COFINAVIT

Crédito Infonavit
Subcuenta Vivienda Infonav
Credito Citibanamex
Recurso Total

Tu crédito se amortizará en 240

No. Tasa** Interes Capital

0 0 0.00 0.00
1 10.25% $ 7,418.58 $ 1,110.25
2 10.25% $ 7,409.09 $ 1,119.74
3 10.25% $ 7,399.53 $ 1,129.30
4 10.25% $ 7,389.88 $ 1,138.95
5 10.25% $ 7,380.16 $ 1,148.68
6 10.25% $ 7,370.34 $ 1,158.49
7 10.25% $ 7,360.45 $ 1,168.38
8 10.25% $ 7,350.47 $ 1,178.36
9 10.25% $ 7,340.40 $ 1,188.43
10 10.25% $ 7,330.25 $ 1,198.58
11 10.25% $ 7,320.01 $ 1,208.82
12 10.25% $ 7,309.69 $ 1,219.14
13 10.25% $ 7,299.28 $ 1,229.56
14 10.25% $ 7,288.77 $ 1,240.06
15 10.25% $ 7,278.18 $ 1,250.65
16 10.25% $ 7,267.50 $ 1,261.33
17 10.25% $ 7,256.72 $ 1,272.11
18 10.25% $ 7,245.86 $ 1,282.97
19 10.25% $ 7,234.90 $ 1,293.93
20 10.25% $ 7,223.85 $ 1,304.98
21 10.25% $ 7,212.70 $ 1,316.13
22 10.25% $ 7,201.46 $ 1,327.37
23 10.25% $ 7,190.12 $ 1,338.71
24 10.25% $ 7,178.69 $ 1,350.15
25 10.25% $ 7,167.15 $ 1,361.68
26 10.25% $ 7,155.52 $ 1,373.31
27 10.25% $ 7,143.79 $ 1,385.04
28 10.25% $ 7,131.96 $ 1,396.87
29 10.25% $ 7,120.03 $ 1,408.80
30 10.25% $ 7,108.00 $ 1,420.84
31 10.25% $ 7,095.86 $ 1,432.97
32 10.25% $ 7,083.62 $ 1,445.21
33 10.25% $ 7,071.28 $ 1,457.56
34 10.25% $ 7,058.83 $ 1,470.01
35 10.25% $ 7,046.27 $ 1,482.56
36 10.25% $ 7,033.61 $ 1,495.23
37 10.25% $ 7,020.83 $ 1,508.00
38 10.25% $ 7,007.95 $ 1,520.88
39 10.25% $ 6,994.96 $ 1,533.87
40 10.25% $ 6,981.86 $ 1,546.97
41 10.25% $ 6,968.65 $ 1,560.18
42 10.25% $ 6,955.32 $ 1,573.51
43 10.25% $ 6,941.88 $ 1,586.95
44 10.25% $ 6,928.32 $ 1,600.51
45 10.25% $ 6,914.65 $ 1,614.18
46 10.25% $ 6,900.87 $ 1,627.97
47 10.25% $ 6,886.96 $ 1,641.87
48 10.25% $ 6,872.94 $ 1,655.90
49 10.25% $ 6,858.79 $ 1,670.04
50 10.25% $ 6,844.53 $ 1,684.30
51 10.25% $ 6,830.14 $ 1,698.69
52 10.25% $ 6,815.63 $ 1,713.20
53 10.25% $ 6,801.00 $ 1,727.83
54 10.25% $ 6,786.24 $ 1,742.59
55 10.25% $ 6,771.35 $ 1,757.48
56 10.25% $ 6,756.34 $ 1,772.49
57 10.25% $ 6,741.20 $ 1,787.63
58 10.25% $ 6,725.93 $ 1,802.90
59 10.25% $ 6,710.53 $ 1,818.30
60 10.25% $ 6,695.00 $ 1,833.83
61 10.25% $ 6,679.34 $ 1,849.49
62 10.25% $ 6,663.54 $ 1,865.29
63 10.25% $ 6,647.61 $ 1,881.22
64 10.25% $ 6,631.54 $ 1,897.29
65 10.25% $ 6,615.33 $ 1,913.50
66 10.25% $ 6,598.99 $ 1,929.84
67 10.25% $ 6,582.50 $ 1,946.33
 68 10.25% $ 6,565.88 $ 1,962.95
69 10.25% $ 6,549.11 $ 1,979.72
70 10.25% $ 6,532.20 $ 1,996.63
71 10.25% $ 6,515.15 $ 2,013.68
72 10.25% $ 6,497.95 $ 2,030.88
73 10.25% $ 6,480.60 $ 2,048.23
74 10.25% $ 6,463.10 $ 2,065.73
75 10.25% $ 6,445.46 $ 2,083.37
76 10.25% $ 6,427.66 $ 2,101.17
77 10.25% $ 6,409.72 $ 2,119.11
78 10.25% $ 6,391.62 $ 2,137.22
79 10.25% $ 6,373.36 $ 2,155.47
80 10.25% $ 6,354.95 $ 2,173.88
81 10.25% $ 6,336.38 $ 2,192.45
82 10.25% $ 6,317.65 $ 2,211.18
83 10.25% $ 6,298.77 $ 2,230.06
84 10.25% $ 6,279.72 $ 2,249.11
85 10.25% $ 6,260.51 $ 2,268.32
86 10.25% $ 6,241.13 $ 2,287.70
87 10.25% $ 6,221.59 $ 2,307.24
88 10.25% $ 6,201.88 $ 2,326.95
89 10.25% $ 6,182.01 $ 2,346.82
90 10.25% $ 6,161.96 $ 2,366.87
91 10.25% $ 6,141.74 $ 2,387.09
92 10.25% $ 6,121.35 $ 2,407.48
93 10.25% $ 6,100.79 $ 2,428.04
94 10.25% $ 6,080.05 $ 2,448.78
95 10.25% $ 6,059.13 $ 2,469.70
96 10.25% $ 6,038.04 $ 2,490.79
97 10.25% $ 6,016.76 $ 2,512.07
98 10.25% $ 5,995.31 $ 2,533.52
99 10.25% $ 5,973.67 $ 2,555.17
100 10.25% $ 5,951.84 $ 2,576.99
101 10.25% $ 5,929.83 $ 2,599.00
102 10.25% $ 5,907.63 $ 2,621.20
103 10.25% $ 5,885.24 $ 2,643.59
104 10.25% $ 5,862.66 $ 2,666.17
105 10.25% $ 5,839.89 $ 2,688.95
106 10.25% $ 5,816.92 $ 2,711.91
107 10.25% $ 5,793.75 $ 2,735.08
108 10.25% $ 5,770.39 $ 2,758.44
109 10.25% $ 5,746.83 $ 2,782.00
110 10.25% $ 5,723.07 $ 2,805.77
111 10.25% $ 5,699.10 $ 2,829.73
112 10.25% $ 5,674.93 $ 2,853.90
113 10.25% $ 5,650.55 $ 2,878.28
114 10.25% $ 5,625.97 $ 2,902.86
115 10.25% $ 5,601.17 $ 2,927.66
116 10.25% $ 5,576.17 $ 2,952.67
117 10.25% $ 5,550.94 $ 2,977.89
118 10.25% $ 5,525.51 $ 3,003.32
119 10.25% $ 5,499.86 $ 3,028.98
