COTIZACIÓN

Fecha: 2021/09/22

Plazo: 180 meses

Cliente: Susana Alvarez Trejo (sualtre@hotmail.com)

Asesor: Susana Alvarez (susana.alvarez@grupoorve.mx)

CIUDAD CENTRAL

Número de Lote Etapa 5 / Iris / Lote 43

Superficie en m2 133.00 m2
Precio de lista $412,167.00
Descuento 1.6 %
Total del Lote $405,572.32

ENGANCHE

Apartado $1,000.00
Saldo enganche $33,068.08
Total de engache a pagar $34,068.08

Porcentaje 8.40 %
1er pago de Enganche 27-09-2021

Monto Pagos
Apartado $1,000.00 1
Total Lote $405,572.32 Enganche 1 $33,068.08 1
1era mensualidad 27-10-2021 Actualización 1 $2,063.91 58
Actualización 2 $3,581.88 62
Actualización 3 $3,830.74 60

DATOS BANCARIOS

Banco Titular Número de cuenta CLABE

BANORTE Fina Peninsular SA de CV 1073964497 072910010739644971
BANREGIO Fina Peninsular SA de CV 251974650013 058910000004681127
SCOTIABANK Fina Peninsular SA de CV 25601428139 044910256014281391
BANAMEX Fina Peninsular SA de CV 1390809 002910701113908091
BANBAJIO Fina Peninsular SA de CV 25521071 030910900018593497

Observaciones:
La superficie final del lote puede variar de acuerdo a las autorizaciones municipales, estatales y/o federales de la traza del proyecto, lo cual
permite realizar reajustes al financiamiento sin penalización para el desarrollador. Cotización vigente durante el mes de emisión de este
documento.
 PAGOS

