Simulador de Créditos Hipotecarios

Resultados

Producto Persona Natural: Compra Bien Terminado / Bien

Futuro

Plazo (años) 25

Tasa de Interés Efectiva Anual Fija (*) 7.25 %

Monto del Préstamo S/ 100,000.00

Cuotas Dobles Ninguno

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 03/02/2023 100,000.00

1 05/03/2023 584.97 41.20 19.20 766.40 121.03 99,878.97

2 05/04/2023 603.80 42.52 19.20 766.40 100.88 99,778.09

3 05/05/2023 583.68 41.11 19.20 766.40 122.41 99,655.68

4 05/06/2023 602.45 42.43 19.20 766.40 102.32 99,553.36

5 05/07/2023 582.36 41.02 19.20 766.40 123.82 99,429.54

6 05/08/2023 601.08 42.33 19.20 766.40 103.79 99,325.75

7 05/09/2023 600.46 42.29 19.20 766.40 104.45 99,221.30

8 05/10/2023 580.42 40.88 19.20 766.40 125.90 99,095.40

9 05/11/2023 599.06 42.19 19.20 766.40 105.95 98,989.45

10 05/12/2023 579.06 40.78 19.20 766.40 127.36 98,862.09

11 05/01/2024 597.65 42.09 19.20 766.40 107.46 98,754.63

12 05/02/2024 597.00 42.04 19.20 766.40 108.16 98,646.47

(*) 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 05/03/2024 557.77 39.29 19.20 766.40 150.14 98,496.33

14 05/04/2024 595.44 41.93 19.20 766.40 109.83 98,386.50

15 05/05/2024 575.54 40.54 19.20 766.40 131.12 98,255.38

16 05/06/2024 593.99 41.83 19.20 766.40 111.38 98,144.00

17 05/07/2024 574.12 40.44 19.20 766.40 132.64 98,011.36

18 05/08/2024 592.51 41.73 19.20 766.40 112.96 97,898.40

19 05/09/2024 591.83 41.68 19.20 766.40 113.69 97,784.71

20 05/10/2024 572.02 40.29 19.20 766.40 134.89 97,649.82

21 05/11/2024 590.32 41.57 19.20 766.40 115.31 97,534.51

22 05/12/2024 570.55 40.18 19.20 766.40 136.47 97,398.04

23 05/01/2025 588.80 41.47 19.20 766.40 116.93 97,281.11

24 05/02/2025 588.10 41.42 19.20 766.40 117.68 97,163.43

25 05/03/2025 530.39 37.36 19.20 766.40 179.45 96,983.98

26 05/04/2025 586.30 41.29 19.20 766.40 119.61 96,864.37

27 05/05/2025 566.63 39.91 19.20 766.40 140.66 96,723.71

28 05/06/2025 584.73 41.18 19.20 766.40 121.29 96,602.42

29 05/07/2025 565.10 39.80 19.20 766.40 142.30 96,460.12

30 05/08/2025 583.13 41.07 19.20 766.40 123.00 96,337.12

31 05/09/2025 582.39 41.01 19.20 766.40 123.80 96,213.32

32 05/10/2025 562.82 39.64 19.20 766.40 144.74 96,068.58

33 05/11/2025 580.77 40.90 19.20 766.40 125.53 95,943.05

34 05/12/2025 561.24 39.53 19.20 766.40 146.43 95,796.62

35 05/01/2026 579.12 40.78 19.20 766.40 127.30 95,669.32

36 05/02/2026 578.35 40.73 19.20 766.40 128.12 95,541.20

37 05/03/2026 521.53 36.74 19.20 766.40 188.93 95,352.27

38 05/04/2026 576.44 40.59 19.20 766.40 130.17 95,222.10

(*) 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 05/05/2026 557.02 39.23 19.20 766.40 150.95 95,071.15

