3/10/22, 19:22 TABLA DE AMORTIZACIÓN

Fecha: 03/10/2022

Características del Bien

FORD MAVERICK LARIAT 4P L4 2.0T BA ABS AA 4X4 Costo por Admon de
Unidad: 696.00
AUT., 05 OCUP. 2022 Póliza de Seguros:
Seguro de daños Seguro de Vida y
Valor: 777,200.00 15,634.65 1,240.00
del Bien: Desempleo:
Importe
% Enganche: 20.0000% 155,440.00 Tasa Fija Anual: 15.99%
Enganche:
Importe
621,760.00 Mensualidad: 16,083.35 Plazo en Meses: 72
Financiar:
Comisión Por Financiamiento del
18,540.59 % Comisión: 2.5% NORMAL
Apertura: Seguro:
Garantia
0.00 Accesorios: 0.00
Extendida:
Coberturas Certificado de
0.00 0.00
Adicionales: Renovación:

Importe
Fecha Saldo Amortización I.V.A. Pago Saldo
Mensualidad de Intereses
Pago Inicial Capital Estimado Mensual Final
Seguros
0 18/10/2022 640,158.45 $0.00 0.00 4,265.06 682.41 23,512.06 640,158.45
1 18/11/2022 640,158.45 $0.00 5,934.80 8,814.45 1,410.31 16,159.56 634,223.65
2 18/12/2022 634,223.65 $0.00 6,356.37 8,451.03 1,352.16 16,159.56 627,867.28
3 18/01/2023 627,867.28 $0.00 6,131.12 8,645.21 1,383.23 16,159.56 621,736.16
4 18/02/2023 621,736.16 $0.00 6,229.04 8,560.79 1,369.73 16,159.56 615,507.12
5 18/03/2023 615,507.12 $0.00 7,279.92 7,654.86 1,224.78 16,159.56 608,227.20
6 18/04/2023 608,227.20 $0.00 6,444.82 8,374.78 1,339.96 16,159.56 601,782.38
7 18/05/2023 601,782.38 $0.00 6,857.81 8,018.75 1,283.00 16,159.56 594,924.57
8 18/06/2023 594,924.57 $0.00 6,657.28 8,191.62 1,310.66 16,159.56 588,267.29
9 18/07/2023 588,267.29 $0.00 7,066.71 7,838.66 1,254.19 16,159.56 581,200.58
10 18/08/2023 581,200.58 $0.00 6,876.49 8,002.65 1,280.42 16,159.56 574,324.09
11 18/09/2023 574,324.09 $0.00 6,986.33 7,907.96 1,265.27 16,159.56 567,337.76
12 18/10/2023 567,337.76 $17,570.65 7,390.22 7,559.78 1,209.56 16,159.56 578,345.99
13 18/11/2023 578,345.99 $0.00 6,922.09 7,963.34 1,274.13 16,159.56 571,423.90
14 18/12/2023 571,423.90 $0.00 7,327.06 7,614.22 1,218.28 16,159.56 564,096.84
15 18/01/2024 564,096.84 $0.00 7,149.68 7,767.14 1,242.74 16,159.56 556,947.16
16 18/02/2024 556,947.16 $0.00 7,263.87 7,668.70 1,226.99 16,159.56 549,683.29
17 18/03/2024 549,683.29 $0.00 7,946.32 7,080.38 1,132.86 16,159.56 541,736.97
18 18/04/2024 541,736.97 $0.00 7,506.81 7,459.27 1,193.48 16,159.56 534,230.16
19 18/05/2024 534,230.16 $0.00 7,901.96 7,118.62 1,138.98 16,159.56 526,328.20
20 18/06/2024 526,328.20 $0.00 7,752.92 7,247.10 1,159.54 16,159.56 518,575.28
21 18/07/2024 518,575.28 $0.00 8,143.94 6,910.02 1,105.60 16,159.56 510,431.34
22 18/08/2024 510,431.34 $0.00 8,006.84 7,028.21 1,124.51 16,159.56 502,424.50
23 18/09/2024 502,424.50 $0.00 8,134.71 6,917.97 1,106.88 16,159.56 494,289.79
24 18/10/2024 494,289.79 $17,570.65 8,519.32 6,586.41 1,053.83 16,159.56 504,168.92
25 18/11/2024 504,168.92 $0.00 8,106.85 6,941.99 1,110.72 16,159.56 496,062.07
26 18/12/2024 496,062.07 $0.00 8,491.93 6,610.03 1,057.60 16,159.56 487,570.14
27 18/01/2025 487,570.14 $0.00 8,371.98 6,713.43 1,074.15 16,159.56 479,198.16
28 18/02/2025 479,198.16 $0.00 8,505.69 6,598.16 1,055.71 16,159.56 470,692.47
29 18/03/2025 470,692.47 $0.00 9,369.09 5,853.85 936.62 16,159.56 461,323.38
30 18/04/2025 461,323.38 $0.00 8,791.19 6,352.04 1,016.33 16,159.56 452,532.19
31 18/05/2025 452,532.19 $0.00 9,164.77 6,029.99 964.80 16,159.56 443,367.42
32 18/06/2025 443,367.42 $0.00 9,077.99 6,104.80 976.77 16,159.56 434,289.43
33 18/07/2025 434,289.43 $0.00 9,446.74 5,786.91 925.91 16,159.56 424,842.69
34 18/08/2025 424,842.69 $0.00 9,373.87 5,849.73 935.96 16,159.56 415,468.82
35 18/09/2025 415,468.82 $0.00 9,523.59 5,720.66 915.31 16,159.56 405,945.23
36 18/10/2025 405,945.23 $17,570.65 9,884.86 5,409.22 865.48 16,159.56 414,458.82

