Marca del vehiculo Modelo

GMC YUKON 2022

Importe de la unidad Plazo en años 6
$2,004,900.00
Importe a financiar $1,503,675.00 Pago mensual $ 27,856.84

Tasa de del
Periodo interés anual
préstamo 10.00% Número de pagos 72
3 Monto a financiar ###
Fecha deeninicio
años 12/26/2022 Seguro $ 20,178.00
Enganche $ 501,225.00 Lo/Jack
Comision por apertura $ 60,147.00 Inversion inicial total ###

N.° de
Fecha de pago Saldo inicial Pago Capital Intereses Saldo final
pago
1 1/26/2023 $ 1,503,675.00 $ 27,856.84 $ 15,326.21 $ 12,530.63 $ 1,488,348.79

2 2/26/2023 $ 1,488,348.79 $ 27,856.84 $ 15,453.93 $ 12,402.91 $ 1,472,894.85

3 3/26/2023 $ 1,472,894.85 $ 27,856.84 $ 15,582.72 $ 12,274.12 $ 1,457,312.14

4 4/26/2023 $ 1,457,312.14 $ 27,856.84 $ 15,712.57 $ 12,144.27 $ 1,441,599.57

5 5/26/2023 $ 1,441,599.57 $ 27,856.84 $ 15,843.51 $ 12,013.33 $ 1,425,756.06

6 6/26/2023 $ 1,425,756.06 $ 27,856.84 $ 15,975.54 $ 11,881.30 $ 1,409,780.52

7 7/26/2023 $ 1,409,780.52 $ 27,856.84 $ 16,108.67 $ 11,748.17 $ 1,393,671.85

8 8/26/2023 $ 1,393,671.85 $ 27,856.84 $ 16,242.91 $ 11,613.93 $ 1,377,428.94

9 9/26/2023 $ 1,377,428.94 $ 27,856.84 $ 16,378.26 $ 11,478.57 $ 1,361,050.68

10 10/26/2023 $ 1,361,050.68 $ 27,856.84 $ 16,514.75 $ 11,342.09 $ 1,344,535.93

11 11/26/2023 $ 1,344,535.93 $ 27,856.84 $ 16,652.37 $ 11,204.47 $ 1,327,883.56

12 12/26/2023 $ 1,327,883.56 $ 27,856.84 $ 16,791.14 $ 11,065.70 $ 1,311,092.41

13 1/26/2024 $ 1,311,092.41 $ 27,856.84 $ 16,931.07 $ 10,925.77 $ 1,294,161.34

14 2/26/2024 $ 1,294,161.34 $ 27,856.84 $ 17,072.16 $ 10,784.68 $ 1,277,089.18

15 3/26/2024 $ 1,277,089.18 $ 27,856.84 $ 17,214.43 $ 10,642.41 $ 1,259,874.75

16 4/26/2024 $ 1,259,874.75 $ 27,856.84 $ 17,357.88 $ 10,498.96 $ 1,242,516.87

17 5/26/2024 $ 1,242,516.87 $ 27,856.84 $ 17,502.53 $ 10,354.31 $ 1,225,014.34

18 6/26/2024 $ 1,225,014.34 $ 27,856.84 $ 17,648.39 $ 10,208.45 $ 1,207,365.95

19 7/26/2024 $ 1,207,365.95 $ 27,856.84 $ 17,795.46 $ 10,061.38 $ 1,189,570.50

20 8/26/2024 $ 1,189,570.50 $ 27,856.84 $ 17,943.75 $ 9,913.09 $ 1,171,626.74

21 9/26/2024 $ 1,171,626.74 $ 27,856.84 $ 18,093.28 $ 9,763.56 $ 1,153,533.46

22 10/26/2024 $ 1,153,533.46 $ 27,856.84 $ 18,244.06 $ 9,612.78 $ 1,135,289.40

23 11/26/2024 $ 1,135,289.40 $ 27,856.84 $ 18,396.09 $ 9,460.75 $ 1,116,893.31

24 12/26/2024 $ 1,116,893.31 $ 27,856.84 $ 18,549.39 $ 9,307.44 $ 1,098,343.91

25 1/26/2025 $ 1,098,343.91 $ 27,856.84 $ 18,703.97 $ 9,152.87 $ 1,079,639.94

26 2/26/2025 $ 1,079,639.94 $ 27,856.84 $ 18,859.84 $ 8,997.00 $ 1,060,780.10

27 3/26/2025 $ 1,060,780.10 $ 27,856.84 $ 19,017.00 $ 8,839.83 $ 1,041,763.09

28 4/26/2025 $ 1,041,763.09 $ 27,856.84 $ 19,175.48 $ 8,681.36 $ 1,022,587.61

29 5/26/2025 $ 1,022,587.61 $ 27,856.84 $ 19,335.28 $ 8,521.56 $ 1,003,252.34

30 6/26/2025 $ 1,003,252.34 $ 27,856.84 $ 19,496.40 $ 8,360.44 $ 983,755.94

31 7/26/2025 $ 983,755.94 $ 27,856.84 $ 19,658.87 $ 8,197.97 $ 964,097.06

32 8/26/2025 $ 964,097.06 $ 27,856.84 $ 19,822.70 $ 8,034.14 $ 944,274.37

