Simulador de Créditos Hipotecarios
Resultados
Producto Persona Natural: Compra Bien Terminado / Bien
Futuro
Plazo (años) 10
Tasa de Interés Efectiva Anual Fija (*) 6.65 %
Monto del Préstamo S/ 85,000.00
Cuotas Dobles Sólo Julio
Periodo de Gracia en Meses null
Tasa Costo Efectivo Anual (TCEA) null
Fecha de Desembolso null
(*) Según Tarifario del Banco.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
0 17/06/2022 366,415.00
1 25/07/2022 2,498.60 191.23 16.32 0.00 -2,706.15 369,121.15
2 25/08/2022 2,052.10 157.15 16.32 0.00 -2,225.57 371,346.72
3 25/09/2022 2,064.47 158.10 16.32 2,352.04 113.15 371,233.57
4 25/10/2022 1,997.09 152.95 16.32 2,352.04 185.68 371,047.89
5 25/11/2022 2,062.81 157.97 16.32 2,352.04 114.94 370,932.95
6 25/12/2022 1,995.47 152.82 16.32 2,352.04 187.43 370,745.52
7 25/01/2023 2,061.13 157.84 16.32 2,352.04 116.75 370,628.77
8 25/02/2023 2,060.48 157.79 16.32 2,352.04 117.45 370,511.32
9 25/03/2023 1,859.99 142.47 16.32 2,352.04 333.26 370,178.06
10 25/04/2023 2,057.98 157.60 16.32 2,352.04 120.14 370,057.92
11 25/05/2023 1,990.77 152.46 16.32 2,352.04 192.49 369,865.43
12 25/06/2023 2,056.24 157.47 16.32 2,352.04 122.01 369,743.42
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
13 25/07/2023 1,989.07 152.33 16.32 4,704.08 2,546.36 367,197.06
14 25/08/2023 2,041.40 156.33 16.32 2,352.04 137.99 367,059.07
15 25/09/2023 2,040.64 156.27 16.32 2,352.04 138.81 366,920.26
16 25/10/2023 1,973.89 151.17 16.32 2,352.04 210.66 366,709.60
17 25/11/2023 2,038.69 156.12 16.32 2,352.04 140.91 366,568.69
18 25/12/2023 1,972.00 151.03 16.32 2,352.04 212.69 366,356.00
19 25/01/2024 2,036.73 155.97 16.32 2,352.04 143.02 366,212.98
20 25/02/2024 2,035.93 155.91 16.32 2,352.04 143.88 366,069.10
21 25/03/2024 1,903.49 145.79 16.32 2,352.04 286.44 365,782.66
22 25/04/2024 2,033.54 155.73 16.32 2,352.04 146.45 365,636.21
23 25/05/2024 1,966.98 150.64 16.32 2,352.04 218.10 365,418.11
24 25/06/2024 2,031.51 155.57 16.32 2,352.04 148.64 365,269.47
25 25/07/2024 1,965.01 150.49 16.32 4,704.08 2,572.26 362,697.21
26 25/08/2024 2,016.39 154.41 16.32 2,352.04 164.92 362,532.29
27 25/09/2024 2,015.47 154.34 16.32 2,352.04 165.91 362,366.38
28 25/10/2024 1,949.39 149.29 16.32 2,352.04 237.04 362,129.34
29 25/11/2024 2,013.23 154.17 16.32 2,352.04 168.32 361,961.02
30 25/12/2024 1,947.21 149.13 16.32 2,352.04 239.38 361,721.64
31 25/01/2025 2,010.96 154.00 16.32 2,352.04 170.76 361,550.88
32 25/02/2025 2,010.01 153.93 16.32 2,352.04 171.78 361,379.10
33 25/03/2025 1,814.15 138.96 16.32 2,352.04 382.61 360,996.49
34 25/04/2025 2,006.93 153.69 16.32 2,352.04 175.10 360,821.39
35 25/05/2025 1,941.08 148.66 16.32 2,352.04 245.98 360,575.41
36 25/06/2025 2,004.59 153.51 16.32 2,352.04 177.62 360,397.79
37 25/07/2025 1,938.80 148.48 16.32 4,704.08 2,600.48 357,797.31
38 25/08/2025 1,989.15 152.33 16.32 2,352.04 194.24 357,603.07
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
