CREDITO HIPOTECARIO

Tabla de amortización Regresar Mensualidad Oferta Vinculante

Pago Hipoteca+LiquidezPremier20FALSO
plazo Pago Hipoteca+LiquidezLiquidez 8 de marzo de 2024
Datos Generales Pago Hipoteca+Liquidez Datos del crédito
Producto Pago Hipoteca+Liquidez Monto de Vivienda $3,000,000
Tipo de cliente Premier Crédito $2,100,000
Esquema Pago Fijo Tasa anual 11.25%
Tabla a simular Liquidez Plazo en meses 240
Comisión por apertura 1.0%
Opciones de pago Avaluo $9,222
Pago Fijo Plazo para liquidación 240
Tipo prepago Plazo Factor Pago Fijo 10.49
NO
Ingreso mensual $0 CAT* 12.7%

Comisión por Comisión Pago IVA Comisión P.

Mes Saldo Inicial Pago a Capital Intereses Seguro de Vida Seguro de Daños Iva Intereses Mensualidad Total Saldo Final Pago Anticipado Pago Anticipado a Capital Aportación Infonavit Tasa de Interes
Administración Anticipado Anticipado
0 $2,100,000
1 $2,100,000 $2,347 $19,688 $924 0 0 3,150 $26,108 $2,097,653 $0 $0 $0 $0 11.25%
2 $2,097,653 $2,369 $19,665 $923 0 0 3,146 $26,104 $2,095,284 $0 $0 $0 $0 $0 11.25%
3 $2,095,284 $2,391 $19,643 $922 0 0 3,143 $26,099 $2,092,893 $0 $0 $0 $0 11.25%
4 $2,092,893 $2,414 $19,621 $921 0 0 3,139 $26,095 $2,090,480 $0 $0 $0 $0 $0 11.25%
5 $2,090,480 $2,436 $19,598 $920 0 0 3,136 $26,090 $2,088,044 $0 $0 $0 $0 11.25%
6 $2,088,044 $2,459 $19,575 $919 0 0 3,132 $26,085 $2,085,585 $0 $0 $0 $0 $0 11.25%
7 $2,085,585 $2,482 $19,552 $918 0 0 3,128 $26,080 $2,083,103 $0 $0 $0 $0 11.25%
8 $2,083,103 $2,505 $19,529 $917 0 0 3,125 $26,076 $2,080,597 $0 $0 $0 $0 $0 11.25%
9 $2,080,597 $2,529 $19,506 $915 0 0 3,121 $26,071 $2,078,068 $0 $0 $0 $0 11.25%
10 $2,078,068 $2,552 $19,482 $914 0 0 3,117 $26,066 $2,075,516 $0 $0 $0 $0 $0 11.25%
11 $2,075,516 $2,576 $19,458 $913 0 0 3,113 $26,061 $2,072,940 $0 $0 $0 $0 11.25%
12 $2,072,940 $2,601 $19,434 $912 0 0 3,109 $26,056 $2,070,339 $0 $0 $0 $0 $0 11.25%
13 $2,070,339 $2,625 $19,409 $911 0 0 3,106 $26,051 $2,067,714 $0 $0 $0 $0 11.25%
14 $2,067,714 $2,650 $19,385 $910 0 0 3,102 $26,046 $2,065,064 $0 $0 $0 $0 $0 11.25%
15 $2,065,064 $2,674 $19,360 $909 0 0 3,098 $26,041 $2,062,390 $0 $0 $0 $0 11.25%
16 $2,062,390 $2,699 $19,335 $907 0 0 3,094 $26,035 $2,059,691 $0 $0 $0 $0 $0 11.25%
17 $2,059,691 $2,725 $19,310 $906 0 0 3,090 $26,030 $2,056,966 $0 $0 $0 $0 11.25%
18 $2,056,966 $2,750 $19,284 $905 0 0 3,085 $26,025 $2,054,216 $0 $0 $0 $0 $0 11.25%
19 $2,054,216 $2,776 $19,258 $904 0 0 3,081 $26,020 $2,051,439 $0 $0 $0 $0 11.25%
20 $2,051,439 $2,802 $19,232 $903 0 0 3,077 $26,014 $2,048,637 $0 $0 $0 $0 $0 11.25%
21 $2,048,637 $2,828 $19,206 $901 0 0 3,073 $26,009 $2,045,809 $0 $0 $0 $0 11.25%
22 $2,045,809 $2,855 $19,179 $900 0 0 3,069 $26,003 $2,042,954 $0 $0 $0 $0 $0 11.25%
