Fecha de elaboración: 28/07/2022

Te ayudamos a

cumplir tus metas Plazo Tasa de interés anual

20 años fija
8.75%

CRÉDITO HIPOTECARIO

CITIBANAMEX Comisión por apertura CAT

con IVA 10.3% Sin IVA
$0.00 Aplica para Adquisición (Pagos Fijos).
Informativo. Calculado en julio de 2022,
vigente del 01 de marzo de 2022 al 31 de
agosto de 2022.

Monto del crédito

$600,000.00

Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Prepago Saldo
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

1 $600,000.00 8.75% $4,375.00 $929.00 $5,304.00 $300.00 $180.00 $ 0.00 $5,784.00 $0 $599,071.00
2 $599,071.00 8.75% $4,368.23 $935.77 $5,304.00 $299.54 $180.00 $ 0.00 $5,783.54 $0 $598,135.23
3 $598,135.23 8.75% $4,361.40 $942.60 $5,304.00 $299.07 $180.00 $ 0.00 $5,783.07 $0 $597,192.63
4 $597,192.63 8.75% $4,354.53 $949.47 $5,304.00 $298.60 $180.00 $ 0.00 $5,782.60 $0 $596,243.16

5 $596,243.16 8.75% $4,347.61 $956.39 $5,304.00 $298.12 $180.00 $ 0.00 $5,782.12 $0 $595,286.76
6 $595,286.76 8.75% $4,340.63 $963.37 $5,304.00 $297.64 $180.00 $ 0.00 $5,781.64 $0 $594,323.40
7 $594,323.40 8.75% $4,333.61 $970.39 $5,304.00 $297.16 $180.00 $ 0.00 $5,781.16 $0 $593,353.01
8 $593,353.01 8.75% $4,326.53 $977.47 $5,304.00 $296.68 $180.00 $ 0.00 $5,780.68 $0 $592,375.54

9 $592,375.54 8.75% $4,319.40 $984.60 $5,304.00 $296.19 $180.00 $ 0.00 $5,780.19 $0 $591,390.94
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Saldo
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Prepago Restante

10 $591,390.94 8.75% $4,312.23 $991.77 $5,304.00 $295.70 $180.00 $ 0.00 $5,779.70 $0 $590,399.17
11 $590,399.17 8.75% $4,304.99 $999.01 $5,304.00 $295.20 $180.00 $ 0.00 $5,779.20 $0 $589,400.16

12 $589,400.16 8.75% $4,297.71 $1,006.29 $5,304.00 $294.70 $180.00 $ 0.00 $5,778.70 $0 $588,393.87
13 $588,393.87 8.75% $4,290.37 $1,013.63 $5,304.00 $294.20 $180.00 $ 0.00 $5,778.20 $0 $587,380.24

14 $587,380.24 8.75% $4,282.98 $1,021.02 $5,304.00 $293.69 $180.00 $ 0.00 $5,777.69 $0 $586,359.22

15 $586,359.22 8.75% $4,275.54 $1,028.46 $5,304.00 $293.18 $180.00 $ 0.00 $5,777.18 $0 $585,330.76
16 $585,330.76 8.75% $4,268.04 $1,035.96 $5,304.00 $292.67 $180.00 $ 0.00 $5,776.67 $0 $584,294.80

17 $584,294.80 8.75% $4,260.48 $1,043.52 $5,304.00 $292.15 $180.00 $ 0.00 $5,776.15 $0 $583,251.28
18 $583,251.28 8.75% $4,252.87 $1,051.13 $5,304.00 $291.63 $180.00 $ 0.00 $5,775.63 $0 $582,200.15

19 $582,200.15 8.75% $4,245.21 $1,058.79 $5,304.00 $291.10 $180.00 $ 0.00 $5,775.10 $0 $581,141.36

20 $581,141.36 8.75% $4,237.49 $1,066.51 $5,304.00 $290.57 $180.00 $ 0.00 $5,774.57 $0 $580,074.85
21 $580,074.85 8.75% $4,229.71 $1,074.29 $5,304.00 $290.04 $180.00 $ 0.00 $5,774.04 $0 $579,000.57

22 $579,000.57 8.75% $4,221.88 $1,082.12 $5,304.00 $289.50 $180.00 $ 0.00 $5,773.50 $0 $577,918.44

23 $577,918.44 8.75% $4,213.99 $1,090.01 $5,304.00 $288.96 $180.00 $ 0.00 $5,772.96 $0 $576,828.43
24 $576,828.43 8.75% $4,206.04 $1,097.96 $5,304.00 $288.41 $180.00 $ 0.00 $5,772.41 $0 $575,730.47

25 $575,730.47 8.75% $4,198.03 $1,105.97 $5,304.00 $287.87 $180.00 $ 0.00 $5,771.87 $0 $574,624.51
26 $574,624.51 8.75% $4,189.97 $1,114.03 $5,304.00 $287.31 $180.00 $ 0.00 $5,771.31 $0 $573,510.48

27 $573,510.48 8.75% $4,181.85 $1,122.15 $5,304.00 $286.76 $180.00 $ 0.00 $5,770.76 $0 $572,388.33

