TABLA DE AMORTIZACION

Tipo de clculo: Pormontodelcrdito

Financiamiento Residencial Scotiabank
Valor: $709,381
CrediResidencial(20aos)
Fecha de Elaboracin: 20/04/17

Ingresos
Valor del Inmueble Enganche desde Crdito mximo Pago mensual* requeridos CAT**

$746,717 $37,336 $709,381 $6,595 $18,788 11.8%

LascondicionesdefinitivasdelcrditoestarnenfuncindelanlisisquerealiceScotiabank.
*Elpagomensualincluyeseguros,NOincluyecomisinporapertura.
**CAT sin IVA,calculadoal1deAbrilde2017vigenteal1deSeptiembrede2017conelproductoCrediresidencialesquemaValoraaunplazode20aosyunatasafijadeinterspromedio
anualde9.52%asumiendopagopuntualentodalavidadelcrditoyunfinanciamientodel90%.Latasafijadeintersanualinicialdecadaclientepodrvariarenfuncindesuperfildesde9.75%.
Incluyesegurodevidaydaos.Noincluyecomisinporapertura.Parafinesinformativosydecomparacin.Paramayorinformacinsobretrminos,condiciones,comisionesyrequisitosde
contratacin,consulta:scotiabank.com.mx/hipotecario.ProductoofrecidoporScotiabankInverlat,S.A.,InstitucindeBancaMltiple,GrupoFinancieroScotiabankInverlat.Sujetoaaprobacinde
crdito.ScotiabankInverlat,S.A.sereservaelderechodesolicitarinformacinadicionaly/orestringirparmetrosdeenganche,monto,plazo,otasaenfuncindelascaractersticasespecficasdel
solicitanteydelinmuebleobjetodelaoperacin.ScotiabankInverlatS.A.reconoceelderechoinnegablequetieneelclientedecontrataratravsdeunterceroindependientelosproductosy/o
serviciosadicionalesoligadosalosmencionadosenestapublicacinoaquellosquepudieranofrecercualesquieradelasEntidadesdesuGrupoFinanciero.Estuderechosolicitarlaoferta
vinculanteparacomparardistintasopcionesdecrdito.Cotizacionesdecarcterinformativoysujetoacambiosinprevioaviso.Estedocumentonoimplicaqueelcrditohasidoautorizado,ni
estableceobligacinalgunaparaScotiabank.

Tasa Seguro de Seguro de Pago Inc.

Periodo Saldo Inicial Erogacin Inters Amortizacin aplicada Saldo final vida daos mensual Pago

