Crédito Automotriz

Tabla de Amortizaciones

VOLKSWAGEN CRAFTER CARGO VAN LWB EXT 5P L4 2.0T TDI 4.9 TON STD 2 OCUP 2022

QUERETARO, Interior de la República

Código Postal: 76000

Aportación
Valor Factura : $976,090.00 $0.00 Tasa Anual Auto : 12.25 %
Adicional :
Monto a Financiar : $878,481.00 Enganche : $97,609.00 Tasa Anual Seguro : 12.25 %

Seguro Contado : $20,194.79 Comisión : $20,380.76 Plazo (meses) : 60

Seguro Auto
$20,194.79 Seguro Vida : $0.00 Seguro Desempleo : $0.00
(QUALITAS) :
Garantía Extendida : $0.00

Enganche Total : $138,184.55 Total a Financiar : $878,481.00

Num Fecha Saldo Insoluto Capital Interes IVA Pago Mensual

01 23-03-2022 $878,481.00 $11,353.52 $8,369.97 $0.00 $19,723.49

02 23-04-2022 $867,127.48 $10,576.50 $9,146.99 $0.00 $19,723.49

03 23-05-2022 $856,550.98 $10,979.53 $8,743.96 $0.00 $19,723.49

04 23-06-2022 $845,571.45 $10,803.89 $8,919.60 $0.00 $19,723.49

05 23-07-2022 $834,767.56 $11,201.90 $8,521.59 $0.00 $19,723.49

06 23-08-2022 $823,565.66 $11,036.02 $8,687.47 $0.00 $19,723.49

07 23-09-2022 $812,529.64 $11,152.43 $8,571.06 $0.00 $19,723.49

08 23-10-2022 $801,377.21 $11,542.76 $8,180.73 $0.00 $19,723.49

09 23-11-2022 $789,834.45 $11,391.83 $8,331.66 $0.00 $19,723.49

10 23-12-2022 $778,442.62 $11,776.89 $7,946.60 $0.00 $19,723.49

11 23-01-2023 $766,665.73 $11,636.23 $8,087.26 $0.00 $19,723.49

12 23-02-2023 $755,029.50 $11,758.98 $7,964.51 $0.00 $19,723.49

13 23-03-2023 $743,270.52 $12,641.77 $7,081.72 $0.00 $19,723.49

14 23-04-2023 $730,628.75 $12,016.37 $7,707.12 $0.00 $19,723.49

15 23-05-2023 $718,612.38 $12,387.66 $7,335.83 $0.00 $19,723.49

16 23-06-2023 $706,224.72 $12,273.80 $7,449.69 $0.00 $19,723.49

17 23-07-2023 $693,950.92 $12,639.41 $7,084.08 $0.00 $19,723.49

18 23-08-2023 $681,311.51 $12,536.60 $7,186.89 $0.00 $19,723.49

19 23-09-2023 $668,774.91 $12,668.84 $7,054.65 $0.00 $19,723.49

20 23-10-2023 $656,106.07 $13,025.74 $6,697.75 $0.00 $19,723.49

21 23-11-2023 $643,080.33 $12,939.89 $6,783.60 $0.00 $19,723.49

22 23-12-2023 $630,140.44 $13,290.81 $6,432.68 $0.00 $19,723.49

23 23-01-2024 $616,849.63 $13,216.58 $6,506.91 $0.00 $19,723.49

24 23-02-2024 $603,633.05 $13,356.00 $6,367.49 $0.00 $19,723.49

25 23-03-2024 $590,277.05 $13,898.60 $5,824.89 $0.00 $19,723.49

26 23-04-2024 $576,378.45 $13,643.50 $6,079.99 $0.00 $19,723.49

27 23-05-2024 $562,734.95 $13,978.90 $5,744.59 $0.00 $19,723.49

28 23-06-2024 $548,756.05 $13,934.88 $5,788.61 $0.00 $19,723.49