28 $572,388.33 8.75% $4,173.66 $1,130.34 $5,304.00 $286.19 $180.00 $ 0.00 $5,770.19 $0 $571,257.99
29 $571,257.99 8.75% $4,165.42 $1,138.58 $5,304.00 $285.63 $180.00 $ 0.00 $5,769.63 $0 $570,119.41

30 $570,119.41 8.75% $4,157.12 $1,146.88 $5,304.00 $285.06 $180.00 $ 0.00 $5,769.06 $0 $568,972.53

31 $568,972.53 8.75% $4,148.76 $1,155.24 $5,304.00 $284.49 $180.00 $ 0.00 $5,768.49 $0 $567,817.29
32 $567,817.29 8.75% $4,140.33 $1,163.67 $5,304.00 $283.91 $180.00 $ 0.00 $5,767.91 $0 $566,653.63

33 $566,653.63 8.75% $4,131.85 $1,172.15 $5,304.00 $283.33 $180.00 $ 0.00 $5,767.33 $0 $565,481.48
34 $565,481.48 8.75% $4,123.30 $1,180.70 $5,304.00 $282.74 $180.00 $ 0.00 $5,766.74 $0 $564,300.78

35 $564,300.78 8.75% $4,114.69 $1,189.31 $5,304.00 $282.15 $180.00 $ 0.00 $5,766.15 $0 $563,111.47
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Prepago Saldo
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

36 $563,111.47 8.75% $4,106.02 $1,197.98 $5,304.00 $281.56 $180.00 $ 0.00 $5,765.56 $0 $561,913.49

37 $561,913.49 8.75% $4,097.29 $1,206.71 $5,304.00 $280.96 $180.00 $ 0.00 $5,764.96 $0 $560,706.78
38 $560,706.78 8.75% $4,088.49 $1,215.51 $5,304.00 $280.35 $180.00 $ 0.00 $5,764.35 $0 $559,491.27

39 $559,491.27 8.75% $4,079.62 $1,224.38 $5,304.00 $279.75 $180.00 $ 0.00 $5,763.75 $0 $558,266.89
40 $558,266.89 8.75% $4,070.70 $1,233.30 $5,304.00 $279.13 $180.00 $ 0.00 $5,763.13 $0 $557,033.59

41 $557,033.59 8.75% $4,061.70 $1,242.30 $5,304.00 $278.52 $180.00 $ 0.00 $5,762.52 $0 $555,791.29

42 $555,791.29 8.75% $4,052.64 $1,251.36 $5,304.00 $277.90 $180.00 $ 0.00 $5,761.90 $0 $554,539.93
43 $554,539.93 8.75% $4,043.52 $1,260.48 $5,304.00 $277.27 $180.00 $ 0.00 $5,761.27 $0 $553,279.45

44 $553,279.45 8.75% $4,034.33 $1,269.67 $5,304.00 $276.64 $180.00 $ 0.00 $5,760.64 $0 $552,009.78

45 $552,009.78 8.75% $4,025.07 $1,278.93 $5,304.00 $276.00 $180.00 $ 0.00 $5,760.00 $0 $550,730.86

46 $550,730.86 8.75% $4,015.75 $1,288.25 $5,304.00 $275.37 $180.00 $ 0.00 $5,759.37 $0 $549,442.60
47 $549,442.60 8.75% $4,006.35 $1,297.65 $5,304.00 $274.72 $180.00 $ 0.00 $5,758.72 $0 $548,144.95

48 $548,144.95 8.75% $3,996.89 $1,307.11 $5,304.00 $274.07 $180.00 $ 0.00 $5,758.07 $0 $546,837.84

49 $546,837.84 8.75% $3,987.36 $1,316.64 $5,304.00 $273.42 $180.00 $ 0.00 $5,757.42 $0 $545,521.20

50 $545,521.20 8.75% $3,977.76 $1,326.24 $5,304.00 $272.76 $180.00 $ 0.00 $5,756.76 $0 $544,194.96

51 $544,194.96 8.75% $3,968.09 $1,335.91 $5,304.00 $272.10 $180.00 $ 0.00 $5,756.10 $0 $542,859.05
52 $542,859.05 8.75% $3,958.35 $1,345.65 $5,304.00 $271.43 $180.00 $ 0.00 $5,755.43 $0 $541,513.40

53 $541,513.40 8.75% $3,948.54 $1,355.46 $5,304.00 $270.76 $180.00 $ 0.00 $5,754.76 $0 $540,157.93

54 $540,157.93 8.75% $3,938.65 $1,365.35 $5,304.00 $270.08 $180.00 $ 0.00 $5,754.08 $0 $538,792.58

55 $538,792.58 8.75% $3,928.70 $1,375.30 $5,304.00 $269.40 $180.00 $ 0.00 $5,753.40 $0 $537,417.28

56 $537,417.28 8.75% $3,918.67 $1,385.33 $5,304.00 $268.71 $180.00 $ 0.00 $5,752.71 $0 $536,031.95
57 $536,031.95 8.75% $3,908.57 $1,395.43 $5,304.00 $268.02 $180.00 $ 0.00 $5,752.02 $0 $534,636.51

58 $534,636.51 8.75% $3,898.39 $1,405.61 $5,304.00 $267.32 $180.00 $ 0.00 $5,751.32 $0 $533,230.90

