Reporte 06

Simulador de Crditos Hipotecarios
Resultados
Producto
Compra Bien Terminado / Bien Futuro / Traslado

de deuda
Plazo (aos)
10
Tasa de Inters Efectiva Anual (*)
8.50 %
Envo de Estado de Cuenta (**)
S/. 0.00
Monto del Prstamo
S/. 85,000.00
Cuotas Dobles
Julio y Diciembre
Tasa de Costo Efectivo Anual (%)
9.42 %
(*) Segn Tarifario del Banco.

(**) Aplica para los nuevos crditos.
Cronograma de Pagos
Inters S/.
SD(*) S/.
SI(**) S/.
Comisiones
y Gastos
Cuota S/.
(***) S/.
Amortizacin
S/.
Nro
Fecha
Saldo S/.
07/01/2017
20/02/2017
851.76
88.78
0.00
0.00
934.54
-6.00
85,006.00
20/03/2017
541.09
56.49
0.00
0.00
934.54
336.96
84,669.04
20/04/2017
596.89
62.29
0.00
0.00
934.54
275.36
84,393.68
20/05/2017
575.69
60.09
0.00
0.00
934.54
298.76
84,094.92
20/06/2017
592.84
61.87
0.00
0.00
934.54
279.83
83,815.09
20/07/2017
571.74
59.68
0.00
0.00
1,869.09
1,237.67
82,577.42
20/08/2017
582.14
60.76
0.00
0.00
934.54
291.64
82,285.78
20/09/2017
580.09
60.54
0.00
0.00
934.54
293.91
81,991.87
20/10/2017
559.31
58.38
0.00
0.00
934.54
316.85
81,675.02
10
20/11/2017
575.78
60.09
0.00
0.00
934.54
298.67
81,376.35
11
20/12/2017
555.11
57.94
0.00
0.00
1,869.09
1,256.04
80,120.31
12
20/01/2018
564.82
58.95
0.00
0.00
934.54
310.77
79,809.54
13
20/02/2018
562.63
58.72
0.00
0.00
934.54
313.19
79,496.35
14
20/03/2018
506.02
52.83
0.00
0.00
934.54
375.69
79,120.66
15
20/04/2018
557.78
58.21
0.00
0.00
934.54
318.55
78,802.11
16
20/05/2018
537.55
56.11
0.00
0.00
934.54
340.88
78,461.23
85,000.00
(*) SD: Seguro de Desgravamen.

(**) SI: Seg. Inmobiliario.
(***) Envo de Estado de Cuenta.
Cronograma de Pagos
Comisiones
y Gastos
Cuota S/.
(***) S/.
0.00
934.54
Amortizacin
S/.
Saldo S/.
323.68
78,137.55
1,869.09
1,280.45
76,857.10
0.00
934.54
336.17
76,520.93
0.00
0.00
934.54
338.79
76,182.14
54.24
0.00
0.00
934.54
360.62
75,821.52
534.52
55.79
0.00
0.00
934.54
344.23
75,477.29
20/12/2018
514.87
53.74
0.00
0.00
1,869.09
1,300.48
74,176.81
24
20/01/2019
522.92
54.57
0.00
0.00
934.54
357.05
73,819.76
25
20/02/2019
520.41
54.31
0.00
0.00
934.54
359.82
73,459.94
26
20/03/2019
467.59
48.82
0.00
0.00
934.54
418.13
73,041.81
27
20/04/2019
514.92
53.74
0.00
0.00
934.54
365.88
72,675.93
28
20/05/2019
495.76
51.75
0.00
0.00
934.54
387.03
72,288.90
29
20/06/2019
509.61
53.19
0.00
0.00
934.54
371.74
71,917.16
30
20/07/2019
490.58
51.21
0.00
0.00
1,869.09
1,327.30
70,589.86
31
20/08/2019
497.64
51.94
0.00
0.00
934.54
384.96
70,204.90
32
20/09/2019
494.92
51.65
0.00
0.00
934.54
387.97
69,816.93
33
20/10/2019
476.26
49.71
0.00
0.00
934.54
408.57
69,408.36
34
20/11/2019
489.31
51.07
0.00
0.00
934.54
394.16
69,014.20
35
20/12/2019
470.78
49.14
0.00
0.00
1,869.09
1,349.17
67,665.03
36
20/01/2020
477.02
49.78
0.00
0.00
934.54
407.74
67,257.29
37
20/02/2020
474.14
49.48
0.00
0.00
934.54
410.92
66,846.37
38
20/03/2020
440.74
46.01
0.00
0.00
934.54
447.79
66,398.58
39
20/04/2020
468.09
48.85
0.00
0.00
934.54
417.60
65,980.98
40
20/05/2020
450.09
46.98
0.00
0.00
934.54
437.47
65,543.51
41
20/06/2020
462.06
48.22
0.00
0.00
934.54
424.26
65,119.25
42
20/07/2020
444.21
46.36
0.00
0.00
1,869.09
1,378.52
63,740.73
43
20/08/2020
449.35
46.90
0.00
0.00
934.54
438.29
63,302.44
44
20/09/2020
446.26
46.57
0.00
0.00
934.54
441.71
62,860.73
45
20/10/2020
428.80
44.76
0.00
0.00
934.54
460.98
62,399.75
46
20/11/2020
439.90
45.91
0.00
0.00
934.54
448.73
61,951.02
47
20/12/2020
422.60
44.11
0.00
0.00
1,869.09
1,402.38
60,548.64
48
20/01/2021
426.85
44.55
0.00
0.00
934.54
463.14
60,085.50
Nro
Fecha
Inters S/.
SD(*) S/.
SI(**) S/.
17
20/06/2018
553.13
57.73
0.00
18
20/07/2018
533.01
55.63
0.00
0.00
19
20/08/2018
541.82
56.55
0.00
20
20/09/2018
539.45
56.30
21
20/10/2018
519.68
22
20/11/2018
23