1 $709,381 $6,016 $5,764 $252 9.75% $709,129 $355 $225 $6,595 0.00%
2 $709,129 $6,016 $5,954 $62 9.75% $709,067 $355 $225 $6,595 0.00%
3 $709,067 $6,016 $5,761 $254 9.75% $708,813 $355 $225 $6,595 0.00%
4 $708,813 $6,016 $5,951 $64 9.75% $708,748 $354 $225 $6,595 0.00%
5 $708,748 $6,016 $5,951 $65 9.75% $708,683 $354 $225 $6,595 0.00%
6 $708,683 $6,016 $5,758 $257 9.75% $708,426 $354 $225 $6,595 0.00%
7 $708,426 $6,016 $5,948 $68 9.75% $708,358 $354 $225 $6,595 0.00%
8 $708,358 $6,016 $5,755 $260 9.75% $708,098 $354 $225 $6,595 0.00%
9 $708,098 $6,016 $5,945 $70 9.75% $708,028 $354 $225 $6,595 0.00%
10 $708,028 $6,016 $5,944 $71 9.75% $707,956 $354 $225 $6,595 0.00%
11 $707,956 $6,016 $5,369 $647 9.75% $707,310 $354 $225 $6,595 0.00%
12 $707,310 $6,016 $5,938 $77 9.75% $707,232 $354 $225 $6,594 0.00%
13 $707,232 $6,178 $5,746 $432 9.75% $706,801 $354 $225 $6,757 2.70%
14 $706,801 $6,178 $5,934 $244 9.75% $706,557 $353 $225 $6,757 0.00%
15 $706,557 $6,178 $5,741 $437 9.75% $706,120 $353 $225 $6,756 0.00%
16 $706,120 $6,178 $5,928 $250 9.75% $705,870 $353 $225 $6,756 0.00%
17 $705,870 $6,178 $5,926 $252 9.75% $705,619 $353 $225 $6,756 0.00%
18 $705,619 $6,178 $5,733 $445 9.75% $705,174 $353 $225 $6,756 0.00%
19 $705,174 $6,178 $5,921 $257 9.75% $704,916 $353 $225 $6,756 0.00%
20 $704,916 $6,178 $5,727 $451 9.75% $704,466 $352 $225 $6,756 0.00%
21 $704,466 $6,178 $5,915 $263 9.75% $704,203 $352 $225 $6,755 0.00%
22 $704,203 $6,178 $5,912 $266 9.75% $703,937 $352 $225 $6,755 0.00%
23 $703,937 $6,178 $5,338 $840 9.75% $703,097 $352 $225 $6,755 0.00%
24 $703,097 $6,178 $5,903 $275 9.75% $702,822 $352 $225 $6,755 0.00%
25 $702,822 $6,345 $5,710 $634 9.75% $702,188 $351 $225 $6,921 2.70%
26 $702,188 $6,345 $5,895 $449 9.75% $701,739 $351 $225 $6,921 0.00%
27 $701,739 $6,345 $5,702 $643 9.75% $701,095 $351 $225 $6,921 0.00%
28 $701,095 $6,345 $5,886 $458 9.75% $700,637 $351 $225 $6,921 0.00%
29 $700,637 $6,345 $5,882 $462 9.75% $700,175 $350 $225 $6,920 0.00%
30 $700,175 $6,345 $5,689 $656 9.75% $699,519 $350 $225 $6,920 0.00%
31 $699,519 $6,345 $5,873 $472 9.75% $699,047 $350 $225 $6,920 0.00%
32 $699,047 $6,345 $5,680 $665 9.75% $698,382 $350 $225 $6,920 0.00%
33 $698,382 $6,345 $5,863 $481 9.75% $697,901 $349 $225 $6,919 0.00%
34 $697,901 $6,345 $5,859 $485 9.75% $697,415 $349 $225 $6,919 0.00%
35 $697,415 $6,345 $5,478 $867 9.75% $696,548 $349 $225 $6,919 0.00%
36 $696,548 $6,345 $5,848 $497 9.75% $696,052 $348 $225 $6,918 0.00%
37 $696,052 $6,516 $5,655 $861 9.75% $695,191 $348 $225 $7,089 2.70%
38 $695,191 $6,516 $5,837 $679 9.75% $694,512 $348 $225 $7,089 0.00%
39 $694,512 $6,516 $5,643 $873 9.75% $693,638 $347 $225 $7,089 0.00%
40 $693,638 $6,516 $5,824 $692 9.75% $692,946 $347 $225 $7,088 0.00%
41 $692,946 $6,516 $5,818 $698 9.75% $692,248 $346 $225 $7,088 0.00%
42 $692,248 $6,516 $5,625 $892 9.75% $691,356 $346 $225 $7,087 0.00%

http://www.descubretucasa.com.mx/ PoweredbyNocnok
 TABLA DE AMORTIZACION
Tipo de clculo: Pormontodelcrdito
Financiamiento Residencial Scotiabank
Valor: $709,381
CrediResidencial(20aos)
Fecha de Elaboracin: 20/04/17

Tasa Seguro de Seguro de Pago Inc.

Periodo Saldo Inicial Erogacin Inters Amortizacin aplicada Saldo final vida daos mensual Pago

