Simulador Santander

SIMULADOR CREDITO HIPOTECARIO COFINAVIT

DATOS DEL CLIENTENombre del Solicitante EINAR ULYSSES HERNANDEZ

Atendido por: EDEN MARQUEZ MONROY

DATOS DEL CREDITOPlazo del Crédito: 20

Porcentaje de Gastos de Escrituración: 8.00%

Versión 1.30 (27 octubre 2010)

CAPTURACAPTURA CAPTURACAPTURA

Adquisición

12 de abril de 2023


Teléfono

Esquema y Tasa

Seguro de Vida

BHF-034 (102010)

CAPTURACAPTURA CAPTURACAPTURA

Otros Destino

s

LIMPIAR TODO

12 de abril de 2023


RESULTADO

Nombre del Solicitante: EINAR ULYSSES HERNANDEZAtendido por: EDEN MARQUEZ MONROY Teléfono: 0

Ingresos requeridosEsquema de pagos Congelados

Porcentaje máximo de financiamiento 85%

Plazo del crédito en años 20Pago por cada $1,000 de crédito $10.00

Tasa 10.52%

Monto crédito

Prima única #VALUE! ###

Monto Total de Crédito $352,295.28

Pago inicial (capital más intereses) $3,522.95

Valor mínimo de la vivienda $460,000.00

Comisión de apertura $3,522.95

Avalúo $1,595.00

Gastos Notariales $44,000.00

El monto de la vivienda es diferente al valor mínimo sugerido ?

Capture el nuevo valor de vivienda

NOTAS:1.- Los gastos notariales son aproximados y dependerán de la localidad y del valor de la vivienda.

Versión 1.30 (27 octubre 2010) BHF-034 (102010)

Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado, en virtud de que la información y documentación proporcionada por el

solicitante se someterá a comprobación y validación.

SIMULADOR CREDITO HIPOTECARIO COFINAVIT12 de abril de 2023

DATOS CLIENT Nombre del solicitante: EINAR ULYSSES HERNANDEZ

Atendido por EDEN MARQUEZ MONROY Teléfono 0

INFORMACION CORRECTA

DATOS CREDITO INFONAVIT DATOS DE LA VIVIENDATIPO DE CREDITO

Valor estimado de la vivienda $ 550,000.00

Monto de crédito a otorgar solicitante $ 121,841.37 Enganche opcional a cargo del solicitante

Total Crédito a otorgar INFONAVIT $ 121,841.37 DATOS SEGUROSNúmero de intervinientes

DATOS CREDITO BANCO0 .

$ 19,333.59 Tipo de vivienda a adquirir

¿Tiene antecedentes de crédito?

$ -

$ -

0

558.29

Para calcular el monto del crédito aproximado, por favor capture sus Ingresos personales

Sueldo mensual bruto del solicitanteOtros ingresos mensuales brutos del solicitante $ 23,000.00

Total Titular $ 23,000.00

$ - Total Ingresos $ 23,000.00

RESULTADO COFINAVIT

GASTOS INICIALES MONTO CREDITO

Gastos INFONAVIT (5%): $ 6,092.07 Valor de la vivienda: $ 550,000.00 (+) Escrituración (ambos créditos) ** $ 44,000.00 $ 55,210.02 (+) Comisión de apertura crédito banco: 3,522.95 Total de vivienda más gastos $ 605,210.02

(+) Costo estimado de avalúo: 1,595.00 $ 121,841.37

SUBTOTAL : 55,210.02 (-) Saldo Subcuenta Vivienda $ 19,333.59

(+) Enganche 63,166.41 Crédito Banco $ 345,658.63

(-) Gastos Financiados: - Prima Unica $ 6,636.65 . 0 118,376.43 MONTO TOTAL DEL CREDITO $ 352,295.28

TOTAL DE GASTOS : 118,376.43

$ 118,376.43

NOTAS:1.- Los gastos notariales son aproximados y dependerán de la localidad y del valor de la vivienda.

Versión 1.30 (27 octubre 2010) BHF-034 (102010)

Monto inicial disponible del saldo de la subcuenta de vivienda solicitante

Saldo total de la subcuenta de vivienda solicitante

Descuento mensual INFONAVIT más fondo de protección de pagos solicitante

(+) Total de gastos:

(-) Crédito INFONAVIT:

(=) DESEMBOLSO TOTAL DEL CLIENTE (GASTOS Y ENGANCHE)

2.- El descuento vía nómina para el pago de su crédito INFONAVIT no es responsabilidad de Banco Santander (México), S.A. y se incrementará con base a los aumentos que sufra el SMMDF o el que en su caso determine el INFONAVIT

Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado, en virtud de que la información y documentación proporcionada por el solicitante

se someterá a comprobación y validación.

