12/5/22, 12:07 Tabla Amortizaciones
Banregio Mayo 2022
COTIZACIÓN EN LÍNEA AL 12 DE MAYO DEL 2022 12:07 HRS
Cotización No.:
MAZDA CX30 I GRAND TOURING 5P L4 2.5L ABS BA QC AC SKYACTIV-G 5 O 2020
QUERETARO, Interior de la República
Código Postal: 76121
Valor Factura : $475,000.00 Aportación Adicional : $0.00 Tasa Anual Auto : 11.25 %
Monto a Financiar : $247,000.00 Enganche : $228,000.00 Tasa Anual Seguro : 11.25 %
Seguro Contado : $17,346.10 Comisión : $5,730.40 Plazo (meses) : 60
Seguro Auto (QUALITAS) : $11,982.10 Seguro Vida : $3,084.00 Seguro Desempleo : $2,280.00
Garantía Extendida : $0.00
Enganche Total : $251,076.50 Total a Financiar : $247,000.00
Tabla de Amortizaciones AutoRegio
Num Fecha Saldo Insoluto Capital Interes IVA Pago Mensual
01 12-06-2022 $247,000.00 $2,876.67 $2,392.81 $382.85 $5,652.33
02 12-07-2022 $244,123.33 $2,997.49 $2,288.66 $366.18 $5,652.33
03 12-08-2022 $241,125.84 $2,942.68 $2,335.91 $373.74 $5,652.33
04 12-09-2022 $238,183.16 $2,975.75 $2,307.40 $369.18 $5,652.33
05 12-10-2022 $235,207.41 $3,094.45 $2,205.07 $352.81 $5,652.33
06 12-11-2022 $232,112.96 $3,043.96 $2,248.59 $359.78 $5,652.33
07 12-12-2022 $229,069.00 $3,161.20 $2,147.53 $343.60 $5,652.33
08 12-01-2023 $225,907.80 $3,113.69 $2,188.48 $350.16 $5,652.33
09 12-02-2023 $222,794.11 $3,148.68 $2,158.32 $345.33 $5,652.33
10 12-03-2023 $219,645.43 $3,422.93 $1,921.90 $307.50 $5,652.33
11 12-04-2023 $216,222.50 $3,222.53 $2,094.66 $335.14 $5,652.33
12 12-05-2023 $212,999.97 $3,335.96 $1,996.87 $319.50 $5,652.33
13 12-06-2023 $209,664.01 $3,296.23 $2,031.12 $324.98 $5,652.33
14 12-07-2023 $206,367.78 $3,408.08 $1,934.70 $309.55 $5,652.33
15 12-08-2023 $202,959.70 $3,371.57 $1,966.17 $314.59 $5,652.33
16 12-09-2023 $199,588.13 $3,409.46 $1,933.51 $309.36 $5,652.33
17 12-10-2023 $196,178.67 $3,518.89 $1,839.17 $294.27 $5,652.33
18 12-11-2023 $192,659.78 $3,487.32 $1,866.39 $298.62 $5,652.33
19 12-12-2023 $189,172.46 $3,595.08 $1,773.49 $283.76 $5,652.33
20 12-01-2024 $185,577.38 $3,566.90 $1,797.78 $287.65 $5,652.33
21 12-02-2024 $182,010.48 $3,606.99 $1,763.22 $282.12 $5,652.33
22 12-03-2024 $178,403.49 $3,776.86 $1,616.78 $258.69 $5,652.33
23 12-04-2024 $174,626.63 $3,689.96 $1,691.70 $270.67 $5,652.33
24 12-05-2024 $170,936.67 $3,793.39 $1,602.53 $256.41 $5,652.33
25 12-06-2024 $167,143.28 $3,774.06 $1,619.20 $259.07 $5,652.33
26 12-07-2024 $163,369.22 $3,875.69 $1,531.59 $245.05 $5,652.33
27 12-08-2024 $159,493.53 $3,860.02 $1,545.09 $247.22 $5,652.33
28 12-09-2024 $155,633.51 $3,903.40 $1,507.70 $241.23 $5,652.33
29 12-10-2024 $151,730.11 $4,002.27 $1,422.47 $227.59 $5,652.33
CAT : 27.4% sin IVA. "CAT, para fines informativos y de comparacion exclusivamente". La presente cotización es solo para fines ilustrativos y no
representa ningún ofrecimiento formal de parte de BanRegio. El valor del seguro es por el plazo de un año, a partir del crédito del auto. La cantidades
pueden variar dependiendo del día de la operación del crédito.