120 10.25% $ 5,473.98 $ 3,054.85
121 10.25% $ 5,447.89 $ 3,080.94
122 10.25% $ 5,421.57 $ 3,107.26
123 10.25% $ 5,395.03 $ 3,133.80
124 10.25% $ 5,368.26 $ 3,160.57
125 10.25% $ 5,341.27 $ 3,187.56
126 10.25% $ 5,314.04 $ 3,214.79
127 10.25% $ 5,286.58 $ 3,242.25
128 10.25% $ 5,258.89 $ 3,269.95
129 10.25% $ 5,230.96 $ 3,297.88
130 10.25% $ 5,202.79 $ 3,326.05
131 10.25% $ 5,174.38 $ 3,354.46
132 10.25% $ 5,145.72 $ 3,383.11
133 10.25% $ 5,116.83 $ 3,412.01
134 10.25% $ 5,087.68 $ 3,441.15
135 10.25% $ 5,058.29 $ 3,470.54
136 10.25% $ 5,028.64 $ 3,500.19
137 10.25% $ 4,998.75 $ 3,530.08
138 10.25% $ 4,968.59 $ 3,560.24
139 10.25% $ 4,938.18 $ 3,590.65
140 10.25% $ 4,907.51 $ 3,621.32
141 10.25% $ 4,876.58 $ 3,652.25
142 10.25% $ 4,845.39 $ 3,683.45
143 10.25% $ 4,813.92 $ 3,714.91
144 10.25% $ 4,782.19 $ 3,746.64
145 10.25% $ 4,750.19 $ 3,778.64
146 10.25% $ 4,717.91 $ 3,810.92
147 10.25% $ 4,685.36 $ 3,843.47
148 10.25% $ 4,652.53 $ 3,876.30
149 10.25% $ 4,619.42 $ 3,909.41
150 10.25% $ 4,586.03 $ 3,942.80
151 10.25% $ 4,552.35 $ 3,976.48
152 10.25% $ 4,518.38 $ 4,010.45
153 10.25% $ 4,484.13 $ 4,044.70
154 10.25% $ 4,449.58 $ 4,079.25
155 10.25% $ 4,414.74 $ 4,114.10
156 10.25% $ 4,379.60 $ 4,149.24
157 10.25% $ 4,344.15 $ 4,184.68
158 10.25% $ 4,308.41 $ 4,220.42
159 10.25% $ 4,272.36 $ 4,256.47
160 10.25% $ 4,236.00 $ 4,292.83
161 10.25% $ 4,199.33 $ 4,329.50
162 10.25% $ 4,162.35 $ 4,366.48
163 10.25% $ 4,125.06 $ 4,403.77
164 10.25% $ 4,087.44 $ 4,441.39
165 10.25% $ 4,049.50 $ 4,479.33
166 10.25% $ 4,011.24 $ 4,517.59
167 10.25% $ 3,972.66 $ 4,556.18
168 10.25% $ 3,933.74 $ 4,595.09
169 10.25% $ 3,894.49 $ 4,634.34
170 10.25% $ 3,854.90 $ 4,673.93
171 10.25% $ 3,814.98 $ 4,713.85
172 10.25% $ 3,774.72 $ 4,754.12
173 10.25% $ 3,734.11 $ 4,794.72
174 10.25% $ 3,693.15 $ 4,835.68
175 10.25% $ 3,651.85 $ 4,876.98
176 10.25% $ 3,610.19 $ 4,918.64
177 10.25% $ 3,568.18 $ 4,960.65
178 10.25% $ 3,525.81 $ 5,003.03
179 10.25% $ 3,483.07 $ 5,045.76
180 10.25% $ 3,439.97 $ 5,088.86
181 10.25% $ 3,396.50 $ 5,132.33
182 10.25% $ 3,352.67 $ 5,176.17
183 10.25% $ 3,308.45 $ 5,220.38
184 10.25% $ 3,263.86 $ 5,264.97
185 10.25% $ 3,218.89 $ 5,309.94
186 10.25% $ 3,173.53 $ 5,355.30
187 10.25% $ 3,127.79 $ 5,401.04
188 10.25% $ 3,081.66 $ 5,447.17
189 10.25% $ 3,035.13 $ 5,493.70
190 10.25% $ 2,988.20 $ 5,540.63
191 10.25% $ 2,940.88 $ 5,587.95
192 10.25% $ 2,893.15 $ 5,635.68
193 10.25% $ 2,845.01 $ 5,683.82
194 10.25% $ 2,796.46 $ 5,732.37
195 10.25% $ 2,747.50 $ 5,781.34
196 10.25% $ 2,698.11 $ 5,830.72
197 10.25% $ 2,648.31 $ 5,880.52
198 10.25% $ 2,598.08 $ 5,930.75
199 10.25% $ 2,547.42 $ 5,981.41
200 10.25% $ 2,496.33 $ 6,032.50
201 10.25% $ 2,444.80 $ 6,084.03
202 10.25% $ 2,392.84 $ 6,136.00
203 10.25% $ 2,340.42 $ 6,188.41
204 10.25% $ 2,287.56 $ 6,241.27
205 10.25% $ 2,234.25 $ 6,294.58
206 10.25% $ 2,180.49 $ 6,348.34
207 10.25% $ 2,126.26 $ 6,402.57
208 10.25% $ 2,071.57 $ 6,457.26
209 10.25% $ 2,016.42 $ 6,512.41
210 10.25% $ 1,960.79 $ 6,568.04
211 10.25% $ 1,904.69 $ 6,624.14
212 10.25% $ 1,848.11 $ 6,680.72
213 10.25% $ 1,791.04 $ 6,737.79
214 10.25% $ 1,733.49 $ 6,795.34
215 10.25% $ 1,675.45 $ 6,853.38
216 10.25% $ 1,616.91 $ 6,911.92
217 10.25% $ 1,557.87 $ 6,970.96
218 10.25% $ 1,498.33 $ 7,030.51
219 10.25% $ 1,438.27 $ 7,090.56
220 10.25% $ 1,377.71 $ 7,151.12
221 10.25% $ 1,316.63 $ 7,212.21
222 10.25% $ 1,255.02 $ 7,273.81
223 10.25% $ 1,192.89 $ 7,335.94
224 10.25% $ 1,130.23 $ 7,398.60
225 10.25% $ 1,067.03 $ 7,461.80
226 10.25% $ 1,003.30 $ 7,525.53
227 10.25% $ 939.02 $ 7,589.82
228 10.25% $ 874.19 $ 7,654.64
229 10.25% $ 808.80 $ 7,720.03
230 10.25% $ 742.86 $ 7,785.97
231 10.25% $ 676.36 $ 7,852.48
232 10.25% $ 609.28 $ 7,919.55
233 10.25% $ 541.64 $ 7,987.19
234 10.25% $ 473.41 $ 8,055.42
235 10.25% $ 404.61 $ 8,124.23
236 10.25% $ 335.21 $ 8,193.62
237 10.25% $ 265.22 $ 8,263.61
238 10.25% $ 194.64 $ 8,334.19
239 10.25% $ 123.45 $ 8,405.38
 240 10.25% $ 51.66 $ 6,047.52

