3/10/22, 19:24 TABLA DE AMORTIZACIÓN

Fecha: 03/10/2022

Características del Bien

FORD MAVERICK XLT 4P L4 2.0T BA ABS AA 4X2 Costo por Admon de
Unidad: 696.00
AUT., 05 OCUP. 2022 Póliza de Seguros:
Seguro de daños Seguro de Vida y
Valor: 662,200.00 14,616.08 1,240.00
del Bien: Desempleo:
Importe
% Enganche: 20.0000% 132,440.00 Tasa Fija Anual: 15.99%
Enganche:
Importe
529,760.00 Mensualidad: 13,849.12 Plazo en Meses: 72
Financiar:
Comisión Por Financiamiento del
15,843.05 % 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 548,158.45 $0.00 0.00 3,652.11 584.34 20,133.04 548,158.45
1 18/11/2022 548,158.45 $0.00 5,263.79 7,547.69 1,207.63 14,019.11 542,894.66
2 18/12/2022 542,894.66 $0.00 5,627.59 7,234.07 1,157.45 14,019.11 537,267.07
3 18/01/2023 537,267.07 $0.00 5,437.75 7,397.72 1,183.64 14,019.11 531,829.32
4 18/02/2023 531,829.32 $0.00 5,524.60 7,322.85 1,171.66 14,019.11 526,304.72
5 18/03/2023 526,304.72 $0.00 6,426.35 6,545.48 1,047.28 14,019.11 519,878.37
6 18/04/2023 519,878.37 $0.00 5,715.49 7,158.29 1,145.33 14,019.11 514,162.88
7 18/05/2023 514,162.88 $0.00 6,071.69 6,851.22 1,096.20 14,019.11 508,091.19
8 18/06/2023 508,091.19 $0.00 5,903.76 6,995.99 1,119.36 14,019.11 502,187.43
9 18/07/2023 502,187.43 $0.00 6,256.80 6,691.65 1,070.66 14,019.11 495,930.63
10 18/08/2023 495,930.63 $0.00 6,097.99 6,828.55 1,092.57 14,019.11 489,832.64
11 18/09/2023 489,832.64 $0.00 6,195.39 6,744.59 1,079.13 14,019.11 483,637.25
12 18/10/2023 483,637.25 $16,552.08 6,543.52 6,444.47 1,031.12 14,019.11 495,492.18
13 18/11/2023 495,492.18 $0.00 6,105.00 6,822.51 1,091.60 14,019.11 489,387.18
14 18/12/2023 489,387.18 $0.00 6,454.66 6,521.08 1,043.37 14,019.11 482,932.52
15 18/01/2024 482,932.52 $0.00 6,305.60 6,649.58 1,063.93 14,019.11 476,626.92
16 18/02/2024 476,626.92 $0.00 6,406.31 6,562.76 1,050.04 14,019.11 470,220.61
17 18/03/2024 470,220.61 $0.00 6,993.19 6,056.83 969.09 14,019.11 463,227.42
18 18/04/2024 463,227.42 $0.00 6,620.33 6,378.26 1,020.52 14,019.11 456,607.09
19 18/05/2024 456,607.09 $0.00 6,961.33 6,084.29 973.49 14,019.11 449,645.76
20 18/06/2024 449,645.76 $0.00 6,837.26 6,191.25 990.60 14,019.11 442,808.50
21 18/07/2024 442,808.50 $0.00 7,174.62 5,900.42 944.07 14,019.11 435,633.88
22 18/08/2024 435,633.88 $0.00 7,061.06 5,998.32 959.73 14,019.11 428,572.82
23 18/09/2024 428,572.82 $0.00 7,173.85 5,901.09 944.17 14,019.11 421,398.97
24 18/10/2024 421,398.97 $16,552.08 7,505.55 5,615.14 898.42 14,019.11 432,291.87
25 18/11/2024 432,291.87 $0.00 7,114.44 5,952.30 952.37 14,019.11 425,177.43
26 18/12/2024 425,177.43 $0.00 7,447.14 5,665.49 906.48 14,019.11 417,730.29
27 18/01/2025 417,730.29 $0.00 7,347.02 5,751.80 920.29 14,019.11 410,383.27
28 18/02/2025 410,383.27 $0.00 7,464.37 5,650.64 904.10 14,019.11 402,918.90
29 18/03/2025 402,918.90 $0.00 8,206.38 5,010.97 801.76 14,019.11 394,712.52
30 18/04/2025 394,712.52 $0.00 7,714.67 5,434.86 869.58 14,019.11 386,997.85
31 18/05/2025 386,997.85 $0.00 8,037.28 5,156.75 825.08 14,019.11 378,960.57
32 18/06/2025 378,960.57 $0.00 7,966.26 5,217.97 834.88 14,019.11 370,994.31
33 18/07/2025 370,994.31 $0.00 8,284.65 4,943.50 790.96 14,019.11 362,709.66
34 18/08/2025 362,709.66 $0.00 8,225.83 4,994.21 799.07 14,019.11 354,483.83
35 18/09/2025 354,483.83 $0.00 8,357.21 4,880.95 780.95 14,019.11 346,126.62
36 18/10/2025 346,126.62 $16,552.08 8,669.03 4,612.14 737.94 14,019.11 355,856.04