23 $2,042,954 $2,882 $19,153 $899 0 0 3,064 $25,998 $2,040,072 $0 $0 $0 $0 11.25%
24 $2,040,072 $2,909 $19,126 $898 0 0 3,060 $25,992 $2,037,164 $0 $0 $0 $0 $0 11.25%
25 $2,037,164 $2,936 $19,098 $896 0 0 3,056 $25,986 $2,034,228 $0 $0 $0 $0 11.25%
26 $2,034,228 $2,963 $19,071 $895 0 0 3,051 $25,981 $2,031,264 $0 $0 $0 $0 $0 11.25%
27 $2,031,264 $2,991 $19,043 $894 0 0 3,047 $25,975 $2,028,273 $0 $0 $0 $0 11.25%
28 $2,028,273 $3,019 $19,015 $892 0 0 3,042 $25,969 $2,025,254 $0 $0 $0 $0 $0 11.25%
29 $2,025,254 $3,048 $18,987 $891 0 0 3,038 $25,963 $2,022,206 $0 $0 $0 $0 11.25%
30 $2,022,206 $3,076 $18,958 $890 0 0 3,033 $25,957 $2,019,130 $0 $0 $0 $0 $0 11.25%
31 $2,019,130 $3,105 $18,929 $888 0 0 3,029 $25,951 $2,016,025 $0 $0 $0 $0 11.25%
32 $2,016,025 $3,134 $18,900 $887 0 0 3,024 $25,945 $2,012,891 $0 $0 $0 $0 $0 11.25%
33 $2,012,891 $3,164 $18,871 $886 0 0 3,019 $25,939 $2,009,727 $0 $0 $0 $0 11.25%
34 $2,009,727 $3,193 $18,841 $884 0 0 3,015 $25,933 $2,006,534 $0 $0 $0 $0 $0 11.25%
35 $2,006,534 $3,223 $18,811 $883 0 0 3,010 $25,927 $2,003,311 $0 $0 $0 $0 11.25%
36 $2,003,311 $3,253 $18,781 $881 0 0 3,005 $25,921 $2,000,057 $0 $0 $0 $0 $0 11.25%
37 $2,000,057 $3,284 $18,751 $880 0 0 3,000 $25,914 $1,996,774 $0 $0 $0 $0 11.25%
38 $1,996,774 $3,315 $18,720 $879 0 0 2,995 $25,908 $1,993,459 $0 $0 $0 $0 $0 11.25%
39 $1,993,459 $3,346 $18,689 $877 0 0 2,990 $25,902 $1,990,113 $0 $0 $0 $0 11.25%
40 $1,990,113 $3,377 $18,657 $876 0 0 2,985 $25,895 $1,986,736 $0 $0 $0 $0 $0 11.25%
41 $1,986,736 $3,409 $18,626 $874 0 0 2,980 $25,889 $1,983,327 $0 $0 $0 $0 11.25%
42 $1,983,327 $3,441 $18,594 $873 0 0 2,975 $25,882 $1,979,887 $0 $0 $0 $0 $0 11.25%
43 $1,979,887 $3,473 $18,561 $871 0 0 2,970 $25,875 $1,976,414 $0 $0 $0 $0 11.25%
44 $1,976,414 $3,505 $18,529 $870 0 0 2,965 $25,869 $1,972,908 $0 $0 $0 $0 $0 11.25%
45 $1,972,908 $3,538 $18,496 $868 0 0 2,959 $25,862 $1,969,370 $0 $0 $0 $0 11.25%
46 $1,969,370 $3,572 $18,463 $867 0 0 2,954 $25,855 $1,965,798 $0 $0 $0 $0 $0 11.25%
47 $1,965,798 $3,605 $18,429 $865 0 0 2,949 $25,848 $1,962,193 $0 $0 $0 $0 11.25%
48 $1,962,193 $3,639 $18,396 $863 0 0 2,943 $25,841 $1,958,555 $0 $0 $0 $0 $0 11.25%
49 $1,958,555 $3,673 $18,361 $862 0 0 2,938 $25,834 $1,954,882 $0 $0 $0 $0 11.25%
50 $1,954,882 $3,707 $18,327 $860 0 0 2,932 $25,827 $1,951,174 $0 $0 $0 $0 $0 11.25%
51 $1,951,174 $3,742 $18,292 $859 0 0 2,927 $25,820 $1,947,432 $0 $0 $0 $0 11.25%
52 $1,947,432 $3,777 $18,257 $857 0 0 2,921 $25,812 $1,943,655 $0 $0 $0 $0 $0 11.25%
53 $1,943,655 $3,813 $18,222 $855 0 0 2,915 $25,805 $1,939,842 $0 $0 $0 $0 11.25%
54 $1,939,842 $3,848 $18,186 $854 0 0 2,910 $25,798 $1,935,994 $0 $0 $0 $0 $0 11.25%
