Está en la página 1de 16

Detalle de Simulacin del producto

Hipotecario

Producto

Hipotecario

Moneda del Crdito

Nuevos Soles

Valor del Inmueble

50,000.00

Monto a Financiar

45,000.00

Tasa de Costo Efectivo Anual (TCEA)

14.74% anual

Tasa de Inters Compensatorio (TEA)

13.52% anual

Tipo de Cuota

Ordinaria

Monto de Cuota Ordinaria

693.99

Plazo de Crdito

120 meses

Tipo de Seguro de Desgravamen

Individual

Tasa de Seguro de Desgravamen

0.04% mensual

Tasa del Inmueble

0.30% fija mensual

Perodo de Gracia

0 meses

Comisin

0.00

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Seguro
Seguro Bien
Desgravamen

Comisin

Monto de Cuota

18/06/2014

45,000.00

187.69

478.05

15.75

12.50

0.00

693.99

18/07/2014

44,812.31

189.75

476.06

18/08/2014

44,622.56

175.42

489.93

15.68

12.50

0.00

693.99

16.14

12.50

0.00

693.99

18/09/2014

44,447.14

177.40

488.01

16.08

12.50

0.00

693.99

18/10/2014

44,269.74

195.70

470.30

15.49

12.50

0.00

693.99

18/11/2014

18/12/2014

44,074.04

181.64

483.91

15.94

12.50

0.00

693.99

43,892.40

199.84

466.29

15.36

12.50

0.00

693.99

18/01/2015

43,692.56

185.97

479.72

15.80

12.50

0.00

693.99

18/02/2015

43,506.59

188.08

477.68

15.73

12.50

0.00

693.99

10

18/03/2015

43,318.51

237.98

429.36

14.15

12.50

0.00

693.99

11

18/04/2015

43,080.53

192.91

473.00

15.58

12.50

0.00

693.99

12

18/05/2015

42,887.62

210.87

455.61

15.01

12.50

0.00

693.99

13

18/06/2015

42,676.75

197.49

468.57

15.43

12.50

0.00

693.99

14

18/07/2015

42,479.26

215.34

451.28

14.87

12.50

0.00

693.99

15

18/08/2015

42,263.92

202.16

464.04

15.29

12.50

0.00

693.99

16

18/09/2015

42,061.76

204.46

461.82

15.21

12.50

0.00

693.99

17

18/10/2015

41,857.30

222.17

444.67

14.65

12.50

0.00

693.99

18

18/11/2015

41,635.13

209.30

457.13

15.06

12.50

0.00

693.99

19

18/12/2015

41,425.83

226.91

440.08

14.50

12.50

0.00

693.99

20

18/01/2016

41,198.92

214.25

452.34

14.90

12.50

0.00

693.99

21

18/02/2016

40,984.67

216.68

449.99

14.82

12.50

0.00

693.99

22

18/03/2016

40,767.99

249.11

418.59

13.79

12.50

0.00

693.99

23

18/04/2016

40,518.88

221.96

444.88

14.65

12.50

0.00

693.99

24

18/05/2016

40,296.92

239.30

428.09

14.10

12.50

0.00

693.99

25

18/06/2016

40,057.62

227.19

439.81

14.49

12.50

0.00

693.99

26

18/07/2016

39,830.43

244.41

423.14

13.94

12.50

0.00

693.99

27

18/08/2016

39,586.02

232.54

434.63

14.32

12.50

0.00

693.99

28

18/09/2016

39,353.48

235.18

432.08

14.23

12.50

0.00

693.99

29

18/10/2016

39,118.30

252.23

415.57

13.69

12.50

0.00

693.99

30

18/11/2016

38,866.07

240.70

426.73

14.06

12.50

0.00

693.99

31

18/12/2016

38,625.37

257.64

410.33

13.52

12.50

0.00

693.99

32

18/01/2017

38,367.73

246.35

421.26

13.88

12.50

0.00

693.99

33

18/02/2017

38,121.38

249.15

418.55

13.79

12.50

0.00

693.99

34

18/03/2017

37,872.23

293.74

375.38

12.37

12.50

0.00

693.99

35

18/04/2017

37,578.49

255.31

412.59

13.59

12.50

0.00

693.99

36

18/05/2017

37,323.18

271.93

396.50

13.06

12.50

0.00

693.99

37

18/06/2017

37,051.25

261.29

406.80

13.40

12.50

0.00

693.99