40 05/06/2026 574.74 40.48 19.20 766.40 131.98 94,939.17

41 05/07/2026 555.37 39.11 19.20 766.40 152.72 94,786.45

42 05/08/2026 573.01 40.35 19.20 766.40 133.84 94,652.61

43 05/09/2026 572.21 40.30 19.20 766.40 134.69 94,517.92

44 05/10/2026 552.91 38.94 19.20 766.40 155.35 94,362.57

45 05/11/2026 570.45 40.17 19.20 766.40 136.58 94,225.99

46 05/12/2026 551.20 38.82 19.20 766.40 157.18 94,068.81

47 05/01/2027 568.68 40.05 19.20 766.40 138.47 93,930.34

48 05/02/2027 567.84 39.99 19.20 766.40 139.37 93,790.97

49 05/03/2027 511.98 36.07 19.20 766.40 199.15 93,591.82

50 05/04/2027 565.79 39.85 19.20 766.40 141.56 93,450.26

51 05/05/2027 546.66 38.50 19.20 766.40 162.04 93,288.22

52 05/06/2027 563.96 39.72 19.20 766.40 143.52 93,144.70

53 05/07/2027 544.87 38.38 19.20 766.40 163.95 92,980.75

54 05/08/2027 562.10 39.59 19.20 766.40 145.51 92,835.24

55 05/09/2027 561.22 39.52 19.20 766.40 146.46 92,688.78

56 05/10/2027 542.21 38.19 19.20 766.40 166.80 92,521.98

57 05/11/2027 559.33 39.39 19.20 766.40 148.48 92,373.50

58 05/12/2027 540.36 38.06 19.20 766.40 168.78 92,204.72

59 05/01/2028 557.41 39.25 19.20 766.40 150.54 92,054.18

60 05/02/2028 556.50 39.19 19.20 766.40 151.51 91,902.67

61 05/03/2028 519.64 36.60 19.20 766.40 190.96 91,711.71

62 05/04/2028 554.43 39.05 19.20 766.40 153.72 91,557.99

63 05/05/2028 535.59 37.72 19.20 766.40 173.89 91,384.10

64 05/06/2028 552.45 38.91 19.20 766.40 155.84 91,228.26

(*) 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 05/07/2028 533.66 37.59 19.20 766.40 175.95 91,052.31