55 $1,935,994 $3,884 $18,150 $852 0 0 2,904 $25,790 $1,932,110 $0 $0 $0 $0 11.25%
56 $1,932,110 $3,921 $18,114 $850 0 0 2,898 $25,783 $1,928,189 $0 $0 $0 $0 $0 11.25%
57 $1,928,189 $3,958 $18,077 $848 0 0 2,892 $25,775 $1,924,231 $0 $0 $0 $0 11.25%
58 $1,924,231 $3,995 $18,040 $847 0 0 2,886 $25,767 $1,920,236 $0 $0 $0 $0 $0 11.25%
59 $1,920,236 $4,032 $18,002 $845 0 0 2,880 $25,760 $1,916,204 $0 $0 $0 $0 11.25%
60 $1,916,204 $4,070 $17,964 $843 0 0 2,874 $25,752 $1,912,134 $0 $0 $0 $0 $0 11.25%
61 $1,912,134 $4,108 $17,926 $841 0 0 2,868 $25,744 $1,908,026 $0 $0 $0 $0 11.25%
62 $1,908,026 $4,147 $17,888 $840 0 0 2,862 $25,736 $1,903,880 $0 $0 $0 $0 $0 11.25%
63 $1,903,880 $4,186 $17,849 $838 0 0 2,856 $25,728 $1,899,694 $0 $0 $0 $0 11.25%
64 $1,899,694 $4,225 $17,810 $836 0 0 2,850 $25,720 $1,895,469 $0 $0 $0 $0 $0 11.25%
65 $1,895,469 $4,264 $17,770 $834 0 0 2,843 $25,712 $1,891,205 $0 $0 $0 $0 11.25%
66 $1,891,205 $4,304 $17,730 $832 0 0 2,837 $25,703 $1,886,901 $0 $0 $0 $0 $0 11.25%
67 $1,886,901 $4,345 $17,690 $830 0 0 2,830 $25,695 $1,882,556 $0 $0 $0 $0 11.25%
68 $1,882,556 $4,385 $17,649 $828 0 0 2,824 $25,687 $1,878,171 $0 $0 $0 $0 $0 11.25%
69 $1,878,171 $4,427 $17,608 $826 0 0 2,817 $25,678 $1,873,744 $0 $0 $0 $0 11.25%
70 $1,873,744 $4,468 $17,566 $824 0 0 2,811 $25,669 $1,869,276 $0 $0 $0 $0 $0 11.25%
71 $1,869,276 $4,510 $17,524 $822 0 0 2,804 $25,661 $1,864,766 $0 $0 $0 $0 11.25%
72 $1,864,766 $4,552 $17,482 $820 0 0 2,797 $25,652 $1,860,214 $0 $0 $0 $0 $0 11.25%
73 $1,860,214 $4,595 $17,440 $818 0 0 2,790 $25,643 $1,855,619 $0 $0 $0 $0 11.25%
74 $1,855,619 $4,638 $17,396 $816 0 0 2,783 $25,634 $1,850,981 $0 $0 $0 $0 $0 11.25%
75 $1,850,981 $4,681 $17,353 $814 0 0 2,776 $25,625 $1,846,300 $0 $0 $0 $0 11.25%
76 $1,846,300 $4,725 $17,309 $812 0 0 2,769 $25,616 $1,841,574 $0 $0 $0 $0 $0 11.25%
77 $1,841,574 $4,770 $17,265 $810 0 0 2,762 $25,607 $1,836,805 $0 $0 $0 $0 11.25%
78 $1,836,805 $4,814 $17,220 $808 0 0 2,755 $25,598 $1,831,990 $0 $0 $0 $0 $0 11.25%
79 $1,831,990 $4,859 $17,175 $806 0 0 2,748 $25,588 $1,827,131 $0 $0 $0 $0 11.25%
80 $1,827,131 $4,905 $17,129 $804 0 0 2,741 $25,579 $1,822,226 $0 $0 $0 $0 $0 11.25%
81 $1,822,226 $4,951 $17,083 $802 0 0 2,733 $25,569 $1,817,275 $0 $0 $0 $0 11.25%
82 $1,817,275 $4,997 $17,037 $800 0 0 2,726 $25,560 $1,812,277 $0 $0 $0 $0 $0 11.25%
83 $1,812,277 $5,044 $16,990 $797 0 0 2,718 $25,550 $1,807,233 $0 $0 $0 $0 11.25%
84 $1,807,233 $5,092 $16,943 $795 0 0 2,711 $25,540 $1,802,142 $0 $0 $0 $0 $0 11.25%
85 $1,802,142 $5,139 $16,895 $793 0 0 2,703 $25,531 $1,797,002 $0 $0 $0 $0 11.25%
86 $1,797,002 $5,187 $16,847 $791 0 0 2,696 $25,521 $1,791,815 $0 $0 $0 $0 $0 11.25%