59 $533,230.90 8.75% $3,888.14 $1,415.86 $5,304.00 $266.62 $180.00 $ 0.00 $5,750.62 $0 $531,815.05

60 $531,815.05 8.75% $3,877.82 $1,426.18 $5,304.00 $265.91 $180.00 $ 0.00 $5,749.91 $0 $530,388.86

61 $530,388.86 8.75% $3,867.42 $1,436.58 $5,304.00 $265.19 $180.00 $ 0.00 $5,749.19 $0 $528,952.28
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Prepago Saldo
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

62 $528,952.28 8.75% $3,856.94 $1,447.06 $5,304.00 $264.48 $180.00 $ 0.00 $5,748.48 $0 $527,505.23
63 $527,505.23 8.75% $3,846.39 $1,457.61 $5,304.00 $263.75 $180.00 $ 0.00 $5,747.75 $0 $526,047.62

64 $526,047.62 8.75% $3,835.76 $1,468.24 $5,304.00 $263.02 $180.00 $ 0.00 $5,747.02 $0 $524,579.38

65 $524,579.38 8.75% $3,825.06 $1,478.94 $5,304.00 $262.29 $180.00 $ 0.00 $5,746.29 $0 $523,100.44

66 $523,100.44 8.75% $3,814.27 $1,489.73 $5,304.00 $261.55 $180.00 $ 0.00 $5,745.55 $0 $521,610.72

67 $521,610.72 8.75% $3,803.41 $1,500.59 $5,304.00 $260.81 $180.00 $ 0.00 $5,744.81 $0 $520,110.13
68 $520,110.13 8.75% $3,792.47 $1,511.53 $5,304.00 $260.06 $180.00 $ 0.00 $5,744.06 $0 $518,598.60

69 $518,598.60 8.75% $3,781.45 $1,522.55 $5,304.00 $259.30 $180.00 $ 0.00 $5,743.30 $0 $517,076.04

70 $517,076.04 8.75% $3,770.35 $1,533.65 $5,304.00 $258.54 $180.00 $ 0.00 $5,742.54 $0 $515,542.39

71 $515,542.39 8.75% $3,759.16 $1,544.84 $5,304.00 $257.77 $180.00 $ 0.00 $5,741.77 $0 $513,997.55

72 $513,997.55 8.75% $3,747.90 $1,556.10 $5,304.00 $257.00 $180.00 $ 0.00 $5,741.00 $0 $512,441.45

73 $512,441.45 8.75% $3,736.55 $1,567.45 $5,304.00 $256.22 $180.00 $ 0.00 $5,740.22 $0 $510,874.01
74 $510,874.01 8.75% $3,725.12 $1,578.88 $5,304.00 $255.44 $180.00 $ 0.00 $5,739.44 $0 $509,295.13

75 $509,295.13 8.75% $3,713.61 $1,590.39 $5,304.00 $254.65 $180.00 $ 0.00 $5,738.65 $0 $507,704.74

76 $507,704.74 8.75% $3,702.01 $1,601.99 $5,304.00 $253.85 $180.00 $ 0.00 $5,737.85 $0 $506,102.75

77 $506,102.75 8.75% $3,690.33 $1,613.67 $5,304.00 $253.05 $180.00 $ 0.00 $5,737.05 $0 $504,489.09

78 $504,489.09 8.75% $3,678.57 $1,625.43 $5,304.00 $252.24 $180.00 $ 0.00 $5,736.24 $0 $502,863.65
79 $502,863.65 8.75% $3,666.71 $1,637.29 $5,304.00 $251.43 $180.00 $ 0.00 $5,735.43 $0 $501,226.37

80 $501,226.37 8.75% $3,654.78 $1,649.22 $5,304.00 $250.61 $180.00 $ 0.00 $5,734.61 $0 $499,577.14

81 $499,577.14 8.75% $3,642.75 $1,661.25 $5,304.00 $249.79 $180.00 $ 0.00 $5,733.79 $0 $497,915.89

82 $497,915.89 8.75% $3,630.64 $1,673.36 $5,304.00 $248.96 $180.00 $ 0.00 $5,732.96 $0 $496,242.53

83 $496,242.53 8.75% $3,618.44 $1,685.56 $5,304.00 $248.12 $180.00 $ 0.00 $5,732.12 $0 $494,556.96
84 $494,556.96 8.75% $3,606.14 $1,697.86 $5,304.00 $247.28 $180.00 $ 0.00 $5,731.28 $0 $492,859.11

85 $492,859.11 8.75% $3,593.76 $1,710.24 $5,304.00 $246.43 $180.00 $ 0.00 $5,730.43 $0 $491,148.87

86 $491,148.87 8.75% $3,581.29 $1,722.71 $5,304.00 $245.57 $180.00 $ 0.00 $5,729.57 $0 $489,426.17

87 $489,426.17 8.75% $3,568.73 $1,735.27 $5,304.00 $244.71 $180.00 $ 0.00 $5,728.71 $0 $487,690.90
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Prepago Saldo
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

88 $487,690.90 8.75% $3,556.08 $1,747.92 $5,304.00 $243.85 $180.00 $ 0.00 $5,727.85 $0 $485,942.98

