Calculadora Crdito Hipotecario

Por favor ingresa los siguientes datos:

Fecha de desembolso

11/8/2013

Da de pago (1-31 = los ... de cada mes)

Plazo en meses (meses de pago)

300

Meses de gracia

Plazo total del crdito

300

Moneda
Tasa de inters efectiva anual (en base a 360 das)

8.00%

Tipo de seguro de desgravamen

Tasa mensual de seguro de desgravamen

0.027%

Valor del bien (inmueble) *

S/.

5,600,000.00

Tipo de seguro de inmueble

Tipo de Inmueble
Tasa mensual de seguro de inmueble

0.033%

Envo de estado de cuenta

Envo de estado de cuenta (monto)

S/.

0.00

Cuota adicional en Julio

Cuota adicional en Diciembre

Intereses y seguros periodo de gracia

S/.

0.00

Ingrese monto del prstamo

S/.

350,000.00

Total a financiar

S/.

350,000.00
Calcular cuotas

No olvides presionar el botn para calcular la cuota

Cuota para clientes

Planilla

Si tu cliente recibe ingresos por planilla,

presiona este botn para conocer los beneficios
Cuota mensual total

S/.

Tasa de Costo Efectivo Anual (en base a 360 das):

3,236.06
12.92%
Ver cronograma

Cuotas Extraordinarias
Plazo (en aos)

Moneda

Cuotas Fijas (12)

Cuotas Fijas (14)

Cuotas Dobles (Jul/Dic)

10
15
20

S/.
S/.
S/.

5,333.84
4,435.15
4,020.46

4,562.92
3,794.13
3,439.36

9,125.85
7,588.26
6,878.72

Nota: Las cuotas son referenciales, sujetas a calificacin y a la fecha de desembolso del crdito. No incluyen ITF.
*El valor del terreno no est afecto al seguro del bien, para efectos de clculo de seguro del bien se est
considerando una base del 90% del valor comercial, asumiendo un valor de terreno del 10%, dicho porcentaje
est sujeto a variacin en funcin a los resultados de la tasacin.

Ver datos

Por ser cliente Planilla te ofrecemos lo siguiente:

Moneda

Monto del Crdito

TEA

Cuotal Mensual

Plazo (aos)

Crdito Tradicional

S/.

150,000.00

8.00%

1,909.70

10

Crdito Especial Planillas

S/.

150,000.00

7.50%

1,871.97

10

Crdito Tradicional

S/.

165,000.00

8.00%

2,095.07

10

Comparacin

Beneficio

Ahorro de S/. 4528 en intereses

Tasa ms baja

Cronograma

Fecha
11/8/2013

Saldo
350,000.00

Int + Seg %

Int + Seg %

Inters

Seguro desg.

11/8/2013

350,000.00

0.00

0.00

0.00

0.00

12/8/2013

346,763.94

3,236.06

4,140.18

1,347.78

93.21

1/8/2014

346,763.94

3,236.06

5,159.91

1,285.73

95.42

2/8/2014

346,763.94

3,236.06

6,179.64

1,285.73

95.42

3/8/2014

346,763.94

3,236.06

6,787.51

1,474.47

86.19

4/8/2014

346,763.94

3,236.06

7,807.24

1,285.73

95.42

5/8/2014

346,763.94

3,236.06

8,689.68

1,348.65

92.34

6/8/2014

346,763.94

3,236.06

9,709.41

1,285.73

95.42

7/8/2014

343,527.88

3,236.06

10,591.85

1,348.65

92.34

8/8/2014

343,527.88

3,236.06

11,589.17

1,286.62

94.53

10

9/8/2014

343,527.88

3,236.06

12,586.49

1,286.62

94.53

11

10/8/2014

343,527.88

3,236.06

13,447.26

1,349.51

91.48

12

11/8/2014

343,527.88

3,236.06

14,444.58

1,286.62

94.53

13

12/8/2014

340,291.82

3,236.06

15,305.34

1,349.51

91.48

14

1/8/2015

340,291.82

3,236.06

16,280.25

1,287.51

93.64

15

2/8/2015

340,291.82

3,236.06

17,255.17

1,287.51

93.64

16

3/8/2015

340,291.82

3,236.06

17,822.57

1,476.08

84.58

17

4/8/2015

340,291.82

3,236.06

18,797.49

1,287.51

93.64

18

5/8/2015

340,291.82

3,236.06

19,636.56

1,350.37

90.62

19

6/8/2015

340,291.82

3,236.06

20,611.48

1,287.51

93.64

20

7/8/2015

337,055.76

3,236.06

21,450.56

1,350.37

90.62

21

8/8/2015

337,055.76

3,236.06

22,403.07

1,288.40

92.75

22

9/8/2015

337,055.76

3,236.06

23,355.58

1,288.40

92.75

23

10/8/2015

337,055.76

3,236.06

24,172.97

1,351.23

89.76

24

11/8/2015

337,055.76

3,236.06

25,125.48

1,288.40

92.75

25

12/8/2015

333,819.71

3,236.06

25,942.88

1,351.23

89.76

26

1/8/2016

333,819.71

3,236.06

26,872.98

1,289.29

91.86

27

2/8/2016

333,819.71

3,236.06

27,803.09

1,289.29

91.86

28

3/8/2016

333,819.71

3,236.06

28,464.41

1,414.89

85.93

29

4/8/2016

333,819.71

3,236.06

29,394.51

1,289.29

91.86

30

5/8/2016

333,819.71

3,236.06

30,190.22

1,352.09

88.90

31

6/8/2016

333,819.71

3,236.06

31,120.33

1,289.29

91.86

32

7/8/2016

330,583.65

3,236.06

31,916.04

1,352.09

88.90

33

8/8/2016

330,583.65

3,236.06

32,823.74

1,290.19

90.97

34

9/8/2016

330,583.65

3,236.06

33,731.44

1,290.19

90.97

35

10/8/2016

330,583.65

3,236.06

34,505.47

1,352.96

88.03

36

11/8/2016

330,583.65

3,236.06

35,413.17

1,290.19

90.97

37

12/8/2016

327,347.59

3,236.06

36,187.20

1,352.96

88.03

38

1/8/2017

327,347.59

3,236.06

37,072.49

1,291.08

90.08

39

2/8/2017

327,347.59

3,236.06

37,957.79

1,291.08

90.08

40

3/8/2017

327,347.59

3,236.06

38,444.24

1,479.30

81.36

Cronograma

Fecha

Saldo

Int + Seg %

Int + Seg %

Inters

Seguro desg.

