Simulador Hipotecario

ADQUI PAGO FIJO
0.7
Simulador Crdito Hipotecario HSBC

2
Pago Fijo
Adquisicin/Adquisicin de Vivienda//Normal/Distrito Federal/Monto del Crdito
REGRESAR
INSTRUCCIONES: Captura la informacin que se requiere en los campos en gris y combos.

IMPRIMIR
GASTOS MENSUALES
DATOS DEL FINANCIAMIENTO:

Inmueble:
Valor del inmueble:
Parmetros de Financiamiento:
% de Financiamiento Mximo:
Tasa de Inters
Plazo en meses:
Ingreso:
Ingreso Mnimo:
Credito HSBC:
Enganche adicional del cliente:
Enganche mnimo requerido:
Diferencia por valor del inmueble:
Crdito HSBC:
1,214,286
% Financiamiento para TASA
70.0%
70.0%
8.45%
120
Mensualidad:
Seguro de Vida:
Seguro de Daos:
Comision por Administracin:
TOTAL PAGO MENSUAL:
$10,516
$217
$277
11,010
Composicin de la Mensualidad Total

12,000.00
10,000.00
8,000.00
31,456
6,000.00
GASTOS INICIALES
364,286
364,286
850,000
$
$
Enganche Adicional + Requerido:

Avalo:
Gastos de Investigacin:
Comisin por Apertura:
$364,286
$3,350
$500
$8,500
200000 Comisin no financiada
Opciones de financiamiento gastos y comisin:

Quiere Financiamiento de Gastos Notariales:
Gastos:
%Financiable:
Monto Financiable:
Quiere Financiamiento de Comisin por apertura:
Comisin:
%Financiable:
$85,000
0%
$0
TOTAL GASTOS INICIALES:
##
De
0.00
$85,000
$85,000
$
Ingresa el Valor d
2,000.00
8,500
Gastos y honorarios notariales:

7%
Gastos y honorarios notariales no financiados:
no
4,000.00
Capital
Intereses
Seguros
###
###
Mensualidad Total
###
###
###
###
461,636
PLAZO FINAL DEL CRDITO CON PREPAGOS /Ap. BIMESTRALES
no
$8,500
0.00%
Monto Financiable:
Meses:
Reduce:
###
###
98
22
###
###
###
$0
CAT:
CAT:
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
6.4%
(1) La comisin por apertura y gastos notariales pueden ser financiada hasta el 100%, dentro del porcentaje de financiamiento mximo, siempre y cuando el acreditado cuente con la capacidad de pago de acuerdo a la evaluacin de crdito de HSBC.
(2) Las polticas y la informacin del producto contenida en este simulador estn sujetas a cambio sin previo aviso.
(3) La autorizacin del crdito es facultad discrecional de HSBC y depende de la comprobacin de los datos proporcionados y del resultado de investigacin en el Bur de Crdito.
(4) El otorgamiento del crdito de INFONAVIT FOVISSSTE esta sujeta a la aprobacin de cada Instituto.
(5) *El Costo Anual Total (CAT) es para fines informativos y de comparacin exclusivamente. Incluye los intereses del crdito, avalo, comisiones y seguros correspondientes.
(6) La presente informacin es nicamente para efectos ilustrativos, no representa ofrecimiento formal por parte de HSBC.
1
95%
###
Captura aportaciones con otro ingreso, capture el ingreso:
CAT
0.35
850,000.00
699,010.18 133,524.35
CAT
6.5%
0.53%
838,112.07
###
###
###
2
150,989.82
Tabla de Amortizacin
Capital
Intereses Pago al Crdito
Seguro de Vida
Comisin
por
Seguro de Daos
Administracin
Mes
Saldo Inicial
Mensualidad Total
850,000.00
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
837,761.17
4,616.83
5,899.23
10,516.07
216.75
276.86
0.00
11,009.67
833,144.34
4,649.34
5,866.72
10,516.07
216.75
276.86
0.00
11,009.67
825,349.38
4,704.23
5,811.84
10,516.07
216.75
276.86
0.00
11,009.67
820,645.15
4,737.36
5,778.71
10,516.07
216.75
276.86
0.00
11,009.67
812,762.17
4,792.87
5,723.20
10,516.07
216.75
276.86
0.00
11,009.67
Prepago
Aportaciones
Bimestrales
Plazo
807,969.30
4,826.62
5,689.45
10,516.07
216.75
276.86
0.00
11,009.67
799,997.06
4,882.75
5,633.31
10,516.07
216.75
276.86
0.00
11,009.67
10
795,114.31
4,917.14
5,598.93
10,516.07
216.75
276.86
0.00
11,009.67
11
787,051.55
4,973.91
5,542.15
10,516.07
216.75
276.86
0.00
11,009.67
12
782,077.64
5,008.94
5,507.13
10,516.07
216.75
276.86
0.00
11,009.67
13
773,923.08
5,066.36
5,449.71
10,516.07
216.75
276.86
0.00
11,009.67
14
768,856.72
5,102.03
5,414.03
10,516.07
216.75
276.86
0.00
11,009.67
3,146
3,146
3,146
3,146
3,146
3,146
3,146
S
e
g
Saldo al final del
u
periodo
r
o
s
Tasa
mas
$845,469.35###
8.45%
$837,761.17###
8.45%
$833,144.34###
8.45%
$825,349.38###
8.45%
$820,645.15###
8.45%
$812,762.17###
8.45%
$807,969.30###
8.45%
$799,997.06###
8.45%
$795,114.31###
8.45%
$787,051.55###
8.45%
$782,077.64###
8.45%
$773,923.08###
8.45%
$768,856.72###
8.45%
$760,609.07###
8.45%
Seguro de Vida
Seguro de Daos
Comisin
por
Administracin
Mensualidad Total
10,516.07
216.75
276.86
0.00
11,009.67
10,516.07
216.75
276.86
0.00
11,009.67
5,260.88
10,516.07
216.75
276.86
0.00
11,009.67
5,292.19
5,223.87
10,516.07
216.75
276.86
0.00
11,009.67
733,413.88
5,351.61
5,164.46
10,516.07
216.75
276.86
0.00
11,009.67
20
728,062.27
5,389.30
5,126.77
10,516.07
216.75
276.86
0.00
11,009.67
21
719,527.36
5,449.40
5,066.67
10,516.07
216.75
276.86
0.00
11,009.67
Mes
Saldo Inicial
Capital
15
16
760,609.07
5,160.11
5,355.96
755,448.96
5,196.45
5,319.62
17
747,106.89
5,255.19
18
741,851.70
19
22
714,077.96
5,487.77
5,028.30
10,516.07
216.75
276.86
0.00
11,009.67
23
705,444.57
5,548.56
4,967.51
10,516.07
216.75
276.86
0.00
11,009.67
24
699,896.01
5,587.63
4,928.43
10,516.07
216.75
276.86
0.00
11,009.67
25
691,162.76
5,649.13
4,866.94
10,516.07
216.75
276.86
0.00
11,009.67
26
685,513.63
5,688.91
4,827.16
10,516.07
216.75
276.86
0.00
11,009.67
27
676,679.10
5,751.12
4,764.95
10,516.07
216.75
276.86
0.00
11,009.67
28
670,927.98
5,791.62
4,724.45
10,516.07
216.75
276.86
0.00
11,009.67
29
661,990.74
5,854.55
4,661.52
10,516.07
216.75
276.86
0.00
11,009.67
30
656,136.19
5,895.77
4,620.29
10,516.07
216.75
276.86
0.00
11,009.67
31
647,094.80
5,959.44
4,556.63
10,516.07
216.75
276.86
0.00
11,009.67
32
641,135.36
6,001.41
4,514.66
10,516.07
216.75
276.86
0.00
11,009.67
33
631,988.33
6,065.82
4,450.25
10,516.07
216.75
276.86
0.00
11,009.67
34
625,922.51
6,108.53
4,407.54
10,516.07
216.75
276.86
0.00
11,009.67
35
616,668.36
6,173.69
4,342.37
10,516.07
216.75
276.86
0.00
11,009.67
36
610,494.67
6,217.17
4,298.90
10,516.07
216.75
276.86
0.00
11,009.67
37
601,131.88
6,283.10
4,232.97
10,516.07
216.75
276.86
0.00
11,009.67
38
594,848.78
6,327.34
4,188.73
10,516.07
216.75
276.86
0.00
11,009.67
39
585,375.82
6,394.05
4,122.02
10,516.07
216.75
276.86
0.00
11,009.67
40
578,981.78
6,439.07
4,077.00
10,516.07
216.75
276.86
0.00
11,009.67
41
569,397.09
6,506.56
4,009.50
10,516.07
216.75
276.86
0.00
11,009.67
42
562,890.52
6,552.38
3,963.69
10,516.07
216.75
276.86
0.00
11,009.67
43
553,192.52
6,620.67
3,895.40
10,516.07
216.75
276.86
0.00
11,009.67
44
546,571.85
6,667.29
3,848.78
10,516.07
216.75
276.86
0.00
11,009.67
45
536,758.94
6,736.39
3,779.68
10,516.07
216.75
276.86
0.00
11,009.67
46
530,022.55
6,783.82
3,732.24
10,516.07
216.75
276.86
0.00
11,009.67
47
520,093.11
6,853.74
3,662.32
10,516.07
216.75
276.86
0.00
11,009.67
48
513,239.36
6,902.01
3,614.06
10,516.07
216.75
276.86
0.00
11,009.67
49
503,191.73
6,972.76
3,543.31
10,516.07
216.75
276.86
0.00
11,009.67
50
496,218.97
7,021.86
3,494.21
10,516.07
216.75
276.86
0.00
11,009.67
51
486,051.50
7,093.45
3,422.61
10,516.07
216.75
276.86
0.00
11,009.67
52
478,958.04
7,143.40
3,372.66
10,516.07
216.75
276.86
0.00
11,009.67
53
468,669.02
7,215.86
3,300.21
10,516.07
216.75
276.86
0.00
11,009.67
54
461,453.16
7,266.67
3,249.40
10,516.07
216.75
276.86
0.00
11,009.67
55
451,040.87
7,339.99
3,176.08
10,516.07
216.75
276.86
0.00
11,009.67
56
443,700.88
7,391.67
3,124.39
10,516.07
216.75
276.86
0.00
11,009.67
57
433,163.59
7,465.87
3,050.19
10,516.07
216.75
276.86
0.00
11,009.67
58
425,697.72
7,518.45
2,997.62
10,516.07
216.75
276.86
0.00
11,009.67
59
415,033.65
7,593.54
2,922.53
10,516.07
216.75
276.86
0.00
11,009.67
60
407,440.11
7,647.01
2,869.06
10,516.07
216.75
276.86
0.00
11,009.67
61
396,647.48
7,723.01
2,793.06
10,516.07
216.75
276.86
0.00
11,009.67
62
388,924.47
7,777.39
2,738.68
10,516.07
216.75
276.86
0.00
11,009.67
63
378,001.46
7,854.31
2,661.76
10,516.07
216.75
276.86
0.00
11,009.67
64
370,147.15
7,909.61
2,606.45
10,516.07
216.75
276.86
0.00
11,009.67
65
359,091.92
7,987.46
2,528.61
10,516.07
216.75
276.86
0.00
11,009.67
66
351,104.46
8,043.71
2,472.36
10,516.07
216.75
276.86
0.00
11,009.67
67
339,915.13
8,122.50
2,393.57
10,516.07
216.75
276.86
0.00
11,009.67
68
331,792.63
8,179.69
2,336.37
10,516.07
216.75
276.86
0.00
11,009.67
69
320,467.32
8,259.44
2,256.62
10,516.07
216.75
276.86
0.00
11,009.67
70
312,207.87
8,317.60
2,198.46
10,516.07
216.75
276.86
0.00
11,009.67
71
300,744.65
8,398.32
2,117.74
10,516.07
216.75
276.86
0.00
11,009.67
72
292,346.33
8,457.46
2,058.61
10,516.07
216.75
276.86
0.00
11,009.67
73
280,743.24
8,539.17
1,976.90
10,516.07
216.75
276.86
0.00
11,009.67
74
272,204.08
8,599.30
1,916.77
10,516.07
216.75
276.86
0.00
11,009.67
75
260,459.16
8,682.00
1,834.07
10,516.07
216.75
276.86
0.00
11,009.67
76
251,777.16
8,743.14
1,772.93
10,516.07
216.75
276.86
0.00
11,009.67
77
239,888.40
8,826.85
1,689.21
10,516.07
216.75
276.86
0.00
11,009.67
78
231,061.55
8,889.01
1,627.06
10,516.07
216.75
276.86
0.00
11,009.67
79
219,026.92
8,973.75
1,542.31
10,516.07
216.75
276.86
0.00
11,009.67
80
210,053.17
9,036.94
1,479.12
10,516.07
216.75
276.86
0.00
11,009.67
81
197,870.60
9,122.73
1,393.34
10,516.07
216.75
276.86
0.00
11,009.67
82
188,747.87
9,186.97
1,329.10
10,516.07
216.75
276.86
0.00
11,009.67
83
176,415.28
9,273.81
1,242.26
10,516.07
216.75
276.86
0.00
11,009.67
84
167,141.48
9,339.11
1,176.95
10,516.07
216.75
276.86
0.00
11,009.67
85
154,656.74
9,427.03
1,089.04
10,516.07
216.75
276.86
0.00
11,009.67
86
145,229.72
9,493.41
1,022.66
10,516.07
216.75
276.86
0.00
11,009.67
87
132,590.69
9,582.41
933.66
10,516.07
216.75
276.86
0.00
11,009.67
88
123,008.28
9,649.88
866.18
10,516.07
216.75
276.86
0.00
11,009.67
89
110,212.77
9,739.99
776.08
10,516.07
216.75
276.86
0.00
11,009.67
90
100,472.79
9,808.57
707.50
10,516.07
216.75
276.86
0.00
11,009.67
Prepago
Aportaciones
Bimestrales
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
S
e
g
Saldo al final del
u
periodo
r
o
$755,448.96###
s
$747,106.89###
Tasa
8.45%
8.45%
$741,851.70###
8.45%
$733,413.88###
8.45%
$728,062.27###
8.45%
$719,527.36###
8.45%
$714,077.96###
8.45%
$705,444.57###
8.45%
$699,896.01###
8.45%
$691,162.76###
8.45%
$685,513.63###
8.45%
$676,679.10###
8.45%
$670,927.98###
8.45%
$661,990.74###
8.45%
$656,136.19###
8.45%
$647,094.80###
8.45%
$641,135.36###
8.45%
$631,988.33###
8.45%
$625,922.51###
8.45%
$616,668.36###
8.45%
$610,494.67###
8.45%
$601,131.88###
8.45%
$594,848.78###
8.45%
$585,375.82###
8.45%
$578,981.78###
8.45%
$569,397.09###
8.45%
$562,890.52###
8.45%
$553,192.52###
8.45%
$546,571.85###
8.45%
$536,758.94###
8.45%
$530,022.55###
8.45%
$520,093.11###
8.45%
$513,239.36###
8.45%
$503,191.73###
8.45%
$496,218.97###
8.45%
$486,051.50###
8.45%
$478,958.04###
8.45%
$468,669.02###
8.45%
$461,453.16###
8.45%
$451,040.87###
8.45%
$443,700.88###
8.45%
$433,163.59###
8.45%
$425,697.72###
8.45%
$415,033.65###
8.45%
$407,440.11###
8.45%
$396,647.48###
8.45%
$388,924.47###
8.45%
$378,001.46###
8.45%
$370,147.15###
8.45%
$359,091.92###
8.45%
$351,104.46###
8.45%
$339,915.13###
8.45%
$331,792.63###
8.45%
$320,467.32###
8.45%
$312,207.87###
8.45%
$300,744.65###
8.45%
$292,346.33###
8.45%
$280,743.24###
8.45%
$272,204.08###
8.45%
$260,459.16###
8.45%
$251,777.16###
8.45%
$239,888.40###
8.45%
$231,061.55###
8.45%
$219,026.92###
8.45%
$210,053.17###
8.45%
$197,870.60###
8.45%
$188,747.87###
8.45%
$176,415.28###
8.45%
$167,141.48###
8.45%
$154,656.74###
8.45%
$145,229.72###
8.45%
$132,590.69###
8.45%
$123,008.28###
8.45%
$110,212.77###
8.45%
$100,472.79###
8.45%
$87,518.60###
8.45%
Seguro de Vida
Seguro de Daos
Comisin
por
Administracin
Mensualidad Total
10,516.07
216.75
276.86
0.00
11,009.67
10,516.07
216.75
276.86
0.00
11,009.67
454.21
10,516.07
216.75
276.86
0.00
11,009.67
10,132.71
383.36
10,516.07
216.75
276.86
0.00
11,009.67
41,163.50
10,226.21
289.86
10,516.07
216.75
276.86
0.00
11,009.67
96
30,937.30
10,298.22
217.85
10,516.07
216.75
276.86
0.00
11,009.67
97
17,493.46
10,392.88
123.18
10,516.07
216.75
276.86
0.00
11,009.67
7,100.57
50.00
Mes
Saldo Inicial
Capital
91
87,518.60
9,899.79
616.28
92
77,618.81
9,969.50
546.57
93
64,503.68
10,061.85
94
54,441.83
95
98
7,100.57
7,150.57
216.75
276.86
0.00
7,644.18
Prepago
Aportaciones
Bimestrales
3,146
3,146
3,146
-
S
e
g
Saldo al final del
u
periodo
r
o
$77,618.81###
s
$64,503.68###
Tasa
8.45%
8.45%
$54,441.83###
8.45%
$41,163.50###
8.45%
$30,937.30###
8.45%
$17,493.46###
8.45%
$7,100.57###
8.45%
$0.00###
8.45%
Mes
Saldo Inicial
Capital
Seguro de Vida
Seguro de Daos
Comisin
por
Administracin
Mensualidad Total
Prepago
Aportaciones
Bimestrales
S
e
g
Saldo al final del
u
periodo
r
o
s
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

IMPRIMIR

Inmueble:
Valor del inmueble:
Plazo en meses:
Tasa de Inters
Ingreso:
Ingreso Mnimo:
Credito HSBC:
Saldo Subcuenta de Vivienda SAR
Descuento Mensual:
Aportacion minima requerida del cliente:
GASTOS MENSUALES
6,000.00
364,286
364,286
$

Avalo:
364,286
-
$364,286
$3,350
$500
$8,500
Comisin no financiada
7%
200000 Gastos y honorarios notariales no financiados:
850,000

Gastos
10,000.00
GASTOS INICIALES
de
12,000.00
8,000.00
Quiere
Financiamiento
Notariales:
Composicin de la M ensualidad Total
$10,516
$217
$277
11,010
31,456

Crdito HSBC:
Mensualidad:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
1,214,286
120
70.0%
70.0%
8.45%
4,000.00
Ingresa el Valor del In

Pago Fijo
2,000.00
De
$8,500
0.00
$85,000
$85,000
461,636
Capital
Intereses
Seguros
###
###
###
Mensualidad Total
no
Gastos:
%Financiable:
Monto Financiable:
###
$85,000
0.0%
$0
Quiere Financiamiento de Comisin por

apertura:
no
Comisin:
%Financiable:
Monto Financiable:
120
###
###
###
###
PLAZO FINAL DEL CRDITO CON PREPAGOS

