Tabla de amortizacin de pagos solo como referencia y de carcter informativo.

Este documento no es una

cotizacin aplicable a anlisis de crdito. Se debern eliminar las cantidades de pagos adicionales voluntarios
para generar una cotizacin vlida para anlisis de crdito
00

DISTRIBUIDOR DEFAULT

Fecha:

19/03/2014

VENDEDOR
CLIENTE

VERSION: 2138 OFERTA: MAR

2014

Tipo de Plan:

PLAN COTIZADOR CLIENTES

ID Plan:
Plan:

20 %

Monto a Financiar:

MARCH

Versin:

MARCH ADVANCE T/M PU 14

Ao:

2014

Precio:

$168,500.00

Estado:

QUINTANA ROO

Pago

Per.

Saldo Auto

de Pago

$3,619.87

Personalidad Fiscal:

Pago

$3,403.99
72

Mensual:

FISICA

Tasa Anual:

13.9 %

Tipo de Seguro:

FINANCIADO / MULTIANUAL

Aseguradora:

FRACCIONADO
QUALITAS

Monto Seguro:
Fecha

$37,103.99

Mensual:

Comisin por Apertura:

Plazo

$33,700.00

$134,800.00

Pago Inicial:

NH5Z

Auto:

6-$6,740.00

OFERTA SEGURO TRADICIONAL

Enganche:

ID Auto:

Pagos Especiales:

CLI1

Capital

$11,923.83 (Monto Anualizado)

Intereses

IVA

Adicional

Pago

Pago Auto

Pago Seguro

Pago Otros

Especial

Seguro de

Pago Mensual

Vida

01/05/2014

$134,800.00

$0.00

$572.06

$2,238.05

$358.09

$0.00

$3,168.19

$1,175.11

$0.00

$140.85

$4,484.16

01/06/2014

$134,227.94

$0.00

$579.75

$1,554.80

$248.77

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/07/2014

$133,648.19

$0.00

$587.54

$1,548.09

$247.69

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/08/2014

$133,060.65

$0.00

$595.43

$1,541.28

$246.60

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/09/2014

$132,465.22

$0.00

$603.43

$1,534.38

$245.50

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/10/2014

$131,861.79

$0.00

$611.54

$1,527.39

$244.38

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/11/2014

$131,250.25

$0.00

$619.76

$1,520.31

$243.25

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/12/2014

$130,630.49

$0.00

$628.08

$1,513.13

$242.10

$6,740.00

$2,383.32

$1,095.70

$0.00

$140.85

$10,359.87

01/01/2015

$123,262.41

$0.00

$727.09

$1,427.78

$228.45

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/02/2015

10

$122,535.32

$0.00

$736.86

$1,419.36

$227.10

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/03/2015

11

$121,798.46

$0.00

$746.76

$1,410.83

$225.73

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/04/2015

12

$121,051.71

$0.00

$756.79

$1,402.18

$224.35

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/05/2015

13

$120,294.91

$0.00

$766.96

$1,393.41

$222.95

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/06/2015

14

$119,527.95

$0.00

$777.27

$1,384.53

$221.52

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/07/2015

15

$118,750.69

$0.00

$787.71

$1,375.52

$220.08

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/08/2015

16

$117,962.98

$0.00

$798.29

$1,366.40

$218.62

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/09/2015

17

$117,164.69

$0.00

$809.02

$1,357.15

$217.14

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/10/2015

18

$116,355.67

$0.00

$819.89

$1,347.78

$215.65

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/11/2015

19

$115,535.78

$0.00

$830.91

$1,338.28

$214.13

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/12/2015

20

$114,704.87

$0.00

$842.07

$1,328.66

$212.59

$6,740.00

$2,383.32

$1,095.70

$0.00

$140.85

$10,359.87

01/01/2016

21

$107,122.80

$0.00

$943.95

$1,240.83

$198.53

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/02/2016

22

$106,178.85

$0.00

$956.63

$1,229.90

$196.78

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/03/2016

23

$105,222.22

$0.00

$969.49

$1,218.82

$195.01

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/04/2016

24

$104,252.73

$0.00

$982.51

$1,207.59

$193.21

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/05/2016

25

$103,270.22

$0.00

$995.71

$1,196.21

$191.39

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/06/2016

26

$102,274.50

$0.00

$1,009.09

$1,184.68

$189.55

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/07/2016

27

$101,265.41

$0.00

$1,022.65

$1,172.99

$187.68

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/08/2016

28

$100,242.76

$0.00

$1,036.39

$1,161.14

$185.78

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/09/2016

29

$99,206.36

$0.00

$1,050.32

$1,149.14

$183.86

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/10/2016

30

$98,156.05

$0.00

$1,064.43

$1,136.97

$181.92

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/11/2016

31

$97,091.61

$0.00

$1,078.73

$1,124.64

$179.94

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/12/2016

32

$96,012.88

$0.00

$1,093.23

$1,112.14

$177.94

$6,740.00

$2,383.32

$1,095.70

$0.00

$140.85

$10,359.87

01/01/2017

33

$88,179.65

$0.00

$1,198.48

$1,021.41

$163.43

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/02/2017

34

$86,981.17

$0.00

$1,214.58

$1,007.53

$161.20

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/03/2017

35

$85,766.59

$0.00

$1,230.90

$993.46

$158.95

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/04/2017

36

$84,535.68

$0.00

$1,247.44

$979.20

$156.67

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

Fecha

Per.