Número
Fecha Capital Actualización Enganche Total a pagar Saldo Capital
de pago

A 22-09-2021 $1,000.00 $1,000.00

1 27-09-2021 $33,068.08 $33,068.08

1 27-10-2021 $2,063.91 $0.00 $0.00 $2,063.91 $369,440.34

2 27-11-2021 $2,063.91 $0.00 $0.00 $2,063.91 $367,376.43

3 27-12-2021 $2,063.91 $0.00 $0.00 $2,063.91 $365,312.51

4 27-01-2022 $2,063.91 $0.00 $0.00 $2,063.91 $363,248.60

5 27-02-2022 $2,063.91 $0.00 $0.00 $2,063.91 $361,184.69

6 27-03-2022 $2,063.91 $0.00 $0.00 $2,063.91 $359,120.78

7 27-04-2022 $2,063.91 $0.00 $0.00 $2,063.91 $357,056.86

8 27-05-2022 $2,063.91 $0.00 $0.00 $2,063.91 $354,992.95

9 27-06-2022 $2,063.91 $0.00 $0.00 $2,063.91 $352,929.04

10 27-07-2022 $2,063.91 $0.00 $0.00 $2,063.91 $350,865.13

11 27-08-2022 $2,063.91 $0.00 $0.00 $2,063.91 $348,801.21

12 27-09-2022 $2,063.91 $0.00 $0.00 $2,063.91 $346,737.30

13 27-10-2022 $2,063.91 $0.00 $0.00 $2,063.91 $344,673.39

14 27-11-2022 $2,063.91 $0.00 $0.00 $2,063.91 $342,609.48

15 27-12-2022 $2,063.91 $0.00 $0.00 $2,063.91 $340,545.56

16 27-01-2023 $2,063.91 $0.00 $0.00 $2,063.91 $338,481.65

17 27-02-2023 $2,063.91 $0.00 $0.00 $2,063.91 $336,417.74

18 27-03-2023 $2,063.91 $0.00 $0.00 $2,063.91 $334,353.83

19 27-04-2023 $2,063.91 $0.00 $0.00 $2,063.91 $332,289.91

20 27-05-2023 $2,063.91 $0.00 $0.00 $2,063.91 $330,226.00

 PAGOS

Número de pago Fecha Capital Actualización Enganche Total a pagar Saldo Capital

21 27-06-2023 $2,063.91 $0.00 $0.00 $2,063.91 $328,162.09

22 27-07-2023 $2,063.91 $0.00 $0.00 $2,063.91 $326,098.18

23 27-08-2023 $2,063.91 $0.00 $0.00 $2,063.91 $324,034.26

24 27-09-2023 $2,063.91 $0.00 $0.00 $2,063.91 $321,970.35

25 27-10-2023 $2,063.91 $0.00 $0.00 $2,063.91 $319,906.44

26 27-11-2023 $2,063.91 $0.00 $0.00 $2,063.91 $317,842.53

27 27-12-2023 $2,063.91 $0.00 $0.00 $2,063.91 $315,778.61

28 27-01-2024 $2,063.91 $0.00 $0.00 $2,063.91 $313,714.70

29 27-02-2024 $2,063.91 $0.00 $0.00 $2,063.91 $311,650.79

30 27-03-2024 $2,063.91 $0.00 $0.00 $2,063.91 $309,586.88

31 27-04-2024 $2,063.91 $0.00 $0.00 $2,063.91 $307,522.96

32 27-05-2024 $2,063.91 $0.00 $0.00 $2,063.91 $305,459.05

33 27-06-2024 $2,063.91 $0.00 $0.00 $2,063.91 $303,395.14

34 27-07-2024 $2,063.91 $0.00 $0.00 $2,063.91 $301,331.23

35 27-08-2024 $2,063.91 $0.00 $0.00 $2,063.91 $299,267.31

36 27-09-2024 $2,063.91 $0.00 $0.00 $2,063.91 $297,203.40

37 27-10-2024 $2,063.91 $0.00 $0.00 $2,063.91 $295,139.49

38 27-11-2024 $2,063.91 $0.00 $0.00 $2,063.91 $293,075.58

39 27-12-2024 $2,063.91 $0.00 $0.00 $2,063.91 $291,011.66

40 27-01-2025 $2,063.91 $0.00 $0.00 $2,063.91 $288,947.75

 PAGOS

Número de pago Fecha Capital Actualización Enganche Total a pagar Saldo Capital

41 27-02-2025 $2,063.91 $0.00 $0.00 $2,063.91 $286,883.84

42 27-03-2025 $2,063.91 $0.00 $0.00 $2,063.91 $284,819.93

43 27-04-2025 $2,063.91 $0.00 $0.00 $2,063.91 $282,756.01

44 27-05-2025 $2,063.91 $0.00 $0.00 $2,063.91 $280,692.10

45 27-06-2025 $2,063.91 $0.00 $0.00 $2,063.91 $278,628.19

