Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Simulador Credito Hipotecario 0117
Simulador Credito Hipotecario 0117
Ver Cronograma
La información contenida en esta simulación es referencial, por lo que está sujeta a variaciones.
Asimismo, no representa compromiso u obligación de alguna naturaleza a cargo de Banco GNB
Perú S.A. Las condiciones contenidas en esta simulación tienen una vigencia de un mes. Esta
simulación no incluye ITF (Impuesto a las Transacciones Financieras). Consulte nuestro Tarifario
al momento de realizar la simulación. Las condiciones finales del Crédito están sujetas a
aprobación. El Cronograma de Pagos definitivo será entregado en un plazo no mayor a 30 días
posteriores a la fecha de desembolso del crédito y, junto a este documento preliminar, formarán
parte integrante del Contrato respectivo.
El período de gracia se contabiliza desde la fecha de desembolso del préstamo hasta la fecha de
vencimiento de la primera cuota.
Hoja1
Fecha de pago Monto a Porción de Porción de S. Desgravamen S. Todo Riesgo Días entre
Cuota Cargo ITF Saldo remanente
de cuota pagar capital interés (1) (2) cuotas
1 05/06/2014 6,336.00 0.00 6,028.33 3.00 304.67 0.00 0.00 62 546,000.00
2 07/07/2014 6,336.00 946.82 5,237.65 3.00 148.52 0.00 0.00 32 550,089.14
3 05/08/2014 6,336.00 1,448.38 4,736.35 3.00 148.27 0.00 0.00 29 549,142.32
4 05/09/2014 6,336.00 1,133.98 5,051.14 3.00 147.88 0.00 0.00 31 547,693.94
5 06/10/2014 6,336.00 1,144.75 5,040.68 3.00 147.57 0.00 0.00 31 546,559.95
6 05/11/2014 6,336.00 1,318.60 4,867.14 3.00 147.26 0.00 0.00 30 545,415.20
7 05/12/2014 6,336.00 1,330.72 4,855.37 3.00 146.91 0.00 0.00 30 544,096.60
8 05/01/2015 6,336.00 1,180.76 5,005.69 3.00 146.55 0.00 0.00 31 542,765.88
9 05/02/2015 6,336.00 1,191.97 4,994.80 3.00 146.23 0.00 0.00 31 541,585.12
10 05/03/2015 6,336.00 1,687.59 4,499.50 3.00 145.91 0.00 0.00 28 540,393.15
11 06/04/2015 6,336.00 1,058.28 5,129.27 3.00 145.45 0.00 0.00 32 538,705.55
12 05/05/2015 6,336.00 1,550.63 4,637.20 3.00 145.16 0.00 0.00 29 537,647.27
13 05/06/2015 6,336.00 1,244.07 4,944.18 3.00 144.75 0.00 0.00 31 536,096.64
14 06/07/2015 6,336.00 1,255.88 4,932.70 3.00 144.41 0.00 0.00 31 534,852.57
15 05/08/2015 6,336.00 1,427.26 4,761.67 3.00 144.07 0.00 0.00 30 533,596.69
16 07/09/2015 6,336.00 963.16 5,226.15 3.00 143.69 0.00 0.00 33 532,169.43
17 05/10/2015 6,336.00 1,766.57 4,423.00 3.00 143.43 0.00 0.00 28 531,206.27
18 05/11/2015 6,336.00 1,307.26 4,882.78 3.00 142.95 0.00 0.00 31 529,439.71
19 07/12/2015 6,336.00 1,161.81 5,028.59 3.00 142.60 0.00 0.00 32 528,132.44
20 05/01/2016 6,336.00 1,645.60 4,545.12 3.00 142.28 0.00 0.00 29 526,970.64
21 05/02/2016 6,336.00 1,346.32 4,844.84 3.00 141.84 0.00 0.00 31 525,325.04
22 07/03/2016 6,336.00 1,359.10 4,832.42 3.00 141.47 0.00 0.00 31 523,978.71
23 05/04/2016 6,336.00 1,684.30 4,507.59 3.00 141.11 0.00 0.00 29 522,619.61
24 05/05/2016 6,336.00 1,543.66 4,648.68 3.00 140.65 0.00 0.00 30 520,935.31
25 06/06/2016 6,336.00 1,247.39 4,945.37 3.00 140.24 0.00 0.00 32 519,391.65
