Cotizador Hipotecario

Datos del Crdito Desembolso inicial estimado

Tipo de simulacin: Por valor de la Vivienda Destino y Producto: Adquisicin de Casa Habitacin Comisin por apertura 1% : $25,000.00
(Hipoteca Fija)
Avalo $7,250.00 % ms $8,410.00
Tasa de inters anual (ja):* 9.7 % Plazo en meses: 240 IVA:

Comisin apertura: Contado Estado: Chiapas Investigacin IVA incluido: $750.00

Valor Avalo Aproximado: $2,900,000.00 Enganche Requerido: 14% $400,000.00 Sub-total: $34,160.00

Crdito Banorte 86%: $2,500,000.00 Comisin por Apertura 1% : $0.00 Enganche Requerido: $400,000.00

Total: $2,500,000.00 Pago por mil:*** $9.54 Gastos Notariales:** $217,500.00

Pago mensual:**** $23,843.54 IVA: 0.00 Total: $651,660.00

Seguro Vida: $1,859.50 Seguro Daos y Contenidos: $1,165.75

Seguro Desempleo: $0.00 Comisin diferida por Autorizacin del $250.00

crdito:*****

Total a pagar mensual:**** $27,118.79 Ingreso requerido: $54,237.58

Notas:
* En Hipoteca Ms por Menos, la tasa de inters es calculada del mes 1 al 37 en 8.99%, del mes 38 al 73 en 9.24%, y del mes 74 en adelante en 9.49%.
** Valor estimado para Chiapas con el 7.5% del valor avalo aproximado. El valor denitivo ser informado por el Notario a la rma de contrato.
**** El primer pago podr variar por los das realmente transcurridos en el mes.
La presente informacin es nicamente para efectos ilustrativos, no representa ningn ofrecimiento formal por parte de El Banco. El CAT es para nes informativos y de comparacin exclusivamente.

Tabla de amortizacin

Reduccin Plazo en Meses: 0

Plazo Estimado en Meses: 240
CAT sin IVA: 12.5%

Seguro De Daos y
No. Fecha Das Tasa Saldo Inicial Capital Inters Seguro De Vida Comisin Diferida Aportaciones a Capital Pago Mensual Saldo Final
Contenidos

1 03-ago-16 10 9.7% $2,500,000.00 $3,365.76 $6,736.11 $619.83 $388.58 $250.00 $0.00 $11,360.28 $2,496,634.24

2 03-sep-16 30.4 9.7% $2,496,634.24 $3,393.33 $20,450.21 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,493,240.91

3 03-oct-16 30.4 9.7% $2,493,240.91 $3,421.13 $20,422.41 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,489,819.78

4 03-nov-16 30.4 9.7% $2,489,819.78 $3,449.15 $20,394.39 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,486,370.63

5 03-dic-16 30.4 9.7% $2,486,370.63 $3,477.40 $20,366.14 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,482,893.23

6 03-ene-17 30.4 9.7% $2,482,893.23 $3,505.88 $20,337.65 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,479,387.35

7 03-feb-17 30.4 9.7% $2,479,387.35 $3,534.60 $20,308.94 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,475,852.75

8 03-mar-17 30.4 9.7% $2,475,852.75 $3,563.55 $20,279.98 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,472,289.20

9 03-abr-17 30.4 9.7% $2,472,289.20 $3,592.74 $20,250.80 $1,859.50 $1,165.75 $250.00 $27,118.79 $2,468,696.46
9 03-abr-17 30.4 9.7% $2,472,289.20 $3,592.74 $20,250.80 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,468,696.46

10 03-may-17 30.4 9.7% $2,468,696.46 $3,622.17 $20,221.37 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,465,074.29

11 03-jun-17 30.4 9.7% $2,465,074.29 $3,651.84 $20,191.70 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,461,422.45

12 03-jul-17 30.4 9.7% $2,461,422.45 $3,681.75 $20,161.78 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,457,740.70

13 03-ago-17 30.4 9.7% $2,457,740.70 $3,711.91 $20,131.63 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,454,028.79