COMBO SOLO PARA CASOS DE SEGUNDA VIVIENDA

I26

COMBO SOLO PARA CASOS DE SEGUNDA VIVIENDA

12 de abril de 2023DATOS CLIENTE Nombre del solicitante: EINAR ULYSSES HERNANDEZ

Atendido por EDEN MARQUEZ MONROY Teléfono 0

CREDITO BANCO CREDITO FOVISSSTE DATOS SEGUROS

Número de intervinientesEsquema

Valor estimado de la vivienda

Enganche opcional Seleccione el producto correcto

Capturar valor de vivienda

ERROR: Seleccione el producto correctoFalta capturar Salario Base de Cotización del Titular

DATOS TITULAR Seleccione el producto correcto

- -

RESULTADO

MONTO DE LOS CREDITOS GASTOS

Valor vivienda $ -

CREDITO BANCO - $ - Avalúo $ -

Prima única $ 6,636.65

MONTO TOTAL DE CREDITO $ 6,636.65 Comisión apertura crédito $ 3,456.59

Saldo subcuenta vivienda $ - Escrituración $ -

Capacidad Máxima Crédito FOVISSSTE $ -

Total Crédito FOVISSSTE - $ - GASTOS A PAGAR POR EL CLIENTE $ 3,456.59

Enganche obligatorio $ -

Enganche opcional cliente $ -

TOTAL ENGANCHE $ -

DESEMBOLSO INICIAL DEL CLIENTE $ 3,456.59

**NOTAS:1.- Los gastos notariales son aproximados y dependerán de la localidad y del valor de la vivienda.

Versión 1.30 (27 octubre 2010)BHF-034 (102010)

Ingreso mensual bruto

Salario base de cotización

OTROS INGRESOS (comprobables)

Retención por nómina

Saldo subcuenta de vivienda en el SAR

Capacidad máxima crédito (pesos)

2.- El descuento vía nómina para el pago de su crédito FOVISSSTE no es responsabilidad de Banco Santander (México), S.A. y se incrementará con base a los aumentos que sufra el SMMDF o el que en su caso determine el FOVISSSTE

Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado, en virtud de que la información y documentación proporcionada por el solicitante se someterá a comprobación y validación.

Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.


Fecha 12 de abril de 2023

Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0

Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65

Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00

Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%

Total: 112,284.36 Pago por mil 10.00

CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20

Tabla de Amortización Informativa

Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total

Pagos Anticipados

0 $352,295.281 $3,089.66 $433.29 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $351,861.992 $3,085.86 $437.09 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $351,424.893 $3,082.03 $440.92 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $350,983.974 $3,078.16 $444.79 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $350,539.185 $3,074.26 $448.69 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $350,090.496 $3,070.33 $452.63 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $349,637.867 $3,066.36 $456.60 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $349,181.268 $3,062.35 $460.60 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $348,720.669 $3,058.31 $464.64 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $348,256.0210 $3,054.24 $468.72 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $347,787.3111 $3,050.13 $472.83 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $347,314.4812 $3,045.98 $476.97 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $0.00 $346,837.5113 $3,041.80 $481.16 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $346,356.35 $0.0014 $3,037.58 $485.38 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $345,870.9815 $3,033.32 $489.63 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $345,381.3516 $3,029.03 $493.93 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $344,887.4217 $3,024.69 $498.26 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $344,389.1618 $3,020.33 $502.63 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $343,886.5319 $3,015.92 $507.04 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $343,379.5020 $3,011.47 $511.48 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $342,868.0221 $3,006.98 $515.97 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $342,352.0522 $3,002.46 $520.49 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $341,831.5523 $2,997.89 $525.06 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $341,306.5024 $2,993.29 $529.66 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $0.00 $340,776.8325 $2,988.64 $534.31 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $340,242.52 $0.0026 $2,983.96 $538.99 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $339,703.5327 $2,979.23 $543.72 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $339,159.8128 $2,974.46 $548.49 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $338,611.3229 $2,969.65 $553.30 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $338,058.0230 $2,964.80 $558.15 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $337,499.8731 $2,959.91 $563.05 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $336,936.8232 $2,954.97 $567.99 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $336,368.8333 $2,949.99 $572.97 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $335,795.8634 $2,944.96 $577.99 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $335,217.8735 $2,939.89 $583.06 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $334,634.8136 $2,934.78 $588.17 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $0.00 $334,046.6437 $2,929.62 $593.33 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $333,453.30 $0.0038 $2,924.42 $598.54 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $332,854.77

