FECHA DE LA SIMULACIÓN

12/11/2019

PRODUCTO DE CRÉDITO

Crédito Automotriz
MONTO DEL PRÉSTAMO AHORRO / GARANTÍA LÍQUIDA TASA DE INTERÉS ANUAL (%) PLAZO (MESES) FORMA DE PAGO

$172,000.00 $17,200.00 12.84 % 60 Decreciente

N° DE FECHA DE DÍAS AMORTIZACIÓN INTERÉS DEL PAGO TOTAL PAGO TOTAL SALDO DEL
IVA
PAGO PAGO TRANSCURRIDOS DE CAPITAL PERIODO SIN IVA CON IVA PRÉSTAMO
1 12/12/2019 30 $2,866.67 $1,840.40 $4,707.07 $294.46 $5,001.53 $169,133.33
2 12/01/2020 31 $2,866.67 $1,870.05 $4,736.72 $299.21 $5,035.93 $166,266.67
3 12/02/2020 31 $2,866.67 $1,838.36 $4,705.02 $294.14 $4,999.16 $163,400.00
4 12/03/2020 29 $2,866.67 $1,690.10 $4,556.76 $270.42 $4,827.18 $160,533.33
5 12/04/2020 31 $2,866.67 $1,774.96 $4,641.63 $283.99 $4,925.62 $157,666.67
6 12/05/2020 30 $2,866.67 $1,687.03 $4,553.70 $269.93 $4,823.63 $154,800.00
7 12/06/2020 31 $2,866.67 $1,711.57 $4,578.24 $273.85 $4,852.09 $151,933.33
8 12/07/2020 30 $2,866.67 $1,625.69 $4,492.35 $260.11 $4,752.46 $149,066.67
9 12/08/2020 31 $2,866.67 $1,648.18 $4,514.85 $263.71 $4,778.56 $146,200.00
10 12/09/2020 31 $2,866.67 $1,616.48 $4,483.15 $258.64 $4,741.79 $143,333.33
11 12/10/2020 30 $2,866.67 $1,533.67 $4,400.33 $245.39 $4,645.72 $140,466.67
12 12/11/2020 31 $2,866.67 $1,553.09 $4,419.76 $248.49 $4,668.25 $137,600.00
13 12/12/2020 30 $2,866.67 $1,472.32 $4,338.99 $235.57 $4,574.56 $134,733.33
14 12/01/2021 31 $2,866.67 $1,489.70 $4,356.37 $238.35 $4,594.72 $131,866.67
15 12/02/2021 31 $2,866.67 $1,458.01 $4,324.67 $233.28 $4,557.95 $129,000.00
16 12/03/2021 28 $2,866.67 $1,288.28 $4,154.95 $206.12 $4,361.07 $126,133.33
17 12/04/2021 31 $2,866.67 $1,394.61 $4,261.28 $223.14 $4,484.42 $123,266.67
18 12/05/2021 30 $2,866.67 $1,318.95 $4,185.62 $211.03 $4,396.65 $120,400.00
19 12/06/2021 31 $2,866.67 $1,331.22 $4,197.88 $213.00 $4,410.88 $117,533.33
20 12/07/2021 30 $2,866.67 $1,257.61 $4,124.27 $201.22 $4,325.49 $114,666.67
21 12/08/2021 31 $2,866.67 $1,267.83 $4,134.50 $202.85 $4,337.35 $111,800.00
22 12/09/2021 31 $2,866.67 $1,236.14 $4,102.80 $197.78 $4,300.58 $108,933.33
23 12/10/2021 30 $2,866.67 $1,165.59 $4,032.26 $186.49 $4,218.75 $106,066.67
24 12/11/2021 31 $2,866.67 $1,172.74 $4,039.41 $187.64 $4,227.05 $103,200.00
25 12/12/2021 30 $2,866.67 $1,104.24 $3,970.91 $176.68 $4,147.59 $100,333.33
26 12/01/2022 31 $2,866.67 $1,109.35 $3,976.02 $177.50 $4,153.52 $97,466.67
27 12/02/2022 31 $2,866.67 $1,077.66 $3,944.32 $172.43 $4,116.75 $94,600.00
28 12/03/2022 28 $2,866.67 $944.74 $3,811.40 $151.16 $3,962.56 $91,733.33
29 12/04/2022 31 $2,866.67 $1,014.26 $3,880.93 $162.28 $4,043.21 $88,866.67
30 12/05/2022 30 $2,866.67 $950.87 $3,817.54 $152.14 $3,969.68 $86,000.00
31 12/06/2022 31 $2,866.67 $950.87 $3,817.54 $152.14 $3,969.68 $83,133.33
32 12/07/2022 30 $2,866.67 $889.53 $3,756.20 $142.32 $3,898.52 $80,266.67
33 12/08/2022 31 $2,866.67 $887.48 $3,754.15 $142.00 $3,896.15 $77,400.00
34 12/09/2022 31 $2,866.67 $855.79 $3,722.45 $136.93 $3,859.38 $74,533.33
35 12/10/2022 30 $2,866.67 $797.51 $3,664.17 $127.60 $3,791.77 $71,666.67
36 12/11/2022 31 $2,866.67 $792.39 $3,659.06 $126.78 $3,785.84 $68,800.00
37 12/12/2022 30 $2,866.67 $736.16 $3,602.82 $117.79 $3,720.61 $65,933.33
38 12/01/2023 31 $2,866.67 $729.00 $3,595.67 $116.64 $3,712.31 $63,066.67
39 12/02/2023 31 $2,866.67 $697.31 $3,563.97 $111.57 $3,675.54 $60,200.00