66 05/08/2028 550.44 38.76 19.20 766.40 158.00 90,894.31

67 05/09/2028 549.49 38.70 19.20 766.40 159.01 90,735.30

68 05/10/2028 530.78 37.38 19.20 766.40 179.04 90,556.26

69 05/11/2028 547.44 38.55 19.20 766.40 161.21 90,395.05

70 05/12/2028 528.79 37.24 19.20 766.40 181.17 90,213.88

71 05/01/2029 545.37 38.41 19.20 766.40 163.42 90,050.46

72 05/02/2029 544.38 38.34 19.20 766.40 164.48 89,885.98

73 05/03/2029 490.66 34.56 19.20 766.40 221.98 89,664.00

74 05/04/2029 542.05 38.17 19.20 766.40 166.98 89,497.02

75 05/05/2029 523.53 36.87 19.20 766.40 186.80 89,310.22

76 05/06/2029 539.91 38.02 19.20 766.40 169.27 89,140.95

77 05/07/2029 521.45 36.73 19.20 766.40 189.02 88,951.93

78 05/08/2029 537.74 37.87 19.20 766.40 171.59 88,780.34

79 05/09/2029 536.71 37.80 19.20 766.40 172.69 88,607.65

80 05/10/2029 518.33 36.51 19.20 766.40 192.36 88,415.29

81 05/11/2029 534.50 37.64 19.20 766.40 175.06 88,240.23

82 05/12/2029 516.18 36.35 19.20 766.40 194.67 88,045.56

83 05/01/2030 532.26 37.48 19.20 766.40 177.46 87,868.10

84 05/02/2030 531.19 37.41 19.20 766.40 178.60 87,689.50

85 05/03/2030 478.67 33.72 19.20 766.40 234.81 87,454.69

86 05/04/2030 528.69 37.23 19.20 766.40 181.28 87,273.41

87 05/05/2030 510.53 35.96 19.20 766.40 200.71 87,072.70

88 05/06/2030 526.38 37.07 19.20 766.40 183.75 86,888.95

89 05/07/2030 508.28 35.80 19.20 766.40 203.12 86,685.83

90 05/08/2030 524.04 36.91 19.20 766.40 186.25 86,499.58

(*) 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 05/09/2030 522.92 36.83 19.20 766.40 187.45 86,312.13

92 05/10/2030 504.90 35.56 19.20 766.40 206.74 86,105.39

93 05/11/2030 520.53 36.66 19.20 766.40 190.01 85,915.38

94 05/12/2030 502.58 35.40 19.20 766.40 209.22 85,706.16

95 05/01/2031 518.12 36.49 19.20 766.40 192.59 85,513.57

96 05/02/2031 516.96 36.41 19.20 766.40 193.83 85,319.74

97 05/03/2031 465.73 32.81 19.20 766.40 248.66 85,071.08

98 05/04/2031 514.28 36.22 19.20 766.40 196.70 84,874.38

99 05/05/2031 496.49 34.97 19.20 766.40 215.74 84,658.64

100 05/06/2031 511.79 36.04 19.20 766.40 199.37 84,459.27

101 05/07/2031 494.06 34.80 19.20 766.40 218.34 84,240.93

102 05/08/2031 509.26 35.86 19.20 766.40 202.08 84,038.85

103 05/09/2031 508.04 35.78 19.20 766.40 203.38 83,835.47

104 05/10/2031 490.42 34.54 19.20 766.40 222.24 83,613.23

105 05/11/2031 505.47 35.60 19.20 766.40 206.13 83,407.10

106 05/12/2031 487.91 34.36 19.20 766.40 224.93 83,182.17

107 05/01/2032 502.86 35.41 19.20 766.40 208.93 82,973.24

108 05/02/2032 501.60 35.32 19.20 766.40 210.28 82,762.96

109 05/03/2032 467.96 32.96 19.20 766.40 246.28 82,516.68

110 05/04/2032 498.84 35.13 19.20 766.40 213.23 82,303.45

111 05/05/2032 481.45 33.91 19.20 766.40 231.84 82,071.61

112 05/06/2032 496.15 34.94 19.20 766.40 216.11 81,855.50

113 05/07/2032 478.83 33.72 19.20 766.40 234.65 81,620.85

114 05/08/2032 493.42 34.75 19.20 766.40 219.03 81,401.82

115 05/09/2032 492.10 34.66 19.20 766.40 220.44 81,181.38

116 05/10/2032 474.89 33.45 19.20 766.40 238.86 80,942.52

(*) 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 05/11/2032 489.32 34.46 19.20 766.40 223.42 80,719.10