41

4/8/2017

327,347.59

3,236.06

39,329.53

1,291.08

90.08

42

5/8/2017

327,347.59

3,236.06

40,081.88

1,353.82

87.17

43

6/8/2017

327,347.59

3,236.06

40,967.17

1,291.08

90.08

44

7/8/2017

324,111.53

3,236.06

41,719.52

1,353.82

87.17

45

8/8/2017

324,111.53

3,236.06

42,582.41

1,291.97

89.19

46

9/8/2017

324,111.53

3,236.06

43,445.30

1,291.97

89.19

47

10/8/2017

324,111.53

3,236.06

44,175.96

1,354.68

86.31

48

11/8/2017

324,111.53

3,236.06

45,038.85

1,291.97

89.19

49

12/8/2017

320,875.47

3,236.06

45,769.52

1,354.68

86.31

50

1/8/2018

320,875.47

3,236.06

46,610.00

1,292.86

88.30

51

2/8/2018

320,875.47

3,236.06

47,450.48

1,292.86

88.30

52

3/8/2018

320,875.47

3,236.06

47,896.46

1,480.91

79.75

53

4/8/2018

320,875.47

3,236.06

48,736.94

1,292.86

88.30

54

5/8/2018

320,875.47

3,236.06

49,445.93

1,355.54

85.45

55

6/8/2018

320,875.47

3,236.06

50,286.41

1,292.86

88.30

56

7/8/2018

317,639.41

3,236.06

50,995.39

1,355.54

85.45

57

8/8/2018

317,639.41

3,236.06

51,813.47

1,293.75

87.41

58

9/8/2018

317,639.41

3,236.06

52,631.55

1,293.75

87.41

59

10/8/2018

317,639.41

3,236.06

53,318.84

1,356.40

84.59

60

11/8/2018

317,639.41

3,236.06

54,136.92

1,293.75

87.41

61

12/8/2018

314,403.35

3,236.06

54,824.22

1,356.40

84.59

62

1/8/2019

314,403.35

3,236.06

55,619.89

1,294.64

86.52

63

2/8/2019

314,403.35

3,236.06

56,415.57

1,294.64

86.52

64

3/8/2019

314,403.35

3,236.06

56,821.07

1,482.52

78.14

65

4/8/2019

314,403.35

3,236.06

57,616.74

1,294.64

86.52

66

5/8/2019

314,403.35

3,236.06

58,282.36

1,357.26

83.73

67

6/8/2019

314,403.35

3,236.06

59,078.03

1,294.64

86.52

68

7/8/2019

311,167.29

3,236.06

59,743.65

1,357.26

83.73

69

8/8/2019

311,167.29

3,236.06

60,516.91

1,295.53

85.63

70

9/8/2019

311,167.29

3,236.06

61,290.18

1,295.53

85.63

71

10/8/2019

311,167.29

3,236.06

61,934.11

1,358.13

82.86

72

11/8/2019

311,167.29

3,236.06

62,707.38

1,295.53

85.63

73

12/8/2019

307,931.24

3,236.06

63,351.32

1,358.13

82.86

74

1/8/2020

307,931.24

3,236.06

64,102.18

1,296.42

84.74

75

2/8/2020

307,931.24

3,236.06

64,853.04

1,296.42

84.74

76

3/8/2020

307,931.24

3,236.06

65,346.68

1,421.56

79.27

77

4/8/2020

307,931.24

3,236.06

66,097.54

1,296.42

84.74

78

5/8/2020

307,931.24

3,236.06

66,719.79

1,358.99

82.00

79

6/8/2020

307,931.24

3,236.06

67,470.65

1,296.42

84.74

80

7/8/2020

304,695.18

3,236.06

68,092.90

1,358.99

82.00

81

8/8/2020

304,695.18

3,236.06

68,821.36

1,297.31

83.85

Cronograma

Fecha

Saldo

Int + Seg %

Int + Seg %

Inters

Seguro desg.

82

9/8/2020

304,695.18

3,236.06

69,549.82

1,297.31

83.85

83

10/8/2020

304,695.18

3,236.06

70,150.38

1,359.85

81.14

84

11/8/2020

304,695.18

3,236.06

70,878.84

1,297.31

83.85

85

12/8/2020

301,459.12

3,236.06

71,479.41

1,359.85

81.14

86

1/8/2021

301,459.12

3,236.06

72,185.46

1,298.20

82.95

87

2/8/2021

301,459.12

3,236.06

72,891.51

1,298.20

82.95

88

3/8/2021

301,459.12

3,236.06

73,216.07

1,485.73

74.93

89

4/8/2021

301,459.12

3,236.06

73,922.12

1,298.20

82.95

90

5/8/2021

301,459.12

3,236.06

74,501.00

1,360.71

80.28

91

6/8/2021

301,459.12

3,236.06

75,207.05

1,298.20

82.95

92

7/8/2021

298,223.06

3,236.06

75,785.94

1,360.71

80.28

93

8/8/2021

298,223.06

3,236.06

76,469.58

1,299.09

82.06

94

9/8/2021

298,223.06

3,236.06

77,153.23

1,299.09

82.06

95

10/8/2021

298,223.06

3,236.06

77,710.43

1,361.57

79.42

96

11/8/2021

298,223.06

3,236.06

78,394.08

1,299.09

82.06

97

12/8/2021

294,987.00

3,236.06

78,951.28

1,361.57

79.42

98

1/8/2022

294,987.00

3,236.06

79,612.52

1,299.98

81.17

99

2/8/2022

294,987.00

3,236.06

80,273.76

1,299.98

81.17

100

3/8/2022

294,987.00

3,236.06

80,557.84

1,487.34

73.32

101

4/8/2022

294,987.00

3,236.06

81,219.08

1,299.98

81.17

102

5/8/2022

294,987.00

3,236.06

81,754.60

1,362.43

78.56

103

6/8/2022

294,987.00

3,236.06

82,415.84

1,299.98

81.17

104

7/8/2022

291,750.94

3,236.06

82,951.36

1,362.43

78.56

105

8/8/2022

291,750.94

3,236.06

83,590.19

1,300.87

80.28

106

9/8/2022

291,750.94

3,236.06

84,229.03

1,300.87

80.28

107

10/8/2022

291,750.94

3,236.06

84,742.87

1,363.30

77.69

108

11/8/2022

291,750.94

3,236.06

85,381.70

1,300.87

80.28

109

12/8/2022

288,514.88

3,236.06

85,895.54

1,363.30

77.69

110

1/8/2023

288,514.88

3,236.06

86,511.97

1,301.76

79.39

111

2/8/2023

288,514.88

3,236.06

87,128.40

1,301.76

79.39

112

3/8/2023

288,514.88

3,236.06

87,372.00

1,488.95

71.71

113

4/8/2023

288,514.88

3,236.06

87,988.43

1,301.76

79.39

114

5/8/2023

288,514.88

3,236.06

88,480.59

1,364.16

76.83

115

6/8/2023

288,514.88

3,236.06

89,097.02

1,301.76

79.39

116

7/8/2023

285,278.82

3,236.06

89,589.17

1,364.16

76.83

117

8/8/2023

285,278.82

3,236.06

90,183.20

1,302.65

78.50

118

9/8/2023

285,278.82

3,236.06

90,777.22

1,302.65

78.50

119

10/8/2023

285,278.82

3,236.06

91,247.69

1,365.02

75.97

120

11/8/2023

285,278.82

3,236.06

91,841.71

1,302.65

78.50

121

12/8/2023

282,042.77

3,236.06

92,312.19

1,365.02

75.97

122

1/8/2024

282,042.77

3,236.06

92,883.80

1,303.54

77.61

Cronograma

Fecha

Saldo

Int + Seg %

Int + Seg %

Inters

Seguro desg.