87 $1,791,815 $5,236 $16,798 $788 0 0 2,688 $25,510 $1,786,579 $0 $0 $0 $0 11.25%
88 $1,786,579 $5,285 $16,749 $786 0 0 2,680 $25,500 $1,781,293 $0 $0 $0 $0 $0 11.25%
89 $1,781,293 $5,335 $16,700 $784 0 0 2,672 $25,490 $1,775,959 $0 $0 $0 $0 11.25%
90 $1,775,959 $5,385 $16,650 $781 0 0 2,664 $25,480 $1,770,574 $0 $0 $0 $0 $0 11.25%
91 $1,770,574 $5,435 $16,599 $779 0 0 2,656 $25,469 $1,765,139 $0 $0 $0 $0 11.25%
92 $1,765,139 $5,486 $16,548 $777 0 0 2,648 $25,459 $1,759,653 $0 $0 $0 $0 $0 11.25%
93 $1,759,653 $5,538 $16,497 $774 0 0 2,639 $25,448 $1,754,115 $0 $0 $0 $0 11.25%
94 $1,754,115 $5,590 $16,445 $772 0 0 2,631 $25,437 $1,748,525 $0 $0 $0 $0 $0 11.25%
95 $1,748,525 $5,642 $16,392 $769 0 0 2,623 $25,427 $1,742,883 $0 $0 $0 $0 11.25%
96 $1,742,883 $5,695 $16,340 $767 0 0 2,614 $25,416 $1,737,189 $0 $0 $0 $0 $0 11.25%
97 $1,737,189 $5,748 $16,286 $764 0 0 2,606 $25,405 $1,731,440 $0 $0 $0 $0 11.25%
98 $1,731,440 $5,802 $16,232 $762 0 0 2,597 $25,393 $1,725,638 $0 $0 $0 $0 $0 11.25%
99 $1,725,638 $5,857 $16,178 $759 0 0 2,588 $25,382 $1,719,782 $0 $0 $0 $0 11.25%
100 $1,719,782 $5,911 $16,123 $757 0 0 2,580 $25,371 $1,713,870 $0 $0 $0 $0 $0 11.25%
101 $1,713,870 $5,967 $16,068 $754 0 0 2,571 $25,359 $1,707,903 $0 $0 $0 $0 11.25%
102 $1,707,903 $6,023 $16,012 $751 0 0 2,562 $25,348 $1,701,881 $0 $0 $0 $0 $0 11.25%
103 $1,701,881 $6,079 $15,955 $749 0 0 2,553 $25,336 $1,695,801 $0 $0 $0 $0 11.25%
104 $1,695,801 $6,136 $15,898 $746 0 0 2,544 $25,324 $1,689,665 $0 $0 $0 $0 $0 11.25%
105 $1,689,665 $6,194 $15,841 $743 0 0 2,534 $25,312 $1,683,471 $0 $0 $0 $0 11.25%
106 $1,683,471 $6,252 $15,783 $741 0 0 2,525 $25,300 $1,677,220 $0 $0 $0 $0 $0 11.25%
107 $1,677,220 $6,310 $15,724 $738 0 0 2,516 $25,288 $1,670,909 $0 $0 $0 $0 11.25%
108 $1,670,909 $6,370 $15,665 $735 0 0 2,506 $25,276 $1,664,539 $0 $0 $0 $0 $0 11.25%
109 $1,664,539 $6,429 $15,605 $732 0 0 2,497 $25,264 $1,658,110 $0 $0 $0 $0 11.25%
110 $1,658,110 $6,490 $15,545 $730 0 0 2,487 $25,251 $1,651,621 $0 $0 $0 $0 $0 11.25%
111 $1,651,621 $6,550 $15,484 $727 0 0 2,477 $25,239 $1,645,070 $0 $0 $0 $0 11.25%
112 $1,645,070 $6,612 $15,423 $724 0 0 2,468 $25,226 $1,638,458 $0 $0 $0 $0 $0 11.25%
113 $1,638,458 $6,674 $15,361 $721 0 0 2,458 $25,213 $1,631,784 $0 $0 $0 $0 11.25%
114 $1,631,784 $6,736 $15,298 $718 0 0 2,448 $25,200 $1,625,048 $0 $0 $0 $0 $0 11.25%
115 $1,625,048 $6,800 $15,235 $715 0 0 2,438 $25,187 $1,618,249 $0 $0 $0 $0 11.25%
116 $1,618,249 $6,863 $15,171 $712 0 0 2,427 $25,174 $1,611,385 $0 $0 $0 $0 $0 11.25%
117 $1,611,385 $6,928 $15,107 $709 0 0 2,417 $25,160 $1,604,458 $0 $0 $0 $0 11.25%
118 $1,604,458 $6,993 $15,042 $706 0 0 2,407 $25,147 $1,597,465 $0 $0 $0 $0 $0 11.25%