26 05/07/2016 6,336.00 1,724.11 4,468.99 3.00 139.90 0.00 0.00 29 518,144.26
27 05/08/2016 6,336.00 1,430.85 4,762.71 3.00 139.43 0.00 0.00 31 516,420.15
28 05/09/2016 6,336.00 1,444.43 4,749.51 3.00 139.05 0.00 0.00 31 514,989.30
29 05/10/2016 6,336.00 1,611.61 4,582.73 3.00 138.66 0.00 0.00 30 513,544.86
30 07/11/2016 6,336.00 1,167.35 5,027.42 3.00 138.22 0.00 0.00 33 511,933.26
31 05/12/2016 6,336.00 1,942.28 4,252.81 3.00 137.91 0.00 0.00 28 510,765.90
32 05/01/2017 6,336.00 1,502.96 4,692.65 3.00 137.38 0.00 0.00 31 508,823.63
33 06/02/2017 6,336.00 1,365.58 4,830.44 3.00 136.98 0.00 0.00 32 507,320.66
34 06/03/2017 6,336.00 1,983.63 4,212.75 3.00 136.61 0.00 0.00 28 505,955.08
35 05/04/2017 6,336.00 1,699.62 4,497.30 3.00 136.07 0.00 0.00 30 503,971.44
36 05/05/2017 6,336.00 1,715.25 4,482.14 3.00 135.61 0.00 0.00 30 502,271.82
37 05/06/2017 6,336.00 1,581.44 4,616.41 3.00 135.15 0.00 0.00 31 500,556.57
38 05/07/2017 6,336.00 1,745.56 4,452.72 3.00 134.72 0.00 0.00 30 498,975.14
39 07/08/2017 6,336.00 1,315.72 4,883.03 3.00 134.25 0.00 0.00 33 497,229.58
40 05/09/2017 6,336.00 1,921.85 4,277.25 3.00 133.90 0.00 0.00 29 495,913.86
41 05/10/2017 6,336.00 1,791.37 4,408.25 3.00 133.38 0.00 0.00 30 493,992.01
42 06/11/2017 6,336.00 1,513.63 4,686.47 3.00 132.89 0.00 0.00 32 492,200.64
43 05/12/2017 6,336.00 1,968.34 4,232.17 3.00 132.49 0.00 0.00 29 490,687.01
44 05/01/2018 6,336.00 1,693.81 4,507.23 3.00 131.95 0.00 0.00 31 488,718.67
45 05/02/2018 6,336.00 1,709.89 4,491.61 3.00 131.50 0.00 0.00 31 487,024.86
46 05/03/2018 6,336.00 2,161.06 4,040.90 3.00 131.04 0.00 0.00 28 485,314.97
47 05/04/2018 6,336.00 1,746.63 4,455.91 3.00 130.45 0.00 0.00 31 483,153.91
48 07/05/2018 6,336.00 1,619.31 4,583.70 3.00 129.98 0.00 0.00 32 481,407.27
49 05/06/2018 6,336.00 2,065.29 4,138.17 3.00 129.54 0.00 0.00 29 479,787.96
50 05/07/2018 6,336.00 1,940.95 4,263.07 3.00 128.99 0.00 0.00 30 477,722.67
51 06/08/2018 6,336.00 1,674.40 4,530.14 3.00 128.46 0.00 0.00 32 475,781.73
52 05/09/2018 6,336.00 1,974.18 4,230.80 3.00 128.01 0.00 0.00 30 474,107.33
53 05/10/2018 6,336.00 1,992.33 4,213.19 3.00 127.48 0.00 0.00 30 472,133.14
54 05/11/2018 6,336.00 1,870.16 4,335.90 3.00 126.94 0.00 0.00 31 470,140.81
55 05/12/2018 6,336.00 2,027.84 4,178.72 3.00 126.43 0.00 0.00 30 468,270.65
56 07/01/2019 6,336.00 1,628.39 4,578.72 3.00 125.89 0.00 0.00 33 466,242.80
57 05/02/2019 6,336.00 2,200.26 4,007.29 3.00 125.45 0.00 0.00 29 464,614.41
58 05/03/2019 6,336.00 2,357.93 3,850.22 3.00 124.85 0.00 0.00 28 462,414.16
59 05/04/2019 6,336.00 1,965.89 4,242.89 3.00 124.22 0.00 0.00 31 460,056.23
60 06/05/2019 6,336.00 1,984.55 4,224.76 3.00 123.68 0.00 0.00 31 458,090.34
61 05/06/2019 6,336.00 2,139.69 4,070.16 3.00 123.15 0.00 0.00 30 456,105.79
62 05/07/2019 6,336.00 2,159.36 4,051.07 3.00 122.57 0.00 0.00 30 453,966.10
63 05/08/2019 6,336.00 2,044.20 4,166.81 3.00 121.99 0.00 0.00 31 451,806.75
64 05/09/2019 6,336.00 2,063.60 4,147.96 3.00 121.44 0.00 0.00 31 449,762.55