38

18/07/2017

36,789.96

277.77

390.84

12.88

12.50

0.00

693.99

39

18/08/2017

36,512.19

267.39

400.89

13.21

12.50

0.00

693.99

40

18/09/2017

36,244.80

270.43

397.95

13.11

12.50

0.00

693.99

41

18/10/2017

35,974.37

286.73

382.17

12.59

12.50

0.00

693.99

42

18/11/2017

35,687.64

276.75

391.83

12.91

12.50

0.00

693.99

43

18/12/2017

35,410.89

292.91

376.19

12.39

12.50

0.00

693.99

44

18/01/2018

35,117.98

283.21

385.58

12.70

12.50

0.00

693.99

45

18/02/2018

34,834.77

286.42

382.47

12.60

12.50

0.00

693.99

46

18/03/2018

34,548.35

327.77

342.43

11.29

12.50

0.00

693.99

47

18/04/2018

34,220.58

293.39

375.72

12.38

12.50

0.00

693.99

48

18/05/2018

33,927.19

309.20

360.42

11.87

12.50

0.00

693.99

49

18/06/2018

33,617.99

300.22

369.11

12.16

12.50

0.00

693.99

50

18/07/2018

33,317.77

315.88

353.95

11.66

12.50

0.00

693.99

51

18/08/2018

33,001.89

307.21

362.34

11.94

12.50

0.00

693.99

52

18/09/2018

32,694.68

310.70

358.97

11.82

12.50

0.00

693.99

53

18/10/2018

32,383.98

326.13

344.03

11.33

12.50

0.00

693.99

54

18/11/2018

32,057.85

317.92

351.98

11.59

12.50

0.00

693.99

55

18/12/2018

31,739.93

333.19

337.19

11.11

12.50

0.00

693.99

56

18/01/2019

31,406.74

325.30

344.83

11.36

12.50

0.00

693.99

57

18/02/2019

31,081.44

328.99

341.26

11.24

12.50

0.00

693.99

58

18/03/2019

30,752.45

366.63

304.81

10.05

12.50

0.00

693.99

59

18/04/2019

30,385.82

336.88

333.62

10.99

12.50

0.00

693.99

60

18/05/2019

30,048.94

351.75

319.22

10.52

12.50

0.00

693.99

61

18/06/2019

29,697.19

344.69

326.06

10.74

12.50

0.00

693.99

62

18/07/2019

29,352.50

359.40

311.82

10.27

12.50

0.00

693.99

63

18/08/2019

28,993.10

352.67

318.33

10.49

12.50

0.00

693.99

64

18/09/2019

28,640.43

356.67

314.46

10.36

12.50

0.00

693.99

65

18/10/2019

28,283.76

371.12

300.47

9.90

12.50

0.00

693.99

66

18/11/2019

27,912.64

364.92

306.47

10.10

12.50

0.00

693.99

67

18/12/2019

27,547.72

379.20

292.65

9.64

12.50

0.00

693.99

68

18/01/2020

27,168.52

373.36

298.30

9.83

12.50

0.00

693.99

69

18/02/2020

26,795.16

377.60

294.20

9.69

12.50

0.00

693.99

70

18/03/2020

26,417.56

401.31

271.24

8.94

12.50

0.00

693.99

71

18/04/2020

26,016.25

386.43

285.65

9.41

12.50

0.00

693.99

72

18/05/2020

25,629.82

400.24

272.28

8.97

12.50

0.00

693.99

73

18/06/2020

25,229.58

395.36

277.01

9.12

12.50

0.00

693.99

74

18/07/2020

24,834.22

408.98

263.82

8.69

12.50

0.00

693.99

75

18/08/2020

24,425.24

404.48

268.18

8.83

12.50

0.00

693.99

76

18/09/2020

24,020.76

409.06

263.74

8.69

12.50

0.00

693.99

77

18/10/2020

23,611.70

422.39

250.84

8.26

12.50

0.00

693.99

78

18/11/2020

23,189.31

418.49

254.61

8.39

12.50

0.00

693.99

79

18/12/2020

22,770.82

431.62

241.90

7.97

12.50

0.00

693.99

80

18/01/2021

22,339.20

428.14

245.27

8.08

12.50

0.00

693.99

81

18/02/2021

21,911.06

433.00

240.57

7.92

12.50

0.00

693.99

82

18/03/2021

21,478.06

461.59

212.88

7.02

12.50

0.00

693.99

83

18/04/2021

21,016.47

443.14

230.75

7.60

12.50

0.00

693.99

84

