Banamex

3.3333333333
Amortizacin al Inters que se
Mes Pago Inicial principal genera al mes Pago mensual
1 $ 1,000,000.00 $ 27,777.78 $ 33,333.33 $ 61,111.11
2 $ 972,222.22 $ 27,777.78 $ 32,407.41 $ 60,185.19
3 $ 944,444.44 $ 27,777.78 $ 31,481.48 $ 59,259.26
4 $ 916,666.67 $ 27,777.78 $ 30,555.56 $ 58,333.33
5 $ 888,888.89 $ 27,777.78 $ 29,629.63 $ 57,407.41
6 $ 861,111.11 $ 27,777.78 $ 28,703.70 $ 56,481.48
7 $ 833,333.33 $ 27,777.78 $ 27,777.78 $ 55,555.56
8 $ 805,555.56 $ 27,777.78 $ 26,851.85 $ 54,629.63
9 $ 777,777.78 $ 27,777.78 $ 25,925.93 $ 53,703.70
10 $ 750,000.00 $ 27,777.78 $ 25,000.00 $ 52,777.78
11 $ 722,222.22 $ 27,777.78 $ 24,074.07 $ 51,851.85
12 $ 694,444.44 $ 27,777.78 $ 23,148.15 $ 50,925.93
13 $ 666,666.67 $ 27,777.78 $ 22,222.22 $ 50,000.00
14 $ 638,888.89 $ 27,777.78 $ 21,296.30 $ 49,074.07
15 $ 611,111.11 $ 27,777.78 $ 20,370.37 $ 48,148.15
16 $ 583,333.33 $ 27,777.78 $ 19,444.44 $ 47,222.22
17 $ 555,555.56 $ 27,777.78 $ 18,518.52 $ 46,296.30
18 $ 527,777.78 $ 27,777.78 $ 17,592.59 $ 45,370.37
19 $ 500,000.00 $ 27,777.78 $ 16,666.67 $ 44,444.44
20 $ 472,222.22 $ 27,777.78 $ 15,740.74 $ 43,518.52
21 $ 444,444.44 $ 27,777.78 $ 14,814.81 $ 42,592.59
22 $ 416,666.67 $ 27,777.78 $ 13,888.89 $ 41,666.67
23 $ 388,888.89 $ 27,777.78 $ 12,962.96 $ 40,740.74
24 $ 361,111.11 $ 27,777.78 $ 12,037.04 $ 39,814.81
25 $ 333,333.33 $ 27,777.78 $ 11,111.11 $ 38,888.89
26 $ 305,555.56 $ 27,777.78 $ 10,185.19 $ 37,962.96
27 $ 277,777.78 $ 27,777.78 $ 9,259.26 $ 37,037.04
28 $ 250,000.00 $ 27,777.78 $ 8,333.33 $ 36,111.11
29 $ 222,222.22 $ 27,777.78 $ 7,407.41 $ 35,185.19
30 $ 194,444.44 $ 27,777.78 $ 6,481.48 $ 34,259.26
31 $ 166,666.67 $ 27,777.78 $ 5,555.56 $ 33,333.33
32 $ 138,888.89 $ 27,777.78 $ 4,629.63 $ 32,407.41
33 $ 111,111.11 $ 27,777.78 $ 3,703.70 $ 31,481.48
34 $ 83,333.33 $ 27,777.78 $ 2,777.78 $ 30,555.56
35 $ 55,555.56 $ 27,777.78 $ 1,851.85 $ 29,629.63
36 $ 27,777.78 $ 27,777.78 $ 925.93 $ 28,703.70
Total $ 18,500,000.00 $ 1,000,000.00 $ 616,666.67 $ 1,616,666.67
Pago promedio $ 44,907.41
 HSBC