Meses:
Reduce:
###
###
###
8,500
0.0%
$0
###
###
###
###
###
###
###
###
###
###
###
###
###
1 CAT:
95%
CAT:
10.2%
100% (1) La comisin por apertura y gastos notariales pueden ser financiada hasta el 100%, dentro del porcentaje de financiamiento mximo, siempre y cuando el acreditado cuente con la capacidad de pago de acuerdo a la evaluacin de crdito de HSBC.
850,000.00
850,000.00
319,211.19
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
0.82%
838,112.07
1
0.00
Comisin por
Mensualidad Total
Admin.
Prepago
Saldo al final del

periodo
Tasa
Mes
Saldo Inicial
850,000.00
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
$845,469.35 ###
8.45%
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
$840,906.80 ###
8.45%
840,906.80
4,594.68
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
$836,312.11 ###
8.45%
836,312.11
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
$831,685.08 ###
8.45%
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
$827,025.46 ###
8.45%
Seg
Mensualidad
##
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
$822,333.03 ###
8.45%
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
$817,607.56 ###
8.45%
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
$812,848.81 ###
8.45%
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
$808,056.56 ###
8.45%
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
$803,230.55 ###
8.45%
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
$798,370.57 ###
8.45%
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
$793,476.36 ###
8.45%
13
793,476.36
4,928.67
5,587.40
10,516.07
216.75
276.86
0.00
11,009.67
$788,547.69 ###
8.45%
14
788,547.69
4,963.38
5,552.69
10,516.07
216.75
276.86
0.00
11,009.67
$783,584.31 ###
8.45%
15
783,584.31
4,998.33
5,517.74
10,516.07
216.75
276.86
0.00
11,009.67
$778,585.99 ###
8.45%
16
778,585.99
5,033.52
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
$773,552.46 ###
8.45%
17
773,552.46
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
$768,483.49 ###
8.45%
18
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
$763,378.83 ###
8.45%
Comisin por
Mensualidad Total
Admin.
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
19
763,378.83
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
11,009.67
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
0.00
11,009.67
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
276.86
0.00
22
747,848.16
5,249.97
5,266.10
10,516.07
216.75
276.86
23
742,598.19
5,286.94
5,229.13
10,516.07
216.75
24
737,311.25
5,324.17
5,191.90
10,516.07
25
731,987.08
5,361.66
5,154.41
26
726,625.42
5,399.41
27
721,226.01
5,437.43
28
715,788.58
29
Prepago
Saldo al final del

periodo
Tasa
Seg
$758,238.22 ###
8.45%
$753,061.42 ###
8.45%
11,009.67
$747,848.16 ###
8.45%
0.00
11,009.67
$742,598.19 ###
8.45%
276.86
0.00
11,009.67
$737,311.25 ###
8.45%
216.75
276.86
0.00
11,009.67
$731,987.08 ###
8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$726,625.42 ###
8.45%
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
$721,226.01 ###
8.45%
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
$715,788.58 ###
8.45%
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
$710,312.86 ###
8.45%
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
$704,798.57 ###
8.45%
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
$699,245.46 ###
8.45%
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
$693,653.25 ###
8.45%
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
$688,021.66 ###
8.45%
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
$682,350.41 ###
8.45%
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
$676,639.23 ###
8.45%
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
$670,887.83 ###
8.45%
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
$665,095.93 ###
8.45%
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
$659,263.25 ###
8.45%
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
$653,389.49 ###
8.45%
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
$647,474.38 ###
8.45%
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
$641,517.61 ###
8.45%
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
$635,518.89 ###
8.45%
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
$629,477.94 ###
8.45%
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
$623,394.45 ###
8.45%
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
$617,268.12 ###
8.45%
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
$611,098.64 ###
8.45%
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
$604,885.73 ###
8.45%
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
$598,629.07 ###
8.45%
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
$592,328.35 ###
8.45%
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
$585,983.26 ###
8.45%
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
$579,593.49 ###
8.45%
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
$573,158.73 ###
8.45%
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
$566,678.65 ###
8.45%
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
$560,152.95 ###
8.45%
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
$553,581.29 ###
8.45%
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
$546,963.36 ###
8.45%
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
$540,298.83 ###
8.45%
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
$533,587.36 ###
8.45%
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
$526,828.64 ###
8.45%
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
$520,022.33 ###
8.45%
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
$513,168.08 ###
8.45%
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
$506,265.57 ###
8.45%
Mensualidad
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
$499,314.46 ###
8.45%
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
$492,314.40 ###
8.45%
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
$485,265.05 ###
8.45%
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
$478,166.05 ###
8.45%
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
$471,017.07 ###
8.45%
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
$463,817.75 ###
8.45%
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
$456,567.73 ###
8.45%
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
$449,266.67 ###
8.45%
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
$441,914.18 ###
8.45%
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
$434,509.93 ###
8.45%
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
$427,053.54 ###
8.45%
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
$419,544.64 ###
8.45%
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
$411,982.87 ###
8.45%
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
$404,367.84 ###
8.45%
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
$396,699.20 ###
8.45%
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
$388,976.56 ###
8.45%
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
$381,199.53 ###
8.45%
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
$373,367.75 ###
8.45%
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
$365,480.81 ###
8.45%
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
$357,538.34 ###
8.45%
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
$349,539.94 ###
8.45%
83
349,539.94
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
$341,485.21 ###
8.45%
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
$333,373.77 ###
8.45%
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
$325,205.21 ###
8.45%
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
$316,979.13 ###
8.45%
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
$308,695.13 ###
8.45%
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
$300,352.79 ###
8.45%
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
$291,951.70 ###
8.45%
90
291,951.70
8,460.24
2,055.83
10,516.07
216.75
276.86
0.00
11,009.67
$283,491.46 ###
8.45%
91
283,491.46
8,519.81
1,996.25
10,516.07
216.75
276.86
0.00
11,009.67
$274,971.65 ###
8.45%
92
274,971.65
8,579.81
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
$266,391.84 ###
8.45%
Comisin por
Mensualidad Total
Admin.
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
93
266,391.84
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
94
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
95
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
96
240,288.21
8,824.04
1,692.03
10,516.07
216.75
276.86
97
231,464.18
8,886.17
1,629.89
10,516.07
216.75
98
222,578.00
8,948.75
1,567.32
10,516.07
99
213,629.26
9,011.76
1,504.31
100
204,617.50
9,075.22
101
195,542.28
9,139.12
102
186,403.15
103
Prepago
Saldo al final del

periodo
Tasa
Seg
$257,751.62 ###
8.45%
$249,050.55 ###
8.45%
11,009.67
$240,288.21 ###
8.45%
0.00
11,009.67
$231,464.18 ###
8.45%
276.86
0.00
11,009.67
$222,578.00 ###
8.45%
216.75
276.86
0.00
11,009.67
$213,629.26 ###
8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$204,617.50 ###
8.45%
1,440.85
10,516.07
216.75
276.86
0.00
11,009.67
$195,542.28 ###
8.45%
1,376.94
10,516.07
216.75
276.86
0.00
11,009.67
$186,403.15 ###
8.45%
9,203.48
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
$177,199.68 ###
8.45%
177,199.68
9,268.29
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
$167,931.39 ###
8.45%
104
167,931.39
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
$158,597.84 ###
8.45%
105
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
$149,198.57 ###
8.45%
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
$139,733.10 ###
8.45%
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
$130,200.99 ###
8.45%
108
130,200.99
9,599.24
916.83
10,516.07
216.75
276.86
0.00
11,009.67
$120,601.76 ###
8.45%
109
120,601.76
9,666.83
849.24
10,516.07
216.75
276.86
0.00
11,009.67
$110,934.93 ###
8.45%
110
110,934.93
9,734.90
781.17
10,516.07
216.75
276.86
0.00
11,009.67
$101,200.03 ###
8.45%
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
$91,396.58 ###
8.45%
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
$81,524.09 ###
8.45%
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
$71,582.09 ###
8.45%
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
$61,570.08 ###
8.45%
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
$51,487.57 ###
8.45%
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
$41,334.06 ###
8.45%
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
$31,109.06 ###
8.45%
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
$20,812.05 ###
8.45%
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
$10,442.53 ###
8.45%
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
$0.00 ###
8.45%
Mensualidad
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin por
Mensualidad Total
Admin.
Prepago
Mensualidad
Saldo al final del

periodo
Tasa
Seg
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

IMPRIMIR
GASTOS MENSUALES

Inmueble:
Valor del inmueble:
Plazo en meses:
Tasa de Inters
Factor Incremento Anual de Pago:
Factor Pago Inicial:
Ingreso:
Ingreso Mnimo:
Credito HSBC:
Descuento Mensual:
Mensualidad Inicial:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
1,214,286
120
70.0%
70.0%
8.45%
0.00%
12.4
$10,516
$217
$277
11,010
GASTOS INICIALES
364,286
364,286
$8,500
$8,500

364,286
850,000

7%
8,000.00
$364,286
$3,350
Aportacion minima requerida del cliente:
12,000.00
10,000.00
31,456

Avalo:

Crdito HSBC:
$500
De
4,000.00
$85,000
$85,000
461,636
###
###
###
###
###
2,000.00
200000
Ingresa el Valor
6,000.00
no

Gastos:
%Financiable:
Monto Financiable:
0%
Meses:
$0
Reduce:
###
###
0.00
$85,000
120
Capital
Intereses
Pago al Crdito
###
Seguros
###
no
1 Comisin:
###
###
$8,500
95% %Financiable:
100% Monto Financiable:
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
CAT
###
###
###
0%
-
CAT:
CAT:
10.22%
0.35
CAT
850,000.00
850,000.00
319,211.19
10.3%
0.82%
838,112.07
2
0.00
Mes
Saldo Inicial
Capital
Intereses
850,000.00
Ajuste Anual al Pago
Pago al Crdito
Seguro de Vida
Seguro de Daos Comisin por Administracin
Mensualidad Total
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
840,906.80
4,594.68
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
Prepago
Saldo al final del

periodo
Se
Tasa
PLAZO
836,312.11
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
13
793,476.36
4,928.67
5,587.40
0.00%
10,516.07
216.75
276.86
0.00
11,009.67
14
788,547.69
4,963.38
5,552.69
10,516.07
216.75
276.86
0.00
11,009.67
15
783,584.31
4,998.33
5,517.74
10,516.07
216.75
276.86
0.00
11,009.67
16
778,585.99
5,033.52
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
17
773,552.46
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
18
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
19
763,378.83
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
11,009.67
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
0.00
11,009.67
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
276.86
0.00
11,009.67
##
$845,469.35 ###
$840,906.80 ###
$836,312.11 ###
$831,685.08 ###
$827,025.46 ###
$822,333.03 ###
$817,607.56 ###
$812,848.81 ###
$808,056.56 ###
$803,230.55 ###
$798,370.57 ###
$793,476.36 ###
$788,547.69 ###
$783,584.31 ###
$778,585.99 ###
$773,552.46 ###
$768,483.49 ###
$763,378.83 ###
$758,238.22 ###
$753,061.42 ###
$747,848.16 ###
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
22
747,848.16
5,249.97
5,266.10
10,516.07
216.75
276.86
0.00
11,009.67
23
742,598.19
5,286.94
5,229.13
10,516.07
216.75
276.86
0.00
11,009.67
24
737,311.25
5,324.17
5,191.90
10,516.07
216.75
276.86
0.00
11,009.67
25
731,987.08
5,361.66
5,154.41
10,516.07
216.75
276.86
0.00
11,009.67
26
726,625.42
5,399.41
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
27
721,226.01
5,437.43
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
28
715,788.58
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
29
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
0.00%
0.00%
0.00%
0.00%
Pago al Crdito
Seguro de Vida
Mensualidad Total
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
83
349,539.94
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
90
291,951.70
8,460.24
2,055.83
10,516.07
216.75
276.86
0.00
11,009.67
91
283,491.46
8,519.81
1,996.25
10,516.07
216.75
276.86
0.00
11,009.67
92
274,971.65
8,579.81
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
93
266,391.84
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
94
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
95
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
11,009.67
96
240,288.21
8,824.04
1,692.03
10,516.07
216.75
276.86
0.00
11,009.67
97
231,464.18
8,886.17
1,629.89
10,516.07
216.75
276.86
0.00
11,009.67
98
222,578.00
8,948.75
1,567.32
10,516.07
216.75
276.86
0.00
11,009.67
99
213,629.26
9,011.76
1,504.31
10,516.07
216.75
276.86
0.00
11,009.67
100
204,617.50
9,075.22
1,440.85
10,516.07
216.75
276.86
0.00
11,009.67
101
195,542.28
9,139.12
1,376.94
10,516.07
216.75
276.86
0.00
11,009.67
102
186,403.15
9,203.48
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
103
177,199.68
9,268.29
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
104
167,931.39
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
0.00%
Prepago
Saldo al final del

periodo
Se
$742,598.19 ###
$737,311.25 ###
$731,987.08 ###
$726,625.42 ###
$721,226.01 ###
$715,788.58 ###
$710,312.86 ###
$704,798.57 ###
$699,245.46 ###
$693,653.25 ###
$688,021.66 ###
$682,350.41 ###
$676,639.23 ###
$670,887.83 ###
$665,095.93 ###
$659,263.25 ###
$653,389.49 ###
$647,474.38 ###
$641,517.61 ###
$635,518.89 ###
$629,477.94 ###
$623,394.45 ###
$617,268.12 ###
$611,098.64 ###
$604,885.73 ###
$598,629.07 ###
$592,328.35 ###
$585,983.26 ###
$579,593.49 ###
$573,158.73 ###
$566,678.65 ###
$560,152.95 ###
$553,581.29 ###
$546,963.36 ###
$540,298.83 ###
$533,587.36 ###
$526,828.64 ###
$520,022.33 ###
$513,168.08 ###
$506,265.57 ###
$499,314.46 ###
$492,314.40 ###
$485,265.05 ###
$478,166.05 ###
$471,017.07 ###
$463,817.75 ###
$456,567.73 ###
$449,266.67 ###
$441,914.18 ###
$434,509.93 ###
$427,053.54 ###
$419,544.64 ###
$411,982.87 ###
$404,367.84 ###
$396,699.20 ###
$388,976.56 ###
$381,199.53 ###
$373,367.75 ###
$365,480.81 ###
$357,538.34 ###
$349,539.94 ###
$341,485.21 ###
$333,373.77 ###
$325,205.21 ###
$316,979.13 ###
$308,695.13 ###
$300,352.79 ###
$291,951.70 ###
$283,491.46 ###
$274,971.65 ###
$266,391.84 ###
$257,751.62 ###
$249,050.55 ###
$240,288.21 ###
$231,464.18 ###
$222,578.00 ###
$213,629.26 ###
$204,617.50 ###
$195,542.28 ###
$186,403.15 ###
$177,199.68 ###
$167,931.39 ###
$158,597.84 ###
Tasa
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
105
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
108
130,200.99
9,599.24
916.83
10,516.07
216.75
276.86
0.00
11,009.67
109
120,601.76
9,666.83
849.24
10,516.07
216.75
276.86
0.00
11,009.67
110
110,934.93
9,734.90
781.17
10,516.07
216.75
276.86
0.00
11,009.67
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
Pago al Crdito
Seguro de Vida
Mensualidad Total
Prepago
Saldo al final del

periodo
Se
$149,198.57 ###
$139,733.10 ###
$130,200.99 ###
$120,601.76 ###
$110,934.93 ###
$101,200.03 ###
$91,396.58 ###
$81,524.09 ###
$71,582.09 ###
$61,570.08 ###
$51,487.57 ###
$41,334.06 ###
$31,109.06 ###
$20,812.05 ###
$10,442.53 ###
$0.00 ###
Tasa
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Mensualidad Total
Prepago
Saldo al final del

periodo
Se
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

IMPRIMIR

Inmueble:
Valor del inmueble:
Plazo en meses:
Tasa de Inters
Ingreso:
Ingreso Mnimo:
Credito HSBC:
Crdito a otorgar por el FOVISSSTE:
Descuento Mensual:
Aportacion Mnima Requerida del Cliente:
Crdito HSBC:
GASTOS MENSUALES
$
1,214,286
120
70.0%
70.0%
8.45%
###
###
###
10,000.00
8,000.00
6,000.00
GASTOS INICIALES
364,286
364,286
$

Avalo:
364,286
850,000
Gastos

12,000.00
31,456
no
Gastos:
%Financiable:
Monto Financiable:
$85,000
0.0%
$0

apertura:
no
Comisin:
%Financiable:
Monto Financiable:
4,000.00
$364,286
$3,350
comision no financiada
200000 Gastos y honorarios notariales:
7%

de
$10,516
$217
$277
11,010
##
$
Quiere
Financiamiento
Notariales:
Mensualidad:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
Ingresa el Valor del I
2,000.00
Captu
$500
$8,500
$8,500
$85,000
$85,000
0.00
De
Capital
Intereses
###
###
###
Mensualidad Total
###
461,636
###
###
###
###
8,500
0.0%
$0
1
95% CAT:
100%
Meses:
Reduce:
CAT:
###
###
###
120
0
10.2%
0.35
850,000.00
Seguros
850,000.00
319,211.19
10.3%
0.82%
838,112.07
1
0.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Home Insurance (per thousand * house value)
###
###
###
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Mensualidad
850,000.00
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
840,906.80
4,594.68
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
836,312.11
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
13
793,476.36
4,928.67
5,587.40
10,516.07
216.75
276.86
0.00
11,009.67
Saldo al final del

periodo
Tasa
Seg
Plazo
$845,469.35 ###
$840,906.80 ###
$836,312.11 ###
$831,685.08 ###
$827,025.46 ###
$822,333.03 ###
$817,607.56 ###
$812,848.81 ###
$808,056.56 ###
$803,230.55 ###
$798,370.57 ###
$793,476.36 ###
$788,547.69 ###
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
14
788,547.69
4,963.38
5,552.69
10,516.07
216.75
276.86
0.00
11,009.67
15
783,584.31
4,998.33
5,517.74
10,516.07
216.75
276.86
0.00
11,009.67
16
778,585.99
5,033.52
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
17
773,552.46
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
18
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
19
763,378.83
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
11,009.67
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
0.00
11,009.67
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
276.86
0.00
11,009.67
22
747,848.16
5,249.97
5,266.10
10,516.07
216.75
276.86
0.00
11,009.67
23
742,598.19
5,286.94
5,229.13
10,516.07
216.75
276.86
0.00
11,009.67
24
737,311.25
5,324.17
5,191.90
10,516.07
216.75
276.86
0.00
11,009.67
25
731,987.08
5,361.66
5,154.41
10,516.07
216.75
276.86
0.00
11,009.67
26
726,625.42
5,399.41
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
27
721,226.01
5,437.43
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
28
715,788.58
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
29
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
83
349,539.94
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
Prepago
Mensualidad
Saldo al final del

periodo
Tasa
Seg
$783,584.31 ###
$778,585.99 ###
$773,552.46 ###
$768,483.49 ###
$763,378.83 ###
$758,238.22 ###
$753,061.42 ###
$747,848.16 ###
$742,598.19 ###
$737,311.25 ###
$731,987.08 ###
$726,625.42 ###
$721,226.01 ###
$715,788.58 ###
$710,312.86 ###
$704,798.57 ###
$699,245.46 ###
$693,653.25 ###
$688,021.66 ###
$682,350.41 ###
$676,639.23 ###
$670,887.83 ###
$665,095.93 ###
$659,263.25 ###
$653,389.49 ###
$647,474.38 ###
$641,517.61 ###
$635,518.89 ###
$629,477.94 ###
$623,394.45 ###
$617,268.12 ###
$611,098.64 ###
$604,885.73 ###
$598,629.07 ###
$592,328.35 ###
$585,983.26 ###
$579,593.49 ###
$573,158.73 ###
$566,678.65 ###
$560,152.95 ###
$553,581.29 ###
$546,963.36 ###
$540,298.83 ###
$533,587.36 ###
$526,828.64 ###
$520,022.33 ###
$513,168.08 ###
$506,265.57 ###
$499,314.46 ###
$492,314.40 ###
$485,265.05 ###
$478,166.05 ###
$471,017.07 ###
$463,817.75 ###
$456,567.73 ###
$449,266.67 ###
$441,914.18 ###
$434,509.93 ###
$427,053.54 ###
$419,544.64 ###
$411,982.87 ###
$404,367.84 ###
$396,699.20 ###
$388,976.56 ###
$381,199.53 ###
$373,367.75 ###
$365,480.81 ###
$357,538.34 ###
$349,539.94 ###
$341,485.21 ###
$333,373.77 ###
$325,205.21 ###
$316,979.13 ###
$308,695.13 ###
$300,352.79 ###
$291,951.70 ###
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
90
291,951.70
8,460.24
2,055.83
10,516.07
216.75
276.86
0.00
11,009.67
91
283,491.46
8,519.81
1,996.25
10,516.07
216.75
276.86
0.00
11,009.67
92
274,971.65
8,579.81
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
93
266,391.84
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
94
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
95
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
11,009.67
96
240,288.21
8,824.04
1,692.03
10,516.07
216.75
276.86
0.00
11,009.67
97
231,464.18
8,886.17
1,629.89
10,516.07
216.75
276.86
0.00
11,009.67
98
222,578.00
8,948.75
1,567.32
10,516.07
216.75
276.86
0.00
11,009.67
99
213,629.26
9,011.76
1,504.31
10,516.07
216.75
276.86
0.00
11,009.67
100
204,617.50
9,075.22
1,440.85
10,516.07
216.75
276.86
0.00
11,009.67
101
195,542.28
9,139.12
1,376.94
10,516.07
216.75
276.86
0.00
11,009.67
102
186,403.15
9,203.48
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
103
177,199.68
9,268.29
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
104
167,931.39
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
105
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
108
130,200.99
9,599.24
916.83
10,516.07
216.75
276.86
0.00
11,009.67
109
120,601.76
9,666.83
849.24
10,516.07
216.75
276.86
0.00
11,009.67
110
110,934.93
9,734.90
781.17
10,516.07
216.75
276.86
0.00
11,009.67
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
Prepago
Mensualidad
Saldo al final del

periodo
Tasa
Seg
$283,491.46 ###
$274,971.65 ###
$266,391.84 ###
$257,751.62 ###
$249,050.55 ###
$240,288.21 ###
$231,464.18 ###
$222,578.00 ###
$213,629.26 ###
$204,617.50 ###
$195,542.28 ###
$186,403.15 ###
$177,199.68 ###
$167,931.39 ###
$158,597.84 ###
$149,198.57 ###
$139,733.10 ###
$130,200.99 ###
$120,601.76 ###
$110,934.93 ###
$101,200.03 ###
$91,396.58 ###
$81,524.09 ###
$71,582.09 ###
$61,570.08 ###
$51,487.57 ###
$41,334.06 ###
$31,109.06 ###
$20,812.05 ###
$10,442.53 ###
$0.00 ###
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Mensualidad
Saldo al final del

periodo
Tasa
Seg
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

IMPRIMIR

Inmueble:
Valor del inmueble:
Plazo en meses:
Tasa de Inters
Ingreso:
Ingreso Mnimo:
Credito HSBC:
Crdito a otorgar por el FOVISSSTE:
Descuento Mensual:
GASTOS MENSUALES
1,214,286
120
70.0%
70.0%
8.45%
0.00%
12.4
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
$10,516
$217
$277
11,010

12,000.00
10,000.00
31,456
A
###
GASTOS INICIALES
###

Avalo:
Aportacion Mnima Requerida del Cliente:

364,286
364,286

Crdito HSBC:

364,286
850,000

7%
$364,286
$3,350
$500
8,000.00
$8,500
$8,500
6,000.00
##
##
V
4,000.00
200000
Ingresa el Valor
De
$85,000
$85,000
461,636
##
###
###
###
###
###
2,000.00

no
Gastos:
%Financiable:
Monto Financiable:
1
95%
100%
0%
Meses:
$0
Reduce:
###
###
0.00
$85,000
###
120
Capital
Intereses
Pago al Crdito
Seguros
###
no
Comisin:
###
###
$8,500
%Financiable:
Monto Financiable:
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0%
-
CAT:
CAT:
10.22%
0.35
CAT
850,000.00
850,000.00
319,211.19
10.3%
0.82%
838,112.07
###
###
###
2
0.00
Mes
Saldo Inicial
Capital
Intereses
Ajuste
Pago
Anual
al
Pago al Crdito
Seguro de Vida
Mensualidad Total
850,000.00
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
PLAZO
840,906.80
4,594.68
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
836,312.11
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
13
793,476.36
4,928.67
5,587.40
10,516.07
216.75
276.86
0.00
11,009.67
14
788,547.69
4,963.38
5,552.69
10,516.07
216.75
276.86
0.00
11,009.67
15
783,584.31
4,998.33
5,517.74
10,516.07
216.75
276.86
0.00
11,009.67
16
778,585.99
5,033.52
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
17
773,552.46
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
18
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
11,009.67
19
763,378.83
Prepago
0.00%
Saldo al final del

periodo
Tasa
Appraisal (per thousand * house value)
$845,469.35###
$840,906.80###
$836,312.11###
$831,685.08###
$827,025.46###
$822,333.03###
$817,607.56###
$812,848.81###
$808,056.56###
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
$803,230.55###
$798,370.57###
$793,476.36###
$788,547.69###
$783,584.31###
$778,585.99###
$773,552.46###
$768,483.49###
$763,378.83###
$758,238.22###
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
Ajuste
Pago
Anual
al
Pago al Crdito
Seguro de Vida
Mensualidad Total
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
0.00
11,009.67
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
276.86
0.00
11,009.67
22
747,848.16
5,249.97
5,266.10
10,516.07
216.75
276.86
0.00
11,009.67
23
742,598.19
5,286.94
5,229.13
10,516.07
216.75
276.86
0.00
11,009.67
24
737,311.25
5,324.17
5,191.90
10,516.07
216.75
276.86
0.00
11,009.67
25
731,987.08
5,361.66
5,154.41
10,516.07
216.75
276.86
0.00
11,009.67
26
726,625.42
5,399.41
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
27
721,226.01
5,437.43
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
28
715,788.58
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
29
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
83
349,539.94
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
90
291,951.70
8,460.24
2,055.83
10,516.07
216.75
276.86
0.00
11,009.67
91
283,491.46
8,519.81
1,996.25
10,516.07
216.75
276.86
0.00
11,009.67
92
274,971.65
8,579.81
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
93
266,391.84
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
94
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
95
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
11,009.67
96
240,288.21
8,824.04
1,692.03
10,516.07
216.75
276.86
0.00
11,009.67
97
231,464.18
8,886.17
1,629.89
10,516.07
216.75
276.86
0.00
11,009.67
98
222,578.00
8,948.75
1,567.32
10,516.07
216.75
276.86
0.00
11,009.67
99
213,629.26
9,011.76
1,504.31
10,516.07
216.75
276.86
0.00
11,009.67
100
204,617.50
9,075.22
1,440.85
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Prepago
Saldo al final del

periodo
Tasa
$753,061.42###
$747,848.16###
$742,598.19###
$737,311.25###
$731,987.08###
$726,625.42###
$721,226.01###
$715,788.58###
$710,312.86###
$704,798.57###
$699,245.46###
$693,653.25###
$688,021.66###
$682,350.41###
$676,639.23###
$670,887.83###
$665,095.93###
$659,263.25###
$653,389.49###
$647,474.38###
$641,517.61###
$635,518.89###
$629,477.94###
$623,394.45###
$617,268.12###
$611,098.64###
$604,885.73###
$598,629.07###
$592,328.35###
$585,983.26###
$579,593.49###
$573,158.73###
$566,678.65###
$560,152.95###
$553,581.29###
$546,963.36###
$540,298.83###
$533,587.36###
$526,828.64###
$520,022.33###
$513,168.08###
$506,265.57###
$499,314.46###
$492,314.40###
$485,265.05###
$478,166.05###
$471,017.07###
$463,817.75###
$456,567.73###
$449,266.67###
$441,914.18###
$434,509.93###
$427,053.54###
$419,544.64###
$411,982.87###
$404,367.84###
$396,699.20###
$388,976.56###
$381,199.53###
$373,367.75###
$365,480.81###
$357,538.34###
$349,539.94###
$341,485.21###
$333,373.77###
$325,205.21###
$316,979.13###
$308,695.13###
$300,352.79###
$291,951.70###
$283,491.46###
$274,971.65###
$266,391.84###
$257,751.62###
$249,050.55###
$240,288.21###
$231,464.18###
$222,578.00###
$213,629.26###
$204,617.50###
$195,542.28###
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
Ajuste
Pago
Anual
al
Pago al Crdito
Seguro de Vida
Mensualidad Total
101
195,542.28
9,139.12
1,376.94
10,516.07
216.75
276.86
0.00
11,009.67
102
186,403.15
9,203.48
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
103
177,199.68
9,268.29
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
104
167,931.39
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
105
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
108
130,200.99
9,599.24
916.83
10,516.07
216.75
276.86
0.00
11,009.67
109
120,601.76
9,666.83
849.24
10,516.07
216.75
276.86
0.00
11,009.67
110
110,934.93
9,734.90
781.17
10,516.07
216.75
276.86
0.00
11,009.67
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
Prepago
Saldo al final del

periodo
Tasa
$186,403.15###
$177,199.68###
$167,931.39###
$158,597.84###
$149,198.57###
$139,733.10###
$130,200.99###
$120,601.76###
$110,934.93###
$101,200.03###
$91,396.58###
$81,524.09###
$71,582.09###
$61,570.08###
$51,487.57###
$41,334.06###
$31,109.06###
$20,812.05###
$10,442.53###
$0.00###
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Mes
Saldo Inicial
Capital
Intereses
Ajuste
Pago
Anual
al
Pago al Crdito
Seguro de Vida
Mensualidad Total
Prepago
Saldo al final del

periodo
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

IMPRIMIR

Inmueble:
Valor del inmueble:
1,214,286
Plazo en meses:
Tasa de Inters
Ingreso:
Ingreso Mnimo:
Credito HSBC:
Sueldo del cliente:
Crdito a otorgar por el INFONAVIT:
GASTOS MENSUALES
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:

120
70.0%
70.0%
8.45%
0.00%
$10,516
$217
$277
11,010
10,000.00
Si, aplica: Capture Ingreso Mayor al Requerido
Pago Fijo
31,456

Avalo:
31,456

7%
Gastos y honorarios notariales no financiad
$
364,286
364,286
4,000.00
$8,500
$8,500
Ingresa el Valor del In
2,000.00
$85,000
$85,000
461,636
##
De
0.00
120
###
###
###
###
###
###
###
###
Capital
364,286
850,000
Intereses
Pago al Crdito
Seguros

200000
Meses:
Reduce:
no
$85,000
0%
###
###
###
$0
###
Monto Financiable:
1 apertura:
95% Comisin:
100% %Financiable:
Monto Financiable:
6,000.00
$364,286
$3,350
$500
Descuento Mensual INFONAVIT:

Aportacin Mnima Requerida del Cliente
$
Crdito HSBC:
$
Gastos
Datos del
GASTOS INICIALES

de
Capture
8,000.00
12.4
Monto Inicial de la Subcuenta

Monto Remanente de la Subcuenta:
Quiere Financiamiento
Notariales:
Gastos:
%Financiable:
Composicin de la M ensualidad Total

12,000.00
no
###
###
###
###
###
###
###
###
###
###
###
###
###
###
$8,500
0%
$0
CAT:
CAT:
10.2%
0.35
CAT
850,000.00
850,000.00
319,211.19
CAT
10.3%
0.82%
838,112.07
###
###
###
2
0.00
Mes
Saldo Inicial
Capital
Intereses
850,000.00
850,000.00
4,530.65
5,985.42
845,469.35
4,562.55
840,906.80
4,594.68
836,312.11
Ajuste Anual Pago

al Pago
Crdito
al
Comisin
por
Mensualidad Total
Administracin
Prepago
Saldo al final del

Seg
periodo
Subcuenta
Tasa
Seguro de Vida
Seguro de Daos
10,516.07
216.75
276.86
0.00
11,009.67
$845,469.35 ###
8.45%
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
$840,906.80 ###
8.45%
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
$836,312.11 ###
8.45%
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
$831,685.08 ###
8.45%
PLAZO
###
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
$827,025.46 ###
8.45%
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
$822,333.03 ###
8.45%
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
$817,607.56 ###
8.45%
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
$812,848.81 ###
8.45%
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
$808,056.56 ###
8.45%
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
$803,230.55 ###
8.45%
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
$798,370.57 ###
8.45%
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
$793,476.36 ###
8.45%
13
793,476.36
4,928.67
5,587.40
10,516.07
216.75
276.86
0.00
11,009.67
$788,547.69 ###
8.45%
0.00%
Mes
Saldo Inicial
Capital
Intereses
14
788,547.69
4,963.38
5,552.69
15
783,584.31
4,998.33
5,517.74
16
778,585.99
5,033.52
17
773,552.46
18
19
Ajuste Anual Pago

al Pago
Crdito
al
Comisin
por
Mensualidad Total
Administracin
Prepago
Saldo al final del

Seg
periodo
Subcuenta
Tasa
Seguro de Vida
Seguro de Daos
10,516.07
216.75
276.86
0.00
11,009.67
$783,584.31 ###
8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$778,585.99 ###
8.45%
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
$773,552.46 ###
8.45%
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
$768,483.49 ###
8.45%
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
$763,378.83 ###
8.45%
763,378.83
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
11,009.67
$758,238.22 ###
8.45%
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
0.00
11,009.67
$753,061.42 ###
8.45%
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
276.86
0.00
11,009.67
$747,848.16 ###
8.45%
22
747,848.16
5,249.97
5,266.10
10,516.07
216.75
276.86
0.00
11,009.67
$742,598.19 ###
8.45%
23
742,598.19
5,286.94
5,229.13
10,516.07
216.75
276.86
0.00
11,009.67
$737,311.25 ###
8.45%
24
737,311.25
5,324.17
5,191.90
10,516.07
216.75
276.86
0.00
11,009.67
$731,987.08 ###
8.45%
25
731,987.08
5,361.66
5,154.41
10,516.07
216.75
276.86
0.00
11,009.67
$726,625.42 ###
8.45%
26
726,625.42
5,399.41
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
$721,226.01 ###
8.45%
27
721,226.01
5,437.43
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
$715,788.58 ###
8.45%
28
715,788.58
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
$710,312.86 ###
8.45%
29
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
$704,798.57 ###
8.45%
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
$699,245.46 ###
8.45%
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
$693,653.25 ###
8.45%
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
$688,021.66 ###
8.45%
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
$682,350.41 ###
8.45%
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
$676,639.23 ###
8.45%
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
$670,887.83 ###
8.45%
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
$665,095.93 ###
8.45%
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
$659,263.25 ###
8.45%
0.00%
0.00%
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
$653,389.49 ###
8.45%
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
$647,474.38 ###
8.45%
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
$641,517.61 ###
8.45%
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
$635,518.89 ###
8.45%
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
$629,477.94 ###
8.45%
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
$623,394.45 ###
8.45%
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
$617,268.12 ###
8.45%
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
$611,098.64 ###
8.45%
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
$604,885.73 ###
8.45%
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
$598,629.07 ###
8.45%
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
$592,328.35 ###
8.45%
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
$585,983.26 ###
8.45%
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
$579,593.49 ###
8.45%
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
$573,158.73 ###
8.45%
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
$566,678.65 ###
8.45%
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
$560,152.95 ###
8.45%
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
$553,581.29 ###
8.45%
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
$546,963.36 ###
8.45%
0.00%
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
$540,298.83 ###
8.45%
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
$533,587.36 ###
8.45%
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
$526,828.64 ###
8.45%
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
$520,022.33 ###
8.45%
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
$513,168.08 ###
8.45%
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
$506,265.57 ###
8.45%
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
$499,314.46 ###
8.45%
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
$492,314.40 ###
8.45%
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
$485,265.05 ###
8.45%
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
$478,166.05 ###
8.45%
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
$471,017.07 ###
8.45%
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
$463,817.75 ###
8.45%
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
$456,567.73 ###
8.45%
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
$449,266.67 ###
8.45%
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
$441,914.18 ###
8.45%
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
$434,509.93 ###
8.45%
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
$427,053.54 ###
8.45%
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
$419,544.64 ###
8.45%
0.00%
0.00%
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
$411,982.87 ###
8.45%
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
$404,367.84 ###
8.45%
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
$396,699.20 ###
8.45%
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
$388,976.56 ###
8.45%
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
$381,199.53 ###
8.45%
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
$373,367.75 ###
8.45%
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
$365,480.81 ###
8.45%
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
$357,538.34 ###
8.45%
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
$349,539.94 ###
8.45%
83
349,539.94
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
$341,485.21 ###
8.45%
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
$333,373.77 ###
8.45%
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
$325,205.21 ###
8.45%
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
$316,979.13 ###
8.45%
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
$308,695.13 ###
8.45%
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
$300,352.79 ###
8.45%
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
$291,951.70 ###
8.45%
0.00%
Mes
Saldo Inicial
Capital
Intereses
90
291,951.70
8,460.24
2,055.83
91
283,491.46
8,519.81
1,996.25
92
274,971.65
8,579.81
93
266,391.84
94
95
Ajuste Anual Pago

al Pago
Crdito
al
Comisin
por
Mensualidad Total
Administracin
Prepago
Subcuenta
Saldo al final del

Seg
periodo
Tasa
Seguro de Vida
Seguro de Daos
10,516.07
216.75
276.86
0.00
11,009.67
$283,491.46 ###
8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$274,971.65 ###
8.45%
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
$266,391.84 ###
8.45%
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
$257,751.62 ###
8.45%
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
$249,050.55 ###
8.45%
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
11,009.67
$240,288.21 ###
8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$231,464.18 ###
8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$222,578.00 ###
8.45%
96
240,288.21
8,824.04
1,692.03
97
231,464.18
8,886.17
1,629.89
98
222,578.00
8,948.75
1,567.32
10,516.07
216.75
276.86
0.00
11,009.67
$213,629.26 ###
8.45%
99
213,629.26
9,011.76
1,504.31
10,516.07
216.75
276.86
0.00
11,009.67
$204,617.50 ###
8.45%
100
204,617.50
9,075.22
1,440.85
10,516.07
216.75
276.86
0.00
11,009.67
$195,542.28 ###
8.45%
101
195,542.28
9,139.12
1,376.94
10,516.07
216.75
276.86
0.00
11,009.67
$186,403.15 ###
8.45%
102
186,403.15
9,203.48
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
$177,199.68 ###
8.45%
103
177,199.68
9,268.29
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
$167,931.39 ###
8.45%
104
167,931.39
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
$158,597.84 ###
8.45%
105
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
$149,198.57 ###
8.45%
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
$139,733.10 ###
8.45%
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
$130,200.99 ###
8.45%
108
130,200.99
9,599.24
916.83
10,516.07
216.75
276.86
0.00
11,009.67
$120,601.76 ###
8.45%
109
120,601.76
9,666.83
849.24
10,516.07
216.75
276.86
0.00
11,009.67
$110,934.93 ###
8.45%
110
110,934.93
9,734.90
781.17
10,516.07
216.75
276.86
0.00
11,009.67
$101,200.03 ###
8.45%
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
$91,396.58 ###
8.45%
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
$81,524.09 ###
8.45%
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
$71,582.09 ###
8.45%
0.00%
0.00%
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
$61,570.08 ###
8.45%
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
$51,487.57 ###
8.45%
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
$41,334.06 ###
8.45%
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
$31,109.06 ###
8.45%
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
$20,812.05 ###
8.45%
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
$10,442.53 ###
8.45%
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
$0.00 ###
8.45%
Mes
Saldo Inicial
Capital
Intereses
Ajuste Anual Pago

al Pago
Crdito
al
Seguro de Vida
Seguro de Daos
Comisin
por
Mensualidad Total
Administracin
Prepago
Subcuenta
Saldo al final del

Seg
periodo
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

IMPRIMIR
GASTOS MENSUALES
Inmueble:
Valor del inmueble: $
1,214,286
Plazo en meses:
Tasa de Inters
Ingreso:
Ingreso Mnimo:
$
Credito HSBC:
Crdito a otorgar por el INFONAVIT:
Monto Inicial de la Subcuenta
Monto Remanente de la Subcuenta:
Descuento Mensual INFONAVIT:
Aportacin Mnima Requerida del Cliente:

120
70.0%
70.0%
8.45%
$10,516
$217
$277
11,010

12,000.00
10,000.00
31,456
Sueldo del cliente:
Si, aplica: Capture Ingreso Mayor al Requerido

8,000.00
GASTOS INICIALES
364,286
364,286

Avalo:

364,286
-
Crdito HSBC:
850,000
6,000.00
$364,286
$3,350
##
De
2,000.00
###
###
0.00
$85,000
$85,000
$
Ingresa el Valor del Inm
4,000.00
$500
$8,500
$8,500

7%
Mensualidad:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
###
###
Capital
461,636
Intereses
Seguros
###
Mensualidad Total
no
Gastos:
%Financiable:
###
###
###
$85,000
0.0%
Monto Financiable:
$0
Quiere Financiamiento de Comisin por no

apertura:
Comisin:
$
Meses:
Reduce:
8,500
%Financiable:
1 Monto Financiable:
95%
100% CAT:
###
###
###
120
0
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
CAT
###
###
###
0.0%
$0
CAT:
10.2%
0.35
-
CAT
10.3%
0.82%
838,112.07
2
0.00
850,000.00
850,000.00
319,211.19
Mes
Saldo Inicial
Capital
Intereses
Pago
al
Crdito
Seguro de Vida
850,000.00
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
$845,469.35 ###
8.45%
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
$840,906.80 ###
8.45%
840,906.80
4,594.68
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
$836,312.11 ###
8.45%
836,312.11
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
$831,685.08 ###
8.45%
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
$827,025.46 ###
8.45%
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
$822,333.03 ###
8.45%
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
$817,607.56 ###
8.45%
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
$812,848.81 ###
8.45%
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
$808,056.56 ###
8.45%
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
$803,230.55 ###
8.45%
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
$798,370.57 ###
8.45%
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
$793,476.36 ###
8.45%
13
793,476.36
4,928.67
5,587.40
10,516.07
216.75
276.86
0.00
11,009.67
$788,547.69 ###
8.45%
14
788,547.69
4,963.38
5,552.69
10,516.07
216.75
276.86
0.00
11,009.67
$783,584.31 ###
8.45%
Seguro de Daos
Comisin
Admin.
por
Mensualidad Total
Prepago
Aportaciones
Garantizadas
Saldo al final del

periodo
Seg
Tasa
Plazo
Saldo Inicial
Capital
Intereses
Pago
al
Crdito
Seguro de Vida
15
783,584.31
4,998.33
5,517.74
10,516.07
216.75
276.86
0.00
11,009.67
$778,585.99 ###
8.45%
16
778,585.99
5,033.52
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
$773,552.46 ###
8.45%
17
773,552.46
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
$768,483.49 ###
8.45%
18
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
$763,378.83 ###
8.45%
19
763,378.83
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
11,009.67
$758,238.22 ###
8.45%
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
0.00
11,009.67
$753,061.42 ###
8.45%
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
276.86
0.00
11,009.67
$747,848.16 ###
8.45%
22
747,848.16
5,249.97
5,266.10
10,516.07
216.75
276.86
0.00
11,009.67
$742,598.19 ###
8.45%
23
742,598.19
5,286.94
5,229.13
10,516.07
216.75
276.86
0.00
11,009.67
$737,311.25 ###
8.45%
24
737,311.25
5,324.17
5,191.90
10,516.07
216.75
276.86
0.00
11,009.67
$731,987.08 ###
8.45%
25
731,987.08
5,361.66
5,154.41
10,516.07
216.75
276.86
0.00
11,009.67
$726,625.42 ###
8.45%
26
726,625.42
5,399.41
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
$721,226.01 ###
8.45%
27
721,226.01
5,437.43
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
$715,788.58 ###
8.45%
28
715,788.58
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
$710,312.86 ###
8.45%
29
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
$704,798.57 ###
8.45%
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
$699,245.46 ###
8.45%
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
$693,653.25 ###
8.45%
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
$688,021.66 ###
8.45%
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
$682,350.41 ###
8.45%
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
$676,639.23 ###
8.45%
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
$670,887.83 ###
8.45%
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
$665,095.93 ###
8.45%
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
$659,263.25 ###
8.45%
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
$653,389.49 ###
8.45%
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
$647,474.38 ###
8.45%
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
$641,517.61 ###
8.45%
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
$635,518.89 ###
8.45%
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
$629,477.94 ###
8.45%
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
$623,394.45 ###
8.45%
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
$617,268.12 ###
8.45%
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
$611,098.64 ###
8.45%
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
$604,885.73 ###
8.45%
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
$598,629.07 ###
8.45%
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
$592,328.35 ###
8.45%
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
$585,983.26 ###
8.45%
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
$579,593.49 ###
8.45%
Seguro de Daos
Comisin
Admin.
por
Mensualidad Total
Prepago
Aportaciones
Garantizadas
Saldo al final del

periodo
Seg
Tasa
Mes
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
$573,158.73 ###
8.45%
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
$566,678.65 ###
8.45%
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
$560,152.95 ###
8.45%
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
$553,581.29 ###
8.45%
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
$546,963.36 ###
8.45%
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
$540,298.83 ###
8.45%
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
$533,587.36 ###
8.45%
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
$526,828.64 ###
8.45%
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
$520,022.33 ###
8.45%
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
$513,168.08 ###
8.45%
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
$506,265.57 ###
8.45%
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
$499,314.46 ###
8.45%
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
$492,314.40 ###
8.45%
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
$485,265.05 ###
8.45%
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
$478,166.05 ###
8.45%
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
$471,017.07 ###
8.45%
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
$463,817.75 ###
8.45%
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
$456,567.73 ###
8.45%
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
$449,266.67 ###
8.45%
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
$441,914.18 ###
8.45%
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
$434,509.93 ###
8.45%
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
$427,053.54 ###
8.45%
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
$419,544.64 ###
8.45%
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
$411,982.87 ###
8.45%
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
$404,367.84 ###
8.45%
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
$396,699.20 ###
8.45%
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
$388,976.56 ###
8.45%
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
$381,199.53 ###
8.45%
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
$373,367.75 ###
8.45%
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
$365,480.81 ###
8.45%
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
$357,538.34 ###
8.45%
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
$349,539.94 ###
8.45%
83
349,539.94
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
$341,485.21 ###
8.45%
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
$333,373.77 ###
8.45%
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
$325,205.21 ###
8.45%
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
$316,979.13 ###
8.45%
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
$308,695.13 ###
8.45%
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
$300,352.79 ###
8.45%
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
$291,951.70 ###
8.45%
90
291,951.70
8,460.24
2,055.83
10,516.07
216.75
276.86
0.00
11,009.67
$283,491.46 ###
8.45%
Saldo Inicial
Capital
Intereses
Pago
al
Crdito
Seguro de Vida
91
283,491.46
8,519.81
1,996.25
10,516.07
216.75
276.86
0.00
11,009.67
$274,971.65 ###
8.45%
92
274,971.65
8,579.81
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
$266,391.84 ###
8.45%
93
266,391.84
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
$257,751.62 ###
8.45%
94
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
$249,050.55 ###
8.45%
95
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
11,009.67
$240,288.21 ###
8.45%
96
240,288.21
8,824.04
1,692.03
10,516.07
216.75
276.86
0.00
11,009.67
$231,464.18 ###
8.45%
97
231,464.18
8,886.17
1,629.89
10,516.07
216.75
276.86
0.00
11,009.67
$222,578.00 ###
8.45%
98
222,578.00
8,948.75
1,567.32
10,516.07
216.75
276.86
0.00
11,009.67
$213,629.26 ###
8.45%
99
213,629.26
9,011.76
1,504.31
10,516.07
216.75
276.86
0.00
11,009.67
$204,617.50 ###
8.45%
100
204,617.50
9,075.22
1,440.85
10,516.07
216.75
276.86
0.00
11,009.67
$195,542.28 ###
8.45%
101
195,542.28
9,139.12
1,376.94
10,516.07
216.75
276.86
0.00
11,009.67
$186,403.15 ###
8.45%
102
186,403.15
9,203.48
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
$177,199.68 ###
8.45%
103
177,199.68
9,268.29
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
$167,931.39 ###
8.45%
104
167,931.39
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
$158,597.84 ###
8.45%
105
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
$149,198.57 ###
8.45%
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
$139,733.10 ###
8.45%
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
$130,200.99 ###
8.45%
108
130,200.99
9,599.24
916.83
10,516.07
216.75
276.86
0.00
11,009.67
$120,601.76 ###
8.45%
109
120,601.76
9,666.83
849.24
10,516.07
216.75
276.86
0.00
11,009.67
$110,934.93 ###
8.45%
110
110,934.93
9,734.90
781.17
10,516.07
216.75
276.86
0.00
11,009.67
$101,200.03 ###
8.45%
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
$91,396.58 ###
8.45%
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
$81,524.09 ###
8.45%
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
$71,582.09 ###
8.45%
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
$61,570.08 ###
8.45%
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
$51,487.57 ###
8.45%
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
$41,334.06 ###
8.45%
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
$31,109.06 ###
8.45%
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
$20,812.05 ###
8.45%
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
$10,442.53 ###
8.45%
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
$0.00 ###
8.45%
Seguro de Daos
Comisin
Admin.
por
Mensualidad Total
Prepago
Aportaciones
Garantizadas
Saldo al final del

periodo
Seg
Tasa
Mes
Mes
Saldo Inicial
Capital
Intereses
Pago
al
Crdito
Seguro de Vida
Seguro de Daos
Comisin
Admin.
por
Mensualidad Total
Prepago
Aportaciones
Garantizadas
Saldo al final del

periodo
Seg
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

Inmueble:
Valor del inmueble:
Tasa de Inters
Plazo en meses:
Ingreso:
Ingreso Mnimo:
Credito HSBC:
Saldo Anterior o Monto del Crdito:
IMPRIMIR
GASTOS MENSUALES TOTALES