18/05/2021

20,573.33

455.73

218.56

7.20

12.50

0.00

693.99

85

18/06/2021

20,117.60

453.33

220.88

7.28

12.50

0.00

693.99

86

18/07/2021

19,664.27

465.71

208.90

6.88

12.50

0.00

693.99

87

18/08/2021

19,198.56

463.76

210.79

6.94

12.50

0.00

693.99

88

18/09/2021

18,734.80

469.01

205.70

6.78

12.50

0.00

693.99

89

18/10/2021

18,265.79

481.05

194.05

6.39

12.50

0.00

693.99

90

18/11/2021

17,784.74

479.79

195.27

6.43

12.50

0.00

693.99

91

18/12/2021

17,304.95

491.59

183.84

6.06

12.50

0.00

693.99

92

18/01/2022

16,813.36

490.81

184.60

6.08

12.50

0.00

693.99

93

18/02/2022

16,322.55

496.38

179.21

5.90

12.50

0.00

693.99

94

18/03/2022

15,826.17

519.46

156.86

5.17

12.50

0.00

693.99

95

18/04/2022

15,306.71

507.89

168.06

5.54

12.50

0.00

693.99

96

18/05/2022

14,798.82

519.10

157.21

5.18

12.50

0.00

693.99

97

18/06/2022

14,279.72

519.55

156.78

5.16

12.50

0.00

693.99

98

18/07/2022

13,760.17

530.49

146.18

4.82

12.50

0.00

693.99

99

18/08/2022

13,229.68

531.45

145.26

4.78

12.50

0.00

693.99

100

18/09/2022

12,698.23

537.48

139.42

4.59

12.50

0.00

693.99

101

18/10/2022

12,160.75

548.04

129.19

4.26

12.50

0.00

693.99

102

18/11/2022

11,612.71

549.79

127.50

4.20

12.50

0.00

693.99

103

18/12/2022

11,062.92

560.09

117.53

3.87

12.50

0.00

693.99

104

18/01/2023

10,502.83

562.37

115.32

3.80

12.50

0.00

693.99

105

18/02/2023

9,940.46

568.75

109.14

3.60

12.50

0.00

693.99

106

18/03/2023

9,371.71

585.54

92.89

3.06

12.50

0.00

693.99

107

18/04/2023

8,786.17

581.84

96.47

3.18

12.50

0.00

693.99

108

18/05/2023

8,204.33

591.46

87.16

2.87

12.50

0.00

693.99

109

18/06/2023

7,612.87

595.15

83.59

2.75

12.50

0.00

693.99

110

18/07/2023

7,017.72

604.48

74.55

2.46

12.50

0.00

693.99

111

18/08/2023

6,413.24

608.76

70.41

2.32

12.50

0.00

693.99

112

18/09/2023

5,804.48

615.66

63.73

2.10

12.50

0.00

693.99

113

18/10/2023

5,188.82

624.55

55.12

1.82

12.50

0.00

693.99

114

18/11/2023

4,564.27

629.73

50.11

1.65

12.50

0.00

693.99

115

18/12/2023

3,934.54

638.31

41.80

1.38

12.50

0.00

693.99

116

18/01/2024

3,296.23

644.11

36.19

1.19

12.50

0.00

693.99

117

18/02/2024

2,652.12

651.41

29.12

0.96

12.50

0.00

693.99

118

18/03/2024

2,000.71

660.27

20.54

0.68

12.50

0.00

693.99

119

18/04/2024

1,340.44

666.29

14.72

0.48

12.50

0.00

693.99

120

18/05/2024

674.15

674.15

7.16

0.24

12.50

0.00

694.05

Totales

45,000.00

35,605.88

1,172.98

1,500.00

0.00

83,278.86

Detalle de Simulacin del producto


Mi Vivienda

Producto

Mi Vivienda

Moneda del Crdito

Nuevos Soles

Valor del Inmueble

52,000.00

Monto a Financiar

46,800.00

Tasa de Costo Efectivo Anual (TCEA)

8.77% anual

Tasa de Inters Compensatorio (TEA)

16.00% anual

Tipo de Cuota

Ordinaria

Monto de Cuota Ordinaria

578.58

Plazo de Crdito

120 meses

Tipo de Seguro de Desgravamen

Individual

Tasa de Seguro de Desgravamen

0.04% mensual

Tasa del Inmueble

0.30% fija mensual

Perodo de Gracia

0 meses

Comisin

0.00

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Seguro
Seguro Bien
Desgravamen