43 $691,356 $6,516 $5,805 $712 9.75% $690,645 $346 $225 $7,087 0.00%
44 $690,645 $6,516 $5,611 $905 9.75% $689,740 $345 $225 $7,087 0.00%
45 $689,740 $6,516 $5,791 $725 9.75% $689,015 $345 $225 $7,086 0.00%
46 $689,015 $6,516 $5,785 $731 9.75% $688,284 $345 $225 $7,086 0.00%
47 $688,284 $6,516 $5,219 $1,297 9.75% $686,987 $344 $225 $7,085 0.00%
48 $686,987 $6,516 $5,768 $748 9.75% $686,239 $343 $225 $7,085 0.00%
49 $686,239 $6,692 $5,576 $1,116 9.75% $685,122 $343 $225 $7,260 2.70%
50 $685,122 $6,692 $5,752 $940 9.75% $684,183 $343 $225 $7,260 0.00%
51 $684,183 $6,692 $5,559 $1,133 9.75% $683,050 $342 $225 $7,259 0.00%
52 $683,050 $6,692 $5,735 $957 9.75% $682,092 $342 $225 $7,259 0.00%
53 $682,092 $6,692 $5,727 $965 9.75% $681,127 $341 $225 $7,258 0.00%
54 $681,127 $6,692 $5,534 $1,158 9.75% $679,969 $341 $225 $7,258 0.00%
55 $679,969 $6,692 $5,709 $983 9.75% $678,986 $340 $225 $7,257 0.00%
56 $678,986 $6,692 $5,517 $1,175 9.75% $677,811 $339 $225 $7,257 0.00%
57 $677,811 $6,692 $5,691 $1,001 9.75% $676,810 $339 $225 $7,256 0.00%
58 $676,810 $6,692 $5,682 $1,010 9.75% $675,800 $338 $225 $7,256 0.00%
59 $675,800 $6,692 $5,125 $1,567 9.75% $674,233 $338 $225 $7,255 0.00%
60 $674,233 $6,692 $5,661 $1,031 9.75% $673,201 $337 $225 $7,254 0.00%
61 $673,201 $6,873 $5,470 $1,403 9.75% $671,798 $337 $225 $7,435 2.70%
62 $671,798 $6,873 $5,640 $1,232 9.75% $670,566 $336 $225 $7,434 0.00%
63 $670,566 $6,873 $5,448 $1,424 9.75% $669,142 $335 $225 $7,433 0.00%
64 $669,142 $6,873 $5,618 $1,255 9.75% $667,887 $335 $225 $7,432 0.00%
65 $667,887 $6,873 $5,607 $1,265 9.75% $666,622 $334 $225 $7,432 0.00%
66 $666,622 $6,873 $5,416 $1,456 9.75% $665,165 $333 $225 $7,431 0.00%
67 $665,165 $6,873 $5,585 $1,288 9.75% $663,877 $333 $225 $7,430 0.00%
68 $663,877 $6,873 $5,394 $1,479 9.75% $662,399 $332 $225 $7,430 0.00%
69 $662,399 $6,873 $5,561 $1,311 9.75% $661,087 $331 $225 $7,429 0.00%
70 $661,087 $6,873 $5,550 $1,322 9.75% $659,765 $331 $225 $7,428 0.00%
71 $659,765 $6,873 $5,003 $1,869 9.75% $657,895 $330 $225 $7,428 0.00%
72 $657,895 $6,873 $5,524 $1,349 9.75% $656,546 $329 $225 $7,427 0.00%
73 $656,546 $7,058 $5,334 $1,724 9.75% $654,823 $328 $225 $7,612 2.70%
74 $654,823 $7,058 $5,498 $1,560 9.75% $653,262 $327 $225 $7,611 0.00%
75 $653,262 $7,058 $5,308 $1,751 9.75% $651,512 $327 $225 $7,610 0.00%
76 $651,512 $7,058 $5,470 $1,588 9.75% $649,923 $326 $225 $7,609 0.00%
77 $649,923 $7,058 $5,457 $1,602 9.75% $648,322 $325 $225 $7,608 0.00%
78 $648,322 $7,058 $5,268 $1,791 9.75% $646,531 $324 $225 $7,608 0.00%
79 $646,531 $7,058 $5,428 $1,630 9.75% $644,901 $323 $225 $7,607 0.00%
80 $644,901 $7,058 $5,240 $1,818 9.75% $643,082 $322 $225 $7,606 0.00%
81 $643,082 $7,058 $5,399 $1,659 9.75% $641,423 $322 $225 $7,605 0.00%
82 $641,423 $7,058 $5,385 $1,673 9.75% $639,750 $321 $225 $7,604 0.00%
83 $639,750 $7,058 $5,025 $2,034 9.75% $637,717 $320 $225 $7,603 0.00%
84 $637,717 $7,058 $5,354 $1,704 9.75% $636,013 $319 $225 $7,602 0.00%
85 $636,013 $7,249 $5,168 $2,081 9.75% $633,932 $318 $225 $7,792 2.70%
86 $633,932 $7,249 $5,322 $1,926 9.75% $632,005 $317 $225 $7,791 0.00%
87 $632,005 $7,249 $5,135 $2,114 9.75% $629,891 $316 $225 $7,790 0.00%
88 $629,891 $7,249 $5,288 $1,960 9.75% $627,931 $315 $225 $7,789 0.00%
89 $627,931 $7,249 $5,272 $1,977 9.75% $625,954 $314 $225 $7,788 0.00%
90 $625,954 $7,249 $5,086 $2,163 9.75% $623,791 $313 $225 $7,787 0.00%
91 $623,791 $7,249 $5,237 $2,012 9.75% $621,779 $312 $225 $7,786 0.00%
92 $621,779 $7,249 $5,052 $2,197 9.75% $619,583 $311 $225 $7,785 0.00%
93 $619,583 $7,249 $5,202 $2,047 9.75% $617,536 $310 $225 $7,784 0.00%
94 $617,536 $7,249 $5,185 $2,064 9.75% $615,472 $309 $225 $7,783 0.00%
95 $615,472 $7,249 $4,667 $2,582 9.75% $612,890 $308 $225 $7,782 0.00%
96 $612,890 $7,249 $5,146 $2,103 9.75% $610,787 $306 $225 $7,780 0.00%
97 $610,787 $7,445 $4,963 $2,482 9.75% $608,305 $305 $225 $7,975 2.70%
http://www.descubretucasa.com.mx/ PoweredbyNocnok
 TABLA DE AMORTIZACION
Tipo de clculo: Pormontodelcrdito
Financiamiento Residencial Scotiabank
Valor: $709,381
CrediResidencial(20aos)
Fecha de Elaboracin: 20/04/17