Mensualidad:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
1,214,286
70.0%
70.0%
8.45%
120
GASTOS MENSUALES PAGO DE HIPOTECAS
Mensualidad:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
277
277
$
$
$
$
$
277
277
OJ
##
##
##
##
10,000
Viv
##
###
GASTOS MENSUALES LIQUIDEZ
GASTOS INICIALES
##
De
Crdito PAGO DE HIPOTECAS:
Crdito LIQUIDEZ:
Crdito HSBC TOTAL:
2 Estimaciones OPCIONALES:
1
95%
100%
Capture Crdito LIQUIDEZ menor:

200000 Avalo:
Comision no financiada
Captura Monto Menor
$0
$3,350
$500
$2,429
Mensualidad:
Seguro de Vida:
Seguro de Daos:
$2,429
TOTAL PAGO MENSUAL:
7%
Capture INGRESO menor al requerido:
Estimar otro plazo, capture de 5 a 20

##
###
###
###
###
$0
##
$0
6,279
##
##

Notariales:
Gastos:
de
Gastos
###
no
##
0.35 %Financiable:
Monto Financiable:
Meses:
Reduce:

apertura:
Comisin:
%Financiable:
Monto Financiable:
###
$0
1
119
###
###
no
###
$2,429
100%
$2,429
###
###
###
###
#
CAT:
###
CAT:
Err:523
###
###
###
###
16%
8.45%
(7) El IVA de inters real presentado es una simulacin y es un monto aproximado, el real ser calculado mensualmente y reportado en el estado de cuenta del cliente por lo qu
SELECCIONA LA TABLA DE AMORTIZACION QUE DESEAS SIMULAR

1
PAGO DE HIPOTECAS
0.00
0.00
#VALUE!
PAGO DE HIPOTECAS
CAT
LIQUIDEZ
277
0.00
PAGO DE HIPOTECAS
Err:523
Err:523
5,816.50
2
0.00
Mes
Saldo Inicial
0.00
0.00
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
0.00
0.00
0.00
0.00
276.86
Comisin
Administracin
por
Mensualidad Total
Prepago
4.50%
###
###
###
Monto aproximado de
Saldo al final del IVA de Interes Real
periodo
Tasa
##
0.00
276.86
$0.00
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Monto aproximado de
periodo
Tasa
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Monto aproximado de
periodo
Tasa
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Monto aproximado de
periodo
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

IMPRIMIR

Inmueble:
Valor del inmueble:
Tasa de Inters
Plazo en meses:
Ingreso:
Ingreso Mnimo:
GASTOS MENSUALES
Mensualidad:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
1,214,286
70.0%
70.0%
8.45%
120
$
$
$
$
$
277
277
##
1
95%
100%
de
250.00
##
200.00
##
Viviend
10,000
Credito HSBC:
Crdito HSBC:
$
Lo sentimos no financiamos montos de credito menores a: $
Notariales:
##
##
###
GASTOS INICIALES
##
300.00
Gastos
200,000

Avalo:
200000 Comisin por Apertura:
Comision no financiada
no
Gastos:
%Financiable:
$0
$0
$3,350
$500
$0
$0
7%

150.00
##
100.00
##
###
###
###
###
De
50.00
0.00
###
$0
$
Capital
$0
3,850
Intereses
Seguros
Mensualidad Total
###
##
Monto Financiable:
##

apertura:
Comisin:
no
###
###
$0
0.35 %Financiable:
Monto Financiable:
Meses:
Reduce:
1
119
##
#
##
CAT:
###
CAT:
Err:523
###
###
###
###
###
###
###
###
###
CAT
0.00
0.00
CAT
Err:523
Err:523
3,387.93
#VALUE!
###
###
###
2
0.00
Mes
Saldo Inicial
0.00
0.00
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
0.00
0.00
0.00
0.00
276.86
Comisin
Administracin
por
Mensualidad Total
Prepago
Saldo al final del

periodo
Seg
Tasa
Plazo
0.00
276.86
VIVIEN
$0.00 ###
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Plazo
Saldo al final del

periodo
Seg
Tasa
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Plazo
Saldo al final del

periodo
Seg
Tasa
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Plazo
Saldo al final del

periodo
Seg
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR
IMPRIMIR
###
GASTOS MENSUALES
##

Inmueble:
Valor del inmueble:
Tasa de Inters
Plazo en meses:
Factor de Pago Inicial:
Incremento Anual al pago:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
1,214,286

70.0%
70.0%
8.45%
120
12.3718435155
0.00%
Ingreso:
Ingreso Mnimo:
10,000
$
$
$
$
$
277
277
##
de
Gastos
100.00
##
50.00
###
###
###
$0
$3,350
$500
$0
Comision no financiada:
7%
##
Ingresa el Valo
Avalo:
200,000
###
150.00
GASTOS INICIALES
Credito HSBC:
Notariales:
###
###
250.00
200.00

$
1 Crdito HSBC:
2 Lo sentimos no financiamos montos de credito menores a:
100% Opciones de financiamiento gastos y comisin:
##
300.00
0.00
$0
$0
3,850
Capital
Intereses
Pago al Crdito
###
###
Seguros
no
Gastos:
% Financiable Gastos:
Monto Financiable Gastos:
$0

0.35 apertura:
Comisin:
% Financiable comisin:
Monto financiable comisin:
no
Meses:
Reduce:
$0
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1
119
CAT:
CAT:
Err:523
CAT
0.00
0.00
Err:523
Err:523
3,387.93
#VALUE!
CA
###
###
###
2
0.00
Mes
Saldo Inicial
0.00
0.00
Capital
Intereses
0.00
0.00
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin por Administracin
Mensualidad Total
0.00
0.00
276.86
0.00
276.86
Prepago
PLAZO
Saldo al final del periodo
Tasa
###
$0.00### 8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
Prepago
Tasa
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
Prepago
Tasa
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
Prepago
Tasa
ADQUI PAGO FIJO

###

2
Pago Fijo
REGRESAR

IMPRIMIR
GASTOS MENSUALES

Inmueble:
Valor del inmueble:
Tasa de Inters
Plazo en meses:
Ingreso:
Ingreso Mnimo:
Credito HSBC:
1,214,286

70.0%
70.0%
8.45%
120
12.3718435155
0.00%
$
Crdito HSBC:
6,000.00
Avalo:
$3,350
364,286
-
$500
$8,500
Comisin
por
Comisin:
%Financiable:
Monto Financiable:
Ingresa el Valor
2,000.00
De
0.00
###
8,500
200000 Gastos y honorarios notariales:

7%
4,000.00
$364,286
364,286
850,000
no
12,000.00
GASTOS INICIALES

Gastos:
%Financiable:
Monto Financiable:
8,000.00

de
$10,516
$217
$277
11,010
10,000.00
31,456
apertura:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:
$85,000
$85,000
$
Capital
Intereses
Pago al Crdito
Seguros
461,636
$85,000
0%
$0
no
PLAZO FINAL DEL CRDITO CON PREPAGOS /Apr. Bimestrales
$8,500
0.00%
$0
Meses:
Reduce:
###
###
###
###
98
22
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
CAT
###
###
###
CAT:
CAT:
6.4%
1 (4) El otorgamiento del crdito de INFONAVIT FOVISSSTE esta sujeta a la aprobacin de cada Instituto.
95% (5) *El Costo Anual Total (CAT) es para fines informativos y de comparacin exclusivamente. Incluye los intereses del crdito, avalo, comisiones y seguros correspondientes.
100% (6) La presente informacin es nicamente para efectos ilustrativos, no representa ofrecimiento formal por parte de HSBC.
Calcular aportaciones con otro ingreso, capture el ingreso
CAT
0.35
850,000.00
699,010.18
133,524.35
Capital
Intereses
###
###
###
###
###
###
6.5%
0.53%
838,112.07
2
150,989.82
Mes
Saldo Inicial
Ajuste Anual al
Pago
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
850,000.00
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
837,761.17
4,616.83
5,899.23
10,516.07
216.75
276.86
0.00
11,009.67
833,144.34
4,649.34
5,866.72
10,516.07
216.75
276.86
0.00
11,009.67
825,349.38
4,704.23
5,811.84
10,516.07
216.75
276.86
0.00
11,009.67
820,645.15
4,737.36
5,778.71
10,516.07
216.75
276.86
0.00
11,009.67
812,762.17
4,792.87
5,723.20
10,516.07
216.75
276.86
0.00
11,009.67
807,969.30
4,826.62
5,689.45
10,516.07
216.75
276.86
0.00
11,009.67
799,997.06
4,882.75
5,633.31
10,516.07
216.75
276.86
0.00
11,009.67
Prepago
S
Saldo al final del eg
periodo
ur
os
Aportaciones
Bimestrales
Tasa
###
PLAZO
10
795,114.31
4,917.14
5,598.93
10,516.07
216.75
276.86
0.00
11,009.67
11
787,051.55
4,973.91
5,542.15
10,516.07
216.75
276.86
0.00
11,009.67
12
782,077.64
5,008.94
5,507.13
10,516.07
216.75
276.86
0.00
11,009.67
13
773,923.08
5,066.36
5,449.71
10,516.07
216.75
276.86
0.00
11,009.67
14
768,856.72
5,102.03
5,414.03
10,516.07
216.75
276.86
0.00
11,009.67
15
760,609.07
5,160.11
5,355.96
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
3,146
3,146
3,146
3,146
3,146
3,146
3,146
$845,469.35 ###
8.45%
$837,761.17 ###
8.45%
$833,144.34 ###
8.45%
$825,349.38 ###
8.45%
$820,645.15 ###
8.45%
$812,762.17 ###
8.45%
$807,969.30 ###
8.45%
$799,997.06 ###
8.45%
$795,114.31 ###
8.45%
$787,051.55 ###
8.45%
$782,077.64 ###
8.45%
$773,923.08 ###
8.45%
$768,856.72 ###
8.45%
$760,609.07 ###
8.45%
$755,448.96 ###
8.45%
Mes
Ajuste Anual al
Pago
Intereses
16
755,448.96
5,196.45
5,319.62
10,516.07
216.75
276.86
0.00
11,009.67
17
747,106.89
5,255.19
5,260.88
10,516.07
216.75
276.86
0.00
11,009.67
18
741,851.70
5,292.19
5,223.87
10,516.07
216.75
276.86
0.00
11,009.67
19
733,413.88
5,351.61
5,164.46
10,516.07
216.75
276.86
0.00
11,009.67
20
728,062.27
5,389.30
5,126.77
10,516.07
216.75
276.86
0.00
11,009.67
21
719,527.36
5,449.40
5,066.67
10,516.07
216.75
276.86
0.00
11,009.67
22
714,077.96
5,487.77
5,028.30
10,516.07
216.75
276.86
0.00
11,009.67
23
705,444.57
5,548.56
4,967.51
10,516.07
216.75
276.86
0.00
11,009.67
24
699,896.01
5,587.63
4,928.43
10,516.07
216.75
276.86
0.00
11,009.67
25
691,162.76
5,649.13
4,866.94
10,516.07
216.75
276.86
0.00
11,009.67
26
685,513.63
5,688.91
4,827.16
10,516.07
216.75
276.86
0.00
11,009.67
27
676,679.10
5,751.12
4,764.95
10,516.07
216.75
276.86
0.00
11,009.67
28
670,927.98
5,791.62
4,724.45
10,516.07
216.75
276.86
0.00
11,009.67
29
661,990.74
5,854.55
4,661.52
10,516.07
216.75
276.86
0.00
11,009.67
30
656,136.19
5,895.77
4,620.29
10,516.07
216.75
276.86
0.00
11,009.67
31
647,094.80
5,959.44
4,556.63
10,516.07
216.75
276.86
0.00
11,009.67
32
641,135.36
6,001.41
4,514.66
10,516.07
216.75
276.86
0.00
11,009.67
33
631,988.33
6,065.82
4,450.25
10,516.07
216.75
276.86
0.00
11,009.67
34
625,922.51
6,108.53
4,407.54
10,516.07
216.75
276.86
0.00
11,009.67
35
616,668.36
6,173.69
4,342.37
10,516.07
216.75
276.86
0.00
11,009.67
36
610,494.67
6,217.17
4,298.90
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
Seguro de Vida
Seguro de Daos
por
Capital
0.00%
Pago al Crdito
Comisin
Administracin
Saldo Inicial
Mensualidad Total
37
601,131.88
6,283.10
4,232.97
10,516.07
216.75
276.86
0.00
11,009.67
38
594,848.78
6,327.34
4,188.73
10,516.07
216.75
276.86
0.00
11,009.67
39
585,375.82
6,394.05
4,122.02
10,516.07
216.75
276.86
0.00
11,009.67
40
578,981.78
6,439.07
4,077.00
10,516.07
216.75
276.86
0.00
11,009.67
41
569,397.09
6,506.56
4,009.50
10,516.07
216.75
276.86
0.00
11,009.67
42
562,890.52
6,552.38
3,963.69
10,516.07
216.75
276.86
0.00
11,009.67
43
553,192.52
6,620.67
3,895.40
10,516.07
216.75
276.86
0.00
11,009.67
44
546,571.85
6,667.29
3,848.78
10,516.07
216.75
276.86
0.00
11,009.67
45
536,758.94
6,736.39
3,779.68
10,516.07
216.75
276.86
0.00
11,009.67
46
530,022.55
6,783.82
3,732.24
10,516.07
216.75
276.86
0.00
11,009.67
47
520,093.11
6,853.74
3,662.32
10,516.07
216.75
276.86
0.00
11,009.67
48
513,239.36
6,902.01
3,614.06
10,516.07
216.75
276.86
0.00
11,009.67
49
503,191.73
6,972.76
3,543.31
10,516.07
216.75
276.86
0.00
11,009.67
50
496,218.97
7,021.86
3,494.21
10,516.07
216.75
276.86
0.00
11,009.67
51
486,051.50
7,093.45
3,422.61
10,516.07
216.75
276.86
0.00
11,009.67
52
478,958.04
7,143.40
3,372.66
10,516.07
216.75
276.86
0.00
11,009.67
53
468,669.02
7,215.86
3,300.21
10,516.07
216.75
276.86
0.00
11,009.67
54
461,453.16
7,266.67
3,249.40
10,516.07
216.75
276.86
0.00
11,009.67
55
451,040.87
7,339.99
3,176.08
10,516.07
216.75
276.86
0.00
11,009.67
56
443,700.88
7,391.67
3,124.39
10,516.07
216.75
276.86
0.00
11,009.67
57
433,163.59
7,465.87
3,050.19
10,516.07
216.75
276.86
0.00
11,009.67
58
425,697.72
7,518.45
2,997.62
10,516.07
216.75
276.86
0.00
11,009.67
59
415,033.65
7,593.54
2,922.53
10,516.07
216.75
276.86
0.00
11,009.67
60
407,440.11
7,647.01
2,869.06
10,516.07
216.75
276.86
0.00
11,009.67
61
396,647.48
7,723.01
2,793.06
10,516.07
216.75
276.86
0.00
11,009.67
62
388,924.47
7,777.39
2,738.68
10,516.07
216.75
276.86
0.00
11,009.67
63
378,001.46
7,854.31
2,661.76
10,516.07
216.75
276.86
0.00
11,009.67
64
370,147.15
7,909.61
2,606.45
10,516.07
216.75
276.86
0.00
11,009.67
65
359,091.92
7,987.46
2,528.61
10,516.07
216.75
276.86
0.00
11,009.67
66
351,104.46
8,043.71
2,472.36
10,516.07
216.75
276.86
0.00
11,009.67
67
339,915.13
8,122.50
2,393.57
10,516.07
216.75
276.86
0.00
11,009.67
68
331,792.63
8,179.69
2,336.37
10,516.07
216.75
276.86
0.00
11,009.67
69
320,467.32
8,259.44
2,256.62
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
0.00%
70
312,207.87
8,317.60
2,198.46
10,516.07
216.75
276.86
0.00
11,009.67
71
300,744.65
8,398.32
2,117.74
10,516.07
216.75
276.86
0.00
11,009.67
72
292,346.33
8,457.46
2,058.61
10,516.07
216.75
276.86
0.00
11,009.67
73
280,743.24
8,539.17
1,976.90
10,516.07
216.75
276.86
0.00
11,009.67
74
272,204.08
8,599.30
1,916.77
10,516.07
216.75
276.86
0.00
11,009.67
75
260,459.16
8,682.00
1,834.07
10,516.07
216.75
276.86
0.00
11,009.67
76
251,777.16
8,743.14
1,772.93
10,516.07
216.75
276.86
0.00
11,009.67
77
239,888.40
8,826.85
1,689.21
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
78
231,061.55
8,889.01
1,627.06
10,516.07
216.75
276.86
0.00
11,009.67
79
219,026.92
8,973.75
1,542.31
10,516.07
216.75
276.86
0.00
11,009.67
80
210,053.17
9,036.94
1,479.12
10,516.07
216.75
276.86
0.00
11,009.67
81
197,870.60
9,122.73
1,393.34
10,516.07
216.75
276.86
0.00
11,009.67
82
188,747.87
9,186.97
1,329.10
10,516.07
216.75
276.86
0.00
11,009.67
83
176,415.28
9,273.81
1,242.26
10,516.07
216.75
276.86
0.00
11,009.67
84
167,141.48
9,339.11
1,176.95
10,516.07
216.75
276.86
0.00
11,009.67
85
154,656.74
9,427.03
1,089.04
10,516.07
216.75
276.86
0.00
11,009.67
0.00%
86
145,229.72
9,493.41
1,022.66
10,516.07
216.75
276.86
0.00
11,009.67
87
132,590.69
9,582.41
933.66
10,516.07
216.75
276.86
0.00
11,009.67
88
123,008.28
9,649.88
866.18
10,516.07
216.75
276.86
0.00
11,009.67
89
110,212.77
9,739.99
776.08
10,516.07
216.75
276.86
0.00
11,009.67
90
100,472.79
9,808.57
707.50
10,516.07
216.75
276.86
0.00
11,009.67
91
87,518.60
9,899.79
616.28
10,516.07
216.75
276.86
0.00
11,009.67
92
77,618.81
9,969.50
546.57
10,516.07
216.75
276.86
0.00
11,009.67
Prepago
Aportaciones
Bimestrales
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
3,146
S
periodo
ur
os
$747,106.89 ###
8.45%
$741,851.70 ###
8.45%
$733,413.88 ###
8.45%
$728,062.27 ###
8.45%
$719,527.36 ###
8.45%
$714,077.96 ###
8.45%
$705,444.57 ###
8.45%
$699,896.01 ###
8.45%
$691,162.76 ###
8.45%
$685,513.63 ###
8.45%
$676,679.10 ###
8.45%
$670,927.98 ###
8.45%
$661,990.74 ###
8.45%
$656,136.19 ###
8.45%
$647,094.80 ###
8.45%
$641,135.36 ###
8.45%
$631,988.33 ###
8.45%
$625,922.51 ###
8.45%
$616,668.36 ###
8.45%
$610,494.67 ###
8.45%
$601,131.88 ###
8.45%
$594,848.78 ###
8.45%
$585,375.82 ###
8.45%
$578,981.78 ###
8.45%
$569,397.09 ###
8.45%
$562,890.52 ###
8.45%
$553,192.52 ###
8.45%
$546,571.85 ###
8.45%
$536,758.94 ###
8.45%
$530,022.55 ###
8.45%
$520,093.11 ###
8.45%
$513,239.36 ###
8.45%
$503,191.73 ###
8.45%
$496,218.97 ###
8.45%
$486,051.50 ###
8.45%
$478,958.04 ###
8.45%
$468,669.02 ###
8.45%
$461,453.16 ###
8.45%
$451,040.87 ###
8.45%
$443,700.88 ###
8.45%
$433,163.59 ###
8.45%
$425,697.72 ###
8.45%
$415,033.65 ###
8.45%
$407,440.11 ###
8.45%
$396,647.48 ###
8.45%
$388,924.47 ###
8.45%
$378,001.46 ###
8.45%
$370,147.15 ###
8.45%
$359,091.92 ###
8.45%
$351,104.46 ###
8.45%
$339,915.13 ###
8.45%
$331,792.63 ###
8.45%
$320,467.32 ###
8.45%
$312,207.87 ###
8.45%
$300,744.65 ###
8.45%
$292,346.33 ###
8.45%
$280,743.24 ###
8.45%
$272,204.08 ###
8.45%
$260,459.16 ###
8.45%
$251,777.16 ###
8.45%
$239,888.40 ###
8.45%
$231,061.55 ###
8.45%
$219,026.92 ###
8.45%
$210,053.17 ###
8.45%
$197,870.60 ###
8.45%
$188,747.87 ###
8.45%
$176,415.28 ###
8.45%
$167,141.48 ###
8.45%
$154,656.74 ###
8.45%
$145,229.72 ###
8.45%
$132,590.69 ###
8.45%
$123,008.28 ###
8.45%
$110,212.77 ###
8.45%
$100,472.79 ###
8.45%
$87,518.60 ###
8.45%
$77,618.81 ###
8.45%
$64,503.68 ###
8.45%
Tasa
Mes
Ajuste Anual al
Pago
Seguro de Vida
Seguro de Daos
por
Capital
Intereses
93
64,503.68
10,061.85
454.21
10,516.07
216.75
276.86
0.00
11,009.67
94
54,441.83
10,132.71
383.36
10,516.07
216.75
276.86
0.00
11,009.67
95
41,163.50
10,226.21
289.86
10,516.07
216.75
276.86
0.00
11,009.67
96
30,937.30
10,298.22
217.85
10,516.07
216.75
276.86
0.00
11,009.67
97
17,493.46
10,392.88
123.18
10,516.07
216.75
276.86
0.00
11,009.67
98
7,100.57
7,100.57
50.00
7,150.57
216.75
276.86
0.00
7,644.18
0.00%
Pago al Crdito
Comisin
Administracin
Saldo Inicial
Mensualidad Total
Prepago
Aportaciones
Bimestrales
3,146
3,146
-
S
periodo
ur
os
$54,441.83 ###
8.45%
$41,163.50 ###
8.45%
$30,937.30 ###
8.45%
$17,493.46 ###
8.45%
$7,100.57 ###
8.45%
$0.00 ###
8.45%
Tasa
Mes
Saldo Inicial
Capital
Intereses
Ajuste Anual al
Pago
Pago al Crdito
Seguro de Vida
Seguro de Daos
Comisin
Administracin
por
Mensualidad Total
Prepago
Aportaciones
Bimestrales
S
periodo
ur
os
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