Cronograma de Pagos
Comisiones
y Gastos
Cuota S/.
(***) S/.
0.00
934.54
Amortizacin
S/.
Saldo S/.
466.75
59,618.75
934.54
515.43
59,103.32
0.00
934.54
474.40
58,628.92
0.00
0.00
934.54
492.86
58,136.06
42.77
0.00
0.00
934.54
481.93
57,654.13
393.29
41.05
0.00
0.00
1,869.09
1,434.75
56,219.38
20/08/2021
396.33
41.36
0.00
0.00
934.54
496.85
55,722.53
56
20/09/2021
392.83
41.00
0.00
0.00
934.54
500.71
55,221.82
57
20/10/2021
376.70
39.32
0.00
0.00
934.54
518.52
54,703.30
58
20/11/2021
385.64
40.25
0.00
0.00
934.54
508.65
54,194.65
59
20/12/2021
369.69
38.59
0.00
0.00
1,869.09
1,460.81
52,733.84
60
20/01/2022
371.76
38.80
0.00
0.00
934.54
523.98
52,209.86
61
20/02/2022
368.06
38.41
0.00
0.00
934.54
528.07
51,681.79
62
20/03/2022
328.97
34.34
0.00
0.00
934.54
571.23
51,110.56
63
20/04/2022
360.31
37.60
0.00
0.00
934.54
536.63
50,573.93
64
20/05/2022
344.99
36.01
0.00
0.00
934.54
553.54
50,020.39
65
20/06/2022
352.63
36.80
0.00
0.00
934.54
545.11
49,475.28
66
20/07/2022
337.50
35.23
0.00
0.00
1,869.09
1,496.36
47,978.92
67
20/08/2022
338.24
35.30
0.00
0.00
934.54
561.00
47,417.92
68
20/09/2022
334.28
34.89
0.00
0.00
934.54
565.37
46,852.55
69
20/10/2022
319.60
33.36
0.00
0.00
934.54
581.58
46,270.97
70
20/11/2022
326.20
34.04
0.00
0.00
934.54
574.30
45,696.67
71
20/12/2022
311.72
32.54
0.00
0.00
1,869.09
1,524.83
44,171.84
72
20/01/2023
311.40
32.50
0.00
0.00
934.54
590.64
43,581.20
73
20/02/2023
307.23
32.06
0.00
0.00
934.54
595.25
42,985.95
74
20/03/2023
273.62
28.56
0.00
0.00
934.54
632.36
42,353.59
75
20/04/2023
298.58
31.16
0.00
0.00
934.54
604.80
41,748.79
76
20/05/2023
284.79
29.73
0.00
0.00
934.54
620.02
41,128.77
77
20/06/2023
289.94
30.26
0.00
0.00
934.54
614.34
40,514.43
78
20/07/2023
276.37
28.85
0.00
0.00
1,869.09
1,563.87
38,950.56
79
20/08/2023
274.59
28.66
0.00
0.00
934.54
631.29
38,319.27
80
20/09/2023
270.14
28.19
0.00
0.00
934.54
636.21
37,683.06
Nro
Fecha
Inters S/.
SD(*) S/.
SI(**) S/.
49
20/02/2021
423.58
44.21
0.00
50
20/03/2021
379.49
39.62
0.00
0.00
51
20/04/2021
416.66
43.48
0.00
52
20/05/2021
399.94
41.74
53
20/06/2021
409.84
54
20/07/2021
55