Comisión por Administración

Saldo al Final del Periodo

PLAZOCUOTA












Pagos AnticipadosComisión por

AdministraciónSaldo al Final del

PeriodoPLAZOCUOTA

39 $2,919.17 $603.79 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $332,250.9840 $2,913.87 $609.08 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $331,641.9041 $2,908.53 $614.42 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $331,027.4842 $2,903.14 $619.81 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $330,407.6743 $2,897.71 $625.25 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $329,782.4244 $2,892.22 $630.73 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $329,151.6945 $2,886.69 $636.26 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $328,515.4346 $2,881.11 $641.84 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $327,873.5947 $2,875.48 $647.47 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $327,226.1248 $2,869.80 $653.15 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $0.00 $326,572.9749 $2,864.08 $658.88 $3,522.95 $0.00 $76.09 $185.68 $290.00 $0.00 $4,074.72 $325,914.09 $0.0050 $2,858.30 $664.66 $3,522.95 $0.00 $75.94 $185.68 $290.00 $0.00 $4,074.57 $325,249.4351 $2,852.47 $670.49 $3,522.95 $0.00 $75.78 $185.68 $290.00 $0.00 $4,074.42 $324,578.9552 $2,846.59 $676.37 $3,522.95 $0.00 $75.63 $185.68 $290.00 $0.00 $4,074.26 $323,902.5853 $2,840.66 $682.30 $3,522.95 $0.00 $75.47 $185.68 $290.00 $0.00 $4,074.10 $323,220.2854 $2,834.67 $688.28 $3,522.95 $0.00 $75.31 $185.68 $290.00 $0.00 $4,073.94 $322,532.0055 $2,828.64 $694.32 $3,522.95 $0.00 $75.15 $185.68 $290.00 $0.00 $4,073.78 $321,837.6956 $2,822.55 $700.41 $3,522.95 $0.00 $74.99 $185.68 $290.00 $0.00 $4,073.62 $321,137.2857 $2,816.40 $706.55 $3,522.95 $0.00 $74.82 $185.68 $290.00 $0.00 $4,073.46 $320,430.7358 $2,810.21 $712.75 $3,522.95 $0.00 $74.66 $185.68 $290.00 $0.00 $4,073.29 $319,717.9959 $2,803.96 $719.00 $3,522.95 $0.00 $74.49 $185.68 $290.00 $0.00 $4,073.13 $318,998.9960 $2,797.65 $725.30 $3,522.95 $0.00 $74.33 $185.68 $290.00 $0.00 $4,072.96 $0.00 $318,273.6961 $2,791.29 $731.66 $3,522.95 $0.00 $74.16 $185.68 $290.00 $0.00 $4,072.79 $317,542.02 $0.0062 $2,784.87 $738.08 $3,522.95 $0.00 $73.99 $185.68 $290.00 $0.00 $4,072.62 $316,803.9463 $2,778.40 $744.55 $3,522.95 $0.00 $73.82 $185.68 $290.00 $0.00 $4,072.45 $316,059.3964 $2,771.87 $751.08 $3,522.95 $0.00 $73.64 $185.68 $290.00 $0.00 $4,072.27 $315,308.3165 $2,765.28 $757.67 $3,522.95 $0.00 $73.47 $185.68 $290.00 $0.00 $4,072.10 $314,550.6466 $2,758.64 $764.31 $3,522.95 $0.00 $73.29 $185.68 $290.00 $0.00 $4,071.92 $313,786.3267 $2,751.94 $771.02 $3,522.95 $0.00 $73.11 $185.68 $290.00 $0.00 $4,071.75 $313,015.3168 $2,745.17 $777.78 $3,522.95 $0.00 $72.93 $185.68 $290.00 $0.00 $4,071.57 $312,237.5369 $2,738.35 $784.60 $3,522.95 $0.00 $72.75 $185.68 $290.00 $0.00 $4,071.38 $311,452.9370 $2,731.47 $791.48 $3,522.95 $0.00 $72.57 $185.68 $290.00 $0.00 $4,071.20 $310,661.4471 $2,724.53 $798.42 $3,522.95 $0.00 $72.38 $185.68 $290.00 $0.00 $4,071.02 $309,863.0272 $2,717.53 $805.43 $3,522.95 $0.00 $72.20 $185.68 $290.00 $0.00 $4,070.83 $0.00 $309,057.6073 $2,710.46 $812.49 $3,522.95 $0.00 $72.01 $185.68 $290.00 $0.00 $4,070.64 $308,245.1174 $2,703.34 $819.61 $3,522.95 $0.00 $71.82 $185.68 $290.00 $0.00 $4,070.45 $307,425.4975 $2,696.15 $826.80 $3,522.95 $0.00 $71.63 $185.68 $290.00 $0.00 $4,070.26 $306,598.6976 $2,688.90 $834.05 $3,522.95 $0.00 $71.44 $185.68 $290.00 $0.00 $4,070.07 $305,764.6477 $2,681.58 $841.37 $3,522.95 $0.00 $71.24 $185.68 $290.00 $0.00 $4,069.88 $304,923.27














