Simulador de Crédito Personal | Citibanamex.

com 25/09/22 20:27

Fecha de elaboración: 25/09/2022

Te ayudamos a Plazo Tasa de

cumplir tus metas 15 años interés
anual fija
9.00%

CRÉDITO HIPOTECARIO
CITIBANAMEX Comisión CAT
por 10.6% Sin IVA
apertura Aplica para Adquisición
(Pagos Fijos).
con IVA Informativo. Calculado
en septiembre de
2022, vigente del 01 de
$0.00 agosto de 2022 al 31 de
enero de 2023.

Monto del crédito

$4,500,000.00

Pago/ Tasa Pago de Pago a Pago al Seguro Seguro

Saldo Inicial de de
periodo Interés Interéses Capital Crédito de Vida Daños

1 $4,500,000.00 9.00% $33,750.00 $11,925.00 $45,675.00 $2,250.00 $1,350.00

2 $4,488,075.00 9.00% $33,660.56 $12,014.44 $45,675.00 $2,244.04 $1,346.42

3 $4,476,060.56 9.00% $33,570.45 $12,104.55 $45,675.00 $2,238.03 $1,342.82

4 $4,463,956.02 9.00% $33,479.67 $12,195.33 $45,675.00 $2,231.98 $1,339.19

5 $4,451,760.69 9.00% $33,388.21 $12,286.79 $45,675.00 $2,225.88 $1,335.53

6 $4,439,473.89 9.00% $33,296.05 $12,378.95 $45,675.00 $2,219.74 $1,331.84

https://www.banamex.com/es/personas/creditos/tabla-amortizacion.html…-credito-hipotecario-TextoBottom-Information-irTablaAmortizacion-ES Página 1 de 8
Simulador de Crédito Personal | Citibanamex.com 25/09/22 20:27