Tasa Seguro de Seguro de Pago Inc.

Periodo Saldo Inicial Erogacin Inters Amortizacin aplicada Saldo final vida daos mensual Pago

98 $608,305 $7,445 $5,107 $2,337 9.75% $605,968 $304 $225 $7,974 0.00%
99 $605,968 $7,445 $4,923 $2,521 9.75% $603,447 $303 $225 $7,973 0.00%
100 $603,447 $7,445 $5,066 $2,378 9.75% $601,069 $302 $225 $7,971 0.00%
101 $601,069 $7,445 $5,046 $2,398 9.75% $598,670 $301 $225 $7,970 0.00%
102 $598,670 $7,445 $4,864 $2,580 9.75% $596,090 $299 $225 $7,969 0.00%
103 $596,090 $7,445 $5,005 $2,440 9.75% $593,650 $298 $225 $7,968 0.00%
104 $593,650 $7,445 $4,823 $2,621 9.75% $591,029 $297 $225 $7,967 0.00%
105 $591,029 $7,445 $4,962 $2,482 9.75% $588,547 $296 $225 $7,965 0.00%
106 $588,547 $7,445 $4,941 $2,503 9.75% $586,043 $294 $225 $7,964 0.00%
107 $586,043 $7,445 $4,444 $3,000 9.75% $583,043 $293 $225 $7,963 0.00%
108 $583,043 $7,445 $4,895 $2,549 9.75% $580,494 $292 $225 $7,961 0.00%
109 $580,494 $7,646 $4,717 $2,929 9.75% $577,565 $290 $225 $8,161 2.70%
110 $577,565 $7,646 $4,849 $2,796 9.75% $574,768 $289 $225 $8,160 0.00%
111 $574,768 $7,646 $4,670 $2,976 9.75% $571,793 $287 $225 $8,158 0.00%
112 $571,793 $7,646 $4,801 $2,845 9.75% $568,948 $286 $225 $8,157 0.00%
113 $568,948 $7,646 $4,777 $2,869 9.75% $566,079 $284 $225 $8,155 0.00%
114 $566,079 $7,646 $4,599 $3,046 9.75% $563,033 $283 $225 $8,154 0.00%
115 $563,033 $7,646 $4,727 $2,918 9.75% $560,114 $282 $225 $8,152 0.00%
116 $560,114 $7,646 $4,551 $3,095 9.75% $557,020 $280 $225 $8,151 0.00%
117 $557,020 $7,646 $4,677 $2,969 9.75% $554,051 $279 $225 $8,149 0.00%
118 $554,051 $7,646 $4,652 $2,994 9.75% $551,057 $277 $225 $8,148 0.00%
119 $551,057 $7,646 $4,179 $3,467 9.75% $547,590 $276 $225 $8,146 0.00%
120 $547,590 $7,646 $4,597 $3,048 9.75% $544,542 $274 $225 $8,145 0.00%
121 $544,542 $7,852 $4,424 $3,428 9.75% $541,115 $272 $225 $8,349 2.70%
122 $541,115 $7,852 $4,543 $3,309 9.75% $537,806 $271 $225 $8,348 0.00%
123 $537,806 $7,852 $4,370 $3,482 9.75% $534,323 $269 $225 $8,346 0.00%
124 $534,323 $7,852 $4,486 $3,366 9.75% $530,957 $267 $225 $8,344 0.00%
125 $530,957 $7,852 $4,458 $3,394 9.75% $527,563 $265 $225 $8,343 0.00%