123

2/8/2024

282,042.77

3,236.06

93,455.42

1,303.54

77.61

124

3/8/2024

282,042.77

3,236.06

93,781.38

1,428.22

72.60

125

4/8/2024

282,042.77

3,236.06

94,353.00

1,303.54

77.61

126

5/8/2024

282,042.77

3,236.06

94,801.79

1,365.88

75.11

127

6/8/2024

282,042.77

3,236.06

95,373.41

1,303.54

77.61

128

7/8/2024

278,806.71

3,236.06

95,822.20

1,365.88

75.11

129

8/8/2024

278,806.71

3,236.06

96,371.41

1,304.43

76.72

130

9/8/2024

278,806.71

3,236.06

96,920.62

1,304.43

76.72

131

10/8/2024

278,806.71

3,236.06

97,347.73

1,366.74

74.25

132

11/8/2024

278,806.71

3,236.06

97,896.94

1,304.43

76.72

133

12/8/2024

275,570.65

3,236.06

98,324.05

1,366.74

74.25

134

1/8/2025

275,570.65

3,236.06

98,850.86

1,305.32

75.83

135

2/8/2025

275,570.65

3,236.06

99,377.67

1,305.32

75.83

136

3/8/2025

275,570.65

3,236.06

99,540.32

1,492.17

68.49

137

4/8/2025

275,570.65

3,236.06

100,067.13

1,305.32

75.83

138

5/8/2025

275,570.65

3,236.06

100,472.56

1,367.61

73.38

139

6/8/2025

275,570.65

3,236.06

100,999.36

1,305.32

75.83

140

7/8/2025

272,334.59

3,236.06

101,404.79

1,367.61

73.38

141

8/8/2025

272,334.59

3,236.06

101,909.19

1,306.21

74.94

142

9/8/2025

272,334.59

3,236.06

102,413.59

1,306.21

74.94

143

10/8/2025

272,334.59

3,236.06

102,797.33

1,368.47

72.52

144

11/8/2025

272,334.59

3,236.06

103,301.73

1,306.21

74.94

145

12/8/2025

269,098.53

3,236.06

103,685.48

1,368.47

72.52

146

1/8/2026

269,098.53

3,236.06

104,167.47

1,307.10

74.05

147

2/8/2026

269,098.53

3,236.06

104,649.47

1,307.10

74.05

148

3/8/2026

269,098.53

3,236.06

104,771.65

1,493.78

66.88

149

4/8/2026

269,098.53

3,236.06

105,253.65

1,307.10

74.05

150

5/8/2026

269,098.53

3,236.06

105,615.71

1,369.33

71.66

151

6/8/2026

269,098.53

3,236.06

106,097.71

1,307.10

74.05

152

7/8/2026

265,862.47

3,236.06

106,459.76

1,369.33

71.66

153

8/8/2026

265,862.47

3,236.06

106,919.35

1,308.00

73.16

154

9/8/2026

265,862.47

3,236.06

107,378.95

1,308.00

73.16

155

10/8/2026

265,862.47

3,236.06

107,719.32

1,370.19

70.80

156

11/8/2026

265,862.47

3,236.06

108,178.91

1,308.00

73.16

157

12/8/2026

262,626.41

3,236.06

108,519.29

1,370.19

70.80

158

1/8/2027

262,626.41

3,236.06

108,956.47

1,308.89

72.27

159

2/8/2027

262,626.41

3,236.06

109,393.66

1,308.89

72.27

160

3/8/2027

262,626.41

3,236.06

109,475.37

1,495.39

65.28

161

4/8/2027

262,626.41

3,236.06

109,912.56

1,308.89

72.27

162

5/8/2027

262,626.41

3,236.06

110,231.25

1,371.05

69.94

163

6/8/2027

262,626.41

3,236.06

110,668.44

1,308.89

72.27

Cronograma

Fecha

Saldo

Int + Seg %

Int + Seg %

Inters

Seguro desg.

164

7/8/2027

259,390.35

3,236.06

110,987.13

1,371.05

69.94

165

8/8/2027

259,390.35

3,236.06

111,401.91

1,309.78

71.38

166

9/8/2027

259,390.35

3,236.06

111,816.69

1,309.78

71.38

167

10/8/2027

259,390.35

3,236.06

112,113.70

1,371.91

69.08

168

11/8/2027

259,390.35

3,236.06

112,528.48

1,309.78

71.38

169

12/8/2027

256,154.29

3,236.06

112,825.49

1,371.91

69.08

170

1/8/2028

256,154.29

3,236.06

113,217.87

1,310.67

70.49

171

2/8/2028

256,154.29

3,236.06

113,610.24

1,310.67

70.49

172

3/8/2028

256,154.29

3,236.06

113,768.52

1,434.89

65.94

173

4/8/2028

256,154.29

3,236.06

114,160.90

1,310.67

70.49

174

5/8/2028

256,154.29

3,236.06

114,436.23

1,372.78

68.21

175

6/8/2028

256,154.29

3,236.06

114,828.60

1,310.67

70.49

176

7/8/2028

252,918.24

3,236.06

115,103.93

1,372.78

68.21

177

8/8/2028

252,918.24

3,236.06

115,473.90

1,311.56

69.60

178

9/8/2028

252,918.24

3,236.06

115,843.87

1,311.56

69.60

179

10/8/2028

252,918.24

3,236.06

116,097.51

1,373.64

67.35

180

11/8/2028

252,918.24

3,236.06

116,467.48

1,311.56

69.60

181

12/8/2028

249,682.18

3,236.06

116,721.13

1,373.64

67.35

182

1/8/2029

249,682.18

3,236.06

117,068.69

1,312.45

68.71

183

2/8/2029

249,682.18

3,236.06

117,416.26

1,312.45

68.71

184

3/8/2029

249,682.18

3,236.06

117,417.02

1,498.60

62.06

185

4/8/2029

249,682.18

3,236.06

117,764.58

1,312.45

68.71

186

5/8/2029

249,682.18

3,236.06

117,996.54

1,374.50

66.49

187

6/8/2029

249,682.18

3,236.06

118,344.11

1,312.45

68.71

188

7/8/2029

246,446.12

3,236.06

118,576.07

1,374.50

66.49

189

8/8/2029

246,446.12

3,236.06

118,901.23

1,313.34

67.82

190

9/8/2029

246,446.12

3,236.06

119,226.39

1,313.34

67.82

191

10/8/2029

246,446.12

3,236.06

119,436.67

1,375.36

65.63

192

11/8/2029

246,446.12

3,236.06

119,761.83

1,313.34

67.82

193

12/8/2029

243,210.06

3,236.06

119,972.11

1,375.36

65.63

194

1/8/2030

243,210.06

3,236.06

120,274.86

1,314.23

66.93

195

2/8/2030

243,210.06

3,236.06

120,577.61

1,314.23

66.93

196

3/8/2030

243,210.06

3,236.06

120,537.90

1,500.21

60.45

197

4/8/2030

243,210.06

3,236.06

120,840.65

1,314.23

66.93

198

5/8/2030

243,210.06

3,236.06

121,029.25

1,376.22

64.77

199

6/8/2030

243,210.06

3,236.06

121,332.00

1,314.23

66.93

200

7/8/2030

239,974.00

3,236.06

121,520.60

1,376.22

64.77

201

8/8/2030

239,974.00

3,236.06

121,800.95

1,315.12

66.04

202

9/8/2030

239,974.00

3,236.06

122,081.30

1,315.12

66.04

203

10/8/2030

239,974.00

3,236.06

122,248.21

1,377.08

63.91

204

11/8/2030

239,974.00

3,236.06

122,528.56

1,315.12

66.04

Cronograma

Fecha

Saldo

Int + Seg %

Int + Seg %

Inters

Seguro desg.

