Está en la página 1de 6

1/9/2020 (BBVA)Cronograma_de_pagos

Préstamo Hipotecario Flexible


Importe a Solicitar: S/ 291,465.00
Días de pago: 1
Duración total (meses): 240 meses
Periodo de gracia (meses): -
Fecha de Solicitud: 01/09/2020
Cuota S/ 2,356.83
Tipo Seguro Desgravamen: Saldo Insoluto Individual
Importe Seguro Desgravamen: S/ 81.61
Importe Seguro de Bien: S/ 58.29
Tasa Efectiva Anual: 7.7%
TCEA Referencial de Operación: 8.518301%
Comisión envío físico estado de cuenta: -
Cuotas Adicionales: -
Comisiones
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
+ Seguros
1 01/10/2020 S/ 549.52 S/ 1,807.31 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 290,915.48
2 02/11/2020 S/ 432.28 S/ 1,924.55 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 290,483.20
3 01/12/2020 S/ 615.83 S/ 1,741.00 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 289,867.37
4 04/01/2021 S/ 318.94 S/ 2,037.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 289,548.43
5 01/02/2021 S/ 681.45 S/ 1,675.38 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 288,866.98
6 01/03/2021 S/ 685.39 S/ 1,671.44 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 288,181.59
7 05/04/2021 S/ 270.98 S/ 2,085.85 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 287,910.61
8 03/05/2021 S/ 690.93 S/ 1,665.90 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 287,219.68
9 01/06/2021 S/ 635.39 S/ 1,721.44 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 286,584.29
10 01/07/2021 S/ 579.79 S/ 1,777.04 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 286,004.50
11 02/08/2021 S/ 464.76 S/ 1,892.07 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 285,539.74
12 01/09/2021 S/ 586.27 S/ 1,770.56 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 284,953.47
13 01/10/2021 S/ 589.90 S/ 1,766.93 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 284,363.57
14 02/11/2021 S/ 475.62 S/ 1,881.21 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 283,887.95
15 01/12/2021 S/ 655.36 S/ 1,701.47 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 283,232.59
16 03/01/2022 S/ 424.35 S/ 1,932.48 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 282,808.24
17 01/02/2022 S/ 661.83 S/ 1,695.00 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 282,146.41
18 01/03/2022 S/ 724.28 S/ 1,632.55 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 281,422.13
19 01/04/2022 S/ 553.44 S/ 1,803.39 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 280,868.69
20 02/05/2022 S/ 556.99 S/ 1,799.84 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 280,311.70
21 01/06/2022 S/ 618.68 S/ 1,738.15 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 279,693.02
22 01/07/2022 S/ 622.52 S/ 1,734.31 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 279,070.50
23 01/08/2022 S/ 568.51 S/ 1,788.32 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 278,501.99
24 01/09/2022 S/ 572.16 S/ 1,784.67 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 277,929.83
25 03/10/2022 S/ 518.18 S/ 1,838.65 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 277,411.65
26 02/11/2022 S/ 636.67 S/ 1,720.16 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 276,774.98
27 01/12/2022 S/ 697.99 S/ 1,658.84 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 276,076.99
28 02/01/2023 S/ 530.44 S/ 1,826.39 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 275,546.55
29 01/02/2023 S/ 648.23 S/ 1,708.60 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 274,898.32
30 01/03/2023 S/ 766.22 S/ 1,590.61 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 274,132.10
31 03/04/2023 S/ 486.44 S/ 1,870.39 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 273,645.66
32 02/05/2023 S/ 716.75 S/ 1,640.08 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 272,928.91
33 01/06/2023 S/ 664.46 S/ 1,692.37 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 272,264.45
34 03/07/2023 S/ 555.66 S/ 1,801.17 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 271,708.79
https://www.bbva.pe/personas/productos/prestamos/credito-hipotecario/flexible/simulador-credito-hipotecario-flexible.html 1/6
1/9/2020 (BBVA)Cronograma_de_pagos