14 03-sep-17 30.4 9.7% $2,454,028.79 $3,742.32 $20,101.22 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,450,286.47

15 03-oct-17 30.4 9.7% $2,450,286.47 $3,772.97 $20,070.57 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,446,513.50

16 03-nov-17 30.4 9.7% $2,446,513.50 $3,803.88 $20,039.66 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,442,709.62

17 03-dic-17 30.4 9.7% $2,442,709.62 $3,835.03 $20,008.51 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,438,874.59

18 03-ene-18 30.4 9.7% $2,438,874.59 $3,866.45 $19,977.09 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,435,008.14

19 03-feb-18 30.4 9.7% $2,435,008.14 $3,898.12 $19,945.42 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,431,110.02

20 03-mar-18 30.4 9.7% $2,431,110.02 $3,930.05 $19,913.49 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,427,179.97

21 03-abr-18 30.4 9.7% $2,427,179.97 $3,962.24 $19,881.30 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,423,217.73

22 03-may-18 30.4 9.7% $2,423,217.73 $3,994.69 $19,848.85 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,419,223.04

23 03-jun-18 30.4 9.7% $2,419,223.04 $4,027.41 $19,816.12 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,415,195.63

24 03-jul-18 30.4 9.7% $2,415,195.63 $4,060.40 $19,783.14 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,411,135.23

25 03-ago-18 30.4 9.7% $2,411,135.23 $4,093.66 $19,749.88 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,407,041.57

26 03-sep-18 30.4 9.7% $2,407,041.57 $4,127.19 $19,716.34 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,402,914.38

27 03-oct-18 30.4 9.7% $2,402,914.38 $4,161.00 $19,682.54 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,398,753.38

28 03-nov-18 30.4 9.7% $2,398,753.38 $4,195.08 $19,648.46 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,394,558.30

29 03-dic-18 30.4 9.7% $2,394,558.30 $4,229.45 $19,614.09 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,390,328.85

30 03-ene-19 30.4 9.7% $2,390,328.85 $4,264.09 $19,579.45 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,386,064.76

31 03-feb-19 30.4 9.7% $2,386,064.76 $4,299.02 $19,544.52 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,381,765.74

32 03-mar-19 30.4 9.7% $2,381,765.74 $4,334.23 $19,509.31 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,377,431.51

33 03-abr-19 30.4 9.7% $2,377,431.51 $4,369.73 $19,473.81 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,373,061.78

34 03-may-19 30.4 9.7% $2,373,061.78 $4,405.53 $19,438.01 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,368,656.25

35 03-jun-19 30.4 9.7% $2,368,656.25 $4,441.61 $19,401.93 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,364,214.64

36 03-jul-19 30.4 9.7% $2,364,214.64 $4,477.99 $19,365.54 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,359,736.65

37 03-ago-19 30.4 9.7% $2,359,736.65 $4,514.67 $19,328.87 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,355,221.98

38 03-sep-19 30.4 9.7% $2,355,221.98 $4,551.65 $19,291.88 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,350,670.33

39 03-oct-19 30.4 9.7% $2,350,670.33 $4,588.94 $19,254.60 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,346,081.39

40 03-nov-19 30.4 9.7% $2,346,081.39 $4,626.53 $19,217.01 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,341,454.86

41 03-dic-19 30.4 9.7% $2,341,454.86 $4,664.42 $19,179.12 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,336,790.44

42 03-ene-20 30.4 9.7% $2,336,790.44 $4,702.63 $19,140.91 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,332,087.81

43 03-feb-20 30.4 9.7% $2,332,087.81 $4,741.15 $19,102.39 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,327,346.66

44 03-mar-20 30.4 9.7% $2,327,346.66 $4,779.98 $19,063.56 $1,859.50 $1,165.75 $250.00 $27,118.79 $2,322,566.68
44 03-mar-20 30.4 9.7% $2,327,346.66 $4,779.98 $19,063.56 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,322,566.68

45 03-abr-20 30.4 9.7% $2,322,566.68 $4,819.14 $19,024.40 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,317,747.54

