Crédito máximo a financiar

Pago Mensual de

CRÉDITO HIPOTECARIO
Tasa de interés
SEGUROS FINANCIADOS
I N B U R CASA SI
Público General Versión 30 June 23, 2022
###

Nombre del solicitante CARMINA NOEMI MEDINA SANCHEZ Coacreditado: SI

Destino de crédito: SUSTITUCION

1
DE HIPOTECA (VIVIENDA)
Crédito origen, en caso de ser
SUSTITUCIÓN DE HIPOTECA:
ADQUISICIÓN
Edad titular: 43 Plazo del crédito: 15
Edad coacreditado: 38
DATOS DEL INMUEBLE Y DEL CRÉDITO
###
###

Ingresos del solicitante: $ 32,000.00 Valor aproximado del inmueble: $ 1,200,000.00 ###

Ingresos del coacreditado: $ 30,000.00 Enganche: $ 240,000.00 ###

Total ingreso: $ 62,000.00 $ 154,595.80 ###

$ - $ - 10.0

2
0.00% Enganche mínimo requerido: $ 240,000.00 ###

SEGUROS FINANCIADOS: Importe del crédito: $ 960,000.00

MONTO DE SEGUROS:
Seguro de vida: $ 1,044,190.72 10

Titular $ 31,502.02 R1

Coacreditado $ 31,502.02 Monto total del crédito: $ 1,127,725.97 R2

Incluye seguros (vida y daños), Comision por apertura y Gastos de Escrituracion

Seguro de daños: $ 21,186.67 GASTOS AL INICIO DEL CRÉDITO: ###

Total seguros: $ 84,190.72 En todos los destino: Personalidad Física

Ingreso mínimo requerido: $ 29,708.39 Comisión de apertura: FINANCIADO $ - Empleados (asalariado):

Persona Física con Activid
Pago fijo mensual (Incluye seguros): $ 12,214.61 Avalúo (2 al millar) más IVA: $ 2,784.00 ###

10 Pago por cada mil pesos de crédito: $ 11.70 SUSTITUCIÓN, REMODELACIÓN, CONSTRUCCIÓN Y LIQUIDEZ Vendedor
El porcentaje se determinará de acuerdo a la ubicación del inmueble en garantía y este será
confirmado por el notario. FINANCIADO Persona Física

Tasa Inburcasa (fija): 10.00% Escrituras (aproximado sobre el monto a financiar): 7.00% $ - Persona Moral

Tasa de interés moratorio: Ordinaria x 3 TOTAL GASTOS A CUBRIR POR EL CLIENTE: $ 2,784.00 AFORO

10.9%
500 -3000
Costo anual total (CAT) "Sin IVA": ###
###
MENSAJES: ###
El presente cotizador es una herramienta de consulta a disposición del solicitante para efectuar un estimado ###
de las mensualidades que pagaría en caso de resultar aprobado su crédito. ###
PREPAGOS: Para efectos de ver el comportamiento de la tabla, deberá anotar en la columna correspondiente ###
la cantidad que estime prepagar, en el mes en que desee efectuarlo. ###
###
BANCO INBURSA S.A., INSTITUCIÓN DE BANCA MÚLTIPLE, GRUPO FINANCIERO INBURSA ###

###
► Requisitos para solicitud de crédito (Paquete 1) ###
Solicitud de crédito hipotecario firmada (Original) ###
Copia de : ###
Identificación oficial vigente (IFE o pasaporte) con fotografía y firma del solicitante, en su caso, del cónyuge o coacreditado.
Comprobante de domicilio del solicitante cuya antigüedad no sea mayor de tres meses (recibo telefónico residencial preferentemente).