PeriodoPLAZOCUOTA

78 $2,674.21 $848.75 $3,522.95 $0.00 $71.05 $185.68 $290.00 $0.00 $4,069.68 $304,074.5279 $2,666.76 $856.19 $3,522.95 $0.00 $70.85 $185.68 $290.00 $0.00 $4,069.48 $303,218.3380 $2,659.25 $863.70 $3,522.95 $0.00 $70.65 $185.68 $290.00 $0.00 $4,069.28 $302,354.6381 $2,651.68 $871.27 $3,522.95 $0.00 $70.45 $185.68 $290.00 $0.00 $4,069.08 $301,483.3582 $2,644.04 $878.92 $3,522.95 $0.00 $70.25 $185.68 $290.00 $0.00 $4,068.88 $300,604.4483 $2,636.33 $886.62 $3,522.95 $0.00 $70.04 $185.68 $290.00 $0.00 $4,068.67 $299,717.8184 $2,628.55 $894.40 $3,522.95 $0.00 $69.83 $185.68 $290.00 $0.00 $4,068.47 $0.00 $298,823.4185 $2,620.71 $902.24 $3,522.95 $0.00 $69.63 $185.68 $290.00 $0.00 $4,068.26 $297,921.1786 $2,612.80 $910.16 $3,522.95 $0.00 $69.42 $185.68 $290.00 $0.00 $4,068.05 $297,011.0187 $2,604.81 $918.14 $3,522.95 $0.00 $69.20 $185.68 $290.00 $0.00 $4,067.84 $296,092.8788 $2,596.76 $926.19 $3,522.95 $0.00 $68.99 $185.68 $290.00 $0.00 $4,067.62 $295,166.6889 $2,588.64 $934.31 $3,522.95 $0.00 $68.77 $185.68 $290.00 $0.00 $4,067.41 $294,232.3790 $2,580.45 $942.51 $3,522.95 $0.00 $68.56 $185.68 $290.00 $0.00 $4,067.19 $293,289.8691 $2,572.18 $950.77 $3,522.95 $0.00 $68.34 $185.68 $290.00 $0.00 $4,066.97 $292,339.0992 $2,563.84 $959.11 $3,522.95 $0.00 $68.12 $185.68 $290.00 $0.00 $4,066.75 $291,379.9893 $2,555.43 $967.52 $3,522.95 $0.00 $67.89 $185.68 $290.00 $0.00 $4,066.52 $290,412.4594 $2,546.94 $976.01 $3,522.95 $0.00 $67.67 $185.68 $290.00 $0.00 $4,066.30 $289,436.4495 $2,538.38 $984.57 $3,522.95 $0.00 $67.44 $185.68 $290.00 $0.00 $4,066.07 $288,451.8896 $2,529.75 $993.20 $3,522.95 $0.00 $67.21 $185.68 $290.00 $0.00 $4,065.84 $0.00 $287,458.6797 $2,521.04 $1,001.91 $3,522.95 $0.00 $66.98 $185.68 $290.00 $0.00 $4,065.61 $286,456.7698 $2,512.25 $1,010.70 $3,522.95 $0.00 $66.74 $185.68 $290.00 $0.00 $4,065.38 $285,446.0699 $2,503.39 $1,019.56 $3,522.95 $0.00 $66.51 $185.68 $290.00 $0.00 $4,065.14 $284,426.49

100 $2,494.45 $1,028.51 $3,522.95 $0.00 $66.27 $185.68 $290.00 $0.00 $4,064.90 $283,397.99101 $2,485.43 $1,037.53 $3,522.95 $0.00 $66.03 $185.68 $290.00 $0.00 $4,064.66 $282,360.46102 $2,476.33 $1,046.63 $3,522.95 $0.00 $65.79 $185.68 $290.00 $0.00 $4,064.42 $281,313.84103 $2,467.15 $1,055.80 $3,522.95 $0.00 $65.55 $185.68 $290.00 $0.00 $4,064.18 $280,258.03104 $2,457.89 $1,065.06 $3,522.95 $0.00 $65.30 $185.68 $290.00 $0.00 $4,063.93 $279,192.97105 $2,448.55 $1,074.40 $3,522.95 $0.00 $65.05 $185.68 $290.00 $0.00 $4,063.68 $278,118.56106 $2,439.13 $1,083.83 $3,522.95 $0.00 $64.80 $185.68 $290.00 $0.00 $4,063.43 $277,034.74107 $2,429.62 $1,093.33 $3,522.95 $0.00 $64.55 $185.68 $290.00 $0.00 $4,063.18 $275,941.40108 $2,420.03 $1,102.92 $3,522.95 $0.00 $64.29 $185.68 $290.00 $0.00 $4,062.93 $0.00 $274,838.48109 $2,410.36 $1,112.59 $3,522.95 $0.00 $64.04 $185.68 $290.00 $0.00 $4,062.67 $273,725.89110 $2,400.60 $1,122.35 $3,522.95 $0.00 $63.78 $185.68 $290.00 $0.00 $4,062.41 $272,603.54111 $2,390.76 $1,132.19 $3,522.95 $0.00 $63.52 $185.68 $290.00 $0.00 $4,062.15 $271,471.34112 $2,380.83 $1,142.12 $3,522.95 $0.00 $63.25 $185.68 $290.00 $0.00 $4,061.89 $270,329.22113 $2,370.81 $1,152.14 $3,522.95 $0.00 $62.99 $185.68 $290.00 $0.00 $4,061.62 $269,177.08114 $2,360.71 $1,162.24 $3,522.95 $0.00 $62.72 $185.68 $290.00 $0.00 $4,061.35 $268,014.83115 $2,350.52 $1,172.44 $3,522.95 $0.00 $62.45 $185.68 $290.00 $0.00 $4,061.08 $266,842.40116 $2,340.23 $1,182.72 $3,522.95 $0.00 $62.17 $185.68 $290.00 $0.00 $4,060.81 $265,659.67