IMPRIMIR
Pa
GASTOS MENSUALES
##
Inmueble:
Valor del inmueble:
Tasa de Inters
Plazo en meses:
1,214,286
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:

70.0%
70.0%
8.45%
120

1 Enganche adicional del cliente:
100% Crdito HSBC:
##
12,000.00
##
10,000.00
##
###
8,000.00
GASTOS INICIALES
###
###
31,456
364,286
364,286
850,000
95%

Avalo:

7%
200000 TOTAL GASTOS INICIALES:
6,000.00
$364,286
$3,350
$500

Comisin por Apertura no financiada:
###
4,000.00
$8,500
$8,500
#
###
###
###
2,000.00
$85,000
$85,000
461,636
###
###
0.00
###

Quiere Financiamiento de Gastos no
Notariales:
Gastos:
$85,000
% Financiable Gastos:
###
9
Capital
Intereses
Pago al Crdito
Seguros
###
###
0%
$0

0.35 apertura:
Comisin:
##
10,516
217
277
11,010
###
12.3718435155
0.00%
Ingreso:
Ingreso Mnimo:
Credito HSBC:
$
$
$
$
$
###
###
no
Meses:
Reduce:
$8,500
0.00%
$0
###
120
0
###
###
###
###
###
###
###
###
###
###
###
CAT:
CAT:
10.2%
###
CAT
850,000.00
850,000.00 319,211.19
10.3%
0.82%
838,112.07
CAT
###
###
###
2
0.00
Mes
Saldo Inicial
Capital
Intereses
850,000.00
1
2
850,000.00
4,530.65
845,469.35
4,562.55
840,906.80
Prepago
Tasa
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
$845,469.35### 8.45%
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
$840,906.80### 8.45%
4,594.68
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
$836,312.11### 8.45%
836,312.11
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
$831,685.08### 8.45%
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
$827,025.46### 8.45%
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
$822,333.03### 8.45%
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
$817,607.56### 8.45%
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
$812,848.81### 8.45%
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
$808,056.56### 8.45%
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
$803,230.55### 8.45%
PLAZO
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
$798,370.57### 8.45%
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
$793,476.36### 8.45%
13
793,476.36
4,928.67
5,587.40
10,516.07
216.75
276.86
0.00
11,009.67
$788,547.69### 8.45%
14
788,547.69
4,963.38
5,552.69
10,516.07
216.75
276.86
0.00
11,009.67
$783,584.31### 8.45%
15
783,584.31
4,998.33
5,517.74
10,516.07
216.75
276.86
0.00
11,009.67
$778,585.99### 8.45%
16
778,585.99
5,033.52
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
$773,552.46### 8.45%
0.00%
17
773,552.46
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
$768,483.49### 8.45%
18
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
$763,378.83### 8.45%
19
763,378.83
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
11,009.67
$758,238.22### 8.45%
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
0.00
11,009.67
$753,061.42### 8.45%
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
276.86
0.00
11,009.67
$747,848.16### 8.45%
22
747,848.16
5,249.97
5,266.10
10,516.07
216.75
276.86
0.00
11,009.67
$742,598.19### 8.45%
23
742,598.19
5,286.94
5,229.13
10,516.07
216.75
276.86
0.00
11,009.67
$737,311.25### 8.45%
24
737,311.25
5,324.17
5,191.90
10,516.07
216.75
276.86
0.00
11,009.67
$731,987.08### 8.45%
25
731,987.08
5,361.66
5,154.41
10,516.07
216.75
276.86
0.00
11,009.67
$726,625.42### 8.45%
0.00%
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
26
726,625.42
5,399.41
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
$721,226.01### 8.45%
27
721,226.01
5,437.43
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
$715,788.58### 8.45%
28
715,788.58
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
$710,312.86### 8.45%
29
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
$704,798.57### 8.45%
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
$699,245.46### 8.45%
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
$693,653.25### 8.45%
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
$688,021.66### 8.45%
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
$682,350.41### 8.45%
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
$676,639.23### 8.45%
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
$670,887.83### 8.45%
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
$665,095.93### 8.45%
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
$659,263.25### 8.45%
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
$653,389.49### 8.45%
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
$647,474.38### 8.45%
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
$641,517.61### 8.45%
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
$635,518.89### 8.45%
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
$629,477.94### 8.45%
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
$623,394.45### 8.45%
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
$617,268.12### 8.45%
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
$611,098.64### 8.45%
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
$604,885.73### 8.45%
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
$598,629.07### 8.45%
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
$592,328.35### 8.45%
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
$585,983.26### 8.45%
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
$579,593.49### 8.45%
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
$573,158.73### 8.45%
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
$566,678.65### 8.45%
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
$560,152.95### 8.45%
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
$553,581.29### 8.45%
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
$546,963.36### 8.45%
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
$540,298.83### 8.45%
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
$533,587.36### 8.45%
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
$526,828.64### 8.45%
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
$520,022.33### 8.45%
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
$513,168.08### 8.45%
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
$506,265.57### 8.45%
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
$499,314.46### 8.45%
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
$492,314.40### 8.45%
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
$485,265.05### 8.45%
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
$478,166.05### 8.45%
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
$471,017.07### 8.45%
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
$463,817.75### 8.45%
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
$456,567.73### 8.45%
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
$449,266.67### 8.45%
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
$441,914.18### 8.45%
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
$434,509.93### 8.45%
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
$427,053.54### 8.45%
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
$419,544.64### 8.45%
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
$411,982.87### 8.45%
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
$404,367.84### 8.45%
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
$396,699.20### 8.45%
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
$388,976.56### 8.45%
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
$381,199.53### 8.45%
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
$373,367.75### 8.45%
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
$365,480.81### 8.45%
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
$357,538.34### 8.45%
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
$349,539.94### 8.45%
83
349,539.94
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
$341,485.21### 8.45%
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
$333,373.77### 8.45%
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
$325,205.21### 8.45%
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
$316,979.13### 8.45%
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
$308,695.13### 8.45%
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
$300,352.79### 8.45%
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
$291,951.70### 8.45%
90
291,951.70
8,460.24
2,055.83
10,516.07
216.75
276.86
0.00
11,009.67
$283,491.46### 8.45%
91
283,491.46
8,519.81
1,996.25
10,516.07
216.75
276.86
0.00
11,009.67
$274,971.65### 8.45%
92
274,971.65
8,579.81
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
$266,391.84### 8.45%
93
266,391.84
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
$257,751.62### 8.45%
94
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
$249,050.55### 8.45%
95
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
11,009.67
$240,288.21### 8.45%
96
240,288.21
8,824.04
1,692.03
10,516.07
216.75
276.86
0.00
11,009.67
$231,464.18### 8.45%
97
231,464.18
8,886.17
1,629.89
10,516.07
216.75
276.86
0.00
11,009.67
$222,578.00### 8.45%
98
222,578.00
8,948.75
1,567.32
10,516.07
216.75
276.86
0.00
11,009.67
$213,629.26### 8.45%
99
213,629.26
9,011.76
1,504.31
10,516.07
216.75
276.86
0.00
11,009.67
$204,617.50### 8.45%
100
204,617.50
9,075.22
1,440.85
10,516.07
216.75
276.86
0.00
11,009.67
$195,542.28### 8.45%
101
195,542.28
9,139.12
1,376.94
10,516.07
216.75
276.86
0.00
11,009.67
$186,403.15### 8.45%
102
186,403.15
9,203.48
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
$177,199.68### 8.45%
103
177,199.68
9,268.29
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
$167,931.39### 8.45%
104
167,931.39
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
$158,597.84### 8.45%
105
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
$149,198.57### 8.45%
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
$139,733.10### 8.45%
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
$130,200.99### 8.45%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Prepago
Tasa
Mes
Mes
Saldo Inicial
Capital
Intereses
108
130,200.99
9,599.24
916.83
109
120,601.76
9,666.83
849.24
110
110,934.93
9,734.90
781.17

0.00%
Prepago
Tasa
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
10,516.07
216.75
276.86
0.00
11,009.67
10,516.07
216.75
276.86
0.00
11,009.67
$110,934.93### 8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$101,200.03### 8.45%
$120,601.76### 8.45%
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
$91,396.58### 8.45%
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
$81,524.09### 8.45%
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
$71,582.09### 8.45%
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
$61,570.08### 8.45%
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
$51,487.57### 8.45%
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
$41,334.06### 8.45%
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
$31,109.06### 8.45%
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
$20,812.05### 8.45%
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
$10,442.53### 8.45%
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
$0.00### 8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
Prepago
Tasa
ADQUI PAGO FIJO

0.7

2
Pago Fijo
REGRESAR

Inmueble:
Valor del inmueble:
Tasa de Inters
Plazo en meses:
Ingreso:
Ingreso Mnimo:
Credito HSBC:
1,214,286
70.0%
70.0%
8.45%
120
31,456
850,000
364,286
-
364,286
850,000
850,000
Gastos
12,000.00
GASTOS INICIALES
2 Enganche requerido:
Avalo:
200000 Gastos de Investigacin:

de
8,000.00
Notariales:
Gastos:
%Financiable:
$10,516
$217
$277
11,010
10,000.00
Si requiere un credito menor, indique

el monto:
Diferencia vivienda-credito
Diferencia vs valor del inmueble:
Crdito Mximo HSBC:
IMPRIMIR
GASTOS MENSUALES
Mensualidad:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:

no
Monto Financiable:
4,000.00
$8,500
$8,500

$85,000
0%
6,000.00
$0
$3,350
$500
7%
2,000.00
$85,000

$85,000
97,350
0.00
$0
Quiere Financiamiento de Comisin

por apertura:
Comisin:
%Financiable:
Monto Financiable:
no

Capital
Intereses
Seguros
Mensualidad Total
$8,500
0.00%
$0
Meses:
Reduce:
120
0
CAT:
CAT:
10.2%
(2) Los crditos con destino Liquidez generan IVA de los intereses reales; esta simulacin muestra los intereses libres de dicho impuesto para el clculo del Costo Anual Total
1 (6) La presente informacin es nicamente para efectos ilustrativos, no representa ofrecimiento formal por parte de HSBC.
95% (7) El IVA de inters real presentado es una simulacin y es un monto aproximado, el real ser calculado mensualmente y reportado en el estado de cuenta del cliente por lo que puede variar.
###
8.45%
0.35
CAT
850,000.00
850,000.00
319,211.19
4.50%
10.3%
0.82%
838,112.07
Inflacin
2
0.00
Mes
Saldo Inicial
850,000.00
Seguro de Daos
Mensualidad Total
Prepago
Monto
aproximado
Saldo al final del de IVA de Interes
Real
periodo
Tasa
Capital
Intereses
Pago al Crdito
Seguro de Vida
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
$845,469.35
446
8.45%
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
$840,906.80
444
8.45%
840,906.80
4,594.68
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
$836,312.11
441
8.45%
836,312.11
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
$831,685.08
439
8.45%
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
$827,025.46
436
8.45%
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
$822,333.03
434
8.45%
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
$817,607.56
431
8.45%
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
$812,848.81
429
8.45%
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
$808,056.56
427
8.45%
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
$803,230.55
424
8.45%
Plazo
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
$798,370.57
421
8.45%
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
$793,476.36
419
8.45%
13
793,476.36
4,928.67
5,587.40
10,516.07
216.75
276.86
0.00
11,009.67
$788,547.69
416
8.45%
14
788,547.69
4,963.38
5,552.69
10,516.07
216.75
276.86
0.00
11,009.67
$783,584.31
414
8.45%
15
783,584.31
4,998.33
5,517.74
10,516.07
216.75
276.86
0.00
11,009.67
$778,585.99
411
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
16
778,585.99
5,033.52
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
17
773,552.46
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
18
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
19
763,378.83
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
22
747,848.16
5,249.97
5,266.10
10,516.07
23
742,598.19
5,286.94
5,229.13
24
737,311.25
5,324.17
25
731,987.08
5,361.66
26
726,625.42
27
Prepago
Monto
aproximado
Real
periodo
Tasa
$773,552.46
409
8.45%
$768,483.49
406
8.45%
$763,378.83
403
8.45%
11,009.67
$758,238.22
401
8.45%
0.00
11,009.67
$753,061.42
398
8.45%
276.86
0.00
11,009.67
$747,848.16
395
8.45%
216.75
276.86
0.00
11,009.67
$742,598.19
392
8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$737,311.25
390
8.45%
5,191.90
10,516.07
216.75
276.86
0.00
11,009.67
$731,987.08
387
8.45%
5,154.41
10,516.07
216.75
276.86
0.00
11,009.67
$726,625.42
384
8.45%
5,399.41
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
$721,226.01
381
8.45%
721,226.01
5,437.43
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
$715,788.58
378
8.45%
28
715,788.58
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
$710,312.86
376
8.45%
29
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
$704,798.57
373
8.45%
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
$699,245.46
370
8.45%
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
$693,653.25
367
8.45%
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
$688,021.66
364
8.45%
Plazo
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
$682,350.41
361
8.45%
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
$676,639.23
358
8.45%
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
$670,887.83
355
8.45%
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
$665,095.93
352
8.45%
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
$659,263.25
349
8.45%
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
$653,389.49
346
8.45%
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
$647,474.38
343
8.45%
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
$641,517.61
340
8.45%
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
$635,518.89
337
8.45%
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
$629,477.94
333
8.45%
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
$623,394.45
330
8.45%
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
$617,268.12
327
8.45%
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
$611,098.64
324
8.45%
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
$604,885.73
321
8.45%
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
$598,629.07
317
8.45%
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
$592,328.35
314
8.45%
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
$585,983.26
311
8.45%
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
$579,593.49
307
8.45%
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
$573,158.73
304
8.45%
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
$566,678.65
301
8.45%
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
$560,152.95
297
8.45%
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
$553,581.29
294
8.45%
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
$546,963.36
290
8.45%
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
$540,298.83
287
8.45%
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
$533,587.36
283
8.45%
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
$526,828.64
280
8.45%
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
$520,022.33
276
8.45%
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
$513,168.08
273
8.45%
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
$506,265.57
269
8.45%
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
$499,314.46
266
8.45%
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
$492,314.40
262
8.45%
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
$485,265.05
258
8.45%
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
$478,166.05
255
8.45%
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
$471,017.07
251
8.45%
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
$463,817.75
247
8.45%
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
$456,567.73
243
8.45%
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
$449,266.67
240
8.45%
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
$441,914.18
236
8.45%
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
$434,509.93
232
8.45%
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
$427,053.54
228
8.45%
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
$419,544.64
224
8.45%
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
$411,982.87
220
8.45%
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
$404,367.84
216
8.45%
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
$396,699.20
212
8.45%
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
$388,976.56
208
8.45%
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
$381,199.53
204
8.45%
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
$373,367.75
200
8.45%
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
$365,480.81
196
8.45%
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
$357,538.34
192
8.45%
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
$349,539.94
188
8.45%
83
349,539.94
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
$341,485.21
183
8.45%
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
$333,373.77
179
8.45%
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
$325,205.21
175
8.45%
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
$316,979.13
171
8.45%
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
$308,695.13
166
8.45%
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
$300,352.79
162
8.45%
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
$291,951.70
158
8.45%
90
291,951.70
8,460.24
2,055.83
10,516.07
216.75
276.86
0.00
11,009.67
$283,491.46
153
8.45%
91
283,491.46
8,519.81
1,996.25
10,516.07
216.75
276.86
0.00
11,009.67
$274,971.65
149
8.45%
92
274,971.65
8,579.81
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
$266,391.84
144
8.45%
93
266,391.84
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
$257,751.62
140
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
94
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
95
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
11,009.67
96
240,288.21
8,824.04
1,692.03
10,516.07
216.75
276.86
0.00
11,009.67
97
231,464.18
8,886.17
1,629.89
10,516.07
216.75
276.86
0.00
98
222,578.00
8,948.75
1,567.32
10,516.07
216.75
276.86
99
213,629.26
9,011.76
1,504.31
10,516.07
216.75
100
204,617.50
9,075.22
1,440.85
10,516.07
101
195,542.28
9,139.12
1,376.94
102
186,403.15
9,203.48
103
177,199.68
9,268.29
104
167,931.39
105
Prepago
Monto
aproximado
Real
periodo
Tasa
$249,050.55
135
8.45%
$240,288.21
131
8.45%
$231,464.18
126
8.45%
11,009.67
$222,578.00
121
8.45%
0.00
11,009.67
$213,629.26
117
8.45%
276.86
0.00
11,009.67
$204,617.50
112
8.45%
216.75
276.86
0.00
11,009.67
$195,542.28
107
8.45%
10,516.07
216.75
276.86
0.00
11,009.67
$186,403.15
103
8.45%
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
$177,199.68
98
8.45%
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
$167,931.39
93
8.45%
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
$158,597.84
88
8.45%
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
$149,198.57
83
8.45%
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
$139,733.10
78
8.45%
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
$130,200.99
73
8.45%
108
130,200.99
9,599.24
916.83
10,516.07
216.75
276.86
0.00
11,009.67
$120,601.76
68
8.45%
109
120,601.76
9,666.83
849.24
10,516.07
216.75
276.86
0.00
11,009.67
$110,934.93
63
8.45%
110
110,934.93
9,734.90
781.17
10,516.07
216.75
276.86
0.00
11,009.67
$101,200.03
58
8.45%
Plazo
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
$91,396.58
53
8.45%
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
$81,524.09
48
8.45%
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
$71,582.09
43
8.45%
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
$61,570.08
38
8.45%
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
$51,487.57
32
8.45%
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
$41,334.06
27
8.45%
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
$31,109.06
22
8.45%
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
$20,812.05
16
8.45%
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
$10,442.53
11
8.45%
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
$0.00
8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
Prepago
Plazo
Monto
aproximado
Real
periodo
Tasa
ADQUI PAGO FIJO

###

2
Pago Fijo
Pago Fij

GASTOS MENSUALES
IMPRIMIR
Inmueble:
Valor del inmueble:
1
95%
###
Tasa de Inters
Plazo en meses:
Ingreso:
Ingreso Mnimo Requerido:
Credito HSBC:
1,214,286
Mensualidad:
Seguro de Vida:
Seguro de Daos:
TOTAL PAGO MENSUAL:

70.0%
70%
8.45%
120
$
10,516
217
277
11,010
##
364,286
364,286
##
Ingresa el Valor del

Vivienda
De
###
###
###
###
###
850,000
200000 Comisin por Apertura no financiada:
7%
no
0.4 % Financiable Gastos:

8,000.00

Avalo:

$85,000
0%
$0

apertura:
Comisin:
##
12,000.00
10,000.00

Gastos
##
31,456
de
$
$
$
$
$
GASTOS INICIALES

Crdito HSBC:
Notariales:
Gastos:
REGRESAR###
$
$
364,286
3,350
6,000.00
$
$
$
500
8,500
8,500
4,000.00
85,000
$
$
85,000
461,636
###
###
###
2,000.00
1.00%
###
###
###
0.00
8
no
Meses:
Reduce:
$8,500
0%
$0
Capital
###
###
7.0%
Intereses
Seguros
Mensualidad Total
###
###
###
###
###
###
###
###
###
###
###
###
###
CAT
###
###
###
120
0
CAT:
CAT:
10.2%
CAT
850,000.00
850,000.00 319,211.19
10.3%
0.82%
838,112.07
1
0.00
Mes
Saldo Inicial
850,000.00
Seguro de Daos
Mensualidad Total
Prepago
Saldo al
periodo
final
Tasa
del
Capital
Intereses
Pago al Crdito
Seguro de Vida
850,000.00
4,530.65
5,985.42
10,516.07
216.75
276.86
0.00
11,009.67
$845,469.35### 8.45%
845,469.35
4,562.55
5,953.51
10,516.07
216.75
276.86
0.00
11,009.67
$840,906.80### 8.45%
840,906.80
4,594.68
5,921.39
10,516.07
216.75
276.86
0.00
11,009.67
$836,312.11### 8.45%
836,312.11
4,627.04
5,889.03
10,516.07
216.75
276.86
0.00
11,009.67
$831,685.08### 8.45%
831,685.08
4,659.62
5,856.45
10,516.07
216.75
276.86
0.00
11,009.67
$827,025.46### 8.45%
827,025.46
4,692.43
5,823.64
10,516.07
216.75
276.86
0.00
11,009.67
$822,333.03### 8.45%
822,333.03
4,725.47
5,790.60
10,516.07
216.75
276.86
0.00
11,009.67
$817,607.56### 8.45%
817,607.56
4,758.75
5,757.32
10,516.07
216.75
276.86
0.00
11,009.67
$812,848.81### 8.45%
812,848.81
4,792.26
5,723.81
10,516.07
216.75
276.86
0.00
11,009.67
$808,056.56### 8.45%
10
808,056.56
4,826.00
5,690.06
10,516.07
216.75
276.86
0.00
11,009.67
$803,230.55### 8.45%
11
803,230.55
4,859.99
5,656.08
10,516.07
216.75
276.86
0.00
11,009.67
$798,370.57### 8.45%
12
798,370.57
4,894.21
5,621.86
10,516.07
216.75
276.86
0.00
11,009.67
$793,476.36### 8.45%
13
793,476.36
4,928.67
5,587.40
10,516.07
216.75
276.86
0.00
11,009.67
$788,547.69### 8.45%
14
788,547.69
4,963.38
5,552.69
10,516.07
216.75
276.86
0.00
11,009.67
$783,584.31### 8.45%
15
783,584.31
4,998.33
5,517.74
10,516.07
216.75
276.86
0.00
11,009.67
$778,585.99### 8.45%
16
778,585.99
5,033.52
5,482.54
10,516.07
216.75
276.86
0.00
11,009.67
$773,552.46### 8.45%
17
773,552.46
5,068.97
5,447.10
10,516.07
216.75
276.86
0.00
11,009.67
$768,483.49### 8.45%
18
768,483.49
5,104.66
5,411.40
10,516.07
216.75
276.86
0.00
11,009.67
$763,378.83### 8.45%
19
763,378.83
5,140.61
5,375.46
10,516.07
216.75
276.86
0.00
11,009.67
$758,238.22### 8.45%
20
758,238.22
5,176.81
5,339.26
10,516.07
216.75
276.86
0.00
11,009.67
$753,061.42### 8.45%
Mensualidad
VIVIEN
Seguro de Daos
Mensualidad Total
Prepago
Saldo al
periodo
final
Tasa
del
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
21
753,061.42
5,213.26
5,302.81
10,516.07
216.75
276.86
0.00
11,009.67
22
747,848.16
5,249.97
5,266.10
10,516.07
216.75
276.86
0.00
11,009.67
23
742,598.19
5,286.94
5,229.13
10,516.07
216.75
276.86
0.00
11,009.67
$737,311.25### 8.45%
24
737,311.25
5,324.17
5,191.90
10,516.07
216.75
276.86
0.00
11,009.67
$731,987.08### 8.45%
25
731,987.08
5,361.66
5,154.41
10,516.07
216.75
276.86
0.00
11,009.67
$726,625.42### 8.45%
26
726,625.42
5,399.41
5,116.65
10,516.07
216.75
276.86
0.00
11,009.67
$721,226.01### 8.45%
27
721,226.01
5,437.43
5,078.63
10,516.07
216.75
276.86
0.00
11,009.67
$715,788.58### 8.45%
28
715,788.58
5,475.72
5,040.34
10,516.07
216.75
276.86
0.00
11,009.67
$710,312.86### 8.45%
29
710,312.86
5,514.28
5,001.79
10,516.07
216.75
276.86
0.00
11,009.67
$704,798.57### 8.45%
30
704,798.57
5,553.11
4,962.96
10,516.07
216.75
276.86
0.00
11,009.67
$699,245.46### 8.45%
31
699,245.46
5,592.21
4,923.85
10,516.07
216.75
276.86
0.00
11,009.67
$693,653.25### 8.45%
32
693,653.25
5,631.59
4,884.47
10,516.07
216.75
276.86
0.00
11,009.67
$688,021.66### 8.45%
33
688,021.66
5,671.25
4,844.82
10,516.07
216.75
276.86
0.00
11,009.67
$682,350.41### 8.45%
34
682,350.41
5,711.18
4,804.88
10,516.07
216.75
276.86
0.00
11,009.67
$676,639.23### 8.45%
35
676,639.23
5,751.40
4,764.67
10,516.07
216.75
276.86
0.00
11,009.67
$670,887.83### 8.45%
36
670,887.83
5,791.90
4,724.17
10,516.07
216.75
276.86
0.00
11,009.67
$665,095.93### 8.45%
37
665,095.93
5,832.68
4,683.38
10,516.07
216.75
276.86
0.00
11,009.67
$659,263.25### 8.45%
38
659,263.25
5,873.75
4,642.31
10,516.07
216.75
276.86
0.00
11,009.67
$653,389.49### 8.45%
39
653,389.49
5,915.12
4,600.95
10,516.07
216.75
276.86
0.00
11,009.67
$647,474.38### 8.45%
Mensualidad
S
$747,848.16### 8.45%
$742,598.19### 8.45%
40
647,474.38
5,956.77
4,559.30
10,516.07
216.75
276.86
0.00
11,009.67
$641,517.61### 8.45%
41
641,517.61
5,998.71
4,517.35
10,516.07
216.75
276.86
0.00
11,009.67
$635,518.89### 8.45%
42
635,518.89
6,040.95
4,475.11
10,516.07
216.75
276.86
0.00
11,009.67
$629,477.94### 8.45%
43
629,477.94
6,083.49
4,432.57
10,516.07
216.75
276.86
0.00
11,009.67
$623,394.45### 8.45%
44
623,394.45
6,126.33
4,389.74
10,516.07
216.75
276.86
0.00
11,009.67
$617,268.12### 8.45%
45
617,268.12
6,169.47
4,346.60
10,516.07
216.75
276.86
0.00
11,009.67
$611,098.64### 8.45%
46
611,098.64
6,212.91
4,303.15
10,516.07
216.75
276.86
0.00
11,009.67
$604,885.73### 8.45%
47
604,885.73
6,256.66
4,259.40
10,516.07
216.75
276.86
0.00
11,009.67
$598,629.07### 8.45%
48
598,629.07
6,300.72
4,215.35
10,516.07
216.75
276.86
0.00
11,009.67
$592,328.35### 8.45%
49
592,328.35
6,345.09
4,170.98
10,516.07
216.75
276.86
0.00
11,009.67
$585,983.26### 8.45%
50
585,983.26
6,389.77
4,126.30
10,516.07
216.75
276.86
0.00
11,009.67
$579,593.49### 8.45%
51
579,593.49
6,434.76
4,081.30
10,516.07
216.75
276.86
0.00
11,009.67
$573,158.73### 8.45%
52
573,158.73
6,480.07
4,035.99
10,516.07
216.75
276.86
0.00
11,009.67
$566,678.65### 8.45%
53
566,678.65
6,525.70
3,990.36
10,516.07
216.75
276.86
0.00
11,009.67
$560,152.95### 8.45%
54
560,152.95
6,571.66
3,944.41
10,516.07
216.75
276.86
0.00
11,009.67
$553,581.29### 8.45%
55
553,581.29
6,617.93
3,898.13
10,516.07
216.75
276.86
0.00
11,009.67
$546,963.36### 8.45%
56
546,963.36
6,664.53
3,851.53
10,516.07
216.75
276.86
0.00
11,009.67
$540,298.83### 8.45%
57
540,298.83
6,711.46
3,804.60
10,516.07
216.75
276.86
0.00
11,009.67
$533,587.36### 8.45%
58
533,587.36
6,758.72
3,757.34
10,516.07
216.75
276.86
0.00
11,009.67
$526,828.64### 8.45%
59
526,828.64
6,806.32
3,709.75
10,516.07
216.75
276.86
0.00
11,009.67
$520,022.33### 8.45%
60
520,022.33
6,854.24
3,661.82
10,516.07
216.75
276.86
0.00
11,009.67
$513,168.08### 8.45%
61
513,168.08
6,902.51
3,613.56
10,516.07
216.75
276.86
0.00
11,009.67
$506,265.57### 8.45%
62
506,265.57
6,951.11
3,564.95
10,516.07
216.75
276.86
0.00
11,009.67
$499,314.46### 8.45%
63
499,314.46
7,000.06
3,516.01
10,516.07
216.75
276.86
0.00
11,009.67
$492,314.40### 8.45%
64
492,314.40
7,049.35
3,466.71
10,516.07
216.75
276.86
0.00
11,009.67
$485,265.05### 8.45%
65
485,265.05
7,098.99
3,417.07
10,516.07
216.75
276.86
0.00
11,009.67
$478,166.05### 8.45%
66
478,166.05
7,148.98
3,367.09
10,516.07
216.75
276.86
0.00
11,009.67
$471,017.07### 8.45%
67
471,017.07
7,199.32
3,316.75
10,516.07
216.75
276.86
0.00
11,009.67
$463,817.75### 8.45%
68
463,817.75
7,250.02
3,266.05
10,516.07
216.75
276.86
0.00
11,009.67
$456,567.73### 8.45%
69
456,567.73
7,301.07
3,215.00
10,516.07
216.75
276.86
0.00
11,009.67
$449,266.67### 8.45%
70
449,266.67
7,352.48
3,163.59
10,516.07
216.75
276.86
0.00
11,009.67
$441,914.18### 8.45%
71
441,914.18
7,404.25
3,111.81
10,516.07
216.75
276.86
0.00
11,009.67
$434,509.93### 8.45%
72
434,509.93
7,456.39
3,059.67
10,516.07
216.75
276.86
0.00
11,009.67
$427,053.54### 8.45%
73
427,053.54
7,508.90
3,007.17
10,516.07
216.75
276.86
0.00
11,009.67
$419,544.64### 8.45%
74
419,544.64
7,561.77
2,954.29
10,516.07
216.75
276.86
0.00
11,009.67
$411,982.87### 8.45%
75
411,982.87
7,615.02
2,901.05
10,516.07
216.75
276.86
0.00
11,009.67
$404,367.84### 8.45%
76
404,367.84
7,668.64
2,847.42
10,516.07
216.75
276.86
0.00
11,009.67
$396,699.20### 8.45%
77
396,699.20
7,722.64
2,793.42
10,516.07
216.75
276.86
0.00
11,009.67
$388,976.56### 8.45%
78
388,976.56
7,777.02
2,739.04
10,516.07
216.75
276.86
0.00
11,009.67
$381,199.53### 8.45%
79
381,199.53
7,831.79
2,684.28
10,516.07
216.75
276.86
0.00
11,009.67
$373,367.75### 8.45%
80
373,367.75
7,886.94
2,629.13
10,516.07
216.75
276.86
0.00
11,009.67
$365,480.81### 8.45%
81
365,480.81
7,942.47
2,573.59
10,516.07
216.75
276.86
0.00
11,009.67
$357,538.34### 8.45%
82
357,538.34
7,998.40
2,517.67
10,516.07
216.75
276.86
0.00
11,009.67
$349,539.94### 8.45%
8,054.72
2,461.34
10,516.07
216.75
276.86
0.00
11,009.67
$341,485.21### 8.45%
83
349,539.94
84
341,485.21
8,111.44
2,404.63
10,516.07
216.75
276.86
0.00
11,009.67
$333,373.77### 8.45%
85
333,373.77
8,168.56
2,347.51
10,516.07
216.75
276.86
0.00
11,009.67
$325,205.21### 8.45%
86
325,205.21
8,226.08
2,289.99
10,516.07
216.75
276.86
0.00
11,009.67
$316,979.13### 8.45%
87
316,979.13
8,284.01
2,232.06
10,516.07
216.75
276.86
0.00
11,009.67
$308,695.13### 8.45%
88
308,695.13
8,342.34
2,173.73
10,516.07
216.75
276.86
0.00
11,009.67
$300,352.79### 8.45%
89
300,352.79
8,401.08
2,114.98
10,516.07
216.75
276.86
0.00
11,009.67
$291,951.70### 8.45%
90
291,951.70
8,460.24
2,055.83
10,516.07
216.75
276.86
0.00
11,009.67
$283,491.46### 8.45%
91
283,491.46
8,519.81
1,996.25
10,516.07
216.75
276.86
0.00
11,009.67
$274,971.65### 8.45%
92
274,971.65
8,579.81
1,936.26
10,516.07
216.75
276.86
0.00
11,009.67
$266,391.84### 8.45%
93
266,391.84
8,640.22
1,875.84
10,516.07
216.75
276.86
0.00
11,009.67
$257,751.62### 8.45%
94
257,751.62
8,701.07
1,815.00
10,516.07
216.75
276.86
0.00
11,009.67
$249,050.55### 8.45%
Seguro de Daos
Mensualidad Total
Prepago
Saldo al
periodo
final
Tasa
del
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
95
249,050.55
8,762.34
1,753.73
10,516.07
216.75
276.86
0.00
11,009.67
96
240,288.21
8,824.04
1,692.03
10,516.07
216.75
276.86
0.00
11,009.67
97
231,464.18
8,886.17
1,629.89
10,516.07
216.75
276.86
0.00
11,009.67
$222,578.00### 8.45%
98
222,578.00
8,948.75
1,567.32
10,516.07
216.75
276.86
0.00
11,009.67
$213,629.26### 8.45%
99
213,629.26
9,011.76
1,504.31
10,516.07
216.75
276.86
0.00
11,009.67
$204,617.50### 8.45%
100
204,617.50
9,075.22
1,440.85
10,516.07
216.75
276.86
0.00
11,009.67
$195,542.28### 8.45%
101
195,542.28
9,139.12
1,376.94
10,516.07
216.75
276.86
0.00
11,009.67
$186,403.15### 8.45%
102
186,403.15
9,203.48
1,312.59
10,516.07
216.75
276.86
0.00
11,009.67
$177,199.68### 8.45%
103
177,199.68
9,268.29
1,247.78
10,516.07
216.75
276.86
0.00
11,009.67
$167,931.39### 8.45%
104
167,931.39
9,333.55
1,182.52
10,516.07
216.75
276.86
0.00
11,009.67
$158,597.84### 8.45%
105
158,597.84
9,399.27
1,116.79
10,516.07
216.75
276.86
0.00
11,009.67
$149,198.57### 8.45%
106
149,198.57
9,465.46
1,050.61
10,516.07
216.75
276.86
0.00
11,009.67
$139,733.10### 8.45%
107
139,733.10
9,532.11
983.95
10,516.07
216.75
276.86
0.00
11,009.67
$130,200.99### 8.45%
108
130,200.99
9,599.24
916.83
10,516.07
216.75
276.86
0.00
11,009.67
$120,601.76### 8.45%
109
120,601.76
9,666.83
849.24
10,516.07
216.75
276.86
0.00
11,009.67
$110,934.93### 8.45%
110
110,934.93
9,734.90
781.17
10,516.07
216.75
276.86
0.00
11,009.67
$101,200.03### 8.45%
Mensualidad
S
$240,288.21### 8.45%
$231,464.18### 8.45%
111
101,200.03
9,803.45
712.62
10,516.07
216.75
276.86
0.00
11,009.67
$91,396.58### 8.45%
112
91,396.58
9,872.48
643.58
10,516.07
216.75
276.86
0.00
11,009.67
$81,524.09### 8.45%
113
81,524.09
9,942.00
574.07
10,516.07
216.75
276.86
0.00
11,009.67
$71,582.09### 8.45%
114
71,582.09
10,012.01
504.06
10,516.07
216.75
276.86
0.00
11,009.67
$61,570.08### 8.45%
115
61,570.08
10,082.51
433.56
10,516.07
216.75
276.86
0.00
11,009.67
$51,487.57### 8.45%
116
51,487.57
10,153.51
362.56
10,516.07
216.75
276.86
0.00
11,009.67
$41,334.06### 8.45%
117
41,334.06
10,225.01
291.06
10,516.07
216.75
276.86
0.00
11,009.67
$31,109.06### 8.45%
118
31,109.06
10,297.01
219.06
10,516.07
216.75
276.86
0.00
11,009.67
$20,812.05### 8.45%
119
20,812.05
10,369.52
146.55
10,516.07
216.75
276.86
0.00
11,009.67
$10,442.53### 8.45%
120
10,442.53
10,442.53
73.53
10,516.07
216.75
276.86
0.00
11,009.67
$0.00### 8.45%
Mes
Saldo Inicial
Capital
Intereses
Pago al Crdito
Seguro de Vida
Seguro de Daos
Mensualidad Total
Prepago
Mensualidad
Saldo al
periodo
final
Tasa
del
S
INDICADOR
llave
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
ViviendaNor
1 mal
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
ViviendaNor
2 mal
llave 2
PB/PF
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
ViviendaNor
malPago Fijo Pago Fijo
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
ViviendaNor
AdquisicinP
ersona
FisicaAdquisi
cin de
ViviendaNmi
3 AdquisicinP
na
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
4 Advance
AdquisicinP
ersona
FisicaAdquisi
cin de
ViviendaNmi
AdquisicinP
naPago Fijo Pago Fijo
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
AdvancePag
o Bajo
Pago Bajo
Adquisicin AdquisicinP
Persona
ersona
FisicaAdqui FisicaAdquisi
sicin de
cin de
ViviendaNor ViviendaNor
5 mal
AdquisicinP AdquisicinP
ersona
ersona
FisicaAdquisi FisicaAdquisi
cin de
cin de
ViviendaPre ViviendaPre
6 mier
mierPago Fijo Pago Fijo
AdquisicinP
ersona
FisicaAdquisi
cin de
ViviendaAdva
7 nce
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
ViviendaPre
8 mier
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
ViviendaAdva
9 nce
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
ViviendaPre
10 mier
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
ViviendaAdva
11 nce
12
14
15
16
17
18
19
20
21
22
23
25
AdquisicinP
ersona
FisicaAdquisi
cin de
ViviendaPode
r Judicial
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasNor
mal
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasPre
mier
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasAdv
ance de
Pago
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasPre
mier de
Pago
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasAdv
ance
Pago de
HipotecasPro
fesionista
Independient
ePago de
HipotecasPre
mier
Pago de
HipotecasPro
fesionista
Independient
ePago de
HipotecasAdv
ance
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasN
mina de
Pago
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasNor
mal
Pago de
HipotecasPro
fesionista
Independient
ePago de
HipotecasNor
mal
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasPo
der Judicial
AdquisicinP
ersona
FisicaAdquisi
cin de
ViviendaAdva
ncePago Fijo
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
ViviendaPre
mierPago Fijo
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
ViviendaAdva
ncePago Fijo
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
ViviendaPre
mierPago Fijo
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
ViviendaAdva
ncePago Fijo
AdquisicinP
ersona
FisicaAdquisi
cin de
ViviendaPode
r
JudicialPago
Fijo
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasNor
malPago Fijo
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasPre
mierPago
Pago
de Fijo
HipotecasPer
sona
FisicaPago
de
HipotecasAdv
ancePago
Fijo de
Pago
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasPre
Pago
de
mierPago Fijo
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasAdv
ancePago
Fijo
Pago de
HipotecasPro
fesionista
Independient
ePago de
HipotecasPre
mierPago
Pago
de Fijo
HipotecasPro
fesionista
Independient
ePago de
HipotecasAdv
ancePago
Fijo
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasN
minaPago
Fijo de
Pago
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasNor
malPago Fijo
Pago de
HipotecasPro
fesionista
Independient
ePago de
HipotecasNor
Pago
de
malPago Fijo
HipotecasPer
sona
FisicaPago
de
HipotecasPo
der
JudicialPago
Fijo
27
28
29
30
AdquisicinP
ersona
FisicaCofinan
ciamientoINF
Pago
de
ONAVITNmi
HipotecasPer
naPago
Fijo
sona
FisicaPago
de
HipotecasHip
oteca de
MAS
Pago
HSBC
HipotecasPer
EXTERNOPa
sona
Fisica
go Fijo
con
Actividad
EmpresarialP
ago de
HipotecasHip
oteca MAS
HSBCde
Pago
EXTERNOPa
HipotecasPro
go Fijo
fesionista
Independient
ePago de
HipotecasHip
oteca MAS
HSBC
EXTERNOPa
go Fijo
32
33
34
35
36
AdquisicinP
ersona
FisicaApoyo
InfonavitNmi
37 na
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
38 Advance
AdquisicinP
ersona
FisicaCofinan
ciamientoINF
ONAVITAdva
ncePago Fijo
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
AdquisicinP
Pago
ersonaFijo
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
NminaPago
Fijo
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUSPago
AdquisicinP
Fijo
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
NminaPago
Fijo
Adquisicin
Pago de Hipotecas
Pago Fijo
Pago de Hipotecas
Pago Fijo
Pago de Hipotecas
Pago Fijo
Pago de Hipotecas
Pago Fijo
Pago de Hipotecas
Pago Fijo
Pago de Hipotecas
Pago Fijo
Pago de Hipotecas
Adquisicin
Pago Fijo
Pago de Hipotecas
Adquisicin
Factor de
Linea de
Crdito
0.285000
AdquisicinAdq
uisicin de
ViviendaNormal
Pago Fijo
Factor de
pago
Factor de
Tasa de
Incremento interes anual
0%
8.45%
Periodicidad de
incremento
Tasa
Moratoria
Moneda
Plazo
Mximo
Meses
Comisin por
Plazo
Gastos de
% Comisin
administraci
Mximo Aos investigacin por apertura
n
500.00
1.00%
Adquisicin
0%
8.45%
500.00
1.00%
0.00%
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
ViviendaNmina
Pago Fijo
0%
8.45%
0.00
0.50%
0.00%
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste Aliados
PLUS
AdvancePago
Bajo
1.94%
8.45%
0.00
0.50%
0.00%
AdquisicinAdq
uisicin de
ViviendaNormal
Pago Fijo
0%
AdquisicinAdq
uisicin de
ViviendaPremier
Pago Fijo
0%
AdquisicinAdq
uisicin de
ViviendaAdvanc
ePago Fijo
0%
Nmina
Cofinanciamiento
Persona Fisica
Fovissste Aliados PLUS Advance
Fovissste Aliados PLUS