7 $4,427,094.95 9.00% $33,203.21 $12,471.79 $45,675.00 $2,213.55 $1,328.13

8 $4,414,623.16 9.00% $33,109.67 $12,565.33 $45,675.00 $2,207.31 $1,324.39

9 $4,402,057.83 9.00% $33,015.43 $12,659.57 $45,675.00 $2,201.03 $1,320.62

10 $4,389,398.27 9.00% $32,920.49 $12,754.51 $45,675.00 $2,194.70 $1,316.82

11 $4,376,643.75 9.00% $32,824.83 $12,850.17 $45,675.00 $2,188.32 $1,312.99

12 $4,363,793.58 9.00% $32,728.45 $12,946.55 $45,675.00 $2,181.90 $1,309.14

13 $4,350,847.03 9.00% $32,631.35 $13,043.65 $45,675.00 $2,175.42 $1,305.25

14 $4,337,803.39 9.00% $32,533.53 $13,141.47 $45,675.00 $2,168.90 $1,301.34

15 $4,324,661.91 9.00% $32,434.96 $13,240.04 $45,675.00 $2,162.33 $1,297.40

16 $4,311,421.88 9.00% $32,335.66 $13,339.34 $45,675.00 $2,155.71 $1,293.43

17 $4,298,082.54 9.00% $32,235.62 $13,439.38 $45,675.00 $2,149.04 $1,289.42

18 $4,284,643.16 9.00% $32,134.82 $13,540.18 $45,675.00 $2,142.32 $1,285.39

19 $4,271,102.98 9.00% $32,033.27 $13,641.73 $45,675.00 $2,135.55 $1,281.33

20 $4,257,461.25 9.00% $31,930.96 $13,744.04 $45,675.00 $2,128.73 $1,277.24

21 $4,243,717.21 9.00% $31,827.88 $13,847.12 $45,675.00 $2,121.86 $1,273.12

22 $4,229,870.09 9.00% $31,724.03 $13,950.97 $45,675.00 $2,114.94 $1,268.96

23 $4,215,919.12 9.00% $31,619.39 $14,055.61 $45,675.00 $2,107.96 $1,264.78

24 $4,201,863.51 9.00% $31,513.98 $14,161.02 $45,675.00 $2,100.93 $1,260.56

25 $4,187,702.49 9.00% $31,407.77 $14,267.23 $45,675.00 $2,093.85 $1,256.31

26 $4,173,435.26 9.00% $31,300.76 $14,374.24 $45,675.00 $2,086.72 $1,252.03

27 $4,159,061.02 9.00% $31,192.96 $14,482.04 $45,675.00 $2,079.53 $1,247.72

28 $4,144,578.98 9.00% $31,084.34 $14,590.66 $45,675.00 $2,072.29 $1,243.37

29 $4,129,988.32 9.00% $30,974.91 $14,700.09 $45,675.00 $2,064.99 $1,239.00

30 $4,115,288.23 9.00% $30,864.66 $14,810.34 $45,675.00 $2,057.64 $1,234.59

31 $4,100,477.90 9.00% $30,753.58 $14,921.42 $45,675.00 $2,050.24 $1,230.14

https://www.banamex.com/es/personas/creditos/tabla-amortizacion.htm…-credito-hipotecario-TextoBottom-Information-irTablaAmortizacion-ES Página 2 de 8
Simulador de Crédito Personal | Citibanamex.com 25/09/22 20:27

32 $4,085,556.48 9.00% $30,641.67 $15,033.33 $45,675.00 $2,042.78 $1,225.67

33 $4,070,523.15 9.00% $30,528.92 $15,146.08 $45,675.00 $2,035.26 $1,221.16

34 $4,055,377.08 9.00% $30,415.33 $15,259.67 $45,675.00 $2,027.69 $1,216.61

35 $4,040,117.41 9.00% $30,300.88 $15,374.12 $45,675.00 $2,020.06 $1,212.04

36 $4,024,743.29 9.00% $30,185.57 $15,489.43 $45,675.00 $2,012.37 $1,207.42

37 $4,009,253.86 9.00% $30,069.40 $15,605.60 $45,675.00 $2,004.63 $1,202.78

38 $3,993,648.26 9.00% $29,952.36 $15,722.64 $45,675.00 $1,996.82 $1,200.00

39 $3,977,925.63 9.00% $29,834.44 $15,840.56 $45,675.00 $1,988.96 $1,200.00

40 $3,962,085.07 9.00% $29,715.64 $15,959.36 $45,675.00 $1,981.04 $1,200.00

41 $3,946,125.71 9.00% $29,595.94 $16,079.06 $45,675.00 $1,973.06 $1,200.00

42 $3,930,046.65 9.00% $29,475.35 $16,199.65 $45,675.00 $1,965.02 $1,200.00

43 $3,913,847.00 9.00% $29,353.85 $16,321.15 $45,675.00 $1,956.92 $1,200.00

44 $3,897,525.85 9.00% $29,231.44 $16,443.56 $45,675.00 $1,948.76 $1,200.00

45 $3,881,082.30 9.00% $29,108.12 $16,566.88 $45,675.00 $1,940.54 $1,200.00

46 $3,864,515.41 9.00% $28,983.87 $16,691.13 $45,675.00 $1,932.26 $1,200.00

47 $3,847,824.28 9.00% $28,858.68 $16,816.32 $45,675.00 $1,923.91 $1,200.00

48 $3,831,007.96 9.00% $28,732.56 $16,942.44 $45,675.00 $1,915.50 $1,200.00

49 $3,814,065.52 9.00% $28,605.49 $17,069.51 $45,675.00 $1,907.03 $1,200.00

50 $3,796,996.01 9.00% $28,477.47 $17,197.53 $45,675.00 $1,898.50 $1,200.00

51 $3,779,798.48 9.00% $28,348.49 $17,326.51 $45,675.00 $1,889.90 $1,200.00

52 $3,762,471.97 9.00% $28,218.54 $17,456.46 $45,675.00 $1,881.24 $1,200.00

53 $3,745,015.51 9.00% $28,087.62 $17,587.38 $45,675.00 $1,872.51 $1,200.00

54 $3,727,428.13 9.00% $27,955.71 $17,719.29 $45,675.00 $1,863.71 $1,200.00

55 $3,709,708.84 9.00% $27,822.82 $17,852.18 $45,675.00 $1,854.85 $1,200.00

56 $3,691,856.65 9.00% $27,688.92 $17,986.08 $45,675.00 $1,845.93 $1,200.00

57 $3,673,870.58 9.00% $27,554.03 $18,120.97 $45,675.00 $1,836.94 $1,200.00

https://www.banamex.com/es/personas/creditos/tabla-amortizacion.htm…-credito-hipotecario-TextoBottom-Information-irTablaAmortizacion-ES Página 3 de 8
Simulador de Crédito Personal | Citibanamex.com 25/09/22 20:27