PeriodoPLAZOCUOTA

117 $2,329.86 $1,193.09 $3,522.95 $0.00 $61.90 $185.68 $290.00 $0.00 $4,060.53 $264,466.58118 $2,319.40 $1,203.56 $3,522.95 $0.00 $61.62 $185.68 $290.00 $0.00 $4,060.25 $263,263.03119 $2,308.84 $1,214.11 $3,522.95 $0.00 $61.34 $185.68 $290.00 $0.00 $4,059.97 $262,048.91120 $2,298.19 $1,224.76 $3,522.95 $0.00 $61.06 $185.68 $290.00 $0.00 $4,059.69 $0.00 $260,824.15121 $2,287.45 $1,235.50 $3,522.95 $0.00 $60.77 $185.68 $290.00 $0.00 $4,059.41 $259,588.65122 $2,276.62 $1,246.34 $3,522.95 $0.00 $60.48 $185.68 $290.00 $0.00 $4,059.12 $258,342.32123 $2,265.69 $1,257.27 $3,522.95 $0.00 $60.19 $185.68 $290.00 $0.00 $4,058.83 $257,085.05124 $2,254.66 $1,268.29 $3,522.95 $0.00 $59.90 $185.68 $290.00 $0.00 $4,058.53 $255,816.76125 $2,243.54 $1,279.42 $3,522.95 $0.00 $59.61 $185.68 $290.00 $0.00 $4,058.24 $254,537.34126 $2,232.32 $1,290.64 $3,522.95 $0.00 $59.31 $185.68 $290.00 $0.00 $4,057.94 $253,246.70127 $2,221.00 $1,301.96 $3,522.95 $0.00 $59.01 $185.68 $290.00 $0.00 $4,057.64 $251,944.75128 $2,209.58 $1,313.37 $3,522.95 $0.00 $58.70 $185.68 $290.00 $0.00 $4,057.34 $250,631.37129 $2,198.06 $1,324.89 $3,522.95 $0.00 $58.40 $185.68 $290.00 $0.00 $4,057.03 $249,306.48130 $2,186.44 $1,336.51 $3,522.95 $0.00 $58.09 $185.68 $290.00 $0.00 $4,056.72 $247,969.97131 $2,174.72 $1,348.23 $3,522.95 $0.00 $57.78 $185.68 $290.00 $0.00 $4,056.41 $246,621.74132 $2,162.90 $1,360.06 $3,522.95 $0.00 $57.46 $185.68 $290.00 $0.00 $4,056.10 $0.00 $245,261.68133 $2,150.97 $1,371.99 $3,522.95 $0.00 $57.15 $185.68 $290.00 $0.00 $4,055.78 $243,889.69134 $2,138.94 $1,384.02 $3,522.95 $0.00 $56.83 $185.68 $290.00 $0.00 $4,055.46 $242,505.68135 $2,126.80 $1,396.16 $3,522.95 $0.00 $56.50 $185.68 $290.00 $0.00 $4,055.14 $241,109.52136 $2,114.55 $1,408.40 $3,522.95 $0.00 $56.18 $185.68 $290.00 $0.00 $4,054.81 $239,701.12137 $2,102.20 $1,420.75 $3,522.95 $0.00 $55.85 $185.68 $290.00 $0.00 $4,054.48 $238,280.37138 $2,089.74 $1,433.21 $3,522.95 $0.00 $55.52 $185.68 $290.00 $0.00 $4,054.15 $236,847.16139 $2,077.17 $1,445.78 $3,522.95 $0.00 $55.19 $185.68 $290.00 $0.00 $4,053.82 $235,401.38140 $2,064.49 $1,458.46 $3,522.95 $0.00 $54.85 $185.68 $290.00 $0.00 $4,053.48 $233,942.91141 $2,051.70 $1,471.25 $3,522.95 $0.00 $54.51 $185.68 $290.00 $0.00 $4,053.14 $232,471.66142 $2,038.80 $1,484.15 $3,522.95 $0.00 $54.17 $185.68 $290.00 $0.00 $4,052.80 $230,987.51143 $2,025.78 $1,497.17 $3,522.95 $0.00 $53.82 $185.68 $290.00 $0.00 $4,052.45 $229,490.34144 $2,012.65 $1,510.30 $3,522.95 $0.00 $53.47 $185.68 $290.00 $0.00 $4,052.10 $0.00 $227,980.04145 $1,999.41 $1,523.55 $3,522.95 $0.00 $53.12 $185.68 $290.00 $0.00 $4,051.75 $226,456.49146 $1,986.04 $1,536.91 $3,522.95 $0.00 $52.76 $185.68 $290.00 $0.00 $4,051.40 $224,919.58147 $1,972.57 $1,550.39 $3,522.95 $0.00 $52.41 $185.68 $290.00 $0.00 $4,051.04 $223,369.19148 $1,958.97 $1,563.98 $3,522.95 $0.00 $52.05 $185.68 $290.00 $0.00 $4,050.68 $221,805.21149 $1,945.25 $1,577.70 $3,522.95 $0.00 $51.68 $185.68 $290.00 $0.00 $4,050.31 $220,227.51150 $1,931.42 $1,591.54 $3,522.95 $0.00 $51.31 $185.68 $290.00 $0.00 $4,049.95 $218,635.97151 $1,917.46 $1,605.50 $3,522.95 $0.00 $50.94 $185.68 $290.00 $0.00 $4,049.58 $217,030.48152 $1,903.38 $1,619.58 $3,522.95 $0.00 $50.57 $185.68 $290.00 $0.00 $4,049.20 $215,410.90153 $1,889.17 $1,633.78 $3,522.95 $0.00 $50.19 $185.68 $290.00 $0.00 $4,048.82 $213,777.12154 $1,874.85 $1,648.11 $3,522.95 $0.00 $49.81 $185.68 $290.00 $0.00 $4,048.44 $212,129.01155 $1,860.39 $1,662.56 $3,522.95 $0.00 $49.43 $185.68 $290.00 $0.00 $4,048.06 $210,466.45