Amortizacin al Inters que se

2.91666667 Mes Pago Inicial principal genera al mes Pago mensual
1 $ 1,000,000.00 $ 27,777.78 $ 29,166.67 $ 56,944.44
2 $ 972,222.22 $ 27,777.78 $ 28,356.48 $ 56,134.26
3 $ 944,444.44 $ 27,777.78 $ 27,546.30 $ 55,324.07
4 $ 916,666.67 $ 27,777.78 $ 26,736.11 $ 54,513.89
5 $ 888,888.89 $ 27,777.78 $ 25,925.93 $ 53,703.70
6 $ 861,111.11 $ 27,777.78 $ 25,115.74 $ 52,893.52
7 $ 833,333.33 $ 27,777.78 $ 24,305.56 $ 52,083.33
8 $ 805,555.56 $ 27,777.78 $ 23,495.37 $ 51,273.15
9 $ 777,777.78 $ 27,777.78 $ 22,685.19 $ 50,462.96
10 $ 750,000.00 $ 27,777.78 $ 21,875.00 $ 49,652.78
11 $ 722,222.22 $ 27,777.78 $ 21,064.81 $ 48,842.59
12 $ 694,444.44 $ 27,777.78 $ 20,254.63 $ 48,032.41
13 $ 666,666.67 $ 27,777.78 $ 19,444.44 $ 47,222.22
14 $ 638,888.89 $ 27,777.78 $ 18,634.26 $ 46,412.04
15 $ 611,111.11 $ 27,777.78 $ 17,824.07 $ 45,601.85
16 $ 583,333.33 $ 27,777.78 $ 17,013.89 $ 44,791.67
17 $ 555,555.56 $ 27,777.78 $ 16,203.70 $ 43,981.48
18 $ 527,777.78 $ 27,777.78 $ 15,393.52 $ 43,171.30
19 $ 500,000.00 $ 27,777.78 $ 14,583.33 $ 42,361.11
20 $ 472,222.22 $ 27,777.78 $ 13,773.15 $ 41,550.93
21 $ 444,444.44 $ 27,777.78 $ 12,962.96 $ 40,740.74
22 $ 416,666.67 $ 27,777.78 $ 12,152.78 $ 39,930.56
23 $ 388,888.89 $ 27,777.78 $ 11,342.59 $ 39,120.37
24 $ 361,111.11 $ 27,777.78 $ 10,532.41 $ 38,310.19
25 $ 333,333.33 $ 27,777.78 $ 9,722.22 $ 37,500.00
26 $ 305,555.56 $ 27,777.78 $ 8,912.04 $ 36,689.81
27 $ 277,777.78 $ 27,777.78 $ 8,101.85 $ 35,879.63
28 $ 250,000.00 $ 27,777.78 $ 7,291.67 $ 35,069.44
29 $ 222,222.22 $ 27,777.78 $ 6,481.48 $ 34,259.26
30 $ 194,444.44 $ 27,777.78 $ 5,671.30 $ 33,449.07
31 $ 166,666.67 $ 27,777.78 $ 4,861.11 $ 32,638.89
32 $ 138,888.89 $ 27,777.78 $ 4,050.93 $ 31,828.70
33 $ 111,111.11 $ 27,777.78 $ 3,240.74 $ 31,018.52
34 $ 83,333.33 $ 27,777.78 $ 2,430.56 $ 30,208.33
35 $ 55,555.56 $ 27,777.78 $ 1,620.37 $ 29,398.15
36 $ 27,777.78 $ 27,777.78 $ 810.19 $ 28,587.96
Total $ 18,500,000.00 $ 1,000,000.00 $ 539,583.33 $ 1,539,583.33
Pago promedio $ 42,766.20
-$ 2,746.36

