Você está na página 1de 2

Tabla de amortizacion de un credito automotriz

Precio
Enganche 20%
Deuda
Tasa anual compuesta mensual
Numero de meses
Pago mensual

Mes
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

Pago
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$5,271.99
$126,527.64

$
$
$

132,000.00
26,400.00
105,600.00
1.50%
24
$5,271.99

1.50%

Abono a capital o
amortizacin

$ 1,584.00
$ 1,528.68
$ 1,472.53
$ 1,415.54
$ 1,357.69
$ 1,298.98
$ 1,239.38
$ 1,178.89
$ 1,117.50
$ 1,055.18
$
991.93
$
927.73
$
862.56
$
796.42
$
729.29
$
661.15
$
591.99
$
521.79
$
450.53
$
378.21
$
304.80
$
230.30
$
154.67
$
77.91
$ 20,927.64

$3,687.99
$3,743.30
$3,799.45
$3,856.45
$3,914.29
$3,973.01
$4,032.60
$4,093.09
$4,154.49
$4,216.81
$4,280.06
$4,344.26
$4,409.42
$4,475.56
$4,542.70
$4,610.84
$4,680.00
$4,750.20
$4,821.45
$4,893.77
$4,967.18
$5,041.69
$5,117.31
$5,194.07
$105,600.00

Interes r

Tasa Anual

Saldo

IVA

18
0.015

PAGO CON IVA

16%
$ 105,600.00
$ 101,912.01
$ 98,168.71
$ 94,369.26
$ 90,512.81
$ 86,598.52
$ 82,625.51
$ 78,592.91
$ 74,499.81
$ 70,345.33
$ 66,128.52
$ 61,848.46
$ 57,504.21
$ 53,094.78
$ 48,619.22
$ 44,076.52
$ 39,465.69
$ 34,785.69
$ 30,035.49
$ 25,214.03
$ 20,320.26
$ 15,353.08
$ 10,311.39
$ 5,194.07
$
-

$253.44
$244.59
$235.60
$226.49
$217.23
$207.84
$198.30
$188.62
$178.80
$168.83
$158.71
$148.44
$138.01
$127.43
$116.69
$105.78
$94.72
$83.49
$72.09
$60.51
$48.77
$36.85
$24.75
$12.47
3348.423045

$5,525.43
$5,516.57
$5,507.59
$5,498.47
$5,489.22
$5,479.82
$5,470.29
$5,460.61
$5,450.78
$5,440.81
$5,430.69
$5,420.42
$5,410.00
$5,399.41
$5,388.67
$5,377.77
$5,366.70
$5,355.47
$5,344.07
$5,332.50
$5,320.75
$5,308.83
$5,296.73
$5,284.45
$129,876.07

http://www.nafin.com.mx/portalnf/content/herramientas-de-negocio/simulador-de-creditos/simulador.html

dor-de-creditos/simulador.html