6/25/2013

(1)

SIMULADOR DE CRDITO HIPOTECARIO GE 9.9

Adquisicin de Vivienda calculado por Valor de la Vivienda y/o Enganche
Nombre del cliente

Nombre del Representante Autorizado GE

Telfonos del cliente

eMail del Cliente

Telfonos del Representante

eMail del Representante

A. INFORMACIN BASE PARA CALCULAR EL CRDITO:

Adquisicin de Vivienda

1. Destino de su crdito:

2. Base para calcular:

Valor de la Vivienda:
Enganche:

$3,400,000.00
$1,000,000.00

Valor destructible aprox. de la vivienda (2):

Valor destructible calculado (2):

$2,250,000.00
$2,250,000.00

3. Tipo de comisin:

0% Comisin de Apertura

4. Aplicacin de Prepagos:

Reduccin de Plazo

5. Aplicacin de INFONAVIT:
6. Observaciones:

B. PLANES DE PAGO:

GE TASA 9.9%
20 Aos, Tasa Fija

GE PAGO $9.9
20 Aos, Tasa Decreciente

GE PAGO $8.8
20 Aos, Tasa y Pago Crecientes

20

20

20

Tasa de Inters

9.90%

11.65%

10.50%

Financiamiento (%)

70.59%

70.59%

70.59%

Valor de la Vivienda

$3,400,000.00

$3,400,000.00

$3,400,000.00

Monto del Crdito

ESQUEMAS A SU ELECCIN:

Plazo en aos

$2,400,000.00

$2,400,000.00

$2,400,000.00

Pago Mensual del Crdito (Int. + Cap.)

$24,480.00

$23,760.00

$21,120.00

Seguro de Vida y desempleo (3)

$1,344.80

$1,344.80

$1,344.80

Seguro de Daos (4)

$520.50

$520.50

$520.50

Comisin de Administracin

$399.00

$349.00

$199.00

$26,744.30

$25,974.30

$23,184.30

$76,412.29

$74,212.29

$66,240.86

TOTAL MENSUALIDAD

INGRESOS MNIMOS REQUERIDOS

Ingreso Integrado Mensual Comprobable
(El Ingreso Mnimo Requerido puede integrarse con
un mximo de 2 participantes, quien t decidas)

GASTOS INICIALES DEL CRDITO *

Comisin Apertura de Crdito
(Requerido en GE Tasa 9.9 slo en Adquisiciones)
Comisin por Pagos Anticipados
Investigacin Socioeconmica (5)
Bur de Crdito
Avalo
Escrituracin:
Estimada:
TOTAL DE GASTO INICIAL

ENGANCHE
COSTO ANUAL TOTAL (CAT)

3.00%
3.00%

$48,000.00

$0.00

$0.00

0.00%

2.50%

2.50%

$0.00

$0.00

$0.00

$150.00

$150.00

$150.00

$8,500.00

$8,500.00

$8,500.00

$102,000.00

$102,000.00

$102,000.00

$158,650.00

$110,650.00

$110,650.00

$1,000,000.00
13.32%

$1,000,000.00
0.00%

$1,000,000.00
0.00%

CLCULO DE AMORTIZACIONES

Observaciones:
(1) Crdito otorgado por GE Money Crdito Hipotecario S.A. de C.V., Sociedad Financiera de Objeto Limitado
(2) El campo del valor destructible de la propiedad est sujeto a la captura del usuario, en caso de no capturarlo, el simulador corre un ejercicio de clculo del 80% del valor destructible solamente para efectos informativos.
(3) El seguro de Vida se calcula sobre el monto del crdito el 0.6724% . El seguro por Desempleo aplica slo para asalariados
(4) El Seguro de Daos se corresponde al 0.2776% del valor destructible de la propiedad, el resultado de este seguro en el simulador es un monto aproximado del valor destructible de la vivienda debido a la falta de informacin
y avalo del inmueble.
(5) En caso de requerir Investigacin Socioeconmica, su costo ser de $1,200 para Acreditado y $500 por Coacreditado y/ Obligado Solidario
CAT: Para fines informativos y de comparacin exclusivamente. Factor que anualiza la totalidad de los costos generados por el crdito garantizado (hipotecario), incluyendo seguro de vida y daos, avalo, comisiones e
intereses, excluyendo las contribuciones federales y locales, as como los costos correspondientes a trmites y servicios prestados a terceros.
*- La Comisin por pagos anticipados causa IVA.
*- Esta cotizacin es slo de carcter informativo, por lo que NO implica que el crdito haya sido autorizado o que los clculos en ella sean exactos, ni establece obligacin alguna por parte de GE Money Crdito Hipotecario S.A.
de C.V., SOFOL
*- Sujeto a cambios sin previo aviso

2 de 5
6/25/2013

SIMULADOR DE CRDITO HIPOTECARIO

Adquisicin de Vivienda calculado por Valor de la Vivienda y/o Enganche
GE TASA 9.9%, 20 Aos, Tasa Fija
Nombre del Representante Autorizado GE