Comisiones
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
+ Seguros
35 01/08/2023 S/ 728.36 S/ 1,628.47 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 270,980.43
36 01/09/2023 S/ 620.36 S/ 1,736.47 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 270,360.07
37 02/10/2023 S/ 624.33 S/ 1,732.50 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 269,735.74
38 02/11/2023 S/ 628.33 S/ 1,728.50 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 269,107.41
39 01/12/2023 S/ 743.95 S/ 1,612.88 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 268,363.46
40 02/01/2024 S/ 581.47 S/ 1,775.36 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 267,781.99
41 01/02/2024 S/ 696.38 S/ 1,660.45 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 267,085.61
42 01/03/2024 S/ 756.07 S/ 1,600.76 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 266,329.54
43 01/04/2024 S/ 650.16 S/ 1,706.67 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 265,679.38
44 02/05/2024 S/ 654.33 S/ 1,702.50 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 265,025.05
45 03/06/2024 S/ 603.55 S/ 1,753.28 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 264,421.50
46 01/07/2024 S/ 826.84 S/ 1,529.99 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 263,594.66
47 01/08/2024 S/ 667.69 S/ 1,689.14 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 262,926.97
48 02/09/2024 S/ 617.43 S/ 1,739.40 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 262,309.54
49 01/10/2024 S/ 784.69 S/ 1,572.14 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 261,524.85
50 04/11/2024 S/ 518.20 S/ 1,838.63 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 261,006.65
51 02/12/2024 S/ 846.60 S/ 1,510.23 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 260,160.05
52 02/01/2025 S/ 689.69 S/ 1,667.14 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 259,470.36
53 03/02/2025 S/ 640.30 S/ 1,716.53 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 258,830.06
54 03/03/2025 S/ 859.19 S/ 1,497.64 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 257,970.87
55 01/04/2025 S/ 810.69 S/ 1,546.14 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 257,160.18
56 02/05/2025 S/ 708.92 S/ 1,647.91 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 256,451.26
57 02/06/2025 S/ 713.46 S/ 1,643.37 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 255,737.80
58 01/07/2025 S/ 824.08 S/ 1,532.75 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 254,913.72
59 01/08/2025 S/ 723.31 S/ 1,633.52 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 254,190.41
60 01/09/2025 S/ 727.95 S/ 1,628.88 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 253,462.46
61 01/10/2025 S/ 785.17 S/ 1,571.66 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 252,677.29
62 03/11/2025 S/ 632.83 S/ 1,724.00 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 252,044.46
63 01/12/2025 S/ 898.45 S/ 1,458.38 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 251,146.01
64 02/01/2026 S/ 695.37 S/ 1,661.46 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 250,450.64
65 02/02/2026 S/ 751.91 S/ 1,604.92 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 249,698.73
66 02/03/2026 S/ 912.03 S/ 1,444.80 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 248,786.70
67 01/04/2026 S/ 814.16 S/ 1,542.67 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 247,972.54
68 04/05/2026 S/ 664.93 S/ 1,691.90 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 247,307.61
69 01/06/2026 S/ 925.86 S/ 1,430.97 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 246,381.75
70 01/07/2026 S/ 829.08 S/ 1,527.75 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 245,552.67
71 03/08/2026 S/ 681.44 S/ 1,675.39 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 244,871.23
72 01/09/2026 S/ 889.21 S/ 1,467.62 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 243,982.02
73 01/10/2026 S/ 843.96 S/ 1,512.87 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 243,138.06
74 02/11/2026 S/ 748.35 S/ 1,608.48 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 242,389.71
75 01/12/2026 S/ 904.08 S/ 1,452.75 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 241,485.63
76 04/01/2027 S/ 659.08 S/ 1,697.75 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 240,826.55
77 01/02/2027 S/ 963.36 S/ 1,393.47 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 239,863.19
78 01/03/2027 S/ 968.94 S/ 1,387.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 238,894.25
79 01/04/2027 S/ 825.97 S/ 1,530.86 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 238,068.28
80 03/05/2027 S/ 781.89 S/ 1,574.94 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 237,286.39
81 01/06/2027 S/ 934.67 S/ 1,422.16 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 236,351.72
82 01/07/2027 S/ 891.27 S/ 1,465.56 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 235,460.45
83 02/08/2027 S/ 799.14 S/ 1,557.69 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 234,661.31

https://www.bbva.pe/personas/productos/prestamos/credito-hipotecario/flexible/simulador-credito-hipotecario-flexible.html 2/6
1/9/2020 (BBVA)Cronograma_de_pagos