172.19.107.248/sea/Simuladores/Simulador/TablaAmor.asp?Plazo=72&Tasa=15.99&Mensualidad=16083.35&Apertura=18540.59&PorCom=2.5&Plaz… 1/2
3/10/22, 19:22 TABLA DE AMORTIZACIÓN
37 18/11/2025 414,458.82 $0.00 9,539.73 5,706.75 913.08 16,159.56 404,919.09
38 18/12/2025 404,919.09 $0.00 9,900.72 5,395.55 863.29 16,159.56 395,018.37
39 18/01/2026 395,018.37 $0.00 9,850.24 5,439.07 870.25 16,159.56 385,168.13
40 18/02/2026 385,168.13 $0.00 10,007.57 5,303.44 848.55 16,159.56 375,160.56
41 18/03/2026 375,160.56 $0.00 10,747.29 4,665.75 746.52 16,159.56 364,413.27
42 18/04/2026 364,413.27 $0.00 10,339.06 5,017.67 802.83 16,159.56 354,074.21
43 18/05/2026 354,074.21 $0.00 10,686.63 4,718.04 754.89 16,159.56 343,387.58
44 18/06/2026 343,387.58 $0.00 10,674.89 4,728.16 756.51 16,159.56 332,712.69
45 18/07/2026 332,712.69 $0.00 11,016.82 4,433.40 709.34 16,159.56 321,695.87
46 18/08/2026 321,695.87 $0.00 11,021.36 4,429.48 708.72 16,159.56 310,674.51
47 18/09/2026 310,674.51 $0.00 11,197.39 4,277.73 684.44 16,159.56 299,477.12
48 18/10/2026 299,477.12 $17,570.65 11,530.55 3,990.53 638.48 16,159.56 306,345.02
49 18/11/2026 306,345.02 $0.00 11,266.54 4,218.12 674.90 16,159.56 295,078.48
50 18/12/2026 295,078.48 $0.00 11,598.53 3,931.92 629.11 16,159.56 283,479.95
51 18/01/2027 283,479.95 $0.00 11,631.76 3,903.28 624.52 16,159.56 271,848.19
52 18/02/2027 271,848.19 $0.00 11,817.54 3,743.12 598.90 16,159.56 260,030.65
53 18/03/2027 260,030.65 $0.00 12,408.22 3,233.91 517.43 16,159.56 247,622.43
54 18/04/2027 247,622.43 $0.00 12,204.48 3,409.55 545.53 16,159.56 235,417.95
55 18/05/2027 235,417.95 $0.00 12,520.71 3,136.94 501.91 16,159.56 222,897.24
56 18/06/2027 222,897.24 $0.00 12,599.39 3,069.11 491.06 16,159.56 210,297.85
57 18/07/2027 210,297.85 $0.00 12,908.98 2,802.22 448.36 16,159.56 197,388.87
58 18/08/2027 197,388.87 $0.00 13,006.82 2,717.88 434.86 16,159.56 184,382.05
59 18/09/2027 184,382.05 $0.00 13,214.56 2,538.79 406.21 16,159.56 171,167.49
60 18/10/2027 171,167.49 $17,570.65 13,513.82 2,280.81 364.93 16,159.56 176,052.12
61 18/11/2027 176,052.12 $0.00 13,347.62 2,424.09 387.85 16,159.56 162,704.50
62 18/12/2027 162,704.50 $0.00 13,644.63 2,168.04 346.89 16,159.56 149,059.87
63 18/01/2028 149,059.87 $0.00 13,778.74 2,052.43 328.39 16,159.56 135,281.13
64 18/02/2028 135,281.13 $0.00 13,998.82 1,862.71 298.03 16,159.56 121,282.31
65 18/03/2028 121,282.31 $0.00 14,347.38 1,562.22 249.96 16,159.56 106,934.93
66 18/04/2028 106,934.93 $0.00 14,451.58 1,472.40 235.58 16,159.56 92,483.35
67 18/05/2028 92,483.35 $0.00 14,730.05 1,232.34 197.17 16,159.56 77,753.30
68 18/06/2028 77,753.30 $0.00 14,917.66 1,070.60 171.30 16,159.56 62,835.64
69 18/07/2028 62,835.64 $0.00 15,188.32 837.28 133.96 16,159.56 47,647.32
70 18/08/2028 47,647.32 $0.00 15,398.53 656.06 104.97 16,159.56 32,248.79
71 18/09/2028 32,248.79 $0.00 15,644.47 444.04 71.05 16,159.56 16,604.32
72 18/10/2028 16,604.32 $0.00 16,604.32 221.25 35.40 16,860.97 0.00

