RESUMEN GENERAL SIMULADOR ACTUALIZACION: 08-09-2022

NOMBRE CLIENTE: Anel C.

Desarrollo: PORTTO BLANCO BERNAL ZAFIRO 2 Referencia: ESTANDAR | Z2 | L-22 | 160m2

LOTE IMPORTES: SUBTOTAL

DESARROLLO: PBB
CONDOMINIO: ZAFIRO 2 Precio de Lista: $ 720,000.00
LOTE: 22 Descuento: $ 165,600.00 23%
m2 160.00 m2 Importe de Operación: $ 554,400.00
TIPO: ESTANDAR Enganche: $ 55,440.00 10.0%
Descuento en el $ 5,544.00 10%
P.U LISTA: $4,500.00
Enganche:
P.U DESCUENTO: $3,465.00 Enganche extra 0 0%
Enganche a Pagar: $ 49,896.00 9.0%

Total a Pagar: $ 548,856.00

Importe a Financiar: $ 498,960.00

FINANCIAMIENTO: MENSUALIDADES: SUBTOTAL

15.0 Años 180 Meses
1 a 48.0 Meses 48.0 Meses 0% Mensualidad 1 a 48 $2,772.00
49 a 120.0 Meses 72.0 Meses 1.0% Mensualidad 49 a 120 $5,004.79
121 a 180.0 Meses 60.0 Meses 1.25% Mensualidad 121 a 180 $5,352.51
#NOMBRE?
Documentación Requerida:
Física. Moral:
*Identificación oficial vigente. *Identificación oficial del representante legal vigente.
*Acta de nacimiento. *Acta de nacimiento del representante legal.
*Acta de matrimonio ( en caso de *Acta
ser casado).
constitutiva
*Constancia de situación fiscal *Constancia de situacón fiscal empre y representante legal
*CURP . *CURP del representante legal
*Comprobante de domicilio *Comprobante de Domicilio (Empresa y Representante legal).
**En caso de ser copropiedad *Poder en el que ostenta las facultades otorgadas al representante legal
envíar toda la documnetación
de ambas personas y en caso
de ser casado por bienes
PROMOCION DE: LANZAMIENTO
mancomunados anexar
Vigencia al
IDENTIFICACION DEL
CONYUGE** Precios Sujetos a cambio sin previo aviso.
DESGLOSE DE FINANCIAMIENTO A MESES SIN INTERESES
PERIODO FECHA SALDO INICIAL MENSUALUDAD ABONOS PAGADO INTERÉS ABONO A CAPITAL SALDO FINAL
1 01-nov-22 $ 498,960.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 496,188.00
2 01-dic-22 $ 496,188.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 493,416.00
3 01-ene-23 $ 493,416.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 490,644.00
4 01-feb-23 $ 490,644.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 487,872.00
5 01-mar-23 $ 487,872.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 485,100.00
6 01-abr-23 $ 485,100.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 482,328.00
7 01-may-23 $ 482,328.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 479,556.00
8 01-jun-23 $ 479,556.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 476,784.00
9 01-jul-23 $ 476,784.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 474,012.00
10 01-ago-23 $ 474,012.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 471,240.00
11 01-sep-23 $ 471,240.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 468,468.00
12 01-oct-23 $ 468,468.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 465,696.00
13 01-nov-23 $ 465,696.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 462,924.00