Comisiones
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
+ Seguros
84 01/09/2027 S/ 901.75 S/ 1,455.08 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 233,759.56
85 01/10/2027 S/ 907.34 S/ 1,449.49 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 232,852.22
86 02/11/2027 S/ 816.39 S/ 1,540.44 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 232,035.83
87 01/12/2027 S/ 966.13 S/ 1,390.70 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 231,069.70
88 03/01/2028 S/ 780.25 S/ 1,576.58 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 230,289.45
89 01/02/2028 S/ 976.60 S/ 1,380.23 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 229,312.85
90 01/03/2028 S/ 982.45 S/ 1,374.38 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 228,330.40
91 03/04/2028 S/ 798.94 S/ 1,557.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 227,531.46
92 02/05/2028 S/ 993.13 S/ 1,363.70 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 226,538.33
93 01/06/2028 S/ 952.12 S/ 1,404.71 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 225,586.21
94 03/07/2028 S/ 864.46 S/ 1,492.37 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 224,721.75
95 01/08/2028 S/ 1,009.97 S/ 1,346.86 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 223,711.78
96 01/09/2028 S/ 923.26 S/ 1,433.57 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 222,788.52
97 02/10/2028 S/ 929.18 S/ 1,427.65 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 221,859.34
98 02/11/2028 S/ 935.13 S/ 1,421.70 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 220,924.21
99 01/12/2028 S/ 1,032.73 S/ 1,324.10 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 219,891.48
100 02/01/2029 S/ 902.14 S/ 1,454.69 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 218,989.34
101 01/02/2029 S/ 998.93 S/ 1,357.90 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 217,990.41
102 01/03/2029 S/ 1,095.50 S/ 1,261.33 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 216,894.91
103 02/04/2029 S/ 921.96 S/ 1,434.87 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 215,972.95
104 02/05/2029 S/ 1,017.63 S/ 1,339.20 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 214,955.32
105 01/06/2029 S/ 1,023.94 S/ 1,332.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 213,931.38
106 02/07/2029 S/ 985.93 S/ 1,370.90 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 212,945.45
107 01/08/2029 S/ 1,036.41 S/ 1,320.42 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 211,909.04
108 03/09/2029 S/ 910.99 S/ 1,445.84 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 210,998.05
109 01/10/2029 S/ 1,135.96 S/ 1,220.87 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 209,862.09
110 01/11/2029 S/ 1,012.01 S/ 1,344.82 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 208,850.08
111 03/12/2029 S/ 975.18 S/ 1,381.65 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 207,874.90
112 01/01/2030 S/ 1,110.94 S/ 1,245.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 206,763.96
113 01/02/2030 S/ 1,031.86 S/ 1,324.97 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 205,732.10
114 01/03/2030 S/ 1,166.43 S/ 1,190.40 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 204,565.67
115 01/04/2030 S/ 1,045.95 S/ 1,310.88 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 203,519.72
116 02/05/2030 S/ 1,052.65 S/ 1,304.18 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 202,467.07
117 03/06/2030 S/ 1,017.41 S/ 1,339.42 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 201,449.66
118 01/07/2030 S/ 1,191.21 S/ 1,165.62 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 200,258.45
119 01/08/2030 S/ 1,073.55 S/ 1,283.28 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 199,184.90
120 02/09/2030 S/ 1,039.12 S/ 1,317.71 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 198,145.78
121 01/10/2030 S/ 1,169.25 S/ 1,187.58 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 196,976.53
122 04/11/2030 S/ 972.00 S/ 1,384.83 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 196,004.53
123 02/12/2030 S/ 1,222.71 S/ 1,134.12 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 194,781.82
124 02/01/2031 S/ 1,108.65 S/ 1,248.18 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 193,673.17
125 03/02/2031 S/ 1,075.58 S/ 1,281.25 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 192,597.59
126 03/03/2031 S/ 1,242.42 S/ 1,114.41 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 191,355.17
127 01/04/2031 S/ 1,209.95 S/ 1,146.88 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 190,145.22
128 02/05/2031 S/ 1,138.36 S/ 1,218.47 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 189,006.86
129 02/06/2031 S/ 1,145.65 S/ 1,211.18 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 187,861.21
130 01/07/2031 S/ 1,230.89 S/ 1,125.94 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 186,630.32
131 01/08/2031 S/ 1,160.88 S/ 1,195.95 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 185,469.44
132 01/09/2031 S/ 1,168.32 S/ 1,188.51 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 184,301.12