119 $1,597,465 $7,058 $14,976 $703 0 0 2,396 $25,133 $1,590,407 $0 $0 $0 $0 11.25%
120 $1,590,407 $7,124 $14,910 $700 0 0 2,386 $25,120 $1,583,283 $0 $0 $0 $0 $0 11.25%
121 $1,583,283 $7,191 $14,843 $697 0 0 2,375 $25,106 $1,576,091 $0 $0 $0 $0 11.25%
122 $1,576,091 $7,259 $14,776 $693 0 0 2,364 $25,092 $1,568,833 $0 $0 $0 $0 $0 11.25%
123 $1,568,833 $7,327 $14,708 $690 0 0 2,353 $25,078 $1,561,506 $0 $0 $0 $0 11.25%
124 $1,561,506 $7,395 $14,639 $687 0 0 2,342 $25,064 $1,554,111 $0 $0 $0 $0 $0 11.25%

# INTERNAL
125 $1,554,111 $7,465 $14,570 $684 0 0 2,331 $25,049 $1,546,647 $0 $0 $0 $0 11.25%
126 $1,546,647 $7,535 $14,500 $681 0 0 2,320 $25,035 $1,539,112 $0 $0 $0 $0 $0 11.25%
127 $1,539,112 $7,605 $14,429 $677 0 0 2,309 $25,020 $1,531,507 $0 $0 $0 $0 11.25%
128 $1,531,507 $7,677 $14,358 $674 0 0 2,297 $25,005 $1,523,830 $0 $0 $0 $0 $0 11.25%
129 $1,523,830 $7,748 $14,286 $670 0 0 2,286 $24,991 $1,516,082 $0 $0 $0 $0 11.25%
130 $1,516,082 $7,821 $14,213 $667 0 0 2,274 $24,976 $1,508,261 $0 $0 $0 $0 $0 11.25%
131 $1,508,261 $7,894 $14,140 $664 0 0 2,262 $24,960 $1,500,366 $0 $0 $0 $0 11.25%
132 $1,500,366 $7,968 $14,066 $660 0 0 2,251 $24,945 $1,492,398 $0 $0 $0 $0 $0 11.25%
133 $1,492,398 $8,043 $13,991 $657 0 0 2,239 $24,930 $1,484,355 $0 $0 $0 $0 11.25%
134 $1,484,355 $8,119 $13,916 $653 0 0 2,227 $24,914 $1,476,236 $0 $0 $0 $0 $0 11.25%
135 $1,476,236 $8,195 $13,840 $650 0 0 2,214 $24,898 $1,468,041 $0 $0 $0 $0 11.25%
136 $1,468,041 $8,271 $13,763 $646 0 0 2,202 $24,882 $1,459,770 $0 $0 $0 $0 $0 11.25%
137 $1,459,770 $8,349 $13,685 $642 0 0 2,190 $24,866 $1,451,421 $0 $0 $0 $0 11.25%
138 $1,451,421 $8,427 $13,607 $639 0 0 2,177 $24,850 $1,442,994 $0 $0 $0 $0 $0 11.25%
139 $1,442,994 $8,506 $13,528 $635 0 0 2,164 $24,834 $1,434,487 $0 $0 $0 $0 11.25%
140 $1,434,487 $8,586 $13,448 $631 0 0 2,152 $24,817 $1,425,901 $0 $0 $0 $0 $0 11.25%
141 $1,425,901 $8,667 $13,368 $627 0 0 2,139 $24,801 $1,417,235 $0 $0 $0 $0 11.25%
142 $1,417,235 $8,748 $13,287 $624 0 0 2,126 $24,784 $1,408,487 $0 $0 $0 $0 $0 11.25%
143 $1,408,487 $8,830 $13,205 $620 0 0 2,113 $24,767 $1,399,657 $0 $0 $0 $0 11.25%
144 $1,399,657 $8,913 $13,122 $616 0 0 2,099 $24,750 $1,390,744 $0 $0 $0 $0 $0 11.25%
145 $1,390,744 $8,996 $13,038 $612 0 0 2,086 $24,732 $1,381,748 $0 $0 $0 $0 11.25%
146 $1,381,748 $9,080 $12,954 $608 0 0 2,073 $24,715 $1,372,668 $0 $0 $0 $0 $0 11.25%
147 $1,372,668 $9,166 $12,869 $604 0 0 2,059 $24,697 $1,363,502 $0 $0 $0 $0 11.25%
148 $1,363,502 $9,252 $12,783 $600 0 0 2,045 $24,680 $1,354,251 $0 $0 $0 $0 $0 11.25%
149 $1,354,251 $9,338 $12,696 $596 0 0 2,031 $24,662 $1,344,912 $0 $0 $0 $0 11.25%