Cronograma de Pagos
Comisiones
y Gastos
Cuota S/.
(***) S/.
0.00
934.54
Amortizacin
S/.
Saldo S/.
650.66
37,032.40
934.54
646.22
36,386.18
0.00
1,869.09
1,594.97
34,791.21
0.00
0.00
934.54
663.67
34,127.54
25.11
0.00
0.00
934.54
668.84
33,458.70
220.61
23.03
0.00
0.00
934.54
690.90
32,767.80
20/04/2024
231.00
24.11
0.00
0.00
934.54
679.43
32,088.37
88
20/05/2024
218.89
22.85
0.00
0.00
934.54
692.80
31,395.57
89
20/06/2024
221.33
23.10
0.00
0.00
934.54
690.11
30,705.46
90
20/07/2024
209.46
21.86
0.00
0.00
1,869.09
1,637.77
29,067.69
91
20/08/2024
204.92
21.39
0.00
0.00
934.54
708.23
28,359.46
92
20/09/2024
199.93
20.87
0.00
0.00
934.54
713.74
27,645.72
93
20/10/2024
188.59
19.68
0.00
0.00
934.54
726.27
26,919.45
94
20/11/2024
189.77
19.81
0.00
0.00
934.54
724.96
26,194.49
95
20/12/2024
178.69
18.65
0.00
0.00
1,869.09
1,671.75
24,522.74
96
20/01/2025
172.88
18.04
0.00
0.00
934.54
743.62
23,779.12
97
20/02/2025
167.64
17.50
0.00
0.00
934.54
749.40
23,029.72
98
20/03/2025
146.59
15.30
0.00
0.00
934.54
772.65
22,257.07
99
20/04/2025
156.91
16.38
0.00
0.00
934.54
761.25
21,495.82
100
20/05/2025
146.63
15.31
0.00
0.00
934.54
772.60
20,723.22
101
20/06/2025
146.09
15.25
0.00
0.00
934.54
773.20
19,950.02
102
20/07/2025
136.09
14.20
0.00
0.00
1,869.09
1,718.80
18,231.22
103
20/08/2025
128.52
13.41
0.00
0.00
934.54
792.61
17,438.61
104
20/09/2025
122.94
12.83
0.00
0.00
934.54
798.77
16,639.84
105
20/10/2025
113.51
11.85
0.00
0.00
934.54
809.18
15,830.66
106
20/11/2025
111.60
11.65
0.00
0.00
934.54
811.29
15,019.37
107
20/12/2025
102.45
10.69
0.00
0.00
1,869.09
1,755.95
13,263.42
108
20/01/2026
93.50
9.76
0.00
0.00
934.54
831.28
12,432.14
109
20/02/2026
87.64
9.15
0.00
0.00
934.54
837.75
11,594.39
110
20/03/2026
73.80
7.70
0.00
0.00
934.54
853.04
10,741.35
111
20/04/2026
75.72
7.90
0.00
0.00
934.54
850.92
9,890.43
112
20/05/2026
67.47
7.04
0.00
0.00
934.54
860.03
9,030.40
Nro
Fecha
Inters S/.
SD(*) S/.
SI(**) S/.
81
20/10/2023
257.05
26.83
0.00
82
20/11/2023
261.07
27.25
0.00
0.00
83
20/12/2023
248.21
25.91
0.00
84
20/01/2024
245.27
25.60
85
20/02/2024
240.59
86
20/03/2024
87

Cronograma de Pagos
Comisiones
y Gastos
Cuota S/.
(***) S/.
0.00
934.54
Amortizacin
S/.
Saldo S/.
864.24
8,166.16
1,869.09
1,807.57
6,358.59
0.00
934.54
885.03
5,473.56
0.00
0.00
934.54
891.92
4,581.64
3.26
0.00
0.00
934.54
900.03
3,681.61
25.95
2.71
0.00
0.00
934.54
905.88
2,775.73
20/12/2026
18.93
1.98
0.00
0.00
1,869.09
1,848.18
927.55
120
20/01/2027
6.54
0.68
0.00
0.00
934.77
927.55
0.00
Total
41,504.26
4,331.77
0.00
0.00
130,836.03
85,000.00
Nro
Fecha
Inters S/.
SD(*) S/.
SI(**) S/.
113
20/06/2026
63.66
6.64
0.00
114
20/07/2026
55.71
5.81
0.00
0.00
115
20/08/2026
44.83
4.68
0.00
116
20/09/2026
38.59
4.03
117
20/10/2026
31.25
118
20/11/2026
119


Reporte 06

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Reporte 06

Diunggah oleh

Hak Cipta:

Format Tersedia

Simulador de Crditos Hipotecarios

Compra Bien Terminado / Bien Futuro / Traslado

Tasa de Inters Efectiva Anual (*)

Envo de Estado de Cuenta (**)

Monto del Prstamo

Tasa de Costo Efectivo Anual (%)

(*) Segn Tarifario del Banco.

(*) SD: Seguro de Desgravamen.

(*) SD: Seguro de Desgravamen.

(*) SD: Seguro de Desgravamen.

(*) SD: Seguro de Desgravamen.

(*) SD: Seguro de Desgravamen.

Anda mungkin juga menyukai