Scribd Logo
Upload

Welcome to Scribd!

  • Sionoffice

    Uploaded by

    ALEXANDER FLORES
    5 views2 pages
    The document outlines a credit payment plan over 60 months for a purchase. It details the original and discounted purchase prices, down payment amount, financing amount, monthly payment amount, and provides a full amortization schedule showing the remaining balance, monthly payments and how they are applied over the term of the loan. The interest rate on the loan is 0% and the monthly payment is a fixed amount of $111 paid on the 15th of each month until the loan is paid off by the end of the 60th month.

    Original Description:

    Office 2

    Original Title

    1675897236677_sionoffice

    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
    The document outlines a credit payment plan over 60 months for a purchase. It details the original and discounted purchase prices, down payment amount, financing amount, monthly payment amount, and provides a full amortization schedule showing the remaining balance, monthly payments and how they are applied over the term of the loan. The interest rate on the loan is 0% and the monthly payment is a fixed amount of $111 paid on the 15th of each month until the loan is paid off by the end of the 60th month.

    Copyright:

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

    Sionoffice

    Uploaded by

    ALEXANDER FLORES
    The document outlines a credit payment plan over 60 months for a purchase. It details the original and discounted purchase prices, down payment amount, financing amount, monthly payment amount, and provides a full amortization schedule showing the remaining balance, monthly payments and how they are applied over the term of the loan. The interest rate on the loan is 0% and the monthly payment is a fixed amount of $111 paid on the 15th of each month until the loan is paid off by the end of the 60th month.

    Copyright:

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

    SIMULACIÓN PLAN DE CRÉDITO A PLAZOS

    (Expresado en Dólares Americanos)


    Proyecto: M27 Producto: UACN3-M27-L15
    Precio venta: $us. 7848.00 Precio c/descuento: $us. 7063.20 Cuota Inicial (6%): $us. 424.00
    Saldo a financiar: $us. 6639.20 Plazo: 60 Meses Interés 0%
    Monto fijo: $us. 111.00 Fecha 08-02-2023 Inicio cuotas: 08-02-2023