Comprobantes de ingresos y antigüedad laboral :

Empleados (asalariado):
a) Empleados presentar :
1. Carta membretada en original con domicilio y teléfono (s) de la empresa indicando nombre, sueldo mensual bruto, antigüedad, cargo y prestaciones.
2. Últimos cuatro recibos de nomina (sin importar la periodicidad de pago), en caso de pensionados ultimos 4 recibos de la pension.
3. Últimos tres estados de cuenta donde se vea reflejado el pago por concepto de nómina

► NOTAS IMPORTANTES:
1.- En caso de requerir coacreditado, este deberá presentar los mismos documentos que el solicitante incluyendo la solicitud de crédito.
2.- El ingreso mínimo requerido es sin considerar los gastos personales y los compromisos ante buró de crédito.
3.- Los empleados que rebasen el ingreso anual de $400,000 o presenten mas de una fuente de ingresos o personas que perciban ingresos mediante comisiones están obligados a presentar las últimas 2
declaraciones anuales oficiales con acuse de recibo, cadena y sello digital.
4.- Aquellos que estén incorporados al RIF (Régimen de Incorporación Fiscal) adicionalmente deberán enviar declaraciones parciales más recientes del año en curso.
5.- Para el destino de Sustitución de Hipoteca se debe incluir el estado de cuenta hipotecario del banco a sustituir.
6.- Para COFINAVIT o Apoyo INFONAVIT incluir, copia de último estado de cuenta de su AFORE y/o hoja de precalificación emitida por el Infonavit

► Donde contratar el crédito:

En cualquier sucursal de Banco Inbursa ► Consulta a nuestro Asesor Financiero

► Para mayor información comunicarse a los teléfonos

54 47 8000 ó 01 800 90 90000

► Consulta la página de Internet

www.inbursa.com ► Teléfono

► Dudas y comentarios

inburcasa@inbursa.com
 $ -

LIQUIDEZ
CRÉDITO HIPOTECARIO
Público en general - Versión 29

TABLA DE AMORTIZACIÓN June 23, 2022

Saldo Insoluto
Año Mes Saldo Insoluto Amortización Intereses Pago Crédito Apoyo Infonavit
Prepagos TOTAL