Nombre del cliente

0

0
eMail del Cliente

Telfonos del cliente

0

Telfonos del Representante

0

eMail del Representante

0

C. TABLA DE AMORTIZACIN DE CRDITO

Ao / Mes

Tasas

Saldo Inicial

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71

9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
9.90%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%

$2,400,000.00
$2,395,320.00
$2,390,601.39
$2,385,843.85
$2,381,047.06
$2,376,210.70
$2,371,334.44
$2,366,417.95
$2,361,460.90
$2,356,462.95
$2,351,423.77
$2,346,343.01
$2,332,712.34
$2,327,477.22
$2,322,198.91
$2,316,877.05
$2,311,511.29
$2,306,101.25
$2,300,646.59
$2,295,146.92
$2,289,601.89
$2,284,011.10
$2,278,374.19
$2,272,690.78
$2,258,452.48
$2,252,604.71
$2,246,708.70
$2,240,764.05
$2,234,770.35
$2,228,727.21
$2,222,634.21
$2,216,490.94
$2,210,296.99
$2,204,051.94
$2,197,755.37
$2,191,406.85
$2,176,497.95
$2,169,974.06
$2,163,396.35
$2,156,764.37
$2,150,077.67
$2,143,335.82
$2,136,538.34
$2,129,684.78
$2,122,774.68
$2,115,807.57
$2,108,782.98
$2,101,700.44
$2,086,051.47
$2,078,781.39
$2,071,451.34
$2,064,060.81
$2,056,609.31
$2,049,096.34
$2,041,521.39
$2,033,883.94
$2,026,183.48
$2,018,419.49
$2,010,591.45
$2,002,698.83
$1,986,233.10
$1,981,582.33
$1,976,885.12
$1,972,141.03
$1,967,349.57
$1,962,510.27
$1,957,622.67
$1,952,686.27
$1,947,700.59
$1,942,665.13
$1,937,579.40

- INFONAVIT para
Prepago para
Reduccin de
Reduccin de
Plazo
Plazo
$19,800.00
$4,680.00
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,395,320.00
$0.00
$0.00
$19,761.39
$4,718.61
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,390,601.39
$0.00
$0.00
$19,722.46
$4,757.54
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,385,843.85
$0.00
$0.00
$19,683.21
$4,796.79
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,381,047.06
$0.00
$0.00
$19,643.64
$4,836.36
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,376,210.70
$0.00
$0.00
$19,603.74
$4,876.26
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,371,334.44
$0.00
$0.00
$19,563.51
$4,916.49
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,366,417.95
$0.00
$0.00
$19,522.95
$4,957.05
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,361,460.90
$0.00
$0.00
$19,482.05
$4,997.95
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,356,462.95
$0.00
$0.00
$19,440.82
$5,039.18
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,351,423.77
$0.00
$0.00
$19,399.25
$5,080.75
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,346,343.01
$0.00
$0.00
$19,357.33
$5,122.67
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,341,220.34
$0.00
$8,508.00
$19,244.88
$5,235.12
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,327,477.22
$0.00
$0.00
$19,201.69
$5,278.31
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,322,198.91
$0.00
$0.00
$19,158.14
$5,321.86
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,316,877.05
$0.00
$0.00
$19,114.24
$5,365.76
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,311,511.29
$0.00
$0.00
$19,069.97
$5,410.03
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,306,101.25
$0.00
$0.00
$19,025.34
$5,454.66
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,300,646.59
$0.00
$0.00
$18,980.33
$5,499.67
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,295,146.92
$0.00
$0.00
$18,934.96
$5,545.04
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,289,601.89
$0.00
$0.00
$18,889.22
$5,590.78
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,284,011.10
$0.00
$0.00
$18,843.09
$5,636.91
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,278,374.19
$0.00
$0.00
$18,796.59
$5,683.41
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,272,690.78
$0.00
$0.00
$18,749.70
$5,730.30
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,266,960.48
$0.00
$8,508.00
$18,632.23
$5,847.77
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,252,604.71
$0.00
$0.00
$18,583.99
$5,896.01
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,246,708.70
$0.00
$0.00
$18,535.35
$5,944.65
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,240,764.05
$0.00
$0.00
$18,486.30
$5,993.70
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,234,770.35
$0.00
$0.00
$18,436.86
$6,043.14
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,228,727.21
$0.00
$0.00
$18,387.00
$6,093.00
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,222,634.21
$0.00
$0.00
$18,336.73
$6,143.27
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,216,490.94
$0.00
$0.00
$18,286.05
$6,193.95
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,210,296.99
$0.00
$0.00
$18,234.95
$6,245.05
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,204,051.94
$0.00
$0.00
$18,183.43
$6,296.57
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,197,755.37
$0.00
$0.00
$18,131.48
$6,348.52
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,191,406.85
$0.00
$0.00
$18,079.11
$6,400.89
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,185,005.95
$0.00
$8,508.00
$17,956.11
$6,523.89
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,169,974.06
$0.00
$0.00
$17,902.29
$6,577.71
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,163,396.35
$0.00
$0.00
$17,848.02
$6,631.98
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,156,764.37
$0.00
$0.00
$17,793.31
$6,686.69
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,150,077.67
$0.00
$0.00
$17,738.14
$6,741.86
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,143,335.82
$0.00
$0.00
$17,682.52
$6,797.48
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,136,538.34
$0.00
$0.00
$17,626.44
$6,853.56
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,129,684.78
$0.00
$0.00
$17,569.90
$6,910.10
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,122,774.68
$0.00
$0.00
$17,512.89
$6,967.11
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,115,807.57
$0.00
$0.00
$17,455.41
$7,024.59
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,108,782.98
$0.00
$0.00
$17,397.46
$7,082.54
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,101,700.44
$0.00
$0.00
$17,339.03
$7,140.97
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,094,559.47
$0.00
$8,508.00
$17,209.92
$7,270.08
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,078,781.39
$0.00
$0.00
$17,149.95
$7,330.05
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,071,451.34
$0.00
$0.00
$17,089.47
$7,390.53
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,064,060.81
$0.00
$0.00
$17,028.50
$7,451.50
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,056,609.31
$0.00
$0.00
$16,967.03
$7,512.97
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,049,096.34
$0.00
$0.00
$16,905.04
$7,574.96
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,041,521.39
$0.00
$0.00
$16,842.55
$7,637.45
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,033,883.94
$0.00
$0.00
$16,779.54
$7,700.46
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,026,183.48
$0.00
$0.00
$16,716.01
$7,763.99
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,018,419.49
$0.00
$0.00
$16,651.96
$7,828.04
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,010,591.45
$0.00
$0.00
$16,587.38
$7,892.62
$24,480.00
$1,865.30
$399.00
$26,744.30
$2,002,698.83
$0.00
$0.00
$16,522.27
$7,957.73
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,994,741.10
$0.00
$8,508.00
$19,829.23
$4,650.77
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,981,582.33
$0.00
$0.00
$19,782.80
$4,697.20
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,976,885.12
$0.00
$0.00
$19,735.90
$4,744.10
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,972,141.03
$0.00
$0.00
$19,688.54
$4,791.46
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,967,349.57
$0.00
$0.00
$19,640.71
$4,839.29
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,962,510.27
$0.00
$0.00
$19,592.39
$4,887.61
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,957,622.67
$0.00
$0.00
$19,543.60
$4,936.40
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,952,686.27
$0.00
$0.00
$19,494.32
$4,985.68
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,947,700.59
$0.00
$0.00
$19,444.54
$5,035.46
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,942,665.13
$0.00
$0.00
$19,394.27
$5,085.73
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,937,579.40
$0.00
$0.00
*- Cotizacin slo de carcter informativo, NO implica que el crdito ha sido autorizado, ni establece obligacin alguna para General Hipotecaria, S.A. de C.V.
$19,343.50
$5,136.50
$24,480.00
$1,865.30
$399.00 sin previo $26,744.30
$1,932,442.91
$0.00
$0.00
*- Sujeto a cambios
aviso