Comisin

Monto de Cuota

18/06/2014

34,300.00

126.70

426.87

12.01

13.00

0.00

578.58

18/07/2014

34,173.30

128.33

425.29

18/08/2014

34,044.97

115.36

437.91

11.96

13.00

0.00

578.58

12.31

13.00

0.00

578.58

18/09/2014

33,929.61

116.89

436.42

12.27

13.00

0.00

578.58

18/10/2014

33,812.72

132.95

420.80

11.83

13.00

0.00

578.58

18/11/2014

18/12/2014

33,679.77

120.19

433.21

12.18

13.00

0.00

578.58

33,559.58

136.18

417.65

11.75

13.00

0.00

578.58

18/01/2015

33,423.40

123.58

429.91

12.09

13.00

0.00

578.58

18/02/2015

33,299.82

125.22

428.32

12.04

13.00

0.00

578.58

10

18/03/2015

33,174.60

169.56

385.18

10.84

13.00

0.00

578.58

11

18/04/2015

33,005.04

129.11

424.53

11.94

13.00

0.00

578.58

12

18/05/2015

32,875.93

144.92

409.15

11.51

13.00

0.00

578.58

13

18/06/2015

32,731.01

132.73

421.01

11.84

13.00

0.00

578.58

14

18/07/2015

32,598.28

148.48

405.69

11.41

13.00

0.00

578.58

15

18/08/2015

32,449.80

136.45

417.39

11.74

13.00

0.00

578.58

16

18/09/2015

32,313.35

138.26

415.63

11.69

13.00

0.00

578.58

17

18/10/2015

32,175.09

153.90

400.42

11.26

13.00

0.00

578.58

18

18/11/2015

32,021.19

142.12

411.88

11.58

13.00

0.00

578.58

19

18/12/2015

31,879.07

157.68

396.74

11.16

13.00

0.00

578.58

20

18/01/2016

31,721.39

146.09

408.02

11.47

13.00

0.00

578.58

21

18/02/2016

31,575.30

148.02

406.14

11.42

13.00

0.00

578.58

22

18/03/2016

31,427.28

176.95

378.00

10.63

13.00

0.00

578.58

23

18/04/2016

31,250.33

152.32

401.96

11.30

13.00

0.00

578.58

24

18/05/2016

31,098.01

167.68

387.02

10.88

13.00

0.00

578.58

25

18/06/2016

30,930.33

156.54

397.85

11.19

13.00

0.00

578.58

26

18/07/2016

30,773.79

171.83

382.98

10.77

13.00

0.00

578.58

27

18/08/2016

30,601.96

160.89

393.62

11.07

13.00

0.00

578.58

28

18/09/2016

30,441.07

163.02

391.55

11.01

13.00

0.00

578.58

29

18/10/2016

30,278.05

178.17

376.81

10.60

13.00

0.00

578.58

30

18/11/2016

30,099.88

167.53

387.16

10.89

13.00

0.00

578.58

31

18/12/2016

29,932.35

182.59

372.51

10.48

13.00

0.00

578.58

32

18/01/2017

29,749.76

172.16

382.66

10.76

13.00

0.00

578.58

33

18/02/2017

29,577.60

174.43

380.45

10.70

13.00

0.00

578.58

34

18/03/2017

29,403.17

214.58

341.39

9.61

13.00

0.00

578.58

35

18/04/2017

29,188.59

179.58

375.44

10.56

13.00

0.00

578.58

36

18/05/2017

29,009.01

194.41

361.02

10.15

13.00

0.00

578.58

37

18/06/2017

28,814.60

184.53

370.63

10.42

13.00

0.00

578.58

38

18/07/2017

28,630.07

199.25

356.31

10.02

13.00

0.00

578.58

39

18/08/2017

28,430.82

189.60

365.70

10.28

13.00

0.00

578.58

40

18/09/2017

28,241.22

192.11

363.26

10.21

13.00

0.00

578.58

41

18/10/2017

28,049.11

206.68

349.08

9.82

13.00

0.00

578.58

42

18/11/2017

27,842.43

197.38

358.13

10.07

13.00

0.00

578.58

43

18/12/2017

27,645.05

211.85

344.05

9.68

13.00

0.00

578.58

44

18/01/2018

27,433.20

202.80

352.86

9.92

13.00

0.00

578.58

45

18/02/2018

27,230.40

205.48

350.25

9.85

13.00

0.00

578.58

46

18/03/2018

27,024.92

242.97

313.78

8.83

13.00

0.00

578.58

47

18/04/2018

26,781.95

211.40

344.49

9.69

13.00

0.00

578.58

48

18/05/2018

26,570.55

225.61

330.67

9.30

13.00

0.00

578.58

49

18/06/2018

26,344.94

217.18

338.87

9.53

13.00

0.00

578.58

50

18/07/2018

26,127.76

231.28

325.16

9.14

13.00

0.00

578.58

51

18/08/2018

25,896.48

223.11

333.10

9.37

13.00

0.00

578.58

52

18/09/2018

25,673.37

226.06

330.23

9.29

13.00

0.00

578.58

53

18/10/2018

25,447.31

239.97

316.70

8.91

13.00

0.00

578.58

54

18/11/2018

25,207.34

232.23

324.23

9.12

13.00

0.00

578.58

55

18/12/2018

24,975.11

246.02

310.82

8.74

13.00

0.00

578.58

56

18/01/2019

24,729.09

238.56

318.08