-$ 141,250.00
 SCOTIABANK

Amortizacin al Inters que se

3.16666667 Mes Pago Inicial principal genera al mes Pago mensual
1 $ 1,000,000.00 $ 23,809.52 $ 31,666.67 $ 55,476.19
2 $ 976,190.48 $ 23,809.52 $ 30,912.70 $ 54,722.22
3 $ 952,380.95 $ 23,809.52 $ 30,158.73 $ 53,968.25
4 $ 928,571.43 $ 23,809.52 $ 29,404.76 $ 53,214.29
5 $ 904,761.90 $ 23,809.52 $ 28,650.79 $ 52,460.32
6 $ 880,952.38 $ 23,809.52 $ 27,896.83 $ 51,706.35
7 $ 857,142.86 $ 23,809.52 $ 27,142.86 $ 50,952.38
8 $ 833,333.33 $ 23,809.52 $ 26,388.89 $ 50,198.41
9 $ 809,523.81 $ 23,809.52 $ 25,634.92 $ 49,444.44
10 $ 785,714.29 $ 23,809.52 $ 24,880.95 $ 48,690.48
11 $ 761,904.76 $ 23,809.52 $ 24,126.98 $ 47,936.51
12 $ 738,095.24 $ 23,809.52 $ 23,373.02 $ 47,182.54
13 $ 714,285.71 $ 23,809.52 $ 22,619.05 $ 46,428.57
14 $ 690,476.19 $ 23,809.52 $ 21,865.08 $ 45,674.60
15 $ 666,666.67 $ 23,809.52 $ 21,111.11 $ 44,920.63
16 $ 642,857.14 $ 23,809.52 $ 20,357.14 $ 44,166.67
17 $ 619,047.62 $ 23,809.52 $ 19,603.17 $ 43,412.70
18 $ 595,238.10 $ 23,809.52 $ 18,849.21 $ 42,658.73
19 $ 571,428.57 $ 23,809.52 $ 18,095.24 $ 41,904.76
20 $ 547,619.05 $ 23,809.52 $ 17,341.27 $ 41,150.79
21 $ 523,809.52 $ 23,809.52 $ 16,587.30 $ 40,396.83
22 $ 500,000.00 $ 23,809.52 $ 15,833.33 $ 39,642.86
23 $ 476,190.48 $ 23,809.52 $ 15,079.37 $ 38,888.89
24 $ 452,380.95 $ 23,809.52 $ 14,325.40 $ 38,134.92
25 $ 428,571.43 $ 23,809.52 $ 13,571.43 $ 37,380.95
26 $ 404,761.90 $ 23,809.52 $ 12,817.46 $ 36,626.98
27 $ 380,952.38 $ 23,809.52 $ 12,063.49 $ 35,873.02
28 $ 357,142.86 $ 23,809.52 $ 11,309.52 $ 35,119.05
29 $ 333,333.33 $ 23,809.52 $ 10,555.56 $ 34,365.08
30 $ 309,523.81 $ 23,809.52 $ 9,801.59 $ 33,611.11
31 $ 285,714.29 $ 23,809.52 $ 9,047.62 $ 32,857.14
32 $ 261,904.76 $ 23,809.52 $ 8,293.65 $ 32,103.17
33 $ 238,095.24 $ 23,809.52 $ 7,539.68 $ 31,349.21
34 $ 214,285.71 $ 23,809.52 $ 6,785.71 $ 30,595.24
35 $ 190,476.19 $ 23,809.52 $ 6,031.75 $ 29,841.27
36 $ 166,666.67 $ 23,809.52 $ 5,277.78 $ 29,087.30
37 $ 142,857.14 $ 23,809.52 $ 4,523.81 $ 28,333.33
38 $ 119,047.62 $ 23,809.52 $ 3,769.84 $ 27,579.37
39 $ 95,238.10 $ 23,809.52 $ 3,015.87 $ 26,825.40
40 $ 71,428.57 $ 23,809.52 $ 2,261.90 $ 26,071.43
41 $ 47,619.05 $ 23,809.52 $ 1,507.94 $ 25,317.46
 42 $ 23,809.52 $ 23,809.52 $ 753.97 $ 24,563.49
Total $ 21,500,000.00 $ 1,000,000.00 $ 680,833.33 $ 1,680,833.33