89 $485,942.98 8.75% $3,543.33 $1,760.67 $5,304.00 $242.97 $180.00 $ 0.00 $5,726.97 $0 $484,182.31
90 $484,182.31 8.75% $3,530.50 $1,773.50 $5,304.00 $242.09 $180.00 $ 0.00 $5,726.09 $0 $482,408.81

91 $482,408.81 8.75% $3,517.56 $1,786.44 $5,304.00 $241.20 $180.00 $ 0.00 $5,725.20 $0 $480,622.37

92 $480,622.37 8.75% $3,504.54 $1,799.46 $5,304.00 $240.31 $180.00 $ 0.00 $5,724.31 $0 $478,822.91

93 $478,822.91 8.75% $3,491.42 $1,812.58 $5,304.00 $239.41 $180.00 $ 0.00 $5,723.41 $0 $477,010.33

94 $477,010.33 8.75% $3,478.20 $1,825.80 $5,304.00 $238.51 $180.00 $ 0.00 $5,722.51 $0 $475,184.53
95 $475,184.53 8.75% $3,464.89 $1,839.11 $5,304.00 $237.59 $180.00 $ 0.00 $5,721.59 $0 $473,345.41

96 $473,345.41 8.75% $3,451.48 $1,852.52 $5,304.00 $236.67 $180.00 $ 0.00 $5,720.67 $0 $471,492.89

97 $471,492.89 8.75% $3,437.97 $1,866.03 $5,304.00 $235.75 $180.00 $ 0.00 $5,719.75 $0 $469,626.86

98 $469,626.86 8.75% $3,424.36 $1,879.64 $5,304.00 $234.81 $180.00 $ 0.00 $5,718.81 $0 $467,747.22

99 $467,747.22 8.75% $3,410.66 $1,893.34 $5,304.00 $233.87 $180.00 $ 0.00 $5,717.87 $0 $465,853.88

100 $465,853.88 8.75% $3,396.85 $1,907.15 $5,304.00 $232.93 $180.00 $ 0.00 $5,716.93 $0 $463,946.73
101 $463,946.73 8.75% $3,382.94 $1,921.06 $5,304.00 $231.97 $180.00 $ 0.00 $5,715.97 $0 $462,025.68

102 $462,025.68 8.75% $3,368.94 $1,935.06 $5,304.00 $231.01 $180.00 $ 0.00 $5,715.01 $0 $460,090.61

103 $460,090.61 8.75% $3,354.83 $1,949.17 $5,304.00 $230.05 $180.00 $ 0.00 $5,714.05 $0 $458,141.44

104 $458,141.44 8.75% $3,340.61 $1,963.39 $5,304.00 $229.07 $180.00 $ 0.00 $5,713.07 $0 $456,178.06

105 $456,178.06 8.75% $3,326.30 $1,977.70 $5,304.00 $228.09 $180.00 $ 0.00 $5,712.09 $0 $454,200.35
106 $454,200.35 8.75% $3,311.88 $1,992.12 $5,304.00 $227.10 $180.00 $ 0.00 $5,711.10 $0 $452,208.23

107 $452,208.23 8.75% $3,297.35 $2,006.65 $5,304.00 $226.10 $180.00 $ 0.00 $5,710.10 $0 $450,201.58
108 $450,201.58 8.75% $3,282.72 $2,021.28 $5,304.00 $225.10 $180.00 $ 0.00 $5,709.10 $0 $448,180.30
109 $448,180.30 8.75% $3,267.98 $2,036.02 $5,304.00 $224.09 $180.00 $ 0.00 $5,708.09 $0 $446,144.28

110 $446,144.28 8.75% $3,253.14 $2,050.86 $5,304.00 $223.07 $180.00 $ 0.00 $5,707.07 $0 $444,093.42
111 $444,093.42 8.75% $3,238.18 $2,065.82 $5,304.00 $222.05 $180.00 $ 0.00 $5,706.05 $0 $442,027.60

112 $442,027.60 8.75% $3,223.12 $2,080.88 $5,304.00 $221.01 $180.00 $ 0.00 $5,705.01 $0 $439,946.72
113 $439,946.72 8.75% $3,207.94 $2,096.06 $5,304.00 $219.97 $180.00 $ 0.00 $5,703.97 $0 $437,850.66
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Saldo
Prepago
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

114 $437,850.66 8.75% $3,192.66 $2,111.34 $5,304.00 $218.93 $180.00 $ 0.00 $5,702.93 $0 $435,739.32
115 $435,739.32 8.75% $3,177.27 $2,126.73 $5,304.00 $217.87 $180.00 $ 0.00 $5,701.87 $0 $433,612.59

116 $433,612.59 8.75% $3,161.76 $2,142.24 $5,304.00 $216.81 $180.00 $ 0.00 $5,700.81 $0 $431,470.35
117 $431,470.35 8.75% $3,146.14 $2,157.86 $5,304.00 $215.74 $180.00 $ 0.00 $5,699.74 $0 $429,312.49

118 $429,312.49 8.75% $3,130.40 $2,173.60 $5,304.00 $214.66 $180.00 $ 0.00 $5,698.66 $0 $427,138.89
119 $427,138.89 8.75% $3,114.55 $2,189.45 $5,304.00 $213.57 $180.00 $ 0.00 $5,697.57 $0 $424,949.44
120 $424,949.44 8.75% $3,098.59 $2,205.41 $5,304.00 $212.47 $180.00 $ 0.00 $5,696.47 $0 $422,744.03