33 9/26/2025 $ 944,274.37 $ 27,856.84 $ 19,987.89 $ 7,868.95 $ 924,286.48

34 10/26/2025 $ 924,286.48 $ 27,856.84 $ 20,154.45 $ 7,702.39 $ 904,132.03

35 11/26/2025 $ 904,132.03 $ 27,856.84 $ 20,322.41 $ 7,534.43 $ 883,809.62

36 12/26/2025 $ 883,809.62 $ 27,856.84 $ 20,491.76 $ 7,365.08 $ 863,317.86

37 1/26/2026 $ 863,317.86 $ 27,856.84 $ 20,662.52 $ 7,194.32 $ 842,655.34

38 2/26/2026 $ 842,655.34 $ 27,856.84 $ 20,834.71 $ 7,022.13 $ 821,820.63

39 3/26/2026 $ 821,820.63 $ 27,856.84 $ 21,008.33 $ 6,848.51 $ 800,812.30

40 4/26/2026 $ 800,812.30 $ 27,856.84 $ 21,183.40 $ 6,673.44 $ 779,628.89

41 5/26/2026 $ 779,628.89 $ 27,856.84 $ 21,359.93 $ 6,496.91 $ 758,268.96

42 6/26/2026 $ 758,268.96 $ 27,856.84 $ 21,537.93 $ 6,318.91 $ 736,731.03

43 7/26/2026 $ 736,731.03 $ 27,856.84 $ 21,717.41 $ 6,139.43 $ 715,013.61

44 8/26/2026 $ 715,013.61 $ 27,856.84 $ 21,898.39 $ 5,958.45 $ 693,115.22

45 9/26/2026 $ 693,115.22 $ 27,856.84 $ 22,080.88 $ 5,775.96 $ 671,034.34

46 10/26/2026 $ 671,034.34 $ 27,856.84 $ 22,264.89 $ 5,591.95 $ 648,769.46

47 11/26/2026 $ 648,769.46 $ 27,856.84 $ 22,450.43 $ 5,406.41 $ 626,319.03

48 12/26/2026 $ 626,319.03 $ 27,856.84 $ 22,637.51 $ 5,219.33 $ 603,681.52

49 1/26/2027 $ 603,681.52 $ 27,856.84 $ 22,826.16 $ 5,030.68 $ 580,855.36

50 2/26/2027 $ 580,855.36 $ 27,856.84 $ 23,016.38 $ 4,840.46 $ 557,838.98

51 3/26/2027 $ 557,838.98 $ 27,856.84 $ 23,208.18 $ 4,648.66 $ 534,630.80

52 4/26/2027 $ 534,630.80 $ 27,856.84 $ 23,401.58 $ 4,455.26 $ 511,229.22

53 5/26/2027 $ 511,229.22 $ 27,856.84 $ 23,596.60 $ 4,260.24 $ 487,632.62

54 6/26/2027 $ 487,632.62 $ 27,856.84 $ 23,793.23 $ 4,063.61 $ 463,839.39

55 7/26/2027 $ 463,839.39 $ 27,856.84 $ 23,991.51 $ 3,865.33 $ 439,847.88

Page 2 of 3
56 8/26/2027 $ 439,847.88 $ 27,856.84 $ 24,191.44 $ 3,665.40 $ 415,656.43

57 9/26/2027 $ 415,656.43 $ 27,856.84 $ 24,393.04 $ 3,463.80 $ 391,263.40

58 10/26/2027 $ 391,263.40 $ 27,856.84 $ 24,596.31 $ 3,260.53 $ 366,667.09

59 11/26/2027 $ 366,667.09 $ 27,856.84 $ 24,801.28 $ 3,055.56 $ 341,865.81

60 12/26/2027 $ 341,865.81 $ 27,856.84 $ 25,007.96 $ 2,848.88 $ 316,857.85

61 1/26/2028 $ 316,857.85 $ 27,856.84 $ 25,216.36 $ 2,640.48 $ 291,641.49

62 2/26/2028 $ 291,641.49 $ 27,856.84 $ 25,426.49 $ 2,430.35 $ 266,215.00

63 3/26/2028 $ 266,215.00 $ 27,856.84 $ 25,638.38 $ 2,218.46 $ 240,576.62

64 4/26/2028 $ 240,576.62 $ 27,856.84 $ 25,852.03 $ 2,004.81 $ 214,724.59

65 5/26/2028 $ 214,724.59 $ 27,856.84 $ 26,067.47 $ 1,789.37 $ 188,657.12

66 6/26/2028 $ 188,657.12 $ 27,856.84 $ 26,284.70 $ 1,572.14 $ 162,372.42

67 7/26/2028 $ 162,372.42 $ 27,856.84 $ 26,503.74 $ 1,353.10 $ 135,868.69

68 8/26/2028 $ 135,868.69 $ 27,856.84 $ 26,724.60 $ 1,132.24 $ 109,144.09

69 9/26/2028 $ 109,144.09 $ 27,856.84 $ 26,947.31 $ 909.53 $ 82,196.78

70 10/26/2028 $ 82,196.78 $ 27,856.84 $ 27,171.87 $ 684.97 $ 55,024.92

71 11/26/2028 $ 55,024.92 $ 27,856.84 $ 27,398.30 $ 458.54 $ 27,626.62

72 12/26/2028 $ 27,626.62 $ 27,856.84 $ 27,626.62 $ 230.22 $ 0.00

Page 3 of 3