46 27-07-2025 $2,063.91 $0.00 $0.00 $2,063.91 $276,564.28

47 27-08-2025 $2,063.91 $0.00 $0.00 $2,063.91 $274,500.36

48 27-09-2025 $2,063.91 $0.00 $0.00 $2,063.91 $272,436.45

49 27-10-2025 $2,063.91 $0.00 $0.00 $2,063.91 $270,372.54

50 27-11-2025 $2,063.91 $0.00 $0.00 $2,063.91 $268,308.63

51 27-12-2025 $2,063.91 $0.00 $0.00 $2,063.91 $266,244.71

52 27-01-2026 $2,063.91 $0.00 $0.00 $2,063.91 $264,180.80

53 27-02-2026 $2,063.91 $0.00 $0.00 $2,063.91 $262,116.89

54 27-03-2026 $2,063.91 $0.00 $0.00 $2,063.91 $260,052.98

55 27-04-2026 $2,063.91 $0.00 $0.00 $2,063.91 $257,989.06

56 27-05-2026 $2,063.91 $0.00 $0.00 $2,063.91 $255,925.15

57 27-06-2026 $2,063.91 $0.00 $0.00 $2,063.91 $253,861.24

58 27-07-2026 $2,063.91 $0.00 $0.00 $2,063.91 $251,797.33

59 27-08-2026 $1,063.91 $2,517.97 $0.00 $3,581.88 $250,733.42

60 27-09-2026 $1,074.55 $2,507.33 $0.00 $3,581.88 $249,658.88

 PAGOS

Número de pago Fecha Capital Actualización Enganche Total a pagar Saldo Capital

61 27-10-2026 $1,085.29 $2,496.59 $0.00 $3,581.88 $248,573.58

62 27-11-2026 $1,096.14 $2,485.74 $0.00 $3,581.88 $247,477.44

63 27-12-2026 $1,107.11 $2,474.77 $0.00 $3,581.88 $246,370.34

64 27-01-2027 $1,118.18 $2,463.70 $0.00 $3,581.88 $245,252.16

65 27-02-2027 $1,129.36 $2,452.52 $0.00 $3,581.88 $244,122.80

66 27-03-2027 $1,140.65 $2,441.23 $0.00 $3,581.88 $242,982.15

67 27-04-2027 $1,152.06 $2,429.82 $0.00 $3,581.88 $241,830.09

68 27-05-2027 $1,163.58 $2,418.30 $0.00 $3,581.88 $240,666.51

69 27-06-2027 $1,175.21 $2,406.67 $0.00 $3,581.88 $239,491.30

70 27-07-2027 $1,186.97 $2,394.91 $0.00 $3,581.88 $238,304.33

71 27-08-2027 $1,198.84 $2,383.04 $0.00 $3,581.88 $237,105.50

72 27-09-2027 $1,210.82 $2,371.05 $0.00 $3,581.88 $235,894.67

73 27-10-2027 $1,222.93 $2,358.95 $0.00 $3,581.88 $234,671.74

74 27-11-2027 $1,235.16 $2,346.72 $0.00 $3,581.88 $233,436.58

75 27-12-2027 $1,247.51 $2,334.37 $0.00 $3,581.88 $232,189.06

76 27-01-2028 $1,259.99 $2,321.89 $0.00 $3,581.88 $230,929.07

77 27-02-2028 $1,272.59 $2,309.29 $0.00 $3,581.88 $229,656.48

78 27-03-2028 $1,285.31 $2,296.56 $0.00 $3,581.88 $228,371.17

79 27-04-2028 $1,298.17 $2,283.71 $0.00 $3,581.88 $227,073.00

80 27-05-2028 $1,311.15 $2,270.73 $0.00 $3,581.88 $225,761.85

 PAGOS

Número de pago Fecha Capital Actualización Enganche Total a pagar Saldo Capital

81 27-06-2028 $1,324.26 $2,257.62 $0.00 $3,581.88 $224,437.59

82 27-07-2028 $1,337.50 $2,244.38 $0.00 $3,581.88 $223,100.09

83 27-08-2028 $1,350.88 $2,231.00 $0.00 $3,581.88 $221,749.21

84 27-09-2028 $1,364.39 $2,217.49 $0.00 $3,581.88 $220,384.82

85 27-10-2028 $1,378.03 $2,203.85 $0.00 $3,581.88 $219,006.79

86 27-11-2028 $1,391.81 $2,190.07 $0.00 $3,581.88 $217,614.98

87 27-12-2028 $1,405.73 $2,176.15 $0.00 $3,581.88 $216,209.25

88 27-01-2029 $1,419.79 $2,162.09 $0.00 $3,581.88 $214,789.46

89 27-02-2029 $1,433.98 $2,147.89 $0.00 $3,581.88 $213,355.48

90 27-03-2029 $1,448.32 $2,133.55 $0.00 $3,581.88 $211,907.15

91 27-04-2029 $1,462.81 $2,119.07 $0.00 $3,581.88 $210,444.34