8.94

13.00

0.00

578.58

57

18/02/2019

24,490.53

241.71

315.01

8.86

13.00

0.00

578.58

58

18/03/2019

24,248.82

276.12

281.54

7.92

13.00

0.00

578.58

59

18/04/2019

23,972.70

248.56

308.35

8.67

13.00

0.00

578.58

60

18/05/2019

23,724.14

262.03

295.25

8.30

13.00

0.00

578.58

61

18/06/2019

23,462.11

255.31

301.78

8.49

13.00

0.00

578.58

62

18/07/2019

23,206.80

268.65

288.81

8.12

13.00

0.00

578.58

63

18/08/2019

22,938.15

262.24

295.04

8.30

13.00

0.00

578.58

64

18/09/2019

22,675.91

265.71

291.67

8.20

13.00

0.00

578.58

65

18/10/2019

22,410.20

278.84

278.90

7.84

13.00

0.00

578.58

66

18/11/2019

22,131.36

272.91

284.67

8.00

13.00

0.00

578.58

67

18/12/2019

21,858.45

285.90

272.03

7.65

13.00

0.00

578.58

68

18/01/2020

21,572.55

280.30

277.48

7.80

13.00

0.00

578.58

69

18/02/2020

21,292.25

284.01

273.87

7.70

13.00

0.00

578.58

70

18/03/2020

21,008.24

305.79

252.68

7.11

13.00

0.00

578.58

71

18/04/2020

20,702.45

291.80

266.29

7.49

13.00

0.00

578.58

72

18/05/2020

20,410.65

304.43

254.01

7.14

13.00

0.00

578.58

73

18/06/2020

20,106.22

299.69

258.62

7.27

13.00

0.00

578.58

74

18/07/2020

19,806.53

312.16

246.49

6.93

13.00

0.00

578.58

75

18/08/2020

19,494.37

307.78

250.75

7.05

13.00

0.00

578.58

76

18/09/2020

19,186.59

311.85

246.79

6.94

13.00

0.00

578.58

77

18/10/2020

18,874.74

324.07

234.90

6.61

13.00

0.00

578.58

78

18/11/2020

18,550.67

320.26

238.61

6.71

13.00

0.00

578.58

79

18/12/2020

18,230.41

332.32

226.88

6.38

13.00

0.00

578.58

80

18/01/2021

17,898.09

328.89

230.22

6.47

13.00

0.00

578.58

81

18/02/2021

17,569.20

333.24

225.99

6.35

13.00

0.00

578.58

82

18/03/2021

17,235.96

359.83

200.12

5.63

13.00

0.00

578.58

83

18/04/2021

16,876.13

342.41

217.07

6.10

13.00

0.00

578.58

84

18/05/2021

16,533.72

354.03

205.76

5.79

13.00

0.00

578.58

85

18/06/2021

16,179.69

351.62

208.11

5.85

13.00

0.00

578.58

86

18/07/2021

15,828.07

363.06

196.98

5.54

13.00

0.00

578.58

87

18/08/2021

15,465.01

361.07

198.92

5.59

13.00

0.00

578.58

88

18/09/2021

15,103.94

365.84

194.28

5.46

13.00

0.00

578.58

89

18/10/2021

14,738.10

377.00

183.42

5.16

13.00

0.00

578.58

90

18/11/2021

14,361.10

375.67

184.72

5.19

13.00

0.00

578.58

91

18/12/2021

13,985.43

386.64

174.05

4.89

13.00

0.00

578.58

92

18/01/2022

13,598.79

385.74

174.92

4.92

13.00

0.00

578.58

93

18/02/2022

13,213.05

390.85

169.95

4.78

13.00

0.00

578.58

94

18/03/2022

12,822.20

412.52

148.87

4.19

13.00

0.00

578.58

95

18/04/2022

12,409.68

401.47

159.62

4.49

13.00

0.00

578.58

96

18/05/2022

12,008.21

411.94

149.44

4.20

13.00

0.00

578.58

97

18/06/2022

11,596.27

412.23

149.16

4.19

13.00

0.00

578.58

98

18/07/2022

11,184.04

422.48

139.19

3.91

13.00

0.00

578.58

99

18/08/2022

10,761.56

423.27

138.42

3.89

13.00

0.00

578.58

100

18/09/2022

10,338.29

428.86

132.98

3.74

13.00

0.00

578.58

101

18/10/2022

9,909.43

438.79

123.32

3.47

13.00

0.00

578.58

102

18/11/2022

9,470.64

440.33

121.82

3.43

13.00

0.00

578.58

103

18/12/2022

9,030.31

450.04

112.38

3.16

13.00

0.00

578.58

104

18/01/2023

8,580.27

452.12

110.36

3.10

13.00

0.00

578.58

105

18/02/2023

8,128.15

458.09

104.55

2.94

13.00

0.00

578.58

106

18/03/2023

7,670.06

474.02

89.05

2.51

13.00

0.00

578.58

107

18/04/2023

7,196.04

470.42

92.56

2.60

13.00

0.00

578.58

108

18/05/2023

6,725.62

479.53

83.70

2.35

13.00

0.00

578.58

109

18/06/2023

6,246.09

482.98

80.34

2.26

13.00

0.00

578.58

110

18/07/2023

5,763.11

491.84

71.72

2.02

13.00

0.00

578.58

111

18/08/2023

5,271.27

495.87

67.80

1.91

13.00

0.00

578.58

112

18/09/2023

4,775.40

502.43

61.42

1.73

13.00