126 $527,563 $7,852 $4,286 $3,566 9.75% $523,998 $264 $225 $8,341 0.00%
127 $523,998 $7,852 $4,399 $3,453 9.75% $520,545 $262 $225 $8,339 0.00%
128 $520,545 $7,852 $4,229 $3,623 9.75% $516,923 $260 $225 $8,337 0.00%
129 $516,923 $7,852 $4,340 $3,512 9.75% $513,411 $258 $225 $8,336 0.00%
130 $513,411 $7,852 $4,311 $3,541 9.75% $509,869 $257 $225 $8,334 0.00%
131 $509,869 $7,852 $4,005 $3,847 9.75% $506,022 $255 $225 $8,332 0.00%
132 $506,022 $7,852 $4,248 $3,604 9.75% $502,418 $253 $225 $8,330 0.00%
133 $502,418 $8,064 $4,082 $3,982 9.75% $498,436 $251 $225 $8,540 2.70%
134 $498,436 $8,064 $4,185 $3,879 9.75% $494,557 $249 $225 $8,538 0.00%
135 $494,557 $8,064 $4,018 $4,046 9.75% $490,511 $247 $225 $8,536 0.00%
136 $490,511 $8,064 $4,118 $3,946 9.75% $486,566 $245 $225 $8,534 0.00%
137 $486,566 $8,064 $4,085 $3,979 9.75% $482,587 $243 $225 $8,532 0.00%
138 $482,587 $8,064 $3,921 $4,143 9.75% $478,444 $241 $225 $8,530 0.00%
139 $478,444 $8,064 $4,017 $4,047 9.75% $474,397 $239 $225 $8,528 0.00%
140 $474,397 $8,064 $3,854 $4,210 9.75% $470,187 $237 $225 $8,526 0.00%
141 $470,187 $8,064 $3,948 $4,116 9.75% $466,071 $235 $225 $8,524 0.00%
142 $466,071 $8,064 $3,913 $4,151 9.75% $461,920 $233 $225 $8,522 0.00%
143 $461,920 $8,064 $3,503 $4,561 9.75% $457,359 $231 $225 $8,520 0.00%
144 $457,359 $8,064 $3,840 $4,224 9.75% $453,135 $229 $225 $8,518 0.00%
145 $453,135 $8,282 $3,682 $4,600 9.75% $448,535 $227 $225 $8,733 2.70%
146 $448,535 $8,282 $3,766 $4,516 9.75% $444,019 $224 $225 $8,731 0.00%
147 $444,019 $8,282 $3,608 $4,674 9.75% $439,345 $222 $225 $8,729 0.00%
148 $439,345 $8,282 $3,689 $4,593 9.75% $434,752 $220 $225 $8,727 0.00%
149 $434,752 $8,282 $3,650 $4,632 9.75% $430,120 $217 $225 $8,724 0.00%
150 $430,120 $8,282 $3,495 $4,787 9.75% $425,333 $215 $225 $8,722 0.00%
151 $425,333 $8,282 $3,571 $4,711 9.75% $420,622 $213 $225 $8,720 0.00%
152 $420,622 $8,282 $3,418 $4,864 9.75% $415,758 $210 $225 $8,717 0.00%
http://www.descubretucasa.com.mx/ PoweredbyNocnok
 TABLA DE AMORTIZACION
Tipo de clculo: Pormontodelcrdito
Financiamiento Residencial Scotiabank
Valor: $709,381
CrediResidencial(20aos)
Fecha de Elaboracin: 20/04/17

Tasa Seguro de Seguro de Pago Inc.