118 05/12/2032 472.19 33.26 19.20 766.40 241.75 80,477.35

119 05/01/2033 486.51 34.26 19.20 766.40 226.43 80,250.92

120 05/02/2033 485.14 34.17 19.20 766.40 227.89 80,023.03

121 05/03/2033 436.82 30.77 19.20 766.40 279.61 79,743.42

122 05/04/2033 482.07 33.95 19.20 766.40 231.18 79,512.24

123 05/05/2033 465.13 32.76 19.20 766.40 249.31 79,262.93

124 05/06/2033 479.17 33.75 19.20 766.40 234.28 79,028.65

125 05/07/2033 462.30 32.56 19.20 766.40 252.34 78,776.31

126 05/08/2033 476.23 33.54 19.20 766.40 237.43 78,538.88

127 05/09/2033 474.79 33.44 19.20 766.40 238.97 78,299.91

128 05/10/2033 458.03 32.26 19.20 766.40 256.91 78,043.00

129 05/11/2033 471.79 33.23 19.20 766.40 242.18 77,800.82

130 05/12/2033 455.11 32.05 19.20 766.40 260.04 77,540.78

131 05/01/2034 468.76 33.01 19.20 766.40 245.43 77,295.35

132 05/02/2034 467.28 32.91 19.20 766.40 247.01 77,048.34

133 05/03/2034 420.58 29.63 19.20 766.40 296.99 76,751.35

134 05/04/2034 463.99 32.68 19.20 766.40 250.53 76,500.82

135 05/05/2034 447.51 31.52 19.20 766.40 268.17 76,232.65

136 05/06/2034 460.85 32.46 19.20 766.40 253.89 75,978.76

137 05/07/2034 444.46 31.30 19.20 766.40 271.44 75,707.32

138 05/08/2034 457.68 32.23 19.20 766.40 257.29 75,450.03

139 05/09/2034 456.12 32.12 19.20 766.40 258.96 75,191.07

140 05/10/2034 439.85 30.98 19.20 766.40 276.37 74,914.70

141 05/11/2034 452.88 31.89 19.20 766.40 262.43 74,652.27

142 05/12/2034 436.70 30.76 19.20 766.40 279.74 74,372.53

(*) 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 05/01/2035 449.61 31.66 19.20 766.40 265.93 74,106.60

144 05/02/2035 448.00 31.55 19.20 766.40 267.65 73,838.95

145 05/03/2035 403.06 28.39 19.20 766.40 315.75 73,523.20

146 05/04/2035 444.47 31.30 19.20 766.40 271.43 73,251.77

147 05/05/2035 428.50 30.18 19.20 766.40 288.52 72,963.25

148 05/06/2035 441.09 31.06 19.20 766.40 275.05 72,688.20

149 05/07/2035 425.21 29.95 19.20 766.40 292.04 72,396.16

150 05/08/2035 437.66 30.82 19.20 766.40 278.72 72,117.44

151 05/09/2035 435.97 30.70 19.20 766.40 280.53 71,836.91

152 05/10/2035 420.23 29.60 19.20 766.40 297.37 71,539.54

153 05/11/2035 432.48 30.46 19.20 766.40 284.26 71,255.28

154 05/12/2035 416.82 29.36 19.20 766.40 301.02 70,954.26

155 05/01/2036 428.94 30.21 19.20 766.40 288.05 70,666.21

156 05/02/2036 427.20 30.09 19.20 766.40 289.91 70,376.30

157 05/03/2036 397.92 28.03 19.20 766.40 321.25 70,055.05

158 05/04/2036 423.51 29.82 19.20 766.40 293.87 69,761.18

159 05/05/2036 408.08 28.74 19.20 766.40 310.38 69,450.80

160 05/06/2036 419.85 29.57 19.20 766.40 297.78 69,153.02

161 05/07/2036 404.53 28.49 19.20 766.40 314.18 68,838.84

162 05/08/2036 416.15 29.31 19.20 766.40 301.74 68,537.10

163 05/09/2036 414.33 29.18 19.20 766.40 303.69 68,233.41

164 05/10/2036 399.15 28.11 19.20 766.40 319.94 67,913.47

165 05/11/2036 410.56 28.91 19.20 766.40 307.73 67,605.74

166 05/12/2036 395.48 27.85 19.20 766.40 323.87 67,281.87

167 05/01/2037 406.74 28.64 19.20 766.40 311.82 66,970.05

168 05/02/2037 404.86 28.51 19.20 766.40 313.83 66,656.22

(*) 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 05/03/2037 363.86 25.63 19.20 766.40 357.71 66,298.51