46 03-may-20 30.4 9.7% $2,317,747.54 $4,858.61 $18,984.93 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,312,888.93

47 03-jun-20 30.4 9.7% $2,312,888.93 $4,898.41 $18,945.13 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,307,990.52

48 03-jul-20 30.4 9.7% $2,307,990.52 $4,938.53 $18,905.01 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,303,051.99

49 03-ago-20 30.4 9.7% $2,303,051.99 $4,978.98 $18,864.55 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,298,073.01

50 03-sep-20 30.4 9.7% $2,298,073.01 $5,019.77 $18,823.77 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,293,053.24

51 03-oct-20 30.4 9.7% $2,293,053.24 $5,060.89 $18,782.65 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,287,992.35

52 03-nov-20 30.4 9.7% $2,287,992.35 $5,102.34 $18,741.20 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,282,890.01

53 03-dic-20 30.4 9.7% $2,282,890.01 $5,144.13 $18,699.41 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,277,745.88

54 03-ene-21 30.4 9.7% $2,277,745.88 $5,186.27 $18,657.27 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,272,559.61

55 03-feb-21 30.4 9.7% $2,272,559.61 $5,228.75 $18,614.79 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,267,330.86

56 03-mar-21 30.4 9.7% $2,267,330.86 $5,271.58 $18,571.96 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,262,059.28

57 03-abr-21 30.4 9.7% $2,262,059.28 $5,314.76 $18,528.78 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,256,744.52

58 03-may-21 30.4 9.7% $2,256,744.52 $5,358.29 $18,485.25 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,251,386.23

59 03-jun-21 30.4 9.7% $2,251,386.23 $5,402.19 $18,441.35 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,245,984.04

60 03-jul-21 30.4 9.7% $2,245,984.04 $5,446.43 $18,397.10 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,240,537.61

61 03-ago-21 30.4 9.7% $2,240,537.61 $5,491.05 $18,352.49 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,235,046.56

62 03-sep-21 30.4 9.7% $2,235,046.56 $5,536.03 $18,307.51 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,229,510.53

63 03-oct-21 30.4 9.7% $2,229,510.53 $5,581.37 $18,262.17 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,223,929.16

64 03-nov-21 30.4 9.7% $2,223,929.16 $5,627.09 $18,216.45 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,218,302.07

65 03-dic-21 30.4 9.7% $2,218,302.07 $5,673.18 $18,170.36 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,212,628.89

66 03-ene-22 30.4 9.7% $2,212,628.89 $5,719.65 $18,123.89 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,206,909.24

67 03-feb-22 30.4 9.7% $2,206,909.24 $5,766.50 $18,077.04 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,201,142.74

68 03-mar-22 30.4 9.7% $2,201,142.74 $5,813.74 $18,029.80 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,195,329.00

69 03-abr-22 30.4 9.7% $2,195,329.00 $5,861.36 $17,982.18 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,189,467.64

70 03-may-22 30.4 9.7% $2,189,467.64 $5,909.37 $17,934.17 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,183,558.27

71 03-jun-22 30.4 9.7% $2,183,558.27 $5,957.77 $17,885.77 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,177,600.50

72 03-jul-22 30.4 9.7% $2,177,600.50 $6,006.57 $17,836.97 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,171,593.93

73 03-ago-22 30.4 9.7% $2,171,593.93 $6,055.77 $17,787.77 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,165,538.16

74 03-sep-22 30.4 9.7% $2,165,538.16 $6,105.38 $17,738.16 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,159,432.78

75 03-oct-22 30.4 9.7% $2,159,432.78 $6,155.39 $17,688.15 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,153,277.39

76 03-nov-22 30.4 9.7% $2,153,277.39 $6,205.81 $17,637.73 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,147,071.58

77 03-dic-22 30.4 9.7% $2,147,071.58 $6,256.64 $17,586.90 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,140,814.94

78 03-ene-23 30.4 9.7% $2,140,814.94 $6,307.89 $17,535.65 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,134,507.05