Periodo Saldo Inicial Erogacin Inters Amortizacin aplicada Saldo final vida daos mensual Pago

153 $415,758 $8,282 $3,491 $4,791 9.75% $410,967 $208 $225 $8,715 0.00%
154 $410,967 $8,282 $3,450 $4,831 9.75% $406,136 $205 $225 $8,712 0.00%
155 $406,136 $8,282 $3,080 $5,202 9.75% $400,934 $203 $225 $8,710 0.00%
156 $400,934 $8,282 $3,366 $4,916 9.75% $396,018 $200 $225 $8,707 0.00%
157 $396,018 $8,505 $3,218 $5,288 9.75% $390,731 $198 $225 $8,929 2.70%
158 $390,731 $8,505 $3,281 $5,225 9.75% $385,506 $195 $225 $8,926 0.00%
159 $385,506 $8,505 $3,132 $5,373 9.75% $380,133 $193 $225 $8,923 0.00%
160 $380,133 $8,505 $3,192 $5,314 9.75% $374,819 $190 $225 $8,921 0.00%
161 $374,819 $8,505 $3,147 $5,358 9.75% $369,461 $187 $225 $8,918 0.00%
162 $369,461 $8,505 $3,002 $5,503 9.75% $363,957 $185 $225 $8,915 0.00%
163 $363,957 $8,505 $3,056 $5,450 9.75% $358,508 $182 $225 $8,913 0.00%
164 $358,508 $8,505 $2,913 $5,592 9.75% $352,915 $179 $225 $8,910 0.00%
165 $352,915 $8,505 $2,963 $5,542 9.75% $347,373 $176 $225 $8,907 0.00%
166 $347,373 $8,505 $2,916 $5,589 9.75% $341,784 $174 $225 $8,904 0.00%
167 $341,784 $8,505 $2,592 $5,913 9.75% $335,870 $171 $225 $8,901 0.00%
168 $335,870 $8,505 $2,820 $5,685 9.75% $330,185 $168 $225 $8,898 0.00%
169 $330,185 $8,735 $2,683 $6,052 9.75% $324,133 $165 $225 $9,125 2.70%
170 $324,133 $8,735 $2,721 $6,014 9.75% $318,119 $162 $225 $9,122 0.00%
171 $318,119 $8,735 $2,585 $6,150 9.75% $311,969 $159 $225 $9,119 0.00%
172 $311,969 $8,735 $2,619 $6,116 9.75% $305,853 $156 $225 $9,116 0.00%
173 $305,853 $8,735 $2,568 $6,167 9.75% $299,686 $153 $225 $9,113 0.00%
174 $299,686 $8,735 $2,435 $6,300 9.75% $293,386 $150 $225 $9,110 0.00%
175 $293,386 $8,735 $2,463 $6,272 9.75% $287,114 $147 $225 $9,107 0.00%
176 $287,114 $8,735 $2,333 $6,402 9.75% $280,712 $144 $225 $9,104 0.00%
177 $280,712 $8,735 $2,357 $6,378 9.75% $274,334 $140 $225 $9,101 0.00%
178 $274,334 $8,735 $2,303 $6,432 9.75% $267,902 $137 $225 $9,097 0.00%
179 $267,902 $8,735 $2,104 $6,631 9.75% $261,272 $134 $225 $9,094 0.00%
180 $261,272 $8,735 $2,194 $6,541 9.75% $254,730 $131 $225 $9,091 0.00%
181 $254,730 $8,971 $2,070 $6,901 9.75% $247,829 $127 $225 $9,323 2.70%
182 $247,829 $8,971 $2,081 $6,890 9.75% $240,939 $124 $225 $9,320 0.00%
183 $240,939 $8,971 $1,958 $7,013 9.75% $233,926 $120 $225 $9,316 0.00%
184 $233,926 $8,971 $1,964 $7,007 9.75% $226,919 $117 $225 $9,313 0.00%
185 $226,919 $8,971 $1,905 $7,066 9.75% $219,853 $113 $225 $9,309 0.00%
186 $219,853 $8,971 $1,786 $7,185 9.75% $212,669 $110 $225 $9,306 0.00%
187 $212,669 $8,971 $1,786 $7,185 9.75% $205,484 $106 $225 $9,302 0.00%
188 $205,484 $8,971 $1,670 $7,301 9.75% $198,182 $103 $225 $9,299 0.00%
189 $198,182 $8,971 $1,664 $7,307 9.75% $190,875 $99 $225 $9,295 0.00%
190 $190,875 $8,971 $1,603 $7,368 9.75% $183,507 $95 $225 $9,291 0.00%
191 $183,507 $8,971 $1,392 $7,579 9.75% $175,928 $92 $225 $9,288 0.00%
192 $175,928 $8,971 $1,477 $7,494 9.75% $168,434 $88 $225 $9,284 0.00%
193 $168,434 $9,213 $1,369 $7,845 9.75% $160,590 $84 $225 $9,522 2.70%
194 $160,590 $9,213 $1,348 $7,865 9.75% $152,725 $80 $225 $9,519 0.00%
195 $152,725 $9,213 $1,241 $7,972 9.75% $144,753 $76 $225 $9,515 0.00%
196 $144,753 $9,213 $1,215 $7,998 9.75% $136,755 $72 $225 $9,511 0.00%
197 $136,755 $9,213 $1,148 $8,065 9.75% $128,690 $68 $225 $9,507 0.00%
198 $128,690 $9,213 $1,046 $8,167 9.75% $120,523 $64 $225 $9,503 0.00%
199 $120,523 $9,213 $1,012 $8,201 9.75% $112,322 $60 $225 $9,499 0.00%
200 $112,322 $9,213 $913 $8,300 9.75% $104,021 $56 $225 $9,494 0.00%
201 $104,021 $9,213 $873 $8,340 9.75% $95,681 $52 $225 $9,490 0.00%
202 $95,681 $9,213 $803 $8,410 9.75% $87,272 $48 $225 $9,486 0.00%
203 $87,272 $9,213 $662 $8,551 9.75% $78,721 $44 $225 $9,482 0.00%
204 $78,721 $9,213 $661 $8,552 9.75% $70,168 $39 $225 $9,478 0.00%
205 $70,168 $9,462 $570 $8,892 9.75% $61,277 $35 $225 $9,722 2.70%
206 $61,277 $9,462 $514 $8,947 9.75% $52,329 $31 $225 $9,718 0.00%
207 $52,329 $9,462 $425 $9,037 9.75% $43,293 $26 $225 $9,713 0.00%
http://www.descubretucasa.com.mx/ PoweredbyNocnok
 TABLA DE AMORTIZACION
Tipo de clculo: Pormontodelcrdito
Financiamiento Residencial Scotiabank
Valor: $709,381
CrediResidencial(20aos)
Fecha de Elaboracin: 20/04/17