170 05/04/2037 400.80 28.23 19.20 766.40 318.17 65,980.34

171 05/05/2037 385.97 27.18 19.20 766.40 334.05 65,646.29

172 05/06/2037 396.85 27.95 19.20 766.40 322.40 65,323.89

173 05/07/2037 382.13 26.91 19.20 766.40 338.16 64,985.73

174 05/08/2037 392.86 27.67 19.20 766.40 326.67 64,659.06

175 05/09/2037 390.88 27.53 19.20 766.40 328.79 64,330.27

176 05/10/2037 376.32 26.50 19.20 766.40 344.38 63,985.89

177 05/11/2037 386.82 27.24 19.20 766.40 333.14 63,652.75

178 05/12/2037 372.35 26.22 19.20 766.40 348.63 63,304.12

179 05/01/2038 382.69 26.95 19.20 766.40 337.56 62,966.56

180 05/02/2038 380.65 26.81 19.20 766.40 339.74 62,626.82

181 05/03/2038 341.86 24.08 19.20 766.40 381.26 62,245.56

182 05/04/2038 376.29 26.50 19.20 766.40 344.41 61,901.15

183 05/05/2038 362.11 25.50 19.20 766.40 359.59 61,541.56

184 05/06/2038 372.04 26.20 19.20 766.40 348.96 61,192.60

185 05/07/2038 357.96 25.21 19.20 766.40 364.03 60,828.57

186 05/08/2038 367.73 25.90 19.20 766.40 353.57 60,475.00

187 05/09/2038 365.59 25.75 19.20 766.40 355.86 60,119.14

188 05/10/2038 351.68 24.77 19.20 766.40 370.75 59,748.39

189 05/11/2038 361.20 25.44 19.20 766.40 360.56 59,387.83

190 05/12/2038 347.40 24.47 19.20 766.40 375.33 59,012.50

191 05/01/2039 356.75 25.12 19.20 766.40 365.33 58,647.17

192 05/02/2039 354.54 24.97 19.20 766.40 367.69 58,279.48

193 05/03/2039 318.13 22.41 19.20 766.40 406.66 57,872.82

194 05/04/2039 349.86 24.64 19.20 766.40 372.70 57,500.12

(*) 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 05/05/2039 336.36 23.69 19.20 766.40 387.15 57,112.97

196 05/06/2039 345.27 24.32 19.20 766.40 377.61 56,735.36

197 05/07/2039 331.89 23.37 19.20 766.40 391.94 56,343.42

198 05/08/2039 340.61 23.99 19.20 766.40 382.60 55,960.82

199 05/09/2039 338.30 23.82 19.20 766.40 385.08 55,575.74

200 05/10/2039 325.10 22.90 19.20 766.40 399.20 55,176.54

201 05/11/2039 333.56 23.49 19.20 766.40 390.15 54,786.39

202 05/12/2039 320.49 22.57 19.20 766.40 404.14 54,382.25

203 05/01/2040 328.76 23.15 19.20 766.40 395.29 53,986.96

204 05/02/2040 326.37 22.98 19.20 766.40 397.85 53,589.11

205 05/03/2040 303.00 21.34 19.20 766.40 422.86 53,166.25

206 05/04/2040 321.41 22.63 19.20 766.40 403.16 52,763.09

207 05/05/2040 308.65 21.74 19.20 766.40 416.81 52,346.28

208 05/06/2040 316.45 22.29 19.20 766.40 408.46 51,937.82

209 05/07/2040 303.82 21.40 19.20 766.40 421.98 51,515.84

210 05/08/2040 311.43 21.93 19.20 766.40 413.84 51,102.00

211 05/09/2040 308.93 21.76 19.20 766.40 416.51 50,685.49

212 05/10/2040 296.50 20.88 19.20 766.40 429.82 50,255.67

213 05/11/2040 303.81 21.40 19.20 766.40 421.99 49,833.68

214 05/12/2040 291.51 20.53 19.20 766.40 435.16 49,398.52

215 05/01/2041 298.63 21.03 19.20 766.40 427.54 48,970.98

216 05/02/2041 296.05 20.85 19.20 766.40 430.30 48,540.68

217 05/03/2041 264.97 18.67 19.20 766.40 463.56 48,077.12

218 05/04/2041 290.64 20.47 19.20 766.40 436.09 47,641.03

219 05/05/2041 278.69 19.63 19.20 766.40 448.88 47,192.15

220 05/06/2041 285.29 20.09 19.20 766.40 441.82 46,750.33

(*) 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 05/07/2041 273.48 19.26 19.20 766.40 454.46 46,295.87