PeriodoPLAZOCUOTA

156 $1,845.81 $1,677.14 $3,522.95 $0.00 $49.04 $185.68 $290.00 $0.00 $4,047.67 $0.00 $208,789.31157 $1,831.10 $1,691.85 $3,522.95 $0.00 $48.65 $185.68 $290.00 $0.00 $4,047.28 $207,097.46158 $1,816.26 $1,706.69 $3,522.95 $0.00 $48.25 $185.68 $290.00 $0.00 $4,046.89 $205,390.77159 $1,801.30 $1,721.66 $3,522.95 $0.00 $47.86 $185.68 $290.00 $0.00 $4,046.49 $203,669.11160 $1,786.20 $1,736.76 $3,522.95 $0.00 $47.45 $185.68 $290.00 $0.00 $4,046.09 $201,932.36161 $1,770.97 $1,751.99 $3,522.95 $0.00 $47.05 $185.68 $290.00 $0.00 $4,045.68 $200,180.37162 $1,755.60 $1,767.35 $3,522.95 $0.00 $46.64 $185.68 $290.00 $0.00 $4,045.28 $198,413.02163 $1,740.10 $1,782.85 $3,522.95 $0.00 $46.23 $185.68 $290.00 $0.00 $4,044.86 $196,630.16164 $1,724.46 $1,798.49 $3,522.95 $0.00 $45.81 $185.68 $290.00 $0.00 $4,044.45 $194,831.68165 $1,708.69 $1,814.26 $3,522.95 $0.00 $45.40 $185.68 $290.00 $0.00 $4,044.03 $193,017.41166 $1,692.78 $1,830.17 $3,522.95 $0.00 $44.97 $185.68 $290.00 $0.00 $4,043.61 $191,187.24167 $1,676.73 $1,846.22 $3,522.95 $0.00 $44.55 $185.68 $290.00 $0.00 $4,043.18 $189,341.02168 $1,660.54 $1,862.41 $3,522.95 $0.00 $44.12 $185.68 $290.00 $0.00 $4,042.75 $0.00 $187,478.60169 $1,644.20 $1,878.75 $3,522.95 $0.00 $43.68 $185.68 $290.00 $0.00 $4,042.32 $185,599.86170 $1,627.73 $1,895.22 $3,522.95 $0.00 $43.24 $185.68 $290.00 $0.00 $4,041.88 $183,704.63171 $1,611.11 $1,911.85 $3,522.95 $0.00 $42.80 $185.68 $290.00 $0.00 $4,041.44 $181,792.79172 $1,594.34 $1,928.61 $3,522.95 $0.00 $42.36 $185.68 $290.00 $0.00 $4,040.99 $179,864.17173 $1,577.43 $1,945.53 $3,522.95 $0.00 $41.91 $185.68 $290.00 $0.00 $4,040.54 $177,918.64174 $1,560.36 $1,962.59 $3,522.95 $0.00 $41.46 $185.68 $290.00 $0.00 $4,040.09 $175,956.05175 $1,543.15 $1,979.80 $3,522.95 $0.00 $41.00 $185.68 $290.00 $0.00 $4,039.63 $173,976.25176 $1,525.79 $1,997.17 $3,522.95 $0.00 $40.54 $185.68 $290.00 $0.00 $4,039.17 $171,979.09177 $1,508.27 $2,014.68 $3,522.95 $0.00 $40.07 $185.68 $290.00 $0.00 $4,038.70 $169,964.41178 $1,490.60 $2,032.35 $3,522.95 $0.00 $39.60 $185.68 $290.00 $0.00 $4,038.23 $167,932.06179 $1,472.78 $2,050.17 $3,522.95 $0.00 $39.13 $185.68 $290.00 $0.00 $4,037.76 $165,881.88180 $1,454.80 $2,068.15 $3,522.95 $0.00 $38.65 $185.68 $290.00 $0.00 $4,037.28 $0.00 $163,813.73181 $1,436.66 $2,086.29 $3,522.95 $0.00 $38.17 $185.68 $290.00 $0.00 $4,036.80 $161,727.44182 $1,418.36 $2,104.59 $3,522.95 $0.00 $37.68 $185.68 $290.00 $0.00 $4,036.32 $159,622.85183 $1,399.91 $2,123.05 $3,522.95 $0.00 $37.19 $185.68 $290.00 $0.00 $4,035.83 $157,499.81184 $1,381.29 $2,141.67 $3,522.95 $0.00 $36.70 $185.68 $290.00 $0.00 $4,035.33 $155,358.14185 $1,362.51 $2,160.45 $3,522.95 $0.00 $36.20 $185.68 $290.00 $0.00 $4,034.83 $153,197.69186 $1,343.56 $2,179.39 $3,522.95 $0.00 $35.70 $185.68 $290.00 $0.00 $4,034.33 $151,018.30187 $1,324.44 $2,198.51 $3,522.95 $0.00 $35.19 $185.68 $290.00 $0.00 $4,033.82 $148,819.79188 $1,305.16 $2,217.79 $3,522.95 $0.00 $34.68 $185.68 $290.00 $0.00 $4,033.31 $146,602.00189 $1,285.71 $2,237.24 $3,522.95 $0.00 $34.16 $185.68 $290.00 $0.00 $4,032.79 $144,364.76190 $1,266.09 $2,256.86 $3,522.95 $0.00 $33.64 $185.68 $290.00 $0.00 $4,032.27 $142,107.90191 $1,246.30 $2,276.65 $3,522.95 $0.00 $33.11 $185.68 $290.00 $0.00 $4,031.74 $139,831.25192 $1,226.33 $2,296.62 $3,522.95 $0.00 $32.58 $185.68 $290.00 $0.00 $4,031.21 $0.00 $137,534.63193 $1,206.19 $2,316.76 $3,522.95 $0.00 $32.05 $185.68 $290.00 $0.00 $4,030.68 $135,217.86194 $1,185.87 $2,337.08 $3,522.95 $0.00 $31.51 $185.68 $290.00 $0.00 $4,030.14 $132,880.79