CAT= 26.4% Sin IVA. "Para fines informativos y de comparación exclusivamente"

Esta Tabla de amortización, es tan sólo una estimación de como se comportarían los pagos.
En el primer Estado de Cuenta, la mensualidad comprende el pago de la comisión por apertura, intereses por los
días transcurridos de la fecha de alta hasta la siguiente fecha de corte y el IVA.
A partir de segundo estado de cuenta, la mensualidad comprende el pago de Intereses, Capital e IVA.
El pago de su mensualidad incluye la prima de un seguro de daños con cobertura amplia durante la vida del crédito,
un seguro de vida que cubre el saldo insoluto vigente en caso de fallecimiento, y un seguro de desempleo que cubre
el importe de la mensualidad hasta por 6 meses.
Pueden realizar pagos anticipados de capital sin penalización, reduciendo así el pago de su mensualidad contratada
originalmente.
La fecha de pago es informativa ya que depende del día en que sea otorgado el crédito.
Esta cotización es de carácter informativo y sujeto a cambio sin previo aviso.
Este documento no tiene ninguna validez oficial y sujeto a autorización de crédito, aplican restricciones.
En la columna de “Importe de seguros” se considera la suma del seguro de daños, seguro de vida, seguro de
desempleo y el costo de administración de pólizas de seguros.

172.19.107.248/sea/Simuladores/Simulador/TablaAmor.asp?Plazo=72&Tasa=15.99&Mensualidad=16083.35&Apertura=18540.59&PorCom=2.5&Plaz… 2/2