casa premier 930 000.pdf

8
28/3/2015 Simulador https://www.bancomer.com/personas/calculadorawebhipotecario/index.html 1/8 $ 930,000.00 $ 837,000.00 90 % $ 3,025.00 $ 780.00 $ 0.00 $ 50,305.00 $ 93,000.00 $ 143,305.00 $ 46,500.00 Recursos Valor de la vivienda: Crédito BBVA Bancomer: Financiamiento real: Gastos de originación Gastos notariales: Honorarios por avalúo: Gastos de investigación: Comisión por apertura: Total de gastos: Enganche: Desembolso inicial requerido: Producto sugerido: Pago Saldo insoluto Interés Amortización Mensualidad (sin accesorios) Seguros de vida y daños Comisión Aut. Dif. Mensualidad total Pagos anticipados 1 837,000.00 7,393.50 1,019.24 8,412.74 667.19 209.25 9,289.18 0 2 835,980.76 7,384.50 1,028.24 8,412.74 666.79 209.25 9,288.78 0 3 834,952.52 7,375.41 1,037.32 8,412.74 666.39 209.25 9,288.38 0 4 833,915.20 7,366.25 1,046.49 8,412.74 665.99 209.25 9,287.98 0 5 832,868.71 7,357.01 1,055.73 8,412.74 665.58 209.25 9,287.57 0 6 831,812.98 7,347.68 1,065.06 8,412.74 665.17 209.25 9,287.16 0 7 830,747.92 7,338.27 1,074.47 8,412.74 664.76 209.25 9,286.75 0 8 829,673.45 7,328.78 1,083.96 8,412.74 664.34 209.25 9,286.33 0 Simulación de tu crédito Nombre Del Cliente: Victor Trujillo Plazo: 20 años Tasa: 10.60 % Pago por mil: $ 10.05 Com. por aut. diferida: $ 0.25 Factor seguro de vida: $ 0.3883 Factor seguro de daños: $ 0.5075 Valor destructible: $ 674,250.00 CAT: 12.8 % Financiamiento máximo: 90 % Ingreso mensual estimado: $ 27,867.53 Pesos TF Menor Enganche + 5%

Upload: jason-perez

Post on 22-Dec-2015

215 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: casa premier 930 000.pdf

28/3/2015 Simulador

https://www.bancomer.com/personas/calculadora­web­hipotecario/index.html 1/8

$ 930,000.00

$ 837,000.00

90 %

$ 3,025.00

$ 780.00

$ 0.00

$ 50,305.00

$ 93,000.00

$ 143,305.00

$ 46,500.00

Recursos

Valor de la vivienda:

Crédito BBVA Bancomer:

Financiamiento real:

Gastos de originación

Gastos notariales:

Honorarios por avalúo:

Gastos de investigación:

Comisión por apertura:

Total de gastos:

Enganche:

Desembolso inicial requerido:

Producto sugerido:

PagoSaldo

insoluto Interés AmortizaciónMensualidad

(sinaccesorios)

Seguros devida ydaños

ComisiónAut. Dif.