https://creditoautomotriz.banregio.com/AutoRegio/AutoRegio.cfm?cid=534BM2&MonFin=247000.00&Moneda=01&Monto=247000.00&EngVal=22800… 1/2
12/5/22, 12:07 Tabla Amortizaciones
Banregio Mayo 2022
COTIZACIÓN EN LÍNEA AL 12 DE MAYO DEL 2022 12:07 HRS
MAZDA CX30 I GRAND TOURING 5P L4 2.5L ABS BA QC AC SKYACTIV-G 5 O 2020
QUERETARO, Interior de la República
Código Postal: 76121
Valor Factura : $475,000.00 Aportación Adicional : $0.00 Tasa Anual Auto : 11.25 %
Monto a Financiar : $247,000.00 Enganche : $228,000.00 Tasa Anual Seguro : 11.25 %
Seguro Contado : $17,346.10 Comisión : $5,730.40 Plazo (meses) : 60
Enganche Total : $251,076.50 Total a Financiar : $247,000.00
Tabla de Amortizaciones AutoRegio
Num Fecha Saldo Insoluto Capital Interes IVA Pago Mensual
30 12-11-2024 $147,727.84 $3,992.24 $1,431.11 $228.98 $5,652.33
31 12-12-2024 $143,735.60 $4,089.21 $1,347.52 $215.60 $5,652.33
32 12-01-2025 $139,646.39 $4,083.05 $1,352.83 $216.45 $5,652.33
33 12-02-2025 $135,563.34 $4,128.94 $1,313.27 $210.12 $5,652.33
34 12-03-2025 $131,434.40 $4,318.27 $1,150.05 $184.01 $5,652.33
35 12-04-2025 $127,116.13 $4,223.86 $1,231.44 $197.03 $5,652.33
36 12-05-2025 $122,892.27 $4,315.88 $1,152.11 $184.34 $5,652.33
37 12-06-2025 $118,576.39 $4,319.83 $1,148.71 $183.79 $5,652.33
38 12-07-2025 $114,256.56 $4,409.79 $1,071.16 $171.38 $5,652.33
39 12-08-2025 $109,846.77 $4,417.93 $1,064.14 $170.26 $5,652.33
40 12-09-2025 $105,428.84 $4,467.57 $1,021.34 $163.42 $5,652.33
41 12-10-2025 $100,961.27 $4,554.38 $946.51 $151.44 $5,652.33
42 12-11-2025 $96,406.89 $4,568.96 $933.94 $149.43 $5,652.33
43 12-12-2025 $91,837.93 $4,653.59 $860.98 $137.76 $5,652.33
44 12-01-2026 $87,184.34 $4,672.60 $844.59 $135.14 $5,652.33
45 12-02-2026 $82,511.74 $4,725.10 $799.34 $127.89 $5,652.33
46 12-03-2026 $77,786.64 $4,862.80 $680.63 $108.90 $5,652.33
47 12-04-2026 $72,923.84 $4,832.85 $706.45 $113.03 $5,652.33
48 12-05-2026 $68,090.99 $4,911.84 $638.35 $102.14 $5,652.33
49 12-06-2026 $63,179.15 $4,942.35 $612.05 $97.93 $5,652.33
50 12-07-2026 $58,236.80 $5,019.00 $545.97 $87.36 $5,652.33
51 12-08-2026 $53,217.80 $5,054.29 $515.55 $82.49 $5,652.33
52 12-09-2026 $48,163.51 $5,111.09 $466.59 $74.65 $5,652.33
53 12-10-2026 $43,052.42 $5,184.13 $403.62 $64.58 $5,652.33
54 12-11-2026 $37,868.29 $5,226.79 $366.84 $58.70 $5,652.33
55 12-12-2026 $32,641.50 $5,297.35 $306.02 $48.96 $5,652.33
56 12-01-2027 $27,344.15 $5,345.05 $264.90 $42.38 $5,652.33
57 12-02-2027 $21,999.10 $5,405.12 $213.11 $34.10 $5,652.33
58 12-03-2027 $16,593.98 $5,483.90 $145.20 $23.23 $5,652.33
59 12-04-2027 $11,110.08 $5,527.48 $107.63 $17.22 $5,652.33
60 12-05-2027 $5,582.60 $5,582.60 $52.34 $8.37 $5,643.31
Totales : $247,000.00 $79,423.08 $12,707.70
CAT : 27.4% sin IVA. "CAT, para fines informativos y de comparacion exclusivamente". La presente cotización es solo para fines ilustrativos y no
representa ningún ofrecimiento formal de parte de BanRegio. El valor del seguro es por el plazo de un año, a partir del crédito del auto. La cantidades
pueden variar dependiendo del día de la operación del crédito.
https://creditoautomotriz.banregio.com/AutoRegio/AutoRegio.cfm?cid=534BM2&MonFin=247000.00&Moneda=01&Monto=247000.00&EngVal=22800… 2/2