150 $1,344,912 $9,426 $12,609 $592 0 0 2,017 $24,644 $1,335,487 $0 $0 $0 $0 $0 11.25%
151 $1,335,487 $9,514 $12,520 $588 0 0 2,003 $24,625 $1,325,972 $0 $0 $0 $0 11.25%
152 $1,325,972 $9,603 $12,431 $583 0 0 1,989 $24,607 $1,316,369 $0 $0 $0 $0 $0 11.25%
153 $1,316,369 $9,693 $12,341 $579 0 0 1,975 $24,588 $1,306,676 $0 $0 $0 $0 11.25%
154 $1,306,676 $9,784 $12,250 $575 0 0 1,960 $24,569 $1,296,891 $0 $0 $0 $0 $0 11.25%
155 $1,296,891 $9,876 $12,158 $571 0 0 1,945 $24,550 $1,287,015 $0 $0 $0 $0 11.25%
156 $1,287,015 $9,969 $12,066 $566 0 0 1,931 $24,531 $1,277,047 $0 $0 $0 $0 $0 11.25%
157 $1,277,047 $10,062 $11,972 $562 0 0 1,916 $24,512 $1,266,985 $0 $0 $0 $0 11.25%
158 $1,266,985 $10,156 $11,878 $557 0 0 1,900 $24,492 $1,256,828 $0 $0 $0 $0 $0 11.25%
159 $1,256,828 $10,252 $11,783 $553 0 0 1,885 $24,473 $1,246,577 $0 $0 $0 $0 11.25%
160 $1,246,577 $10,348 $11,687 $548 0 0 1,870 $24,453 $1,236,229 $0 $0 $0 $0 $0 11.25%
161 $1,236,229 $10,445 $11,590 $544 0 0 1,854 $24,433 $1,225,784 $0 $0 $0 $0 11.25%
162 $1,225,784 $10,543 $11,492 $539 0 0 1,839 $24,412 $1,215,241 $0 $0 $0 $0 $0 11.25%
163 $1,215,241 $10,641 $11,393 $535 0 0 1,823 $24,392 $1,204,600 $0 $0 $0 $0 11.25%
164 $1,204,600 $10,741 $11,293 $530 0 0 1,807 $24,371 $1,193,859 $0 $0 $0 $0 $0 11.25%
165 $1,193,859 $10,842 $11,192 $525 0 0 1,791 $24,350 $1,183,017 $0 $0 $0 $0 11.25%
166 $1,183,017 $10,944 $11,091 $521 0 0 1,775 $24,329 $1,172,073 $0 $0 $0 $0 $0 11.25%
167 $1,172,073 $11,046 $10,988 $516 0 0 1,758 $24,308 $1,161,027 $0 $0 $0 $0 11.25%
168 $1,161,027 $11,150 $10,885 $511 0 0 1,742 $24,287 $1,149,877 $0 $0 $0 $0 $0 11.25%
169 $1,149,877 $11,254 $10,780 $506 0 0 1,725 $24,265 $1,138,623 $0 $0 $0 $0 11.25%
170 $1,138,623 $11,360 $10,675 $501 0 0 1,708 $24,243 $1,127,263 $0 $0 $0 $0 $0 11.25%
171 $1,127,263 $11,466 $10,568 $496 0 0 1,691 $24,221 $1,115,797 $0 $0 $0 $0 11.25%
172 $1,115,797 $11,574 $10,461 $491 0 0 1,674 $24,199 $1,104,223 $0 $0 $0 $0 $0 11.25%
173 $1,104,223 $11,682 $10,352 $486 0 0 1,656 $24,177 $1,092,541 $0 $0 $0 $0 11.25%
174 $1,092,541 $11,792 $10,243 $481 0 0 1,639 $24,154 $1,080,749 $0 $0 $0 $0 $0 11.25%
175 $1,080,749 $11,902 $10,132 $476 0 0 1,621 $24,131 $1,068,847 $0 $0 $0 $0 11.25%
176 $1,068,847 $12,014 $10,020 $470 0 0 1,603 $24,108 $1,056,833 $0 $0 $0 $0 $0 11.25%
177 $1,056,833 $12,127 $9,908 $465 0 0 1,585 $24,085 $1,044,706 $0 $0 $0 $0 11.25%
178 $1,044,706 $12,240 $9,794 $460 0 0 1,567 $24,061 $1,032,466 $0 $0 $0 $0 $0 11.25%
179 $1,032,466 $12,355 $9,679 $454 0 0 1,549 $24,037 $1,020,111 $0 $0 $0 $0 11.25%
180 $1,020,111 $12,471 $9,564 $449 0 0 1,530 $24,013 $1,007,640 $0 $0 $0 $0 $0 11.25%
181 $1,007,640 $12,588 $9,447 $443 0 0 1,511 $23,989 $995,052 $0 $0 $0 $0 11.25%