Mensualidadtotal

Pagosanticipados

1 837,000.00 7,393.50 1,019.24 8,412.74 667.19 209.25 9,289.18 0

2 835,980.76 7,384.50 1,028.24 8,412.74 666.79 209.25 9,288.78 0

3 834,952.52 7,375.41 1,037.32 8,412.74 666.39 209.25 9,288.38 0

4 833,915.20 7,366.25 1,046.49 8,412.74 665.99 209.25 9,287.98 0

5 832,868.71 7,357.01 1,055.73 8,412.74 665.58 209.25 9,287.57 0

6 831,812.98 7,347.68 1,065.06 8,412.74 665.17 209.25 9,287.16 0

7 830,747.92 7,338.27 1,074.47 8,412.74 664.76 209.25 9,286.75 0

8 829,673.45 7,328.78 1,083.96 8,412.74 664.34 209.25 9,286.33 0

Simulación de tu crédito

Nombre Del Cliente: Victor Trujillo

Plazo: 20 años

Tasa: 10.60 %

Pago por mil: $ 10.05

Com. por aut. diferida: $ 0.25

Factor seguro de vida: $ 0.3883

Factor seguro de daños: $ 0.5075

Valor destructible: $ 674,250.00

CAT: 12.8 %

Financiamiento máximo: 90 %

Ingreso mensual estimado: $ 27,867.53

Pesos TF Menor Enganche +

5%

Page 2: casa premier 930 000.pdf

28/3/2015 Simulador

https://www.bancomer.com/personas/calculadora­web­hipotecario/index.html 2/8

9 828,589.49 7,319.21 1,093.53 8,412.74 663.92 209.25 9,285.91 0

10 827,495.96 7,309.55 1,103.19 8,412.74 663.50 209.25 9,285.49 0

11 826,392.77 7,299.80 1,112.94 8,412.74 663.07 209.25 9,285.06 0

12 825,279.83 7,289.97 1,122.77 8,412.74 662.64 209.25 9,284.63 0

13 824,157.06 7,280.05 1,132.68 8,412.74 662.20 209.25 9,284.19 0

14 823,024.38 7,270.05 1,142.69 8,412.74 661.76 209.25 9,283.75 0

15 821,881.69 7,259.95 1,152.78 8,412.74 661.32 209.25 9,283.31 0

16 820,728.91 7,249.77 1,162.97 8,412.74 660.87 209.25 9,282.86 0

17 819,565.94 7,239.50 1,173.24 8,412.74 660.42 209.25 9,282.41 0

18 818,392.70 7,229.14 1,183.60 8,412.74 659.96 209.25 9,281.95 0

19 817,209.10 7,218.68 1,194.06 8,412.74 659.50 209.25 9,281.49 0

20 816,015.04 7,208.13 1,204.61 8,412.74 659.04 209.25 9,281.03 0

21 814,810.43 7,197.49 1,215.25 8,412.74 658.57 209.25 9,280.56 0

22 813,595.18 7,186.76 1,225.98 8,412.74 658.10 209.25 9,280.09 0

23 812,369.20 7,175.93 1,236.81 8,412.74 657.62 209.25 9,279.61 0

24 811,132.39 7,165.00 1,247.74 8,412.74 657.14 209.25 9,279.13 0

25 809,884.65 7,153.98 1,258.76 8,412.74 656.66 209.25 9,278.65 0

26 808,625.89 7,142.86 1,269.88 8,412.74 656.17 209.25 9,278.16 0

27 807,356.01 7,131.64 1,281.09 8,412.74 655.68 209.25 9,277.67 0

28 806,074.92 7,120.33 1,292.41 8,412.74 655.18 209.25 9,277.17 0

29 804,782.51 7,108.91 1,303.83 8,412.74 654.68 209.25 9,276.67 0

30 803,478.68 7,097.40 1,315.34 8,412.74 654.17 209.25 9,276.16 0

31 802,163.34 7,085.78 1,326.96 8,412.74 653.66 209.25 9,275.65 0

32 800,836.38 7,074.05 1,338.68 8,412.74 653.15 209.25 9,275.13 0

33 799,497.70 7,062.23 1,350.51 8,412.74 652.63 209.25 9,274.62 0

34 798,147.19 7,050.30 1,362.44 8,412.74 652.10 209.25 9,274.09 0

35 796,784.75 7,038.27 1,374.47 8,412.74 651.57 209.25 9,273.56 0

36 795,410.28 7,026.12 1,386.61 8,412.74 651.04 209.25 9,273.03 0

37 794,023.67 7,013.88 1,398.86 8,412.74 650.50 209.25 9,272.49 0