29 23-07-2024 $534,821.17 $14,263.86 $5,459.63 $0.00 $19,723.49

Num Fecha Saldo Insoluto Capital Interes IVA Pago Mensual

30 23-08-2024 $520,557.31 $14,232.33 $5,491.16 $0.00 $19,723.49

31 23-09-2024 $506,324.98 $14,382.46 $5,341.03 $0.00 $19,723.49

32 23-10-2024 $491,942.52 $14,701.58 $5,021.91 $0.00 $19,723.49

33 23-11-2024 $477,240.94 $14,689.26 $5,034.23 $0.00 $19,723.49

34 23-12-2024 $462,551.68 $15,001.61 $4,721.88 $0.00 $19,723.49

35 23-01-2025 $447,550.07 $15,002.46 $4,721.03 $0.00 $19,723.49

36 23-02-2025 $432,547.61 $15,160.71 $4,562.78 $0.00 $19,723.49

37 23-03-2025 $417,386.90 $15,746.72 $3,976.77 $0.00 $19,723.49

38 23-04-2025 $401,640.18 $15,486.74 $4,236.75 $0.00 $19,723.49

39 23-05-2025 $386,153.44 $15,781.51 $3,941.98 $0.00 $19,723.49

40 23-06-2025 $370,371.93 $15,816.58 $3,906.91 $0.00 $19,723.49

41 23-07-2025 $354,555.35 $16,104.07 $3,619.42 $0.00 $19,723.49

42 23-08-2025 $338,451.28 $16,153.30 $3,570.19 $0.00 $19,723.49

43 23-09-2025 $322,297.98 $16,323.69 $3,399.80 $0.00 $19,723.49

44 23-10-2025 $305,974.29 $16,600.00 $3,123.49 $0.00 $19,723.49

45 23-11-2025 $289,374.29 $16,670.99 $3,052.50 $0.00 $19,723.49

46 23-12-2025 $272,703.30 $16,939.64 $2,783.85 $0.00 $19,723.49

47 23-01-2026 $255,763.66 $17,025.54 $2,697.95 $0.00 $19,723.49

48 23-02-2026 $238,738.12 $17,205.13 $2,518.36 $0.00 $19,723.49

49 23-03-2026 $221,532.99 $17,612.77 $2,110.72 $0.00 $19,723.49

50 23-04-2026 $203,920.22 $17,572.41 $2,151.08 $0.00 $19,723.49

51 23-05-2026 $186,347.81 $17,821.19 $1,902.30 $0.00 $19,723.49

 52 23-06-2026 $168,526.62 $17,945.77 $1,777.72 $0.00 $19,723.49

53 23-07-2026 $150,580.85 $18,186.31 $1,537.18 $0.00 $19,723.49

54 23-08-2026 $132,394.54 $18,326.91 $1,396.58 $0.00 $19,723.49

55 23-09-2026 $114,067.63 $18,520.23 $1,203.26 $0.00 $19,723.49

56 23-10-2026 $95,547.40 $18,748.11 $975.38 $0.00 $19,723.49

57 23-11-2026 $76,799.29 $18,913.36 $810.13 $0.00 $19,723.49

58 23-12-2026 $57,885.93 $19,132.57 $590.92 $0.00 $19,723.49

59 23-01-2027 $38,753.36 $19,314.70 $408.79 $0.00 $19,723.49

60 23-02-2027 $19,438.66 $19,438.66 $205.05 $0.00 $19,643.71

Totales : $878,481.00 $304,848.62 $0.00

CAT : 18.8% sin IVA. "CAT, para fines informativos y de comparacion exclusivamente".
La presente cotización es solo para fines ilustrativos y no representa ningún ofrecimiento formal de parte de BanRegio. El
valor del seguro es por el plazo de un año, a partir del crédito del auto. La cantidades pueden variar dependiendo del día de
la operación del crédito.