92 27-05-2029 $1,477.44 $2,104.44 $0.00 $3,581.88 $208,966.91

93 27-06-2029 $1,492.21 $2,089.67 $0.00 $3,581.88 $207,474.70

94 27-07-2029 $1,507.13 $2,074.75 $0.00 $3,581.88 $205,967.56

95 27-08-2029 $1,522.20 $2,059.68 $0.00 $3,581.88 $204,445.36

96 27-09-2029 $1,537.43 $2,044.45 $0.00 $3,581.88 $202,907.93

97 27-10-2029 $1,552.80 $2,029.08 $0.00 $3,581.88 $201,355.13

98 27-11-2029 $1,568.33 $2,013.55 $0.00 $3,581.88 $199,786.81

99 27-12-2029 $1,584.01 $1,997.87 $0.00 $3,581.88 $198,202.80

100 27-01-2030 $1,599.85 $1,982.03 $0.00 $3,581.88 $196,602.94

 PAGOS

Número de pago Fecha Capital Actualización Enganche Total a pagar Saldo Capital

101 27-02-2030 $1,615.85 $1,966.03 $0.00 $3,581.88 $194,987.09

102 27-03-2030 $1,632.01 $1,949.87 $0.00 $3,581.88 $193,355.08

103 27-04-2030 $1,648.33 $1,933.55 $0.00 $3,581.88 $191,706.76

104 27-05-2030 $1,664.81 $1,917.07 $0.00 $3,581.88 $190,041.94

105 27-06-2030 $1,681.46 $1,900.42 $0.00 $3,581.88 $188,360.48

106 27-07-2030 $1,698.27 $1,883.60 $0.00 $3,581.88 $186,662.21

107 27-08-2030 $1,715.26 $1,866.62 $0.00 $3,581.88 $184,946.95

108 27-09-2030 $1,732.41 $1,849.47 $0.00 $3,581.88 $183,214.54

109 27-10-2030 $1,749.73 $1,832.15 $0.00 $3,581.88 $181,464.81

110 27-11-2030 $1,767.23 $1,814.65 $0.00 $3,581.88 $179,697.58

111 27-12-2030 $1,784.90 $1,796.98 $0.00 $3,581.88 $177,912.67

112 27-01-2031 $1,802.75 $1,779.13 $0.00 $3,581.88 $176,109.92

113 27-02-2031 $1,820.78 $1,761.10 $0.00 $3,581.88 $174,289.14

114 27-03-2031 $1,838.99 $1,742.89 $0.00 $3,581.88 $172,450.15

115 27-04-2031 $1,857.38 $1,724.50 $0.00 $3,581.88 $170,592.77

116 27-05-2031 $1,875.95 $1,705.93 $0.00 $3,581.88 $168,716.82

117 27-06-2031 $1,894.71 $1,687.17 $0.00 $3,581.88 $166,822.11

118 27-07-2031 $1,913.66 $1,668.22 $0.00 $3,581.88 $164,908.45

119 27-08-2031 $1,932.80 $1,649.08 $0.00 $3,581.88 $162,975.66

120 27-09-2031 $1,952.12 $1,629.76 $0.00 $3,581.88 $161,023.53

 PAGOS

Número de pago Fecha Capital Actualización Enganche Total a pagar Saldo Capital

121 27-10-2031 $1,817.94 $2,012.79 $0.00 $3,830.74 $159,205.59

122 27-11-2031 $1,840.67 $1,990.07 $0.00 $3,830.74 $157,364.92

123 27-12-2031 $1,863.68 $1,967.06 $0.00 $3,830.74 $155,501.24

124 27-01-2032 $1,886.97 $1,943.77 $0.00 $3,830.74 $153,614.27

125 27-02-2032 $1,910.56 $1,920.18 $0.00 $3,830.74 $151,703.71

126 27-03-2032 $1,934.44 $1,896.30 $0.00 $3,830.74 $149,769.27

127 27-04-2032 $1,958.62 $1,872.12 $0.00 $3,830.74 $147,810.64

128 27-05-2032 $1,983.11 $1,847.63 $0.00 $3,830.74 $145,827.54

129 27-06-2032 $2,007.89 $1,822.84 $0.00 $3,830.74 $143,819.64

130 27-07-2032 $2,032.99 $1,797.75 $0.00 $3,830.74 $141,786.65

131 27-08-2032 $2,058.41 $1,772.33 $0.00 $3,830.74 $139,728.25

132 27-09-2032 $2,084.14 $1,746.60 $0.00 $3,830.74 $137,644.11

133 27-10-2032 $2,110.19 $1,720.55 $0.00 $3,830.74 $135,533.92

134 27-11-2032 $2,136.56 $1,694.17 $0.00 $3,830.74 $133,397.36

135 27-12-2032 $2,163.27 $1,667.47 $0.00 $3,830.74 $131,234.09