CAT (Costo Anual Total) : 26.2%, sin IVA para fines informativos y de comparación.
La información contenida en el presente documento es una simulación de pagos únicamente para fines informativos, por lo que podrá estar sujeta a cambios y bajo ninguna
circunstancia podrá considerarse como una oferta vinculante, ni como la autorización formal de crédito por parte de Caja Popular Mexicana, S.C. de A.P. de R.L. de C.V.

1 DE 2 FR-1426.221012
 N° DE FECHA DE DÍAS AMORTIZACIÓN INTERÉS DEL PAGO TOTAL PAGO TOTAL SALDO DEL
IVA
PAGO PAGO TRANSCURRIDOS DE CAPITAL PERIODO SIN IVA CON IVA PRÉSTAMO
40 12/03/2023 28 $2,866.67 $601.20 $3,467.87 $96.19 $3,564.06 $57,333.33
41 12/04/2023 31 $2,866.67 $633.92 $3,500.58 $101.43 $3,602.01 $54,466.67
42 12/05/2023 30 $2,866.67 $582.79 $3,449.46 $93.25 $3,542.71 $51,600.00
43 12/06/2023 31 $2,866.67 $570.52 $3,437.19 $91.28 $3,528.47 $48,733.33
44 12/07/2023 30 $2,866.67 $521.45 $3,388.11 $83.43 $3,471.54 $45,866.67
45 12/08/2023 31 $2,866.67 $507.13 $3,373.80 $81.14 $3,454.94 $43,000.00
46 12/09/2023 31 $2,866.67 $475.44 $3,342.10 $76.07 $3,418.17 $40,133.33
47 12/10/2023 30 $2,866.67 $429.43 $3,296.09 $68.71 $3,364.80 $37,266.67
48 12/11/2023 31 $2,866.67 $412.05 $3,278.71 $65.93 $3,344.64 $34,400.00
49 12/12/2023 30 $2,866.67 $368.08 $3,234.75 $58.89 $3,293.64 $31,533.33
50 12/01/2024 31 $2,866.67 $348.65 $3,215.32 $55.78 $3,271.10 $28,666.67
51 12/02/2024 31 $2,866.67 $316.96 $3,183.63 $50.71 $3,234.34 $25,800.00
52 12/03/2024 29 $2,866.67 $266.86 $3,133.52 $42.70 $3,176.22 $22,933.33
53 12/04/2024 31 $2,866.67 $253.57 $3,120.23 $40.57 $3,160.80 $20,066.67
54 12/05/2024 30 $2,866.67 $214.71 $3,081.38 $34.35 $3,115.73 $17,200.00
55 12/06/2024 31 $2,866.67 $190.17 $3,056.84 $30.43 $3,087.27 $14,333.33
56 12/07/2024 30 $2,866.67 $153.37 $3,020.03 $24.54 $3,044.57 $11,466.67
57 12/08/2024 31 $2,866.67 $126.78 $2,993.45 $20.29 $3,013.74 $8,600.00
58 12/09/2024 31 $2,866.67 $95.09 $2,961.76 $15.21 $2,976.97 $5,733.33
59 12/10/2024 30 $2,866.67 $61.35 $2,928.01 $9.82 $2,937.83 $2,866.67
60 12/11/2024 31 $2,866.67 $31.70 $2,898.36 $5.07 $2,903.43 $0.00
Totales : $172,000.00 $56,940.95 $9,110.55 $238,051.51

CAT (Costo Anual Total) : 26.2%, sin IVA para fines informativos y de comparación.
La información contenida en el presente documento es una simulación de pagos únicamente para fines informativos, por lo que podrá estar sujeta a cambios y bajo ninguna
circunstancia podrá considerarse como una oferta vinculante, ni como la autorización formal de crédito por parte de Caja Popular Mexicana, S.C. de A.P. de R.L. de C.V.

2 DE 2 FR-1426.221012