TOTALES $ 1,175,973.48 $ 868,516.46

 COFINAVIT Citibanamex PAGOS FIJOS 20 años

Crédito Infonavit $ 485,177.61 Pago Mensual Infonavit

uenta Vivienda Infonavit $ 69,205.25 Pago Mensual Citibanamex
Credito Citibanamex $ 868,516.46 Pago Mensual Total
Recurso Total $ 1,422,899.32 Ingreso Neto Requerido

meses
Seguro De vida Seguro De Daños Pago Mensual

0.00 0.00 $ -
$ 411.68 $ 360.00 $ 9,300.51
$ 411.15 $ 360.00 $ 9,299.98
$ 410.62 $ 360.00 $ 9,299.45
$ 410.08 $ 360.00 $ 9,298.92
$ 409.54 $ 360.00 $ 9,298.38
$ 409.00 $ 360.00 $ 9,297.83
$ 408.45 $ 360.00 $ 9,297.28
$ 407.90 $ 360.00 $ 9,296.73
$ 407.34 $ 360.00 $ 9,296.17
$ 406.78 $ 360.00 $ 9,295.61
$ 406.21 $ 360.00 $ 9,295.04
$ 405.63 $ 360.00 $ 9,294.47
$ 405.06 $ 360.00 $ 9,293.89
$ 404.47 $ 360.00 $ 9,293.31
$ 403.89 $ 360.00 $ 9,292.72
$ 403.29 $ 360.00 $ 9,292.12
$ 402.70 $ 360.00 $ 9,291.53
$ 402.09 $ 360.00 $ 9,290.92
$ 401.48 $ 360.00 $ 9,290.32
$ 400.87 $ 360.00 $ 9,289.70
$ 400.25 $ 360.00 $ 9,289.08
$ 399.63 $ 360.00 $ 9,288.46
$ 399.00 $ 360.00 $ 9,287.83
$ 398.36 $ 360.00 $ 9,287.20
$ 397.72 $ 360.00 $ 9,286.56
$ 397.08 $ 360.00 $ 9,285.91
$ 396.43 $ 360.00 $ 9,285.26
$ 395.77 $ 360.00 $ 9,284.60
$ 395.11 $ 360.00 $ 9,283.94
$ 394.44 $ 360.00 $ 9,283.27
$ 393.77 $ 360.00 $ 9,282.60
$ 393.09 $ 360.00 $ 9,281.92
$ 392.40 $ 360.00 $ 9,281.24
$ 391.71 $ 360.00 $ 9,280.54
$ 391.02 $ 360.00 $ 9,279.85
$ 390.31 $ 360.00 $ 9,279.15
$ 389.60 $ 360.00 $ 9,278.44
$ 388.89 $ 360.00 $ 9,277.72
$ 388.17 $ 360.00 $ 9,277.00
$ 387.44 $ 360.00 $ 9,276.27
$ 386.71 $ 360.00 $ 9,275.54
$ 385.97 $ 360.00 $ 9,274.80
$ 385.22 $ 360.00 $ 9,274.06
$ 384.47 $ 360.00 $ 9,273.30
$ 383.71 $ 360.00 $ 9,272.54
$ 382.95 $ 360.00 $ 9,271.78
$ 382.18 $ 360.00 $ 9,271.01
$ 381.40 $ 360.00 $ 9,270.23
$ 380.61 $ 360.00 $ 9,269.44
$ 379.82 $ 360.00 $ 9,268.65
$ 379.02 $ 360.00 $ 9,267.85
$ 378.22 $ 360.00 $ 9,267.05
$ 377.41 $ 360.00 $ 9,266.24
$ 376.59 $ 360.00 $ 9,265.42
$ 375.76 $ 360.00 $ 9,264.59
$ 374.93 $ 360.00 $ 9,263.76
$ 374.09 $ 360.00 $ 9,262.92
$ 373.24 $ 360.00 $ 9,262.07
$ 372.39 $ 360.00 $ 9,261.22
$ 371.52 $ 360.00 $ 9,260.36
$ 370.65 $ 360.00 $ 9,259.49
$ 369.78 $ 360.00 $ 9,258.61
$ 368.89 $ 360.00 $ 9,257.73
$ 368.00 $ 360.00 $ 9,256.83
$ 367.10 $ 360.00 $ 9,255.93
$ 366.20 $ 360.00 $ 9,255.03
$ 365.28 $ 360.00 $ 9,254.11
$ 364.36 $ 360.00 $ 9,253.19
$ 363.43 $ 360.00 $ 9,252.26
$ 362.49 $ 360.00 $ 9,251.32
$ 361.54 $ 360.00 $ 9,250.37
$ 360.59 $ 360.00 $ 9,249.42
$ 359.63 $ 360.00 $ 9,248.46
$ 358.66 $ 360.00 $ 9,247.49
$ 357.68 $ 360.00 $ 9,246.51
$ 356.69 $ 360.00 $ 9,245.52
$ 355.69 $ 360.00 $ 9,244.52
$ 354.69 $ 360.00 $ 9,243.52
$ 353.67 $ 360.00 $ 9,242.51
$ 352.65 $ 360.00 $ 9,241.48
$ 351.62 $ 360.00 $ 9,240.45
$ 350.58 $ 360.00 $ 9,239.42
$ 349.54 $ 360.00 $ 9,238.37
$ 348.48 $ 360.00 $ 9,237.31
$ 347.41 $ 360.00 $ 9,236.24
$ 346.34 $ 360.00 $ 9,235.17
$ 345.25 $ 360.00 $ 9,234.08
$ 344.16 $ 360.00 $ 9,232.99
$ 343.06 $ 360.00 $ 9,231.89
$ 341.94 $ 360.00 $ 9,230.78
$ 340.82 $ 360.00 $ 9,229.65
$ 339.69 $ 360.00 $ 9,228.52
$ 338.55 $ 360.00 $ 9,227.38
$ 337.40 $ 360.00 $ 9,226.23
$ 336.24 $ 360.00 $ 9,225.07
$ 335.07 $ 360.00 $ 9,223.90
$ 333.89 $ 360.00 $ 9,222.72
$ 332.70 $ 360.00 $ 9,221.53
$ 331.49 $ 360.00 $ 9,220.33
$ 330.28 $ 360.00 $ 9,219.12
$ 329.06 $ 360.00 $ 9,217.89
$ 327.83 $ 360.00 $ 9,216.66
$ 326.59 $ 360.00 $ 9,215.42
$ 325.33 $ 360.00 $ 9,214.17
$ 324.07 $ 360.00 $ 9,212.90
$ 322.80 $ 360.00 $ 9,211.63
$ 321.51 $ 360.00 $ 9,210.34
$ 320.21 $ 360.00 $ 9,209.05
$ 318.91 $ 360.00 $ 9,207.74
$ 317.59 $ 360.00 $ 9,206.42
$ 316.26 $ 360.00 $ 9,205.09
$ 314.92 $ 360.00 $ 9,203.75
$ 313.56 $ 360.00 $ 9,202.40