39 25/09/2025 1,988.07 152.24 16.32 2,352.04 195.41 357,407.66
40 25/10/2025 1,922.71 147.25 16.32 2,352.04 265.76 357,141.90
41 25/11/2025 1,985.50 152.05 16.32 2,352.04 198.17 356,943.73
42 25/12/2025 1,920.22 147.06 16.32 2,352.04 268.44 356,675.29
43 25/01/2026 1,982.91 151.85 16.32 2,352.04 200.96 356,474.33
44 25/02/2026 1,981.79 151.76 16.32 2,352.04 202.17 356,272.16
45 25/03/2026 1,788.51 137.00 16.32 2,352.04 410.21 355,861.95
46 25/04/2026 1,978.39 151.50 16.32 2,352.04 205.83 355,656.12
47 25/05/2026 1,913.29 146.53 16.32 2,352.04 275.90 355,380.22
48 25/06/2026 1,975.71 151.30 16.32 2,352.04 208.71 355,171.51
49 25/07/2026 1,910.68 146.33 16.32 4,704.08 2,630.75 352,540.76
50 25/08/2026 1,959.92 150.09 16.32 2,352.04 225.71 352,315.05
51 25/09/2026 1,958.67 149.99 16.32 2,352.04 227.06 352,087.99
52 25/10/2026 1,894.09 145.06 16.32 2,352.04 296.57 351,791.42
53 25/11/2026 1,955.76 149.77 16.32 2,352.04 230.19 351,561.23
54 25/12/2026 1,891.26 144.84 16.32 2,352.04 299.62 351,261.61
55 25/01/2027 1,952.81 149.54 16.32 2,352.04 233.37 351,028.24
56 25/02/2027 1,951.51 149.45 16.32 2,352.04 234.76 350,793.48
57 25/03/2027 1,761.01 134.89 16.32 2,352.04 439.82 350,353.66
58 25/04/2027 1,947.76 149.16 16.32 2,352.04 238.80 350,114.86
59 25/05/2027 1,883.48 144.25 16.32 2,352.04 307.99 349,806.87
60 25/06/2027 1,944.72 148.93 16.32 2,352.04 242.07 349,564.80
61 25/07/2027 1,880.52 144.02 16.32 4,704.08 2,663.22 346,901.58
62 25/08/2027 1,928.57 147.69 16.32 2,352.04 259.46 346,642.12
63 25/09/2027 1,927.13 147.58 16.32 2,352.04 261.01 346,381.11
64 25/10/2027 1,863.39 142.71 16.32 2,352.04 329.62 346,051.49
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
65 25/11/2027 1,923.85 147.33 16.32 2,352.04 264.54 345,786.95
66 25/12/2027 1,860.20 142.46 16.32 2,352.04 333.06 345,453.89
67 25/01/2028 1,920.52 147.07 16.32 2,352.04 268.13 345,185.76
68 25/02/2028 1,919.03 146.96 16.32 2,352.04 269.73 344,916.03
69 25/03/2028 1,793.50 137.37 16.32 2,352.04 404.85 344,511.18
70 25/04/2028 1,915.28 146.67 16.32 2,352.04 273.77 344,237.41
71 25/05/2028 1,851.86 141.83 16.32 2,352.04 342.03 343,895.38
72 25/06/2028 1,911.86 146.41 16.32 2,352.04 277.45 343,617.93
73 25/07/2028 1,848.53 141.57 16.32 4,704.08 2,697.66 340,920.27
74 25/08/2028 1,895.32 145.14 16.32 2,352.04 295.26 340,625.01
75 25/09/2028 1,893.68 145.02 16.32 2,352.04 297.02 340,327.99
76 25/10/2028 1,830.83 140.22 16.32 2,352.04 364.67 339,963.32
77 25/11/2028 1,890.00 144.73 16.32 2,352.04 300.99 339,662.33
78 25/12/2028 1,827.25 139.94 16.32 2,352.04 368.53 339,293.80
79 25/01/2029 1,886.28 144.45 16.32 2,352.04 304.99 338,988.81
80 25/02/2029 1,884.58 144.32 16.32 2,352.04 306.82 338,681.99
81 25/03/2029 1,700.21 130.23 16.32 2,352.04 505.28 338,176.71
82 25/04/2029 1,880.07 143.97 16.32 2,352.04 311.68 337,865.03
83 25/05/2029 1,817.58 139.20 16.32 2,352.04 378.94 337,486.09