121 $422,744.03 8.75% $3,082.51 $2,221.49 $5,304.00 $211.37 $180.00 $ 0.00 $5,695.37 $0 $420,522.54
122 $420,522.54 8.75% $3,066.31 $2,237.69 $5,304.00 $210.26 $180.00 $ 0.00 $5,694.26 $0 $418,284.85

123 $418,284.85 8.75% $3,049.99 $2,254.01 $5,304.00 $209.14 $180.00 $ 0.00 $5,693.14 $0 $416,030.85
124 $416,030.85 8.75% $3,033.56 $2,270.44 $5,304.00 $208.02 $180.00 $ 0.00 $5,692.02 $0 $413,760.41
125 $413,760.41 8.75% $3,017.00 $2,287.00 $5,304.00 $206.88 $180.00 $ 0.00 $5,690.88 $0 $411,473.41

126 $411,473.41 8.75% $3,000.33 $2,303.67 $5,304.00 $205.74 $180.00 $ 0.00 $5,689.74 $0 $409,169.74
127 $409,169.74 8.75% $2,983.53 $2,320.47 $5,304.00 $204.58 $180.00 $ 0.00 $5,688.58 $0 $406,849.26

128 $406,849.26 8.75% $2,966.61 $2,337.39 $5,304.00 $203.42 $180.00 $ 0.00 $5,687.42 $0 $404,511.87
129 $404,511.87 8.75% $2,949.57 $2,354.43 $5,304.00 $202.26 $180.00 $ 0.00 $5,686.26 $0 $402,157.44
130 $402,157.44 8.75% $2,932.40 $2,371.60 $5,304.00 $201.08 $180.00 $ 0.00 $5,685.08 $0 $399,785.84

131 $399,785.84 8.75% $2,915.11 $2,388.89 $5,304.00 $199.89 $180.00 $ 0.00 $5,683.89 $0 $397,396.94
132 $397,396.94 8.75% $2,897.69 $2,406.31 $5,304.00 $198.70 $180.00 $ 0.00 $5,682.70 $0 $394,990.63

133 $394,990.63 8.75% $2,880.14 $2,423.86 $5,304.00 $197.50 $180.00 $ 0.00 $5,681.50 $0 $392,566.77
134 $392,566.77 8.75% $2,862.47 $2,441.53 $5,304.00 $196.28 $180.00 $ 0.00 $5,680.28 $0 $390,125.23

135 $390,125.23 8.75% $2,844.66 $2,459.34 $5,304.00 $195.06 $180.00 $ 0.00 $5,679.06 $0 $387,665.90
136 $387,665.90 8.75% $2,826.73 $2,477.27 $5,304.00 $193.83 $180.00 $ 0.00 $5,677.83 $0 $385,188.63
137 $385,188.63 8.75% $2,808.67 $2,495.33 $5,304.00 $192.59 $180.00 $ 0.00 $5,676.59 $0 $382,693.30

138 $382,693.30 8.75% $2,790.47 $2,513.53 $5,304.00 $191.35 $180.00 $ 0.00 $5,675.35 $0 $380,179.77
139 $380,179.77 8.75% $2,772.14 $2,531.86 $5,304.00 $190.09 $180.00 $ 0.00 $5,674.09 $0 $377,647.91
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Saldo
Prepago
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

140 $377,647.91 8.75% $2,753.68 $2,550.32 $5,304.00 $188.82 $180.00 $ 0.00 $5,672.82 $0 $375,097.59
141 $375,097.59 8.75% $2,735.09 $2,568.91 $5,304.00 $187.55 $180.00 $ 0.00 $5,671.55 $0 $372,528.68

142 $372,528.68 8.75% $2,716.35 $2,587.65 $5,304.00 $186.26 $180.00 $ 0.00 $5,670.26 $0 $369,941.04
143 $369,941.04 8.75% $2,697.49 $2,606.51 $5,304.00 $184.97 $180.00 $ 0.00 $5,668.97 $0 $367,334.52

144 $367,334.52 8.75% $2,678.48 $2,625.52 $5,304.00 $183.67 $180.00 $ 0.00 $5,667.67 $0 $364,709.00
145 $364,709.00 8.75% $2,659.34 $2,644.66 $5,304.00 $182.35 $180.00 $ 0.00 $5,666.35 $0 $362,064.34

146 $362,064.34 8.75% $2,640.05 $2,663.95 $5,304.00 $181.03 $180.00 $ 0.00 $5,665.03 $0 $359,400.39
147 $359,400.39 8.75% $2,620.63 $2,683.37 $5,304.00 $179.70 $180.00 $ 0.00 $5,663.70 $0 $356,717.02
148 $356,717.02 8.75% $2,601.06 $2,702.94 $5,304.00 $178.36 $180.00 $ 0.00 $5,662.36 $0 $354,014.08

149 $354,014.08 8.75% $2,581.35 $2,722.65 $5,304.00 $177.01 $180.00 $ 0.00 $5,661.01 $0 $351,291.43
150 $351,291.43 8.75% $2,561.50 $2,742.50 $5,304.00 $175.65 $180.00 $ 0.00 $5,659.65 $0 $348,548.93