79 03-feb-23 30.4 9.7% $2,134,507.05 $6,359.56 $17,483.98 $1,859.50 $1,165.75 $250.00 $27,118.79 $2,128,147.49
79 03-feb-23 30.4 9.7% $2,134,507.05 $6,359.56 $17,483.98 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,128,147.49

80 03-mar-23 30.4 9.7% $2,128,147.49 $6,411.65 $17,431.89 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,121,735.84

81 03-abr-23 30.4 9.7% $2,121,735.84 $6,464.17 $17,379.37 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,115,271.67

82 03-may-23 30.4 9.7% $2,115,271.67 $6,517.11 $17,326.43 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,108,754.56

83 03-jun-23 30.4 9.7% $2,108,754.56 $6,570.50 $17,273.04 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,102,184.06

84 03-jul-23 30.4 9.7% $2,102,184.06 $6,624.32 $17,219.22 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,095,559.74

85 03-ago-23 30.4 9.7% $2,095,559.74 $6,678.58 $17,164.96 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,088,881.16

86 03-sep-23 30.4 9.7% $2,088,881.16 $6,733.28 $17,110.26 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,082,147.88

87 03-oct-23 30.4 9.7% $2,082,147.88 $6,788.43 $17,055.10 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $2,075,359.45

88 03-nov-23 30.4 9.7% $2,075,359.45 $6,844.04 $16,999.50 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,068,515.41

89 03-dic-23 30.4 9.7% $2,068,515.41 $6,900.10 $16,943.44 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,061,615.31

90 03-ene-24 30.4 9.7% $2,061,615.31 $6,956.62 $16,886.92 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,054,658.69

91 03-feb-24 30.4 9.7% $2,054,658.69 $7,013.60 $16,829.94 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,047,645.09

92 03-mar-24 30.4 9.7% $2,047,645.09 $7,071.05 $16,772.49 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,040,574.04

93 03-abr-24 30.4 9.7% $2,040,574.04 $7,128.97 $16,714.57 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,033,445.07

94 03-may-24 30.4 9.7% $2,033,445.07 $7,187.37 $16,656.17 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,026,257.70

95 03-jun-24 30.4 9.7% $2,026,257.70 $7,246.24 $16,597.30 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,019,011.46

96 03-jul-24 30.4 9.7% $2,019,011.46 $7,305.59 $16,537.95 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,011,705.87

97 03-ago-24 30.4 9.7% $2,011,705.87 $7,365.43 $16,478.11 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $2,004,340.44

98 03-sep-24 30.4 9.7% $2,004,340.44 $7,425.76 $16,417.78 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,996,914.68

99 03-oct-24 30.4 9.7% $1,996,914.68 $7,486.59 $16,356.95 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,989,428.09

100 03-nov-24 30.4 9.7% $1,989,428.09 $7,547.91 $16,295.63 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,981,880.18

101 03-dic-24 30.4 9.7% $1,981,880.18 $7,609.74 $16,233.80 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,974,270.44

102 03-ene-25 30.4 9.7% $1,974,270.44 $7,672.07 $16,171.47 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,966,598.37

103 03-feb-25 30.4 9.7% $1,966,598.37 $7,734.91 $16,108.63 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,958,863.46

104 03-mar-25 30.4 9.7% $1,958,863.46 $7,798.27 $16,045.27 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,951,065.19

105 03-abr-25 30.4 9.7% $1,951,065.19 $7,862.15 $15,981.39 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,943,203.04

106 03-may-25 30.4 9.7% $1,943,203.04 $7,926.55 $15,916.99 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,935,276.49

107 03-jun-25 30.4 9.7% $1,935,276.49 $7,991.47 $15,852.06 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $1,927,285.02

108 03-jul-25 30.4 9.7% $1,927,285.02 $8,056.93 $15,786.61 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,919,228.09

109 03-ago-25 30.4 9.7% $1,919,228.09 $8,122.93 $15,720.61 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,911,105.16

110 03-sep-25 30.4 9.7% $1,911,105.16 $8,189.46 $15,654.07 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $1,902,915.70

111 03-oct-25 30.4 9.7% $1,902,915.70 $8,256.55 $15,586.99 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,894,659.15

