FECHA DE LA SIMULACIÓN

06/12/2019

PRODUCTO DE CRÉDITO

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

$150,000.00 $15,000.00 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 06/01/2020 31 $2,500.00 $1,658.50 $4,158.50 $265.36 $4,423.86 $147,500.00
2 06/02/2020 31 $2,500.00 $1,630.86 $4,130.86 $260.94 $4,391.80 $145,000.00
3 06/03/2020 29 $2,500.00 $1,499.78 $3,999.78 $239.97 $4,239.75 $142,500.00
4 06/04/2020 31 $2,500.00 $1,575.58 $4,075.58 $252.09 $4,327.67 $140,000.00
5 06/05/2020 30 $2,500.00 $1,498.00 $3,998.00 $239.68 $4,237.68 $137,500.00
6 06/06/2020 31 $2,500.00 $1,520.29 $4,020.29 $243.25 $4,263.54 $135,000.00
7 06/07/2020 30 $2,500.00 $1,444.50 $3,944.50 $231.12 $4,175.62 $132,500.00
8 06/08/2020 31 $2,500.00 $1,465.01 $3,965.01 $234.40 $4,199.41 $130,000.00
9 06/09/2020 31 $2,500.00 $1,437.37 $3,937.37 $229.98 $4,167.35 $127,500.00
10 06/10/2020 30 $2,500.00 $1,364.25 $3,864.25 $218.28 $4,082.53 $125,000.00
11 06/11/2020 31 $2,500.00 $1,382.08 $3,882.09 $221.13 $4,103.22 $122,500.00
12 06/12/2020 30 $2,500.00 $1,310.75 $3,810.75 $209.72 $4,020.47 $120,000.00
13 06/01/2021 31 $2,500.00 $1,326.80 $3,826.80 $212.29 $4,039.09 $117,500.00
14 06/02/2021 31 $2,500.00 $1,299.16 $3,799.15 $207.87 $4,007.02 $115,000.00
15 06/03/2021 28 $2,500.00 $1,148.47 $3,648.47 $183.75 $3,832.22 $112,500.00
16 06/04/2021 31 $2,500.00 $1,243.88 $3,743.88 $199.02 $3,942.90 $110,000.00
17 06/05/2021 30 $2,500.00 $1,177.00 $3,677.00 $188.32 $3,865.32 $107,500.00
18 06/06/2021 31 $2,500.00 $1,188.59 $3,688.60 $190.17 $3,878.77 $105,000.00
19 06/07/2021 30 $2,500.00 $1,123.50 $3,623.50 $179.76 $3,803.26 $102,500.00
20 06/08/2021 31 $2,500.00 $1,133.31 $3,633.31 $181.33 $3,814.64 $100,000.00
21 06/09/2021 31 $2,500.00 $1,105.67 $3,605.66 $176.91 $3,782.57 $97,500.00
22 06/10/2021 30 $2,500.00 $1,043.25 $3,543.25 $166.92 $3,710.17 $95,000.00
23 06/11/2021 31 $2,500.00 $1,050.38 $3,550.38 $168.06 $3,718.44 $92,500.00
24 06/12/2021 30 $2,500.00 $989.75 $3,489.75 $158.36 $3,648.11 $90,000.00
25 06/01/2022 31 $2,500.00 $995.10 $3,495.10 $159.22 $3,654.32 $87,500.00
26 06/02/2022 31 $2,500.00 $967.46 $3,467.46 $154.79 $3,622.25 $85,000.00
27 06/03/2022 28 $2,500.00 $848.87 $3,348.87 $135.82 $3,484.69 $82,500.00
28 06/04/2022 31 $2,500.00 $912.18 $3,412.17 $145.95 $3,558.12 $80,000.00
29 06/05/2022 30 $2,500.00 $856.00 $3,356.00 $136.96 $3,492.96 $77,500.00
30 06/06/2022 31 $2,500.00 $856.89 $3,356.89 $137.10 $3,493.99 $75,000.00
31 06/07/2022 30 $2,500.00 $802.50 $3,302.50 $128.40 $3,430.90 $72,500.00
32 06/08/2022 31 $2,500.00 $801.61 $3,301.61 $128.26 $3,429.87 $70,000.00
33 06/09/2022 31 $2,500.00 $773.97 $3,273.97 $123.83 $3,397.80 $67,500.00
34 06/10/2022 30 $2,500.00 $722.25 $3,222.25 $115.56 $3,337.81 $65,000.00
35 06/11/2022 31 $2,500.00 $718.68 $3,218.68 $114.99 $3,333.67 $62,500.00
36 06/12/2022 30 $2,500.00 $668.75 $3,168.75 $107.00 $3,275.75 $60,000.00
37 06/01/2023 31 $2,500.00 $663.40 $3,163.40 $106.14 $3,269.54 $57,500.00
38 06/02/2023 31 $2,500.00 $635.76 $3,135.76 $101.72 $3,237.48 $55,000.00
39 06/03/2023 28 $2,500.00 $549.27 $3,049.27 $87.88 $3,137.15 $52,500.00