- Intereses

- Amortizacin
Capital

= Pago Crdito

+ Seguros

+ Comisin
Administrativa

= Pago Mensual

= Saldo Nuevo

- Comisin
por Prepago
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

= Saldo Final
$2,395,320.00
$2,390,601.39
$2,385,843.85
$2,381,047.06
$2,376,210.70
$2,371,334.44
$2,366,417.95
$2,361,460.90
$2,356,462.95
$2,351,423.77
$2,346,343.01
$2,332,712.34
$2,327,477.22
$2,322,198.91
$2,316,877.05
$2,311,511.29
$2,306,101.25
$2,300,646.59
$2,295,146.92
$2,289,601.89
$2,284,011.10
$2,278,374.19
$2,272,690.78
$2,258,452.48
$2,252,604.71
$2,246,708.70
$2,240,764.05
$2,234,770.35
$2,228,727.21
$2,222,634.21
$2,216,490.94
$2,210,296.99
$2,204,051.94
$2,197,755.37
$2,191,406.85
$2,176,497.95
$2,169,974.06
$2,163,396.35
$2,156,764.37
$2,150,077.67
$2,143,335.82
$2,136,538.34
$2,129,684.78
$2,122,774.68
$2,115,807.57
$2,108,782.98
$2,101,700.44
$2,086,051.47
$2,078,781.39
$2,071,451.34
$2,064,060.81
$2,056,609.31
$2,049,096.34
$2,041,521.39
$2,033,883.94
$2,026,183.48
$2,018,419.49
$2,010,591.45
$2,002,698.83
$1,986,233.10
$1,981,582.33
$1,976,885.12
$1,972,141.03
$1,967,349.57
$1,962,510.27
$1,957,622.67
$1,952,686.27
$1,947,700.59
$1,942,665.13
$1,937,579.40
$1,932,442.91

3 de 5
6/25/2013

SIMULADOR DE CRDITO HIPOTECARIO

Adquisicin de Vivienda calculado por Valor de la Vivienda y/o Enganche
GE TASA 9.9%, 20 Aos, Tasa Fija
Nombre del Representante Autorizado GE