172.19.107.248/sea/Simuladores/Simulador/TablaAmor.asp?Plazo=72&Tasa=15.99&Mensualidad=13849.12&Apertura=15843.05&PorCom=2.5&Plaz… 1/2
3/10/22, 19:24 TABLA DE AMORTIZACIÓN
37 18/11/2025 355,856.04 $0.00 8,335.30 4,899.84 783.97 14,019.11 347,520.74
38 18/12/2025 347,520.74 $0.00 8,647.49 4,630.71 740.91 14,019.11 338,873.25
39 18/01/2026 338,873.25 $0.00 8,606.55 4,666.00 746.56 14,019.11 330,266.70
40 18/02/2026 330,266.70 $0.00 8,744.01 4,547.50 727.60 14,019.11 321,522.69
41 18/03/2026 321,522.69 $0.00 9,380.65 3,998.67 639.79 14,019.11 312,142.04
42 18/04/2026 312,142.04 $0.00 9,033.50 4,297.94 687.67 14,019.11 303,108.54
43 18/05/2026 303,108.54 $0.00 9,333.96 4,038.92 646.23 14,019.11 293,774.58
44 18/06/2026 293,774.58 $0.00 9,326.88 4,045.03 647.20 14,019.11 284,447.70
45 18/07/2026 284,447.70 $0.00 9,622.40 3,790.27 606.44 14,019.11 274,825.30
46 18/08/2026 274,825.30 $0.00 9,629.53 3,784.12 605.46 14,019.11 265,195.77
47 18/09/2026 265,195.77 $0.00 9,783.35 3,651.52 584.24 14,019.11 255,412.42
48 18/10/2026 255,412.42 $16,552.08 10,071.20 3,403.37 544.54 14,019.11 263,739.67
49 18/11/2026 263,739.67 $0.00 9,806.59 3,631.48 581.04 14,019.11 253,933.08
50 18/12/2026 253,933.08 $0.00 10,094.06 3,383.66 541.39 14,019.11 243,839.02
51 18/01/2027 243,839.02 $0.00 10,124.46 3,357.46 537.19 14,019.11 233,714.56
52 18/02/2027 233,714.56 $0.00 10,286.17 3,218.05 514.89 14,019.11 223,428.39
53 18/03/2027 223,428.39 $0.00 10,795.82 2,778.70 444.59 14,019.11 212,632.57
54 18/04/2027 212,632.57 $0.00 10,622.90 2,927.77 468.44 14,019.11 202,009.67
55 18/05/2027 202,009.67 $0.00 10,896.65 2,691.78 430.68 14,019.11 191,113.02
56 18/06/2027 191,113.02 $0.00 10,966.60 2,631.47 421.04 14,019.11 180,146.42
57 18/07/2027 180,146.42 $0.00 11,234.59 2,400.45 384.07 14,019.11 168,911.83
58 18/08/2027 168,911.83 $0.00 11,321.21 2,325.78 372.12 14,019.11 157,590.62
59 18/09/2027 157,590.62 $0.00 11,502.04 2,169.89 347.18 14,019.11 146,088.58
60 18/10/2027 146,088.58 $16,552.08 11,761.02 1,946.63 311.46 14,019.11 152,726.01
61 18/11/2027 152,726.01 $0.00 11,579.73 2,102.91 336.47 14,019.11 141,146.28
62 18/12/2027 141,146.28 $0.00 11,837.42 1,880.77 300.92 14,019.11 129,308.86
63 18/01/2028 129,308.86 $0.00 11,953.75 1,780.48 284.88 14,019.11 117,355.11
64 18/02/2028 117,355.11 $0.00 12,144.69 1,615.88 258.54 14,019.11 105,210.42
65 18/03/2028 105,210.42 $0.00 12,447.08 1,355.20 216.83 14,019.11 92,763.34
66 18/04/2028 92,763.34 $0.00 12,537.48 1,277.27 204.36 14,019.11 80,225.86
67 18/05/2028 80,225.86 $0.00 12,779.06 1,069.01 171.04 14,019.11 67,446.80
68 18/06/2028 67,446.80 $0.00 12,941.83 928.69 148.59 14,019.11 54,504.97
69 18/07/2028 54,504.97 $0.00 13,176.63 726.28 116.20 14,019.11 41,328.34
70 18/08/2028 41,328.34 $0.00 13,359.00 569.06 91.05 14,019.11 27,969.34
71 18/09/2028 27,969.34 $0.00 13,572.38 385.11 61.62 14,019.11 14,396.96
72 18/10/2028 14,396.96 $0.00 14,396.96 191.84 30.69 14,619.49 0.00

CAT= 27.8% 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=13849.12&Apertura=15843.05&PorCom=2.5&Plaz… 2/2