$ 312.20 $ 360.00 $ 9,201.03
$ 310.82 $ 360.00 $ 9,199.66
$ 309.44 $ 360.00 $ 9,198.27
$ 308.04 $ 360.00 $ 9,196.87
$ 306.63 $ 360.00 $ 9,195.46
$ 305.20 $ 360.00 $ 9,194.03
$ 303.77 $ 360.00 $ 9,192.60
$ 302.32 $ 360.00 $ 9,191.15
$ 300.86 $ 360.00 $ 9,189.69
$ 299.38 $ 360.00 $ 9,188.22
$ 297.90 $ 360.00 $ 9,186.73
$ 296.40 $ 360.00 $ 9,185.23
$ 294.89 $ 360.00 $ 9,183.72
$ 293.37 $ 360.00 $ 9,182.20
$ 291.83 $ 360.00 $ 9,180.66
$ 290.28 $ 360.00 $ 9,179.11
$ 288.72 $ 360.00 $ 9,177.55
$ 287.14 $ 360.00 $ 9,175.97
$ 285.55 $ 360.00 $ 9,174.38
$ 283.95 $ 360.00 $ 9,172.78
$ 282.33 $ 360.00 $ 9,171.16
$ 280.70 $ 360.00 $ 9,169.53
$ 279.05 $ 360.00 $ 9,167.88
$ 277.39 $ 360.00 $ 9,166.23
$ 275.72 $ 360.00 $ 9,164.55
$ 274.03 $ 360.00 $ 9,162.86
$ 272.33 $ 360.00 $ 9,161.16
$ 270.61 $ 360.00 $ 9,159.45
$ 268.88 $ 360.00 $ 9,157.72
$ 267.14 $ 360.00 $ 9,155.97
$ 265.38 $ 360.00 $ 9,154.21
$ 263.60 $ 360.00 $ 9,152.43
$ 261.81 $ 360.00 $ 9,150.64
$ 260.00 $ 360.00 $ 9,148.83
$ 258.18 $ 360.00 $ 9,147.01
$ 256.34 $ 360.00 $ 9,145.18
$ 254.49 $ 360.00 $ 9,143.32
$ 252.62 $ 360.00 $ 9,141.45
$ 250.74 $ 360.00 $ 9,139.57
$ 248.84 $ 360.00 $ 9,137.67
$ 246.92 $ 360.00 $ 9,135.75
$ 244.99 $ 360.00 $ 9,133.82
$ 243.04 $ 360.00 $ 9,131.87
$ 241.07 $ 360.00 $ 9,129.90
$ 239.09 $ 360.00 $ 9,127.92
$ 237.08 $ 360.00 $ 9,125.92
$ 235.07 $ 360.00 $ 9,123.90
$ 233.03 $ 360.00 $ 9,121.86
$ 230.98 $ 360.00 $ 9,119.81
$ 228.91 $ 360.00 $ 9,117.74
$ 226.82 $ 360.00 $ 9,115.65
$ 224.72 $ 360.00 $ 9,113.55
$ 222.59 $ 360.00 $ 9,111.43
$ 220.45 $ 360.00 $ 9,109.28
$ 218.29 $ 360.00 $ 9,107.13
$ 216.12 $ 360.00 $ 9,104.95
$ 213.92 $ 360.00 $ 9,102.75
$ 211.70 $ 360.00 $ 9,100.54
$ 209.47 $ 360.00 $ 9,098.30
$ 207.22 $ 360.00 $ 9,096.05
$ 204.94 $ 360.00 $ 9,093.77
$ 202.65 $ 360.00 $ 9,091.48
$ 200.34 $ 360.00 $ 9,089.17
$ 198.01 $ 360.00 $ 9,086.84
$ 195.66 $ 360.00 $ 9,084.49
$ 193.28 $ 360.00 $ 9,082.12
$ 190.89 $ 360.00 $ 9,079.72
$ 188.48 $ 360.00 $ 9,077.31
$ 186.05 $ 360.00 $ 9,074.88
$ 183.59 $ 360.00 $ 9,072.43
$ 181.12 $ 360.00 $ 9,069.95
$ 178.62 $ 360.00 $ 9,067.46
$ 176.11 $ 360.00 $ 9,064.94
$ 173.57 $ 360.00 $ 9,062.40
$ 171.01 $ 360.00 $ 9,059.84
$ 168.43 $ 360.00 $ 9,057.26
$ 165.82 $ 360.00 $ 9,054.66
$ 163.20 $ 360.00 $ 9,052.03
$ 160.55 $ 360.00 $ 9,049.38
$ 157.88 $ 360.00 $ 9,046.71
$ 155.18 $ 360.00 $ 9,044.01
$ 152.47 $ 360.00 $ 9,041.30
$ 149.73 $ 360.00 $ 9,038.56
$ 146.96 $ 360.00 $ 9,035.79
$ 144.17 $ 360.00 $ 9,033.01
$ 141.36 $ 360.00 $ 9,030.19
$ 138.53 $ 360.00 $ 9,027.36
$ 135.67 $ 360.00 $ 9,024.50
$ 132.78 $ 360.00 $ 9,021.62
$ 129.88 $ 360.00 $ 9,018.71
$ 126.94 $ 360.00 $ 9,015.77
$ 123.98 $ 360.00 $ 9,012.82
$ 121.00 $ 360.00 $ 9,009.83
$ 117.99 $ 360.00 $ 9,006.82
$ 114.96 $ 360.00 $ 9,003.79
$ 111.90 $ 360.00 $ 9,000.73
$ 108.81 $ 360.00 $ 8,997.64
$ 105.70 $ 360.00 $ 8,994.53
$ 102.56 $ 360.00 $ 8,991.39
$ 99.39 $ 360.00 $ 8,988.22
$ 96.20 $ 360.00 $ 8,985.03
$ 92.98 $ 360.00 $ 8,981.81
$ 89.73 $ 360.00 $ 8,978.56
$ 86.45 $ 360.00 $ 8,975.28
$ 83.15 $ 360.00 $ 8,971.98
$ 79.81 $ 360.00 $ 8,968.65
$ 76.45 $ 360.00 $ 8,965.28
$ 73.06 $ 360.00 $ 8,961.89
$ 69.64 $ 360.00 $ 8,958.48
$ 66.20 $ 360.00 $ 8,955.03
$ 62.72 $ 360.00 $ 8,951.55
$ 59.21 $ 360.00 $ 8,948.04
$ 55.68 $ 360.00 $ 8,944.51
$ 52.11 $ 360.00 $ 8,940.94
$ 48.51 $ 360.00 $ 8,937.34
$ 44.88 $ 360.00 $ 8,933.71
$ 41.22 $ 360.00 $ 8,930.06
$ 37.53 $ 360.00 $ 8,926.36
$ 33.81 $ 360.00 $ 8,922.64
$ 30.06 $ 360.00 $ 8,918.89
$ 26.27 $ 360.00 $ 8,915.10
$ 22.45 $ 360.00 $ 8,911.28
$ 18.60 $ 360.00 $ 8,907.43
$ 14.72 $ 360.00 $ 8,903.55
$ 10.80 $ 360.00 $ 8,899.63
$ 6.85 $ 360.00 $ 8,895.68
$ 2.87 $ 360.00 $ 6,462.04