14 01-dic-23 $ 462,924.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 460,152.00
15 01-ene-24 $ 460,152.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 457,380.00
16 01-feb-24 $ 457,380.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 454,608.00
17 01-mar-24 $ 454,608.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 451,836.00
18 01-abr-24 $ 451,836.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 449,064.00
19 01-may-24 $ 449,064.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 446,292.00
20 01-jun-24 $ 446,292.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 443,520.00
21 01-jul-24 $ 443,520.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 440,748.00
22 01-ago-24 $ 440,748.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 437,976.00
23 01-sep-24 $ 437,976.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 435,204.00
24 01-oct-24 $ 435,204.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 432,432.00
25 01-nov-24 $ 432,432.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 429,660.00
26 01-dic-24 $ 429,660.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 426,888.00
27 01-ene-25 $ 426,888.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 424,116.00
28 01-feb-25 $ 424,116.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 421,344.00
29 01-mar-25 $ 421,344.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 418,572.00
30 01-abr-25 $ 418,572.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 415,800.00
31 01-may-25 $ 415,800.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 413,028.00
32 01-jun-25 $ 413,028.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 410,256.00
33 01-jul-25 $ 410,256.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 407,484.00
34 01-ago-25 $ 407,484.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 404,712.00
35 01-sep-25 $ 404,712.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 401,940.00
36 01-oct-25 $ 401,940.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 399,168.00
37 01-nov-25 $ 399,168.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 396,396.00
38 01-dic-25 $ 396,396.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 393,624.00
39 01-ene-26 $ 393,624.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 390,852.00
40 01-feb-26 $ 390,852.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 388,080.00
41 01-mar-26 $ 388,080.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 385,308.00
42 01-abr-26 $ 385,308.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 382,536.00
43 01-may-26 $ 382,536.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 379,764.00
44 01-jun-26 $ 379,764.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 376,992.00
45 01-jul-26 $ 376,992.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 374,220.00