Saldo Auto

de Pago

Pago

Capital

Intereses

IVA

Adicional

Pago

Pago Auto

Pago Seguro

Pago Otros

Especial

Seguro de

Pago Mensual

Vida

01/05/2017

37

$83,288.24

$0.00

$1,264.20

$964.75

$154.36

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/06/2017

38

$82,024.03

$0.00

$1,281.19

$950.11

$152.02

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/07/2017

39

$80,742.84

$0.00

$1,298.41

$935.27

$149.64

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/08/2017

40

$79,444.44

$0.00

$1,315.85

$920.23

$147.24

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/09/2017

41

$78,128.59

$0.00

$1,333.53

$904.99

$144.80

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/10/2017

42

$76,795.05

$0.00

$1,351.45

$889.54

$142.33

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/11/2017

43

$75,443.60

$0.00

$1,369.61

$873.89

$139.82

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/12/2017

44

$74,073.99

$0.00

$1,388.01

$858.02

$137.28

$6,740.00

$2,383.32

$1,095.70

$0.00

$140.85

$10,359.87

01/01/2018

45

$65,945.98

$0.00

$1,497.23

$763.87

$122.22

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/02/2018

46

$64,448.75

$0.00

$1,517.34

$746.53

$119.44

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/03/2018

47

$62,931.41

$0.00

$1,537.73

$728.95

$116.63

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/04/2018

48

$61,393.68

$0.00

$1,558.39

$711.14

$113.78

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/05/2018

49

$59,835.28

$0.00

$1,579.33

$693.09

$110.89

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/06/2018

50

$58,255.95

$0.00

$1,600.55

$674.80

$107.97

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/07/2018

51

$56,655.40

$0.00

$1,622.06

$656.26

$105.00

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/08/2018

52

$55,033.34

$0.00

$1,643.85

$637.47

$101.99

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/09/2018

53

$53,389.48

$0.00

$1,665.94

$618.43

$98.95

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/10/2018

54

$51,723.54

$0.00

$1,688.33

$599.13

$95.86

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/11/2018

55

$50,035.21

$0.00

$1,711.01

$579.57

$92.73

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/12/2018

56

$48,324.20

$0.00

$1,734.00

$559.75

$89.56

$6,740.00

$2,383.32

$1,095.70

$0.00

$140.85

$10,359.87

01/01/2019

57

$39,850.20

$0.00

$1,847.86

$461.60

$73.86

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/02/2019

58

$38,002.33

$0.00

$1,872.69

$440.19

$70.43

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/03/2019

59

$36,129.64

$0.00

$1,897.86

$418.50

$66.96

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/04/2019

60

$34,231.78

$0.00

$1,923.36

$396.52

$63.44

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/05/2019

61

$32,308.42

$0.00

$1,949.20

$374.24

$59.88

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/06/2019

62

$30,359.22

$0.00

$1,975.39

$351.66

$56.27

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/07/2019

63

$28,383.83

$0.00

$2,001.93

$328.78

$52.60

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/08/2019

64

$26,381.90

$0.00

$2,028.83

$305.59

$48.89

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/09/2019

65

$24,353.06

$0.00

$2,056.09

$282.09

$45.13

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/10/2019

66

$22,296.97

$0.00

$2,083.72

$258.27

$41.32

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/11/2019

67

$20,213.25

$0.00

$2,111.72

$234.14

$37.46

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/12/2019

68

$18,101.53

$0.00

$2,140.09

$209.68

$33.55

$6,740.00

$2,383.32

$1,095.70

$0.00

$140.85

$10,359.87

01/01/2020

69

$9,221.44

$0.00

$2,259.41

$106.81

$17.09

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/02/2020

70

$6,962.03

$0.00

$2,289.77

$80.64

$12.90

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/03/2020

71

$4,672.25

$0.00

$2,320.54

$54.12

$8.66

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

01/04/2020

72

$2,351.72

$0.00

$2,351.72

$27.24

$4.36

$0.00

$2,383.32

$1,095.70

$0.00

$140.85

$3,619.87

Este plan estar vigente hasta el ltimo da del mes que corresponda.

Monto total del seguro $11,923.83 por un plazo de 72 meses

Los precios, especificaciones, versiones, cantidades y resultados contenidos y/o desplegados en esta pgina, se han elaborado con fines exclusivamente informativos, por lo que en ningn caso representan oferta y/o
compromiso alguno para NR Finance Mxico S.A. de C.V., SOFOM, E.N.R. ("NRFM"), Nissan Mexicana S.A. de C.V. y/o los distribuidores Nissan, por lo que stos no asumen responsabilidad alguna por la precisin
y/uso que el usuario de esta pgina le de a tal informacin. NRFM se reserva la facultad de modificar, en cualquier momento, la informacin contenida en esta calculadora financiera, sin pevio aviso. Los montos de
las mensualidades indicadas no incluyen comisiones, seguros, impuestos y/o dems cargas financieras y han sido calculados tomando como base una tasa de inters que puede variar sin previo aviso. Por lo anterior,
NRFM le recomienda consultar los trminos y condiciones de financiamiento, asi como las condiciones de adquisicin, disponibilidad de modelos, versiones y/o colores de los vehculos Nissan, al momento de
realizar la operacin de financiamiento y/o adquisicin con el distribuidor Nissan de su eleccin. Sujeto a aprobacin de crdito. Los planes de seguro gratis no incluyen el seguro de los accesorios.
NR Finance Mxico no requiere de autorizacin de la Secretara de Hacienda y Crdito Pblico para la realizacin de las operaciones de arrendamiento financiero, factoraje financiero y crdito y no est sujeta a la
supervisin y vigilancia de la Comisin Nacional Bancaria y de Valores.

CAT del 19.76% calculado el 19/03/2014 . Para fines informativos y de comparacin exclusivamente.