Tabla de Amortización BBVA Consumer Finance

FECHA DE EMISIÓN: 28/02/2023

Creta GL TM

Monto del Préstamo: $288,200.00 Enganche: $100,000.00

Plazo: 72 Comisión de Apertura (4): $0.00

Pago Mensual (1): $5,937.03 Seguro de Auto: $0.00

Tasa de Interés (2): 13.99% Seguro de Vida: $4,200.00

CAT (3): 14.9% Monto Total a Pagar: $449,878.38

1 Pago mensual sin IVA.

2 Tasa Fija de Interés Anual.
3 CAT 14.9% "Sin IVA" informativo. Fecha de cálculo: 28/02/2023.
Vigencia de la oferta: 28/02/2023.
4 Comisión por apertura 0.00% sobre el monto a financiar (pago único al inicio).
Aplican Restricciones.
Las cantidades presentadas en esta tabla se encuentran en pesos méxicanos.

La Tabla de Amortización no considera el seguro de daños, este deberá cotizarse y

dependiendo de la forma de pago, podrá modificar los datos aquí asentados.
Este documento es para efectos informativos y no constituye obligación y ofrecimiento
formal por parte de BBVA Bancomer, S.A. en el otorgamiento del Crédito.
Las condiciones de los Créditos estarán sujetas a cambios sin previo aviso.

Núm. Saldo Prima Seguro Prima Seguro Pago Pago Mensual IVA Pago
Periodo Insoluto Daños con IVA Vida con IVA Mensual Intereses Auto Intereses Total con
Auto Capital Auto Auto IVA

0 $0.00 $0.00 $1.89 $0.00 $110.37 $17.66 $129.92

1 $284,000.00 $0.00 $94.35 $2,539.54 $3,310.97 $529.75 $6,474.61

2 $281,460.46 $0.00 $94.28 $2,569.15 $3,281.36 $525.01 $6,469.80

3 $278,891.31 $0.00 $94.21 $2,599.10 $3,251.41 $520.22 $6,464.94

4 $276,292.21 $0.00 $94.14 $2,629.40 $3,221.11 $515.37 $6,460.02

5 $273,662.81 $0.00 $94.07 $2,660.06 $3,190.45 $510.47 $6,455.05

Núm. Saldo Prima Seguro Prima Seguro Pago Pago Mensual IVA Pago
Periodo Insoluto Daños con IVA Vida con IVA Mensual Intereses Auto Intereses Total con
Auto Capital Auto Auto IVA