Pago promedio $ 40,019.84

 BBVA
3.3333333333
Amortizacin al Inters que se
Mes Pago Inicial principal genera al mes Pago mensual
1 $ 1,000,000.00 $ 23,809.52 $ 33,333.33 $ 57,142.86
2 $ 976,190.48 $ 23,809.52 $ 32,539.68 $ 56,349.21
3 $ 952,380.95 $ 23,809.52 $ 31,746.03 $ 55,555.56
4 $ 928,571.43 $ 23,809.52 $ 30,952.38 $ 54,761.90
5 $ 904,761.90 $ 23,809.52 $ 30,158.73 $ 53,968.25
6 $ 880,952.38 $ 23,809.52 $ 29,365.08 $ 53,174.60
7 $ 857,142.86 $ 23,809.52 $ 28,571.43 $ 52,380.95
8 $ 833,333.33 $ 23,809.52 $ 27,777.78 $ 51,587.30
9 $ 809,523.81 $ 23,809.52 $ 26,984.13 $ 50,793.65
10 $ 785,714.29 $ 23,809.52 $ 26,190.48 $ 50,000.00
11 $ 761,904.76 $ 23,809.52 $ 25,396.83 $ 49,206.35
12 $ 738,095.24 $ 23,809.52 $ 24,603.17 $ 48,412.70
13 $ 714,285.71 $ 23,809.52 $ 23,809.52 $ 47,619.05
14 $ 690,476.19 $ 23,809.52 $ 23,015.87 $ 46,825.40
15 $ 666,666.67 $ 23,809.52 $ 22,222.22 $ 46,031.75
16 $ 642,857.14 $ 23,809.52 $ 21,428.57 $ 45,238.10
17 $ 619,047.62 $ 23,809.52 $ 20,634.92 $ 44,444.44
18 $ 595,238.10 $ 23,809.52 $ 19,841.27 $ 43,650.79
19 $ 571,428.57 $ 23,809.52 $ 19,047.62 $ 42,857.14
20 $ 547,619.05 $ 23,809.52 $ 18,253.97 $ 42,063.49
21 $ 523,809.52 $ 23,809.52 $ 17,460.32 $ 41,269.84
22 $ 500,000.00 $ 23,809.52 $ 16,666.67 $ 40,476.19
23 $ 476,190.48 $ 23,809.52 $ 15,873.02 $ 39,682.54
24 $ 452,380.95 $ 23,809.52 $ 15,079.37 $ 38,888.89
25 $ 428,571.43 $ 23,809.52 $ 14,285.71 $ 38,095.24
26 $ 404,761.90 $ 23,809.52 $ 13,492.06 $ 37,301.59
27 $ 380,952.38 $ 23,809.52 $ 12,698.41 $ 36,507.94
28 $ 357,142.86 $ 23,809.52 $ 11,904.76 $ 35,714.29
29 $ 333,333.33 $ 23,809.52 $ 11,111.11 $ 34,920.63
30 $ 309,523.81 $ 23,809.52 $ 10,317.46 $ 34,126.98
31 $ 285,714.29 $ 23,809.52 $ 9,523.81 $ 33,333.33
32 $ 261,904.76 $ 23,809.52 $ 8,730.16 $ 32,539.68
33 $ 238,095.24 $ 23,809.52 $ 7,936.51 $ 31,746.03
34 $ 214,285.71 $ 23,809.52 $ 7,142.86 $ 30,952.38
35 $ 190,476.19 $ 23,809.52 $ 6,349.21 $ 30,158.73
36 $ 166,666.67 $ 23,809.52 $ 5,555.56 $ 29,365.08
37 $ 142,857.14 $ 23,809.52 $ 4,761.90 $ 28,571.43
38 $ 119,047.62 $ 23,809.52 $ 3,968.25 $ 27,777.78
39 $ 95,238.10 $ 23,809.52 $ 3,174.60 $ 26,984.13
40 $ 71,428.57 $ 23,809.52 $ 2,380.95 $ 26,190.48
41 $ 47,619.05 $ 23,809.52 $ 1,587.30 $ 25,396.83
 42 $ 23,809.52 $ 23,809.52 $ 793.65 $ 24,603.17
Total $ 21,500,000.00 $ 1,000,000.00 $ 716,666.67 $ 1,716,666.67

Pago promedio $ 40,873.02

 Tasa de Pago de iteres Pago de capital
Banco interes Plazo total + interes
Banamex 40% 36 $ 616,666.67 $ 1,616,666.67
HSBC 35% 36 $ 539,583.33 $ 1,539,583.33
Scotiabank 38% 42 $ 680,833.33 $ 1,680,833.33
BBVA 40% 42 $ 716,666.67 $ 1,716,666.67