58 $3,655,749.61 9.00% $27,418.12 $18,256.88 $45,675.00 $1,827.87 $1,200.00

59 $3,637,492.73 9.00% $27,281.20 $18,393.80 $45,675.00 $1,818.75 $1,200.00

60 $3,619,098.93 9.00% $27,143.24 $18,531.76 $45,675.00 $1,809.55 $1,200.00

61 $3,600,567.17 9.00% $27,004.25 $18,670.75 $45,675.00 $1,800.28 $1,200.00

62 $3,581,896.42 9.00% $26,864.22 $18,810.78 $45,675.00 $1,790.95 $1,200.00

63 $3,563,085.64 9.00% $26,723.14 $18,951.86 $45,675.00 $1,781.54 $1,200.00

64 $3,544,133.79 9.00% $26,581.00 $19,094.00 $45,675.00 $1,772.07 $1,200.00

65 $3,525,039.79 9.00% $26,437.80 $19,237.20 $45,675.00 $1,762.52 $1,200.00

66 $3,505,802.59 9.00% $26,293.52 $19,381.48 $45,675.00 $1,752.90 $1,200.00

67 $3,486,421.11 9.00% $26,148.16 $19,526.84 $45,675.00 $1,743.21 $1,200.00

68 $3,466,894.27 9.00% $26,001.71 $19,673.29 $45,675.00 $1,733.45 $1,200.00

69 $3,447,220.97 9.00% $25,854.16 $19,820.84 $45,675.00 $1,723.61 $1,200.00

70 $3,427,400.13 9.00% $25,705.50 $19,969.50 $45,675.00 $1,713.70 $1,200.00

71 $3,407,430.63 9.00% $25,555.73 $20,119.27 $45,675.00 $1,703.72 $1,200.00

72 $3,387,311.36 9.00% $25,404.84 $20,270.16 $45,675.00 $1,693.66 $1,200.00

73 $3,367,041.20 9.00% $25,252.81 $20,422.19 $45,675.00 $1,683.52 $1,200.00

74 $3,346,619.01 9.00% $25,099.64 $20,575.36 $45,675.00 $1,673.31 $1,200.00

75 $3,326,043.65 9.00% $24,945.33 $20,729.67 $45,675.00 $1,663.02 $1,200.00

76 $3,305,313.98 9.00% $24,789.85 $20,885.15 $45,675.00 $1,652.66 $1,200.00

77 $3,284,428.83 9.00% $24,633.22 $21,041.78 $45,675.00 $1,642.21 $1,200.00

78 $3,263,387.05 9.00% $24,475.40 $21,199.60 $45,675.00 $1,631.69 $1,200.00

79 $3,242,187.45 9.00% $24,316.41 $21,358.59 $45,675.00 $1,621.09 $1,200.00

80 $3,220,828.85 9.00% $24,156.22 $21,518.78 $45,675.00 $1,610.41 $1,200.00

81 $3,199,310.07 9.00% $23,994.83 $21,680.17 $45,675.00 $1,599.66 $1,200.00

82 $3,177,629.90 9.00% $23,832.22 $21,842.78 $45,675.00 $1,588.81 $1,200.00

https://www.banamex.com/es/personas/creditos/tabla-amortizacion.htm…-credito-hipotecario-TextoBottom-Information-irTablaAmortizacion-ES Página 4 de 8
Simulador de Crédito Personal | Citibanamex.com 25/09/22 20:27

