Scribd Logo
Upload

Welcome to Scribd!

  • Cuadro de Marcha

    Uploaded by

    raul.bramajo
    7 views2 pages
    1) The document is a loan amortization schedule for a $7,000,000 loan at 62.77% interest over 36 months to purchase a vehicle. 2) The monthly payment is $454,952 including taxes for the first month and decreases gradually each month as the principal is paid down. 3) By the final payment, the principal will be paid off along with the remaining interest amount, closing out the loan.

    Original Description:

    Original Title

    Cuadro de Marcha (20)

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1) The document is a loan amortization schedule for a $7,000,000 loan at 62.77% interest over 36 months to purchase a vehicle. 2) The monthly payment is $454,952 including taxes for the first month and decreases gradually each month as the principal is paid down. 3) By the final payment, the principal will be paid off along with the remaining interest amount, closing out the loan.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    7 views2 pages

    Cuadro de Marcha

    Uploaded by

    raul.bramajo
    1) The document is a loan amortization schedule for a $7,000,000 loan at 62.77% interest over 36 months to purchase a vehicle. 2) The monthly payment is $454,952 including taxes for the first month and decreases gradually each month as the principal is paid down. 3) By the final payment, the principal will be paid off along with the remaining interest amount, closing out the loan.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    Monto $7.000.000 Plazo: 36 Vehículo: ALASKAN 2.

    3 TDI OUTSIDER 4X4

    Tasa: 62,77% Año: 2023

    SALDO Gastos Adm IVA Gastos


    CUOTA AMORT.CAP INTERESES IVA Cuota s/IVA Cuota c/IVA
    CAPITAL Mensual Adm Mensual

    0 $7.000.000

    1 $6.988.100 $11.900 $366.158 $76.893 $0 $0 $378.058 $454.952

    2 $6.976.200 $11.900 $365.536 $76.763 $0 $0 $377.436 $454.198

    3 $6.964.300 $11.900 $364.913 $76.632 $0 $0 $376.813 $453.445

    4 $6.952.400 $11.900 $364.291 $76.501 $0 $0 $376.191 $452.692

    5 $6.940.500 $11.900 $363.668 $76.370 $0 $0 $375.568 $451.939

    6 $6.928.600 $11.900 $363.046 $76.240 $0 $0 $374.946 $451.186

    7 $6.916.700 $11.900 $362.424 $76.109 $0 $0 $374.324 $450.432

    8 $6.904.800 $11.900 $361.801 $75.978 $0 $0 $373.701 $449.679

    9 $6.893.600 $11.200 $361.179 $75.848 $0 $0 $372.379 $448.226

    10 $6.882.400 $11.200 $360.593 $75.724 $0 $0 $371.793 $447.517

    11 $6.871.200 $11.200 $360.007 $75.601 $0 $0 $371.207 $446.808

    12 $6.860.000 $11.200 $359.421 $75.478 $0 $0 $370.621 $446.099

    13 $6.712.300 $147.700 $358.835 $75.355 $0 $0 $506.535 $581.891

    14 $6.559.700 $152.600 $351.109 $73.733 $0 $0 $503.709 $577.442

    15 $6.402.900 $156.800 $343.127 $72.057 $0 $0 $499.927 $571.984

    16 $6.241.200 $161.700 $334.925 $70.334 $0 $0 $496.625 $566.959

    17 $6.074.600 $166.600 $326.467 $68.558 $0 $0 $493.067 $561.625

    18 $5.903.100 $171.500 $317.752 $66.728 $0 $0 $489.252 $555.980

    19 $5.726.700 $176.400 $308.781 $64.844 $0 $0 $485.181 $550.025

    20 $5.544.700 $182.000 $299.554 $62.906 $0 $0 $481.554 $544.460

    21 $5.357.100 $187.600 $290.034 $60.907 $0 $0 $477.634 $538.541

    22 $5.163.900 $193.200 $280.221 $58.846 $0 $0 $473.421 $532.267

    23 $4.965.100 $198.800 $270.115 $56.724 $0 $0 $468.915 $525.639

    24 $4.760.000 $205.100 $259.716 $54.540 $0 $0 $464.816 $519.356

    25 $4.426.800 $333.200 $248.988 $52.287 $0 $0 $582.188 $634.475

    26 $4.083.100 $343.700 $231.559 $48.627 $0 $0 $575.259 $623.886

    27 $3.728.900 $354.200 $213.580 $44.852 $0 $0 $567.780 $612.632

    28 $3.363.500 $365.400 $195.053 $40.961 $0 $0 $560.453 $601.414

    29 $2.986.900 $376.600 $175.939 $36.947 $0 $0 $552.539 $589.486

    30 $2.598.400 $388.500 $156.240 $32.810 $0 $0 $544.740 $577.550


    Monto $7.000.000 Plazo: 36 Vehículo: ALASKAN 2.3 TDI OUTSIDER 4X4

    Tasa: 62,77% Año: 2023

    SALDO Gastos Adm IVA Gastos


    CUOTA AMORT.CAP INTERESES IVA Cuota s/IVA Cuota c/IVA
    CAPITAL Mensual Adm Mensual

    31 $2.198.000 $400.400 $135.918 $28.543 $0 $0 $536.318 $564.861

    32 $1.785.000 $413.000 $114.974 $24.144 $0 $0 $527.974 $552.118

    33 $1.358.700 $426.300 $93.370 $19.608 $0 $0 $519.670 $539.278

    34 $919.100 $439.600 $71.071 $14.925 $0 $0 $510.671 $525.596

    35 $466.200 $452.900 $48.077 $10.096 $0 $0 $500.977 $511.073

    36 $0 $466.200 $24.386 $5.121 $0 $0 $490.586 $495.707

    You might also like