Nombre del cliente

0

0
eMail del Cliente

Telfonos del cliente

0

Telfonos del Representante

0

eMail del Representante

0

C. TABLA DE AMORTIZACIN DE CRDITO

10

11

Ao / Mes

Tasas

Saldo Inicial

72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141

11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%

$1,932,442.91
$1,918,747.13
$1,913,422.62
$1,908,044.95
$1,902,613.60
$1,897,128.03
$1,891,587.69
$1,885,992.04
$1,880,340.53
$1,874,632.59
$1,868,867.68
$1,863,045.21
$1,857,164.61
$1,842,717.30
$1,836,633.76
$1,830,489.49
$1,824,283.88
$1,818,016.31
$1,811,686.17
$1,805,292.84
$1,798,835.68
$1,792,314.06
$1,785,727.32
$1,779,074.84
$1,772,355.93
$1,765,569.95
$1,758,716.23
$1,751,794.08
$1,744,802.82
$1,737,741.77
$1,730,610.22
$1,723,407.48
$1,716,132.83
$1,708,785.56
$1,701,364.94
$1,693,870.23
$1,686,300.70
$1,678,655.60
$1,670,934.18
$1,663,135.67
$1,655,259.31
$1,647,304.32
$1,639,269.90
$1,631,155.28
$1,622,959.65
$1,614,682.20
$1,606,322.11
$1,597,878.56
$1,589,350.71
$1,580,737.73
$1,572,038.76
$1,563,252.95
$1,554,379.42
$1,545,417.31
$1,536,365.73
$1,527,223.78
$1,517,990.56
$1,508,665.17
$1,499,246.67
$1,489,734.15
$1,480,126.67
$1,470,423.26
$1,460,622.99
$1,450,724.88
$1,440,727.95
$1,430,631.21
$1,420,433.68
$1,410,134.35
$1,399,732.19
$1,389,226.18

- INFONAVIT para
Prepago para
Reduccin de
Reduccin de
Plazo
Plazo
$19,292.22
$5,187.78
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,927,255.13
$0.00
$8,508.00
$19,155.49
$5,324.51
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,913,422.62
$0.00
$0.00
$19,102.34
$5,377.66
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,908,044.95
$0.00
$0.00
$19,048.65
$5,431.35
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,902,613.60
$0.00
$0.00
$18,994.43
$5,485.57
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,897,128.03
$0.00
$0.00
$18,939.66
$5,540.34
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,891,587.69
$0.00
$0.00
$18,884.35
$5,595.65
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,885,992.04
$0.00
$0.00
$18,828.49
$5,651.51
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,880,340.53
$0.00
$0.00
$18,772.07
$5,707.93
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,874,632.59
$0.00
$0.00
$18,715.08
$5,764.92
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,868,867.68
$0.00
$0.00
$18,657.53
$5,822.47
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,863,045.21
$0.00
$0.00
$18,599.40
$5,880.60
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,857,164.61
$0.00
$0.00
$18,540.69
$5,939.31
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,851,225.30
$0.00
$8,508.00
$18,396.46
$6,083.54
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,836,633.76
$0.00
$0.00
$18,335.73
$6,144.27
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,830,489.49
$0.00
$0.00
$18,274.39
$6,205.61
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,824,283.88
$0.00
$0.00
$18,212.43
$6,267.57
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,818,016.31
$0.00
$0.00
$18,149.86
$6,330.14
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,811,686.17
$0.00
$0.00
$18,086.67
$6,393.33
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,805,292.84
$0.00
$0.00
$18,022.84
$6,457.16
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,798,835.68
$0.00
$0.00
$17,958.38
$6,521.62
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,792,314.06
$0.00
$0.00
$17,893.27
$6,586.73
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,785,727.32
$0.00
$0.00
$17,827.51
$6,652.49
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,779,074.84
$0.00
$0.00
$17,761.10
$6,718.90
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,772,355.93
$0.00
$0.00
$17,694.02
$6,785.98
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,765,569.95
$0.00
$0.00
$17,626.27
$6,853.73
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,758,716.23
$0.00
$0.00
$17,557.85
$6,922.15
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,751,794.08
$0.00
$0.00
$17,488.74
$6,991.26
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,744,802.82
$0.00
$0.00
$17,418.95
$7,061.05
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,737,741.77
$0.00
$0.00
$17,348.46
$7,131.54
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,730,610.22
$0.00
$0.00
$17,277.26
$7,202.74
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,723,407.48
$0.00
$0.00
$17,205.35
$7,274.65
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,716,132.83
$0.00
$0.00
$17,132.73
$7,347.27
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,708,785.56
$0.00
$0.00
$17,059.38
$7,420.62
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,701,364.94
$0.00
$0.00
$16,985.29
$7,494.71
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,693,870.23
$0.00
$0.00
$16,910.47
$7,569.53
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,686,300.70
$0.00
$0.00
$16,834.90
$7,645.10
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,678,655.60
$0.00
$0.00
$16,758.58
$7,721.42
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,670,934.18
$0.00
$0.00
$16,681.49
$7,798.51
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,663,135.67
$0.00
$0.00
$16,603.64
$7,876.36
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,655,259.31
$0.00
$0.00
$16,525.01
$7,954.99
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,647,304.32
$0.00
$0.00
$16,445.59
$8,034.41
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,639,269.90
$0.00
$0.00
$16,365.38
$8,114.62
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,631,155.28
$0.00
$0.00
$16,284.37
$8,195.63
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,622,959.65
$0.00
$0.00
$16,202.55
$8,277.45
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,614,682.20
$0.00
$0.00
$16,119.91
$8,360.09
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,606,322.11
$0.00
$0.00
$16,036.45
$8,443.55
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,597,878.56
$0.00
$0.00
$15,952.15
$8,527.85
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,589,350.71
$0.00
$0.00
$15,867.02
$8,612.98
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,580,737.73
$0.00
$0.00
$15,781.03
$8,698.97
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,572,038.76
$0.00
$0.00
$15,694.19
$8,785.81
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,563,252.95
$0.00
$0.00
$15,606.48
$8,873.52
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,554,379.42
$0.00
$0.00
$15,517.89
$8,962.11
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,545,417.31
$0.00
$0.00
$15,428.42
$9,051.58
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,536,365.73
$0.00
$0.00
$15,338.05
$9,141.95
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,527,223.78
$0.00
$0.00
$15,246.78
$9,233.22
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,517,990.56
$0.00
$0.00
$15,154.61
$9,325.39
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,508,665.17
$0.00
$0.00
$15,061.51
$9,418.49
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,499,246.67
$0.00
$0.00
$14,967.48
$9,512.52
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,489,734.15
$0.00
$0.00
$14,872.51
$9,607.49
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,480,126.67
$0.00
$0.00
$14,776.60
$9,703.40
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,470,423.26
$0.00
$0.00
$14,679.73
$9,800.27
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,460,622.99
$0.00
$0.00
$14,581.89
$9,898.11
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,450,724.88
$0.00
$0.00
$14,483.07
$9,996.93
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,440,727.95
$0.00
$0.00
$14,383.27
$10,096.73
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,430,631.21
$0.00
$0.00
$14,282.47
$10,197.53
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,420,433.68
$0.00
$0.00
$14,180.66
$10,299.34
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,410,134.35
$0.00
$0.00
$14,077.84
$10,402.16
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,399,732.19
$0.00
$0.00
$13,973.99
$10,506.01
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,389,226.18
$0.00
$0.00
$13,869.11
$10,610.89
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,378,615.29
$0.00
$0.00
*- Cotizacin slo de carcter informativo, NO implica que el crdito ha sido autorizado, ni establece obligacin alguna para General Hipotecaria, S.A. de C.V.
*- Sujeto a cambios sin previo aviso