0 $1,127,725.97 ### ### -$ 945,938.74

1 1 $1,125,039.61 $2,686.36 $9,528.25 $12,214.61 ### $ - $ - $ 12,214.61

1 2 $1,122,330.56 $2,709.06 $9,505.55 $12,214.61 ### $ - $ - $ 12,214.61
1 3 $1,119,598.61 $2,731.94 $9,482.66 $12,214.61 ### $ - $ - $ 12,214.61
1 4 $1,116,843.59 $2,755.03 $9,459.58 $12,214.61 ### $ - $ - $ 12,214.61
1 5 $1,114,065.28 $2,778.30 $9,436.30 $12,214.61 ### $ - $ - $ 12,214.61
1 6 $1,111,263.50 $2,801.78 $9,412.83 $12,214.61 ### $ - $ - $ 12,214.61
1 7 $1,108,438.05 $2,825.45 $9,389.16 $12,214.61 ### $ - $ - $ 12,214.61
1 8 $1,105,588.73 $2,849.32 $9,365.29 $12,214.61 ### $ - $ - $ 12,214.61
1 9 $1,102,715.33 $2,873.40 $9,341.21 $12,214.61 ### $ - $ - $ 12,214.61
1 10 $1,099,817.65 $2,897.68 $9,316.93 $12,214.61 ### $ - $ - $ 12,214.61
1 11 $1,096,895.50 $2,922.16 $9,292.45 $12,214.61 ### $ - $ - $ 12,214.61
1 12 $1,093,948.65 $2,946.85 $9,267.76 $12,214.61 ### $ - $ - $ 12,214.61
2 13 $1,090,976.90 $2,971.75 $9,242.86 $12,214.61 ### $ - $ - $ 12,214.61
2 14 $1,087,980.05 $2,996.85 $9,217.75 $12,214.61 ### $ - $ - $ 12,214.61
2 15 $1,084,957.87 $3,022.18 $9,192.43 $12,214.61 ### $ - $ - $ 12,214.61
2 16 $1,081,910.16 $3,047.71 $9,166.90 $12,214.61 ### $ - $ - $ 12,214.61
2 17 $1,078,836.70 $3,073.46 $9,141.15 $12,214.61 ### $ - $ - $ 12,214.61
2 18 $1,075,737.27 $3,099.43 $9,115.18 $12,214.61 ### $ - $ - $ 12,214.61
2 19 $1,072,611.66 $3,125.62 $9,088.99 $12,214.61 ### $ - $ - $ 12,214.61
2 20 $1,069,459.63 $3,152.02 $9,062.59 $12,214.61 ### $ - $ - $ 12,214.61
2 21 $1,066,280.98 $3,178.66 $9,035.95 $12,214.61 ### $ - $ - $ 12,214.61
2 22 $1,063,075.47 $3,205.51 $9,009.10 $12,214.61 ### $ - $ - $ 12,214.61
2 23 $1,059,842.87 $3,232.60 $8,982.01 $12,214.61 ### $ - $ - $ 12,214.61
2 24 $1,056,582.96 $3,259.91 $8,954.70 $12,214.61 ### $ - $ - $ 12,214.61
3 25 $1,053,295.51 $3,287.45 $8,927.16 $12,214.61 ### $ - $ - $ 12,214.61
3 26 $1,049,980.28 $3,315.23 $8,899.38 $12,214.61 ### $ - $ - $ 12,214.61
3 27 $1,046,637.04 $3,343.24 $8,871.37 $12,214.61 ### $ - $ - $ 12,214.61