https://www.bbva.pe/personas/productos/prestamos/credito-hipotecario/flexible/simulador-credito-hipotecario-flexible.html 3/6
1/9/2020 (BBVA)Cronograma_de_pagos

Comisiones
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
+ Seguros
133 01/10/2031 S/ 1,214.02 S/ 1,142.81 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 183,087.10
134 03/11/2031 S/ 1,107.64 S/ 1,249.19 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 181,979.46
135 01/12/2031 S/ 1,303.86 S/ 1,052.97 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 180,675.60
136 02/01/2032 S/ 1,161.57 S/ 1,195.26 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 179,514.03
137 02/02/2032 S/ 1,206.48 S/ 1,150.35 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 178,307.55
138 01/03/2032 S/ 1,325.11 S/ 1,031.72 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 176,982.44
139 01/04/2032 S/ 1,222.71 S/ 1,134.12 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 175,759.73
140 03/05/2032 S/ 1,194.09 S/ 1,162.74 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 174,565.64
141 01/06/2032 S/ 1,310.58 S/ 1,046.25 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 173,255.06
142 01/07/2032 S/ 1,282.52 S/ 1,074.31 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 171,972.54
143 02/08/2032 S/ 1,219.14 S/ 1,137.69 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 170,753.40
144 01/09/2032 S/ 1,298.03 S/ 1,058.80 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 169,455.37
145 01/10/2032 S/ 1,306.08 S/ 1,050.75 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 168,149.29
146 02/11/2032 S/ 1,244.44 S/ 1,112.39 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 166,904.85
147 01/12/2032 S/ 1,356.49 S/ 1,000.34 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 165,548.36
148 03/01/2033 S/ 1,227.30 S/ 1,129.53 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 164,321.06
149 01/02/2033 S/ 1,371.98 S/ 984.85 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 162,949.08
150 01/03/2033 S/ 1,413.98 S/ 942.85 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 161,535.10
151 01/04/2033 S/ 1,321.69 S/ 1,035.14 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 160,213.41
152 02/05/2033 S/ 1,330.16 S/ 1,026.67 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 158,883.25
153 01/06/2033 S/ 1,371.63 S/ 985.20 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 157,511.62
154 01/07/2033 S/ 1,380.14 S/ 976.69 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 156,131.48
155 01/08/2033 S/ 1,356.32 S/ 1,000.51 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 154,775.16
156 01/09/2033 S/ 1,365.01 S/ 991.82 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 153,410.15
157 03/10/2033 S/ 1,341.94 S/ 1,014.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 152,068.21
158 02/11/2033 S/ 1,413.89 S/ 942.94 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 150,654.32
159 01/12/2033 S/ 1,453.89 S/ 902.94 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 149,200.43
160 02/01/2034 S/ 1,369.79 S/ 987.04 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 147,830.64
161 01/02/2034 S/ 1,440.17 S/ 916.66 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 146,390.47
162 01/03/2034 S/ 1,509.79 S/ 847.04 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 144,880.68
163 03/04/2034 S/ 1,368.32 S/ 988.51 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 143,512.36
164 02/05/2034 S/ 1,496.70 S/ 860.13 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 142,015.66
165 01/06/2034 S/ 1,476.22 S/ 880.61 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 140,539.44
166 03/07/2034 S/ 1,427.09 S/ 929.74 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 139,112.35
167 01/08/2034 S/ 1,523.07 S/ 833.76 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 137,589.28
168 01/09/2034 S/ 1,475.14 S/ 881.69 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 136,114.14
169 02/10/2034 S/ 1,484.59 S/ 872.24 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 134,629.55
170 02/11/2034 S/ 1,494.11 S/ 862.72 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 133,135.44
171 01/12/2034 S/ 1,558.89 S/ 797.94 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 131,576.55
172 02/01/2035 S/ 1,486.38 S/ 870.45 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 130,090.17
173 01/02/2035 S/ 1,550.17 S/ 806.66 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 128,540.00
174 01/03/2035 S/ 1,613.07 S/ 743.76 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 126,926.93
175 02/04/2035 S/ 1,517.14 S/ 839.69 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 125,409.79
176 02/05/2035 S/ 1,579.19 S/ 777.64 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 123,830.60
177 01/06/2035 S/ 1,588.99 S/ 767.84 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 122,241.61
178 02/07/2035 S/ 1,573.49 S/ 783.34 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 120,668.12
179 01/08/2035 S/ 1,608.60 S/ 748.23 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 119,059.52
180 03/09/2035 S/ 1,544.49 S/ 812.34 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 117,515.03
181 01/10/2035 S/ 1,676.87 S/ 679.96 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 115,838.16