84 25/06/2029 1,876.23 143.68 16.32 2,352.04 315.81 337,170.28
85 25/07/2029 1,813.84 138.91 16.32 4,704.08 2,735.01 334,435.27
86 25/08/2029 1,859.27 142.38 16.32 2,352.04 334.07 334,101.20
87 25/09/2029 1,857.41 142.24 16.32 2,352.04 336.07 333,765.13
88 25/10/2029 1,795.53 137.51 16.32 2,352.04 402.68 333,362.45
89 25/11/2029 1,853.30 141.92 16.32 2,352.04 340.50 333,021.95
90 25/12/2029 1,791.53 137.21 16.32 2,352.04 406.98 332,614.97
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
91 25/01/2030 1,849.15 141.61 16.32 2,352.04 344.96 332,270.01
92 25/02/2030 1,847.23 141.46 16.32 2,352.04 347.03 331,922.98
93 25/03/2030 1,666.28 127.63 16.32 2,352.04 541.81 331,381.17
94 25/04/2030 1,842.29 141.08 16.32 2,352.04 352.35 331,028.82
95 25/05/2030 1,780.80 136.38 16.32 2,352.04 418.54 330,610.28
96 25/06/2030 1,838.00 140.75 16.32 2,352.04 356.97 330,253.31
97 25/07/2030 1,776.63 136.06 16.32 4,704.08 2,775.07 327,478.24
98 25/08/2030 1,820.59 139.42 16.32 2,352.04 375.71 327,102.53
99 25/09/2030 1,818.50 139.26 16.32 2,352.04 377.96 326,724.57
100 25/10/2030 1,757.65 134.61 16.32 2,352.04 443.46 326,281.11
101 25/11/2030 1,813.94 138.91 16.32 2,352.04 382.87 325,898.24
102 25/12/2030 1,753.20 134.27 16.32 2,352.04 448.25 325,449.99
103 25/01/2031 1,809.31 138.56 16.32 2,352.04 387.85 325,062.14
104 25/02/2031 1,807.16 138.39 16.32 2,352.04 390.17 324,671.97
105 25/03/2031 1,629.88 124.85 16.32 2,352.04 580.99 324,090.98
106 25/04/2031 1,801.76 137.98 16.32 2,352.04 395.98 323,695.00
107 25/05/2031 1,741.35 133.36 16.32 2,352.04 461.01 323,233.99
108 25/06/2031 1,796.99 137.61 16.32 2,352.04 401.12 322,832.87
109 25/07/2031 1,736.71 133.01 16.32 4,704.08 2,818.04 320,014.83
110 25/08/2031 1,779.10 136.24 16.32 2,352.04 420.38 319,594.45
111 25/09/2031 1,776.76 136.06 16.32 2,352.04 422.90 319,171.55
112 25/10/2031 1,717.02 131.50 16.32 2,352.04 487.20 318,684.35
113 25/11/2031 1,771.70 135.68 16.32 2,352.04 428.34 318,256.01
114 25/12/2031 1,712.09 131.12 16.32 2,352.04 492.51 317,763.50
115 25/01/2032 1,766.58 135.28 16.32 2,352.04 433.86 317,329.64
116 25/02/2032 1,764.17 135.10 16.32 2,352.04 436.45 316,893.19
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
117 25/03/2032 1,647.79 126.21 16.32 2,352.04 561.72 316,331.47
118 25/04/2032 1,758.62 134.67 16.32 2,352.04 442.43 315,889.04
119 25/05/2032 1,699.36 130.15 16.32 2,352.04 506.21 315,382.83
120 25/06/2032 1,753.35 134.27 16.32 2,352.04 448.10 314,934.73
121 25/07/2032 1,694.22 129.75 16.32 4,704.08 2,863.79 312,070.94
122 25/08/2032 1,734.93 132.86 16.32 2,352.04 467.93 311,603.01
123 25/09/2032 1,732.33 132.66 16.32 2,352.04 470.73 311,132.28
124 25/10/2032 1,673.77 128.19 16.32 2,352.04 533.76 310,598.52
125 25/11/2032 1,726.75 132.23 16.32 2,352.04 476.74 310,121.78
126 25/12/2032 1,668.33 127.77 16.32 2,352.04 539.62 309,582.16
127 25/01/2033 1,721.10 131.80 16.32 2,352.04 482.82 309,099.34
