COTIZACIÓN

Asesor : Asesor JR ([email protected]) Fecha: 06/12/2023

Cliente : CLIENTE JR ([email protected]) Plazo: 120 meses

ISLA DIAMANTE

Número de Lote Isla Diamante / Boracay / Lote 103 REGULAR

Referencia 000000R103 REGULAR
Superficie en m 2 120.00 m2
Precio m2 $3,500.00
Enganche $63,000.00
Precio de lista $420,000.00
Tipo de moneda MXN
Precio final $420,000.00
Plazo 120

Enganche
Apartado $2,000.00
Saldo enganche $61,000.00
Total de enganche a pagar $63,000.00
Mensualidad enganche $2,541.67

Porcentaje 15.00 %

Total Lote $420,000.00 Monto Pagos

Actualización 1 $1,999.00 111
Capital extra $15,012.33 9

Datos Bancarios:
Banco Titular Número de cuenta CLABE
LAOC URBANIZADORA Y
BBVA Bancomer, S.A. 0120566551 012910001205665518
DESARROLLADORA S.A. DE C.V.
 PAGOS

Número
Fecha Capital Actualización Enganche Total a pagar Saldo Capital
de pago

A 06-12-2023 $2,000.00 $2,000.00

1 16-12-2023 $1,999.00 $0.00 $2,541.67 $4,540.67 $355,001.00

2 16-01-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $353,002.00

3 16-02-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $351,003.00

4 16-03-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $349,004.00

5 16-04-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $347,005.00

6 16-05-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $345,006.00

7 16-06-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $343,007.00

8 16-07-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $341,008.00

9 16-08-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $339,009.00

10 16-09-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $337,010.00

11 16-10-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $335,011.00

12 16-11-2024 $15,012.33 $0.00 $2,541.67 $17,554.00 $319,998.67

13 16-12-2024 $1,999.00 $0.00 $2,541.67 $4,540.67 $317,999.67

14 16-01-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $316,000.67

15 16-02-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $314,001.67

16 16-03-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $312,002.67

17 16-04-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $310,003.67

18 16-05-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $308,004.67

19 16-06-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $306,005.67

20 16-07-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $304,006.66

 PAGOS

Número
Fecha Capital Actualización Enganche Total a pagar Saldo Capital
de pago

21 16-08-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $302,007.66

22 16-09-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $300,008.66

23 16-10-2025 $1,999.00 $0.00 $2,541.67 $4,540.67 $298,009.66

24 16-11-2025 $15,012.33 $0.00 $2,541.67 $17,554.00 $282,997.33

25 16-12-2025 $1,999.00 $0.00 $0.00 $1,999.00 $280,998.33

26 16-01-2026 $1,999.00 $0.00 $0.00 $1,999.00 $278,999.33

27 16-02-2026 $1,999.00 $0.00 $0.00 $1,999.00 $277,000.33