- Intereses

- Amortizacin
Capital

= Pago Crdito

+ Seguros

+ Comisin
Administrativa

= Pago Mensual

= Saldo Nuevo

- Comisin
por Prepago
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

= Saldo Final
$1,918,747.13
$1,913,422.62
$1,908,044.95
$1,902,613.60
$1,897,128.03
$1,891,587.69
$1,885,992.04
$1,880,340.53
$1,874,632.59
$1,868,867.68
$1,863,045.21
$1,857,164.61
$1,842,717.30
$1,836,633.76
$1,830,489.49
$1,824,283.88
$1,818,016.31
$1,811,686.17
$1,805,292.84
$1,798,835.68
$1,792,314.06
$1,785,727.32
$1,779,074.84
$1,772,355.93
$1,765,569.95
$1,758,716.23
$1,751,794.08
$1,744,802.82
$1,737,741.77
$1,730,610.22
$1,723,407.48
$1,716,132.83
$1,708,785.56
$1,701,364.94
$1,693,870.23
$1,686,300.70
$1,678,655.60
$1,670,934.18
$1,663,135.67
$1,655,259.31
$1,647,304.32
$1,639,269.90
$1,631,155.28
$1,622,959.65
$1,614,682.20
$1,606,322.11
$1,597,878.56
$1,589,350.71
$1,580,737.73
$1,572,038.76
$1,563,252.95
$1,554,379.42
$1,545,417.31
$1,536,365.73
$1,527,223.78
$1,517,990.56
$1,508,665.17
$1,499,246.67
$1,489,734.15
$1,480,126.67
$1,470,423.26
$1,460,622.99
$1,450,724.88
$1,440,727.95
$1,430,631.21
$1,420,433.68
$1,410,134.35
$1,399,732.19
$1,389,226.18
$1,378,615.29

4 de 5
6/25/2013

SIMULADOR DE CRDITO HIPOTECARIO

Adquisicin de Vivienda calculado por Valor de la Vivienda y/o Enganche
GE TASA 9.9%, 20 Aos, Tasa Fija
Nombre del Representante Autorizado GE