205

12/8/2030

236,737.94

3,236.06

122,695.47

1,377.08

63.91

206

1/8/2031

236,737.94

3,236.06

122,953.42

1,316.01

65.15

207

2/8/2031

236,737.94

3,236.06

123,211.36

1,316.01

65.15

208

3/8/2031

236,737.94

3,236.06

123,131.17

1,501.82

58.84

209

4/8/2031

236,737.94

3,236.06

123,389.11

1,316.01

65.15

210

5/8/2031

236,737.94

3,236.06

123,534.34

1,377.95

63.04

211

6/8/2031

236,737.94

3,236.06

123,792.29

1,316.01

65.15

212

7/8/2031

233,501.88

3,236.06

123,937.52

1,377.95

63.04

213

8/8/2031

233,501.88

3,236.06

124,173.06

1,316.90

64.25

214

9/8/2031

233,501.88

3,236.06

124,408.59

1,316.90

64.25

215

10/8/2031

233,501.88

3,236.06

124,532.14

1,378.81

62.18

216

11/8/2031

233,501.88

3,236.06

124,767.68

1,316.90

64.25

217

12/8/2031

230,265.82

3,236.06

124,891.23

1,378.81

62.18

218

1/8/2032

230,265.82

3,236.06

125,104.36

1,317.79

63.36

219

2/8/2032

230,265.82

3,236.06

125,317.49

1,317.79

63.36

220

3/8/2032

230,265.82

3,236.06

125,308.09

1,441.55

59.28

221

4/8/2032

230,265.82

3,236.06

125,521.23

1,317.79

63.36

222

5/8/2032

230,265.82

3,236.06

125,623.09

1,379.67

61.32

223

6/8/2032

230,265.82

3,236.06

125,836.22

1,317.79

63.36

224

7/8/2032

227,029.77

3,236.06

125,938.09

1,379.67

61.32

225

8/8/2032

227,029.77

3,236.06

126,128.82

1,318.68

62.47

226

9/8/2032

227,029.77

3,236.06

126,319.54

1,318.68

62.47

227

10/8/2032

227,029.77

3,236.06

126,399.73

1,380.53

60.46

228

11/8/2032

227,029.77

3,236.06

126,590.45

1,318.68

62.47

229

12/8/2032

223,793.71

3,236.06

126,670.64

1,380.53

60.46

230

1/8/2033

223,793.71

3,236.06

126,838.96

1,319.57

61.58

231

2/8/2033

223,793.71

3,236.06

127,007.28

1,319.57

61.58

232

3/8/2033

223,793.71

3,236.06

126,846.14

1,505.04

55.62

233

4/8/2033

223,793.71

3,236.06

127,014.46

1,319.57

61.58

234

5/8/2033

223,793.71

3,236.06

127,072.96

1,381.39

59.60

235

6/8/2033

223,793.71

3,236.06

127,241.28

1,319.57

61.58

236

7/8/2033

220,557.65

3,236.06

127,299.79

1,381.39

59.60

237

8/8/2033

220,557.65

3,236.06

127,445.70

1,320.46

60.69

238

9/8/2033

220,557.65

3,236.06

127,591.62

1,320.46

60.69

239

10/8/2033

220,557.65

3,236.06

127,628.44

1,382.26

58.73

240

11/8/2033

220,557.65

3,236.06

127,774.35

1,320.46

60.69

241

12/8/2033

217,321.59

3,236.06

127,811.17

1,382.26

58.73

242

1/8/2034

217,321.59

3,236.06

127,934.68

1,321.35

59.80

243

2/8/2034

217,321.59

3,236.06

128,058.19

1,321.35

59.80

244

3/8/2034

217,321.59

3,236.06

127,856.58

1,506.65

54.01

245

4/8/2034

217,321.59

3,236.06

127,980.09

1,321.35

59.80

Cronograma

Fecha

Saldo

Int + Seg %

Int + Seg %

Inters

Seguro desg.

246

5/8/2034

217,321.59

3,236.06

127,995.22

1,383.12

57.87

247

6/8/2034

217,321.59

3,236.06

128,118.73

1,321.35

59.80

248

7/8/2034

214,085.53

3,236.06

128,133.87

1,383.12

57.87

249

8/8/2034

214,085.53

3,236.06

128,234.97

1,322.24

58.91

250

9/8/2034

214,085.53

3,236.06

128,336.08

1,322.24

58.91

251

10/8/2034

214,085.53

3,236.06

128,329.53

1,383.98

57.01

252

11/8/2034

214,085.53

3,236.06

128,430.64

1,322.24

58.91

253

12/8/2034

210,849.47

3,236.06

128,424.09

1,383.98

57.01

254

1/8/2035

210,849.47

3,236.06

128,502.79

1,323.13

58.02

255

2/8/2035

210,849.47

3,236.06

128,581.49

1,323.13

58.02

256

3/8/2035

210,849.47

3,236.06

128,339.40

1,508.26

52.41

257

4/8/2035

210,849.47

3,236.06

128,418.10

1,323.13

58.02

258

5/8/2035

210,849.47

3,236.06

128,389.87

1,384.84

56.15

259

6/8/2035

210,849.47

3,236.06

128,468.57

1,323.13

58.02

260

7/8/2035

207,613.41

3,236.06

128,440.34

1,384.84

56.15

261

8/8/2035

207,613.41

3,236.06

128,496.64

1,324.02

57.13

262

9/8/2035

207,613.41

3,236.06

128,552.93

1,324.02

57.13

263

10/8/2035

207,613.41

3,236.06

128,503.02

1,385.70

55.29

264

11/8/2035

207,613.41

3,236.06

128,559.31

1,324.02

57.13

265

12/8/2035

204,377.35

3,236.06

128,509.40

1,385.70

55.29

266

1/8/2036

204,377.35

3,236.06

128,543.29

1,324.91

56.24

267

2/8/2036

204,377.35

3,236.06

128,577.18

1,324.91

56.24

268

3/8/2036

204,377.35

3,236.06

128,400.10

1,448.21

52.61

269

4/8/2036

204,377.35

3,236.06

128,433.99

1,324.91

56.24

270

5/8/2036

204,377.35

3,236.06

128,362.39

1,386.56

54.43

271

6/8/2036

204,377.35

3,236.06

128,396.28

1,324.91

56.24

272

7/8/2036

201,141.30

3,236.06

128,324.69

1,386.56

54.43

273

8/8/2036

201,141.30

3,236.06

128,336.17

1,325.81

55.35

274

9/8/2036

201,141.30

3,236.06

128,347.65

1,325.81

55.35

275

10/8/2036

201,141.30

3,236.06

128,254.37

1,387.43

53.56

276

11/8/2036

201,141.30

3,236.06

128,265.86

1,325.81

55.35

277

12/8/2036

197,905.24

3,236.06

128,172.58

1,387.43

53.56

278

1/8/2037

197,905.24

3,236.06

128,161.66

1,326.70

54.46

279

2/8/2037

197,905.24

3,236.06

128,150.73

1,326.70

54.46

280

3/8/2037

197,905.24

3,236.06

127,827.70

1,511.47

49.19

281

4/8/2037

197,905.24

3,236.06

127,816.78

1,326.70

54.46

282

5/8/2037

197,905.24

3,236.06

127,701.82

1,388.29

52.70

283

6/8/2037

197,905.24

3,236.06

127,690.90

1,326.70

54.46

284

7/8/2037

194,669.18

3,236.06

127,575.94

1,388.29

52.70

285

8/8/2037

194,669.18

3,236.06

127,542.61

1,327.59

53.57

286

9/8/2037

194,669.18

3,236.06

127,509.28

1,327.59

53.57

Cronograma

Fecha

Saldo

Int + Seg %

Int + Seg %

Inters

Seguro desg.

287

10/8/2037

194,669.18

3,236.06

127,372.64

1,389.15

51.84

288

11/8/2037

194,669.18

3,236.06

127,339.31

1,327.59

53.57

289

12/8/2037

191,433.12

3,236.06

127,202.67

1,389.15

51.84

290

1/8/2038

191,433.12

3,236.06

127,146.93

1,328.48

52.68

291

2/8/2038

191,433.12

3,236.06

127,091.20

1,328.48

52.68

292

3/8/2038

191,433.12

3,236.06

126,727.69

1,513.08

47.58

293

4/8/2038

191,433.12

3,236.06

126,671.96

1,328.48

52.68

294

5/8/2038

191,433.12

3,236.06

126,513.63

1,390.01

50.98

295

6/8/2038

191,433.12

3,236.06

126,457.90

1,328.48

52.68

296

7/8/2038

188,197.06

3,236.06

126,299.57

1,390.01

50.98

297

8/8/2038

188,197.06

3,236.06

126,221.43

1,329.37

51.79

298

9/8/2038

188,197.06

3,236.06

126,143.29

1,329.37

51.79

299

10/8/2038

188,197.06

3,236.06

125,963.29

1,390.87

50.12

300

11/8/2038

188,197.06

3,236.06

125,885.15

1,329.37

51.79

Seguro bien

Amortizacin

Cuota

Portes

Cuota

0.00

0.00

0.00

0.00

0.00

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,735.23

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

Seguro bien

Amortizacin

Cuota

Portes

Cuota

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,735.23

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

Seguro bien

Amortizacin

Cuota

Portes

Cuota

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

Seguro bien

Amortizacin

Cuota

Portes

Cuota

1,854.90

0.00

3,236.06

0.00

3,236.06

1,735.23

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

Seguro bien

Amortizacin

Cuota

Portes

Cuota

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,735.23

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

Seguro bien

Amortizacin

Cuota

Portes

Cuota

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,735.23

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

Seguro bien

Amortizacin

Cuota

Portes

Cuota

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,735.23

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

Seguro bien

Amortizacin

Cuota

Portes

Cuota

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,675.40

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

3,236.06

6,472.12

0.00

6,472.12

1,854.90

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

1,795.07

0.00

3,236.06

0.00

3,236.06

1,854.90

0.00

3,236.06

0.00

3,236.06

Ver datos

Cronograma
NOTA: Todo crdito se encuentra sujeto a la evaluacin crediticia del Banco, quien determina el monto y plazo a otorgar.
Este documento ha sido emitido en base a la informacin proporcionada por el cliente y tiene caracter referencial.