46 01-ago-26 $ 374,220.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 371,448.00
47 01-sep-26 $ 371,448.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 368,676.00
48 01-oct-26 $ 368,676.00 $ 2,772.00 $ 2,772.00 $ - $ 2,772.00 $ 365,904.00
DESGLOSE DE FINANCIAMIENTO A MESES CON INTERESES (1%)
PERIODO FECHA SALDO INICIAL MENSUALIDAD ABONOS PAGADO INTERÉS ABONO A CAPITAL SALDO FINAL
49 01-nov-26 $ 365,904.00 $ 5,004.79 $ 5,004.79 $ 3,659.04 $ 1,345.75 $ 364,558.25
50 01-dic-26 $ 364,558.25 $ 5,004.79 $ 5,004.79 $ 3,645.58 $ 1,359.21 $ 363,199.04
51 01-ene-27 $ 363,199.04 $ 5,004.79 $ 5,004.79 $ 3,631.99 $ 1,372.80 $ 361,826.24
52 01-feb-27 $ 361,826.24 $ 5,004.79 $ 5,004.79 $ 3,618.26 $ 1,386.53 $ 360,439.71
53 01-mar-27 $ 360,439.71 $ 5,004.79 $ 5,004.79 $ 3,604.40 $ 1,400.39 $ 359,039.32
54 01-abr-27 $ 359,039.32 $ 5,004.79 $ 5,004.79 $ 3,590.39 $ 1,414.40 $ 357,624.92
55 01-may-27 $ 357,624.92 $ 5,004.79 $ 5,004.79 $ 3,576.25 $ 1,428.54 $ 356,196.38
56 01-jun-27 $ 356,196.38 $ 5,004.79 $ 5,004.79 $ 3,561.96 $ 1,442.83 $ 354,753.55
57 01-jul-27 $ 354,753.55 $ 5,004.79 $ 5,004.79 $ 3,547.54 $ 1,457.26 $ 353,296.30
58 01-ago-27 $ 353,296.30 $ 5,004.79 $ 5,004.79 $ 3,532.96 $ 1,471.83 $ 351,824.47
59 01-sep-27 $ 351,824.47 $ 5,004.79 $ 5,004.79 $ 3,518.24 $ 1,486.55 $ 350,337.93
60 01-oct-27 $ 350,337.93 $ 5,004.79 $ 5,004.79 $ 3,503.38 $ 1,501.41 $ 348,836.51
61 01-nov-27 $ 348,836.51 $ 5,004.79 $ 5,004.79 $ 3,488.37 $ 1,516.43 $ 347,320.09
62 01-dic-27 $ 347,320.09 $ 5,004.79 $ 5,004.79 $ 3,473.20 $ 1,531.59 $ 345,788.50
63 01-ene-28 $ 345,788.50 $ 5,004.79 $ 5,004.79 $ 3,457.88 $ 1,546.91 $ 344,241.59
64 01-feb-28 $ 344,241.59 $ 5,004.79 $ 5,004.79 $ 3,442.42 $ 1,562.37 $ 342,679.22
65 01-mar-28 $ 342,679.22 $ 5,004.79 $ 5,004.79 $ 3,426.79 $ 1,578.00 $ 341,101.22
66 01-abr-28 $ 341,101.22 $ 5,004.79 $ 5,004.79 $ 3,411.01 $ 1,593.78 $ 339,507.44
67 01-may-28 $ 339,507.44 $ 5,004.79 $ 5,004.79 $ 3,395.07 $ 1,609.72 $ 337,897.73
68 01-jun-28 $ 337,897.73 $ 5,004.79 $ 5,004.79 $ 3,378.98 $ 1,625.81 $ 336,271.91
69 01-jul-28 $ 336,271.91 $ 5,004.79 $ 5,004.79 $ 3,362.72 $ 1,642.07 $ 334,629.84
70 01-ago-28 $ 334,629.84 $ 5,004.79 $ 5,004.79 $ 3,346.30 $ 1,658.49 $ 332,971.35
71 01-sep-28 $ 332,971.35 $ 5,004.79 $ 5,004.79 $ 3,329.71 $ 1,675.08 $ 331,296.27
72 01-oct-28 $ 331,296.27 $ 5,004.79 $ 5,004.79 $ 3,312.96 $ 1,691.83 $ 329,604.44
73 01-nov-28 $ 329,604.44 $ 5,004.79 $ 5,004.79 $ 3,296.04 $ 1,708.75 $ 327,895.70
74 01-dic-28 $ 327,895.70 $ 5,004.79 $ 5,004.79 $ 3,278.96 $ 1,725.83 $ 326,169.86
75 01-ene-29 $ 326,169.86 $ 5,004.79 $ 5,004.79 $ 3,261.70 $ 1,743.09 $ 324,426.77
76 01-feb-29 $ 324,426.77 $ 5,004.79 $ 5,004.79 $ 3,244.27 $ 1,760.52 $ 322,666.25
77 01-mar-29 $ 322,666.25 $ 5,004.79 $ 5,004.79 $ 3,226.66 $ 1,778.13 $ 320,888.12
78 01-abr-29 $ 320,888.12 $ 5,004.79 $ 5,004.79 $ 3,208.88 $ 1,795.91 $ 319,092.21