222 05/08/2041 279.87 19.71 19.20 766.40 447.62 45,848.25

223 05/09/2041 277.17 19.52 19.20 766.40 450.51 45,397.74

224 05/10/2041 265.57 18.70 19.20 766.40 462.93 44,934.81

225 05/11/2041 271.65 19.13 19.20 766.40 456.42 44,478.39

226 05/12/2041 260.19 18.33 19.20 766.40 468.68 44,009.71

227 05/01/2042 266.05 18.74 19.20 766.40 462.41 43,547.30

228 05/02/2042 263.26 18.54 19.20 766.40 465.40 43,081.90

229 05/03/2042 235.17 16.57 19.20 766.40 495.46 42,586.44

230 05/04/2042 257.45 18.13 19.20 766.40 471.62 42,114.82

231 05/05/2042 246.36 17.35 19.20 766.40 483.49 41,631.33

232 05/06/2042 251.67 17.72 19.20 766.40 477.81 41,153.52

233 05/07/2042 240.74 16.96 19.20 766.40 489.50 40,664.02

234 05/08/2042 245.83 17.31 19.20 766.40 484.06 40,179.96

235 05/09/2042 242.90 17.11 19.20 766.40 487.19 39,692.77

236 05/10/2042 232.19 16.35 19.20 766.40 498.66 39,194.11

237 05/11/2042 236.94 16.69 19.20 766.40 493.57 38,700.54

238 05/12/2042 226.39 15.94 19.20 766.40 504.87 38,195.67

239 05/01/2043 230.91 16.26 19.20 766.40 500.03 37,695.64

240 05/02/2043 227.88 16.05 19.20 766.40 503.27 37,192.37

241 05/03/2043 203.02 14.30 19.20 766.40 529.88 36,662.49

242 05/04/2043 221.64 15.61 19.20 766.40 509.95 36,152.54

243 05/05/2043 211.48 14.89 19.20 766.40 520.83 35,631.71

244 05/06/2043 215.41 15.17 19.20 766.40 516.62 35,115.09

245 05/07/2043 205.41 14.47 19.20 766.40 527.32 34,587.77

246 05/08/2043 209.09 14.73 19.20 766.40 523.38 34,064.39

(*) 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 05/09/2043 205.93 14.50 19.20 766.40 526.77 33,537.62