Tasa de Inters Efectiva Anual (en base a 360 d

8.00%

Tasa de Costo Efectivo Anual (en base a 360 da

Cantidad Total a Pagar:

Totales a pagar

S/.

12.92%

###

Inters
402,714.10

Seguro Desg
21,744.53

Seguro Bien
546,359.01

Amortizacin Envo Inf. Per.

161,802.94
0.00

Cuota
1,132,620.58

Amortizacin Envo Inf. Per.

Cuota

Fecha

Saldo

Inters

Seguro Desg

Seguro Bien

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

11/8/2013
12/8/2013
1/8/2014
2/8/2014
3/8/2014
4/8/2014
5/8/2014
6/8/2014
7/8/2014
8/8/2014
9/8/2014
10/8/2014
11/8/2014
12/8/2014
1/8/2015
2/8/2015
3/8/2015
4/8/2015
5/8/2015
6/8/2015
7/8/2015
8/8/2015
9/8/2015
10/8/2015
11/8/2015
12/8/2015
1/8/2016
2/8/2016
3/8/2016
4/8/2016
5/8/2016
6/8/2016
7/8/2016
8/8/2016
9/8/2016
10/8/2016
11/8/2016
12/8/2016
1/8/2017
2/8/2017
3/8/2017
4/8/2017
5/8/2017
6/8/2017
7/8/2017
8/8/2017
9/8/2017
10/8/2017
11/8/2017
12/8/2017
1/8/2018

350,000.00
346,763.94
346,763.94
346,763.94
346,763.94
346,763.94
346,763.94
346,763.94
343,527.88
343,527.88
343,527.88
343,527.88
343,527.88
340,291.82
340,291.82
340,291.82
340,291.82
340,291.82
340,291.82
340,291.82
337,055.76
337,055.76
337,055.76
337,055.76
337,055.76
333,819.71
333,819.71
333,819.71
333,819.71
333,819.71
333,819.71
333,819.71
330,583.65
330,583.65
330,583.65
330,583.65
330,583.65
327,347.59
327,347.59
327,347.59
327,347.59
327,347.59
327,347.59
327,347.59
324,111.53
324,111.53
324,111.53
324,111.53
324,111.53
320,875.47
320,875.47

0.00
1,347.78
1,285.73
1,285.73
1,474.47
1,285.73
1,348.65
1,285.73
1,348.65
1,286.62
1,286.62
1,349.51
1,286.62
1,349.51
1,287.51
1,287.51
1,476.08
1,287.51
1,350.37
1,287.51
1,350.37
1,288.40
1,288.40
1,351.23
1,288.40
1,351.23
1,289.29
1,289.29
1,414.89
1,289.29
1,352.09
1,289.29
1,352.09
1,290.19
1,290.19
1,352.96
1,290.19
1,352.96
1,291.08
1,291.08
1,479.30
1,291.08
1,353.82
1,291.08
1,353.82
1,291.97
1,291.97
1,354.68
1,291.97
1,354.68
1,292.86

0.00
93.21
95.42
95.42
86.19
95.42
92.34
95.42
92.34
94.53
94.53
91.48
94.53
91.48
93.64
93.64
84.58
93.64
90.62
93.64
90.62
92.75
92.75
89.76
92.75
89.76
91.86
91.86
85.93
91.86
88.90
91.86
88.90
90.97
90.97
88.03
90.97
88.03
90.08
90.08
81.36
90.08
87.17
90.08
87.17
89.19
89.19
86.31
89.19
86.31
88.30

0.00
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,735.23
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90

19

0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06

Ver datos

Cronograma
NOTA: Todo crdito se encuentra sujeto a la evaluacin crediticia del Banco, quien determina el monto y plazo a otorgar.
Este documento ha sido emitido en base a la informacin proporcionada por el cliente y tiene caracter referencial.

Tasa de Inters Efectiva Anual (en base a 360 d

8.00%

Tasa de Costo Efectivo Anual (en base a 360 da

Cantidad Total a Pagar:

Totales a pagar

S/.

12.92%

###

Inters
402,714.10

Seguro Desg
21,744.53

Seguro Bien
546,359.01

Amortizacin Envo Inf. Per.

161,802.94
0.00
Amortizacin Envo Inf. Per.

Fecha

Saldo

Inters

Seguro Desg

Seguro Bien

51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101

2/8/2018
3/8/2018
4/8/2018
5/8/2018
6/8/2018
7/8/2018
8/8/2018
9/8/2018
10/8/2018
11/8/2018
12/8/2018
1/8/2019
2/8/2019
3/8/2019
4/8/2019
5/8/2019
6/8/2019
7/8/2019
8/8/2019
9/8/2019
10/8/2019
11/8/2019
12/8/2019
1/8/2020
2/8/2020
3/8/2020
4/8/2020
5/8/2020
6/8/2020
7/8/2020
8/8/2020
9/8/2020
10/8/2020
11/8/2020
12/8/2020
1/8/2021
2/8/2021
3/8/2021
4/8/2021
5/8/2021
6/8/2021
7/8/2021
8/8/2021
9/8/2021
10/8/2021
11/8/2021
12/8/2021
1/8/2022
2/8/2022
3/8/2022
4/8/2022

320,875.47
320,875.47
320,875.47
320,875.47
320,875.47
317,639.41
317,639.41
317,639.41
317,639.41
317,639.41
314,403.35
314,403.35
314,403.35
314,403.35
314,403.35
314,403.35
314,403.35
311,167.29
311,167.29
311,167.29
311,167.29
311,167.29
307,931.24
307,931.24
307,931.24
307,931.24
307,931.24
307,931.24
307,931.24
304,695.18
304,695.18
304,695.18
304,695.18
304,695.18
301,459.12
301,459.12
301,459.12
301,459.12
301,459.12
301,459.12
301,459.12
298,223.06
298,223.06
298,223.06
298,223.06
298,223.06
294,987.00
294,987.00
294,987.00
294,987.00
294,987.00

1,292.86
1,480.91
1,292.86
1,355.54
1,292.86
1,355.54
1,293.75
1,293.75
1,356.40
1,293.75
1,356.40
1,294.64
1,294.64
1,482.52
1,294.64
1,357.26
1,294.64
1,357.26
1,295.53
1,295.53
1,358.13
1,295.53
1,358.13
1,296.42
1,296.42
1,421.56
1,296.42
1,358.99
1,296.42
1,358.99
1,297.31
1,297.31
1,359.85
1,297.31
1,359.85
1,298.20
1,298.20
1,485.73
1,298.20
1,360.71
1,298.20
1,360.71
1,299.09
1,299.09
1,361.57
1,299.09
1,361.57
1,299.98
1,299.98
1,487.34
1,299.98

88.30
79.75
88.30
85.45
88.30
85.45
87.41
87.41
84.59
87.41
84.59
86.52
86.52
78.14
86.52
83.73
86.52
83.73
85.63
85.63
82.86
85.63
82.86
84.74
84.74
79.27
84.74
82.00
84.74
82.00
83.85
83.85
81.14
83.85
81.14
82.95
82.95
74.93
82.95
80.28
82.95
80.28
82.06
82.06
79.42
82.06
79.42
81.17
81.17
73.32
81.17

1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,735.23
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90

20

0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cuota
1,132,620.58
Cuota
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06

Ver datos

Cronograma
NOTA: Todo crdito se encuentra sujeto a la evaluacin crediticia del Banco, quien determina el monto y plazo a otorgar.
Este documento ha sido emitido en base a la informacin proporcionada por el cliente y tiene caracter referencial.