83 $3,155,787.12 9.00% $23,668.40 $22,006.60 $45,675.00 $1,577.89 $1,200.00

84 $3,133,780.52 9.00% $23,503.35 $22,171.65 $45,675.00 $1,566.89 $1,200.00

85 $3,111,608.88 9.00% $23,337.07 $22,337.93 $45,675.00 $1,555.80 $1,200.00

86 $3,089,270.94 9.00% $23,169.53 $22,505.47 $45,675.00 $1,544.64 $1,200.00

87 $3,066,765.48 9.00% $23,000.74 $22,674.26 $45,675.00 $1,533.38 $1,200.00

88 $3,044,091.22 9.00% $22,830.68 $22,844.32 $45,675.00 $1,522.05 $1,200.00

89 $3,021,246.90 9.00% $22,659.35 $23,015.65 $45,675.00 $1,510.62 $1,200.00

90 $2,998,231.25 9.00% $22,486.73 $23,188.27 $45,675.00 $1,499.12 $1,200.00

91 $2,975,042.99 9.00% $22,312.82 $23,362.18 $45,675.00 $1,487.52 $1,200.00

92 $2,951,680.81 9.00% $22,137.61 $23,537.39 $45,675.00 $1,475.84 $1,200.00

93 $2,928,143.42 9.00% $21,961.08 $23,713.92 $45,675.00 $1,464.07 $1,200.00

94 $2,904,429.49 9.00% $21,783.22 $23,891.78 $45,675.00 $1,452.21 $1,200.00

95 $2,880,537.71 9.00% $21,604.03 $24,070.97 $45,675.00 $1,440.27 $1,200.00

96 $2,856,466.75 9.00% $21,423.50 $24,251.50 $45,675.00 $1,428.23 $1,200.00

97 $2,832,215.25 9.00% $21,241.61 $24,433.39 $45,675.00 $1,416.11 $1,200.00

98 $2,807,781.86 9.00% $21,058.36 $24,616.64 $45,675.00 $1,403.89 $1,200.00

99 $2,783,165.23 9.00% $20,873.74 $24,801.26 $45,675.00 $1,391.58 $1,200.00

100 $2,758,363.96 9.00% $20,687.73 $24,987.27 $45,675.00 $1,379.18 $1,200.00

101 $2,733,376.69 9.00% $20,500.33 $25,174.67 $45,675.00 $1,366.69 $1,200.00

102 $2,708,202.02 9.00% $20,311.52 $25,363.48 $45,675.00 $1,354.10 $1,200.00

103 $2,682,838.53 9.00% $20,121.29 $25,553.71 $45,675.00 $1,341.42 $1,200.00

104 $2,657,284.82 9.00% $19,929.64 $25,745.36 $45,675.00 $1,328.64 $1,200.00

105 $2,631,539.46 9.00% $19,736.55 $25,938.45 $45,675.00 $1,315.77 $1,200.00

106 $2,605,601.01 9.00% $19,542.01 $26,132.99 $45,675.00 $1,302.80 $1,200.00

107 $2,579,468.01 9.00% $19,346.01 $26,328.99 $45,675.00 $1,289.73 $1,200.00

https://www.banamex.com/es/personas/creditos/tabla-amortizacion.htm…-credito-hipotecario-TextoBottom-Information-irTablaAmortizacion-ES Página 5 de 8
Simulador de Crédito Personal | Citibanamex.com 25/09/22 20:27