38 792,624.81 7,001.52 1,411.22 8,412.74 649.96 209.25 9,271.95 0

39 791,213.59 6,989.05 1,423.68 8,412.74 649.41 209.25 9,271.40 0

40 789,789.91 6,976.48 1,436.26 8,412.74 648.86 209.25 9,270.85 0

41 788,353.65 6,963.79 1,448.95 8,412.74 648.30 209.25 9,270.29 0

42 786,904.70 6,950.99 1,461.75 8,412.74 647.74 209.25 9,269.73 0

43 785,442.95 6,938.08 1,474.66 8,412.74 647.17 209.25 9,269.16 0

Page 3: casa premier 930 000.pdf

28/3/2015 Simulador

https://www.bancomer.com/personas/calculadora­web­hipotecario/index.html 3/8

44 783,968.29 6,925.05 1,487.69 8,412.74 646.60 209.25 9,268.59 0

45 782,480.60 6,911.91 1,500.83 8,412.74 646.02 209.25 9,268.01 0

46 780,979.77 6,898.65 1,514.08 8,412.74 645.44 209.25 9,267.42 0

47 779,465.69 6,885.28 1,527.46 8,412.74 644.85 209.25 9,266.84 0

48 777,938.23 6,871.79 1,540.95 8,412.74 644.26 209.25 9,266.24 0

49 776,397.28 6,858.18 1,554.56 8,412.74 643.66 209.25 9,265.65 0

50 774,842.72 6,844.44 1,568.29 8,412.74 643.05 209.25 9,265.04 0

51 773,274.43 6,830.59 1,582.15 8,412.74 642.44 209.25 9,264.43 0

52 771,692.28 6,816.62 1,596.12 8,412.74 641.83 209.25 9,263.82 0

53 770,096.16 6,802.52 1,610.22 8,412.74 641.21 209.25 9,263.20 0

54 768,485.94 6,788.29 1,624.45 8,412.74 640.58 209.25 9,262.57 0

55 766,861.49 6,773.94 1,638.80 8,412.74 639.95 209.25 9,261.94 0

56 765,222.69 6,759.47 1,653.27 8,412.74 639.32 209.25 9,261.31 0

57 763,569.42 6,744.86 1,667.88 8,412.74 638.68 209.25 9,260.66 0

58 761,901.54 6,730.13 1,682.61 8,412.74 638.03 209.25 9,260.02 0

59 760,218.93 6,715.27 1,697.47 8,412.74 637.37 209.25 9,259.36 0

60 758,521.46 6,700.27 1,712.47 8,412.74 636.72 209.25 9,258.70 0

61 756,808.99 6,685.15 1,727.59 8,412.74 636.05 209.25 9,258.04 0

62 755,081.40 6,669.89 1,742.85 8,412.74 635.38 209.25 9,257.37 0

63 753,338.55 6,654.49 1,758.25 8,412.74 634.70 209.25 9,256.69 0

64 751,580.30 6,638.96 1,773.78 8,412.74 634.02 209.25 9,256.01 0

65 749,806.52 6,623.29 1,789.45 8,412.74 633.33 209.25 9,255.32 0

66 748,017.07 6,607.48 1,805.25 8,412.74 632.64 209.25 9,254.63 0

67 746,211.82 6,591.54 1,821.20 8,412.74 631.94 209.25 9,253.92 0

68 744,390.62 6,575.45 1,837.29 8,412.74 631.23 209.25 9,253.22 0

69 742,553.33 6,559.22 1,853.52 8,412.74 630.52 209.25 9,252.50 0

70 740,699.81 6,542.85 1,869.89 8,412.74 629.80 209.25 9,251.78 0

71 738,829.92 6,526.33 1,886.41 8,412.74 629.07 209.25 9,251.06 0

72 736,943.51 6,509.67 1,903.07 8,412.74 628.34 209.25 9,250.33 0

73 735,040.44 6,492.86 1,919.88 8,412.74 627.60 209.25 9,249.59 0

74 733,120.56 6,475.90 1,936.84 8,412.74 626.85 209.25 9,248.84 0

75 731,183.72 6,458.79 1,953.95 8,412.74 626.10 209.25 9,248.09 0

76 729,229.77 6,441.53 1,971.21 8,412.74 625.34 209.25 9,247.33 0

77 727,258.56 6,424.12 1,988.62 8,412.74 624.58 209.25 9,246.56 0

78 725,269.94 6,406.55 2,006.19 8,412.74 623.80 209.25 9,245.79 0

Page 4: casa premier 930 000.pdf

28/3/2015 Simulador