3 28 $1,043,265.56 $3,371.49 $8,843.12 $12,214.61 ### $ - $ - $ 12,214.61
3 29 $1,039,865.59 $3,399.97 $8,814.64 $12,214.61 ### $ - $ - $ 12,214.61
3 30 $1,036,436.89 $3,428.70 $8,785.91 $12,214.61 ### $ - $ - $ 12,214.61
3 31 $1,032,979.22 $3,457.67 $8,756.94 $12,214.61 ### $ - $ - $ 12,214.61
3 32 $1,029,492.34 $3,486.88 $8,727.73 $12,214.61 ### $ - $ - $ 12,214.61
3 33 $1,025,976.00 $3,516.34 $8,698.27 $12,214.61 ### $ - $ - $ 12,214.61
3 34 $1,022,429.94 $3,546.05 $8,668.56 $12,214.61 ### $ - $ - $ 12,214.61
3 35 $1,018,853.93 $3,576.01 $8,638.60 $12,214.61 ### $ - $ - $ 12,214.61
3 36 $1,015,247.70 $3,606.23 $8,608.38 $12,214.61 ### $ - $ - $ 12,214.61
4 37 $1,011,611.01 $3,636.70 $8,577.91 $12,214.61 ### $ - $ - $ 12,214.61
4 38 $1,007,943.58 $3,667.42 $8,547.19 $12,214.61 ### $ - $ - $ 12,214.61
4 39 $1,004,245.17 $3,698.41 $8,516.20 $12,214.61 ### $ - $ - $ 12,214.61
4 40 $1,000,515.51 $3,729.66 $8,484.95 $12,214.61 ### $ - $ - $ 12,214.61
4 41 $996,754.34 $3,761.17 $8,453.44 $12,214.61 ### $ - $ - $ 12,214.61
4 42 $992,961.39 $3,792.95 $8,421.66 $12,214.61 ### $ - $ - $ 12,214.61
4 43 $989,136.40 $3,825.00 $8,389.61 $12,214.61 ### $ - $ - $ 12,214.61
4 44 $985,279.09 $3,857.31 $8,357.30 $12,214.61 ### $ - $ - $ 12,214.61
4 45 $981,389.18 $3,889.90 $8,324.71 $12,214.61 ### $ - $ - $ 12,214.61
4 46 $977,466.41 $3,922.77 $8,291.84 $12,214.61 ### $ - $ - $ 12,214.61
4 47 $973,510.50 $3,955.91 $8,258.70 $12,214.61 ### $ - $ - $ 12,214.61
 $ -

LIQUIDEZ
CRÉDITO HIPOTECARIO
Público en general - Versión 29

TABLA DE AMORTIZACIÓN June 23, 2022

Saldo Insoluto
Año Mes Saldo Insoluto Amortización Intereses Pago Crédito Apoyo Infonavit
Prepagos TOTAL

4 48 $969,521.16 $3,989.34 $8,225.27 $12,214.61 ### $ - $ - $ 12,214.61

 $ -

LIQUIDEZ
CRÉDITO HIPOTECARIO
Público en general - Versión 29

TABLA DE AMORTIZACIÓN June 23, 2022

Saldo Insoluto
Año Mes Saldo Insoluto Amortización Intereses Pago Crédito Apoyo Infonavit
Prepagos TOTAL

