q F tf, zu- F .J t¡J o z É u] Lu F u E J{ .J '*l i I iI .F o J U) !l z UJ '.u : L! rl J : U o .-. -\:- .::.\ t': .:-l
t ,?EGL,dfuIENTO DE GESTiON <strong>DEL</strong> CTI.I 4 FIMECTi-I 4 TEORICO ,Anexo Flujos Proyectados de la Cartera Hipotecaria li c.ri-cu'-r: DE- t;\lDtc= DE sTNTESTRALTDAD .,.t I. 2 3 4 5 6 7 I 10 11 1t l? 14 15. 16 17 18 19 20' ¿a 24 27 ¿a 29 5() 37 JO 40 41 42 43 44 45 46 47 48 49 50 3l J¿ 53 54 55 56 57 56 59 60 Pago del principal lnterés Pago Toial Saldo 90,828.35 131 ,1 19.50 12,973,931.30 90,420.04 134,173.45 2?4,593.49 12,883,5'1 1 .25 90,137.65 136,929.48 227 ,067 .13 12.793,373.60 90,1 18.83 138,954.66 ?29 ,O73.49 90,588.45 230,124.96 90,o11.03 90,432.09 140,717.65 141 ,507 .24 230,77-A.69 231,939.93 91 ,657.33 139,862.50 231,519.83 92,688.47 138,831 .36 231 ,519.83 93,731.22 137,788.61 231,519.83 94,785.69 136,734.14 231 ,519.83 231 ,51 9.83 96,930.37 134,589.46 231 ,519.83 98,020.83. 133,499.00 231 ,519.83 99j23.57 l ó¿,óYa.¿o 231 ,519,83 100,238.71 131 ,281 . l? 231 ,519.83 101 ,366.39 102,506.77 '103,659.97 130,1 53.44 129,013.06 127,859.86 231 ,51 9.83 231 ,519.83 ??,1 4lo e? 100,048.20 126,693.69 226,7 41 .89 101 ,173.74 1 02,31 '1 .94 1)4 4^A 14 124,429.94 226,7 41 .A9 226,741 .89 103,462.95 123,278 93 226,7 41 .89 104,626.91 122,114.97 226,7 41 ,89 105,803.96 226,7 41 .49 106,994.26 119,747 .63 226,7 41 .89 1 08,197.94 1 18,543.94 226,7 41 .89 109,415.17 1'10,646.09 1 17 ,326.72 '1 16,095.79 226,7 41 .89 226,7 41 .89 111,890.80 114,851.03 226,7 41 .89 113,149.63 1 1'7 4A) )q 226,741 .89 106,214.85 112,319.32 218,534.17 107,409.76 111,124.40 21A,534.17 1 08,618.',t 2 109,916.04 218,534.17 109,840.06. 108,694.09 218,534.17 111,O75.78 107,458.39 218,534.17 1't) 1,)q aR 106,208.79 218,534.17 1 13,589.04 1 104,945.13 103,667.25 218,534.17 218,534.17 102,375.00 2't8,534.17 1 01 .068.21 218,534.17 99,7 46.71 218,534.17 98,410.35 218,534.17 97,058.96 208,599.48 95.804.13 208,599.48 94,535.18 208,599.48 93,251 .96 91,954.30 90,642.04 as;¡1s.02 208,599.48 208,599.48 208,599.48 208,599.48 87,373.07 208,599.48 86,516.02 208,599.48 208,599.48 208,599,48 7 ,3?9 82,452.59 208,599.48 81,033.44 70 7OO 5iq 77 ,294.45 190,710.29 '190,710.29 1 90,71 0.29 .1 90,710.29 76,014.C7 190,710.29 '14,866.92 1?,703.254.77 12,612,666.32 12,5?2 ,6s5 .29 12,432,222.60 12,344,565.27 12,247,876.80 12,154,145.58 12.059,359.89 '1 1.963,507.86 11 ,866,577 .49 11,768,556.66 11,669,433.09 1 1 ,569,194.38 11 ,467 ,427 .99 11.,365,321 .22 1 1 ,261 ,661 .25 1 1,161,6',I3.06 1 1,060,439.32 10,958,127.37 10,854,664.42 10,750,037.51 10,644,233.54 1 0 ,537 ,239 .29 10,429,041.34 10,319,626.17 10,208,980.08 10.097;089.22 o oc'l 0?o Aq 9,877,724.74 9,770,314.97 9,5s1,856.77 9,440,780.99 9,328.455.61 9,214,866.57 9,099,999.65 1 16,159.17 8,983,840.48 117 ,465.96 8,866,374.51 118,787.45 8,747,587.06 120,123.81 8,627 ,463.24 111 ,540.52 I,515.922.73 112,795.35 8,403,127.38 1 14.064,30 8.289,063.08 115,347 .52 1 16,645.1 I 117 ,957 .44 1 19 ,284 .46 8,173.715.56 d.os7,o7o.38 . 1?0.626,4'1 121 ,983.46 124,7 43.52 126,146.83 109,676.85 1 1 0,91 0.71 112,158.46 1 13,42C.24 114,696.22 . 7,939.1 12.95 ' 7,819,828.49 7,699,202.08 7 ,577 ,214.62 7 ,453,862.45 7. s:i k*..¡9
- Page 24 and 25: f ; I el C-rnrité Ce i'igll:r[ci:.
- Page 32: REGLAMENTO DE GESTION DEL CTH 4 FIM
- Page 57 and 58: 'ilv REGLAMEI'ITO DE GEST¡CN D:L C
- Page 59 and 60: I Ll ,, rll .i ,r i;l' il l.) '' Ll
- Page 61 and 62: .,'.. REGLAJIlEt.JTO DE GESTIOI'] D
- Page 63 and 64: :.?, iIEGL¡-\i\¡lEllTO DÉ {SFSTi
- Page 65 and 66: . .,'; iR=cLAi"r'iEi.;TO DH c;:3TiO
- Page 67 and 68: a) v ,-\ '71 . 'rl li O r+ !-r /ri
- Page 69 and 70: f F .(J tu EtL { f F J tU z .o tr t
- Page 72 and 73: !r "t- F tu = II T J ul ó .o F -u)
- Page 76 and 77: i il' ..,r" 'rii' " ..li F.EGLA¡?i
- Page 78 and 79: l,¡ i'! '' REGLAIIIE¡JT'; DE GEST
- Page 80 and 81: REGLAivlEli'i'C üE 13iSTlCrl DEL C
- Page 82 and 83: I I 't .1, 1 'l ,,' t:\'- | ,ai .:t
- Page 84 and 85: j .' i;: L : t'. t;, 'ii '.!: R*üi
- Page 86 and 87: ,i i,i: .'/"' ilECL,q¡riÍNTC DE G
- Page 88 and 89: ll;Cl-,{lll:r\iTC DÉ GESTICfI DEL
- Page 94: ys Proporción de la Tpp que pagar
- Page 114 and 115: CERT¡FICACION CORP!li¡r(liON LE D
Change language