136 27-01-2033 $2,190.31 $1,640.43 $0.00 $3,830.74 $129,043.77

137 27-02-2033 $2,217.69 $1,613.05 $0.00 $3,830.74 $126,826.08

138 27-03-2033 $2,245.41 $1,585.33 $0.00 $3,830.74 $124,580.67

139 27-04-2033 $2,273.48 $1,557.26 $0.00 $3,830.74 $122,307.19

140 27-05-2033 $2,301.90 $1,528.84 $0.00 $3,830.74 $120,005.29

 PAGOS

Número de pago Fecha Capital Actualización Enganche Total a pagar Saldo Capital

141 27-06-2033 $2,330.67 $1,500.07 $0.00 $3,830.74 $117,674.62

142 27-07-2033 $2,359.81 $1,470.93 $0.00 $3,830.74 $115,314.81

143 27-08-2033 $2,389.30 $1,441.44 $0.00 $3,830.74 $112,925.51

144 27-09-2033 $2,419.17 $1,411.57 $0.00 $3,830.74 $110,506.34

145 27-10-2033 $2,449.41 $1,381.33 $0.00 $3,830.74 $108,056.93

146 27-11-2033 $2,480.03 $1,350.71 $0.00 $3,830.74 $105,576.90

147 27-12-2033 $2,511.03 $1,319.71 $0.00 $3,830.74 $103,065.88

148 27-01-2034 $2,542.42 $1,288.32 $0.00 $3,830.74 $100,523.46

149 27-02-2034 $2,574.20 $1,256.54 $0.00 $3,830.74 $97,949.27

150 27-03-2034 $2,606.37 $1,224.37 $0.00 $3,830.74 $95,342.89

151 27-04-2034 $2,638.95 $1,191.79 $0.00 $3,830.74 $92,703.94

152 27-05-2034 $2,671.94 $1,158.80 $0.00 $3,830.74 $90,032.00

153 27-06-2034 $2,705.34 $1,125.40 $0.00 $3,830.74 $87,326.66

154 27-07-2034 $2,739.16 $1,091.58 $0.00 $3,830.74 $84,587.51

155 27-08-2034 $2,773.39 $1,057.34 $0.00 $3,830.74 $81,814.11

156 27-09-2034 $2,808.06 $1,022.68 $0.00 $3,830.74 $79,006.05

157 27-10-2034 $2,843.16 $987.58 $0.00 $3,830.74 $76,162.89

158 27-11-2034 $2,878.70 $952.04 $0.00 $3,830.74 $73,284.19

159 27-12-2034 $2,914.69 $916.05 $0.00 $3,830.74 $70,369.50

160 27-01-2035 $2,951.12 $879.62 $0.00 $3,830.74 $67,418.38

 PAGOS

Número de pago Fecha Capital Actualización Enganche Total a pagar Saldo Capital

161 27-02-2035 $2,988.01 $842.73 $0.00 $3,830.74 $64,430.37

162 27-03-2035 $3,025.36 $805.38 $0.00 $3,830.74 $61,405.01

163 27-04-2035 $3,063.18 $767.56 $0.00 $3,830.74 $58,341.84

164 27-05-2035 $3,101.47 $729.27 $0.00 $3,830.74 $55,240.37

165 27-06-2035 $3,140.23 $690.50 $0.00 $3,830.74 $52,100.14

166 27-07-2035 $3,179.49 $651.25 $0.00 $3,830.74 $48,920.65

167 27-08-2035 $3,219.23 $611.51 $0.00 $3,830.74 $45,701.42

168 27-09-2035 $3,259.47 $571.27 $0.00 $3,830.74 $42,441.95

169 27-10-2035 $3,300.21 $530.52 $0.00 $3,830.74 $39,141.73

170 27-11-2035 $3,341.47 $489.27 $0.00 $3,830.74 $35,800.27

171 27-12-2035 $3,383.24 $447.50 $0.00 $3,830.74 $32,417.03

172 27-01-2036 $3,425.53 $405.21 $0.00 $3,830.74 $28,991.51

173 27-02-2036 $3,468.34 $362.39 $0.00 $3,830.74 $25,523.16

174 27-03-2036 $3,511.70 $319.04 $0.00 $3,830.74 $22,011.46

175 27-04-2036 $3,555.60 $275.14 $0.00 $3,830.74 $18,455.87

176 27-05-2036 $3,600.04 $230.70 $0.00 $3,830.74 $14,855.83

177 27-06-2036 $3,645.04 $185.70 $0.00 $3,830.74 $11,210.79

178 27-07-2036 $3,690.60 $140.13 $0.00 $3,830.74 $7,520.18

179 27-08-2036 $3,736.74 $94.00 $0.00 $3,830.74 $3,783.45

180 27-09-2036 $3,783.45 $47.29 $0.00 $3,830.74 $0.00

$371,504.25 $200,123.52 $34,068.08 $605,695.85