108 $2,553,139.02 9.00% $19,148.54 $26,526.46 $45,675.00 $1,276.57 $1,200.00

109 $2,526,612.57 9.00% $18,949.59 $26,725.41 $45,675.00 $1,263.31 $1,200.00

110 $2,499,887.16 9.00% $18,749.15 $26,925.85 $45,675.00 $1,249.94 $1,200.00

111 $2,472,961.31 9.00% $18,547.21 $27,127.79 $45,675.00 $1,236.48 $1,200.00

112 $2,445,833.52 9.00% $18,343.75 $27,331.25 $45,675.00 $1,222.92 $1,200.00

113 $2,418,502.28 9.00% $18,138.77 $27,536.23 $45,675.00 $1,209.25 $1,200.00

114 $2,390,966.04 9.00% $17,932.25 $27,742.75 $45,675.00 $1,195.48 $1,200.00

115 $2,363,223.29 9.00% $17,724.17 $27,950.83 $45,675.00 $1,181.61 $1,200.00

116 $2,335,272.46 9.00% $17,514.54 $28,160.46 $45,675.00 $1,167.64 $1,200.00

117 $2,307,112.01 9.00% $17,303.34 $28,371.66 $45,675.00 $1,153.56 $1,200.00

118 $2,278,740.35 9.00% $17,090.55 $28,584.45 $45,675.00 $1,139.37 $1,200.00

119 $2,250,155.90 9.00% $16,876.17 $28,798.83 $45,675.00 $1,125.08 $1,200.00

120 $2,221,357.07 9.00% $16,660.18 $29,014.82 $45,675.00 $1,110.68 $1,200.00

121 $2,192,342.25 9.00% $16,442.57 $29,232.43 $45,675.00 $1,096.17 $1,200.00

122 $2,163,109.81 9.00% $16,223.32 $29,451.68 $45,675.00 $1,081.55 $1,200.00

123 $2,133,658.14 9.00% $16,002.44 $29,672.56 $45,675.00 $1,066.83 $1,200.00

124 $2,103,985.57 9.00% $15,779.89 $29,895.11 $45,675.00 $1,051.99 $1,200.00

125 $2,074,090.46 9.00% $15,555.68 $30,119.32 $45,675.00 $1,037.05 $1,200.00

126 $2,043,971.14 9.00% $15,329.78 $30,345.22 $45,675.00 $1,021.99 $1,200.00

127 $2,013,625.93 9.00% $15,102.19 $30,572.81 $45,675.00 $1,006.81 $1,200.00

128 $1,983,053.12 9.00% $14,872.90 $30,802.10 $45,675.00 $991.53 $1,200.00

129 $1,952,251.02 9.00% $14,641.88 $31,033.12 $45,675.00 $976.13 $1,200.00

130 $1,921,217.90 9.00% $14,409.13 $31,265.87 $45,675.00 $960.61 $1,200.00

131 $1,889,952.04 9.00% $14,174.64 $31,500.36 $45,675.00 $944.98 $1,200.00

132 $1,858,451.68 9.00% $13,938.39 $31,736.61 $45,675.00 $929.23 $1,200.00

https://www.banamex.com/es/personas/creditos/tabla-amortizacion.htm…-credito-hipotecario-TextoBottom-Information-irTablaAmortizacion-ES Página 6 de 8
Simulador de Crédito Personal | Citibanamex.com 25/09/22 20:27

