
679 45,615,262
680 45,616,174
681 45,617,087
682 45,617,999
683 45,618,911
684 45,619,824
685 45,620,736
686 45,621,649
687 45,622,561
688 45,623,473
689 45,624,386
690 45,625,298
691 45,626,211
692 45,627,123
693 45,628,036
694 45,628,949
695 45,629,861
696 45,630,774
697 45,631,686
698 45,632,599
699 45,633,512
700 45,634,424
701 45,635,337
702 45,636,250
703 45,637,162
704 45,638,075
705 45,638,988
706 45,639,901
707 45,640,813
708 45,641,726
709 45,642,639
710 45,643,552
711 45,644,465
712 45,645,378
713 45,646,291
714 45,647,204
715 45,648,117
716 45,649,029
717 45,649,942
718 45,650,855
719 45,651,768
720 45,652,682

También podría gustarte