https://www.bancomer.com/personas/calculadora­web­hipotecario/index.html 4/8

79 723,263.75 6,388.83 2,023.91 8,412.74 623.03 209.25 9,245.01 0

80 721,239.84 6,370.95 2,041.79 8,412.74 622.24 209.25 9,244.23 0

81 719,198.05 6,352.92 2,059.82 8,412.74 621.45 209.25 9,243.43 0

82 717,138.23 6,334.72 2,078.02 8,412.74 620.65 209.25 9,242.63 0

83 715,060.21 6,316.37 2,096.37 8,412.74 619.84 209.25 9,241.83 0

84 712,963.84 6,297.85 2,114.89 8,412.74 619.03 209.25 9,241.01 0

85 710,848.95 6,279.17 2,133.57 8,412.74 618.20 209.25 9,240.19 0

86 708,715.38 6,260.32 2,152.42 8,412.74 617.38 209.25 9,239.36 0

87 706,562.96 6,241.31 2,171.43 8,412.74 616.54 209.25 9,238.53 0

88 704,391.53 6,222.13 2,190.61 8,412.74 615.70 209.25 9,237.69 0

89 702,200.92 6,202.77 2,209.96 8,412.74 614.85 209.25 9,236.83 0

90 699,990.96 6,183.25 2,229.48 8,412.74 613.99 209.25 9,235.98 0

91 697,761.48 6,163.56 2,249.18 8,412.74 613.12 209.25 9,235.11 0

92 695,512.30 6,143.69 2,269.05 8,412.74 612.25 209.25 9,234.24 0

93 693,243.25 6,123.65 2,289.09 8,412.74 611.37 209.25 9,233.36 0

94 690,954.16 6,103.43 2,309.31 8,412.74 610.48 209.25 9,232.47 0

95 688,644.85 6,083.03 2,329.71 8,412.74 609.58 209.25 9,231.57 0

96 686,315.14 6,062.45 2,350.29 8,412.74 608.68 209.25 9,230.67 0

97 683,964.85 6,041.69 2,371.05 8,412.74 607.77 209.25 9,229.75 0

98 681,593.80 6,020.75 2,391.99 8,412.74 606.84 209.25 9,228.83 0

99 679,201.81 5,999.62 2,413.12 8,412.74 605.92 209.25 9,227.90 0

100 676,788.69 5,978.30 2,434.44 8,412.74 604.98 209.25 9,226.97 0

101 674,354.25 5,956.80 2,455.94 8,412.74 604.03 209.25 9,226.02 0

102 671,898.31 5,935.10 2,477.64 8,412.74 603.08 209.25 9,225.07 0

103 669,420.67 5,913.22 2,499.52 8,412.74 602.12 209.25 9,224.11 0

104 666,921.15 5,891.14 2,521.60 8,412.74 601.15 209.25 9,223.14 0

105 664,399.55 5,868.86 2,543.88 8,412.74 600.17 209.25 9,222.16 0

106 661,855.67 5,846.39 2,566.35 8,412.74 599.18 209.25 9,221.17 0

107 659,289.32 5,823.72 2,589.02 8,412.74 598.18 209.25 9,220.17 0

108 656,700.30 5,800.85 2,611.89 8,412.74 597.18 209.25 9,219.17 0

109 654,088.41 5,777.78 2,634.96 8,412.74 596.16 209.25 9,218.15 0

110 651,453.45 5,754.51 2,658.23 8,412.74 595.14 209.25 9,217.13 0

111 648,795.22 5,731.02 2,681.71 8,412.74 594.11 209.25 9,216.10 0

112 646,113.51 5,707.34 2,705.40 8,412.74 593.07 209.25 9,215.06 0

113 643,408.11 5,683.44 2,729.30 8,412.74 592.02 209.25 9,214.01 0

Page 5: casa premier 930 000.pdf

28/3/2015 Simulador

https://www.bancomer.com/personas/calculadora­web­hipotecario/index.html 5/8

114 640,678.81 5,659.33 2,753.41 8,412.74 590.96 209.25 9,212.95 0

115 637,925.40 5,635.01 2,777.73 8,412.74 589.89 209.25 9,211.88 0

116 635,147.67 5,610.47 2,802.27 8,412.74 588.81 209.25 9,210.80 0

117 632,345.40 5,585.72 2,827.02 8,412.74 587.72 209.25 9,209.71 0

118 629,518.38 5,560.75 2,851.99 8,412.74 586.62 209.25 9,208.61 0

119 626,666.39 5,535.55 2,877.19 8,412.74 585.52 209.25 9,207.50 0