6 $271,002.75 $0.00 $94.00 $2,691.07 $3,159.44 $505.51 $6,450.02

7 $268,311.68 $0.00 $93.92 $2,722.44 $3,128.07 $500.49 $6,444.92

8 $265,589.24 $0.00 $93.85 $2,754.18 $3,096.33 $495.41 $6,439.77

9 $262,835.06 $0.00 $93.77 $2,786.29 $3,064.22 $490.27 $6,434.55

10 $260,048.77 $0.00 $93.69 $2,818.78 $3,031.73 $485.07 $6,429.27

11 $257,229.99 $0.00 $93.62 $2,851.64 $2,998.87 $479.81 $6,423.94

12 $254,378.35 $0.00 $93.54 $2,884.88 $2,965.63 $474.50 $6,418.55

13 $251,493.47 $0.00 $93.46 $2,918.52 $2,931.99 $469.11 $6,413.08

14 $248,574.95 $0.00 $93.38 $2,952.54 $2,897.97 $463.67 $6,407.56

15 $245,622.41 $0.00 $93.30 $2,986.96 $2,863.55 $458.16 $6,401.97

16 $242,635.45 $0.00 $93.21 $3,021.79 $2,828.72 $452.59 $6,396.31

17 $239,613.66 $0.00 $93.13 $3,057.01 $2,793.50 $446.96 $6,390.60

18 $236,556.65 $0.00 $93.05 $3,092.65 $2,757.86 $441.25 $6,384.81

19 $233,464.00 $0.00 $92.96 $3,128.71 $2,721.80 $435.48 $6,378.95

20 $230,335.29 $0.00 $92.87 $3,165.19 $2,685.32 $429.65 $6,373.03

21 $227,170.10 $0.00 $92.79 $3,202.09 $2,648.42 $423.74 $6,367.04

22 $223,968.01 $0.00 $92.70 $3,239.42 $2,611.09 $417.77 $6,360.98

23 $220,728.59 $0.00 $92.61 $3,277.18 $2,573.33 $411.73 $6,354.85

24 $217,451.41 $0.00 $92.52 $3,315.39 $2,535.12 $405.61 $6,348.64

25 $214,136.02 $0.00 $92.43 $3,354.04 $2,496.47 $399.43 $6,342.37

26 $210,781.98 $0.00 $92.33 $3,393.14 $2,457.37 $393.17 $6,336.01

27 $207,388.84 $0.00 $92.24 $3,432.70 $2,417.81 $386.84 $6,329.59

28 $203,956.14 $0.00 $92.15 $3,472.72 $2,377.79 $380.44 $6,323.10

29 $200,483.42 $0.00 $92.05 $3,513.21 $2,337.30 $373.96 $6,316.52

30 $196,970.21 $0.00 $91.95 $3,554.17 $2,296.34 $367.41 $6,309.87

31 $193,416.04 $0.00 $91.86 $3,595.60 $2,254.91 $360.78 $6,303.15

32 $189,820.44 $0.00 $91.76 $3,637.52 $2,212.99 $354.07 $6,296.34

33 $186,182.92 $0.00 $91.66 $3,679.93 $2,170.58 $347.29 $6,289.46

34 $182,502.99 $0.00 $91.56 $3,722.83 $2,127.68 $340.42 $6,282.49

35 $178,780.16 $0.00 $91.45 $3,766.23 $2,084.28 $333.48 $6,275.44

36 $175,013.93 $0.00 $91.35 $3,810.14 $2,040.37 $326.45 $6,268.31

Núm. Saldo Prima Seguro Prima Seguro Pago Pago Mensual IVA Pago
Periodo Insoluto Daños con IVA Vida con IVA Mensual Intereses Auto Intereses Total con
Auto Capital Auto Auto IVA

37 $171,203.79 $0.00 $91.24 $3,854.56 $1,995.95 $319.35 $6,261.10

38 $167,349.23 $0.00 $91.14 $3,899.50 $1,951.01 $312.16 $6,253.81

39 $163,449.73 $0.00 $91.03 $3,944.96 $1,905.55 $304.88 $6,246.42

40 $159,504.77 $0.00 $90.92 $3,990.95 $1,859.56 $297.52 $6,238.95

41 $155,513.82 $0.00 $90.81 $4,037.48 $1,813.03 $290.08 $6,231.40

42 $151,476.34 $0.00 $90.70 $4,084.55 $1,765.96 $282.55 $6,223.76

43 $147,391.79 $0.00 $90.59 $4,132.17 $1,718.34 $274.93 $6,216.03

44 $143,259.62 $0.00 $90.47 $4,180.34 $1,670.17 $267.22 $6,208.20

45 $139,079.28 $0.00 $90.36 $4,229.08 $1,621.43 $259.42 $6,200.29

46 $134,850.20 $0.00 $90.24 $4,278.38 $1,572.13 $251.54 $6,192.29

47 $130,571.82 $0.00 $90.12 $4,328.26 $1,522.25 $243.56 $6,184.19

48 $126,243.56 $0.00 $90.00 $4,378.72 $1,471.79 $235.48 $6,175.99

49 $121,864.84 $0.00 $89.88 $4,429.77 $1,420.74 $227.31 $6,167.70

50 $117,435.07 $0.00 $89.76 $4,481.41 $1,369.10 $219.05 $6,159.32

51 $112,953.66 $0.00 $89.64 $4,533.66 $1,316.85 $210.69 $6,150.84

52 $108,420.00 $0.00 $89.51 $4,586.51 $1,264.00 $202.24 $6,142.26

53 $103,833.49 $0.00 $89.38 $4,639.98 $1,210.53 $193.68 $6,133.57

54 $99,193.51 $0.00 $89.26 $4,694.08 $1,156.43 $185.02 $6,124.79

55 $94,499.43 $0.00 $89.13 $4,748.80 $1,101.71 $176.27 $6,115.91

56 $89,750.63 $0.00 $89.00 $4,804.17 $1,046.34 $167.41 $6,106.92

57 $84,946.46 $0.00 $88.86 $4,860.18 $990.33 $158.45 $6,097.82

58 $80,086.28 $0.00 $88.73 $4,916.84 $933.67 $149.38 $6,088.62

59 $75,169.44 $0.00 $88.59 $4,974.16 $876.35 $140.21 $6,079.31

60 $70,195.28 $0.00 $88.46 $5,032.15 $818.36 $130.93 $6,069.90

61 $65,163.13 $0.00 $88.32 $5,090.82 $759.69 $121.55 $6,060.38

62 $60,072.31 $0.00 $88.18 $5,150.17 $700.34 $112.05 $6,050.74

63 $54,922.14 $0.00 $88.04 $5,210.21 $640.30 $102.44 $6,040.99

64 $49,711.93 $0.00 $87.89 $5,270.95 $579.56 $92.72 $6,031.12

65 $44,440.98 $0.00 $87.75 $5,332.40 $518.11 $82.89 $6,021.15

66 $39,108.58 $0.00 $87.60 $5,394.57 $455.94 $72.95 $6,011.06

67 $33,714.01 $0.00 $87.45 $5,457.46 $393.05 $62.88 $6,000.84

Núm. Saldo Prima Seguro Prima Seguro Pago Pago Mensual IVA Pago
Periodo Insoluto Daños con IVA Vida con IVA Mensual Intereses Auto Intereses Total con
Auto Capital Auto Auto IVA

68 $28,256.55 $0.00 $87.30 $5,521.09 $329.42 $52.70 $5,990.51

69 $22,735.46 $0.00 $87.15 $5,585.45 $265.06 $42.40 $5,980.06

70 $17,150.01 $0.00 $86.99 $5,650.57 $199.94 $31.99 $5,969.49

71 $11,499.44 $0.00 $86.84 $5,716.45 $134.06 $21.44 $5,958.79

72 $5,782.99 $0.00 $86.84 $5,782.99 $67.42 $10.78 $5,948.03