112 03-nov-25 30.4 9.7% $1,894,659.15 $8,324.18 $15,519.36 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,886,334.97

113 03-dic-25 30.4 9.7% $1,886,334.97 $8,392.36 $15,451.18 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,877,942.61

114 03-ene-26 30.4 9.7% $1,877,942.61 $8,461.10 $15,382.44 $1,859.50 $1,165.75 $250.00 $27,118.79 $1,869,481.51
114 03-ene-26 30.4 9.7% $1,877,942.61 $8,461.10 $15,382.44 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,869,481.51

115 03-feb-26 30.4 9.7% $1,869,481.51 $8,530.41 $15,313.13 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,860,951.10

116 03-mar-26 30.4 9.7% $1,860,951.10 $8,600.28 $15,243.26 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,852,350.82

117 03-abr-26 30.4 9.7% $1,852,350.82 $8,670.73 $15,172.81 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,843,680.09

118 03-may-26 30.4 9.7% $1,843,680.09 $8,741.75 $15,101.79 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,834,938.34

119 03-jun-26 30.4 9.7% $1,834,938.34 $8,813.36 $15,030.18 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,826,124.98

120 03-jul-26 30.4 9.7% $1,826,124.98 $8,885.55 $14,957.99 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,817,239.43

121 03-ago-26 30.4 9.7% $1,817,239.43 $8,958.33 $14,885.21 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,808,281.10

122 03-sep-26 30.4 9.7% $1,808,281.10 $9,031.71 $14,811.83 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,799,249.39

123 03-oct-26 30.4 9.7% $1,799,249.39 $9,105.69 $14,737.85 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,790,143.70

124 03-nov-26 30.4 9.7% $1,790,143.70 $9,180.27 $14,663.27 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,780,963.43

125 03-dic-26 30.4 9.7% $1,780,963.43 $9,255.47 $14,588.07 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,771,707.96

126 03-ene-27 30.4 9.7% $1,771,707.96 $9,331.28 $14,512.26 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,762,376.68

127 03-feb-27 30.4 9.7% $1,762,376.68 $9,407.72 $14,435.82 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,752,968.96

128 03-mar-27 30.4 9.7% $1,752,968.96 $9,484.78 $14,358.76 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,743,484.18

129 03-abr-27 30.4 9.7% $1,743,484.18 $9,562.47 $14,281.07 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,733,921.71

130 03-may-27 30.4 9.7% $1,733,921.71 $9,640.79 $14,202.75 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,724,280.92

131 03-jun-27 30.4 9.7% $1,724,280.92 $9,719.76 $14,123.78 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,714,561.16

132 03-jul-27 30.4 9.7% $1,714,561.16 $9,799.38 $14,044.16 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,704,761.78

133 03-ago-27 30.4 9.7% $1,704,761.78 $9,879.65 $13,963.89 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,694,882.13

134 03-sep-27 30.4 9.7% $1,694,882.13 $9,960.57 $13,882.97 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,684,921.56

135 03-oct-27 30.4 9.7% $1,684,921.56 $10,042.16 $13,801.38 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,674,879.40

136 03-nov-27 30.4 9.7% $1,674,879.40 $10,124.42 $13,719.12 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,664,754.98

137 03-dic-27 30.4 9.7% $1,664,754.98 $10,207.35 $13,636.19 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,654,547.63

138 03-ene-28 30.4 9.7% $1,654,547.63 $10,290.96 $13,552.58 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,644,256.67

139 03-feb-28 30.4 9.7% $1,644,256.67 $10,375.25 $13,468.29 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,633,881.42

140 03-mar-28 30.4 9.7% $1,633,881.42 $10,460.24 $13,383.30 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,623,421.18

141 03-abr-28 30.4 9.7% $1,623,421.18 $10,545.92 $13,297.62 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,612,875.26

142 03-may-28 30.4 9.7% $1,612,875.26 $10,632.30 $13,211.24 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,602,242.96

143 03-jun-28 30.4 9.7% $1,602,242.96 $10,719.39 $13,124.15 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,591,523.57