79 01-may-29 $ 319,092.21 $ 5,004.79 $ 5,004.79 $ 3,190.92 $ 1,813.87 $ 317,278.34
80 01-jun-29 $ 317,278.34 $ 5,004.79 $ 5,004.79 $ 3,172.78 $ 1,832.01 $ 315,446.34
81 01-jul-29 $ 315,446.34 $ 5,004.79 $ 5,004.79 $ 3,154.46 $ 1,850.33 $ 313,596.01
82 01-ago-29 $ 313,596.01 $ 5,004.79 $ 5,004.79 $ 3,135.96 $ 1,868.83 $ 311,727.18
83 01-sep-29 $ 311,727.18 $ 5,004.79 $ 5,004.79 $ 3,117.27 $ 1,887.52 $ 309,839.66
84 01-oct-29 $ 309,839.66 $ 5,004.79 $ 5,004.79 $ 3,098.40 $ 1,906.39 $ 307,933.27
85 01-nov-29 $ 307,933.27 $ 5,004.79 $ 5,004.79 $ 3,079.33 $ 1,925.46 $ 306,007.81
86 01-dic-29 $ 306,007.81 $ 5,004.79 $ 5,004.79 $ 3,060.08 $ 1,944.71 $ 304,063.10
87 01-ene-30 $ 304,063.10 $ 5,004.79 $ 5,004.79 $ 3,040.63 $ 1,964.16 $ 302,098.94
88 01-feb-30 $ 302,098.94 $ 5,004.79 $ 5,004.79 $ 3,020.99 $ 1,983.80 $ 300,115.14
89 01-mar-30 $ 300,115.14 $ 5,004.79 $ 5,004.79 $ 3,001.15 $ 2,003.64 $ 298,111.50
90 01-abr-30 $ 298,111.50 $ 5,004.79 $ 5,004.79 $ 2,981.11 $ 2,023.68 $ 296,087.82
91 01-may-30 $ 296,087.82 $ 5,004.79 $ 5,004.79 $ 2,960.88 $ 2,043.91 $ 294,043.91
92 01-jun-30 $ 294,043.91 $ 5,004.79 $ 5,004.79 $ 2,940.44 $ 2,064.35 $ 291,979.56
93 01-jul-30 $ 291,979.56 $ 5,004.79 $ 5,004.79 $ 2,919.80 $ 2,084.99 $ 289,894.56
94 01-ago-30 $ 289,894.56 $ 5,004.79 $ 5,004.79 $ 2,898.95 $ 2,105.84 $ 287,788.72
95 01-sep-30 $ 287,788.72 $ 5,004.79 $ 5,004.79 $ 2,877.89 $ 2,126.90 $ 285,661.81
96 01-oct-30 $ 285,661.81 $ 5,004.79 $ 5,004.79 $ 2,856.62 $ 2,148.17 $ 283,513.64
97 01-nov-30 $ 283,513.64 $ 5,004.79 $ 5,004.79 $ 2,835.14 $ 2,169.65 $ 281,343.99
98 01-dic-30 $ 281,343.99 $ 5,004.79 $ 5,004.79 $ 2,813.44 $ 2,191.35 $ 279,152.64
99 01-ene-31 $ 279,152.64 $ 5,004.79 $ 5,004.79 $ 2,791.53 $ 2,213.26 $ 276,939.37
100 01-feb-31 $ 276,939.37 $ 5,004.79 $ 5,004.79 $ 2,769.39 $ 2,235.40 $ 274,703.98
101 01-mar-31 $ 274,703.98 $ 5,004.79 $ 5,004.79 $ 2,747.04 $ 2,257.75 $ 272,446.22
102 01-abr-31 $ 272,446.22 $ 5,004.79 $ 5,004.79 $ 2,724.46 $ 2,280.33 $ 270,165.90
103 01-may-31 $ 270,165.90 $ 5,004.79 $ 5,004.79 $ 2,701.66 $ 2,303.13 $ 267,862.76
104 01-jun-31 $ 267,862.76 $ 5,004.79 $ 5,004.79 $ 2,678.63 $ 2,326.16 $ 265,536.60
105 01-jul-31 $ 265,536.60 $ 5,004.79 $ 5,004.79 $ 2,655.37 $ 2,349.42 $ 263,187.18
106 01-ago-31 $ 263,187.18 $ 5,004.79 $ 5,004.79 $ 2,631.87 $ 2,372.92 $ 260,814.26
107 01-sep-31 $ 260,814.26 $ 5,004.79 $ 5,004.79 $ 2,608.14 $ 2,396.65 $ 258,417.61
108 01-oct-31 $ 258,417.61 $ 5,004.79 $ 5,004.79 $ 2,584.18 $ 2,420.61 $ 255,997.00
109 01-nov-31 $ 255,997.00 $ 5,004.79 $ 5,004.79 $ 2,559.97 $ 2,444.82 $ 253,552.18
110 01-dic-31 $ 253,552.18 $ 5,004.79 $ 5,004.79 $ 2,535.52 $ 2,469.27 $ 251,082.91
111 01-ene-32 $ 251,082.91 $ 5,004.79 $ 5,004.79 $ 2,510.83 $ 2,493.96 $ 248,588.95
112 01-feb-32 $ 248,588.95 $ 5,004.79 $ 5,004.79 $ 2,485.89 $ 2,518.90 $ 246,070.04