128 25/02/2033 1,718.41 131.59 16.32 2,352.04 485.72 308,613.62
129 25/03/2033 1,549.26 118.67 16.32 2,352.04 667.79 307,945.83
130 25/04/2033 1,712.00 131.10 16.32 2,352.04 492.62 307,453.21
131 25/05/2033 1,653.98 126.67 16.32 2,352.04 555.07 306,898.14
132 25/06/2033 1,706.18 130.66 16.32 2,352.04 498.88 306,399.26
133 25/07/2033 1,648.31 126.24 16.32 4,704.08 2,913.21 303,486.05
134 25/08/2033 1,687.21 129.21 16.32 2,352.04 519.30 302,966.75
135 25/09/2033 1,684.32 128.98 16.32 2,352.04 522.42 302,444.33
136 25/10/2033 1,627.03 124.61 16.32 2,352.04 584.08 301,860.25
137 25/11/2033 1,678.17 128.51 16.32 2,352.04 529.04 301,331.21
138 25/12/2033 1,621.04 124.15 16.32 2,352.04 590.53 300,740.68
139 25/01/2034 1,671.95 128.04 16.32 2,352.04 535.73 300,204.95
140 25/02/2034 1,668.97 127.81 16.32 2,352.04 538.94 299,666.01
141 25/03/2034 1,504.34 115.23 16.32 2,352.04 716.15 298,949.86
142 25/04/2034 1,661.99 127.27 16.32 2,352.04 546.46 298,403.40
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
143 25/05/2034 1,605.29 122.94 16.32 2,352.04 607.49 297,795.91
144 25/06/2034 1,655.57 126.78 16.32 2,352.04 553.37 297,242.54
145 25/07/2034 1,599.05 122.46 16.32 4,704.08 2,966.25 294,276.29
146 25/08/2034 1,636.01 125.28 16.32 2,352.04 574.43 293,701.86
147 25/09/2034 1,632.81 125.04 16.32 2,352.04 577.87 293,123.99
148 25/10/2034 1,576.89 120.77 16.32 2,352.04 638.06 292,485.93
149 25/11/2034 1,626.05 124.52 16.32 2,352.04 585.15 291,900.78
150 25/12/2034 1,570.31 120.26 16.32 2,352.04 645.15 291,255.63
151 25/01/2035 1,619.21 124.00 16.32 2,352.04 592.51 290,663.12
152 25/02/2035 1,615.92 123.75 16.32 2,352.04 596.05 290,067.07
153 25/03/2035 1,456.16 111.54 16.32 2,352.04 768.02 289,299.05
154 25/04/2035 1,608.34 123.17 16.32 2,352.04 604.21 288,694.84
155 25/05/2035 1,553.06 118.94 16.32 2,352.04 663.72 288,031.12
156 25/06/2035 1,601.29 122.63 16.32 2,352.04 611.80 287,419.32
157 25/07/2035 1,546.20 118.42 16.32 4,704.08 3,023.14 284,396.18
158 25/08/2035 1,581.08 121.08 16.32 2,352.04 633.56 283,762.62
159 25/09/2035 1,577.56 120.81 16.32 2,352.04 637.35 283,125.27
160 25/10/2035 1,523.10 116.65 16.32 2,352.04 695.97 282,429.30
161 25/11/2035 1,570.14 120.24 16.32 2,352.04 645.34 281,783.96
162 25/12/2035 1,515.89 116.09 16.32 2,352.04 703.74 281,080.22
163 25/01/2036 1,562.64 119.67 16.32 2,352.04 653.41 280,426.81
164 25/02/2036 1,559.01 119.39 16.32 2,352.04 657.32 279,769.49
165 25/03/2036 1,454.75 111.42 16.32 2,352.04 769.55 278,999.94
166 25/04/2036 1,551.08 118.78 16.32 2,352.04 665.86 278,334.08
167 25/05/2036 1,497.33 114.67 16.32 2,352.04 723.72 277,610.36
168 25/06/2036 1,543.35 118.19 16.32 2,352.04 674.18 276,936.18
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
169 25/07/2036 1,489.81 114.10 16.32 4,704.08 3,083.85 273,852.33
170 25/08/2036 1,522.46 116.59 16.32 2,352.04 696.67 273,155.66
171 25/09/2036 1,518.59 116.29 16.32 2,352.04 700.84 272,454.82