144 03-jul-28 30.4 9.7% $1,591,523.57 $10,807.19 $13,036.35 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,580,716.38

145 03-ago-28 30.4 9.7% $1,580,716.38 $10,895.72 $12,947.82 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,569,820.66

146 03-sep-28 30.4 9.7% $1,569,820.66 $10,984.96 $12,858.58 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,558,835.70

147 03-oct-28 30.4 9.7% $1,558,835.70 $11,074.94 $12,768.60 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,547,760.76

148 03-nov-28 30.4 9.7% $1,547,760.76 $11,165.66 $12,677.88 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,536,595.10

149 03-dic-28 30.4 9.7% $1,536,595.10 $11,257.12 $12,586.42 $1,859.50 $1,165.75 $250.00 $27,118.79 $1,525,337.98
149 03-dic-28 30.4 9.7% $1,536,595.10 $11,257.12 $12,586.42 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,525,337.98

150 03-ene-29 30.4 9.7% $1,525,337.98 $11,349.33 $12,494.21 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,513,988.65

151 03-feb-29 30.4 9.7% $1,513,988.65 $11,442.29 $12,401.25 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,502,546.36

152 03-mar-29 30.4 9.7% $1,502,546.36 $11,536.02 $12,307.52 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,491,010.34

153 03-abr-29 30.4 9.7% $1,491,010.34 $11,630.51 $12,213.03 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,479,379.83

154 03-may-29 30.4 9.7% $1,479,379.83 $11,725.77 $12,117.76 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $1,467,654.06

155 03-jun-29 30.4 9.7% $1,467,654.06 $11,821.82 $12,021.72 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,455,832.24

156 03-jul-29 30.4 9.7% $1,455,832.24 $11,918.66 $11,924.88 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,443,913.58

157 03-ago-29 30.4 9.7% $1,443,913.58 $12,016.28 $11,827.26 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,431,897.30

158 03-sep-29 30.4 9.7% $1,431,897.30 $12,114.71 $11,728.83 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,419,782.59

159 03-oct-29 30.4 9.7% $1,419,782.59 $12,213.94 $11,629.60 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,407,568.65

160 03-nov-29 30.4 9.7% $1,407,568.65 $12,313.99 $11,529.55 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,395,254.66

161 03-dic-29 30.4 9.7% $1,395,254.66 $12,414.85 $11,428.69 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,382,839.81

162 03-ene-30 30.4 9.7% $1,382,839.81 $12,516.54 $11,326.99 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $1,370,323.27

163 03-feb-30 30.4 9.7% $1,370,323.27 $12,619.07 $11,224.47 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,357,704.20

164 03-mar-30 30.4 9.7% $1,357,704.20 $12,722.43 $11,121.11 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,344,981.77

165 03-abr-30 30.4 9.7% $1,344,981.77 $12,826.64 $11,016.90 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,332,155.13

166 03-may-30 30.4 9.7% $1,332,155.13 $12,931.71 $10,911.83 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,319,223.42

167 03-jun-30 30.4 9.7% $1,319,223.42 $13,037.63 $10,805.91 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,306,185.79

168 03-jul-30 30.4 9.7% $1,306,185.79 $13,144.43 $10,699.11 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,293,041.36

169 03-ago-30 30.4 9.7% $1,293,041.36 $13,252.09 $10,591.45 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,279,789.27

170 03-sep-30 30.4 9.7% $1,279,789.27 $13,360.64 $10,482.90 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,266,428.63

171 03-oct-30 30.4 9.7% $1,266,428.63 $13,470.08 $10,373.46 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,252,958.55

172 03-nov-30 30.4 9.7% $1,252,958.55 $13,580.42 $10,263.12 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,239,378.13

173 03-dic-30 30.4 9.7% $1,239,378.13 $13,691.66 $10,151.88 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,225,686.47

174 03-ene-31 30.4 9.7% $1,225,686.47 $13,803.81 $10,039.73 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,211,882.66

175 03-feb-31 30.4 9.7% $1,211,882.66 $13,916.87 $9,926.67 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,197,965.79