113 01-mar-32 $ 246,070.04 $ 5,004.79 $ 5,004.79 $ 2,460.70 $ 2,544.09 $ 243,525.95
114 01-abr-32 $ 243,525.95 $ 5,004.79 $ 5,004.79 $ 2,435.26 $ 2,569.53 $ 240,956.42
115 01-may-32 $ 240,956.42 $ 5,004.79 $ 5,004.79 $ 2,409.56 $ 2,595.23 $ 238,361.20
116 01-jun-32 $ 238,361.20 $ 5,004.79 $ 5,004.79 $ 2,383.61 $ 2,621.18 $ 235,740.02
117 01-jul-32 $ 235,740.02 $ 5,004.79 $ 5,004.79 $ 2,357.40 $ 2,647.39 $ 233,092.63
118 01-ago-32 $ 233,092.63 $ 5,004.79 $ 5,004.79 $ 2,330.93 $ 2,673.86 $ 230,418.76
119 01-sep-32 $ 230,418.76 $ 5,004.79 $ 5,004.79 $ 2,304.19 $ 2,700.60 $ 227,718.16
120 01-oct-32 $ 227,718.16 $ 5,004.79 $ 5,004.79 $ 2,277.18 $ 2,727.61 $ 224,990.55
DESGLOSE DE FINANCIAMIENTO A MESES CON INTERESES (1.25%)
PERIODO FECHA SALDO INICIAL MENSUALIDAD ABONOS PAGADO INTERÉS ABONO A CAPITAL SALDO FINAL
121 01-nov-32 $ 224,990.55 $ 5,352.51 $ 5,352.51 $ 2,812.38 $ 2,540.13 $ 222,450.42
122 01-dic-32 $ 222,450.42 $ 5,352.51 $ 5,352.51 $ 2,780.63 $ 2,571.88 $ 219,878.54
123 01-ene-33 $ 219,878.54 $ 5,352.51 $ 5,352.51 $ 2,748.48 $ 2,604.03 $ 217,274.52
124 01-feb-33 $ 217,274.52 $ 5,352.51 $ 5,352.51 $ 2,715.93 $ 2,636.58 $ 214,637.94
125 01-mar-33 $ 214,637.94 $ 5,352.51 $ 5,352.51 $ 2,682.97 $ 2,669.54 $ 211,968.40
126 01-abr-33 $ 211,968.40 $ 5,352.51 $ 5,352.51 $ 2,649.61 $ 2,702.90 $ 209,265.50
127 01-may-33 $ 209,265.50 $ 5,352.51 $ 5,352.51 $ 2,615.82 $ 2,736.69 $ 206,528.81
128 01-jun-33 $ 206,528.81 $ 5,352.51 $ 5,352.51 $ 2,581.61 $ 2,770.90 $ 203,757.91
129 01-jul-33 $ 203,757.91 $ 5,352.51 $ 5,352.51 $ 2,546.97 $ 2,805.54 $ 200,952.37
130 01-ago-33 $ 200,952.37 $ 5,352.51 $ 5,352.51 $ 2,511.90 $ 2,840.60 $ 198,111.77
131 01-sep-33 $ 198,111.77 $ 5,352.51 $ 5,352.51 $ 2,476.40 $ 2,876.11 $ 195,235.66
132 01-oct-33 $ 195,235.66 $ 5,352.51 $ 5,352.51 $ 2,440.45 $ 2,912.06 $ 192,323.59
133 01-nov-33 $ 192,323.59 $ 5,352.51 $ 5,352.51 $ 2,404.04 $ 2,948.46 $ 189,375.13
134 01-dic-33 $ 189,375.13 $ 5,352.51 $ 5,352.51 $ 2,367.19 $ 2,985.32 $ 186,389.81
135 01-ene-34 $ 186,389.81 $ 5,352.51 $ 5,352.51 $ 2,329.87 $ 3,022.64 $ 183,367.17
136 01-feb-34 $ 183,367.17 $ 5,352.51 $ 5,352.51 $ 2,292.09 $ 3,060.42 $ 180,306.75
137 01-mar-34 $ 180,306.75 $ 5,352.51 $ 5,352.51 $ 2,253.83 $ 3,098.68 $ 177,208.08
138 01-abr-34 $ 177,208.08 $ 5,352.51 $ 5,352.51 $ 2,215.10 $ 3,137.41 $ 174,070.67
139 01-may-34 $ 174,070.67 $ 5,352.51 $ 5,352.51 $ 2,175.88 $ 3,176.63 $ 170,894.04
140 01-jun-34 $ 170,894.04 $ 5,352.51 $ 5,352.51 $ 2,136.18 $ 3,216.33 $ 167,677.71
141 01-jul-34 $ 167,677.71 $ 5,352.51 $ 5,352.51 $ 2,095.97 $ 3,256.54 $ 164,421.17
142 01-ago-34 $ 164,421.17 $ 5,352.51 $ 5,352.51 $ 2,055.26 $ 3,297.24 $ 161,123.92
143 01-sep-34 $ 161,123.92 $ 5,352.51 $ 5,352.51 $ 2,014.05 $ 3,338.46 $ 157,785.46
144 01-oct-34 $ 157,785.46 $ 5,352.51 $ 5,352.51 $ 1,972.32 $ 3,380.19 $ 154,405.27
145 01-nov-34 $ 154,405.27 $ 5,352.51 $ 5,352.51 $ 1,930.07 $ 3,422.44 $ 150,982.83