151 $348,548.93 8.75% $2,541.50 $2,762.50 $5,304.00 $174.27 $180.00 $ 0.00 $5,658.27 $0 $345,786.44
152 $345,786.44 8.75% $2,521.36 $2,782.64 $5,304.00 $172.89 $180.00 $ 0.00 $5,656.89 $0 $343,003.80
153 $343,003.80 8.75% $2,501.07 $2,802.93 $5,304.00 $171.50 $180.00 $ 0.00 $5,655.50 $0 $340,200.87

154 $340,200.87 8.75% $2,480.63 $2,823.37 $5,304.00 $170.10 $180.00 $ 0.00 $5,654.10 $0 $337,377.50
155 $337,377.50 8.75% $2,460.04 $2,843.96 $5,304.00 $168.69 $180.00 $ 0.00 $5,652.69 $0 $334,533.54

156 $334,533.54 8.75% $2,439.31 $2,864.69 $5,304.00 $167.27 $180.00 $ 0.00 $5,651.27 $0 $331,668.85
157 $331,668.85 8.75% $2,418.42 $2,885.58 $5,304.00 $165.83 $180.00 $ 0.00 $5,649.83 $0 $328,783.27
158 $328,783.27 8.75% $2,397.38 $2,906.62 $5,304.00 $164.39 $180.00 $ 0.00 $5,648.39 $0 $325,876.65

159 $325,876.65 8.75% $2,376.18 $2,927.82 $5,304.00 $162.94 $180.00 $ 0.00 $5,646.94 $0 $322,948.83
160 $322,948.83 8.75% $2,354.84 $2,949.16 $5,304.00 $161.47 $180.00 $ 0.00 $5,645.47 $0 $319,999.66

161 $319,999.66 8.75% $2,333.33 $2,970.67 $5,304.00 $160.00 $180.00 $ 0.00 $5,644.00 $0 $317,029.00
162 $317,029.00 8.75% $2,311.67 $2,992.33 $5,304.00 $158.51 $180.00 $ 0.00 $5,642.51 $0 $314,036.66
163 $314,036.66 8.75% $2,289.85 $3,014.15 $5,304.00 $157.02 $180.00 $ 0.00 $5,641.02 $0 $311,022.52

164 $311,022.52 8.75% $2,267.87 $3,036.13 $5,304.00 $155.51 $180.00 $ 0.00 $5,639.51 $0 $307,986.39
165 $307,986.39 8.75% $2,245.73 $3,058.27 $5,304.00 $153.99 $180.00 $ 0.00 $5,637.99 $0 $304,928.12
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Saldo
Prepago
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

166 $304,928.12 8.75% $2,223.43 $3,080.57 $5,304.00 $152.46 $180.00 $ 0.00 $5,636.46 $0 $301,847.56

167 $301,847.56 8.75% $2,200.97 $3,103.03 $5,304.00 $150.92 $180.00 $ 0.00 $5,634.92 $0 $298,744.53
168 $298,744.53 8.75% $2,178.35 $3,125.65 $5,304.00 $149.37 $180.00 $ 0.00 $5,633.37 $0 $295,618.87
169 $295,618.87 8.75% $2,155.55 $3,148.45 $5,304.00 $147.81 $180.00 $ 0.00 $5,631.81 $0 $292,470.43

170 $292,470.43 8.75% $2,132.60 $3,171.40 $5,304.00 $146.24 $180.00 $ 0.00 $5,630.24 $0 $289,299.02
171 $289,299.02 8.75% $2,109.47 $3,194.53 $5,304.00 $144.65 $180.00 $ 0.00 $5,628.65 $0 $286,104.50

172 $286,104.50 8.75% $2,086.18 $3,217.82 $5,304.00 $143.05 $180.00 $ 0.00 $5,627.05 $0 $282,886.68
173 $282,886.68 8.75% $2,062.72 $3,241.28 $5,304.00 $141.44 $180.00 $ 0.00 $5,625.44 $0 $279,645.39
174 $279,645.39 8.75% $2,039.08 $3,264.92 $5,304.00 $139.82 $180.00 $ 0.00 $5,623.82 $0 $276,380.47

175 $276,380.47 8.75% $2,015.27 $3,288.73 $5,304.00 $138.19 $180.00 $ 0.00 $5,622.19 $0 $273,091.75
176 $273,091.75 8.75% $1,991.29 $3,312.71 $5,304.00 $136.55 $180.00 $ 0.00 $5,620.55 $0 $269,779.04

177 $269,779.04 8.75% $1,967.14 $3,336.86 $5,304.00 $134.89 $180.00 $ 0.00 $5,618.89 $0 $266,442.18
178 $266,442.18 8.75% $1,942.81 $3,361.19 $5,304.00 $133.22 $180.00 $ 0.00 $5,617.22 $0 $263,080.99
179 $263,080.99 8.75% $1,918.30 $3,385.70 $5,304.00 $131.54 $180.00 $ 0.00 $5,615.54 $0 $259,695.29

180 $259,695.29 8.75% $1,893.61 $3,410.39 $5,304.00 $129.85 $180.00 $ 0.00 $5,613.85 $0 $256,284.90
181 $256,284.90 8.75% $1,868.74 $3,435.26 $5,304.00 $128.14 $180.00 $ 0.00 $5,612.14 $0 $252,849.64