28 16-03-2026 $1,999.00 $0.00 $0.00 $1,999.00 $275,001.33

29 16-04-2026 $1,999.00 $0.00 $0.00 $1,999.00 $273,002.33

30 16-05-2026 $1,999.00 $0.00 $0.00 $1,999.00 $271,003.33

31 16-06-2026 $1,999.00 $0.00 $0.00 $1,999.00 $269,004.33

32 16-07-2026 $1,999.00 $0.00 $0.00 $1,999.00 $267,005.33

33 16-08-2026 $1,999.00 $0.00 $0.00 $1,999.00 $265,006.33

34 16-09-2026 $1,999.00 $0.00 $0.00 $1,999.00 $263,007.33

35 16-10-2026 $1,999.00 $0.00 $0.00 $1,999.00 $261,008.33

36 16-11-2026 $15,012.33 $0.00 $0.00 $15,012.33 $245,996.00

37 16-12-2026 $1,999.00 $0.00 $0.00 $1,999.00 $243,997.00

38 16-01-2027 $1,999.00 $0.00 $0.00 $1,999.00 $241,998.00

39 16-02-2027 $1,999.00 $0.00 $0.00 $1,999.00 $239,999.00

40 16-03-2027 $1,999.00 $0.00 $0.00 $1,999.00 $238,000.00

 PAGOS

Número
Fecha Capital Actualización Enganche Total a pagar Saldo Capital
de pago

41 16-04-2027 $1,999.00 $0.00 $0.00 $1,999.00 $236,001.00

42 16-05-2027 $1,999.00 $0.00 $0.00 $1,999.00 $234,002.00

43 16-06-2027 $1,999.00 $0.00 $0.00 $1,999.00 $232,003.00

44 16-07-2027 $1,999.00 $0.00 $0.00 $1,999.00 $230,004.00

45 16-08-2027 $1,999.00 $0.00 $0.00 $1,999.00 $228,005.00

46 16-09-2027 $1,999.00 $0.00 $0.00 $1,999.00 $226,006.00

47 16-10-2027 $1,999.00 $0.00 $0.00 $1,999.00 $224,007.00

48 16-11-2027 $15,012.33 $0.00 $0.00 $15,012.33 $208,994.67

49 16-12-2027 $1,999.00 $0.00 $0.00 $1,999.00 $206,995.67

50 16-01-2028 $1,999.00 $0.00 $0.00 $1,999.00 $204,996.67

51 16-02-2028 $1,999.00 $0.00 $0.00 $1,999.00 $202,997.67

52 16-03-2028 $1,999.00 $0.00 $0.00 $1,999.00 $200,998.67

53 16-04-2028 $1,999.00 $0.00 $0.00 $1,999.00 $198,999.67

54 16-05-2028 $1,999.00 $0.00 $0.00 $1,999.00 $197,000.67

55 16-06-2028 $1,999.00 $0.00 $0.00 $1,999.00 $195,001.67

56 16-07-2028 $1,999.00 $0.00 $0.00 $1,999.00 $193,002.67

57 16-08-2028 $1,999.00 $0.00 $0.00 $1,999.00 $191,003.67

58 16-09-2028 $1,999.00 $0.00 $0.00 $1,999.00 $189,004.67

59 16-10-2028 $1,999.00 $0.00 $0.00 $1,999.00 $187,005.67

60 16-11-2028 $15,012.33 $0.00 $0.00 $15,012.33 $171,993.34

 PAGOS

Número
Fecha Capital Actualización Enganche Total a pagar Saldo Capital
de pago

61 16-12-2028 $1,999.00 $0.00 $0.00 $1,999.00 $169,994.33

62 16-01-2029 $1,999.00 $0.00 $0.00 $1,999.00 $167,995.33

63 16-02-2029 $1,999.00 $0.00 $0.00 $1,999.00 $165,996.33

64 16-03-2029 $1,999.00 $0.00 $0.00 $1,999.00 $163,997.33

65 16-04-2029 $1,999.00 $0.00 $0.00 $1,999.00 $161,998.33

66 16-05-2029 $1,999.00 $0.00 $0.00 $1,999.00 $159,999.33

67 16-06-2029 $1,999.00 $0.00 $0.00 $1,999.00 $158,000.33

68 16-07-2029 $1,999.00 $0.00 $0.00 $1,999.00 $156,001.33

69 16-08-2029 $1,999.00 $0.00 $0.00 $1,999.00 $154,002.33

70 16-09-2029 $1,999.00 $0.00 $0.00 $1,999.00 $152,003.33

71 16-10-2029 $1,999.00 $0.00 $0.00 $1,999.00 $150,004.33

72 16-11-2029 $15,012.33 $0.00 $0.00 $15,012.33 $134,992.00

73 16-12-2029 $1,999.00 $0.00 $0.00 $1,999.00 $132,993.00

74 16-01-2030 $1,999.00 $0.00 $0.00 $1,999.00 $130,994.00