120 623,789.20 5,510.14 2,902.60 8,412.74 584.40 209.25 9,206.39 0

121 620,886.60 5,484.50 2,928.24 8,412.74 583.27 209.25 9,205.26 0

122 617,958.36 5,458.63 2,954.11 8,412.74 582.14 209.25 9,204.12 0

123 615,004.25 5,432.54 2,980.20 8,412.74 580.99 209.25 9,202.98 0

124 612,024.05 5,406.21 3,006.53 8,412.74 579.83 209.25 9,201.82 0

125 609,017.52 5,379.65 3,033.08 8,412.74 578.66 209.25 9,200.65 0

126 605,984.44 5,352.86 3,059.88 8,412.74 577.49 209.25 9,199.47 0

127 602,924.56 5,325.83 3,086.90 8,412.74 576.30 209.25 9,198.29 0

128 599,837.66 5,298.57 3,114.17 8,412.74 575.10 209.25 9,197.09 0

129 596,723.49 5,271.06 3,141.68 8,412.74 573.89 209.25 9,195.88 0

130 593,581.81 5,243.31 3,169.43 8,412.74 572.67 209.25 9,194.66 0

131 590,412.38 5,215.31 3,197.43 8,412.74 571.44 209.25 9,193.43 0

132 587,214.95 5,187.07 3,225.67 8,412.74 570.20 209.25 9,192.19 0

133 583,989.28 5,158.57 3,254.17 8,412.74 568.94 209.25 9,190.93 0

134 580,735.11 5,129.83 3,282.91 8,412.74 567.68 209.25 9,189.67 0

135 577,452.20 5,100.83 3,311.91 8,412.74 566.41 209.25 9,188.39 0

136 574,140.29 5,071.57 3,341.17 8,412.74 565.12 209.25 9,187.11 0

137 570,799.12 5,042.06 3,370.68 8,412.74 563.82 209.25 9,185.81 0

138 567,428.44 5,012.28 3,400.45 8,412.74 562.51 209.25 9,184.50 0

139 564,027.99 4,982.25 3,430.49 8,412.74 561.19 209.25 9,183.18 0

140 560,597.50 4,951.94 3,460.79 8,412.74 559.86 209.25 9,181.85 0

141 557,136.71 4,921.37 3,491.36 8,412.74 558.52 209.25 9,180.51 0

142 553,645.35 4,890.53 3,522.20 8,412.74 557.16 209.25 9,179.15 0

143 550,123.15 4,859.42 3,553.32 8,412.74 555.79 209.25 9,177.78 0

144 546,569.83 4,828.03 3,584.70 8,412.74 554.41 209.25 9,176.40 0

145 542,985.13 4,796.37 3,616.37 8,412.74 553.02 209.25 9,175.01 0

146 539,368.76 4,764.42 3,648.31 8,412.74 551.62 209.25 9,173.61 0

147 535,720.45 4,732.20 3,680.54 8,412.74 550.20 209.25 9,172.19 0

148 532,039.91 4,699.69 3,713.05 8,412.74 548.77 209.25 9,170.76 0

Page 6: casa premier 930 000.pdf

28/3/2015 Simulador

https://www.bancomer.com/personas/calculadora­web­hipotecario/index.html 6/8

149 528,326.86 4,666.89 3,745.85 8,412.74 547.33 209.25 9,169.32 0

150 524,581.01 4,633.80 3,778.94 8,412.74 545.88 209.25 9,167.86 0

151 520,802.07 4,600.42 3,812.32 8,412.74 544.41 209.25 9,166.40 0

152 516,989.75 4,566.74 3,846.00 8,412.74 542.93 209.25 9,164.92 0

153 513,143.75 4,532.77 3,879.97 8,412.74 541.44 209.25 9,163.42 0

154 509,263.78 4,498.50 3,914.24 8,412.74 539.93 209.25 9,161.92 0

155 505,349.54 4,463.92 3,948.82 8,412.74 538.41 209.25 9,160.40 0

156 501,400.72 4,429.04 3,983.70 8,412.74 536.88 209.25 9,158.86 0

157 497,417.02 4,393.85 4,018.89 8,412.74 535.33 209.25 9,157.32 0

158 493,398.13 4,358.35 4,054.39 8,412.74 533.77 209.25 9,155.76 0

159 489,343.74 4,322.54 4,090.20 8,412.74 532.19 209.25 9,154.18 0

160 485,253.54 4,286.41 4,126.33 8,412.74 530.61 209.25 9,152.59 0

161 481,127.21 4,249.96 4,162.78 8,412.74 529.00 209.25 9,150.99 0