$ 65,257.92 $ 86,400.00 $ - $ 2,196,147.86

 Valor Avaluo
Valor Compraventa
Desembolso Inicial
Avaluo **
$ 4,589.00 Gastos Notariales
$ 9,299.98 Apartado ya pagado
$ 13,888.98 Enganche
$ 20,833.47 Gastos Infonavit
TOTAL

Saldo Final

868,515.85
867,405.60
866,285.86
865,156.56
864,017.61
862,868.93
861,710.45
860,542.06
859,363.70
858,175.27
856,976.69
855,767.88
854,548.73
853,319.18
852,079.12
850,828.47
849,567.14
848,295.03
847,012.06
845,718.12
844,413.14
843,097.01
841,769.64
840,430.93
839,080.78
837,719.10
836,345.79
834,960.75
833,563.88
832,155.08
830,734.25
829,301.27
827,856.06
826,398.51
824,928.50
823,445.94
821,950.71
820,442.72
818,921.84
817,387.97
815,841.00
814,280.81
812,707.30
811,120.35
809,519.84
807,905.67
806,277.70
804,635.83
802,979.93
801,309.89
799,625.59
797,926.90
796,213.70
794,485.86
792,743.27
790,985.79
789,213.30
787,425.67
785,622.78
783,804.48
781,970.65
780,121.15
778,255.86
776,374.64
774,477.34
772,563.85
770,634.00
768,687.67
766,724.72
764,745.00
762,748.37
760,734.69
758,703.80
756,655.57
754,589.85
752,506.47
750,405.31
748,286.19
746,148.98
743,993.51
741,819.63
739,627.18
737,416.00
735,185.93
732,936.82
730,668.50
728,380.80
726,073.56
723,746.61
721,399.78
719,032.91
716,645.83
714,238.35
711,810.31
709,361.53
706,891.83
704,401.04
701,888.97
699,355.45
696,800.28
694,223.29
691,624.29
689,003.09
686,359.50
683,693.32
681,004.38
678,292.46
675,557.38
672,798.94
670,016.94
667,211.18
664,381.45
661,527.54
658,649.27
655,746.40
652,818.74
649,866.08
646,888.19
643,884.87
640,855.89
637,801.04
634,720.10
631,612.84
628,479.04
625,318.47
622,130.91
618,916.11
615,673.86
612,403.92
609,106.04
605,780.00
602,425.54
599,042.43
595,630.43
592,189.28
588,718.73
585,218.55
581,688.46
578,128.22
574,537.58
570,916.26
567,264.01
563,580.56
559,865.65
556,119.01
552,340.37
548,529.45
544,685.98
540,809.68
536,900.27
532,957.46
528,980.98
524,970.54
520,925.83
516,846.58
512,732.49
508,583.25
504,398.57
500,178.15
495,921.68
491,628.85
487,299.35
482,932.88
478,529.10
474,087.71
469,608.38
465,090.80
460,534.62
455,939.53
451,305.18
446,631.25
441,917.40
437,163.29
432,368.57
427,532.89
422,655.90
417,737.26
412,776.61
407,773.58
402,727.82
397,638.96
392,506.64
387,330.47
382,110.09
376,845.12
371,535.18
366,179.88
360,778.84
355,331.67
349,837.97
344,297.34
338,709.39
333,073.71
327,389.88
321,657.51
315,876.18
310,045.46
304,164.94
298,234.19
292,252.78
286,220.28
280,136.25
274,000.25
267,811.85
261,570.58
255,276.00
248,927.66
242,525.09
236,067.83
229,555.42
222,987.38
216,363.23
209,682.51
202,944.72
196,149.38
189,296.00
182,384.07
175,413.11
168,382.60
161,292.05
154,140.92
146,928.72
139,654.91
132,318.97
124,920.36
117,458.57
109,933.03
102,343.22
94,688.57
86,968.54
79,182.57
71,330.10
63,410.55
55,423.35
47,367.94
39,243.71
31,050.09
22,786.48
14,452.29
6,046.91
 -0.61

$ -
 $ 1,500,000.00
$ 1,500,000.00
mbolso Inicial
$ 5,500.00 ** Reembolsable en firma
$ 118,616.29
-$ 15,000.00
$ 77,100.68
$ 9,129.03
$ 195,346.00
 COFINAVIT Citiban