Tasa de Inters Efectiva Anual (en base a 360 d

8.00%

Tasa de Costo Efectivo Anual (en base a 360 da

Cantidad Total a Pagar:

Totales a pagar

S/.

12.92%

###

Inters
402,714.10

Seguro Desg
21,744.53

Seguro Bien
546,359.01

Amortizacin Envo Inf. Per.

161,802.94
0.00
Amortizacin Envo Inf. Per.

Fecha

Saldo

Inters

Seguro Desg

Seguro Bien

102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152

5/8/2022
6/8/2022
7/8/2022
8/8/2022
9/8/2022
10/8/2022
11/8/2022
12/8/2022
1/8/2023
2/8/2023
3/8/2023
4/8/2023
5/8/2023
6/8/2023
7/8/2023
8/8/2023
9/8/2023
10/8/2023
11/8/2023
12/8/2023
1/8/2024
2/8/2024
3/8/2024
4/8/2024
5/8/2024
6/8/2024
7/8/2024
8/8/2024
9/8/2024
10/8/2024
11/8/2024
12/8/2024
1/8/2025
2/8/2025
3/8/2025
4/8/2025
5/8/2025
6/8/2025
7/8/2025
8/8/2025
9/8/2025
10/8/2025
11/8/2025
12/8/2025
1/8/2026
2/8/2026
3/8/2026
4/8/2026
5/8/2026
6/8/2026
7/8/2026

294,987.00
294,987.00
291,750.94
291,750.94
291,750.94
291,750.94
291,750.94
288,514.88
288,514.88
288,514.88
288,514.88
288,514.88
288,514.88
288,514.88
285,278.82
285,278.82
285,278.82
285,278.82
285,278.82
282,042.77
282,042.77
282,042.77
282,042.77
282,042.77
282,042.77
282,042.77
278,806.71
278,806.71
278,806.71
278,806.71
278,806.71
275,570.65
275,570.65
275,570.65
275,570.65
275,570.65
275,570.65
275,570.65
272,334.59
272,334.59
272,334.59
272,334.59
272,334.59
269,098.53
269,098.53
269,098.53
269,098.53
269,098.53
269,098.53
269,098.53
265,862.47

1,362.43
1,299.98
1,362.43
1,300.87
1,300.87
1,363.30
1,300.87
1,363.30
1,301.76
1,301.76
1,488.95
1,301.76
1,364.16
1,301.76
1,364.16
1,302.65
1,302.65
1,365.02
1,302.65
1,365.02
1,303.54
1,303.54
1,428.22
1,303.54
1,365.88
1,303.54
1,365.88
1,304.43
1,304.43
1,366.74
1,304.43
1,366.74
1,305.32
1,305.32
1,492.17
1,305.32
1,367.61
1,305.32
1,367.61
1,306.21
1,306.21
1,368.47
1,306.21
1,368.47
1,307.10
1,307.10
1,493.78
1,307.10
1,369.33
1,307.10
1,369.33

78.56
81.17
78.56
80.28
80.28
77.69
80.28
77.69
79.39
79.39
71.71
79.39
76.83
79.39
76.83
78.50
78.50
75.97
78.50
75.97
77.61
77.61
72.60
77.61
75.11
77.61
75.11
76.72
76.72
74.25
76.72
74.25
75.83
75.83
68.49
75.83
73.38
75.83
73.38
74.94
74.94
72.52
74.94
72.52
74.05
74.05
66.88
74.05
71.66
74.05
71.66

1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,735.23
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07

21

0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cuota
1,132,620.58
Cuota
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12

Ver datos

Cronograma
NOTA: Todo crdito se encuentra sujeto a la evaluacin crediticia del Banco, quien determina el monto y plazo a otorgar.
Este documento ha sido emitido en base a la informacin proporcionada por el cliente y tiene caracter referencial.

Tasa de Inters Efectiva Anual (en base a 360 d

8.00%

Tasa de Costo Efectivo Anual (en base a 360 da

Cantidad Total a Pagar:

Totales a pagar

S/.

12.92%

###

Inters
402,714.10

Seguro Desg
21,744.53

Seguro Bien
546,359.01

Amortizacin Envo Inf. Per.

161,802.94
0.00
Amortizacin Envo Inf. Per.

Fecha

Saldo

Inters

Seguro Desg

Seguro Bien

153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203

8/8/2026
9/8/2026
10/8/2026
11/8/2026
12/8/2026
1/8/2027
2/8/2027
3/8/2027
4/8/2027
5/8/2027
6/8/2027
7/8/2027
8/8/2027
9/8/2027
10/8/2027
11/8/2027
12/8/2027
1/8/2028
2/8/2028
3/8/2028
4/8/2028
5/8/2028
6/8/2028
7/8/2028
8/8/2028
9/8/2028
10/8/2028
11/8/2028
12/8/2028
1/8/2029
2/8/2029
3/8/2029
4/8/2029
5/8/2029
6/8/2029
7/8/2029
8/8/2029
9/8/2029
10/8/2029
11/8/2029
12/8/2029
1/8/2030
2/8/2030
3/8/2030
4/8/2030
5/8/2030
6/8/2030
7/8/2030
8/8/2030
9/8/2030
10/8/2030

265,862.47
265,862.47
265,862.47
265,862.47
262,626.41
262,626.41
262,626.41
262,626.41
262,626.41
262,626.41
262,626.41
259,390.35
259,390.35
259,390.35
259,390.35
259,390.35
256,154.29
256,154.29
256,154.29
256,154.29
256,154.29
256,154.29
256,154.29
252,918.24
252,918.24
252,918.24
252,918.24
252,918.24
249,682.18
249,682.18
249,682.18
249,682.18
249,682.18
249,682.18
249,682.18
246,446.12
246,446.12
246,446.12
246,446.12
246,446.12
243,210.06
243,210.06
243,210.06
243,210.06
243,210.06
243,210.06
243,210.06
239,974.00
239,974.00
239,974.00
239,974.00

1,308.00
1,308.00
1,370.19
1,308.00
1,370.19
1,308.89
1,308.89
1,495.39
1,308.89
1,371.05
1,308.89
1,371.05
1,309.78
1,309.78
1,371.91
1,309.78
1,371.91
1,310.67
1,310.67
1,434.89
1,310.67
1,372.78
1,310.67
1,372.78
1,311.56
1,311.56
1,373.64
1,311.56
1,373.64
1,312.45
1,312.45
1,498.60
1,312.45
1,374.50
1,312.45
1,374.50
1,313.34
1,313.34
1,375.36
1,313.34
1,375.36
1,314.23
1,314.23
1,500.21
1,314.23
1,376.22
1,314.23
1,376.22
1,315.12
1,315.12
1,377.08

73.16
73.16
70.80
73.16
70.80
72.27
72.27
65.28
72.27
69.94
72.27
69.94
71.38
71.38
69.08
71.38
69.08
70.49
70.49
65.94
70.49
68.21
70.49
68.21
69.60
69.60
67.35
69.60
67.35
68.71
68.71
62.06
68.71
66.49
68.71
66.49
67.82
67.82
65.63
67.82
65.63
66.93
66.93
60.45
66.93
64.77
66.93
64.77
66.04
66.04
63.91

1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,735.23
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07

22

0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cuota
1,132,620.58
Cuota
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06

Ver datos

Cronograma
NOTA: Todo crdito se encuentra sujeto a la evaluacin crediticia del Banco, quien determina el monto y plazo a otorgar.
Este documento ha sido emitido en base a la informacin proporcionada por el cliente y tiene caracter referencial.

Tasa de Inters Efectiva Anual (en base a 360 d

8.00%

Tasa de Costo Efectivo Anual (en base a 360 da

Cantidad Total a Pagar:

Totales a pagar

S/.

12.92%

###

Inters
402,714.10

Seguro Desg
21,744.53

Seguro Bien
546,359.01

Amortizacin Envo Inf. Per.

161,802.94
0.00
Amortizacin Envo Inf. Per.