Nombre del cliente

0

0
eMail del Cliente

Telfonos del cliente

0

Telfonos del Representante

0

eMail del Representante

0

C. TABLA DE AMORTIZACIN DE CRDITO

12

13

14

15

16

17

Ao / Mes

Tasas

Saldo Inicial

142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211

11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%

$1,378,615.29
$1,367,898.46
$1,357,074.65
$1,346,142.78
$1,335,101.77
$1,323,950.54
$1,312,687.98
$1,301,312.98
$1,289,824.42
$1,278,221.17
$1,266,502.07
$1,254,665.99
$1,242,711.73
$1,230,638.14
$1,218,444.01
$1,206,128.14
$1,193,689.32
$1,181,126.32
$1,168,437.90
$1,155,622.80
$1,142,679.77
$1,129,607.52
$1,116,404.77
$1,103,070.21
$1,089,602.53
$1,076,000.40
$1,062,262.47
$1,048,387.39
$1,034,373.79
$1,020,220.29
$1,005,925.49
$991,487.98
$976,906.33
$962,179.11
$947,304.87
$932,282.13
$917,109.41
$901,785.22
$886,308.04
$870,676.35
$854,888.60
$838,943.24
$822,838.69
$806,573.36
$790,145.65
$773,553.94
$756,796.59
$739,871.94
$722,778.33
$705,514.07
$688,077.45
$670,466.76
$652,680.25
$634,716.17
$616,572.76
$598,248.21
$579,740.72
$561,048.46
$542,169.60
$523,102.26
$503,844.56
$484,394.61
$464,750.48
$444,910.24
$424,871.93
$404,633.57
$384,193.16
$363,548.69
$342,698.11
$321,639.38