Crédito Infonavit
Subcuenta Vivienda Infonav
Credito Citibanamex
Recurso Total

Tu crédito se amortizará en 240

No. Tasa** Interes Capital

0 0 0.00 0.00
1 10.25% 7,498.73 1,122.25
2 10.25% 7,489.14 1,131.83
3 10.25% 7,479.48 1,141.50
4 10.25% 7,469.73 1,151.25
5 10.25% 7,459.89 1,161.09
6 10.25% 7,449.97 1,171.00
7 10.25% 7,439.97 1,181.01
8 10.25% 7,429.88 1,191.09
9 10.25% 7,419.71 1,201.27
10 10.25% 7,409.45 1,211.53
11 10.25% 7,399.10 1,221.88
12 10.25% 7,388.66 1,232.31
13 10.25% 7,378.14 1,242.84
14 10.25% 7,367.52 1,253.46
15 10.25% 7,356.82 1,264.16
16 10.25% 7,346.02 1,274.96
17 10.25% 7,335.13 1,285.85
18 10.25% 7,324.14 1,296.83
19 10.25% 7,313.07 1,307.91
20 10.25% 7,301.89 1,319.08
21 10.25% 7,290.63 1,330.35
22 10.25% 7,279.26 1,341.71
23 10.25% 7,267.80 1,353.17
24 10.25% 7,256.25 1,364.73
25 10.25% 7,244.59 1,376.39
26 10.25% 7,232.83 1,388.15
27 10.25% 7,220.97 1,400.00
28 10.25% 7,209.02 1,411.96
29 10.25% 7,196.96 1,424.02
30 10.25% 7,184.79 1,436.19
31 10.25% 7,172.52 1,448.45
32 10.25% 7,160.15 1,460.83
33 10.25% 7,147.67 1,473.30
34 10.25% 7,135.09 1,485.89
35 10.25% 7,122.40 1,498.58
36 10.25% 7,109.60 1,511.38
37 10.25% 7,096.69 1,524.29
38 10.25% 7,083.67 1,537.31
39 10.25% 7,070.54 1,550.44
40 10.25% 7,057.29 1,563.68
41 10.25% 7,043.94 1,577.04
42 10.25% 7,030.47 1,590.51
43 10.25% 7,016.88 1,604.10
44 10.25% 7,003.18 1,617.80
45 10.25% 6,989.36 1,631.62
46 10.25% 6,975.42 1,645.55
47 10.25% 6,961.37 1,659.61
48 10.25% 6,947.19 1,673.79
49 10.25% 6,932.90 1,688.08
50 10.25% 6,918.48 1,702.50
51 10.25% 6,903.93 1,717.04
52 10.25% 6,889.27 1,731.71
53 10.25% 6,874.48 1,746.50
54 10.25% 6,859.56 1,761.42
55 10.25% 6,844.51 1,776.47
56 10.25% 6,829.34 1,791.64
57 10.25% 6,814.03 1,806.94
58 10.25% 6,798.60 1,822.38
59 10.25% 6,783.03 1,837.94
60 10.25% 6,767.34 1,853.64
61 10.25% 6,751.50 1,869.48
62 10.25% 6,735.53 1,885.44
63 10.25% 6,719.43 1,901.55
64 10.25% 6,703.19 1,917.79
65 10.25% 6,686.81 1,934.17
66 10.25% 6,670.28 1,950.69
67 10.25% 6,653.62 1,967.36
 68 10.25% 6,636.82 1,984.16
69 10.25% 6,619.87 2,001.11
70 10.25% 6,602.78 2,018.20
71 10.25% 6,585.54 2,035.44
72 10.25% 6,568.15 2,052.83
73 10.25% 6,550.62 2,070.36
74 10.25% 6,532.93 2,088.05
75 10.25% 6,515.10 2,105.88
76 10.25% 6,497.11 2,123.87
77 10.25% 6,478.97 2,142.01
78 10.25% 6,460.67 2,160.31
79 10.25% 6,442.22 2,178.76
80 10.25% 6,423.61 2,197.37
81 10.25% 6,404.84 2,216.14
82 10.25% 6,385.91 2,235.07
83 10.25% 6,366.82 2,254.16
84 10.25% 6,347.57 2,273.41
85 10.25% 6,328.15 2,292.83
86 10.25% 6,308.56 2,312.42
87 10.25% 6,288.81 2,332.17
88 10.25% 6,268.89 2,352.09
89 10.25% 6,248.80 2,372.18
90 10.25% 6,228.54 2,392.44
91 10.25% 6,208.10 2,412.88
92 10.25% 6,187.49 2,433.49
93 10.25% 6,166.70 2,454.27
94 10.25% 6,145.74 2,475.24
95 10.25% 6,124.60 2,496.38
96 10.25% 6,103.28 2,517.70
97 10.25% 6,081.77 2,539.21
98 10.25% 6,060.08 2,560.90
99 10.25% 6,038.21 2,582.77
100 10.25% 6,016.15 2,604.83
101 10.25% 5,993.90 2,627.08
102 10.25% 5,971.46 2,649.52
103 10.25% 5,948.82 2,672.15
104 10.25% 5,926.00 2,694.98
105 10.25% 5,902.98 2,718.00
106 10.25% 5,879.76 2,741.21
107 10.25% 5,856.35 2,764.63
108 10.25% 5,832.74 2,788.24
109 10.25% 5,808.92 2,812.06
110 10.25% 5,784.90 2,836.08
111 10.25% 5,760.67 2,860.30
112 10.25% 5,736.24 2,884.74
113 10.25% 5,711.60 2,909.38
114 10.25% 5,686.75 2,934.23
115 10.25% 5,661.69 2,959.29
116 10.25% 5,636.41 2,984.57
117 10.25% 5,610.92 3,010.06
118 10.25% 5,585.21 3,035.77
119 10.25% 5,559.28 3,061.70
120 10.25% 5,533.12 3,087.85
121 10.25% 5,506.75 3,114.23
122 10.25% 5,480.15 3,140.83
123 10.25% 5,453.32 3,167.66
124 10.25% 5,426.26 3,194.72
125 10.25% 5,398.97 3,222.00
126 10.25% 5,371.45 3,249.52
127 10.25% 5,343.70 3,277.28
128 10.25% 5,315.70 3,305.27
129 10.25% 5,287.47 3,333.51
130 10.25% 5,259.00 3,361.98
131 10.25% 5,230.28 3,390.70
132 10.25% 5,201.32 3,419.66
133 10.25% 5,172.11 3,448.87
134 10.25% 5,142.65 3,478.33
135 10.25% 5,112.94 3,508.04
136 10.25% 5,082.97 3,538.00
137 10.25% 5,052.75 3,568.22
138 10.25% 5,022.28 3,598.70
139 10.25% 4,991.54 3,629.44
140 10.25% 4,960.53 3,660.44
141 10.25% 4,929.27 3,691.71
142 10.25% 4,897.74 3,723.24
143 10.25% 4,865.93 3,755.05
144 10.25% 4,833.86 3,787.12
145 10.25% 4,801.51 3,819.47
146 10.25% 4,768.89 3,852.09
147 10.25% 4,735.98 3,885.00
148 10.25% 4,702.80 3,918.18
149 10.25% 4,669.33 3,951.65
150 10.25% 4,635.58 3,985.40
151 10.25% 4,601.53 4,019.44
152 10.25% 4,567.20 4,053.78
153 10.25% 4,532.58 4,088.40
154 10.25% 4,497.65 4,123.32
155 10.25% 4,462.43 4,158.54
156 10.25% 4,426.91 4,194.07
157 10.25% 4,391.09 4,229.89
158 10.25% 4,354.96 4,266.02
159 10.25% 4,318.52 4,302.46
160 10.25% 4,281.77 4,339.21
161 10.25% 4,244.71 4,376.27
162 10.25% 4,207.32 4,413.65
163 10.25% 4,169.62 4,451.35
164 10.25% 4,131.60 4,489.38
165 10.25% 4,093.26 4,527.72
166 10.25% 4,054.58 4,566.40
167 10.25% 4,015.58 4,605.40
168 10.25% 3,976.24 4,644.74
169 10.25% 3,936.57 4,684.41
170 10.25% 3,896.55 4,724.43
171 10.25% 3,856.20 4,764.78
172 10.25% 3,815.50 4,805.48
173 10.25% 3,774.45 4,846.53
174 10.25% 3,733.05 4,887.92
175 10.25% 3,691.30 4,929.67
176 10.25% 3,649.20 4,971.78
177 10.25% 3,606.73 5,014.25
178 10.25% 3,563.90 5,057.08
179 10.25% 3,520.70 5,100.28
180 10.25% 3,477.14 5,143.84
181 10.25% 3,433.20 5,187.78
182 10.25% 3,388.89 5,232.09
183 10.25% 3,344.20 5,276.78
184 10.25% 3,299.13 5,321.85
185 10.25% 3,253.67 5,367.31
186 10.25% 3,207.82 5,413.16
187 10.25% 3,161.58 5,459.39
188 10.25% 3,114.95 5,506.03
189 10.25% 3,067.92 5,553.06
190 10.25% 3,020.49 5,600.49
191 10.25% 2,972.65 5,648.33
192 10.25% 2,924.41 5,696.57
193 10.25% 2,875.75 5,745.23
194 10.25% 2,826.67 5,794.30
195 10.25% 2,777.18 5,843.80
196 10.25% 2,727.26 5,893.71
197 10.25% 2,676.92 5,944.06
198 10.25% 2,626.15 5,994.83
199 10.25% 2,574.94 6,046.03
200 10.25% 2,523.30 6,097.68
201 10.25% 2,471.22 6,149.76
202 10.25% 2,418.69 6,202.29
203 10.25% 2,365.71 6,255.27
204 10.25% 2,312.28 6,308.70
205 10.25% 2,258.39 6,362.58
206 10.25% 2,204.05 6,416.93
207 10.25% 2,149.23 6,471.74
208 10.25% 2,093.96 6,527.02
209 10.25% 2,038.20 6,582.77
210 10.25% 1,981.98 6,639.00
211 10.25% 1,925.27 6,695.71
212 10.25% 1,868.07 6,752.90
213 10.25% 1,810.39 6,810.58
214 10.25% 1,752.22 6,868.76
215 10.25% 1,693.55 6,927.43
216 10.25% 1,634.38 6,986.60
217 10.25% 1,574.70 7,046.28
218 10.25% 1,514.51 7,106.46
219 10.25% 1,453.81 7,167.17
220 10.25% 1,392.59 7,228.38
221 10.25% 1,330.85 7,290.13
222 10.25% 1,268.58 7,352.40
223 10.25% 1,205.78 7,415.20
224 10.25% 1,142.44 7,478.54
225 10.25% 1,078.56 7,542.42
226 10.25% 1,014.14 7,606.84
227 10.25% 949.16 7,671.82
228 10.25% 883.63 7,737.35
229 10.25% 817.54 7,803.44
230 10.25% 750.89 7,870.09
231 10.25% 683.66 7,937.31
232 10.25% 615.87 8,005.11
233 10.25% 547.49 8,073.49
234 10.25% 478.53 8,142.45
235 10.25% 408.98 8,212.00
236 10.25% 338.83 8,282.14
237 10.25% 268.09 8,352.89
238 10.25% 196.74 8,424.24
239 10.25% 124.79 8,496.19
 240 10.25% 52.21 6,112.86