Tasa Seguro de Seguro de Pago Inc.

Periodo Saldo Inicial Erogacin Inters Amortizacin aplicada Saldo final vida daos mensual Pago

208 $43,293 $9,462 $363 $9,098 9.75% $34,195 $22 $225 $9,709 0.00%
209 $34,195 $9,462 $287 $9,175 9.75% $25,020 $17 $225 $9,704 0.00%
210 $25,020 $9,462 $203 $9,258 9.75% $15,761 $13 $225 $9,700 0.00%
211 $15,761 $9,462 $132 $9,329 9.75% $6,432 $8 $225 $9,695 0.00%
212 $6,432 $6,484 $52 $6,432 9.75% $0 $3 $225 $6,713 0.00%
213 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
214 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
215 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
216 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
217 $0 $0 $0 $0 9.75% $0 $0 $225 $0 2.70%
218 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
219 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
220 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
221 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
222 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
223 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
224 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
225 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
226 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
227 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
228 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
229 $0 $0 $0 $0 9.75% $0 $0 $225 $0 2.70%
230 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
231 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
232 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
233 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
234 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
235 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
236 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
237 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
238 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
239 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%
240 $0 $0 $0 $0 9.75% $0 $0 $225 $0 0.00%

http://www.descubretucasa.com.mx/ PoweredbyNocnok