5 49 $965,498.11 $4,023.04 $8,191.57 $12,214.61 ### $ - $ - $ 12,214.61

5 50 $961,441.08 $4,057.04 $8,157.57 $12,214.61 ### $ - $ - $ 12,214.61
5 51 $957,349.77 $4,091.31 $8,123.30 $12,214.61 ### $ - $ - $ 12,214.61
5 52 $953,223.88 $4,125.88 $8,088.73 $12,214.61 ### $ - $ - $ 12,214.61
5 53 $949,063.14 $4,160.74 $8,053.87 $12,214.61 ### $ - $ - $ 12,214.61
5 54 $944,867.25 $4,195.90 $8,018.71 $12,214.61 ### $ - $ - $ 12,214.61
5 55 $940,635.90 $4,231.35 $7,983.26 $12,214.61 ### $ - $ - $ 12,214.61
5 56 $936,368.80 $4,267.10 $7,947.51 $12,214.61 ### $ - $ - $ 12,214.61
5 57 $932,065.65 $4,303.15 $7,911.46 $12,214.61 ### $ - $ - $ 12,214.61
5 58 $927,726.14 $4,339.51 $7,875.10 $12,214.61 ### $ - $ - $ 12,214.61
5 59 $923,349.97 $4,376.17 $7,838.44 $12,214.61 ### $ - $ - $ 12,214.61
5 60 $918,936.82 $4,413.15 $7,801.46 $12,214.61 ### $ - $ - $ 12,214.61
6 61 $914,486.38 $4,450.44 $7,764.17 $12,214.61 ### $ - $ - $ 12,214.61
6 62 $909,998.35 $4,488.04 $7,726.57 $12,214.61 ### $ - $ - $ 12,214.61
6 63 $905,472.39 $4,525.96 $7,688.65 $12,214.61 ### $ - $ - $ 12,214.61
6 64 $900,908.19 $4,564.20 $7,650.41 $12,214.61 ### $ - $ - $ 12,214.61
6 65 $896,305.43 $4,602.76 $7,611.85 $12,214.61 ### $ - $ - $ 12,214.61
6 66 $891,663.78 $4,641.65 $7,572.96 $12,214.61 ### $ - $ - $ 12,214.61
6 67 $886,982.91 $4,680.87 $7,533.74 $12,214.61 ### $ - $ - $ 12,214.61
6 68 $882,262.50 $4,720.42 $7,494.19 $12,214.61 ### $ - $ - $ 12,214.61
6 69 $877,502.20 $4,760.30 $7,454.31 $12,214.61 ### $ - $ - $ 12,214.61
6 70 $872,701.68 $4,800.52 $7,414.09 $12,214.61 ### $ - $ - $ 12,214.61
6 71 $867,860.60 $4,841.08 $7,373.53 $12,214.61 ### $ - $ - $ 12,214.61
6 72 $862,978.61 $4,881.98 $7,332.63 $12,214.61 ### $ - $ - $ 12,214.61
7 73 $858,055.38 $4,923.23 $7,291.38 $12,214.61 ### $ - $ - $ 12,214.61
7 74 $853,090.55 $4,964.83 $7,249.78 $12,214.61 ### $ - $ - $ 12,214.61
7 75 $848,083.78 $5,006.78 $7,207.83 $12,214.61 ### $ - $ - $ 12,214.61
7 76 $843,034.70 $5,049.08 $7,165.53 $12,214.61 ### $ - $ - $ 12,214.61
7 77 $837,942.96 $5,091.74 $7,122.87 $12,214.61 ### $ - $ - $ 12,214.61
7 78 $832,808.20 $5,134.76 $7,079.85 $12,214.61 ### $ - $ - $ 12,214.61
7 79 $827,630.06 $5,178.14 $7,036.47 $12,214.61 ### $ - $ - $ 12,214.61
7 80 $822,408.16 $5,221.89 $6,992.72 $12,214.61 ### $ - $ - $ 12,214.61
7 81 $817,142.15 $5,266.01 $6,948.60 $12,214.61 ### $ - $ - $ 12,214.61
7 82 $811,831.64 $5,310.51 $6,904.10 $12,214.61 ### $ - $ - $ 12,214.61
7 83 $806,476.27 $5,355.38 $6,859.23 $12,214.61 ### $ - $ - $ 12,214.61
7 84 $801,075.64 $5,400.62 $6,813.99 $12,214.61 ### $ - $ - $ 12,214.61
8 85 $795,629.39 $5,446.25 $6,768.35 $12,214.61 ### $ - $ - $ 12,214.61
8 86 $790,137.12 $5,492.27 $6,722.34 $12,214.61 ### $ - $ - $ 12,214.61
8 87 $784,598.44 $5,538.67 $6,675.93 $12,214.61 ### $ - $ - $ 12,214.61
8 88 $779,012.97 $5,585.47 $6,629.14 $12,214.61 ### $ - $ - $ 12,214.61
8 89 $773,380.31 $5,632.66 $6,581.95 $12,214.61 ### $ - $ - $ 12,214.61
8 90 $767,700.05 $5,680.25 $6,534.35 $12,214.61 ### $ - $ - $ 12,214.61
8 91 $761,971.80 $5,728.25 $6,486.36 $12,214.61 ### $ - $ - $ 12,214.61
8 92 $756,195.16 $5,776.65 $6,437.96 $12,214.61 ### $ - $ - $ 12,214.61
8 93 $750,369.70 $5,825.45 $6,389.16 $12,214.61 ### $ - $ - $ 12,214.61
8 94 $744,495.03 $5,874.67 $6,339.94 $12,214.61 ### $ - $ - $ 12,214.61
8 95 $738,570.72 $5,924.31 $6,290.30 $12,214.61 ### $ - $ - $ 12,214.61
8 96 $732,596.36 $5,974.36 $6,240.25 $12,214.61 ### $ - $ - $ 12,214.61
 $ -