TOTALES $ 1,188,678.82 $ 877,900.00

 COFINAVIT Citibanamex PAGOS FIJOS 20 años Alternativa 1

Crédito Infonavit $ 485,177.61 Pago Mensual Infonavit

uenta Vivienda Infonavit $ 69,205.25 Pago Mensual Citibanamex
Credito Citibanamex $ 877,900.00 Pago Mensual Total
Recurso Total $ 1,432,282.86 Ingreso Neto Requerido

meses
Seguro De vida Seguro De Daños Pago Mensual

0.00 0.00 $ -
416.12 360.00 $ 9,397.10
415.59 360.00 $ 9,396.57
415.06 360.00 $ 9,396.03
414.52 360.00 $ 9,395.49
413.97 360.00 $ 9,394.95
413.42 360.00 $ 9,394.40
412.86 360.00 $ 9,393.84
412.30 360.00 $ 9,393.28
411.74 360.00 $ 9,392.72
411.17 360.00 $ 9,392.15
410.60 360.00 $ 9,391.57
410.02 360.00 $ 9,390.99
409.43 360.00 $ 9,390.41
408.84 360.00 $ 9,389.82
408.25 360.00 $ 9,389.23
407.65 360.00 $ 9,388.63
407.05 360.00 $ 9,388.02
406.44 360.00 $ 9,387.41
405.82 360.00 $ 9,386.80
405.20 360.00 $ 9,386.18
404.58 360.00 $ 9,385.55
403.95 360.00 $ 9,384.92
403.31 360.00 $ 9,384.29
402.67 360.00 $ 9,383.65
402.02 360.00 $ 9,383.00
401.37 360.00 $ 9,382.35
400.71 360.00 $ 9,381.69
400.05 360.00 $ 9,381.03
399.38 360.00 $ 9,380.36
398.70 360.00 $ 9,379.68
398.02 360.00 $ 9,379.00
397.34 360.00 $ 9,378.31
396.64 360.00 $ 9,377.62
395.95 360.00 $ 9,376.92
395.24 360.00 $ 9,376.22
394.53 360.00 $ 9,375.51
393.81 360.00 $ 9,374.79
393.09 360.00 $ 9,374.07
392.36 360.00 $ 9,373.34
391.63 360.00 $ 9,372.61
390.89 360.00 $ 9,371.86
390.14 360.00 $ 9,371.12
389.39 360.00 $ 9,370.36
388.63 360.00 $ 9,369.60
387.86 360.00 $ 9,368.84
387.08 360.00 $ 9,368.06
386.30 360.00 $ 9,367.28
385.52 360.00 $ 9,366.50
384.72 360.00 $ 9,365.70
383.92 360.00 $ 9,364.90
383.12 360.00 $ 9,364.10
382.30 360.00 $ 9,363.28
381.48 360.00 $ 9,362.46
380.66 360.00 $ 9,361.63
379.82 360.00 $ 9,360.80
378.98 360.00 $ 9,359.96
378.13 360.00 $ 9,359.11
377.27 360.00 $ 9,358.25
376.41 360.00 $ 9,357.39
375.54 360.00 $ 9,356.52
374.66 360.00 $ 9,355.64
373.77 360.00 $ 9,354.75
372.88 360.00 $ 9,353.86
371.98 360.00 $ 9,352.96
371.07 360.00 $ 9,352.05
370.15 360.00 $ 9,351.13
369.23 360.00 $ 9,350.21
368.29 360.00 $ 9,349.27
367.35 360.00 $ 9,348.33
366.41 360.00 $ 9,347.38
365.45 360.00 $ 9,346.43
364.48 360.00 $ 9,345.46
363.51 360.00 $ 9,344.49
362.53 360.00 $ 9,343.51
361.54 360.00 $ 9,342.52
360.54 360.00 $ 9,341.52
359.54 360.00 $ 9,340.51
358.52 360.00 $ 9,339.50
357.50 360.00 $ 9,338.47
356.46 360.00 $ 9,337.44
355.42 360.00 $ 9,336.40
354.37 360.00 $ 9,335.35
353.31 360.00 $ 9,334.29
352.24 360.00 $ 9,333.22
351.17 360.00 $ 9,332.14
350.08 360.00 $ 9,331.06
348.98 360.00 $ 9,329.96
347.88 360.00 $ 9,328.86
346.76 360.00 $ 9,327.74
345.64 360.00 $ 9,326.62
344.50 360.00 $ 9,325.48
343.36 360.00 $ 9,324.34
342.21 360.00 $ 9,323.18
341.04 360.00 $ 9,322.02
339.87 360.00 $ 9,320.85
338.69 360.00 $ 9,319.67
337.49 360.00 $ 9,318.47
336.29 360.00 $ 9,317.27
335.08 360.00 $ 9,316.05
333.85 360.00 $ 9,314.83
332.62 360.00 $ 9,313.60
331.37 360.00 $ 9,312.35
330.12 360.00 $ 9,311.09
328.85 360.00 $ 9,309.83
327.57 360.00 $ 9,308.55
326.28 360.00 $ 9,307.26
324.98 360.00 $ 9,305.96
323.67 360.00 $ 9,304.65
322.35 360.00 $ 9,303.33
321.02 360.00 $ 9,302.00
319.68 360.00 $ 9,300.65
318.32 360.00 $ 9,299.30
316.95 360.00 $ 9,297.93
315.57 360.00 $ 9,296.55
314.18 360.00 $ 9,295.16
312.78 360.00 $ 9,293.76
311.36 360.00 $ 9,292.34
309.94 360.00 $ 9,290.92
308.50 360.00 $ 9,289.48
307.05 360.00 $ 9,288.03
305.58 360.00 $ 9,286.56
304.11 360.00 $ 9,285.09
302.62 360.00 $ 9,283.60
301.12 360.00 $ 9,282.10
299.60 360.00 $ 9,280.58
298.08 360.00 $ 9,279.05
296.54 360.00 $ 9,277.51
294.98 360.00 $ 9,275.96
293.42 360.00 $ 9,274.39
291.84 360.00 $ 9,272.81
290.24 360.00 $ 9,271.22
288.64 360.00 $ 9,269.61
287.01 360.00 $ 9,267.99
285.38 360.00 $ 9,266.36
283.73 360.00 $ 9,264.71
282.07 360.00 $ 9,263.05
280.39 360.00 $ 9,261.37
278.70 360.00 $ 9,259.68
276.99 360.00 $ 9,257.97
275.27 360.00 $ 9,256.25
273.54 360.00 $ 9,254.52
271.79 360.00 $ 9,252.77
270.02 360.00 $ 9,251.00
268.24 360.00 $ 9,249.22
266.45 360.00 $ 9,247.43
264.64 360.00 $ 9,245.62
262.81 360.00 $ 9,243.79
260.97 360.00 $ 9,241.95
259.11 360.00 $ 9,240.09
257.24 360.00 $ 9,238.22
255.35 360.00 $ 9,236.33
253.45 360.00 $ 9,234.42
251.52 360.00 $ 9,232.50
249.59 360.00 $ 9,230.56
247.63 360.00 $ 9,228.61
245.66 360.00 $ 9,226.64
243.67 360.00 $ 9,224.65
241.67 360.00 $ 9,222.65
239.65 360.00 $ 9,220.62
237.61 360.00 $ 9,218.58
235.55 360.00 $ 9,216.53
233.48 360.00 $ 9,214.45
231.38 360.00 $ 9,212.36
229.27 360.00 $ 9,210.25
227.15 360.00 $ 9,208.12
225.00 360.00 $ 9,205.98
222.84 360.00 $ 9,203.81
220.65 360.00 $ 9,201.63
218.45 360.00 $ 9,199.43
216.23 360.00 $ 9,197.21
213.99 360.00 $ 9,194.97
211.73 360.00 $ 9,192.71
209.45 360.00 $ 9,190.43
207.16 360.00 $ 9,188.14
204.84 360.00 $ 9,185.82
202.50 360.00 $ 9,183.48
200.15 360.00 $ 9,181.13
197.77 360.00 $ 9,178.75
195.37 360.00 $ 9,176.35
192.96 360.00 $ 9,173.93
190.52 360.00 $ 9,171.50
188.06 360.00 $ 9,169.04
185.58 360.00 $ 9,166.56
183.08 360.00 $ 9,164.06
180.55 360.00 $ 9,161.53
178.01 360.00 $ 9,158.99
175.44 360.00 $ 9,156.42
172.86 360.00 $ 9,153.84
170.25 360.00 $ 9,151.23
167.62 360.00 $ 9,148.59
164.96 360.00 $ 9,145.94
162.28 360.00 $ 9,143.26
159.58 360.00 $ 9,140.56
156.86 360.00 $ 9,137.84
154.11 360.00 $ 9,135.09
151.34 360.00 $ 9,132.32
148.55 360.00 $ 9,129.53
145.73 360.00 $ 9,126.71
142.89 360.00 $ 9,123.87
140.02 360.00 $ 9,121.00
137.13 360.00 $ 9,118.11
134.22 360.00 $ 9,115.20
131.28 360.00 $ 9,112.26
128.31 360.00 $ 9,109.29
125.32 360.00 $ 9,106.30
122.31 360.00 $ 9,103.29
119.27 360.00 $ 9,100.24
116.20 360.00 $ 9,097.18
113.11 360.00 $ 9,094.08
109.99 360.00 $ 9,090.96
106.84 360.00 $ 9,087.82
103.66 360.00 $ 9,084.64
100.46 360.00 $ 9,081.44
97.24 360.00 $ 9,078.21
93.98 360.00 $ 9,074.96
90.70 360.00 $ 9,071.67
87.38 360.00 $ 9,068.36
84.04 360.00 $ 9,065.02
80.68 360.00 $ 9,061.65
77.28 360.00 $ 9,058.26
73.85 360.00 $ 9,054.83
70.40 360.00 $ 9,051.37
66.91 360.00 $ 9,047.89
63.40 360.00 $ 9,044.38
59.85 360.00 $ 9,040.83
56.28 360.00 $ 9,037.26
52.67 360.00 $ 9,033.65
49.04 360.00 $ 9,030.01
45.37 360.00 $ 9,026.35
41.67 360.00 $ 9,022.65
37.94 360.00 $ 9,018.92
34.18 360.00 $ 9,015.15
30.38 360.00 $ 9,011.36
26.55 360.00 $ 9,007.53
22.70 360.00 $ 9,003.67
18.80 360.00 $ 8,999.78
14.88 360.00 $ 8,995.86
10.92 360.00 $ 8,991.90
6.92 360.00 $ 8,987.90
 2.90 360.00 $ 6,527.97