162 476,964.43 4,213.19 4,199.55 8,412.74 527.39 209.25 9,149.38 0

163 472,764.88 4,176.09 4,236.65 8,412.74 525.76 209.25 9,147.74 0

164 468,528.23 4,138.67 4,274.07 8,412.74 524.11 209.25 9,146.10 0

165 464,254.16 4,100.91 4,311.83 8,412.74 522.45 209.25 9,144.44 0

166 459,942.33 4,062.82 4,349.91 8,412.74 520.78 209.25 9,142.77 0

167 455,592.42 4,024.40 4,388.34 8,412.74 519.09 209.25 9,141.08 0

168 451,204.08 3,985.64 4,427.10 8,412.74 517.38 209.25 9,139.37 0

169 446,776.98 3,946.53 4,466.21 8,412.74 515.67 209.25 9,137.65 0

170 442,310.77 3,907.08 4,505.66 8,412.74 513.93 209.25 9,135.92 0

171 437,805.11 3,867.28 4,545.46 8,412.74 512.18 209.25 9,134.17 0

172 433,259.65 3,827.13 4,585.61 8,412.74 510.42 209.25 9,132.40 0

173 428,674.04 3,786.62 4,626.12 8,412.74 508.64 209.25 9,130.62 0

174 424,047.92 3,745.76 4,666.98 8,412.74 506.84 209.25 9,128.83 0

175 419,380.94 3,704.53 4,708.21 8,412.74 505.03 209.25 9,127.02 0

176 414,672.73 3,662.94 4,749.80 8,412.74 503.20 209.25 9,125.19 0

177 409,922.93 3,620.99 4,791.75 8,412.74 501.35 209.25 9,123.34 0

178 405,131.18 3,578.66 4,834.08 8,412.74 499.49 209.25 9,121.48 0

179 400,297.10 3,535.96 4,876.78 8,412.74 497.62 209.25 9,119.61 0

180 395,420.32 3,492.88 4,919.86 8,412.74 495.72 209.25 9,117.71 0

181 390,500.46 3,449.42 4,963.32 8,412.74 493.81 209.25 9,115.80 0

182 385,537.14 3,405.58 5,007.16 8,412.74 491.89 209.25 9,113.87 0

183 380,529.98 3,361.35 5,051.39 8,412.74 489.94 209.25 9,111.93 0

Page 7: casa premier 930 000.pdf

28/3/2015 Simulador

https://www.bancomer.com/personas/calculadora­web­hipotecario/index.html 7/8

184 375,478.59 3,316.73 5,096.01 8,412.74 487.98 209.25 9,109.97 0

185 370,382.58 3,271.71 5,141.03 8,412.74 486.00 209.25 9,107.99 0

186 365,241.55 3,226.30 5,186.44 8,412.74 484.01 209.25 9,105.99 0

187 360,055.11 3,180.49 5,232.25 8,412.74 481.99 209.25 9,103.98 0

188 354,822.86 3,134.27 5,278.47 8,412.74 479.96 209.25 9,101.95 0

189 349,544.39 3,087.64 5,325.10 8,412.74 477.91 209.25 9,099.90 0

190 344,219.29 3,040.60 5,372.13 8,412.74 475.84 209.25 9,097.83 0

191 338,847.16 2,993.15 5,419.59 8,412.74 473.76 209.25 9,095.74 0

192 333,427.57 2,945.28 5,467.46 8,412.74 471.65 209.25 9,093.64 0

193 327,960.11 2,896.98 5,515.76 8,412.74 469.53 209.25 9,091.52 0

194 322,444.35 2,848.26 5,564.48 8,412.74 467.39 209.25 9,089.38 0

195 316,879.87 2,799.11 5,613.63 8,412.74 465.23 209.25 9,087.21 0

196 311,266.24 2,749.52 5,663.22 8,412.74 463.05 209.25 9,085.03 0

197 305,603.02 2,699.49 5,713.24 8,412.74 460.85 209.25 9,082.84 0

198 299,889.78 2,649.03 5,763.71 8,412.74 458.63 209.25 9,080.62 0

199 294,126.07 2,598.11 5,814.62 8,412.74 456.39 209.25 9,078.38 0

200 288,311.45 2,546.75 5,865.99 8,412.74 454.13 209.25 9,076.12 0

201 282,445.46 2,494.93 5,917.80 8,412.74 451.86 209.25 9,073.84 0

202 276,527.66 2,442.66 5,970.08 8,412.74 449.56 209.25 9,071.55 0

203 270,557.58 2,389.93 6,022.81 8,412.74 447.24 209.25 9,069.23 0