0.00

578.58

113

18/10/2023

4,272.97

510.90

53.18

1.50

13.00

0.00

578.58

114

18/11/2023

3,762.07

515.83

48.39

1.36

13.00

0.00

578.58

115

18/12/2023

3,246.24

524.04

40.40

1.14

13.00

0.00

578.58

116

18/01/2024

2,722.20

529.59

35.01

0.98

13.00

0.00

578.58

117

18/02/2024

2,192.61

536.59

28.20

0.79

13.00

0.00

578.58

118

18/03/2024

1,656.02

545.10

19.92

0.56

13.00

0.00

578.58

119

18/04/2024

1,110.92

550.89

14.29

0.40

13.00

0.00

578.58

120

18/05/2024

560.03

560.03

6.97

0.20

13.00

0.00

580.20

Totales

34,300.00

32,652.97

918.25

1,560.00

0.00

69,431.22

Detalle de Simulacin del producto


Techo Propio

Producto

Techo Propio

Moneda del Crdito

Nuevos Soles

Valor del Inmueble

24,000.00

Monto a Financiar

21,600.00

Tasa de Costo Efectivo Anual (TCEA)

17.59% anual

Tasa de Inters Compensatorio (TEA)

16.00% anual

Tipo de Cuota

Ordinaria

Monto de Cuota Ordinaria

1,963.02

Plazo de Crdito

12 meses

Tipo de Seguro de Desgravamen

Individual

Tasa de Seguro de Desgravamen

0.05% mensual

Tasa del Inmueble

0.30% fija mensual

Perodo de Gracia

0 meses

Comisin

0.00

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Comisin

Monto de Cuota

18/06/2014

21,600.00

1,677.63

268.81

10.58

6.00

0.00

1,963.02

18/07/2014

19,922.37

1,699.32

247.94

18/08/2014

18,223.05

1,713.39

234.40

9.76

6.00

0.00

1,963.02

9.23

6.00

0.00

1,963.02

18/09/2014

16,509.66

1,736.30

212.36

8.36

6.00

0.00

1,963.02

18/10/2014

14,773.36

1,765.92

183.86

7.24

6.00

0.00

1,963.02

18/11/2014

18/12/2014

13,007.44

1,783.12

167.31

6.59

6.00

0.00

1,963.02

11,224.32

1,811.83

139.69

5.50

6.00

0.00

1,963.02

18/01/2015

9,412.49

1,831.18

121.07

4.77

6.00

0.00

1,963.02

18/02/2015

7,581.31

1,855.66

97.52

3.84

6.00

0.00

1,963.02

10

18/03/2015

5,725.65

1,887.92

66.48

2.62

6.00

0.00

1,963.02

11

18/04/2015

3,837.73

1,905.72

49.36

1.94

6.00

0.00

1,963.02

12

18/05/2015

1,932.01

1,932.01

24.04

0.95

6.00

0.00

1,963.00

1,812.84

71.38

72.00

Totales

21,600.00

Seguro
Seguro Bien
Desgravamen

0.00

23,556.22

Detalle de Simulacin del producto


Prstamo con Garanta Hipotecaria

Producto

Prstamo con Garanta


Hipotecaria

Moneda del Crdito

Nuevos Soles

Valor del Inmueble

54,000.00

Monto a Financiar

32,400.00

Tasa de Costo Efectivo Anual (TCEA)

13.54% anual

Tasa de Inters Compensatorio (TEA)

11.90% anual

Tipo de Cuota

Ordinaria

Monto de Cuota Ordinaria

2,890.26

Plazo de Crdito

12 meses

Tipo de Seguro de Desgravamen

Individual

Tasa de Seguro de Desgravamen

0.04% mensual

Tasa del Inmueble

0.30% fija mensual

Perodo de Gracia

0 meses

Comisin

0.00

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Comisin

Monto de Cuota

18/06/2014

32,400.00

2,560.42

305.00

11.34

13.50

0.00

2,890.26

18/07/2014

29,839.58

2,585.42

280.90

18/08/2014

27,254.16

2,601.75

265.15

10.44

13.50

0.00

2,890.26

9.86

13.50

0.00

2,890.26

18/09/2014

24,652.41

2,628.00

239.84

8.92

13.50

0.00

2,890.26

18/10/2014

22,024.41

2,661.72

207.33

7.71

13.50

0.00

2,890.26

18/11/2014

18/12/2014

19,362.69

2,681.38

188.38

7.00

13.50

0.00

2,890.26

16,681.31

2,713.89

157.03

5.84

13.50

0.00

2,890.26

18/01/2015

13,967.42

2,735.82

135.89

5.05

13.50

0.00

2,890.26

18/02/2015

11,231.60

2,763.43

109.27

4.06

13.50

0.00

2,890.26

10

18/03/2015

8,468.17

2,799.61

74.38

2.77

13.50

0.00

2,890.26

11

18/04/2015

5,668.56

2,819.56

55.15

2.05

13.50

0.00

2,890.26

12

18/05/2015

2,849.00

2,849.00

26.82

1.00

13.50

0.00

2,890.32

2,045.14

76.04

Totales

32,400.00

Seguro
Seguro Bien
Desgravamen

162.00

0.00

34,683.18

Detalle de Simulacin del producto


Prestamo Facil

Producto

Prestamo Facil

Moneda del Crdito

Nuevos Soles

Monto a Financiar

10,000.00

Tasa de Costo Efectivo Anual (TCEA)