PeriodoPLAZOCUOTA

195 $1,165.38 $2,357.58 $3,522.95 $0.00 $30.96 $185.68 $290.00 $0.00 $4,029.59 $130,523.21196 $1,144.70 $2,378.25 $3,522.95 $0.00 $30.41 $185.68 $290.00 $0.00 $4,029.04 $128,144.96197 $1,123.84 $2,399.11 $3,522.95 $0.00 $29.86 $185.68 $290.00 $0.00 $4,028.49 $125,745.85198 $1,102.80 $2,420.15 $3,522.95 $0.00 $29.30 $185.68 $290.00 $0.00 $4,027.93 $123,325.70199 $1,081.58 $2,441.38 $3,522.95 $0.00 $28.73 $185.68 $290.00 $0.00 $4,027.37 $120,884.32200 $1,060.17 $2,462.79 $3,522.95 $0.00 $28.17 $185.68 $290.00 $0.00 $4,026.80 $118,421.54201 $1,038.57 $2,484.39 $3,522.95 $0.00 $27.59 $185.68 $290.00 $0.00 $4,026.23 $115,937.15202 $1,016.78 $2,506.17 $3,522.95 $0.00 $27.01 $185.68 $290.00 $0.00 $4,025.65 $113,430.98203 $994.80 $2,528.15 $3,522.95 $0.00 $26.43 $185.68 $290.00 $0.00 $4,025.06 $110,902.82204 $972.63 $2,550.32 $3,522.95 $0.00 $25.84 $185.68 $290.00 $0.00 $4,024.47 $0.00 $108,352.50205 $950.26 $2,572.69 $3,522.95 $0.00 $25.25 $185.68 $290.00 $0.00 $4,023.88 $105,779.81206 $927.70 $2,595.25 $3,522.95 $0.00 $24.65 $185.68 $290.00 $0.00 $4,023.28 $103,184.55207 $904.94 $2,618.01 $3,522.95 $0.00 $24.04 $185.68 $290.00 $0.00 $4,022.68 $100,566.54208 $881.98 $2,640.98 $3,522.95 $0.00 $23.43 $185.68 $290.00 $0.00 $4,022.07 $97,925.56209 $858.82 $2,664.14 $3,522.95 $0.00 $22.82 $185.68 $290.00 $0.00 $4,021.45 $95,261.43210 $835.45 $2,687.50 $3,522.95 $0.00 $22.20 $185.68 $290.00 $0.00 $4,020.83 $92,573.93211 $811.88 $2,711.07 $3,522.95 $0.00 $21.57 $185.68 $290.00 $0.00 $4,020.20 $89,862.85212 $788.11 $2,734.85 $3,522.95 $0.00 $20.94 $185.68 $290.00 $0.00 $4,019.57 $87,128.01213 $764.12 $2,758.83 $3,522.95 $0.00 $20.30 $185.68 $290.00 $0.00 $4,018.93 $84,369.17214 $739.93 $2,783.03 $3,522.95 $0.00 $19.66 $185.68 $290.00 $0.00 $4,018.29 $81,586.15215 $715.52 $2,807.43 $3,522.95 $0.00 $19.01 $185.68 $290.00 $0.00 $4,017.64 $78,778.71216 $690.90 $2,832.06 $3,522.95 $0.00 $18.36 $185.68 $290.00 $0.00 $4,016.99 $0.00 $75,946.66217 $666.06 $2,856.89 $3,522.95 $0.00 $17.70 $185.68 $290.00 $0.00 $4,016.33 $73,089.76218 $641.00 $2,881.95 $3,522.95 $0.00 $17.03 $185.68 $290.00 $0.00 $4,015.66 $70,207.81219 $615.73 $2,907.22 $3,522.95 $0.00 $16.36 $185.68 $290.00 $0.00 $4,014.99 $67,300.59220 $590.23 $2,932.72 $3,522.95 $0.00 $15.68 $185.68 $290.00 $0.00 $4,014.31 $64,367.87221 $564.51 $2,958.44 $3,522.95 $0.00 $15.00 $185.68 $290.00 $0.00 $4,013.63 $61,409.43222 $538.57 $2,984.39 $3,522.95 $0.00 $14.31 $185.68 $290.00 $0.00 $4,012.94 $58,425.04223 $512.39 $3,010.56 $3,522.95 $0.00 $13.61 $185.68 $290.00 $0.00 $4,012.25 $55,414.48224 $485.99 $3,036.96 $3,522.95 $0.00 $12.91 $185.68 $290.00 $0.00 $4,011.54 $52,377.52225 $459.36 $3,063.60 $3,522.95 $0.00 $12.20 $185.68 $290.00 $0.00 $4,010.84 $49,313.92226 $432.49 $3,090.47 $3,522.95 $0.00 $11.49 $185.68 $290.00 $0.00 $4,010.12 $46,223.46227 $405.38 $3,117.57 $3,522.95 $0.00 $10.77 $185.68 $290.00 $0.00 $4,009.40 $43,105.89228 $378.04 $3,144.91 $3,522.95 $0.00 $10.04 $185.68 $290.00 $0.00 $4,008.68 $0.00 $39,960.98229 $350.46 $3,172.49 $3,522.95 $0.00 $9.31 $185.68 $290.00 $0.00 $4,007.94 $36,788.48230 $322.64 $3,200.31 $3,522.95 $0.00 $8.57 $185.68 $290.00 $0.00 $4,007.20 $33,588.17231 $294.57 $3,228.38 $3,522.95 $0.00 $7.83 $185.68 $290.00 $0.00 $4,006.46 $30,359.79232 $266.26 $3,256.69 $3,522.95 $0.00 $7.07 $185.68 $290.00 $0.00 $4,005.71 $27,103.09233 $237.70 $3,285.26 $3,522.95 $0.00 $6.32 $185.68 $290.00 $0.00 $4,004.95 $23,817.84