https://www.bbva.pe/personas/productos/prestamos/credito-hipotecario/flexible/simulador-credito-hipotecario-flexible.html 4/6
1/9/2020 (BBVA)Cronograma_de_pagos

Comisiones
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
+ Seguros
182 02/11/2035 S/ 1,590.50 S/ 766.33 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 114,247.66
183 03/12/2035 S/ 1,624.72 S/ 732.11 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 112,622.94
184 02/01/2036 S/ 1,658.48 S/ 698.35 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 110,964.46
185 01/02/2036 S/ 1,668.77 S/ 688.06 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 109,295.69
186 03/03/2036 S/ 1,656.45 S/ 700.38 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 107,639.24
187 01/04/2036 S/ 1,711.70 S/ 645.13 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 105,927.54
188 02/05/2036 S/ 1,678.03 S/ 678.80 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 104,249.51
189 02/06/2036 S/ 1,688.79 S/ 668.04 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 102,560.72
190 01/07/2036 S/ 1,742.14 S/ 614.69 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 100,818.58
191 01/08/2036 S/ 1,710.77 S/ 646.06 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 99,107.81
192 01/09/2036 S/ 1,721.74 S/ 635.09 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 97,386.07
193 01/10/2036 S/ 1,752.96 S/ 603.87 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 95,633.11
194 03/11/2036 S/ 1,704.33 S/ 652.50 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 93,928.78
195 01/12/2036 S/ 1,813.34 S/ 543.49 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 92,115.44
196 02/01/2037 S/ 1,747.44 S/ 609.39 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 90,368.00
197 02/02/2037 S/ 1,777.74 S/ 579.09 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 88,590.26
198 02/03/2037 S/ 1,844.23 S/ 512.60 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 86,746.03
199 01/04/2037 S/ 1,818.94 S/ 537.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 84,927.09
200 04/05/2037 S/ 1,777.38 S/ 579.45 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 83,149.71
201 01/06/2037 S/ 1,875.71 S/ 481.12 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 81,274.00
202 01/07/2037 S/ 1,852.87 S/ 503.96 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 79,421.13
203 03/08/2037 S/ 1,814.94 S/ 541.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 77,606.19
204 01/09/2037 S/ 1,891.70 S/ 465.13 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 75,714.49
205 01/10/2037 S/ 1,887.34 S/ 469.49 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 73,827.15
206 02/11/2037 S/ 1,868.43 S/ 488.40 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 71,958.72
207 01/12/2037 S/ 1,925.55 S/ 431.28 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 70,033.17
208 04/01/2038 S/ 1,864.47 S/ 492.36 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 68,168.70
209 01/02/2038 S/ 1,962.39 S/ 394.44 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 66,206.31
210 01/03/2038 S/ 1,973.75 S/ 383.08 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 64,232.56
211 01/04/2038 S/ 1,945.22 S/ 411.61 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 62,287.34
212 03/05/2038 S/ 1,944.77 S/ 412.06 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 60,342.57
213 01/06/2038 S/ 1,995.17 S/ 361.66 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 58,347.40
214 01/07/2038 S/ 1,995.03 S/ 361.80 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 56,352.37
215 02/08/2038 S/ 1,984.03 S/ 372.80 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 54,368.34
216 01/09/2038 S/ 2,019.70 S/ 337.13 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 52,348.64
217 01/10/2038 S/ 2,032.23 S/ 324.60 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 50,316.41
218 02/11/2038 S/ 2,023.96 S/ 332.87 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 48,292.45
219 01/12/2038 S/ 2,067.39 S/ 289.44 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 46,225.06
220 03/01/2039 S/ 2,041.44 S/ 315.39 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 44,183.62
221 01/02/2039 S/ 2,092.02 S/ 264.81 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 42,091.60
222 01/03/2039 S/ 2,113.28 S/ 243.55 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 39,978.32
223 01/04/2039 S/ 2,100.64 S/ 256.19 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 37,877.68
224 02/05/2039 S/ 2,114.11 S/ 242.72 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 35,763.57
225 01/06/2039 S/ 2,135.07 S/ 221.76 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 33,628.50
226 01/07/2039 S/ 2,148.31 S/ 208.52 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 31,480.19
227 01/08/2039 S/ 2,155.10 S/ 201.73 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 29,325.09
228 01/09/2039 S/ 2,168.91 S/ 187.92 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 27,156.18
229 03/10/2039 S/ 2,177.18 S/ 179.65 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 24,979.00
230 02/11/2039 S/ 2,201.94 S/ 154.89 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 22,777.06