36.24% anual

Tasa de Inters Compensatorio (TEA)

32.00% anual

Tipo de Cuota

Ordinaria

Monto de Cuota Ordinaria

1,822.24

Plazo de Crdito

6 meses

Tipo de Seguro de Desgravamen

Individual

Tasa de Seguro de Desgravamen

0.08% mensual

Perodo de Gracia

0 meses

Comisin

10.00

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Seguro
Seguro Bien
Desgravamen

18/06/2014

10,000.00

1,570.68

234.06

7.50

0.00

Comisin

Monto de Cuota

10.00

1,822.24

18/07/2014

8,429.32

1,608.63

197.29

6.32

0.00

10.00

1,822.24

18/08/2014

6,820.69

1,641.92

165.03

5.29

0.00

10.00

1,822.24

18/09/2014

5,178.77

1,682.93

125.30

4.01

0.00

10.00

1,822.24

18/10/2014

3,495.84

1,727.80

81.82

2.62

0.00

10.00

1,822.24

18/11/2014

1,768.04

1,768.04

42.78

1.37

0.00

10.00

1,822.19

27.11

0.00

60.00

Totales

10,000.00

846.28

10,933.39

Detalle de Simulacin del producto


Prestamo Facil

Producto

Prestamo Facil

Moneda del Crdito

Nuevos Soles

Monto a Financiar

10,000.00

Tasa de Costo Efectivo Anual (TCEA)

36.24% anual

Tasa de Inters Compensatorio (TEA)

32.00% anual

Tipo de Cuota

Ordinaria

Monto de Cuota Ordinaria

1,822.24

Plazo de Crdito

6 meses

Tipo de Seguro de Desgravamen

Individual

Tasa de Seguro de Desgravamen

0.08% mensual

Perodo de Gracia

0 meses

Comisin

10.00

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Seguro
Seguro Bien
Desgravamen

18/06/2014

10,000.00

1,570.68

234.06

7.50

0.00

Comisin

Monto de Cuota

10.00

1,822.24

18/07/2014

8,429.32

1,608.63

197.29

6.32

0.00

10.00

1,822.24

18/08/2014

6,820.69

1,641.92

165.03

5.29

0.00

10.00

1,822.24

18/09/2014

5,178.77

1,682.93

125.30

4.01

0.00

10.00

1,822.24

18/10/2014

3,495.84

1,727.80

81.82

2.62

0.00

10.00

1,822.24

18/11/2014

1,768.04

1,768.04

42.78

1.37

0.00

10.00

1,822.19

27.11

0.00

60.00

Totales

10,000.00

846.28

10,933.39

Detalle de Simulacin del producto


Prestamo Facil

Producto

Prestamo Facil

Moneda del Crdito

Nuevos Soles

Monto a Financiar

10,000.00

Tasa de Costo Efectivo Anual (TCEA)

15.45% anual

Tasa de Inters Compensatorio (TEA)

11.99% anual

Tipo de Cuota

Ordinaria

Monto de Cuota Ordinaria

1,737.62

Plazo de Crdito

6 meses

Tipo de Seguro de Desgravamen

Individual

Tasa de Seguro de Desgravamen

0.08% mensual

Perodo de Gracia

0 meses

Comisin

10.00

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Seguro
Seguro Bien
Desgravamen

18/06/2014

10,000.00

1,625.31

94.81

7.50

0.00

Comisin

Monto de Cuota

10.00

1,737.62

18/07/2014

8,374.69

1,641.94

79.40

6.28

0.00

10.00

1,737.62

18/08/2014

6,732.75

1,656.43

65.97

5.22

0.00

10.00

1,737.62

18/09/2014

5,076.32

1,673.95

49.74

3.93

0.00

10.00

1,737.62

18/10/2014

3,402.37

1,692.81

32.26

2.55

0.00

10.00

1,737.62

18/11/2014

1,709.56

1,709.56

16.75

1.32

0.00

10.00

1,737.63

26.80

0.00

60.00

Totales

10,000.00

338.93

10,425.73

Detalle de Simulacin del producto


Vehicular Tradicional

Producto

Vehicular Tradicional

Moneda del Crdito

Nuevos Soles

Valor del Vehculo

20,000.00

Monto a Financiar

16,000.00

Tasa de Costo Efectivo Anual (TCEA)

15.16% anual

Tasa de Inters Compensatorio (TEA)