PeriodoPLAZOCUOTA

234 $208.88 $3,314.07 $3,522.95 $0.00 $5.55 $185.68 $290.00 $0.00 $4,004.18 $20,503.77235 $179.82 $3,343.13 $3,522.95 $0.00 $4.78 $185.68 $290.00 $0.00 $4,003.41 $17,160.64236 $150.50 $3,372.45 $3,522.95 $0.00 $4.00 $185.68 $290.00 $0.00 $4,002.63 $13,788.18237 $120.92 $3,402.03 $3,522.95 $0.00 $3.21 $185.68 $290.00 $0.00 $4,001.85 $10,386.15238 $91.09 $3,431.87 $3,522.95 $0.00 $2.42 $185.68 $290.00 $0.00 $4,001.05 $6,954.29239 $60.99 $3,461.96 $3,522.95 $0.00 $1.62 $185.68 $290.00 $0.00 $4,000.25 $3,492.33240 $30.63 $3,492.33 $3,522.95 $0.00 $0.81 $185.68 $290.00 $0.00 $3,999.45 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

TOTALES $352,295.28 $845,508.73 $0.00 $9,294.24 $44,563.20 $69,600.00 $0.00 $968,966.16 $0.00 $0.00 $0.00

Notas:1. Los periodos para el cálculo de intereses se consideran de 30 días.

2. Las aportaciones patronales y las Anualidades Garantizadas que deba entregar el INFONAVIT al Banco no son responsabilidad de Banco Santander (México), S.A. y su aplicación al crédito dependerá de la entrega de recursos que realice el INFONAVIT.














PeriodoPLAZOCUOTA

Este documento es exclusivamente de carácter informativo y sólo simula los pagos anticipados con efectos de reducción de cuota. La tabla real de amortización se le entregara por los medios establecidos en su contrato de Crédito Hipotecario y dependerán de las cantidades pagadas en forma anticipada.

Este documento es exclusivamente de carácter informativo y sólo simula los pagos anticipados con efectos de reducción de plazo. La tabla real de amortización se le entregara por los medios establecidos en su contrato de Crédito Hipotecario y dependerán de las cantidades pagadas en forma anticipada.

Simulador Santander

Documents

Transcript of Simulador Santander