https://www.bbva.pe/personas/productos/prestamos/credito-hipotecario/flexible/simulador-credito-hipotecario-flexible.html 5/6
1/9/2020 (BBVA)Cronograma_de_pagos

Comisiones
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
+ Seguros
231 01/12/2039 S/ 2,220.32 S/ 136.51 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 20,556.74
232 02/01/2040 S/ 2,220.84 S/ 135.99 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 18,335.90
233 01/02/2040 S/ 2,243.13 S/ 113.70 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 16,092.77
234 01/03/2040 S/ 2,260.38 S/ 96.45 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 13,832.39
235 02/04/2040 S/ 2,265.32 S/ 91.51 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 11,567.07
236 02/05/2040 S/ 2,285.11 S/ 71.72 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 9,281.96
237 01/06/2040 S/ 2,299.27 S/ 57.56 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 6,982.69
238 02/07/2040 S/ 2,312.08 S/ 44.75 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 4,670.61
239 01/08/2040 S/ 2,327.87 S/ 28.96 S/ 139.90 S/ 0.00 S/ 2,496.73 S/ 2,342.74
240 03/09/2040 S/ 2,342.74 S/ 15.98 S/ 139.90 S/ 0.00 S/ 2,498.62 S/ 0.00
S/ 291,465.00 S/ 274,176.09 S/ 33,576.00 S/ 0.00 S/ 599,217.09

- Los datos emitidos por este simulador son referenciales.

- El otorgamiento del préstamo está sujeto a evaluación crediticia.

- La fecha de desembolso, para efectos de esta simulación, es la fecha de solicitud que ha ingresado
en este simulador.

- La simulación no incluye el ITF.

- La tasa de interés es fija.

- Usted podrá contratar directamente su póliza de seguro, con las mismas características y beneficios
a la ofrecida, y endosarla a favor del Banco. El endoso de la póliza está sujeto a comisión publicada
en nuestro tarifario en: www.bbva.pe

https://www.bbva.pe/personas/productos/prestamos/credito-hipotecario/flexible/simulador-credito-hipotecario-flexible.html 6/6

También podría gustarte