Advance
70%
FOVISSSTE
Persona Fisica
Normal
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
8.45%
500.00
1.00%
Persona Fisica
Premier
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
8.45%
0.00
0.00%
Persona Fisica
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
8.45%
0.00
0.50%
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
ViviendaPremier
Pago Fijo
0%
8.45%
0.00
0.00%
0.00%
Adquisicin de
Vivienda
Persona Fisica con Actividad Empresarial
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
ViviendaAdvanc
ePago Fijo
0%
8.45%
0.00
0.50%
0.00%
Adquisicin de
Vivienda
Profesionista Independiente
Premier
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
ViviendaPremier
Pago Fijo
0%
8.45%
0.00
0.00%
0.00%
Adquisicin de
Vivienda
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
ViviendaAdvanc
ePago Fijo
0%
8.45%
0.00
0.50%
0.00%
Persona Fisica
Normal
Normal
$10,000.00
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
200,000.00
10,000,000.00
10,000,000.00
0.255000
0.255000
AdquisicinAdq
uisicin de
ViviendaPoder
JudicialPago
Fijo
0%
0.285000
Pago de
HipotecasPago
de
HipotecasNorm
alPago Fijo
0%
0%
8.45%
0.00
0.00%
0.00%
0%
8.45%
0.00
0.50%
0.00%
0.285000
Pago de
Hipotecas
Persona Fisica
Premier
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasPremi
erPago Fijo
Pago de
Hipotecas
Persona Fisica
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasAdvan
cePago Fijo
8.45%
8.45%
0.00
500.00
0.00%
1.00%
Premier
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasPremi
erPago Fijo
0%
8.45%
0.00
0.00%
0.00%
Pago de
Hipotecas
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasAdvan
cePago Fijo
0%
8.45%
0.00
0.50%
0.00%
Advance
Premier
Advance
$10,000.00
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
200,000.00
10,000,000.00
10,000,000.00
0.255000
0.255000
Pago de
HipotecasPago
de
HipotecasPremi
erPago Fijo
0%
0.285000
Pago de
HipotecasPago
de
HipotecasAdvan
cePago Fijo
0%
0%
8.45%
0.00
0.50%
0.00%
0.285000
8.45%
8.45%
0.00
0.00
0.00%
0.50%
Persona Fisica
Nmina
Nmina
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
Hipotecas
Normal
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasNorm
alPago Fijo
0%
8.45%
500.00
1.00%
0.00%
Pago de
Hipotecas
Normal
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasNorm
alPago Fijo
0%
8.45%
500.00
1.00%
0.00%
Pago de
Hipotecas
Persona Fisica
Poder Judicial
Poder Judicial
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasPoder
JudicialPago
Fijo
0%
8.45%
0.00
0.00%
0.00%
AdquisicinCofi
nanciamientoIN
FONAVITNorma
lPago Fijo
0%
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
8.45%
500.00
1.00%
Cofinanciamiento
Persona Fisica
Nmina
Nmina
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoIN
FONAVITNmin
aPago Fijo
0%
8.45%
0.00
0.50%
0.00%
Pago de
Hipotecas
Persona Fisica
Hipoteca MAS HSBC EXTERNO
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasHipote
ca MAS HSBC
EXTERNOPago
Fijo
0%
8.45%
500.00
1.00%
0.00%
INFONAVIT
Pago de
Hipotecas

$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasHipote
ca MAS HSBC
EXTERNOPago
Fijo
0%
8.45%
500.00
1.00%
0.00%
Pago de
Hipotecas
Profesionista Independiente Hipoteca MAS HSBC EXTERNO
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasHipote
ca MAS HSBC
EXTERNOPago
Fijo
0%
8.45%
500.00
1.00%
0.00%
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoIN
FONAVITPremi
erPago Fijo
0%
8.45%
0.00
0.00%
0.00%
AdquisicinCofi
nanciamientoIN
FONAVITAdvan
cePago Fijo
0%
Premier
INFONAVIT
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
8.45%
0.00
0.50%
FOVISSSTE
FOVISSSTE
Cofinanciamiento
Persona Fisica
Fovissste Respaldados
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste
RespaldadosPa
go Fijo
0%
8.45%
500.00
1.00%
0.00%
Cofinanciamiento
Persona Fisica
Fovissste Respaldados Nmina
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste
Respaldados
NminaPago
Fijo
0%
8.45%
0.00
0.50%
0.00%
Cofinanciamiento
Persona Fisica
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste Aliados
PLUSPago Fijo
0%
8.45%
500.00
1.00%
0.00%
Cofinanciamiento
Persona Fisica
Fovissste Aliados PLUS Nmina
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste Aliados
PLUS
NminaPago
Fijo
0%
8.45%
0.00
0.50%
0.00%
FOVISSSTE
Apoyo Infonavit
Persona Fisica
Nmina
Nmina
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinApoy
o
InfonavitNmina
Pago Fijo
0%
8.45%
0.00
0.50%
0.00%
Cofinanciamiento
Persona Fisica
Fovissste Aliados PLUS Advance

Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste Aliados
PLUS
AdvancePago
Fijo
0%
8.45%
0.00
0.50%
0.00%
AdquisicinApoy
o
InfonavitNormal
Pago Fijo
0%
Adquisicin
Adquisicin
FOVISSSTE
Apoyo Infonavit
Persona Fisica
Normal
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
8.45%
500.00
1.00%
Apoyo Infonavit
Persona Fisica
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinApoy
o
InfonavitAdvanc
ePago Fijo
0%
8.45%
0.00
0.50%
0.00%
Apoyo Infonavit
Persona Fisica
Premier
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinApoy
o
InfonavitPremier
Pago Fijo
0%
8.45%
0.00
0.00%
0.00%
Persona Fisica
Poder Judicial
Poder Judicial
$10,000.00
1,500,000.00
50%
200,000.00
5,000,000.00
0.255000
0.285000
LiquidezLiquide
zPoder
JudicialPago
Fijo
0%
8.45%
500.00
1.50%
Normal
Normal
$10,000.00
1,500,000.00
40%
200,000.00
5,000,000.00
0.255000
0.285000
LiquidezLiquide
zNormalPago
Fijo
0%
8.45%
500.00
1.50%
Normal
Normal
$10,000.00
1,500,000.00
40%
200,000.00
5,000,000.00
0.255000
0.285000
LiquidezLiquide
zNormalPago
Fijo
0%
8.45%
500.00
1.50%
Adquisicin
Pago Bajo
Adquisicin
Persona Fisica
Nmina
Nmina
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
viviendaNmina
Pago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
Adquisicin de
vivienda
Persona Fisica
Normal
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
viviendaNormal
Pago Bajo
1.94%
8.45%
500.00
1.00%
0.00%
Adquisicin de
vivienda
Persona Fisica
Premier
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
viviendaPremier
Pago Bajo
1.94%
8.45%
0.00
0.00%
0.00%
Adquisicin de
vivienda
Normal
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
viviendaNormal
Pago Bajo
1.94%
8.45%
500.00
1.00%
0.00%
Pago Bajo
Adquisicin
Pago Bajo
Adquisicin
Adquisicin de
vivienda
Adquisicin de
vivienda
Pago Bajo
Adquisicin
Pago Bajo
Pago de Hipotecas
Pago de
Hipotecas
Pago de
Hipotecas
Pago de Hipotecas
Premier
Normal
Premier
Normal
$10,000.00
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
200,000.00
10,000,000.00
10,000,000.00
0.255000
0.255000
0.285000
0.285000
AdquisicinAdq
uisicin de
viviendaPremier
Pago Bajo
1.94%
AdquisicinAdq
uisicin de
viviendaNormal
Pago Bajo
1.94%
8.45%
8.45%
0.00
500.00
0.00%
1.00%
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
viviendaPremier
Pago Bajo
1.94%
8.45%
0.00
0.00%
0.00%
Persona Fisica
Nmina
Nmina
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasNmin
aPago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasNorm
alPago Bajo
1.94%
8.45%
500.00
1.00%
10
40%
35%
0.80
no
si
si
si
20.98
15
20.98
12.85
20
12.85
10.30
10.30
9.13
10
9.13
20.49
15
20.49
12.37
20
12.37
9.82
FACTOR
COMISION
DAOS
POR
OKAPERTURA
GASTOS
FINANCIABLE
NOTARIALES financiables
AVALUO
9.82
8.65
8.65
0.285
0.285
100%
100%
100%
TABLA
AMORTIZACI
ON
100%
Tipo de
cliente
Tipo de
Cliente en
Presupuesto
CORRECTO A
TIPO DE
CLIENTE
Normal
Normal
Normal
Normal
Normal
Normal
Nmina
Nmina
Nmina
ADQUI
100% PAGO FIJO
ADQUI
100% PAGO FIJO
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ADQUI
100% PAGO FIJO
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ALIADOSP
100% PAGO BAJO
100%
ADQUI
100% PAGO FIJO

Fovissste
Nmina
Aliados PLUS
Fovissste
NminaAliados PLUS Nmina
Normal
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
Premier
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ADQUI
100% PAGO FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ADQUI
100% PAGO FIJO
Premier
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ADQUI
100% PAGO FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ADQUI
100% PAGO FIJO
Premier
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ADQUI
100% PAGO FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ADQUI
100% PAGO FIJO
Poder Judicial
350,000
3,000,000
85%
3,000,001
5,000,000
75%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
0.285
100%
100%
0.285
100%
100%
PAGHIP
100% PAGO FIJO
Normal
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
Premier
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
PAGHIP
100% PAGO FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
PAGHIP
100% PAGO FIJO
Premier
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
PAGHIP
100% PAGO FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
PAGHIP
100% PAGO FIJO
Premier
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
PAGHIP
100% PAGO FIJO
3,000,000
3,000,000
70%
70%
70%
3,000,001
3,000,001
3,000,001
5,000,000
5,000,000
5,000,000
70%
70%
70%
5,000,001
5,000,001
5,000,001
100,000,000
100,000,000
100,000,000
65%
65%
65%
40%
40%
40%
35%
35%
35%
0.80
0.80
0.80
no
no
no
si
si
si
si
si
si
si
si
si
350,000
3,000,000
85%
3,000,001
5,000,000
75%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
20.98
20.98
12.85
12.85
12.85
10.30
10.30
10.30
9.13
9.13
9.13
20.49
20.49
20.49
12.37
12.37
12.37
9.82
9.82
9.82
8.65
8.65
8.65
0.285
0.285
0.285
100%
100%
100%
100%
100%
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
100%
PAGHIP
100% PAGO FIJO
0.285
100%
100%
PAGHIP
100% PAGO FIJO
0.285
100%
100%
COFI PAGO
100% FIJO
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
0.285
100%
100%
COFI PAGO
100% FIJO
3,000,000
85%
3,000,001
5,000,000
75%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
0.285
100%
100%
HIPOTECA
100% MAS
350,000
3,000,000
85%
3,000,001
5,000,000
75%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
0.285
100%
100%
HIPOTECA
100% MAS
350,000
3,000,000
85%
3,000,001
5,000,000
75%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
0.285
100%
100%
HIPOTECA
100% MAS
100%
COFI PAGO
100% FIJO
100%
COFI PAGO
100% FIJO
10.30
9.13
20.49
12.37
9.82
8.65
Advance
Poder Judicial
Poder Judicial
Normal
Normal
Premier
Advance
Advance
Premier
Advance
Advance
Premier
Advance
Advance
Nmina
Nmina
Nmina
Normal
Normal
Normal
Normal
Normal
Normal
Poder Judicial
Poder Judicial
Poder Judicial
PAGHIP
100% PAGO FIJO
350,000
12.85
Advance
PAGHIP
100% PAGO FIJO
350,000
20.98
Advance
Premier
Premier
Advance
3,000,000
Advance
Premier
Advance
PAGHIP
100% PAGO FIJO
Advance
Premier
Premier
Advance
350,000
Advance
Premier
Advance
ADQUI
100% PAGO FIJO
Normal
Premier
Advance
350,000
Normal
Premier
Premier
Advance
Normal
Normal
Normal
Nmina
Nmina
Nmina
Hipoteca MAS HSBC

Hipoteca
EXTERNO
MAS HSBCHipoteca
EXTERNOMAS HSBC EXTERNO
Hipoteca MAS HSBC

Hipoteca
EXTERNO
MAS HSBCHipoteca
Hipoteca MAS HSBC

Hipoteca
EXTERNO
MAS HSBCHipoteca
Premier
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
Premier
Premier
Advance
Advance
Advance
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
RESP PAGO
100% FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
RESP PAGO
100% FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ALIADOSP
100% PAGO FIJO
Fovissste
Nmina
Respaldados
Fovissste
NminaRespaldados Nmina
Fovissste
Aliados PLUS
Fovissste
Aliados PLUS

Fovissste
Nmina
Aliados PLUS
Fovissste
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ALIADOSP
100% PAGO FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
AI PAGO
100% FIJO
Nmina
Nmina
Nmina

Fovissste
Nmina
Aliados PLUS
Fovissste
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
ALIADOSP
100% PAGO FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
AI PAGO
100% FIJO
Normal
Advance
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
AI PAGO
100% FIJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
35%
0.80
si
si
si
si
20.98
12.85
10.30
9.13
20.49
12.37
9.82
8.65
0.285
100%
100%
AI PAGO
100% FIJO
Premier
100,000,000
50%
0%
0%
40%
35%
0.80
si
si
si
no
0.285
100%
100%
LIQ PAGO
100% FIJO
100%
LIQ PAGO
100% FIJO
100,000,000
40%
0%
0%
40%
35%
0.80
si
si
si
no
0.285
100%
100%
LIQ PAGO
100% FIJO
100,000,000
40%
0%
0%
40%
35%
0.80
si
si
si
no
0.285
100%
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
si
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
Poder Judicial
Normal
Normal
Normal
Normal
Normal
Normal
Nmina
Nmina
Nmina
Normal
Normal
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
si
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
Premier
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
si
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
PAGHIP
100% PAGO BAJO
0.00%
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
PAGHIP
100% PAGO BAJO
Normal
Normal
Premier
Premier
Normal
350,000
Premier
Premier
Premier
350,000
Premier
Premier
Normal
ADQUI
100% PAGO BAJO
Normal
Advance
Poder Judicial
Normal
350,000
Normal
Advance
Poder Judicial
Premier
0.00%
Premier
Normal
20
si
0.00%
Persona Fisica
15
si
3,000,001
1,500,000
Adquisicin de
vivienda
Adquisicin de
vivienda
10
si
0.00%
Liquidez
Pago Bajo
no
3,000,001
1,500,000
65%
0.80
0.00%
Liquidez
Liquidez
Valor destructible
35%
70%
1,500,000
Persona Fisica
PTI
40%
0.00%
Liquidez
Liquidez
DTI
0.00%
Adquisicin
Liquidez
100,000,000
65%
70%
350,000
FOVISSSTE
LTV
Asignado
LTV
Asignado
LTV
Asignado
Minimo Garanta Mximo Garanta Mximo
Minimo Garanta Mximo Garanta Mximo
Mximo
0.00%
INFONAVIT
Adquisicin
5,000,001
100,000,000
3,000,000
350,000
Persona Fisica
Mximo Garanta
0.00%
INFONAVIT
Persona Fisica
70%
5,000,001
3,000,000
350,000
$10,000.00
5,000,000
70%
350,000
350,000
Normal
LTV
Asignado
Minimo Garanta
Mximo
0.00%
Pago de
Hipotecas
Normal
3,000,001
5,000,000
0.00%
Pago de
HipotecasPago
de
HipotecasNmin
aPago Fijo
Persona Fisica
Mximo Garanta
0.00%
Premier
70%
3,000,001
0.00%
Pago de
Hipotecas
3,000,000
70%
0.00%
Premier
Poder Judicial
LTV
Asignado
Minimo Garanta
Mximo
0.00%
Poder Judicial
3,000,000
0.00%
Adquisicin de
Vivienda
Persona Fisica
Mximo Garanta
350,000
350,000
Adquisicin
Adquisicin
Minimo Garanta
350,000
Pago Fijo
Adquisicin
Modalidad
0.00%
350,000
Pago Fijo
Pago Bajo
Factor de
daos
0.255000
AdquisicinAdq
uisicin de
ViviendaNormal
Pago Fijo
Nmina
Cofinanciamiento
Adquisicin
53
Factor de
vida y
desempleo
0.285000
Persona Fisica
Cofinanciamiento
Adquisicin
52
10,000,000.00
Pago de Hipotecas
ersona
ersona
cin de
cin de
viviendaNorm viviendaNorm
46 al
alPago Bajo Pago Bajo
51
Monto mximo de
financiamiento
Pago de Hipotecas
ersona
ersona
cin de
cin de
viviendaNmi viviendaNmi
45 na
naPago Bajo Pago Bajo
50
200,000.00
0.255000
Adquisicin de
Vivienda
Cofinanciamiento
Adquisicin
Adquisicin
49
Monto
mnimo de
financiamient
o
Pago de Hipotecas
Adquisicin
48
% Maximo de financiamiento
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
Pago de Hipotecas
ersona
ersona
FisicaApoyo FisicaApoyo
InfonavitPre InfonavitPre
41 mier
mierPago Fijo Pago Fijo
47
Valor mnimo del

inmueble
Pago de Hipotecas
ersona
ersona
InfonavitAdva InfonavitAdva
40 nce
ncePago Fijo Pago Fijo
AdquisicinP
ersona
FisicaAdquisi
cin de
viviendaPrem
ierPago Bajo
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
viviendaNorm
alPago Bajo
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
viviendaPrem
ierPago Bajo
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
viviendaNorm
alPago Bajo
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
viviendaPrem
ierPago
Pago deBajo
HipotecasPer
sona
FisicaPago
de
HipotecasN
minaPago
Bajo de
Pago
HipotecasPer
sona
FisicaPago
de
HipotecasNor
malPago
Bajo
60%
Pago de Hipotecas
Pago Fijo
LiquidezPers
LiquidezPers ona Fisica
ona Fisica
con Actividad
con Actividad EmpresarialLi
EmpresarialLi quidezNormal
44 quidezNormal Pago Fijo
Pago Fijo
CLAVE
10,000,000.00
$10,000.00
Pago de
Hipotecas
LiquidezPers
LiquidezPers ona
ona
FisicaLiquide
FisicaLiquide zNormalPago
43 zNormal
Fijo
Pago Fijo
60.00%
200,000.00
Normal
Pago de
Hipotecas
AdquisicinP
ersona
FisicaApoyo
InfonavitNmi
AdquisicinP
naPago Fijo Pago Fijo
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
AdvancePag
o Fijo
Pago Fijo
Capacidad
mnima
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
Normal
Pago de
Hipotecas
Pago Fijo
$10,000.00
Adquisicin
Pago Fijo
Pago Fijo
Ingresos
Mnimos
Adquisicin
Pago Fijo
Pago Fijo
Norm al
Adquisicin de
Vivienda
Pago Fijo
Tipo de Cliente en
Presupuesto
Adquisicin de
Vivienda
Adquisicin de
Vivienda
Adquisicin
Pago Fijo
Destino
Adquisicin
Adquisicin
Pago Fijo
Normal
350,000
Adquisicin de
Vivienda
Pago Fijo
LiquidezPers
LiquidezPers ona
ona
FisicaLiquide
FisicaLiquide zPoder
zPoder
JudicialPago
42 Judicial
Fijo
Pago Fijo
RESTRICTED
Adquisicin
Pago Fijo
Pago Fijo
Tipo de cliente
Adquisicin
Adquisicin
Pago Fijo
TIPO DE
PERSONA
Persona Fisica con Actividad Em presarial
Adquisicin
Adquisicin
Pago Fijo
Canal de
Acceso
Adquisicin
Pago Fijo
ersona
ersona
InfonavitNor InfonavitNor
39 mal
AdquisicinP
ersona
FisicaAdquisi
cin de
viviendaPrem
ier
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
viviendaNorm
al
AdquisicinP
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
viviendaPrem
ier
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
viviendaNorm
al
AdquisicinPr
ofesionista
Independient
eAdquisicin
de
viviendaPrem
ier
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasN
mina
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasNor
mal
SUBPRODUC
TO
Adquisicin de
Vivienda
Pago Fijo
ersona
ersona
FisicaCofinan FisicaCofinan
ciamientoINF ciamientoINF
ONAVITPrem ONAVITPrem
31 ier
ierPago Fijo Pago Fijo
AdquisicinP
ersona
FisicaCofinan
ciamientoINF
ONAVITAdva
nce
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
Nmina
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
Nmina
FOVISSSTE /
INFONAVIT
Adquisicin de
Vivienda
Pago Fijo
ersona
ersona
ONAVITNorm ONAVITNorm
26 al
alPago Fijo
Pago Fijo
AdquisicinP
ersona
FisicaCofinan
ciamientoINF
ONAVITNmi
Pago
de
na
HipotecasPer
sona
FisicaPago
de
HipotecasHip
oteca de
MAS
Pago
HSBC
HipotecasPer
EXTERNO
sona
Fisica
con Actividad
EmpresarialP
ago de
HipotecasHip
oteca MAS
HSBCde
Pago
EXTERNO
HipotecasPro
fesionista
Independient
ePago de
HipotecasHip
oteca MAS
HSBC
EXTERNO
TRES DESTINOS
Normal
Normal
Premier
Premier
Nmina
Nmina
Nmina
Normal
Normal
Normal
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasPre
54 mier
Pago de
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasNor
55 Pago
mal de
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasPre
56 mier
Pago de
HipotecasPro
fesionista
Independient
ePago de
HipotecasNor
57 mal
Pago de
HipotecasPro
fesionista
Independient
ePago de
HipotecasPre
58 mier
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasPre
mierPago
Pago
de
Bajo
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasNor
malPago
Pago
de
Bajo
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasPre
mierPago
Bajo de
Pago
HipotecasPro
fesionista
Independient
ePago de
HipotecasNor
malPago
Bajo de
Pago
HipotecasPro
fesionista
Independient
ePago de
HipotecasPre
mierPago
Bajo
Pago Bajo
Pago Bajo
Pago de Hipotecas
Pago Bajo
Pago de Hipotecas
Pago Bajo
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasPremi
erPago Bajo
1.94%
8.45%
0.00
0.00%
0.00%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasNorm
alPago Bajo
1.94%
8.45%
500.00
1.00%
0.00%
Pago Bajo
Pago de
Hipotecas
Premier
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasPremi
erPago Bajo
1.94%
8.45%
0.00
0.00%
0.00%
Pago de
Hipotecas
Normal
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasNorm
alPago Bajo
1.94%
8.45%
500.00
1.00%
0.00%
INFONAVIT
Adquisicin
INFONAVIT
Cofinanciamiento
FOVISSSTE
Pago Bajo
Adquisicin
FOVISSSTE
Cofinanciamiento
Pago Bajo
Pago Bajo
Pago Bajo
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasPremi
erPago Bajo
1.94%
8.45%
0.00
0.00%
0.00%
Persona Fisica
Normal
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoIN
FONAVITNorma
lPago Bajo
1.94%
8.45%
500.00
1.00%
0.00%
Persona Fisica
Nmina
Persona Fisica
Premier
Persona Fisica
Nmina
Premier
$10,000.00
$10,000.00
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
Persona Fisica
Persona Fisica
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
100,000.00
100,000.00
10,000,000.00
10,000,000.00
10,000,000.00
0.255000
0.255000
0.255000
0.285000
0.285000
AdquisicinCofi
nanciamientoIN
FONAVITNmin
aPago Bajo
1.94%
AdquisicinCofi
nanciamientoIN
FONAVITPremi
erPago Bajo
1.94%
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste Aliados
PLUSPago Bajo
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste Aliados
PLUS
NminaPago
Bajo
1.94%
1.94%
8.45%
8.45%
8.45%
0.00
0.00
500.00
0.50%
0.00%
1.00%
100,000.00
10,000,000.00
0.255000
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste
RespaldadosPa
go Bajo
1.94%
8.45%
500.00
1.00%
0.00%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste
Respaldados
NminaPago
Bajo
1.94%
8.45%
0.00
0.50%
0.00%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinApoy
o
InfonavitNmina
Pago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
$10,000.00
Apoyo Infonavit
Persona Fisica
Nmina
Nmina
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
FOVISSSTE
Normal
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinApoy
o
InfonavitNormal
Pago Bajo
1.94%
8.45%
500.00
1.00%
Premier
Premier
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinApoy
o
InfonavitPremier
Pago Bajo
1.94%
8.45%
0.00
0.00%
0.00%
Adquisicin de
vivienda
Persona Fisica
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
viviendaAdvanc
ePago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
Adquisicin de
vivienda
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinAdq
uisicin de
viviendaAdvanc
ePago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
Adquisicin
Adquisicin
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Adquisicin
AdquisicinAdq
uisicin de
viviendaAdvanc
ePago Bajo
1.94%
8.45%
0.00
0.50%
Persona Fisica
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasAdvan
cePago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
Pago de
Hipotecas
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasAdvan
cePago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
Pago de
Hipotecas
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
Pago de
HipotecasPago
de
HipotecasAdvan
cePago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
AdquisicinCofi
nanciamientoIN
FONAVITAdvan
cePago Bajo
1.94%
Pago de Hipotecas
Pago de Hipotecas
Pago de Hipotecas
Adquisicin
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
8.45%
0.00
0.50%
FOVISSSTE
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
PAGHIP
100% PAGO BAJO
100%
PAGHIP
100% PAGO BAJO
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
si
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
PAGHIP
100% PAGO BAJO
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
PAGHIP
100% PAGO BAJO
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
si
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
PAGHIP
100% PAGO BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
COFI PAGO
100% BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
COFI PAGO
100% BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
si
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
COFI PAGO
100% BAJO
Persona Fisica
Advance
Advance
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinApoy
o
InfonavitAdvanc
ePago Bajo
1.94%
8.45%
0.00
0.50%
0.00%
Cofinanciamiento
Persona Fisica
Fovissste Aliados PLUS Poder Judicial
Fovissste Aliados PLUS Poder