182 $995,052 $12,706 $9,329 $438 0 0 1,493 $23,965 $982,347 $0 $0 $0 $0 $0 11.25%
183 $982,347 $12,825 $9,209 $432 0 0 1,474 $23,940 $969,522 $0 $0 $0 $0 11.25%
184 $969,522 $12,945 $9,089 $427 0 0 1,454 $23,915 $956,577 $0 $0 $0 $0 $0 11.25%
185 $956,577 $13,066 $8,968 $421 0 0 1,435 $23,890 $943,510 $0 $0 $0 $0 11.25%
186 $943,510 $13,189 $8,845 $415 0 0 1,415 $23,865 $930,321 $0 $0 $0 $0 $0 11.25%
187 $930,321 $13,313 $8,722 $409 0 0 1,395 $23,839 $917,009 $0 $0 $0 $0 11.25%
188 $917,009 $13,437 $8,597 $403 0 0 1,376 $23,813 $903,571 $0 $0 $0 $0 $0 11.25%
189 $903,571 $13,563 $8,471 $398 0 0 1,355 $23,787 $890,008 $0 $0 $0 $0 11.25%
190 $890,008 $13,691 $8,344 $392 0 0 1,335 $23,761 $876,317 $0 $0 $0 $0 $0 11.25%
191 $876,317 $13,819 $8,215 $386 0 0 1,314 $23,734 $862,498 $0 $0 $0 $0 11.25%
192 $862,498 $13,948 $8,086 $379 0 0 1,294 $23,708 $848,550 $0 $0 $0 $0 $0 11.25%
193 $848,550 $14,079 $7,955 $373 0 0 1,273 $23,681 $834,471 $0 $0 $0 $0 11.25%
194 $834,471 $14,211 $7,823 $367 0 0 1,252 $23,653 $820,259 $0 $0 $0 $0 $0 11.25%
195 $820,259 $14,344 $7,690 $361 0 0 1,230 $23,626 $805,915 $0 $0 $0 $0 11.25%
196 $805,915 $14,479 $7,555 $355 0 0 1,209 $23,598 $791,436 $0 $0 $0 $0 $0 11.25%
197 $791,436 $14,615 $7,420 $348 0 0 1,187 $23,570 $776,821 $0 $0 $0 $0 11.25%
198 $776,821 $14,752 $7,283 $342 0 0 1,165 $23,541 $762,070 $0 $0 $0 $0 $0 11.25%
199 $762,070 $14,890 $7,144 $335 0 0 1,143 $23,513 $747,180 $0 $0 $0 $0 11.25%
200 $747,180 $15,030 $7,005 $329 0 0 1,121 $23,484 $732,150 $0 $0 $0 $0 $0 11.25%
201 $732,150 $15,170 $6,864 $322 0 0 1,098 $23,455 $716,980 $0 $0 $0 $0 11.25%
202 $716,980 $15,313 $6,722 $315 0 0 1,075 $23,425 $701,667 $0 $0 $0 $0 $0 11.25%
203 $701,667 $15,456 $6,578 $309 0 0 1,053 $23,396 $686,211 $0 $0 $0 $0 11.25%
204 $686,211 $15,601 $6,433 $302 0 0 1,029 $23,366 $670,610 $0 $0 $0 $0 $0 11.25%
205 $670,610 $15,747 $6,287 $295 0 0 1,006 $23,335 $654,862 $0 $0 $0 $0 11.25%
206 $654,862 $15,895 $6,139 $288 0 0 982 $23,305 $638,967 $0 $0 $0 $0 $0 11.25%
207 $638,967 $16,044 $5,990 $281 0 0 958 $23,274 $622,923 $0 $0 $0 $0 11.25%
208 $622,923 $16,194 $5,840 $274 0 0 934 $23,243 $606,729 $0 $0 $0 $0 $0 11.25%
209 $606,729 $16,346 $5,688 $267 0 0 910 $23,211 $590,382 $0 $0 $0 $0 11.25%
210 $590,382 $16,500 $5,535 $260 0 0 886 $23,180 $573,883 $0 $0 $0 $0 $0 11.25%
211 $573,883 $16,654 $5,380 $253 0 0 861 $23,148 $557,229 $0 $0 $0 $0 11.25%
212 $557,229 $16,810 $5,224 $245 0 0 836 $23,115 $540,418 $0 $0 $0 $0 $0 11.25%
213 $540,418 $16,968 $5,066 $238 0 0 811 $23,083 $523,450 $0 $0 $0 $0 11.25%
214 $523,450 $17,127 $4,907 $230 0 0 785 $23,050 $506,323 $0 $0 $0 $0 $0 11.25%
