CRÉDITO DE VEHÍCULO

Monto $ 54,704,000
Pazo 4 AÑOS
Tasa 12%

Cuota mensual $ 1,440,566

Pan de pago: Tabla de amortización

PERIODO SALDO INICIAL CUOTA INTERESES AMORTIZACIÓN

1 $ 54,704,000 $ 1,440,566 $ 547,040 $ 893,526
2 $ 53,810,474 $ 1,440,566 $ 538,105 $ 902,461
3 $ 52,908,012 $ 1,440,566 $ 529,080 $ 911,486
4 $ 51,996,526 $ 1,440,566 $ 519,965 $ 920,601
5 $ 51,075,926 $ 1,440,566 $ 510,759 $ 929,807
6 $ 50,146,119 $ 1,440,566 $ 501,461 $ 939,105
7 $ 49,207,014 $ 1,440,566 $ 492,070 $ 948,496
8 $ 48,258,518 $ 1,440,566 $ 482,585 $ 957,981
9 $ 47,300,537 $ 1,440,566 $ 473,005 $ 967,561
10 $ 46,332,976 $ 1,440,566 $ 463,330 $ 977,236
11 $ 45,355,740 $ 1,440,566 $ 453,557 $ 987,009
12 $ 44,368,731 $ 1,440,566 $ 443,687 $ 996,879
13 $ 43,371,852 $ 1,440,566 $ 433,719 $ 1,006,848
14 $ 42,365,005 $ 1,440,566 $ 423,650 $ 1,016,916
15 $ 41,348,088 $ 1,440,566 $ 413,481 $ 1,027,085
16 $ 40,321,003 $ 1,440,566 $ 403,210 $ 1,037,356
17 $ 39,283,647 $ 1,440,566 $ 392,836 $ 1,047,730
18 $ 38,235,917 $ 1,440,566 $ 382,359 $ 1,058,207
19 $ 37,177,710 $ 1,440,566 $ 371,777 $ 1,068,789
20 $ 36,108,921 $ 1,440,566 $ 361,089 $ 1,079,477
21 $ 35,029,444 $ 1,440,566 $ 350,294 $ 1,090,272
22 $ 33,939,173 $ 1,440,566 $ 339,392 $ 1,101,174
23 $ 32,837,998 $ 1,440,566 $ 328,380 $ 1,112,186
24 $ 31,725,812 $ 1,440,566 $ 317,258 $ 1,123,308
25 $ 30,602,504 $ 1,440,566 $ 306,025 $ 1,134,541
26 $ 29,467,963 $ 1,440,566 $ 294,680 $ 1,145,887
27 $ 28,322,077 $ 1,440,566 $ 283,221 $ 1,157,345
28 $ 27,164,731 $ 1,440,566 $ 271,647 $ 1,168,919
29 $ 25,995,812 $ 1,440,566 $ 259,958 $ 1,180,608
30 $ 24,815,204 $ 1,440,566 $ 248,152 $ 1,192,414
31 $ 23,622,790 $ 1,440,566 $ 236,228 $ 1,204,338
32 $ 22,418,452 $ 1,440,566 $ 224,185 $ 1,216,382
33 $ 21,202,071 $ 1,440,566 $ 212,021 $ 1,228,545
34 $ 19,973,525 $ 1,440,566 $ 199,735 $ 1,240,831
35 $ 18,732,694 $ 1,440,566 $ 187,327 $ 1,253,239
36 $ 17,479,455 $ 1,440,566 $ 174,795 $ 1,265,772
37 $ 16,213,683 $ 1,440,566 $ 162,137 $ 1,278,429
38 $ 14,935,254 $ 1,440,566 $ 149,353 $ 1,291,214
39 $ 13,644,041 $ 1,440,566 $ 136,440 $ 1,304,126
40 $ 12,339,915 $ 1,440,566 $ 123,399 $ 1,317,167
41 $ 11,022,748 $ 1,440,566 $ 110,227 $ 1,330,339
42 $ 9,692,409 $ 1,440,566 $ 96,924 $ 1,343,642
43 $ 8,348,767 $ 1,440,566 $ 83,488 $ 1,357,078
44 $ 6,991,689 $ 1,440,566 $ 69,917 $ 1,370,649
45 $ 5,621,039 $ 1,440,566 $ 56,210 $ 1,384,356
46 $ 4,236,684 $ 1,440,566 $ 42,367 $ 1,398,199
47 $ 2,838,484 $ 1,440,566 $ 28,385 $ 1,412,181
48 $ 1,426,303 $ 1,440,566 $ 14,263 $ 1,426,303
$ 54,704,000
SALDO FINAL
$ 53,810,474
$ 52,908,012
$ 51,996,526
$ 51,075,926
$ 50,146,119
$ 49,207,014
$ 48,258,518
$ 47,300,537
$ 46,332,976
$ 45,355,740
$ 44,368,731
$ 43,371,852
$ 42,365,005
$ 41,348,088
$ 40,321,003
$ 39,283,647
$ 38,235,917
$ 37,177,710
$ 36,108,921
$ 35,029,444
$ 33,939,173
$ 32,837,998
$ 31,725,812
$ 30,602,504
$ 29,467,963
$ 28,322,077
$ 27,164,731
$ 25,995,812
$ 24,815,204
$ 23,622,790
$ 22,418,452
$ 21,202,071
$ 19,973,525
$ 18,732,694
$ 17,479,455
$ 16,213,683
$ 14,935,254
$ 13,644,041
$ 12,339,915
$ 11,022,748
$ 9,692,409
$ 8,348,767
$ 6,991,689
$ 5,621,039
$ 4,236,684
$ 2,838,484
$ 1,426,303
$ 0