176 03-mar-31 30.4 9.7% $1,197,965.79 $14,030.87 $9,812.67 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,183,934.92

177 03-abr-31 30.4 9.7% $1,183,934.92 $14,145.80 $9,697.74 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,169,789.12

178 03-may-31 30.4 9.7% $1,169,789.12 $14,261.67 $9,581.87 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,155,527.45

179 03-jun-31 30.4 9.7% $1,155,527.45 $14,378.49 $9,465.05 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,141,148.96

180 03-jul-31 30.4 9.7% $1,141,148.96 $14,496.26 $9,347.28 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,126,652.70

181 03-ago-31 30.4 9.7% $1,126,652.70 $14,615.00 $9,228.54 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,112,037.70

182 03-sep-31 30.4 9.7% $1,112,037.70 $14,734.72 $9,108.82 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,097,302.98

183 03-oct-31 30.4 9.7% $1,097,302.98 $14,855.41 $8,988.13 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,082,447.57

184 03-nov-31 30.4 9.7% $1,082,447.57 $14,977.09 $8,866.45 $1,859.50 $1,165.75 $250.00 $27,118.79 $1,067,470.48
184 03-nov-31 30.4 9.7% $1,082,447.57 $14,977.09 $8,866.45 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,067,470.48

185 03-dic-31 30.4 9.7% $1,067,470.48 $15,099.77 $8,743.77 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,052,370.71

186 03-ene-32 30.4 9.7% $1,052,370.71 $15,223.45 $8,620.09 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,037,147.26

187 03-feb-32 30.4 9.7% $1,037,147.26 $15,348.15 $8,495.39 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,021,799.11

188 03-mar-32 30.4 9.7% $1,021,799.11 $15,473.87 $8,369.67 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $1,006,325.24

189 03-abr-32 30.4 9.7% $1,006,325.24 $15,600.62 $8,242.92 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $990,724.62

190 03-may-32 30.4 9.7% $990,724.62 $15,728.40 $8,115.14 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $974,996.22

191 03-jun-32 30.4 9.7% $974,996.22 $15,857.24 $7,986.30 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $959,138.98

192 03-jul-32 30.4 9.7% $959,138.98 $15,987.13 $7,856.41 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $943,151.85

193 03-ago-32 30.4 9.7% $943,151.85 $16,118.08 $7,725.46 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $927,033.77

194 03-sep-32 30.4 9.7% $927,033.77 $16,250.10 $7,593.44 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $910,783.67

195 03-oct-32 30.4 9.7% $910,783.67 $16,383.21 $7,460.33 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $894,400.46

196 03-nov-32 30.4 9.7% $894,400.46 $16,517.41 $7,326.13 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $877,883.05

197 03-dic-32 30.4 9.7% $877,883.05 $16,652.70 $7,190.84 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $861,230.35

198 03-ene-33 30.4 9.7% $861,230.35 $16,789.11 $7,054.43 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $844,441.24

199 03-feb-33 30.4 9.7% $844,441.24 $16,926.63 $6,916.91 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $827,514.61

200 03-mar-33 30.4 9.7% $827,514.61 $17,065.28 $6,778.26 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $810,449.33

201 03-abr-33 30.4 9.7% $810,449.33 $17,205.06 $6,638.48 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $793,244.27

202 03-may-33 30.4 9.7% $793,244.27 $17,345.99 $6,497.55 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $775,898.28

203 03-jun-33 30.4 9.7% $775,898.28 $17,488.07 $6,355.47 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $758,410.21

204 03-jul-33 30.4 9.7% $758,410.21 $17,631.32 $6,212.22 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $740,778.89

205 03-ago-33 30.4 9.7% $740,778.89 $17,775.74 $6,067.80 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $723,003.15

206 03-sep-33 30.4 9.7% $723,003.15 $17,921.34 $5,922.20 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $705,081.81

207 03-oct-33 30.4 9.7% $705,081.81 $18,068.14 $5,775.40 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $687,013.67

208 03-nov-33 30.4 9.7% $687,013.67 $18,216.13 $5,627.41 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $668,797.54