172 25/10/2036 1,465.70 112.25 16.32 2,352.04 757.77 271,697.05
173 25/11/2036 1,510.48 115.67 16.32 2,352.04 709.57 270,987.48
174 25/12/2036 1,457.81 111.65 16.32 2,352.04 766.26 270,221.22
175 25/01/2037 1,502.27 115.04 16.32 2,352.04 718.41 269,502.81
176 25/02/2037 1,498.28 114.74 16.32 2,352.04 722.70 268,780.11
177 25/03/2037 1,349.29 103.35 16.32 2,352.04 883.08 267,897.03
178 25/04/2037 1,489.35 114.05 16.32 2,352.04 732.32 267,164.71
179 25/05/2037 1,437.24 110.07 16.32 2,352.04 788.41 266,376.30
180 25/06/2037 1,480.90 113.41 16.32 2,352.04 741.41 265,634.89
181 25/07/2037 1,429.01 109.44 16.32 4,704.08 3,149.31 262,485.58
182 25/08/2037 1,459.27 111.75 16.32 2,352.04 764.70 261,720.88
183 25/09/2037 1,455.02 111.42 16.32 2,352.04 769.28 260,951.60
184 25/10/2037 1,403.82 107.51 16.32 2,352.04 824.39 260,127.21
185 25/11/2037 1,446.16 110.75 16.32 2,352.04 778.81 259,348.40
186 25/12/2037 1,395.19 106.85 16.32 2,352.04 833.68 258,514.72
187 25/01/2038 1,437.19 110.06 16.32 2,352.04 788.47 257,726.25
188 25/02/2038 1,432.81 109.72 16.32 2,352.04 793.19 256,933.06
189 25/03/2038 1,289.82 98.80 16.32 2,352.04 947.10 255,985.96
190 25/04/2038 1,423.13 108.98 16.32 2,352.04 803.61 255,182.35
191 25/05/2038 1,372.78 105.14 16.32 2,352.04 857.80 254,324.55
192 25/06/2038 1,413.90 108.28 16.32 2,352.04 813.54 253,511.01
193 25/07/2038 1,363.79 104.45 16.32 4,704.08 3,219.52 250,291.49
194 25/08/2038 1,391.48 106.56 16.32 2,352.04 837.68 249,453.81
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
195 25/09/2038 1,386.82 106.20 16.32 2,352.04 842.70 248,611.11
196 25/10/2038 1,337.43 102.43 16.32 2,352.04 895.86 247,715.25
197 25/11/2038 1,377.15 105.46 16.32 2,352.04 853.11 246,862.14
198 25/12/2038 1,328.02 101.71 16.32 2,352.04 905.99 245,956.15
199 25/01/2039 1,367.37 104.71 16.32 2,352.04 863.64 245,092.51
200 25/02/2039 1,362.57 104.34 16.32 2,352.04 868.81 244,223.70
201 25/03/2039 1,226.02 93.91 16.32 2,352.04 1,015.79 243,207.91
202 25/04/2039 1,352.10 103.54 16.32 2,352.04 880.08 242,327.83
203 25/05/2039 1,303.63 99.84 16.32 2,352.04 932.25 241,395.58
204 25/06/2039 1,342.02 102.77 16.32 2,352.04 890.93 240,504.65
205 25/07/2039 1,293.82 99.09 16.32 4,704.08 3,294.85 237,209.80
206 25/08/2039 1,318.75 100.99 16.32 2,352.04 915.98 236,293.82
207 25/09/2039 1,313.66 100.60 16.32 2,352.04 921.46 235,372.36
208 25/10/2039 1,266.21 96.97 16.32 2,352.04 972.54 234,399.82
209 25/11/2039 1,303.13 99.79 16.32 2,352.04 932.80 233,467.02
210 25/12/2039 1,255.96 96.19 16.32 2,352.04 983.57 232,483.45
211 25/01/2040 1,292.47 98.98 16.32 2,352.04 944.27 231,539.18
212 25/02/2040 1,287.22 98.57 16.32 2,352.04 949.93 230,589.25
213 25/03/2040 1,199.02 91.84 16.32 2,352.04 1,044.86 229,544.39
214 25/04/2040 1,276.13 97.73 16.32 2,352.04 961.86 228,582.53
215 25/05/2040 1,229.68 94.18 16.32 2,352.04 1,011.86 227,570.67
