Você está na página 1de 3

SIMULADOR credito

CUOTA INICIAL
VALOR VEHICULO
VALOR PRESTAMO
TASA DE INTERES
PLAZO DEL CREDITO
Fecha

5,000,000
24,390,000
19,390,000 Seguro por millon
1.20% Cuota con seguro vida
60 Porcentaje prestamo

MES

VR. CUOTA

ABONO CAPITAL

INTERESES

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59

455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202
455,202

222,522
225,193
227,895
230,630
233,397
236,198
239,032
241,901
244,804
247,741
250,714
253,723
256,767
259,849
262,967
266,122
269,316
272,548
275,818
279,128
282,478
285,867
289,298
292,769
296,283
299,838
303,436
307,077
310,762
314,491
318,265
322,084
325,949
329,861
333,819
337,825
341,879
345,981
350,133
354,335
358,587
362,890
367,245
371,651
376,111
380,625
385,192
389,814
394,492
399,226
404,017
408,865
413,771
418,737
423,762
428,847
433,993
439,201
444,471

232,680
230,010
227,307
224,573
221,805
219,004
216,170
213,302
210,399
207,461
204,488
201,480
198,435
195,354
192,236
189,080
185,887
182,655
179,384
176,074
172,725
169,335
165,905
162,433
158,920
155,364
151,766
148,125
144,440
140,711
136,937
133,118
129,253
125,342
121,383
117,377
113,324
109,221
105,069
100,868
96,616
92,313
87,958
83,551
79,091
74,578
70,010
65,388
60,710
55,976
51,186
46,337
41,431
36,466
31,441
26,356
21,210
16,002
10,731

$ 800
$ 470,714.46
79%

SALDO CAPITAL
19,390,000
19,167,478
18,942,285
18,714,390
18,483,760
18,250,363
18,014,165
17,775,132
17,533,231
17,288,428
17,040,686
16,789,972
16,536,249
16,279,482
16,019,633
15,756,666
15,490,544
15,221,228
14,948,680
14,672,862
14,393,734
14,111,256
13,825,389
13,536,091
13,243,321
12,947,039
12,647,201
12,343,765
12,036,688
11,725,925
11,411,434
11,093,169
10,771,084
10,445,135
10,115,274
9,781,455
9,443,630
9,101,751
8,755,769
8,405,636
8,051,301
7,692,715
7,329,825
6,962,580
6,590,929
6,214,817
5,834,193
5,449,001
5,059,186
4,664,694
4,265,468
3,861,451
3,452,586
3,038,814
2,620,078
2,196,316
1,767,470
1,333,477
894,276
449,805

Cuota con seguro


470,536.44
470,356.29
470,173.97
469,989.47
469,802.75
469,613.79
469,422.56
469,229.04
469,033.20
468,835.01
468,634.44
468,431.46
468,226.04
468,018.16
467,807.79
467,594.89
467,379.44
467,161.40
466,940.75
466,717.44
466,491.46
466,262.77
466,031.33
465,797.11
465,560.09
465,320.22
465,077.47
464,831.81
464,583.20
464,331.60
464,076.99
463,819.33
463,558.57
463,294.68
463,027.62
462,757.36
462,483.86
462,207.07
461,926.97
461,643.50
461,356.63
461,066.32
460,772.52
460,475.20
460,174.31
459,869.81
459,561.66
459,249.81
458,934.21
458,614.83
458,291.62
457,964.53
457,633.51
457,298.52
456,959.51
456,616.43
456,269.24
455,917.88
455,562.30

60

455,202

449,805

5,398

455,202.46

Credito rotativo
Cuenta
Citi

7,000,000
4,000,000
14,000,000
25,000,000