$ 65,962.98 $ 86,400.00 $ - $ 2,218,941.79

 Valor Avaluo
Valor Compraventa
Desembolso Inicial
Avaluo **
$ 4,589.00 Gastos Notariales
$ 9,396.57 Apartado ya pagado
$ 13,985.57 Enganche
$ 20,978.36 Gastos Infonavit
TOTAL

Saldo Final

877,899.39
876,777.14
875,645.31
874,503.80
873,352.55
872,191.46
871,020.46
869,839.45
868,648.36
867,447.09
866,235.56
865,013.69
863,781.37
862,538.53
861,285.08
860,020.91
858,745.95
857,460.10
856,163.27
854,855.35
853,536.27
852,205.92
850,864.21
849,511.03
848,146.30
846,769.91
845,381.76
843,981.76
842,569.80
841,145.78
839,709.59
838,261.14
836,800.31
835,327.01
833,841.12
832,342.54
830,831.16
829,306.87
827,769.56
826,219.12
824,655.43
823,078.39
821,487.88
819,883.78
818,265.99
816,634.37
814,988.81
813,329.20
811,655.42
809,967.33
808,264.83
806,547.79
804,816.08
803,069.58
801,308.16
799,531.69
797,740.05
795,933.11
794,110.73
792,272.79
790,419.14
788,549.67
786,664.22
784,762.67
782,844.88
780,910.71
778,960.02
776,992.66
775,008.50
773,007.39
770,989.19
768,953.75
766,900.92
764,830.56
762,742.52
760,636.64
758,512.77
756,370.76
754,210.45
752,031.70
749,834.33
747,618.19
745,383.12
743,128.96
740,855.55
738,562.72
736,250.30
733,918.13
731,566.05
729,193.87
726,801.42
724,388.55
721,955.06
719,500.79
717,025.55
714,529.17
712,011.47
709,472.26
706,911.36
704,328.59
701,723.76
699,096.67
696,447.15
693,775.00
691,080.02
688,362.02
685,620.81
682,856.18
680,067.94
677,255.88
674,419.80
671,559.50
668,674.76
665,765.39
662,831.16
659,871.87
656,887.30
653,877.24
650,841.47
647,779.77
644,691.91
641,577.68
638,436.85
635,269.20
632,074.48
628,852.48
625,602.95
622,325.67
619,020.40
615,686.89
612,324.91
608,934.21
605,514.55
602,065.68
598,587.36
595,079.32
591,541.31
587,973.09
584,374.39
580,744.95
577,084.50
573,392.79
569,669.55
565,914.50
562,127.38
558,307.92
554,455.82
550,570.83
546,652.65
542,701.00
538,715.60
534,696.15
530,642.38
526,553.98
522,430.65
518,272.11
514,078.04
509,848.15
505,582.13
501,279.67
496,940.46
492,564.19
488,150.54
483,699.18
479,209.81
474,682.09
470,115.69
465,510.29
460,865.55
456,181.14
451,456.71
446,691.93
441,886.45
437,039.93
432,152.00
427,222.33
422,250.55
417,236.30
412,179.22
407,078.94
401,935.10
396,747.32
391,515.23
386,238.45
380,916.60
375,549.29
370,136.14
364,676.74
359,170.72
353,617.66
348,017.17
342,368.85
336,672.27
330,927.04
325,132.74
319,288.94
313,395.23
307,451.17
301,456.35
295,410.31
289,312.64
283,162.88
276,960.59
270,705.32
264,396.62
258,034.04
251,617.10
245,145.36
238,618.34
232,035.56
225,396.56
218,700.85
211,947.95
205,137.36
198,268.60
191,341.18
184,354.58
177,308.30
170,201.83
163,034.67
155,806.28
148,516.16
141,163.76
133,748.56
126,270.02
118,727.61
111,120.77
103,448.95
95,711.60
87,908.17
80,038.08
72,100.76
64,095.65
56,022.16
47,879.71
39,667.71
31,385.57
23,032.68
14,608.44
6,112.25
 -0.61

$ -
 $ 1,500,000.00
$ 1,500,000.00
mbolso Inicial
$ 5,500.00 ** Reembolsable en firma
$ 118,616.29
-$ 15,000.00
$ 67,717.14
$ 9,129.03
$ 185,962.46