CAT (Costo Anual Total) : 28.6%, 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 06/04/2023 31 $2,500.00 $580.48 $3,080.47 $92.88 $3,173.35 $50,000.00
41 06/05/2023 30 $2,500.00 $535.00 $3,035.00 $85.60 $3,120.60 $47,500.00
42 06/06/2023 31 $2,500.00 $525.19 $3,025.19 $84.03 $3,109.22 $45,000.00
43 06/07/2023 30 $2,500.00 $481.50 $2,981.50 $77.04 $3,058.54 $42,500.00
44 06/08/2023 31 $2,500.00 $469.91 $2,969.90 $75.19 $3,045.09 $40,000.00
45 06/09/2023 31 $2,500.00 $442.27 $2,942.27 $70.76 $3,013.03 $37,500.00
46 06/10/2023 30 $2,500.00 $401.25 $2,901.25 $64.20 $2,965.45 $35,000.00
47 06/11/2023 31 $2,500.00 $386.98 $2,886.98 $61.92 $2,948.90 $32,500.00
48 06/12/2023 30 $2,500.00 $347.75 $2,847.75 $55.64 $2,903.39 $30,000.00
49 06/01/2024 31 $2,500.00 $331.70 $2,831.70 $53.07 $2,884.77 $27,500.00
50 06/02/2024 31 $2,500.00 $304.06 $2,804.06 $48.65 $2,852.71 $25,000.00
51 06/03/2024 29 $2,500.00 $258.58 $2,758.59 $41.37 $2,799.96 $22,500.00
52 06/04/2024 31 $2,500.00 $248.78 $2,748.78 $39.80 $2,788.58 $20,000.00
53 06/05/2024 30 $2,500.00 $214.00 $2,714.00 $34.24 $2,748.24 $17,500.00
54 06/06/2024 31 $2,500.00 $193.49 $2,693.49 $30.96 $2,724.45 $15,000.00
55 06/07/2024 30 $2,500.00 $160.50 $2,660.50 $25.68 $2,686.18 $12,500.00
56 06/08/2024 31 $2,500.00 $138.21 $2,638.21 $22.11 $2,660.32 $10,000.00
57 06/09/2024 31 $2,500.00 $110.57 $2,610.57 $17.69 $2,628.26 $7,500.00
58 06/10/2024 30 $2,500.00 $80.25 $2,580.25 $12.84 $2,593.09 $5,000.00
59 06/11/2024 31 $2,500.00 $55.28 $2,555.28 $8.85 $2,564.13 $2,500.00
60 06/12/2024 30 $2,500.00 $26.75 $2,526.75 $4.28 $2,531.03 $0.00
Totales : $150,000.00 $49,681.88 $7,949.10 $207,630.98

CAT (Costo Anual Total) : 28.6%, 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