65 07/10/2019 6,336.00 1,949.37 4,262.75 3.00 120.88 0.00 0.00 32 447,698.95
66 05/11/2019 6,336.00 2,368.06 3,844.59 3.00 120.35 0.00 0.00 29 445,749.58
67 05/12/2019 6,336.00 2,256.67 3,956.62 3.00 119.71 0.00 0.00 30 443,381.52
68 06/01/2020 6,336.00 2,013.74 4,200.15 3.00 119.10 0.00 0.00 32 441,124.85
69 05/02/2020 6,336.00 2,295.93 3,918.51 3.00 118.56 0.00 0.00 30 439,111.11
70 05/03/2020 6,336.00 2,447.53 3,767.53 3.00 117.94 0.00 0.00 29 436,815.18
71 06/04/2020 6,336.00 2,079.90 4,135.82 3.00 117.28 0.00 0.00 32 434,367.65
72 05/05/2020 6,336.00 2,487.80 3,728.48 3.00 116.72 0.00 0.00 29 432,287.75
73 05/06/2020 6,336.00 2,253.10 3,963.85 3.00 116.05 0.00 0.00 31 429,799.95
74 06/07/2020 6,336.00 2,274.49 3,943.07 3.00 115.44 0.00 0.00 31 427,546.85
Hoja1
Fecha de pago Monto a Porción de Porción de S. Desgravamen S. Todo Riesgo Días entre
Cuota Cargo ITF Saldo remanente
de cuota pagar capital interés (1) (2) cuotas
Fecha de pago Monto a Porción de Porción de S. Desgravamen S. Todo Riesgo Días entre
Cuota Cargo ITF Saldo remanente
de cuota pagar capital interés (1) (2) cuotas
156 05/05/2027 6,336.00 5,040.42 1,254.62 3.00 37.96 0.00 0.00 30 140,593.70
157 07/06/2027 6,336.00 4,965.20 1,331.20 3.00 36.60 0.00 0.00 33 135,553.29
158 05/07/2027 6,336.00 5,210.42 1,087.32 3.00 35.26 0.00 0.00 28 130,588.08
159 05/08/2027 6,336.00 5,142.84 1,156.30 3.00 33.85 0.00 0.00 31 125,377.67
160 06/09/2027 6,336.00 5,155.72 1,144.81 3.00 32.46 0.00 0.00 32 120,234.82
161 05/10/2027 6,336.00 5,309.37 992.56 3.00 31.07 0.00 0.00 29 115,079.10
162 05/11/2027 6,336.00 5,291.00 1,012.36 3.00 29.64 0.00 0.00 31 109,769.73
163 06/12/2027 6,336.00 5,341.23 963.56 3.00 28.21 0.00 0.00 31 104,478.73
164 05/01/2028 6,336.00 5,421.55 884.68 3.00 26.77 0.00 0.00 30 99,137.50
165 07/02/2028 6,336.00 5,387.36 920.33 3.00 25.30 0.00 0.00 33 93,715.95
166 06/03/2028 6,336.00 5,573.69 735.45 3.00 23.85 0.00 0.00 28 88,328.59
167 05/04/2028 6,336.00 5,572.17 738.48 3.00 22.34 0.00 0.00 30 82,754.90
168 05/05/2028 6,336.00 5,623.40 688.76 3.00 20.84 0.00 0.00 30 77,182.73
169 05/06/2028 6,336.00 5,653.72 659.96 3.00 19.32 0.00 0.00 31 71,559.33
170 05/07/2028 6,336.00 5,727.08 588.12 3.00 17.79 0.00 0.00 30 65,905.61
171 07/08/2028 6,336.00 5,725.77 590.98 3.00 16.25 0.00 0.00 33 60,178.53
172 05/09/2028 6,336.00 5,848.64 469.65 3.00 14.70 0.00 0.00 29 54,452.76
173 05/10/2028 6,336.00 5,886.14 433.73 3.00 13.12 0.00 0.00 30 48,604.12
174 06/11/2028 6,336.00 5,914.73 406.74 3.00 11.53 0.00 0.00 32 42,717.98
175 05/12/2028 6,336.00 6,005.63 317.43 3.00 9.94 0.00 0.00 29 36,803.25
176 05/01/2029 6,336.00 6,040.65 284.03 3.00 8.32 0.00 0.00 31 30,797.62
177 05/02/2029 6,336.00 6,097.99 228.32 3.00 6.68 0.00 0.00 31 24,756.97
178 05/03/2029 6,336.00 6,172.60 155.36 3.00 5.04 0.00 0.00 28 18,658.98
179 05/04/2029 6,336.00 6,214.47 115.16 3.00 3.37 0.00 0.00 31 12,486.38
180 07/05/2029 6,336.33 6,271.91 59.72 3.00 1.69 0.00 0.00 32 6,271.91
Totales 1,140,479.77 550,089.14 572,653.39