- INFONAVIT para
Prepago para
Reduccin de
Reduccin de
Plazo
Plazo
$13,763.18
$10,716.82
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,367,898.46
$0.00
$0.00
$13,656.19
$10,823.81
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,357,074.65
$0.00
$0.00
$13,548.13
$10,931.87
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,346,142.78
$0.00
$0.00
$13,438.99
$11,041.01
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,335,101.77
$0.00
$0.00
$13,328.77
$11,151.23
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,323,950.54
$0.00
$0.00
$13,217.44
$11,262.56
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,312,687.98
$0.00
$0.00
$13,105.00
$11,375.00
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,301,312.98
$0.00
$0.00
$12,991.44
$11,488.56
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,289,824.42
$0.00
$0.00
$12,876.75
$11,603.25
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,278,221.17
$0.00
$0.00
$12,760.91
$11,719.09
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,266,502.07
$0.00
$0.00
$12,643.91
$11,836.09
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,254,665.99
$0.00
$0.00
$12,525.75
$11,954.25
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,242,711.73
$0.00
$0.00
$12,406.41
$12,073.59
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,230,638.14
$0.00
$0.00
$12,285.87
$12,194.13
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,218,444.01
$0.00
$0.00
$12,164.13
$12,315.87
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,206,128.14
$0.00
$0.00
$12,041.18
$12,438.82
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,193,689.32
$0.00
$0.00
$11,917.00
$12,563.00
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,181,126.32
$0.00
$0.00
$11,791.58
$12,688.42
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,168,437.90
$0.00
$0.00
$11,664.91
$12,815.09
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,155,622.80
$0.00
$0.00
$11,536.97
$12,943.03
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,142,679.77
$0.00
$0.00
$11,407.75
$13,072.25
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,129,607.52
$0.00
$0.00
$11,277.25
$13,202.75
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,116,404.77
$0.00
$0.00
$11,145.44
$13,334.56
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,103,070.21
$0.00
$0.00
$11,012.32
$13,467.68
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,089,602.53
$0.00
$0.00
$10,877.87
$13,602.13
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,076,000.40
$0.00
$0.00
$10,742.07
$13,737.93
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,062,262.47
$0.00
$0.00
$10,604.92
$13,875.08
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,048,387.39
$0.00
$0.00
$10,466.40
$14,013.60
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,034,373.79
$0.00
$0.00
$10,326.50
$14,153.50
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,020,220.29
$0.00
$0.00
$10,185.20
$14,294.80
$24,480.00
$1,865.30
$399.00
$26,744.30
$1,005,925.49
$0.00
$0.00
$10,042.49
$14,437.51
$24,480.00
$1,865.30
$399.00
$26,744.30
$991,487.98
$0.00
$0.00
$9,898.35
$14,581.65
$24,480.00
$1,865.30
$399.00
$26,744.30
$976,906.33
$0.00
$0.00
$9,752.78
$14,727.22
$24,480.00
$1,865.30
$399.00
$26,744.30
$962,179.11
$0.00
$0.00
$9,605.75
$14,874.25
$24,480.00
$1,865.30
$399.00
$26,744.30
$947,304.87
$0.00
$0.00
$9,457.26
$15,022.74
$24,480.00
$1,865.30
$399.00
$26,744.30
$932,282.13
$0.00
$0.00
$9,307.28
$15,172.72
$24,480.00
$1,865.30
$399.00
$26,744.30
$917,109.41
$0.00
$0.00
$9,155.81
$15,324.19
$24,480.00
$1,865.30
$399.00
$26,744.30
$901,785.22
$0.00
$0.00
$9,002.82
$15,477.18
$24,480.00
$1,865.30
$399.00
$26,744.30
$886,308.04
$0.00
$0.00
$8,848.31
$15,631.69
$24,480.00
$1,865.30
$399.00
$26,744.30
$870,676.35
$0.00
$0.00
$8,692.25
$15,787.75
$24,480.00
$1,865.30
$399.00
$26,744.30
$854,888.60
$0.00
$0.00
$8,534.64
$15,945.36
$24,480.00
$1,865.30
$399.00
$26,744.30
$838,943.24
$0.00
$0.00
$8,375.45
$16,104.55
$24,480.00
$1,865.30
$399.00
$26,744.30
$822,838.69
$0.00
$0.00
$8,214.67
$16,265.33
$24,480.00
$1,865.30
$399.00
$26,744.30
$806,573.36
$0.00
$0.00
$8,052.29
$16,427.71
$24,480.00
$1,865.30
$399.00
$26,744.30
$790,145.65
$0.00
$0.00
$7,888.29
$16,591.71
$24,480.00
$1,865.30
$399.00
$26,744.30
$773,553.94
$0.00
$0.00
$7,722.65
$16,757.35
$24,480.00
$1,865.30
$399.00
$26,744.30
$756,796.59
$0.00
$0.00
$7,555.35
$16,924.65
$24,480.00
$1,865.30
$399.00
$26,744.30
$739,871.94
$0.00
$0.00
$7,386.39
$17,093.61
$24,480.00
$1,865.30
$399.00
$26,744.30
$722,778.33
$0.00
$0.00
$7,215.74
$17,264.26
$24,480.00
$1,865.30
$399.00
$26,744.30
$705,514.07
$0.00
$0.00
$7,043.38
$17,436.62
$24,480.00
$1,865.30
$399.00
$26,744.30
$688,077.45
$0.00
$0.00
$6,869.31
$17,610.69
$24,480.00
$1,865.30
$399.00
$26,744.30
$670,466.76
$0.00
$0.00
$6,693.49
$17,786.51
$24,480.00
$1,865.30
$399.00
$26,744.30
$652,680.25
$0.00
$0.00
$6,515.92
$17,964.08
$24,480.00
$1,865.30
$399.00
$26,744.30
$634,716.17
$0.00
$0.00
$6,336.58
$18,143.42
$24,480.00
$1,865.30
$399.00
$26,744.30
$616,572.76
$0.00
$0.00
$6,155.45
$18,324.55
$24,480.00
$1,865.30
$399.00
$26,744.30
$598,248.21
$0.00
$0.00
$5,972.51
$18,507.49
$24,480.00
$1,865.30
$399.00
$26,744.30
$579,740.72
$0.00
$0.00
$5,787.74
$18,692.26
$24,480.00
$1,865.30
$399.00
$26,744.30
$561,048.46
$0.00
$0.00
$5,601.13
$18,878.87
$24,480.00
$1,865.30
$399.00
$26,744.30
$542,169.60
$0.00
$0.00
$5,412.66
$19,067.34
$24,480.00
$1,865.30
$399.00
$26,744.30
$523,102.26
$0.00
$0.00
$5,222.30
$19,257.70
$24,480.00
$1,865.30
$399.00
$26,744.30
$503,844.56
$0.00
$0.00
$5,030.05
$19,449.95
$24,480.00
$1,865.30
$399.00
$26,744.30
$484,394.61
$0.00
$0.00
$4,835.87
$19,644.13
$24,480.00
$1,865.30
$399.00
$26,744.30
$464,750.48
$0.00
$0.00
$4,639.76
$19,840.24
$24,480.00
$1,865.30
$399.00
$26,744.30
$444,910.24
$0.00
$0.00
$4,441.69
$20,038.31
$24,480.00
$1,865.30
$399.00
$26,744.30
$424,871.93
$0.00
$0.00
$4,241.64
$20,238.36
$24,480.00
$1,865.30
$399.00
$26,744.30
$404,633.57
$0.00
$0.00
$4,039.59
$20,440.41
$24,480.00
$1,865.30
$399.00
$26,744.30
$384,193.16
$0.00
$0.00
$3,835.53
$20,644.47
$24,480.00
$1,865.30
$399.00
$26,744.30
$363,548.69
$0.00
$0.00
$3,629.43
$20,850.57
$24,480.00
$1,865.30
$399.00
$26,744.30
$342,698.11
$0.00
$0.00
$3,421.27
$21,058.73
$24,480.00
$1,865.30
$399.00
$26,744.30
$321,639.38
$0.00
$0.00
$3,211.03
$21,268.97
$24,480.00
$1,865.30
$399.00
$26,744.30
$300,370.42
$0.00
$0.00
*- Cotizacin slo de carcter informativo, NO implica que el crdito ha sido autorizado, ni establece obligacin alguna para General Hipotecaria, S.A. de C.V.
*- Sujeto a cambios sin previo aviso

