TABLA DE AMORTIZACON Juan José Martínez Hernández

AUTOMOVIL VERSA SENSE TM 24 PAGO $8,752.19

PRECIO $ 334,900.00
ENGANCHE $ 50,235.00
CREDITO $ 284,665.00
TASA DE INTERES 17.75% ANUAL 1.48% MENSUAL
TASA DE INTERES + IVA 20.59% ANUAL 1.72% MENSUAL

TIEMPO A 4 AÑOS
NO. MESES SALDO INICIAL CAPITAL INTERESES IVA
1 $ 284,665.00 $3,867.82 $ 4,210.67 $ 673.71
2 $ 280,797.18 $3,934.18 $ 4,153.46 $ 664.55
3 $ 276,863.00 $4,001.69 $ 4,095.27 $ 655.24
4 $ 272,861.31 $4,070.35 $ 4,036.07 $ 645.77
5 $ 268,790.96 $4,140.19 $ 3,975.87 $ 636.14
6 $ 264,650.77 $4,211.23 $ 3,914.63 $ 626.34
7 $ 260,439.54 $4,283.49 $ 3,852.33 $ 616.37
8 $ 256,156.06 $4,356.98 $ 3,788.98 $ 606.24
9 $ 251,799.07 $4,431.74 $ 3,724.53 $ 595.92
10 $ 247,367.33 $4,507.78 $ 3,658.98 $ 585.44
11 $ 242,859.55 $4,585.13 $ 3,592.30 $ 574.77
12 $ 238,274.42 $4,663.80 $ 3,524.48 $ 563.92
13 $ 233,610.61 $4,743.83 $ 3,455.49 $ 552.88
14 $ 228,866.79 $4,825.22 $ 3,385.32 $ 541.65
15 $ 224,041.56 $4,908.02 $ 3,313.95 $ 530.23
16 $ 219,133.55 $4,992.23 $ 3,241.35 $ 518.62
17 $ 214,141.32 $5,077.89 $ 3,167.51 $ 506.80
18 $ 209,063.43 $5,165.01 $ 3,092.40 $ 494.78
19 $ 203,898.42 $5,253.64 $ 3,016.00 $ 482.56
20 $ 198,644.78 $5,343.78 $ 2,938.29 $ 470.13
21 $ 193,301.00 $5,435.47 $ 2,859.24 $ 457.48
22 $ 187,865.53 $5,528.74 $ 2,778.84 $ 444.62
23 $ 182,336.79 $5,623.60 $ 2,697.07 $ 431.53
24 $ 176,713.19 $5,720.09 $ 2,613.88 $ 418.22
25 $ 170,993.10 $5,818.24 $ 2,529.27 $ 404.68
26 $ 165,174.86 $5,918.07 $ 2,443.21 $ 390.91
27 $ 159,256.79 $6,019.61 $ 2,355.67 $ 376.91
28 $ 153,237.18 $6,122.90 $ 2,266.63 $ 362.66
29 $ 147,114.28 $6,227.96 $ 2,176.07 $ 348.17
30 $ 140,886.32 $6,334.82 $ 2,083.94 $ 333.43
31 $ 134,551.50 $6,443.52 $ 1,990.24 $ 318.44
32 $ 128,107.98 $6,554.08 $ 1,894.93 $ 303.19
33 $ 121,553.91 $6,666.53 $ 1,797.98 $ 287.68
34 $ 114,887.38 $6,780.92 $ 1,699.38 $ 271.90
 35 $ 108,106.46 $6,897.27 $ 1,599.07 $ 255.85
36 $ 101,209.19 $7,015.61 $ 1,497.05 $ 239.53
37 $ 94,193.58 $7,135.99 $ 1,393.28 $ 222.92
38 $ 87,057.58 $7,258.43 $ 1,287.73 $ 206.04
39 $ 79,799.15 $7,382.97 $ 1,180.36 $ 188.86
40 $ 72,416.18 $7,509.65 $ 1,071.16 $ 171.38
41 $ 64,906.52 $7,638.51 $ 960.08 $ 153.61
42 $ 57,268.02 $7,769.57 $ 847.09 $ 135.53
43 $ 49,498.45 $7,902.88 $ 732.16 $ 117.15
44 $ 41,595.56 $8,038.48 $ 615.27 $ 98.44
45 $ 33,557.08 $8,176.41 $ 496.37 $ 79.42
46 $ 25,380.67 $8,316.71 $ 375.42 $ 60.07
47 $ 17,063.96 $8,459.41 $ 252.40 $ 40.38
48 $ 8,604.56 $8,604.56 $ 127.28 $ 20.36
TOTALES $284,665.00 $ 116,758.93 $ 18,681.43
sé Martínez Hernández

TASA DE INTERES DEBE SER ABAJO DE 15% ANUAL

PRIMERO PAGA INTERESES Y LUEGO C

PLAZO FIJO
MENSUALIUDAD SALDO FINAL DATOS OBTENIDOS ATRAVES DE LA PAGINA OF
$8,752.19 $ 280,797.18 Bibliografia: https://www.nissan.com.mx/mercadopago.html
$8,752.19 $ 276,863.00
$8,752.19 $ 272,861.31
$8,752.19 $ 268,790.96 SALDO INICIAL-SALDO FINAL
$8,752.19 $ 264,650.77 $300,000.00
$8,752.19 $ 260,439.54
$8,752.19 $ 256,156.06 $250,000.00
$8,752.19 $ 251,799.07
$200,000.00
$8,752.19 $ 247,367.33
$8,752.19 $ 242,859.55 $150,000.00
$8,752.19 $ 238,274.42
$8,752.19 $ 233,610.61 $100,000.00
$8,752.19 $ 228,866.79
$8,752.19 $ 224,041.56 $50,000.00

$8,752.19 $ 219,133.55
$-
$8,752.19 $ 214,141.32 0 10 20 30 40 50 60
$8,752.19 $ 209,063.43
$8,752.19 $ 203,898.42
$8,752.19 $ 198,644.78
$8,752.19 $ 193,301.00
$8,752.19 $ 187,865.53
$8,752.19 $ 182,336.79
$8,752.19 $ 176,713.19
$8,752.19 $ 170,993.10
$8,752.19 $ 165,174.86
$8,752.19 $ 159,256.79
$8,752.19 $ 153,237.18
$8,752.19 $ 147,114.28
$8,752.19 $ 140,886.32
$8,752.19 $ 134,551.50
$8,752.19 $ 128,107.98
$8,752.19 $ 121,553.91
$8,752.19 $ 114,887.38
$8,752.19 $ 108,106.46
 $8,752.19 $ 101,209.19
$8,752.19 $ 94,193.58
$8,752.19 $ 87,057.58
$8,752.19 $ 79,799.15
$8,752.19 $ 72,416.18
$8,752.19 $ 64,906.52
$8,752.19 $ 57,268.02
$8,752.19 $ 49,498.45
$8,752.19 $ 41,595.56
$8,752.19 $ 33,557.08
$8,752.19 $ 25,380.67
$8,752.19 $ 17,063.96
$8,752.19 $ 8,604.56
$8,752.19 $ 0.00
$420,105.36
RIMERO PAGA INTERESES Y LUEGO CAPITAL

TRAVES DE LA PAGINA OFICIAL ATENCION A CLIENTES Y COTIZACIÓN

issan.com.mx/mercadopago.html

ALDO FINAL

30 40 50 60