12.99% anual

Tipo de Cuota

Ordinaria

Monto de Cuota Ordinaria

1,438.05

Plazo de Crdito

12 meses

Tipo de Seguro de Desgravamen

Individual

Tasa de Seguro de Desgravamen

0.04% mensual

Tasa del Vehculo

0.00% fija mensual

Perodo de Gracia

0 meses

Comisin

10.00

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Comisin

Monto de Cuota

18/06/2014

16,000.00

1,258.78

163.67

5.60

0.00

10.00

1,438.05

18/07/2014

14,741.22

1,272.10

150.79

18/08/2014

13,469.12

1,280.78

142.40

5.16

0.00

10.00

1,438.05

4.87

0.00

10.00

1,438.05

18/09/2014

12,188.34

1,294.78

128.86

4.41

0.00

10.00

1,438.05

18/10/2014

10,893.56

1,312.81

111.43

3.81

0.00

10.00

1,438.05

18/11/2014

18/12/2014

9,580.75

1,323.29

101.29

3.47

0.00

10.00

1,438.05

8,257.46

1,340.69

84.47

2.89

0.00

10.00

1,438.05

18/01/2015

6,916.77

1,352.42

73.13

2.50

0.00

10.00

1,438.05

18/02/2015

5,564.35

1,367.21

58.83

2.01

0.00

10.00

1,438.05

10

18/03/2015

4,197.14

1,386.62

40.06

1.37

0.00

10.00

1,438.05

11

18/04/2015

2,810.52

1,397.32

29.71

1.02

0.00

10.00

1,438.05

12

18/05/2015

1,413.20

1,413.20

14.46

0.49

0.00

10.00

1,438.15

1,099.10

37.60

0.00

120.00

Totales

16,000.00

Seguro
Seguro Bien
Desgravamen

17,256.70

Detalle de Simulacin del producto


Vehicular Compra Inteligente

Producto

Vehicular Compra
Inteligente
Nuevos Soles

Moneda del Crdito

18,000.00

Valor del Vehculo

14,400.00

Monto a Financiar
Tasa de Costo Efectivo Anual (TCEA)
Tasa de Inters Compensatorio (TEA)

15.11% anual
13.50% anual
Ordinaria

Tipo de Cuota

369.67

Monto de Cuota Ordinaria

24 meses

Plazo de Crdito

Individual

Tipo de Seguro de Desgravamen

0.04% mensual

Tasa de Seguro de Desgravamen

0.00% fija mensual

Tasa del Vehculo

0 meses

Perodo de Gracia

10.00

Comisin

Nro Cuota

F. Vencimiento

Saldo inicial

Amortizacin

Inters

Seguro
Seguro Bien
Desgravamen

Comisin

Monto de Cuota

18/06/2014

14,400.00

201.86

152.77

5.04

18/07/2014

14,198.14

204.08

150.62

4.97

0.00

10.00

369.67

0.00

10.00

369.67

18/08/2014

13,994.06

206.31

148.46

4.90

0.00

10.00

369.67

18/09/2014

13,787.75

208.58

146.27

4.82

0.00

10.00

369.67

18/10/2014

13,579.17

18/11/2014

13,368.31

210.86

144.06

4.75

0.00

10.00

369.67

213.17

141.82

4.68

0.00

10.00

369.67

18/12/2014

13,155.14

215.51

139.56

4.60

0.00

10.00

369.67

18/01/2015

12,939.63

217.87

137.27

4.53

0.00

10.00

369.67

18/02/2015

12,721.76

220.26

134.96

4.45

0.00

10.00

369.67

10

18/03/2015

12,501.50

222.67

132.63

4.37

0.00

10.00

369.67

11

18/04/2015

12,278.83

225.11

130.26

4.30

0.00

10.00

369.67

12

18/05/2015

12,053.72

227.57

127.88

4.22

0.00

10.00

369.67

13

18/06/2015

11,826.15

230.07

125.46

4.14

0.00

10.00

369.67

14

18/07/2015

11,596.08

232.59

123.02

4.06

0.00

10.00

369.67

15

18/08/2015

11,363.49

235.15

120.55

3.97

0.00

10.00

369.67

16

18/09/2015

11,128.34

237.72

118.06

3.89

0.00

10.00

369.67

17

18/10/2015

10,890.62

240.32

115.54

3.81

0.00

10.00

369.67

19

18

18/11/2015
10,650.30
18/12/2015 10,407.35

242.95
245.62

112.99
110.41

3.73
3.64

0.00
0.00

10.00
10.00

369.67

369.67

20

18/01/2016

10,161.73

248.32

107.80

3.55

0.00

10.00

369.67

21

18/02/2016

9,913.41

251.03

105.17

3.47

0.00

10.00

369.67

22

18/03/2016

9,662.38

253.78

102.51

3.38

0.00

10.00

369.67

23

18/04/2016

9,408.60

256.57

99.81

3.29

0.00

10.00

369.67

24

18/05/2016

9,152.03

259.48

97.09

3.20

0.00

10.00

369.77

25

18/06/2016

8,892.55

8,892.55

94.34

3.11

0.00

10.00

9,000.00

Totales

14,400.00

3,119.31

102.87

0.00

250.00

17,872.18

También podría gustarte