75 16-02-2030 $1,999.00 $0.00 $0.00 $1,999.00 $128,995.00

76 16-03-2030 $1,999.00 $0.00 $0.00 $1,999.00 $126,996.00

77 16-04-2030 $1,999.00 $0.00 $0.00 $1,999.00 $124,997.00

78 16-05-2030 $1,999.00 $0.00 $0.00 $1,999.00 $122,998.00

79 16-06-2030 $1,999.00 $0.00 $0.00 $1,999.00 $120,999.00

80 16-07-2030 $1,999.00 $0.00 $0.00 $1,999.00 $119,000.00

 PAGOS

Número
Fecha Capital Actualización Enganche Total a pagar Saldo Capital
de pago

81 16-08-2030 $1,999.00 $0.00 $0.00 $1,999.00 $117,001.00

82 16-09-2030 $1,999.00 $0.00 $0.00 $1,999.00 $115,002.00

83 16-10-2030 $1,999.00 $0.00 $0.00 $1,999.00 $113,003.00

84 16-11-2030 $15,012.33 $0.00 $0.00 $15,012.33 $97,990.67

85 16-12-2030 $1,999.00 $0.00 $0.00 $1,999.00 $95,991.67

86 16-01-2031 $1,999.00 $0.00 $0.00 $1,999.00 $93,992.67

87 16-02-2031 $1,999.00 $0.00 $0.00 $1,999.00 $91,993.67

88 16-03-2031 $1,999.00 $0.00 $0.00 $1,999.00 $89,994.67

89 16-04-2031 $1,999.00 $0.00 $0.00 $1,999.00 $87,995.67

90 16-05-2031 $1,999.00 $0.00 $0.00 $1,999.00 $85,996.67

91 16-06-2031 $1,999.00 $0.00 $0.00 $1,999.00 $83,997.67

92 16-07-2031 $1,999.00 $0.00 $0.00 $1,999.00 $81,998.67

93 16-08-2031 $1,999.00 $0.00 $0.00 $1,999.00 $79,999.67

94 16-09-2031 $1,999.00 $0.00 $0.00 $1,999.00 $78,000.67

95 16-10-2031 $1,999.00 $0.00 $0.00 $1,999.00 $76,001.67

96 16-11-2031 $15,012.33 $0.00 $0.00 $15,012.33 $60,989.34

97 16-12-2031 $1,999.00 $0.00 $0.00 $1,999.00 $58,990.34

98 16-01-2032 $1,999.00 $0.00 $0.00 $1,999.00 $56,991.34

99 16-02-2032 $1,999.00 $0.00 $0.00 $1,999.00 $54,992.34

100 16-03-2032 $1,999.00 $0.00 $0.00 $1,999.00 $52,993.34

 PAGOS

Número
Fecha Capital Actualización Enganche Total a pagar Saldo Capital
de pago

101 16-04-2032 $1,999.00 $0.00 $0.00 $1,999.00 $50,994.33

102 16-05-2032 $1,999.00 $0.00 $0.00 $1,999.00 $48,995.33

103 16-06-2032 $1,999.00 $0.00 $0.00 $1,999.00 $46,996.33

104 16-07-2032 $1,999.00 $0.00 $0.00 $1,999.00 $44,997.33

105 16-08-2032 $1,999.00 $0.00 $0.00 $1,999.00 $42,998.33

106 16-09-2032 $1,999.00 $0.00 $0.00 $1,999.00 $40,999.33

107 16-10-2032 $1,999.00 $0.00 $0.00 $1,999.00 $39,000.33

108 16-11-2032 $15,012.33 $0.00 $0.00 $15,012.33 $23,988.00

109 16-12-2032 $1,999.00 $0.00 $0.00 $1,999.00 $21,989.00

110 16-01-2033 $1,999.00 $0.00 $0.00 $1,999.00 $19,990.00

111 16-02-2033 $1,999.00 $0.00 $0.00 $1,999.00 $17,991.00

112 16-03-2033 $1,999.00 $0.00 $0.00 $1,999.00 $15,992.00

113 16-04-2033 $1,999.00 $0.00 $0.00 $1,999.00 $13,993.00

114 16-05-2033 $1,999.00 $0.00 $0.00 $1,999.00 $11,994.00

115 16-06-2033 $1,999.00 $0.00 $0.00 $1,999.00 $9,995.00

116 16-07-2033 $1,999.00 $0.00 $0.00 $1,999.00 $7,996.00

117 16-08-2033 $1,999.00 $0.00 $0.00 $1,999.00 $5,997.00

118 16-09-2033 $1,999.00 $0.00 $0.00 $1,999.00 $3,998.00

119 16-10-2033 $1,999.00 $0.00 $0.00 $1,999.00 $1,999.00

120 16-11-2033 $1,999.00 $0.00 $0.00 $1,999.00 $0.00

$357,000.00 $0.00 $63,000.08 $420,000.00