146 01-dic-34 $ 150,982.83 $ 5,352.51 $ 5,352.51 $ 1,887.29 $ 3,465.22 $ 147,517.60
147 01-ene-35 $ 147,517.60 $ 5,352.51 $ 5,352.51 $ 1,843.97 $ 3,508.54 $ 144,009.07
148 01-feb-35 $ 144,009.07 $ 5,352.51 $ 5,352.51 $ 1,800.11 $ 3,552.40 $ 140,456.67
149 01-mar-35 $ 140,456.67 $ 5,352.51 $ 5,352.51 $ 1,755.71 $ 3,596.80 $ 136,859.87
150 01-abr-35 $ 136,859.87 $ 5,352.51 $ 5,352.51 $ 1,710.75 $ 3,641.76 $ 133,218.11
151 01-may-35 $ 133,218.11 $ 5,352.51 $ 5,352.51 $ 1,665.23 $ 3,687.28 $ 129,530.82
152 01-jun-35 $ 129,530.82 $ 5,352.51 $ 5,352.51 $ 1,619.14 $ 3,733.37 $ 125,797.45
153 01-jul-35 $ 125,797.45 $ 5,352.51 $ 5,352.51 $ 1,572.47 $ 3,780.04 $ 122,017.41
154 01-ago-35 $ 122,017.41 $ 5,352.51 $ 5,352.51 $ 1,525.22 $ 3,827.29 $ 118,190.12
155 01-sep-35 $ 118,190.12 $ 5,352.51 $ 5,352.51 $ 1,477.38 $ 3,875.13 $ 114,314.98
156 01-oct-35 $ 114,314.98 $ 5,352.51 $ 5,352.51 $ 1,428.94 $ 3,923.57 $ 110,391.41
157 01-nov-35 $ 110,391.41 $ 5,352.51 $ 5,352.51 $ 1,379.89 $ 3,972.62 $ 106,418.79
158 01-dic-35 $ 106,418.79 $ 5,352.51 $ 5,352.51 $ 1,330.23 $ 4,022.27 $ 102,396.52
159 01-ene-36 $ 102,396.52 $ 5,352.51 $ 5,352.51 $ 1,279.96 $ 4,072.55 $ 98,323.97
160 01-feb-36 $ 98,323.97 $ 5,352.51 $ 5,352.51 $ 1,229.05 $ 4,123.46 $ 94,200.51
161 01-mar-36 $ 94,200.51 $ 5,352.51 $ 5,352.51 $ 1,177.51 $ 4,175.00 $ 90,025.50
162 01-abr-36 $ 90,025.50 $ 5,352.51 $ 5,352.51 $ 1,125.32 $ 4,227.19 $ 85,798.31
163 01-may-36 $ 85,798.31 $ 5,352.51 $ 5,352.51 $ 1,072.48 $ 4,280.03 $ 81,518.28
164 01-jun-36 $ 81,518.28 $ 5,352.51 $ 5,352.51 $ 1,018.98 $ 4,333.53 $ 77,184.75
165 01-jul-36 $ 77,184.75 $ 5,352.51 $ 5,352.51 $ 964.81 $ 4,387.70 $ 72,797.05
166 01-ago-36 $ 72,797.05 $ 5,352.51 $ 5,352.51 $ 909.96 $ 4,442.55 $ 68,354.50
167 01-sep-36 $ 68,354.50 $ 5,352.51 $ 5,352.51 $ 854.43 $ 4,498.08 $ 63,856.43
168 01-oct-36 $ 63,856.43 $ 5,352.51 $ 5,352.51 $ 798.21 $ 4,554.30 $ 59,302.12
169 01-nov-36 $ 59,302.12 $ 5,352.51 $ 5,352.51 $ 741.28 $ 4,611.23 $ 54,690.89
170 01-dic-36 $ 54,690.89 $ 5,352.51 $ 5,352.51 $ 683.64 $ 4,668.87 $ 50,022.02
171 01-ene-37 $ 50,022.02 $ 5,352.51 $ 5,352.51 $ 625.28 $ 4,727.23 $ 45,294.78
172 01-feb-37 $ 45,294.78 $ 5,352.51 $ 5,352.51 $ 566.18 $ 4,786.32 $ 40,508.46
173 01-mar-37 $ 40,508.46 $ 5,352.51 $ 5,352.51 $ 506.36 $ 4,846.15 $ 35,662.30
174 01-abr-37 $ 35,662.30 $ 5,352.51 $ 5,352.51 $ 445.78 $ 4,906.73 $ 30,755.57
175 01-may-37 $ 30,755.57 $ 5,352.51 $ 5,352.51 $ 384.44 $ 4,968.06 $ 25,787.51
176 01-jun-37 $ 25,787.51 $ 5,352.51 $ 5,352.51 $ 322.34 $ 5,030.17 $ 20,757.34
177 01-jul-37 $ 20,757.34 $ 5,352.51 $ 5,352.51 $ 259.47 $ 5,093.04 $ 15,664.30
178 01-ago-37 $ 15,664.30 $ 5,352.51 $ 5,352.51 $ 195.80 $ 5,156.71 $ 10,507.59
179 01-sep-37 $ 10,507.59 $ 5,352.51 $ 5,352.51 $ 131.34 $ 5,221.16 $ 5,286.43
180 01-oct-37 $ 5,286.43 $ 5,352.51 $ 5,352.51 $ 66.08 $ 5,286.43 $ -