LIQUIDEZ
CRÉDITO HIPOTECARIO
Público en general - Versión 29

TABLA DE AMORTIZACIÓN June 23, 2022

Saldo Insoluto
Año Mes Saldo Insoluto Amortización Intereses Pago Crédito Apoyo Infonavit
Prepagos TOTAL

9 97 $726,571.52 $6,024.84 $6,189.77 $12,214.61 ### $ - $ - $ 12,214.61

9 98 $720,495.77 $6,075.75 $6,138.86 $12,214.61 ### $ - $ - $ 12,214.61
9 99 $714,368.69 $6,127.08 $6,087.53 $12,214.61 ### $ - $ - $ 12,214.61
9 100 $708,189.84 $6,178.85 $6,035.76 $12,214.61 ### $ - $ - $ 12,214.61
9 101 $701,958.79 $6,231.05 $5,983.55 $12,214.61 ### $ - $ - $ 12,214.61
9 102 $695,675.09 $6,283.70 $5,930.91 $12,214.61 ### $ - $ - $ 12,214.61
9 103 $689,338.29 $6,336.79 $5,877.82 $12,214.61 ### $ - $ - $ 12,214.61
9 104 $682,947.96 $6,390.33 $5,824.28 $12,214.61 ### $ - $ - $ 12,214.61
9 105 $676,503.64 $6,444.33 $5,770.28 $12,214.61 ### $ - $ - $ 12,214.61
9 106 $670,004.86 $6,498.77 $5,715.84 $12,214.61 ### $ - $ - $ 12,214.61
9 107 $663,451.18 $6,553.68 $5,660.93 $12,214.61 ### $ - $ - $ 12,214.61
9 108 $656,842.13 $6,609.05 $5,605.55 $12,214.61 ### $ - $ - $ 12,214.61
10 109 $650,177.23 $6,664.90 $5,549.71 $12,214.61 ### $ - $ - $ 12,214.61
10 110 $643,456.02 $6,721.21 $5,493.40 $12,214.61 ### $ - $ - $ 12,214.61
10 111 $636,678.03 $6,778.00 $5,436.61 $12,214.61 ### $ - $ - $ 12,214.61
10 112 $629,842.76 $6,835.26 $5,379.35 $12,214.61 ### $ - $ - $ 12,214.61
10 113 $622,949.75 $6,893.02 $5,321.59 $12,214.61 ### $ - $ - $ 12,214.61
10 114 $615,998.49 $6,951.25 $5,263.35 $12,214.61 ### $ - $ - $ 12,214.61
10 115 $608,988.51 $7,009.99 $5,204.62 $12,214.61 ### $ - $ - $ 12,214.61
10 116 $601,919.29 $7,069.21 $5,145.39 $12,214.61 ### $ - $ - $ 12,214.61
10 117 $594,790.35 $7,128.94 $5,085.67 $12,214.61 ### $ - $ - $ 12,214.61
10 118 $587,601.17 $7,189.18 $5,025.43 $12,214.61 ### $ - $ - $ 12,214.61
10 119 $580,351.25 $7,249.92 $4,964.69 $12,214.61 ### $ - $ - $ 12,214.61
10 120 $573,040.08 $7,311.17 $4,903.44 $12,214.61 ### $ - $ - $ 12,214.61
11 121 $565,667.14 $7,372.95 $4,841.66 $12,214.61 ### $ - $ - $ 12,214.61
11 122 $558,231.89 $7,435.24 $4,779.37 $12,214.61 ### $ - $ - $ 12,214.61
11 123 $550,733.83 $7,498.06 $4,716.55 $12,214.61 ### $ - $ - $ 12,214.61
11 124 $543,172.42 $7,561.41 $4,653.20 $12,214.61 ### $ - $ - $ 12,214.61
11 125 $535,547.12 $7,625.30 $4,589.31 $12,214.61 ### $ - $ - $ 12,214.61
11 126 $527,857.39 $7,689.73 $4,524.88 $12,214.61 ### $ - $ - $ 12,214.61
11 127 $520,102.69 $7,754.70 $4,459.91 $12,214.61 ### $ - $ - $ 12,214.61
11 128 $512,282.48 $7,820.22 $4,394.39 $12,214.61 ### $ - $ - $ 12,214.61
11 129 $504,396.18 $7,886.29 $4,328.32 $12,214.61 ### $ - $ - $ 12,214.61
11 130 $496,443.26 $7,952.92 $4,261.69 $12,214.61 ### $ - $ - $ 12,214.61
11 131 $488,423.14 $8,020.12 $4,194.49 $12,214.61 ### $ - $ - $ 12,214.61
11 132 $480,335.26 $8,087.88 $4,126.73 $12,214.61 ### $ - $ - $ 12,214.61
12 133 $472,179.04 $8,156.22 $4,058.39 $12,214.61 ### $ - $ - $ 12,214.61
12 134 $463,953.91 $8,225.13 $3,989.48 $12,214.61 ### $ - $ - $ 12,214.61
12 135 $455,659.29 $8,294.62 $3,919.99 $12,214.61 ### $ - $ - $ 12,214.61
12 136 $447,294.58 $8,364.71 $3,849.90 $12,214.61 ### $ - $ - $ 12,214.61
12 137 $438,859.20 $8,435.38 $3,779.23 $12,214.61 ### $ - $ - $ 12,214.61
12 138 $430,352.55 $8,506.65 $3,707.96 $12,214.61 ### $ - $ - $ 12,214.61
12 139 $421,774.03 $8,578.52 $3,636.08 $12,214.61 ### $ - $ - $ 12,214.61
12 140 $413,123.02 $8,651.01 $3,563.60 $12,214.61 ### $ - $ - $ 12,214.61
12 141 $404,398.92 $8,724.10 $3,490.51 $12,214.61 ### $ - $ - $ 12,214.61
12 142 $395,601.11 $8,797.81 $3,416.80 $12,214.61 ### $ - $ - $ 12,214.61
12 143 $386,728.97 $8,872.14 $3,342.47 $12,214.61 ### $ - $ - $ 12,214.61
12 144 $377,781.87 $8,947.10 $3,267.51 $12,214.61 ### $ - $ - $ 12,214.61
 $ -

LIQUIDEZ
CRÉDITO HIPOTECARIO
Público en general - Versión 29

TABLA DE AMORTIZACIÓN June 23, 2022

Saldo Insoluto
Año Mes Saldo Insoluto Amortización Intereses Pago Crédito Apoyo Infonavit
Prepagos TOTAL

