Documente Academic
Documente Profesional
Documente Cultură
Operación
$3,200 Jor 2 $200 $400 $2,400 $2,800 $3,200
$4,800 Flet 1 $300 $300 $1,800 $2,100 $2,400
Operación
$2,400 $2,800 $3,200 Jor 2 $200 $400 $2,400
$1,800 $2,100 $2,400 Flet 1 $600 $600 $3,600
1.75 2
7.00 8.00
$2,500 $2,500
$17,500 $20,000
$2,800 $3,200
$4,200 $4,800
$6,577 $6,577
$3,923 $5,423
$7,846 $10,846
Renta de Wipe Out (4 horas) $4,000
Ingresos mensuales
$24,000
Operación (¿?)
$1,500 Operador
$800.0 $2,000 Armadores
$600.0 $2,000 Flete (Ida y Vuelta)
$8,400.0 $5,500 23%
$5,078
$10,521.88
$10,521.88
Pago promedio
Mes Amortización Intereses Abono Saldo insoluto
0 $75,000
1 $3,125 $3,750 $6,875 $71,875
2 $3,125 $3,593.75 $6,719 $68,750
3 $3,125 $3,438 $6,563 $65,625
4 $3,125 $3,281 $6,406 $62,500
5 $3,125 $3,125 $6,250 $59,375
6 $3,125 $2,969 $6,094 $56,250
7 $3,125 $2,813 $5,938 $53,125
8 $3,125 $2,656 $5,781 $50,000
9 $3,125 $2,500 $5,625 $46,875
10 $3,125 $2,344 $5,469 $43,750
11 $3,125 $2,188 $5,313 $40,625
Ingresos mensuales
Número de Esferas 1
$16,800
Operación (¿?)
$1,500 Operador
$800.0 $2,000 Armadores
$300.0 $2,000 Flete (Ida y Vuelta)
$6,600.0 $5,500 33%
$1,002
$9,197.92
$9,197.92
Pago promedio
Mes Amortización Intereses Abono Saldo insoluto
0 $14,800
1 $617 $740 $1,357 $14,183
2 $617 $709.17 $1,326 $13,567
3 $617 $678 $1,295 $12,950
4 $617 $648 $1,264 $12,333
5 $617 $617 $1,233 $11,717
6 $617 $586 $1,203 $11,100
7 $617 $555 $1,172 $10,483
8 $617 $524 $1,141 $9,867
9 $617 $493 $1,110 $9,250
10 $617 $463 $1,079 $8,633
11 $617 $432 $1,048 $8,017
Ingresos mensuales
Número de bungees 1
$21,000
Operación (¿?)
$1,500 Operador
$500.0 $2,000 Armadores
$600.0 $2,000 Flete (Ida y Vuelta)
$6,600.0 $5,500 26%
$5,552
$8,847.92
$8,847.92
Pago promedio
Mes Amortización Intereses Abono Saldo insoluto
0 $82,000
1 $3,417 $4,100 $7,517 $78,583
2 $3,417 $3,929.17 $7,346 $75,167
3 $3,417 $3,758 $7,175 $71,750
4 $3,417 $3,588 $7,004 $68,333
5 $3,417 $3,417 $6,833 $64,917
6 $3,417 $3,246 $6,663 $61,500
7 $3,417 $3,075 $6,492 $58,083
8 $3,417 $2,904 $6,321 $54,667
9 $3,417 $2,733 $6,150 $51,250
10 $3,417 $2,563 $5,979 $47,833
11 $3,417 $2,392 $5,808 $44,417