133 $1,826,715.06 9.00% $13,700.36 $31,974.64 $45,675.00 $913.36 $1,200.00

134 $1,794,740.43 9.00% $13,460.55 $32,214.45 $45,675.00 $897.37 $1,200.00

135 $1,762,525.98 9.00% $13,218.94 $32,456.06 $45,675.00 $881.26 $1,200.00

136 $1,730,069.92 9.00% $12,975.52 $32,699.48 $45,675.00 $865.03 $1,200.00

137 $1,697,370.45 9.00% $12,730.28 $32,944.72 $45,675.00 $848.69 $1,200.00

138 $1,664,425.73 9.00% $12,483.19 $33,191.81 $45,675.00 $832.21 $1,200.00

139 $1,631,233.92 9.00% $12,234.25 $33,440.75 $45,675.00 $815.62 $1,200.00

140 $1,597,793.17 9.00% $11,983.45 $33,691.55 $45,675.00 $798.90 $1,200.00

141 $1,564,101.62 9.00% $11,730.76 $33,944.24 $45,675.00 $782.05 $1,200.00

142 $1,530,157.39 9.00% $11,476.18 $34,198.82 $45,675.00 $765.08 $1,200.00

143 $1,495,958.57 9.00% $11,219.69 $34,455.31 $45,675.00 $747.98 $1,200.00

144 $1,461,503.26 9.00% $10,961.27 $34,713.73 $45,675.00 $730.75 $1,200.00

145 $1,426,789.53 9.00% $10,700.92 $34,974.08 $45,675.00 $713.39 $1,200.00

146 $1,391,815.45 9.00% $10,438.62 $35,236.38 $45,675.00 $695.91 $1,200.00

147 $1,356,579.07 9.00% $10,174.34 $35,500.66 $45,675.00 $678.29 $1,200.00

148 $1,321,078.41 9.00% $9,908.09 $35,766.91 $45,675.00 $660.54 $1,200.00

149 $1,285,311.50 9.00% $9,639.84 $36,035.16 $45,675.00 $642.66 $1,200.00

150 $1,249,276.33 9.00% $9,369.57 $36,305.43 $45,675.00 $624.64 $1,200.00

151 $1,212,970.91 9.00% $9,097.28 $36,577.72 $45,675.00 $606.49 $1,200.00

152 $1,176,393.19 9.00% $8,822.95 $36,852.05 $45,675.00 $588.20 $1,200.00

153 $1,139,541.14 9.00% $8,546.56 $37,128.44 $45,675.00 $569.77 $1,200.00

154 $1,102,412.70 9.00% $8,268.10 $37,406.90 $45,675.00 $551.21 $1,200.00

155 $1,065,005.79 9.00% $7,987.54 $37,687.46 $45,675.00 $532.50 $1,200.00

156 $1,027,318.34 9.00% $7,704.89 $37,970.11 $45,675.00 $513.66 $1,200.00

157 $989,348.22 9.00% $7,420.11 $38,254.89 $45,675.00 $494.67 $1,200.00

158 $951,093.33 9.00% $7,133.20 $38,541.80 $45,675.00 $475.55 $1,200.00

https://www.banamex.com/es/personas/creditos/tabla-amortizacion.htm…-credito-hipotecario-TextoBottom-Information-irTablaAmortizacion-ES Página 7 de 8
Simulador de Crédito Personal | Citibanamex.com 25/09/22 20:27

159 $912,551.53 9.00% $6,844.14 $38,830.86 $45,675.00 $456.28 $1,200.00

160 $873,720.67 9.00% $6,552.91 $39,122.09 $45,675.00 $436.86 $1,200.00

161 $834,598.58 9.00% $6,259.49 $39,415.51 $45,675.00 $417.30 $1,200.00

162 $795,183.07 9.00% $5,963.87 $39,711.13 $45,675.00 $397.59 $1,200.00

163 $755,471.94 9.00% $5,666.04 $40,008.96 $45,675.00 $377.74 $1,200.00

164 $715,462.98 9.00% $5,365.97 $40,309.03 $45,675.00 $357.73 $1,200.00

165 $675,153.95 9.00% $5,063.65 $40,611.35 $45,675.00 $337.58 $1,200.00

166 $634,542.60 9.00% $4,759.07 $40,915.93 $45,675.00 $317.27 $1,200.00

167 $593,626.67 9.00% $4,452.20 $41,222.80 $45,675.00 $296.81 $1,200.00

168 $552,403.87 9.00% $4,143.03 $41,531.97 $45,675.00 $276.20 $1,200.00

169 $510,871.90 9.00% $3,831.54 $41,843.46 $45,675.00 $255.44 $1,200.00

170 $469,028.44 9.00% $3,517.71 $42,157.29 $45,675.00 $234.51 $1,200.00

171 $426,871.16 9.00% $3,201.53 $42,473.47 $45,675.00 $213.44 $1,200.00

172 $384,397.69 9.00% $2,882.98 $42,792.02 $45,675.00 $192.20 $1,200.00

173 $341,605.67 9.00% $2,562.04 $43,112.96 $45,675.00 $170.80 $1,200.00

174 $298,492.71 9.00% $2,238.70 $43,436.30 $45,675.00 $149.25 $1,200.00

175 $255,056.41 9.00% $1,912.92 $43,762.08 $45,675.00 $127.53 $1,200.00

176 $211,294.33 9.00% $1,584.71 $44,090.29 $45,675.00 $105.65 $1,200.00

177 $167,204.04 9.00% $1,254.03 $44,420.97 $45,675.00 $83.60 $1,200.00

178 $122,783.07 9.00% $920.87 $44,754.13 $45,675.00 $61.39 $1,200.00

179 $78,028.94 9.00% $585.22 $45,089.78 $45,675.00 $39.01 $1,200.00

180 $32,939.16 9.00% $247.04 $32,939.16 $33,186.20 $16.47 $1,200.00

La información contenida en este documento es únicamente para fines ilustrativos y se basa en información proporcionada por el
solicitante. Las condiciones pueden cambiar en cualquier momento sin necesidad de previo aviso. No implica que el crédito haya
sido autorizado. Esta no es una oferta vinculante.

https://www.banamex.com/es/personas/creditos/tabla-amortizacion.htm…-credito-hipotecario-TextoBottom-Information-irTablaAmortizacion-ES Página 8 de 8