13 145 $368,759.17 $9,022.70 $3,191.91 $12,214.61 ### $ - $ - $ 12,214.61

13 146 $359,660.24 $9,098.93 $3,115.68 $12,214.61 ### $ - $ - $ 12,214.61
13 147 $350,484.43 $9,175.81 $3,038.80 $12,214.61 ### $ - $ - $ 12,214.61
13 148 $341,231.09 $9,253.34 $2,961.27 $12,214.61 ### $ - $ - $ 12,214.61
13 149 $331,899.57 $9,331.52 $2,883.09 $12,214.61 ### $ - $ - $ 12,214.61
13 150 $322,489.21 $9,410.36 $2,804.25 $12,214.61 ### $ - $ - $ 12,214.61
13 151 $312,999.34 $9,489.87 $2,724.74 $12,214.61 ### $ - $ - $ 12,214.61
13 152 $303,429.29 $9,570.05 $2,644.56 $12,214.61 ### $ - $ - $ 12,214.61
13 153 $293,778.38 $9,650.91 $2,563.70 $12,214.61 ### $ - $ - $ 12,214.61
13 154 $284,045.92 $9,732.45 $2,482.16 $12,214.61 ### $ - $ - $ 12,214.61
13 155 $274,231.24 $9,814.68 $2,399.93 $12,214.61 ### $ - $ - $ 12,214.61
13 156 $264,333.64 $9,897.61 $2,317.00 $12,214.61 ### $ - $ - $ 12,214.61
14 157 $254,352.40 $9,981.23 $2,233.38 $12,214.61 ### $ - $ - $ 12,214.61
14 158 $244,286.84 $10,065.56 $2,149.04 $12,214.61 ### $ - $ - $ 12,214.61
14 159 $234,136.23 $10,150.61 $2,064.00 $12,214.61 ### $ - $ - $ 12,214.61
14 160 $223,899.86 $10,236.37 $1,978.24 $12,214.61 ### $ - $ - $ 12,214.61
14 161 $213,577.00 $10,322.86 $1,891.75 $12,214.61 ### $ - $ - $ 12,214.61
14 162 $203,166.92 $10,410.08 $1,804.53 $12,214.61 ### $ - $ - $ 12,214.61
14 163 $192,668.88 $10,498.04 $1,716.57 $12,214.61 ### $ - $ - $ 12,214.61
14 164 $182,082.15 $10,586.73 $1,627.88 $12,214.61 ### $ - $ - $ 12,214.61
14 165 $171,405.97 $10,676.18 $1,538.43 $12,214.61 ### $ - $ - $ 12,214.61
14 166 $160,639.58 $10,766.39 $1,448.22 $12,214.61 ### $ - $ - $ 12,214.61
14 167 $149,782.23 $10,857.35 $1,357.26 $12,214.61 ### $ - $ - $ 12,214.61
14 168 $138,833.14 $10,949.09 $1,265.52 $12,214.61 ### $ - $ - $ 12,214.61
15 169 $127,791.54 $11,041.60 $1,173.01 $12,214.61 ### $ - $ - $ 12,214.61
15 170 $116,656.66 $11,134.89 $1,079.72 $12,214.61 ### $ - $ - $ 12,214.61
15 171 $105,427.69 $11,228.97 $985.64 $12,214.61 ### $ - $ - $ 12,214.61
15 172 $94,103.85 $11,323.84 $890.77 $12,214.61 ### $ - $ - $ 12,214.61
15 173 $82,684.33 $11,419.52 $795.09 $12,214.61 ### $ - $ - $ 12,214.61
15 174 $71,168.33 $11,516.00 $698.61 $12,214.61 ### $ - $ - $ 12,214.61
15 175 $59,555.02 $11,613.30 $601.31 $12,214.61 ### $ - $ - $ 12,214.61
15 176 $47,843.60 $11,711.42 $503.19 $12,214.61 ### $ - $ - $ 12,214.61
15 177 $36,033.22 $11,810.37 $404.23 $12,214.61 ### $ - $ - $ 12,214.61
15 178 $24,123.06 $11,910.16 $304.45 $12,214.61 ### $ - $ - $ 12,214.61
15 179 $12,112.27 $12,010.79 $203.82 $12,214.61 ### $ - $ - $ 12,214.61
15 180 $0.00 $12,112.27 $102.34 $12,214.61 ### $ - $ - $ 12,214.61
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
 $ -

LIQUIDEZ
CRÉDITO HIPOTECARIO
Público en general - Versión 29

TABLA DE AMORTIZACIÓN June 23, 2022

Saldo Insoluto
Año Mes Saldo Insoluto Amortización Intereses Pago Crédito Apoyo Infonavit
Prepagos TOTAL

0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -

0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -
0 0 $0.00 $0.00 $0.00 $0.00 $ - $ - $ -