209 03-dic-33 30.4 9.7% $668,797.54 $18,365.34 $5,478.19 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $650,432.20

210 03-ene-34 30.4 9.7% $650,432.20 $18,515.78 $5,327.76 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $631,916.42

211 03-feb-34 30.4 9.7% $631,916.42 $18,667.44 $5,176.10 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $613,248.98

212 03-mar-34 30.4 9.7% $613,248.98 $18,820.35 $5,023.19 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $594,428.63

213 03-abr-34 30.4 9.7% $594,428.63 $18,974.51 $4,869.03 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $575,454.12

214 03-may-34 30.4 9.7% $575,454.12 $19,129.93 $4,713.61 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $556,324.19

215 03-jun-34 30.4 9.7% $556,324.19 $19,286.63 $4,556.91 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $537,037.56

216 03-jul-34 30.4 9.7% $537,037.56 $19,444.60 $4,398.93 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.78 $517,592.96

217 03-ago-34 30.4 9.7% $517,592.96 $19,603.88 $4,239.66 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $497,989.08

218 03-sep-34 30.4 9.7% $497,989.08 $19,764.46 $4,079.08 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $478,224.62

219 03-oct-34 30.4 9.7% $478,224.62 $19,926.35 $3,917.19 $1,859.50 $1,165.75 $250.00 $27,118.79 $458,298.27
219 03-oct-34 30.4 9.7% $478,224.62 $19,926.35 $3,917.19 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $458,298.27

220 03-nov-34 30.4 9.7% $458,298.27 $20,089.57 $3,753.97 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $438,208.70

221 03-dic-34 30.4 9.7% $438,208.70 $20,254.12 $3,589.42 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $417,954.58

222 03-ene-35 30.4 9.7% $417,954.58 $20,420.03 $3,423.51 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $397,534.55

223 03-feb-35 30.4 9.7% $397,534.55 $20,587.29 $3,256.25 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $376,947.26

224 03-mar-35 30.4 9.7% $376,947.26 $20,755.92 $3,087.62 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $356,191.34

225 03-abr-35 30.4 9.7% $356,191.34 $20,925.94 $2,917.60 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $335,265.40

226 03-may-35 30.4 9.7% $335,265.40 $21,097.34 $2,746.20 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $314,168.06

227 03-jun-35 30.4 9.7% $314,168.06 $21,270.15 $2,573.39 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $292,897.91

228 03-jul-35 30.4 9.7% $292,897.91 $21,444.38 $2,399.16 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $271,453.53

229 03-ago-35 30.4 9.7% $271,453.53 $21,620.03 $2,223.51 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $249,833.50

230 03-sep-35 30.4 9.7% $249,833.50 $21,797.13 $2,046.41 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $228,036.37

231 03-oct-35 30.4 9.7% $228,036.37 $21,975.67 $1,867.87 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $206,060.70

232 03-nov-35 30.4 9.7% $206,060.70 $22,155.67 $1,687.87 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $183,905.03

233 03-dic-35 30.4 9.7% $183,905.03 $22,337.15 $1,506.39 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $161,567.88

234 03-ene-36 30.4 9.7% $161,567.88 $22,520.12 $1,323.42 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $139,047.76

235 03-feb-36 30.4 9.7% $139,047.76 $22,704.58 $1,138.96 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $116,343.18

236 03-mar-36 30.4 9.7% $116,343.18 $22,890.56 $952.98 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $93,452.62

237 03-abr-36 30.4 9.7% $93,452.62 $23,078.06 $765.48 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $70,374.56

238 03-may-36 30.4 9.7% $70,374.56 $23,267.09 $576.45 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $47,107.47

239 03-jun-36 30.4 9.7% $47,107.47 $23,457.68 $385.86 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.79 $23,649.79

240 03-jul-36 30.4 9.7% $23,649.79 $23,649.79 $193.72 $1,859.50 $1,165.75 $250.00 $0.00 $27,118.76 $0.00

$2,500,000.00 $3,208,707.74 $445,040.33 $279,002.83 $60,000.00 $0.00 $6,492,750.90