182 $252,849.64 8.75% $1,843.70 $3,460.30 $5,304.00 $126.42 $180.00 $ 0.00 $5,610.42 $0 $249,389.34
183 $249,389.34 8.75% $1,818.46 $3,485.54 $5,304.00 $124.69 $180.00 $ 0.00 $5,608.69 $0 $245,903.80
184 $245,903.80 8.75% $1,793.05 $3,510.95 $5,304.00 $122.95 $180.00 $ 0.00 $5,606.95 $0 $242,392.85

185 $242,392.85 8.75% $1,767.45 $3,536.55 $5,304.00 $121.20 $180.00 $ 0.00 $5,605.20 $0 $238,856.30
186 $238,856.30 8.75% $1,741.66 $3,562.34 $5,304.00 $119.43 $180.00 $ 0.00 $5,603.43 $0 $235,293.96

187 $235,293.96 8.75% $1,715.69 $3,588.31 $5,304.00 $117.65 $180.00 $ 0.00 $5,601.65 $0 $231,705.64
188 $231,705.64 8.75% $1,689.52 $3,614.48 $5,304.00 $115.85 $180.00 $ 0.00 $5,599.85 $0 $228,091.16

189 $228,091.16 8.75% $1,663.16 $3,640.84 $5,304.00 $114.05 $180.00 $ 0.00 $5,598.05 $0 $224,450.33
190 $224,450.33 8.75% $1,636.62 $3,667.38 $5,304.00 $112.23 $180.00 $ 0.00 $5,596.23 $0 $220,782.94
191 $220,782.94 8.75% $1,609.88 $3,694.12 $5,304.00 $110.39 $180.00 $ 0.00 $5,594.39 $0 $217,088.82
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Saldo
Prepago
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

192 $217,088.82 8.75% $1,582.94 $3,721.06 $5,304.00 $108.54 $180.00 $ 0.00 $5,592.54 $0 $213,367.76

193 $213,367.76 8.75% $1,555.81 $3,748.19 $5,304.00 $106.68 $180.00 $ 0.00 $5,590.68 $0 $209,619.57
194 $209,619.57 8.75% $1,528.48 $3,775.52 $5,304.00 $104.81 $180.00 $ 0.00 $5,588.81 $0 $205,844.04
195 $205,844.04 8.75% $1,500.95 $3,803.05 $5,304.00 $102.92 $180.00 $ 0.00 $5,586.92 $0 $202,040.99

196 $202,040.99 8.75% $1,473.22 $3,830.78 $5,304.00 $101.02 $180.00 $ 0.00 $5,585.02 $0 $198,210.20
197 $198,210.20 8.75% $1,445.28 $3,858.72 $5,304.00 $99.11 $180.00 $ 0.00 $5,583.11 $0 $194,351.49

198 $194,351.49 8.75% $1,417.15 $3,886.85 $5,304.00 $97.18 $180.00 $ 0.00 $5,581.18 $0 $190,464.63
199 $190,464.63 8.75% $1,388.80 $3,915.20 $5,304.00 $95.23 $180.00 $ 0.00 $5,579.23 $0 $186,549.44

200 $186,549.44 8.75% $1,360.26 $3,943.74 $5,304.00 $93.27 $180.00 $ 0.00 $5,577.27 $0 $182,605.69
201 $182,605.69 8.75% $1,331.50 $3,972.50 $5,304.00 $91.30 $180.00 $ 0.00 $5,575.30 $0 $178,633.19
202 $178,633.19 8.75% $1,302.53 $4,001.47 $5,304.00 $89.32 $180.00 $ 0.00 $5,573.32 $0 $174,631.73

203 $174,631.73 8.75% $1,273.36 $4,030.64 $5,304.00 $87.32 $180.00 $ 0.00 $5,571.32 $0 $170,601.08
204 $170,601.08 8.75% $1,243.97 $4,060.03 $5,304.00 $85.30 $180.00 $ 0.00 $5,569.30 $0 $166,541.05

205 $166,541.05 8.75% $1,214.36 $4,089.64 $5,304.00 $83.27 $180.00 $ 0.00 $5,567.27 $0 $162,451.41
206 $162,451.41 8.75% $1,184.54 $4,119.46 $5,304.00 $81.23 $180.00 $ 0.00 $5,565.23 $0 $158,331.95
207 $158,331.95 8.75% $1,154.50 $4,149.50 $5,304.00 $79.17 $180.00 $ 0.00 $5,563.17 $0 $154,182.46

208 $154,182.46 8.75% $1,124.25 $4,179.75 $5,304.00 $77.09 $180.00 $ 0.00 $5,561.09 $0 $150,002.70
209 $150,002.70 8.75% $1,093.77 $4,210.23 $5,304.00 $75.00 $180.00 $ 0.00 $5,559.00 $0 $145,792.47

210 $145,792.47 8.75% $1,063.07 $4,240.93 $5,304.00 $72.90 $180.00 $ 0.00 $5,556.90 $0 $141,551.54
211 $141,551.54 8.75% $1,032.15 $4,271.85 $5,304.00 $70.78 $180.00 $ 0.00 $5,554.78 $0 $137,279.69
212 $137,279.69 8.75% $1,001.00 $4,303.00 $5,304.00 $68.64 $180.00 $ 0.00 $5,552.64 $0 $132,976.69