216 25/06/2040 1,265.16 96.89 16.32 2,352.04 973.67 226,597.00
217 25/07/2040 1,219.00 93.36 16.32 4,704.08 3,375.40 223,221.60
218 25/08/2040 1,240.98 95.03 16.32 2,352.04 999.71 222,221.89
219 25/09/2040 1,235.43 94.61 16.32 2,352.04 1,005.68 221,216.21
220 25/10/2040 1,190.06 91.14 16.32 2,352.04 1,054.52 220,161.69
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
221 25/11/2040 1,223.97 93.73 16.32 2,352.04 1,018.02 219,143.67
222 25/12/2040 1,178.91 90.29 16.32 2,352.04 1,066.52 218,077.15
223 25/01/2041 1,212.38 92.84 16.32 2,352.04 1,030.50 217,046.65
224 25/02/2041 1,206.65 92.40 16.32 2,352.04 1,036.67 216,009.98
225 25/03/2041 1,084.38 83.06 16.32 2,352.04 1,168.28 214,841.70
226 25/04/2041 1,194.40 91.47 16.32 2,352.04 1,049.85 213,791.85
227 25/05/2041 1,150.12 88.08 16.32 2,352.04 1,097.52 212,694.33
228 25/06/2041 1,182.46 90.55 16.32 2,352.04 1,062.71 211,631.62
229 25/07/2041 1,138.49 87.19 16.32 4,704.08 3,462.08 208,169.54
230 25/08/2041 1,157.30 88.63 16.32 2,352.04 1,089.79 207,079.75
231 25/09/2041 1,151.24 88.16 16.32 2,352.04 1,096.32 205,983.43
232 25/10/2041 1,108.11 84.87 16.32 2,352.04 1,142.74 204,840.69
233 25/11/2041 1,138.80 87.21 16.32 2,352.04 1,109.71 203,730.98
234 25/12/2041 1,095.99 83.94 16.32 2,352.04 1,155.79 202,575.19
235 25/01/2042 1,126.20 86.24 16.32 2,352.04 1,123.28 201,451.91
236 25/02/2042 1,119.96 85.77 16.32 2,352.04 1,129.99 200,321.92
237 25/03/2042 1,005.63 77.03 16.32 2,352.04 1,253.06 199,068.86
238 25/04/2042 1,106.71 84.75 16.32 2,352.04 1,144.26 197,924.60
239 25/05/2042 1,064.76 81.54 16.32 2,352.04 1,189.42 196,735.18
240 25/06/2042 1,093.73 83.76 16.32 2,352.04 1,158.23 195,576.95
241 25/07/2042 1,052.13 80.58 16.32 4,704.08 3,555.05 192,021.90
242 25/08/2042 1,067.53 81.75 16.32 2,352.04 1,186.44 190,835.46
243 25/09/2042 1,060.94 81.25 16.32 2,352.04 1,193.53 189,641.93
244 25/10/2042 1,020.20 78.13 16.32 2,352.04 1,237.39 188,404.54
245 25/11/2042 1,047.42 80.21 16.32 2,352.04 1,208.09 187,196.45
246 25/12/2042 1,007.04 77.12 16.32 2,352.04 1,251.56 185,944.89
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
247 25/01/2043 1,033.75 79.16 16.32 2,352.04 1,222.81 184,722.08
248 25/02/2043 1,026.95 78.64 16.32 2,352.04 1,230.13 183,491.95
249 25/03/2043 921.14 70.56 16.32 2,352.04 1,344.02 182,147.93
250 25/04/2043 1,012.64 77.55 16.32 2,352.04 1,245.53 180,902.40
251 25/05/2043 973.18 74.53 16.32 2,352.04 1,288.01 179,614.39
252 25/06/2043 998.55 76.47 16.32 2,352.04 1,260.70 178,353.69
253 25/07/2043 959.47 73.48 16.32 4,704.08 3,654.81 174,698.88
254 25/08/2043 971.23 74.38 16.32 2,352.04 1,290.11 173,408.77
255 25/09/2043 964.05 73.83 16.32 2,352.04 1,297.84 172,110.93
256 25/10/2043 925.89 70.91 16.32 2,352.04 1,338.92 170,772.01
257 25/11/2043 949.39 72.70 16.32 2,352.04 1,313.63 169,458.38
258 25/12/2043 911.62 69.82 16.32 2,352.04 1,354.28 168,104.10
259 25/01/2044 934.56 71.57 16.32 2,352.04 1,329.59 166,774.51
