Fecha de elaboracién: 26/08/2022 Te ayudamos a cumplir tus metas Plazo Tasa de interés anual 48 meses fija 14.0% CREDITO PERSONAL CITIBANAMEX oe Comisi6n por apertura CAT con IVA $0.00 14.9% sin vA =a o citi banamex® Monto del crédito $100,000.00 Mes Sado de capital Pago de capital Pago deintereses Pago deIVA Interesest PAgDtOtISINIVA Pago mensual total** Prepago 1 $100,000.00 $1,565.98 $1,166.67 $186.67 $2,732.65 $2,919.31 $0.00 2 $98,434.02 $1584.25 $1148.40 18374 $2,732.65 $2,916.39 $0.00 3 $96,849.77 $1,602.73 $1,129.91 $180.79 $2,732.65 $2,913.43 $0.00 4 $95,247.03 $1,621.43 $11.22 S$i7779, $2,732.65, $2,910.44 $0.00 5 $93,625.60 $1,640.35 $1092.30 s1a77 $2,732.65 $2,907.42 $0.00 6 $91,985.25 $1,659.49 $1,073.16 SIT $2,732.65 $2,904.35 $0.00 7 $90,325.77 $1678.85 $1,053.80 si68.61 $2732.65 $2,901.26 $0.00 8 $88,646.92 $1,698.43 $1,034.21 $165.47 $2,732.65 $2,898.12 $0.00 9 $86,948.49 $1718.25 $1,014.40 $162.30 $2,732.65 $2,894.95 $0.00Mes Saldo de capital 10 " 2 B 20 2 22 23 24 25 26 a 28 29 30 31 32 33 $85,230.24 $83,491.94 $81,733.37 $79,954.28 $78,154.43 $76,333.58 $74,491.49 $72,627.91 $70,742.59 $68,835.27 $66,905.70 $64,953.62 $62,978.77 $60,980.87 $58,959.67 $56,914.88 $54,846.24 $52,753.47 $50,636.28 $48,494.39 $46,327.51 $44,135.35 $41,917.61 $39,674.00 Pago de capital $1,738.29 $1758.57 $1,779.09 $1,799.85 $1,820.85 $1,842.09 $1,863.58 $1,885.32 $1,907.32 $1,929.57 $1952.08 $1974.86 $1,997.90 $2,021.20 $2,044.78 $2,068.64 $2,092.77 $2,719. $2,141.89 $2,166.88 $2,192.16 $2,2i774 $2,243.61 $2,269.78 Pago de intereses Pago de IVA Intereses* $994.35 $974.07 $953.56 $932.80 $911.80 $890.56 $869.07 $847.33 $825.33, $803.08 $780.57 $7579 $734.75, 74a $687.86 $664.01 $639.87 $615.46 $590.76 956577 $540.49 $514.91 $489.04 $462.86 $159.10 $155.85 $152.57 $149.25 $145.89 $142.49 $139.05 $135.57 $132.05 $128.49 $124.89 sr21.25 $117.56 $113.83 $110.06 $106.24 $102.38 $98.47 $94.52 $90.52 $86.48 $82.39 $78.25 $74.06 Pago total sin IVA e intereses $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 $2,732.65 Pago mensual total** $2,891.74 $2,888.50 $2,885.22 $2,881.90 $2,878.54 $2,87514 $2,871.70 $2,868.22 $2,864.70 $2,86114 $2,857.54 $2,853.89 $2,850.21 $2,846.48 $2,842.71 $2,838.89 $2,835.03 $2,83112 $2,827.17 $2,823.17 $2,819.13 $2,815.03 $2,810.89 $2,806.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 PrepagoMes Saldo de capital Pago de capital Pago deintereses Pago deIVAIntereses* PadototalsinIVA F245 mensual total Prepago e intereses 34 $37,404.22 $2,296.27 $436.38 $69.82 $2,732.65 $2,802.47 $0.00 35 $3507.95 $2,323.05 $409.59 $65.53 $2,732.65 $2,79818 $0.00 36 © $32,784.90 $2,35016 $382.49 $6120 $2,732.65 $2,793.85 $0.00 37 $30,434.74 $2,377.58 $355.07 $56.81 $2,732.65 $2,789.46 $0.00 38 $28,05717 $2,405.31 $327.33 $52.37 $2,732.65 $2,785.02 $0.00 39 $25,651.85 $2,433.38 $299.27 $47.88 $2,732.65 $2,780.53 $0.00 40 $23,218.47 $2,461.77 $270.88 $43.34 $2,732.65 $2,775.99 $0.00 4 $20,756.71 $2,490.49 $242.16 $38.75 $2,732.65, $2,771.39 $0.00 42 $18,266.22 $2,519.54 $213.11 $3410 $2,732.65 $2,766.74 $0.00 43 $15,746.68 $2,548.94 $183.71 $29.39 $2,732.65 $2,762.04 $0.00 44 $13,197.75 $2,578.67 $153.97 $24.64 $2,732.65 $2,757.28 $0.00 45 $10,619.07 $2,608.76 $123.89 $19.82 $2,732.65 $2,752.47 $0.00 46 $8,010.31 $2,639.19 $93.45 $1495 $2,732.65 $2,747.60 $0.00 47 $5,37112 $2,669.98 $62.66 $10.03 $2,732.65 $2,742.67 $0.00 48 $2,70113 $2,70113, $3151 $5.04 $2,732.65 $2,737.69 $0.00 “Importe estimado del IVA de los intereses, por lo que pueden existir variaciones en el monto de pago. = El Pago Mensual Total incluye el importe estimaco de IVA de inlereses, por lo que pueden existir peauefias variaciones en cada pago, La informacién obtenida es tnicamente para efectos ilustrativos, por lo que no implica asuncidn de obligacién ni compromiso por parte de Banco Nacional de México, S.A.. La informacién contenida en la presente tabla de amortizacién solo debe ser considerada en el supuesto de que el cliente se encuentra al corriente en sus pagos, no realiza pagos anticipados del crédito y el importe correspondiente al cobro del IVA no se modifica -£| monto otorgado puede variar dependiendo de la capacidad de pago del cliente. -La tasa de interés es de referencia, ésta se otorgaré en base a evalvacién crediticia La informacién de producto y politicas de crédito contenidas en este simulador estan sujetas a cambio sin previo aviso. La autorizacion de! crédito es una facultad aiscrecional de Banco Nacional de México S.A, integrante del Grupo Financlero Banamex, por lo que se reserva el derecho de otorgarla 0 negara, CAT (Costa Anual Total) sin IVA. Calculado para fines informativas y Ge comparacién exclusivamente. La fecha de céiculo es la seRalada en la presente simulacién, Célculo del de pago por mil no considera la comisién por apertura, ni su IVA ni el IVA de intereses Contrato de Adhe dn (RECA), ndmera de registro en sus tres primeras series: 0300-140-000731