Fecha

Saldo

Inters

Seguro Desg

Seguro Bien

204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254

11/8/2030
12/8/2030
1/8/2031
2/8/2031
3/8/2031
4/8/2031
5/8/2031
6/8/2031
7/8/2031
8/8/2031
9/8/2031
10/8/2031
11/8/2031
12/8/2031
1/8/2032
2/8/2032
3/8/2032
4/8/2032
5/8/2032
6/8/2032
7/8/2032
8/8/2032
9/8/2032
10/8/2032
11/8/2032
12/8/2032
1/8/2033
2/8/2033
3/8/2033
4/8/2033
5/8/2033
6/8/2033
7/8/2033
8/8/2033
9/8/2033
10/8/2033
11/8/2033
12/8/2033
1/8/2034
2/8/2034
3/8/2034
4/8/2034
5/8/2034
6/8/2034
7/8/2034
8/8/2034
9/8/2034
10/8/2034
11/8/2034
12/8/2034
1/8/2035

239,974.00
236,737.94
236,737.94
236,737.94
236,737.94
236,737.94
236,737.94
236,737.94
233,501.88
233,501.88
233,501.88
233,501.88
233,501.88
230,265.82
230,265.82
230,265.82
230,265.82
230,265.82
230,265.82
230,265.82
227,029.77
227,029.77
227,029.77
227,029.77
227,029.77
223,793.71
223,793.71
223,793.71
223,793.71
223,793.71
223,793.71
223,793.71
220,557.65
220,557.65
220,557.65
220,557.65
220,557.65
217,321.59
217,321.59
217,321.59
217,321.59
217,321.59
217,321.59
217,321.59
214,085.53
214,085.53
214,085.53
214,085.53
214,085.53
210,849.47
210,849.47

1,315.12
1,377.08
1,316.01
1,316.01
1,501.82
1,316.01
1,377.95
1,316.01
1,377.95
1,316.90
1,316.90
1,378.81
1,316.90
1,378.81
1,317.79
1,317.79
1,441.55
1,317.79
1,379.67
1,317.79
1,379.67
1,318.68
1,318.68
1,380.53
1,318.68
1,380.53
1,319.57
1,319.57
1,505.04
1,319.57
1,381.39
1,319.57
1,381.39
1,320.46
1,320.46
1,382.26
1,320.46
1,382.26
1,321.35
1,321.35
1,506.65
1,321.35
1,383.12
1,321.35
1,383.12
1,322.24
1,322.24
1,383.98
1,322.24
1,383.98
1,323.13

66.04
63.91
65.15
65.15
58.84
65.15
63.04
65.15
63.04
64.25
64.25
62.18
64.25
62.18
63.36
63.36
59.28
63.36
61.32
63.36
61.32
62.47
62.47
60.46
62.47
60.46
61.58
61.58
55.62
61.58
59.60
61.58
59.60
60.69
60.69
58.73
60.69
58.73
59.80
59.80
54.01
59.80
57.87
59.80
57.87
58.91
58.91
57.01
58.91
57.01
58.02

1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,735.23
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90

23

0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cuota
1,132,620.58
Cuota
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06

Ver datos

Cronograma
NOTA: Todo crdito se encuentra sujeto a la evaluacin crediticia del Banco, quien determina el monto y plazo a otorgar.
Este documento ha sido emitido en base a la informacin proporcionada por el cliente y tiene caracter referencial.

Tasa de Inters Efectiva Anual (en base a 360 d

8.00%

Tasa de Costo Efectivo Anual (en base a 360 da

Cantidad Total a Pagar:

Totales a pagar

S/.

12.92%

###

Inters
402,714.10

Seguro Desg
21,744.53

Seguro Bien
546,359.01

Amortizacin Envo Inf. Per.

161,802.94
0.00
Amortizacin Envo Inf. Per.

Fecha

Saldo

Inters

Seguro Desg

Seguro Bien

255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300

2/8/2035
3/8/2035
4/8/2035
5/8/2035
6/8/2035
7/8/2035
8/8/2035
9/8/2035
10/8/2035
11/8/2035
12/8/2035
1/8/2036
2/8/2036
3/8/2036
4/8/2036
5/8/2036
6/8/2036
7/8/2036
8/8/2036
9/8/2036
10/8/2036
11/8/2036
12/8/2036
1/8/2037
2/8/2037
3/8/2037
4/8/2037
5/8/2037
6/8/2037
7/8/2037
8/8/2037
9/8/2037
10/8/2037
11/8/2037
12/8/2037
1/8/2038
2/8/2038
3/8/2038
4/8/2038
5/8/2038
6/8/2038
7/8/2038
8/8/2038
9/8/2038
10/8/2038
11/8/2038

210,849.47
210,849.47
210,849.47
210,849.47
210,849.47
207,613.41
207,613.41
207,613.41
207,613.41
207,613.41
204,377.35
204,377.35
204,377.35
204,377.35
204,377.35
204,377.35
204,377.35
201,141.30
201,141.30
201,141.30
201,141.30
201,141.30
197,905.24
197,905.24
197,905.24
197,905.24
197,905.24
197,905.24
197,905.24
194,669.18
194,669.18
194,669.18
194,669.18
194,669.18
191,433.12
191,433.12
191,433.12
191,433.12
191,433.12
191,433.12
191,433.12
188,197.06
188,197.06
188,197.06
188,197.06
188,197.06

1,323.13
1,508.26
1,323.13
1,384.84
1,323.13
1,384.84
1,324.02
1,324.02
1,385.70
1,324.02
1,385.70
1,324.91
1,324.91
1,448.21
1,324.91
1,386.56
1,324.91
1,386.56
1,325.81
1,325.81
1,387.43
1,325.81
1,387.43
1,326.70
1,326.70
1,511.47
1,326.70
1,388.29
1,326.70
1,388.29
1,327.59
1,327.59
1,389.15
1,327.59
1,389.15
1,328.48
1,328.48
1,513.08
1,328.48
1,390.01
1,328.48
1,390.01
1,329.37
1,329.37
1,390.87
1,329.37

58.02
52.41
58.02
56.15
58.02
56.15
57.13
57.13
55.29
57.13
55.29
56.24
56.24
52.61
56.24
54.43
56.24
54.43
55.35
55.35
53.56
55.35
53.56
54.46
54.46
49.19
54.46
52.70
54.46
52.70
53.57
53.57
51.84
53.57
51.84
52.68
52.68
47.58
52.68
50.98
52.68
50.98
51.79
51.79
50.12
51.79

1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,735.23
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,675.40
1,854.90
1,795.07
1,854.90
1,795.07
1,854.90
1,854.90
1,795.07
1,854.90

24

0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00
0.00
0.00
3,236.06
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cuota
1,132,620.58
Cuota
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06

0 301 ###

3,236.06

Fecha
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11

Dia

Mes

Ao

11

2013

8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8

11
12

2013
2013

1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10

2014
2014
2014
2014
2014
2014
2014
2014
2014
2014
2014
2014
2015
2015
2015
2015
2015
2015
2015
2015
2015
2015
2015
2015
2016
2016
2016
2016
2016
2016
2016
2016
2016
2016
2016
2016
2017
2017
2017
2017
2017
2017
2017
2017
2017
2017

Int. Acum.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Fecha
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47

11/8/2013
11/8/2013
12/8/2013
1/8/2014
2/8/2014
3/8/2014
4/8/2014
5/8/2014
6/8/2014
7/8/2014
8/8/2014
9/8/2014
10/8/2014
11/8/2014
12/8/2014
1/8/2015
2/8/2015
3/8/2015
4/8/2015
5/8/2015
6/8/2015
7/8/2015
8/8/2015
9/8/2015
10/8/2015
11/8/2015
12/8/2015
1/8/2016
2/8/2016
3/8/2016
4/8/2016
5/8/2016
6/8/2016
7/8/2016
8/8/2016
9/8/2016
10/8/2016
11/8/2016
12/8/2016
1/8/2017
2/8/2017
3/8/2017
4/8/2017
5/8/2017
6/8/2017
7/8/2017
8/8/2017
9/8/2017
10/8/2017