248 05/10/2043 196.19 13.82 19.20 766.40 537.19 33,000.43

249 05/11/2043 199.50 14.05 19.20 766.40 533.65 32,466.78

250 05/12/2043 189.92 13.38 19.20 766.40 543.90 31,922.88

251 05/01/2044 192.98 13.59 19.20 766.40 540.63 31,382.25

252 05/02/2044 189.72 13.36 19.20 766.40 544.12 30,838.13

253 05/03/2044 174.36 12.28 19.20 766.40 560.56 30,277.57

254 05/04/2044 183.04 12.89 19.20 766.40 551.27 29,726.30

255 05/05/2044 173.89 12.25 19.20 766.40 561.06 29,165.24

256 05/06/2044 176.31 12.42 19.20 766.40 558.47 28,606.77

257 05/07/2044 167.34 11.79 19.20 766.40 568.07 28,038.70

258 05/08/2044 169.50 11.94 19.20 766.40 565.76 27,472.94

259 05/09/2044 166.08 11.70 19.20 766.40 569.42 26,903.52

260 05/10/2044 157.38 11.08 19.20 766.40 578.74 26,324.78

261 05/11/2044 159.14 11.21 19.20 766.40 576.85 25,747.93

262 05/12/2044 150.62 10.61 19.20 766.40 585.97 25,161.96

263 05/01/2045 152.11 10.71 19.20 766.40 584.38 24,577.58

264 05/02/2045 148.58 10.46 19.20 766.40 588.16 23,989.42

265 05/03/2045 130.95 9.22 19.20 766.40 607.03 23,382.39

266 05/04/2045 141.35 9.95 19.20 766.40 595.90 22,786.49

267 05/05/2045 133.30 9.39 19.20 766.40 604.51 22,181.98

268 05/06/2045 134.10 9.44 19.20 766.40 603.66 21,578.32

269 05/07/2045 126.23 8.89 19.20 766.40 612.08 20,966.24

270 05/08/2045 126.75 8.93 19.20 766.40 611.52 20,354.72

271 05/09/2045 123.05 8.67 19.20 766.40 615.48 19,739.24

272 05/10/2045 115.47 8.13 19.20 766.40 623.60 19,115.64

(*) 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 05/11/2045 115.56 8.14 19.20 766.40 623.50 18,492.14

274 05/12/2045 108.17 7.62 19.20 766.40 631.41 17,860.73

275 05/01/2046 107.97 7.60 19.20 766.40 631.63 17,229.10

276 05/02/2046 104.16 7.34 19.20 766.40 635.70 16,593.40

277 05/03/2046 90.58 6.38 19.20 766.40 650.24 15,943.16

278 05/04/2046 96.38 6.79 19.20 766.40 644.03 15,299.13

279 05/05/2046 89.50 6.30 19.20 766.40 651.40 14,647.73

280 05/06/2046 88.55 6.24 19.20 766.40 652.41 13,995.32

281 05/07/2046 81.87 5.77 19.20 766.40 659.56 13,335.76

282 05/08/2046 80.62 5.68 19.20 766.40 660.90 12,674.86

283 05/09/2046 76.62 5.40 19.20 766.40 665.18 12,009.68

284 05/10/2046 70.25 4.95 19.20 766.40 672.00 11,337.68

285 05/11/2046 68.54 4.83 19.20 766.40 673.83 10,663.85

286 05/12/2046 62.38 4.39 19.20 766.40 680.43 9,983.42

287 05/01/2047 60.35 4.25 19.20 766.40 682.60 9,300.82

288 05/02/2047 56.23 3.96 19.20 766.40 687.01 8,613.81

289 05/03/2047 47.02 3.31 19.20 766.40 696.87 7,916.94

290 05/04/2047 47.86 3.37 19.20 766.40 695.97 7,220.97

291 05/05/2047 42.24 2.98 19.20 766.40 701.98 6,518.99

292 05/06/2047 39.41 2.78 19.20 766.40 705.01 5,813.98

293 05/07/2047 34.01 2.40 19.20 766.40 710.79 5,103.19

294 05/08/2047 30.85 2.17 19.20 766.40 714.18 4,389.01

295 05/09/2047 26.53 1.87 19.20 766.40 718.80 3,670.21

296 05/10/2047 21.47 1.51 19.20 766.40 724.22 2,945.99

297 05/11/2047 17.81 1.25 19.20 766.40 728.14 2,217.85

298 05/12/2047 12.97 0.91 19.20 766.40 733.32 1,484.53

(*) 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 05/01/2048 8.97 0.63 19.20 766.40 737.60 746.93

300 05/02/2048 4.52 0.32 19.20 770.97 746.93 0.00

Total - 115,995.23 8,169.34 5,760.00 229,924.57 100,000.00

(*) SD: Seguro de Desgravamen.

(**) SI: Seg. Inmobiliario.