204 264,534.77 2,336.72 6,076.01 8,412.74 444.90 209.25 9,066.89 0

205 258,458.76 2,283.05 6,129.69 8,412.74 442.54 209.25 9,064.53 0

206 252,329.07 2,228.91 6,183.83 8,412.74 440.16 209.25 9,062.15 0

207 246,145.24 2,174.28 6,238.46 8,412.74 437.76 209.25 9,059.75 0

208 239,906.78 2,119.18 6,293.56 8,412.74 435.34 209.25 9,057.33 0

209 233,613.22 2,063.58 6,349.15 8,412.74 432.89 209.25 9,054.88 0

210 227,264.07 2,007.50 6,405.24 8,412.74 430.43 209.25 9,052.42 0

211 220,858.83 1,950.92 6,461.82 8,412.74 427.94 209.25 9,049.93 0

212 214,397.01 1,893.84 6,518.90 8,412.74 425.43 209.25 9,047.42 0

213 207,878.11 1,836.26 6,576.48 8,412.74 422.90 209.25 9,044.89 0

214 201,301.63 1,778.16 6,634.57 8,412.74 420.35 209.25 9,042.34 0

215 194,667.06 1,719.56 6,693.18 8,412.74 417.77 209.25 9,039.76 0

216 187,973.88 1,660.44 6,752.30 8,412.74 415.17 209.25 9,037.16 0

217 181,221.58 1,600.79 6,811.95 8,412.74 412.55 209.25 9,034.54 0

218 174,409.63 1,540.62 6,872.12 8,412.74 409.91 209.25 9,031.89 0

Page 8: casa premier 930 000.pdf

28/3/2015 Simulador

https://www.bancomer.com/personas/calculadora­web­hipotecario/index.html 8/8

219 167,537.51 1,479.91 6,932.82 8,412.74 407.24 209.25 9,029.22 0

220 160,604.69 1,418.67 6,994.06 8,412.74 404.54 209.25 9,026.53 0

221 153,610.63 1,356.89 7,055.84 8,412.74 401.83 209.25 9,023.82 0

222 146,554.79 1,294.57 7,118.17 8,412.74 399.09 209.25 9,021.08 0

223 139,436.62 1,231.69 7,181.05 8,412.74 396.33 209.25 9,018.31 0

224 132,255.57 1,168.26 7,244.48 8,412.74 393.54 209.25 9,015.53 0

225 125,011.09 1,104.26 7,308.47 8,412.74 390.72 209.25 9,012.71 0

226 117,702.62 1,039.71 7,373.03 8,412.74 387.89 209.25 9,009.87 0

227 110,329.59 974.58 7,438.16 8,412.74 385.02 209.25 9,007.01 0

228 102,891.43 908.87 7,503.86 8,412.74 382.13 209.25 9,004.12 0

229 95,387.57 842.59 7,570.15 8,412.74 379.22 209.25 9,001.21 0

230 87,817.42 775.72 7,637.02 8,412.74 376.28 209.25 8,998.27 0

231 80,180.40 708.26 7,704.48 8,412.74 373.32 209.25 8,995.30 0

232 72,475.92 640.20 7,772.53 8,412.74 370.32 209.25 8,992.31 0

233 64,703.39 571.55 7,841.19 8,412.74 367.31 209.25 8,989.29 0

234 56,862.20 502.28 7,910.46 8,412.74 364.26 209.25 8,986.25 0

235 48,951.74 432.41 7,980.33 8,412.74 361.19 209.25 8,983.18 0

236 40,971.41 361.91 8,050.82 8,412.74 358.09 209.25 8,980.08 0

237 32,920.59 290.80 8,121.94 8,412.74 354.96 209.25 8,976.95 0

238 24,798.65 219.05 8,193.68 8,412.74 351.81 209.25 8,973.80 0

239 16,604.97 146.68 8,266.06 8,412.74 348.63 209.25 8,970.62 0

240 8,338.91 73.66 8,339.08 8,412.74 345.42 209.25 8,967.41 0

Totales 1,182,057.02 837,000.00 2,019,057.19 134,085.09 50,220.00 2,203,362.28

"Esta información constituye un ejercicio numérico de acuerdo a una simulación de condiciones de crédito por lo que el usuario queda enteradoque la información que obtenga, no constituye una solicitud de crédito, ni implica obligación alguna para BBVA Bancomer, S.A."