- Intereses

- Amortizacin
Capital

= Pago Crdito

+ Seguros

+ Comisin
Administrativa

= Pago Mensual

= Saldo Nuevo

- Comisin
por Prepago
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

= Saldo Final
$1,367,898.46
$1,357,074.65
$1,346,142.78
$1,335,101.77
$1,323,950.54
$1,312,687.98
$1,301,312.98
$1,289,824.42
$1,278,221.17
$1,266,502.07
$1,254,665.99
$1,242,711.73
$1,230,638.14
$1,218,444.01
$1,206,128.14
$1,193,689.32
$1,181,126.32
$1,168,437.90
$1,155,622.80
$1,142,679.77
$1,129,607.52
$1,116,404.77
$1,103,070.21
$1,089,602.53
$1,076,000.40
$1,062,262.47
$1,048,387.39
$1,034,373.79
$1,020,220.29
$1,005,925.49
$991,487.98
$976,906.33
$962,179.11
$947,304.87
$932,282.13
$917,109.41
$901,785.22
$886,308.04
$870,676.35
$854,888.60
$838,943.24
$822,838.69
$806,573.36
$790,145.65
$773,553.94
$756,796.59
$739,871.94
$722,778.33
$705,514.07
$688,077.45
$670,466.76
$652,680.25
$634,716.17
$616,572.76
$598,248.21
$579,740.72
$561,048.46
$542,169.60
$523,102.26
$503,844.56
$484,394.61
$464,750.48
$444,910.24
$424,871.93
$404,633.57
$384,193.16
$363,548.69
$342,698.11
$321,639.38
$300,370.42

5 de 5
6/25/2013

SIMULADOR DE CRDITO HIPOTECARIO

Adquisicin de Vivienda calculado por Valor de la Vivienda y/o Enganche
GE TASA 9.9%, 20 Aos, Tasa Fija
Nombre del Representante Autorizado GE

Nombre del cliente

0

0
eMail del Cliente

Telfonos del cliente

0

Telfonos del Representante

0

eMail del Representante

0

C. TABLA DE AMORTIZACIN DE CRDITO

18

19

20

Ao / Mes

Tasas

Saldo Inicial

- Intereses

- Amortizacin
Capital

= Pago Crdito

+ Seguros

212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
Totales

11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%
11.98%

$300,370.42
$278,889.12
$257,193.36
$235,281.01
$213,149.89
$190,797.84
$168,222.64
$145,422.06
$122,393.86
$99,135.76
$75,645.46
$51,920.66
$27,959.00
$3,758.12
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$2,998.70
$2,784.24
$2,567.65
$2,348.89
$2,127.95
$1,904.80
$1,679.42
$1,451.80
$1,221.90
$989.71
$755.19
$518.34
$279.12
$37.52
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,146,871.64

$21,481.30
$21,695.76
$21,912.35
$22,131.11
$22,352.05
$22,575.20
$22,800.58
$23,028.20
$23,258.10
$23,490.29
$23,724.81
$23,961.66
$24,200.88
$3,758.12
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,400,000.00

$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$24,480.00
$3,795.64
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$5,546,871.64

$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$1,865.30
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$419,692.50

+ Comisin
Administrativa
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$399.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$89,775.00
Total Pagado:

= Pago Mensual

= Saldo Nuevo

$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$26,744.30
$6,059.94
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$5,996,783.14
$6,056,339.14

$278,889.12
$257,193.36
$235,281.01
$213,149.89
$190,797.84
$168,222.64
$145,422.06
$122,393.86
$99,135.76
$75,645.46
$51,920.66
$27,959.00
$3,758.12
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

- INFONAVIT para
Reduccin de
Plazo
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Prepago para
Reduccin de
Plazo
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$59,556.00

- Comisin
por Prepago
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

= Saldo Final
$278,889.12
$257,193.36
$235,281.01
$213,149.89
$190,797.84
$168,222.64
$145,422.06
$122,393.86
$99,135.76
$75,645.46
$51,920.66
$27,959.00
$3,758.12
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Observaciones:
(1) Crdito otorgado por GE Money Crdito Hipotecrio S.A. de C.V., Sociedad Financiera de Objeto Limitado
(2) El campo del valor destructible de la propiedad est sujeto a la captura del usuario, en caso de no capturarlo, el simulador corre un ejercicio de clculo del 80% del valor destructible solamente para efectos informativos.
(3) El seguro de Vida se calcula sobre el monto del crdito el 0.6724% . El seguro por Desempleo aplica slo para asalariados
(4) El Seguro de Daos se corresponde al 0.2776% del valor destructible de la propiedad, el resultado de este seguro en el simulador es un monto aproximado del valor destructible de la vivienda debido a la falta de informacin y avalo del inmueble.
(5)
En Para
caso fines
de requerir
Investigacin
Socioeconmica,
su costo ser
de que
$1,200
para la
Acreditado
y $500
por Coacreditado
y/elObligado
Solidario (hipotecario), incluyendo seguro de vida y daos, avalo, comisiones e intereses, excluyendo las contribuciones federales y locales, as como los costos correspondientes a trmites y
CAT:
informativos
y de comparacin
exclusivamente.
Factor
anualiza
totalidad de
los costos
generados por
crdito garantizado
servicios prestados a terceros.
*- La Comisin por pagos anticipados causa I.V.A.
*- Esta cotizacin es slo de carcter informativo, por lo que NO implica que el crdito haya sido autorizado o que los clculos en ella sean exactos, ni establece obligacin alguna por parte de GE Money Crdito Hipotecario S.A. de C.V., SOFOL
*- Sujeto a cambios sin previo aviso

*- Cotizacin slo de carcter informativo, NO implica que el crdito ha sido autorizado, ni establece obligacin alguna para General Hipotecaria, S.A. de C.V.
*- Sujeto a cambios sin previo aviso