260 25/02/2044 927.17 71.00 16.32 2,352.04 1,337.55 165,436.96
261 25/03/2044 860.24 65.89 16.32 2,352.04 1,409.59 164,027.37
262 25/04/2044 911.90 69.83 16.32 2,352.04 1,353.99 162,673.38
263 25/05/2044 875.12 67.02 16.32 2,352.04 1,393.58 161,279.80
264 25/06/2044 896.62 68.66 16.32 2,352.04 1,370.44 159,909.36
265 25/07/2044 860.25 65.88 16.32 4,704.08 3,761.63 156,147.73
266 25/08/2044 868.09 66.48 16.32 2,352.04 1,401.15 154,746.58
267 25/09/2044 860.30 65.88 16.32 2,352.04 1,409.54 153,337.04
268 25/10/2044 824.89 63.17 16.32 2,352.04 1,447.66 151,889.38
269 25/11/2044 844.42 64.66 16.32 2,352.04 1,426.64 150,462.74
270 25/12/2044 809.43 61.99 16.32 2,352.04 1,464.30 148,998.44
271 25/01/2045 828.35 63.43 16.32 2,352.04 1,443.94 147,554.50
272 25/02/2045 820.32 62.82 16.32 2,352.04 1,452.58 146,101.92
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
273 25/03/2045 733.44 56.18 16.32 2,352.04 1,546.10 144,555.82
274 25/04/2045 803.65 61.54 16.32 2,352.04 1,470.53 143,085.29
275 25/05/2045 769.74 58.95 16.32 2,352.04 1,507.03 141,578.26
276 25/06/2045 787.09 60.27 16.32 2,352.04 1,488.36 140,089.90
277 25/07/2045 753.63 57.72 16.32 4,704.08 3,876.41 136,213.49
278 25/08/2045 757.27 57.99 16.32 2,352.04 1,520.46 134,693.03
279 25/09/2045 748.82 57.34 16.32 2,352.04 1,529.56 133,163.47
280 25/10/2045 716.37 54.86 16.32 2,352.04 1,564.49 131,598.98
281 25/11/2045 731.61 56.03 16.32 2,352.04 1,548.08 130,050.90
282 25/12/2045 699.62 53.58 16.32 2,352.04 1,582.52 128,468.38
283 25/01/2046 714.21 54.69 16.32 2,352.04 1,566.82 126,901.56
284 25/02/2046 705.50 54.03 16.32 2,352.04 1,576.19 125,325.37
285 25/03/2046 629.14 48.19 16.32 2,352.04 1,658.39 123,666.98
286 25/04/2046 687.52 52.65 16.32 2,352.04 1,595.55 122,071.43
287 25/05/2046 656.70 50.29 16.32 2,352.04 1,628.73 120,442.70
288 25/06/2046 669.59 51.28 16.32 2,352.04 1,614.85 118,827.85
289 25/07/2046 639.25 48.96 16.32 4,704.08 3,999.55 114,828.30
290 25/08/2046 638.38 48.89 16.32 2,352.04 1,648.45 113,179.85
291 25/09/2046 629.21 48.18 16.32 2,352.04 1,658.33 111,521.52
292 25/10/2046 599.94 45.95 16.32 2,352.04 1,689.83 109,831.69
293 25/11/2046 610.60 46.76 16.32 2,352.04 1,678.36 108,153.33
294 25/12/2046 581.82 44.56 16.32 2,352.04 1,709.34 106,443.99
295 25/01/2047 591.77 45.32 16.32 2,352.04 1,698.63 104,745.36
296 25/02/2047 582.32 44.59 16.32 2,352.04 1,708.81 103,036.55
297 25/03/2047 517.25 39.62 16.32 2,352.04 1,778.85 101,257.70
298 25/04/2047 562.93 43.11 16.32 2,352.04 1,729.68 99,528.02
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
Cronograma de Pagos
Interés Cuota Amortización Saldo
Nro Fecha S/ SD(*) S/ SI(**) S/ S/ S/ S/
299 25/05/2047 535.42 41.01 16.32 2,352.04 1,759.29 97,768.73
300 25/06/2047 543.54 41.62 16.32 98,370.21 97,768.73 0.00
Total - 447,772.59 34,291.46 4,896.00 853,375.05 366,415.00
(*) SD: Seguro de Desgravamen.
(**) SI: Seg. Inmobiliario.