    N° Fecha Saldo Cuota Formulario Saldo Importe Expensas Saldo


    Capital Cuota Expensas

    1 08-02-2023 7063.20 424.00 0.00 424.00 424.00 0.00 0.00

    2 15-03-2023 6639.20 111.00 0.00 111.00 111.00 0.00 0.00

    3 15-04-2023 6528.20 111.00 0.00 111.00 111.00 0.00 0.00

    4 15-05-2023 6417.20 111.00 0.00 111.00 111.00 0.00 0.00

    5 15-06-2023 6306.20 111.00 0.00 111.00 111.00 0.00 0.00

    6 15-07-2023 6195.20 111.00 0.00 111.00 111.00 0.00 0.00

    7 15-08-2023 6084.20 111.00 0.00 111.00 111.00 0.00 0.00

    8 15-09-2023 5973.20 111.00 0.00 111.00 111.00 0.00 0.00

    9 15-10-2023 5862.20 111.00 0.00 111.00 111.00 0.00 0.00

    10 15-11-2023 5751.20 111.00 0.00 111.00 111.00 0.00 0.00

    11 15-12-2023 5640.20 111.00 0.00 111.00 111.00 0.00 0.00

    12 15-01-2024 5529.20 111.00 0.00 111.00 111.00 0.00 0.00

    13 15-02-2024 5418.20 111.00 0.00 111.00 111.00 0.00 0.00

    14 15-03-2024 5307.20 111.00 0.00 111.00 111.00 0.00 0.00

    15 15-04-2024 5196.20 111.00 0.00 111.00 111.00 0.00 0.00

    16 15-05-2024 5085.20 111.00 0.00 111.00 111.00 0.00 0.00

    17 15-06-2024 4974.20 111.00 0.00 111.00 111.00 0.00 0.00

    18 15-07-2024 4863.20 111.00 0.00 111.00 111.00 0.00 0.00

    19 15-08-2024 4752.20 111.00 0.00 111.00 111.00 0.00 0.00

    20 15-09-2024 4641.20 111.00 0.00 111.00 111.00 0.00 0.00

    21 15-10-2024 4530.20 111.00 0.00 111.00 111.00 0.00 0.00

    22 15-11-2024 4419.20 111.00 0.00 111.00 111.00 0.00 0.00

    23 15-12-2024 4308.20 111.00 0.00 111.00 111.00 0.00 0.00

    24 15-01-2025 4197.20 111.00 0.00 111.00 111.00 0.00 0.00

    25 15-02-2025 4086.20 111.00 0.00 111.00 111.00 0.00 0.00

    26 15-03-2025 3975.20 111.00 0.00 111.00 111.00 0.00 0.00

    27 15-04-2025 3864.20 111.00 0.00 111.00 111.00 0.00 0.00

    28 15-05-2025 3753.20 111.00 0.00 111.00 111.00 0.00 0.00

    29 15-06-2025 3642.20 111.00 0.00 111.00 111.00 0.00 0.00

    30 15-07-2025 3531.20 111.00 0.00 111.00 111.00 0.00 0.00


    31 15-08-2025 3420.20 111.00 0.00 111.00 111.00 0.00 0.00

    32 15-09-2025 3309.20 111.00 0.00 111.00 111.00 0.00 0.00

    33 15-10-2025 3198.20 111.00 0.00 111.00 111.00 0.00 0.00

    34 15-11-2025 3087.20 111.00 0.00 111.00 111.00 0.00 0.00

    35 15-12-2025 2976.20 111.00 0.00 111.00 111.00 0.00 0.00

    36 15-01-2026 2865.20 111.00 0.00 111.00 111.00 0.00 0.00

    37 15-02-2026 2754.20 111.00 0.00 111.00 111.00 0.00 0.00

    38 15-03-2026 2643.20 111.00 0.00 111.00 111.00 0.00 0.00

    39 15-04-2026 2532.20 111.00 0.00 111.00 111.00 0.00 0.00

    40 15-05-2026 2421.20 111.00 0.00 111.00 111.00 0.00 0.00

    41 15-06-2026 2310.20 111.00 0.00 111.00 111.00 0.00 0.00

    42 15-07-2026 2199.20 111.00 0.00 111.00 111.00 0.00 0.00

    43 15-08-2026 2088.20 111.00 0.00 111.00 111.00 0.00 0.00

    44 15-09-2026 1977.20 111.00 0.00 111.00 111.00 0.00 0.00

    45 15-10-2026 1866.20 111.00 0.00 111.00 111.00 0.00 0.00

    46 15-11-2026 1755.20 111.00 0.00 111.00 111.00 0.00 0.00

    47 15-12-2026 1644.20 111.00 0.00 111.00 111.00 0.00 0.00

    48 15-01-2027 1533.20 111.00 0.00 111.00 111.00 0.00 0.00

    49 15-02-2027 1422.20 111.00 0.00 111.00 111.00 0.00 0.00

    50 15-03-2027 1311.20 111.00 0.00 111.00 111.00 0.00 0.00

    51 15-04-2027 1200.20 111.00 0.00 111.00 111.00 0.00 0.00

    52 15-05-2027 1089.20 111.00 0.00 111.00 111.00 0.00 0.00

    53 15-06-2027 978.20 111.00 0.00 111.00 111.00 0.00 0.00

    54 15-07-2027 867.20 111.00 0.00 111.00 111.00 0.00 0.00

    55 15-08-2027 756.20 111.00 0.00 111.00 111.00 0.00 0.00

    56 15-09-2027 645.20 111.00 0.00 111.00 111.00 0.00 0.00

    57 15-10-2027 534.20 111.00 0.00 111.00 111.00 0.00 0.00

    58 15-11-2027 423.20 111.00 0.00 111.00 111.00 0.00 0.00

    59 15-12-2027 312.20 111.00 0.00 111.00 111.00 0.00 0.00

    60 15-01-2028 201.20 111.00 0.00 111.00 111.00 0.00 0.00

    You might also like