215 $506,323 $17,288 $4,747 $223 0 0 759 $23,017 $489,036 $0 $0 $0 $0 11.25%
216 $489,036 $17,450 $4,585 $215 0 0 734 $22,983 $471,586 $0 $0 $0 $0 $0 11.25%
217 $471,586 $17,613 $4,421 $207 0 0 707 $22,949 $453,973 $0 $0 $0 $0 11.25%
218 $453,973 $17,778 $4,256 $200 0 0 681 $22,915 $436,194 $0 $0 $0 $0 $0 11.25%
219 $436,194 $17,945 $4,089 $192 0 0 654 $22,881 $418,249 $0 $0 $0 $0 11.25%
220 $418,249 $18,113 $3,921 $184 0 0 627 $22,846 $400,136 $0 $0 $0 $0 $0 11.25%
221 $400,136 $18,283 $3,751 $176 0 0 600 $22,811 $381,853 $0 $0 $0 $0 11.25%
222 $381,853 $18,455 $3,580 $168 0 0 573 $22,775 $363,398 $0 $0 $0 $0 $0 11.25%
223 $363,398 $18,628 $3,407 $160 0 0 545 $22,739 $344,771 $0 $0 $0 $0 11.25%
224 $344,771 $18,802 $3,232 $152 0 0 517 $22,703 $325,969 $0 $0 $0 $0 $0 11.25%
225 $325,969 $18,978 $3,056 $143 0 0 489 $22,667 $306,990 $0 $0 $0 $0 11.25%
226 $306,990 $19,156 $2,878 $135 0 0 460 $22,630 $287,834 $0 $0 $0 $0 $0 11.25%
227 $287,834 $19,336 $2,698 $127 0 0 432 $22,593 $268,498 $0 $0 $0 $0 11.25%
228 $268,498 $19,517 $2,517 $118 0 0 403 $22,555 $248,981 $0 $0 $0 $0 $0 11.25%
229 $248,981 $19,700 $2,334 $110 0 0 373 $22,517 $229,281 $0 $0 $0 $0 11.25%
230 $229,281 $19,885 $2,150 $101 0 0 344 $22,479 $209,396 $0 $0 $0 $0 $0 11.25%
231 $209,396 $20,071 $1,963 $92 0 0 314 $22,441 $189,324 $0 $0 $0 $0 11.25%
232 $189,324 $20,259 $1,775 $83 0 0 284 $22,402 $169,065 $0 $0 $0 $0 $0 11.25%
233 $169,065 $20,449 $1,585 $74 0 0 254 $22,362 $148,616 $0 $0 $0 $0 11.25%
234 $148,616 $20,641 $1,393 $65 0 0 223 $22,323 $127,974 $0 $0 $0 $0 $0 11.25%
235 $127,974 $20,835 $1,200 $56 0 0 192 $22,283 $107,140 $0 $0 $0 $0 11.25%
236 $107,140 $21,030 $1,004 $47 0 0 161 $22,242 $86,110 $0 $0 $0 $0 $0 11.25%
237 $86,110 $21,227 $807 $38 0 0 129 $22,201 $64,883 $0 $0 $0 $0 11.25%
238 $64,883 $21,426 $608 $29 0 0 97 $22,160 $43,457 $0 $0 $0 $0 $0 11.25%
239 $43,457 $21,627 $407 $19 0 0 65 $22,119 $21,830 $0 $0 $0 $0 11.25%
240 $21,830 $21,830 $205 $10 0 0 33 $22,077 $0 $0 $0 $0 $0 $0 11.25%

# INTERNAL
 Totales $2,100,000 $3,188,250 $149,635 $0 $0 $510,120 $5,948,006 $0

* CAT promedio sin IVA. Informativo. Tasa fija anual. Cobertura Nacional. Crédito en Moneda Nacional. Información sujeta a cambios sin previo aviso.
Aplican condiciones. Sujeto a aprobación de crédito. Consulta términos, condiciones de contratación y comisiones en www.hsbc.com.mx
La información mostrada es para fines informativos y de comparación exclusivamente. No constituye obligación alguna para HSBC o las Aseguradoras que se indican.

El Seguro de Vida es registrado y operado por HSBC Seguros S.A. de CV., Grupo Financiero HSBC. El Seguro de Daños es registrado y operado por AXA Seguros S.A. de C.V.

# INTERNAL