Judicial
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
100,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste Aliados
PLUS Poder
JudicialPago
Fijo
0%
8.45%
0.00
0.00%
0.00%
Cofinanciamiento
Persona Fisica
Fovissste Respaldados Poder Judicial
Fovissste Respaldados Poder

Judicial
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
200,000.00
10,000,000.00
0.255000
0.285000
AdquisicinCofi
nanciamientoFO
VISSSTEFoviss
ste
Respaldados
Poder
JudicialPago
Fijo
0%
8.45%
0.00
0.00%
0.00%
Normal
Normal
Premier
Premier
Premier
350,000
Premier
Premier
Normal
Normal
Normal
Premier
Premier
Normal
Normal
Normal
Nmina
Nmina
Nmina
Premier
Premier
Premier
Fovissste
Aliados PLUS
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ALIADOSP
100% PAGO BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ALIADOSP
100% PAGO BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
RESP PAGO
100% BAJO
Fovissste
Aliados PLUS

Fovissste
Nmina
Aliados PLUS
Fovissste
Fovissste
Nmina
Respaldados
Fovissste
NminaRespaldados Nmina
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
RESP PAGO
100% BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
AI PAGO
100% BAJO
100%
AI PAGO
100% BAJO
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
Nmina
Nmina
Nmina
Normal
Normal
Normal
Premier
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
si
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
AI PAGO
100% BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
350,000
3,000,000
70%
3,000,001
5,000,000
70%
5,000,001
100,000,000
65%
40%
33%
0.80
no
si
si
si
20.26
11.97
9.30
8.03
19.78
11.49
8.82
7.55
0.285
100%
100%
ADQUI
100% PAGO BAJO
350,000
FOVISSSTE
si
3,000,000
350,000
Apoyo Infonavit
Adquisicin
Adquisicin
si
3,000,000
3,000,000
3,000,000
70%
70%
70%
3,000,001
3,000,001
3,000,001
5,000,000
5,000,000
5,000,000
70%
70%
70%
5,000,001
5,000,001
5,000,001
100,000,000
100,000,000
100,000,000
65%
65%
65%
40%
40%
40%
33%
33%
33%
0.80
0.80
0.80
no
no
no
si
si
si
si
si
si
si
si
si
20.26
20.26
20.26
11.97
11.97
11.97
9.30
9.30
9.30
8.03
8.03
8.03
19.78
19.78
19.78
11.49
11.49
11.49
8.82
8.82
8.82
7.55
7.55
7.55
0.285
0.285
0.285
100%
100%
100%
100%
3,000,000
3,000,000
70%
70%
3,000,001
3,000,001
5,000,000
5,000,000
70%
70%
5,000,001
5,000,001
100,000,000
100,000,000
65%
65%
40%
40%
33%
33%
0.80
0.80
no
no
si
si
si
si
si
si
20.26
20.26
11.97
11.97
9.30
9.30
8.03
8.03
19.78
19.78
11.49
11.49
8.82
8.82
7.55
7.55
0.285
0.285
100%
100%
100%
PAGHIP
100% PAGO BAJO
100%
PAGHIP
100% PAGO BAJO
100%
COFI PAGO
100% BAJO
100%
Premier
Premier
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
Advance
PAGHIP
100% PAGO BAJO
0.00%
INFONAVIT
Adquisicin
0.80
3,000,000
350,000
$10,000.00
33%
350,000
350,000
Advance
40%
350,000
350,000
Advance
65%
0.00%
Pago de
Hipotecas
Persona Fisica
100,000,000
Premier
350,000
Persona Fisica
Adquisicin
5,000,001
0.00%
Adquisicin
Apoyo Infonavit
70%
0.00%
10,000,000.00
Normal
0.50%
5,000,000
0.00%
200,000.00
Persona Fisica
0.00
3,000,001
0.00%
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
Persona Fisica
Apoyo Infonavit
8.45%
70%
0.00%
$10,000.00
Cofinanciamiento
Cofinanciamiento
AdquisicinP
ersona
FisicaApoyo
InfonavitAdva
ncePago
AdquisicinP
Bajo
Pago Bajo
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS Poder
AdquisicinP
JudicialPago
ersona
Fijo
Pago Fijo
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
Poder
JudicialPago
Fijo
Pago Fijo
$10,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
Adquisicin de
vivienda
Pago Bajo
Premier
FOVISSSTE
Adquisicin
Pago Bajo
Premier
INFONAVIT
Pago Bajo
AdquisicinP
ersona
FisicaApoyo
AdquisicinP
InfonavitPre
mierPago
ersona
Bajo
FisicaAdquisi
Pago Bajo
cin de
viviendaAdva
AdquisicinP
ncePago
ersona Fisica
Bajo
Pago Bajo
con Actividad
EmpresarialA
dquisicin de
viviendaAdva
AdquisicinPr
ncePago
ofesionista
Bajo
Independient Pago Bajo
3,000,000
Normal
350,000
Adquisicin
Adquisicin
Premier
350,000
Cofinanciamiento
AdquisicinP
AdquisicinP ersona
ersona
FisicaApoyo
FisicaApoyo InfonavitNor
InfonavitNor malPago
67 mal
Bajo
Pago Bajo
RESTRICTED
200,000.00
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
Cofinanciamiento
Pago Bajo
Adquisicin
AdquisicinP
ersona
FisicaApoyo
InfonavitAdva
76 nce
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS Poder
AdquisicinP
77 ersona
Judicial
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
Poder
78 Judicial
$350,000.00 - $3000,000.00 = 85%

350,000.00 $3000,001.00 - $5000,000.00 = 75%
$5000,001.00 - en adelante = 65%
$10,000.00
Cofinanciamiento
Adquisicin
eAdquisicin
de
viviendaAdva
ncePago
Bajo de
Pago
HipotecasPer
sona
FisicaPago
de
HipotecasAdv
ancePago
Pago
de
Bajo
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasAdv
ancePago
Bajo de
Pago
HipotecasPro
fesionista
Independient
ePago de
HipotecasAdv
ancePago
Bajo
AdquisicinP
AdquisicinP ersona
ersona
FisicaCofinan
FisicaCofinan ciamientoINF
ciamientoINF ONAVITAdva
ONAVITAdva ncePago
75 nce
Bajo
$10,000.00
Normal
Cofinanciamiento
Adquisicin
Pago Bajo
Independient
eAdquisicin
de
viviendaAdva
71 nce
Pago de
HipotecasPer
sona
FisicaPago
de
HipotecasAdv
72 Pago
ance de
HipotecasPer
sona Fisica
con Actividad
EmpresarialP
ago de
HipotecasAdv
73 ance
Pago de
HipotecasPro
fesionista
Independient
ePago de
HipotecasAdv
74 ance
Premier
Normal
Pago de Hipotecas
ersona
ersona
InfonavitNmi InfonavitNmi
66 na
AdquisicinP
ersona
FisicaApoyo
InfonavitPre
AdquisicinP
68 ersona
mier
FisicaAdquisi
cin de
viviendaAdva
AdquisicinP
69 nce
ersona Fisica
con Actividad
EmpresarialA
dquisicin de
viviendaAdva
AdquisicinPr
70 nce
ofesionista
Premier
Pago de
Hipotecas
ersona
ersona
ONAVITNmi ONAVITNmi
60 na
AdquisicinP
ersona
FisicaCofinan
ciamientoINF
ONAVITPrem
ierPago Bajo
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUSPago
AdquisicinP
Bajo
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
NminaPago
Bajo
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
AdquisicinP
Pago Bajo
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
NminaPago
Bajo
Persona Fisica
Pago de
Hipotecas
Pago de Hipotecas
Pago Bajo
ersona
ersona
ONAVITNorm ONAVITNorm
59 al
alPago Bajo Pago Bajo
AdquisicinP
ersona
FisicaCofinan
ciamientoINF
ONAVITPrem
61 ier
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
62 AdquisicinP
PLUS
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste Aliados
PLUS
63 Nmina
AdquisicinP
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
64 AdquisicinP
Respaldados
ersona
FisicaCofinan
ciamientoFO
VISSSTEFovi
ssste
Respaldados
65 Nmina
Pago de
Hipotecas
Pago de Hipotecas
AI PAGO
100% BAJO
Fovissste
Fovissste Aliados PLUS Poder
JudicialPLUS
Aliados
Poder Judicial
350,000
3,000,000
85%
3,000,001
5,000,000
75%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
0.285
100%
100%
ALIADOSP
100% PAGO FIJO
350,000
3,000,000
85%
3,000,001
5,000,000
75%
5,000,001
100,000,000
65%
40%
35%
0.80
no
si
si
si
0.285
100%
100%
RESP PAGO
100% FIJO
Fovissste
Fovissste Respaldados Poder Judicial
Respaldados
Poder Judicial
Fovissste
Aliados PLUS
Poder Judicial
Fovissste
Respaldados
Poder Judicial
o
n
Credito
a
F
i
s
i
c
a2 Adquisicin/Adquisicin de Vivienda//Normal/Distrito Federal/Monto del Crdito
A
0
d Monto del Crdito
850,000
q
Ad
u
Pag
Seleccione la tasa con la que desea estimar
10.10%
i
s INSTRUCCIONES:Selecciona la oferta de Inters.
1
Pago Bajo
i
Parmetros de las Ofertas
Cotizacion de las ofertas
ajo
c
Incremento
Valor Mnimo
i
% Mximo de
Comisin por
Gastos de
Pago al millar
Factor de
Valor de la
Oferta
Plazos
Tasa anual
anual de
de la
Factor Vida Factor Daos
Monto del Crdito
Pago de Crdito
Pago de Seguros Pago con Seguros
Financiamiento
apertura
Investigacin
de crdito
Lnea
Vivienda
pago
Vivienda
n
5
no
d1
e2
850,000
10
si
70.00%
8.45%
1.00% $
500
0.00%
12.37
350,000
0.25500
0.2850
12.855
1,214,286
10,516
494
11,010
Pago
Fijo
V
850,000
15
si
70.00%
8.45%
1.00% $
500
0.00%
9.82
350,000
0.25500
0.2850
10.301
1,214,286
8,345
494
8,839
3
i
850,000
v4
20
si
70.00%
8.45%
1.00% $
500
0.00%
8.65
350,000
0.25500
0.2850
9.130
1,214,286
7,350
494
7,843
i
5
no
e5
850,000
n6
10
si
70.00%
8.45%
1.00% $
500
1.94%
11.49
350,000
0.25500
0.2850
11.973
1,214,286
9,767
494
10,260
Pago Bajo
d
850,000
15
si
70.00%
8.45%
1.00% $
500
1.94%
8.82
350,000
0.25500
0.2850
9.303
1,214,286
7,497
494
7,991
7
a
850,000
20
si
70.00%
8.45%
1.00% $
500
1.94%
7.55
350,000
0.25500
0.2850
8.033
1,214,286
6,418
494
6,911
N8
o
r
2
DEPENDIENDO DEL MONTO DE ENGANCHE QUE PROPORCIONE HSBC PUEDE OFRECERLE DIFERENTES TASAS - SELECCIONE TASA
m
2
a
Estas realizando una simulacin por monto de crdito, DEBERAS SELECCIONAR LA TASA A LA QUE DESEAS REALIZAR LA ESTIMACIN
l
P
a
g
o
F
ij
o
RESTRICTED
IMPRIMIR
2 Pago Fij
Ingreso
Requerido
24,214
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
20,943
Seleccionar Ofer
31,456
25,254
22,409
31,091
CONTINUAR
REGRESAR
o
n
Credito
a
F
i
s
i
c
a2 Adquisicin/Adquisicin de Vivienda//Normal/Distrito Federal/Monto del Crdito
A
0
d Monto del Crdito
850,000
q
Ad
u
Pag
Seleccione la tasa con la que desea estimar
8.45%
i
s INSTRUCCIONES:Selecciona la oferta de Inters.
1
Pago Bajo
i
Parmetros de las Ofertas
Cotizacion de las ofertas
ajo
c
Incremento
Valor Mnimo
i
% Mximo de
Comisin por
Gastos de
Pago al millar
Factor de
Valor de la
Oferta
Plazos
Tasa anual
anual de
de la
Factor Vida Factor Daos
Monto del Crdito
Pago de Crdito
Pago de Seguros Pago con Seguros
Financiamiento
apertura
Investigacin
de crdito
Lnea
Vivienda
pago
Vivienda
n
5
no
d1
e2
850,000
10
si
70.00%
8.45%
1.00% $
500
0.00%
12.37
350,000
0.25500
0.2850
12.855
1,214,286
10,516
494
11,010
Pago
Fijo
V
850,000
15
si
70.00%
8.45%
1.00% $
500
0.00%
9.82
350,000
0.25500
0.2850
10.301
1,214,286
8,345
494
8,839
3
i
850,000
v4
20
si
70.00%
8.45%
1.00% $
500
0.00%
8.65
350,000
0.25500
0.2850
9.130
1,214,286
7,350
494
7,843
i
5
no
e5
850,000
n6
10
si
70.00%
8.45%
1.00% $
500
1.94%
11.49
350,000
0.25500
0.2850
11.973
1,214,286
9,767
494
10,260
Pago Bajo
d
850,000
15
si
70.00%
8.45%
1.00% $
500
1.94%
8.82
350,000
0.25500
0.2850
9.303
1,214,286
7,497
494
7,991
7
a
850,000
20
si
70.00%
8.45%
1.00% $
500
1.94%
7.55
350,000
0.25500
0.2850
8.033
1,214,286
6,418
494
6,911
N8
o
r
2
DEPENDIENDO DEL MONTO DE ENGANCHE QUE PROPORCIONE HSBC PUEDE OFRECERLE DIFERENTES TASAS - SELECCIONE TASA
m
2
a
Estas realizando una simulacin por monto de crdito, DEBERAS SELECCIONAR LA TASA A LA QUE DESEAS REALIZAR LA ESTIMACIN
l
P
a
g
o
F
ij
o
RESTRICTED
IMPRIMIR
2 Pago Fij
Ingreso
Requerido
31,456
25,254
22,409
31,091
24,214
20,943
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
Seleccionar Ofer
CONTINUAR
REGRESAR

CONTINUAR
Clculo de Ingreso
Normal
REGRESAR
INSTRUCCIONES: Selecciona los tipos de Actividad econmica del Titular y/o Co-Acreditado.
TITULAR
Indique otros pagos mensuales de crditos
(OBLIGACIONES):
Tipo de Actividad
Asalariado / Asimilado
Incluir un Co-acreditado?
No
Declaracin de Impuestos
0 Comercio
0
Ingreso mensual del Cliente
Mixto (suma de actividades)
0
Declaracin de Impuestos
Servicio
Tipo de Actividad
Tipo de Actividad
Tipo de Actividad
$0
$0
Total de Ingresos a Considerar

Total de Obligaciones a Considerar
Lo sentimos el ingreso minimo para financiamiento con

HSBC es de $5,000
RESTRICTED

AdquisicinPerso AdquisicinPersona FisicaAdquisicin de ViviendaNormalPago Fijo
200,000
200,000
200,000
Pago Bajo
Pago Fijo
INSTRUCCIONES: Indica la siguiente Informacin.
Indica el monto de crdito que requiere el cliente:
10000000
10000000
RESTRICTED
10000000
$850,000
Monto Mnimo Requerido para el esquema seleccionado:
200,000
Monto Mximo Requerido para el esquema seleccionado:
10,000,000
CONTINUAR
REGRESAR

AdquisicinPerso AdquisicinPersona FisicaAdquisicin de ViviendaNormalPago Fijo
350,000
350,000
Pago Bajo
Pago Fijo
INSTRUCCIONES: Indica la siguiente Informacin.
Indica el Valor de la Vivienda:

El valor Mnimo de vivienda requerido para el esquema seleccionado es:
350,000
CONTINUAR
REGRESAR
RESTRICTED
##

AdquisicinPersona FisicaAdquisicin de Vivienda
AdquisiINSTRUCCIONES: Indica la siguiente Informacin.
11
1 Selecciona el destino:
Adquisicin
1 Seleccione el tipo de ingresos del cliente:
Persona Fisica
Persona Fisica
Adquisicin de Vivienda
Adquisicin de
Vivienda
1 Selecciona el subproducto:
111
2
##
0
Adquisicin
FOVISSSTE
1 Seleccione el tipo de cliente:
Normal
Normal
9 Seleccione el estado:
Distrito Federal
Distrito Federal
2 Seleccione el tipo de simulacin:
Monto del Crdito
Monto del
Crdito
##
##
S
## U
## B
## P
## R
## O
D
#
U
C
T
O
:
##
##
CONTINUAR
RESTRICTED
0.285
##
##
##
##
##
##
##
#

Simulador Hipotecario

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Simulador Hipotecario

Загружено:

Авторское право:

Доступные форматы

ADQUI PAGO FIJO

Simulador Crdito Hipotecario HSBC

INSTRUCCIONES: Captura la informacin que se requiere en los campos en gris y combos.

DATOS DEL FINANCIAMIENTO:

Composicin de la Mensualidad Total

Enganche Adicional + Requerido:

200000 Comisin no financiada

Opciones de financiamiento gastos y comisin:

TOTAL GASTOS INICIALES:

Gastos y honorarios notariales:

PLAZO FINAL DEL CRDITO CON PREPAGOS /Ap. BIMESTRALES

Intereses Pago al Crdito

Intereses Pago al Crdito

Intereses Pago al Crdito

Intereses Pago al Crdito

ADQUI PAGO FIJO

Simulador Crdito Hipotecario HSBC

INSTRUCCIONES: Captura la informacin que se requiere en los campos en gris y combos.

DATOS DEL FINANCIAMIENTO:

Enganche Adicional + Requerido:

Opciones de financiamiento gastos y comisin:

Composicin de la M ensualidad Total

Diferencia por valor del inmueble:

Ingresa el Valor del In

Quiere Financiamiento de Comisin por

PLAZO FINAL DEL CRDITO CON PREPAGOS

Saldo al final del

Saldo al final del

Saldo al final del

Saldo al final del

ADQUI PAGO FIJO

Simulador Crdito Hipotecario HSBC

INSTRUCCIONES: Captura la informacin que se requiere en los campos en gris y combos.

DATOS DEL FINANCIAMIENTO:

Enganche mnimo requerido:

Comisin por Apertura:

Enganche adicional del cliente:

Gastos y honorarios notariales:

Aportacion minima requerida del cliente:

Enganche Adicional + Requerido:

Enganche adicional del cliente:

Composicin de la Mensualidad Total

Opciones de financiamiento gastos y comisin:

Quiere Financiamiento de Gastos Notariales:

PLAZO FINAL DEL CRDITO CON PREPAGOS

Ajuste Anual al Pago

Seguro de Daos Comisin por Administracin

Saldo al final del

Ajuste Anual al Pago

Seguro de Daos Comisin por Administracin

Saldo al final del

Ajuste Anual al Pago

Seguro de Daos Comisin por Administracin

Saldo al final del

Ajuste Anual al Pago

Seguro de Daos Comisin por Administracin

Saldo al final del

ADQUI PAGO FIJO

Simulador Crdito Hipotecario HSBC

INSTRUCCIONES: Captura la informacin que se requiere en los campos en gris y combos.

DATOS DEL FINANCIAMIENTO:

Enganche Adicional + Requerido:

Composicin de la Mensualidad Total