213 $132,976.69 8.75% $969.62 $4,334.38 $5,304.00 $66.49 $180.00 $ 0.00 $5,550.49 $0 $128,642.31
214 $128,642.31 8.75% $938.02 $4,365.98 $5,304.00 $64.32 $180.00 $ 0.00 $5,548.32 $0 $124,276.33

215 $124,276.33 8.75% $906.18 $4,397.82 $5,304.00 $62.14 $180.00 $ 0.00 $5,546.14 $0 $119,878.51
216 $119,878.51 8.75% $874.11 $4,429.89 $5,304.00 $59.94 $180.00 $ 0.00 $5,543.94 $0 $115,448.62
217 $115,448.62 8.75% $841.81 $4,462.19 $5,304.00 $57.72 $180.00 $ 0.00 $5,541.72 $0 $110,986.43
 Pago/ Saldo Tasa de Pago de Pago a Pago al Seguro Seguro de Comisión de Pago Saldo
Prepago
periodo Inicial Interés Interéses Capital Crédito de Vida Daños admon Total Restante

218 $110,986.43 8.75% $809.28 $4,494.72 $5,304.00 $55.49 $180.00 $ 0.00 $5,539.49 $0 $106,491.71

219 $106,491.71 8.75% $776.50 $4,527.50 $5,304.00 $53.25 $180.00 $ 0.00 $5,537.25 $0 $101,964.21
220 $101,964.21 8.75% $743.49 $4,560.51 $5,304.00 $50.98 $180.00 $ 0.00 $5,534.98 $0 $97,403.70

221 $97,403.70 8.75% $710.24 $4,593.76 $5,304.00 $48.70 $180.00 $ 0.00 $5,532.70 $0 $92,809.94
222 $92,809.94 8.75% $676.74 $4,627.26 $5,304.00 $46.40 $180.00 $ 0.00 $5,530.40 $0 $88,182.68
223 $88,182.68 8.75% $643.00 $4,661.00 $5,304.00 $44.09 $180.00 $ 0.00 $5,528.09 $0 $83,521.68

224 $83,521.68 8.75% $609.01 $4,694.99 $5,304.00 $41.76 $180.00 $ 0.00 $5,525.76 $0 $78,826.69
225 $78,826.69 8.75% $574.78 $4,729.22 $5,304.00 $39.41 $180.00 $ 0.00 $5,523.41 $0 $74,097.47

226 $74,097.47 8.75% $540.29 $4,763.71 $5,304.00 $37.05 $180.00 $ 0.00 $5,521.05 $0 $69,333.76
227 $69,333.76 8.75% $505.56 $4,798.44 $5,304.00 $34.67 $180.00 $ 0.00 $5,518.67 $0 $64,535.32
228 $64,535.32 8.75% $470.57 $4,833.43 $5,304.00 $32.27 $180.00 $ 0.00 $5,516.27 $0 $59,701.89

229 $59,701.89 8.75% $435.33 $4,868.67 $5,304.00 $29.85 $180.00 $ 0.00 $5,513.85 $0 $54,833.21

230 $54,833.21 8.75% $399.83 $4,904.17 $5,304.00 $27.42 $180.00 $ 0.00 $5,511.42 $0 $49,929.04
231 $49,929.04 8.75% $364.07 $4,939.93 $5,304.00 $24.96 $180.00 $ 0.00 $5,508.96 $0 $44,989.11

232 $44,989.11 8.75% $328.05 $4,975.95 $5,304.00 $22.49 $180.00 $ 0.00 $5,506.49 $0 $40,013.15

233 $40,013.15 8.75% $291.76 $5,012.24 $5,304.00 $20.01 $180.00 $ 0.00 $5,504.01 $0 $35,000.91
234 $35,000.91 8.75% $255.21 $5,048.79 $5,304.00 $17.50 $180.00 $ 0.00 $5,501.50 $0 $29,952.13

235 $29,952.13 8.75% $218.40 $5,085.60 $5,304.00 $14.98 $180.00 $ 0.00 $5,498.98 $0 $24,866.53

236 $24,866.53 8.75% $181.32 $5,122.68 $5,304.00 $12.43 $180.00 $ 0.00 $5,496.43 $0 $19,743.85

237 $19,743.85 8.75% $143.97 $5,160.03 $5,304.00 $9.87 $180.00 $ 0.00 $5,493.87 $0 $14,583.81
238 $14,583.81 8.75% $106.34 $5,197.66 $5,304.00 $7.29 $180.00 $ 0.00 $5,491.29 $0 $9,386.15

239 $9,386.15 8.75% $68.44 $5,235.56 $5,304.00 $4.69 $180.00 $ 0.00 $5,488.69 $0 $4,150.59

240 $4,150.59 8.75% $30.26 $4,150.59 $4,180.86 $2.08 $180.00 $ 0.00 $4,362.93 $0 $0.00

La información contenida en este documento es únicamente para fines ilustrativos y se basa en información proporcionada por el solicitante. Las condiciones pueden cambiar en cualquier momento sin
necesidad de previo aviso. No implica que el crédito haya sido autorizado. Esta no es una oferta vinculante.