Saldo Int + Seg %

350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0 301 ###

3,236.06

Fecha
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101

12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4

Dia

Mes

Ao

8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8

11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3

2017
2017
2018
2018
2018
2018
2018
2018
2018
2018
2018
2018
2018
2018
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2022
2022
2022

Int. Acum.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Fecha
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101

48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100

11/8/2017
12/8/2017
1/8/2018
2/8/2018
3/8/2018
4/8/2018
5/8/2018
6/8/2018
7/8/2018
8/8/2018
9/8/2018
10/8/2018
11/8/2018
12/8/2018
1/8/2019
2/8/2019
3/8/2019
4/8/2019
5/8/2019
6/8/2019
7/8/2019
8/8/2019
9/8/2019
10/8/2019
11/8/2019
12/8/2019
1/8/2020
2/8/2020
3/8/2020
4/8/2020
5/8/2020
6/8/2020
7/8/2020
8/8/2020
9/8/2020
10/8/2020
11/8/2020
12/8/2020
1/8/2021
2/8/2021
3/8/2021
4/8/2021
5/8/2021
6/8/2021
7/8/2021
8/8/2021
9/8/2021
10/8/2021
11/8/2021
12/8/2021
1/8/2022
2/8/2022
3/8/2022

Saldo Int + Seg %

350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0 301 ###

3,236.06

Fecha
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154

5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9

Dia

Mes

Ao

8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8

4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8

2022
2022
2022
2022
2022
2022
2022
2022
2022
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023
2024
2024
2024
2024
2024
2024
2024
2024
2024
2024
2024
2024
2025
2025
2025
2025
2025
2025
2025
2025
2025
2025
2025
2025
2026
2026
2026
2026
2026
2026
2026
2026

Int. Acum.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Fecha
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154

101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153

4/8/2022
5/8/2022
6/8/2022
7/8/2022
8/8/2022
9/8/2022
10/8/2022
11/8/2022
12/8/2022
1/8/2023
2/8/2023
3/8/2023
4/8/2023
5/8/2023
6/8/2023
7/8/2023
8/8/2023
9/8/2023
10/8/2023
11/8/2023
12/8/2023
1/8/2024
2/8/2024
3/8/2024
4/8/2024
5/8/2024
6/8/2024
7/8/2024
8/8/2024
9/8/2024
10/8/2024
11/8/2024
12/8/2024
1/8/2025
2/8/2025
3/8/2025
4/8/2025
5/8/2025
6/8/2025
7/8/2025
8/8/2025
9/8/2025
10/8/2025
11/8/2025
12/8/2025
1/8/2026
2/8/2026
3/8/2026
4/8/2026
5/8/2026
6/8/2026
7/8/2026
8/8/2026

Saldo Int + Seg %

350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0 301 ###

3,236.06

Fecha
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207

10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2

Dia

Mes

Ao

8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8

9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1

2026
2026
2026
2026
2027
2027
2027
2027
2027
2027
2027
2027
2027
2027
2027
2027
2028
2028
2028
2028
2028
2028
2028
2028
2028
2028
2028
2028
2029
2029
2029
2029
2029
2029
2029
2029
2029
2029
2029
2029
2030
2030
2030
2030
2030
2030
2030
2030
2030
2030
2030
2030
2031

Int. Acum.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Fecha
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207

154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206

9/8/2026
10/8/2026
11/8/2026
12/8/2026
1/8/2027
2/8/2027
3/8/2027
4/8/2027
5/8/2027
6/8/2027
7/8/2027
8/8/2027
9/8/2027
10/8/2027
11/8/2027
12/8/2027
1/8/2028
2/8/2028
3/8/2028
4/8/2028
5/8/2028
6/8/2028
7/8/2028
8/8/2028
9/8/2028
10/8/2028
11/8/2028
12/8/2028
1/8/2029
2/8/2029
3/8/2029
4/8/2029
5/8/2029
6/8/2029
7/8/2029
8/8/2029
9/8/2029
10/8/2029
11/8/2029
12/8/2029
1/8/2030
2/8/2030
3/8/2030
4/8/2030
5/8/2030
6/8/2030
7/8/2030
8/8/2030
9/8/2030
10/8/2030
11/8/2030
12/8/2030
1/8/2031

Saldo Int + Seg %

350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0 301 ###

3,236.06

Fecha
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260

3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7

Dia

Mes

Ao

8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8

2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6

2031
2031
2031
2031
2031
2031
2031
2031
2031
2031
2031
2032
2032
2032
2032
2032
2032
2032
2032
2032
2032
2032
2032
2033
2033
2033
2033
2033
2033
2033
2033
2033
2033
2033
2033
2034
2034
2034
2034
2034
2034
2034
2034
2034
2034
2034
2034
2035
2035
2035
2035
2035
2035

Int. Acum.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Fecha
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260

207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259

2/8/2031
3/8/2031
4/8/2031
5/8/2031
6/8/2031
7/8/2031
8/8/2031
9/8/2031
10/8/2031
11/8/2031
12/8/2031
1/8/2032
2/8/2032
3/8/2032
4/8/2032
5/8/2032
6/8/2032
7/8/2032
8/8/2032
9/8/2032
10/8/2032
11/8/2032
12/8/2032
1/8/2033
2/8/2033
3/8/2033
4/8/2033
5/8/2033
6/8/2033
7/8/2033
8/8/2033
9/8/2033
10/8/2033
11/8/2033
12/8/2033
1/8/2034
2/8/2034
3/8/2034
4/8/2034
5/8/2034
6/8/2034
7/8/2034
8/8/2034
9/8/2034
10/8/2034
11/8/2034
12/8/2034
1/8/2035
2/8/2035
3/8/2035
4/8/2035
5/8/2035
6/8/2035

Saldo Int + Seg %

350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0 301 ###

3,236.06

Fecha
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301

8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12

Dia

Mes

Ao

8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8

7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11

2035
2035
2035
2035
2035
2035
2036
2036
2036
2036
2036
2036
2036
2036
2036
2036
2036
2036
2037
2037
2037
2037
2037
2037
2037
2037
2037
2037
2037
2037
2038
2038
2038
2038
2038
2038
2038
2038
2038
2038
2038

Int. Acum.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Fecha
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301

260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300

7/8/2035
8/8/2035
9/8/2035
10/8/2035
11/8/2035
12/8/2035
1/8/2036
2/8/2036
3/8/2036
4/8/2036
5/8/2036
6/8/2036
7/8/2036
8/8/2036
9/8/2036
10/8/2036
11/8/2036
12/8/2036
1/8/2037
2/8/2037
3/8/2037
4/8/2037
5/8/2037
6/8/2037
7/8/2037
8/8/2037
9/8/2037
10/8/2037
11/8/2037
12/8/2037
1/8/2038
2/8/2038
3/8/2038
4/8/2038
5/8/2038
6/8/2038
7/8/2038
8/8/2038
9/8/2038
10/8/2038
11/8/2038

Saldo Int + Seg %

350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00
350,000.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Int + Seg % Interes

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Seg. Des. Seg. Bien Seguro % Desg Seguro % Bien Cuota

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06

Int + Seg % Interes

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Seg. Des. Seg. Bien Seguro % Desg Seguro % Bien Cuota

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06

Int + Seg % Interes

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Seg. Des. Seg. Bien Seguro % Desg Seguro % Bien Cuota

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06

Int + Seg % Interes

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Seg. Des. Seg. Bien Seguro % Desg Seguro % Bien Cuota

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06

Int + Seg % Interes

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Seg. Des. Seg. Bien Seguro % Desg Seguro % Bien Cuota

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06

Int + Seg % Interes

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Seg. Des. Seg. Bien Seguro % Desg Seguro % Bien Cuota

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
3,236.06
6,472.12
3,236.06
3,236.06
3,236.06
3,236.06