Hoja1

Para un óptimo funcionamiento del simulador por favor llenar los datos en el orden que los datos
están distribuidos.

Simulador de Crédito Hipotecario

Por favor ingresa los siguientes datos:

Ingresa el monto del préstamo S/ 120,000
Moneda Soles
Tasa efectiva anual (base 360 días) 12.25%
Plazo en meses 260
Fecha de Desembolso 3/6/2020 formato(dd/mm/aaaa)
Día de Pago 3 de cada mes
Tipo de bien Bien Terminado
Período de gracia (meses) (1) 0
Sin periodo de gracia Días Gracia 0
Tipo de cuotas Simples 1
Valor de Inmueble S/ 120,000
Tasa mensual de seguro de Desgravamen Individual
Endosar póliza de Seguro de Incendio "Todo Riesgo" Con endoso

No olvides hacer click aquí para generar tu cuota → Calcular Datos

Cuota mensual a pagar (2) 1,319.01

Ver Cronograma
Sujeto a evaluación crediticia, puede visualizar el número de días del periodo de gracia una vez que haya finalizado la simulación. El período de gracia se contabiliza desde la fecha
(1)

de desembolso del préstamo hasta la fecha de vencimiento de la primera cuota.

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
(2)

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 15 días posteriores a la fecha de desembolso del crédito.

OP009 v.5 - 03/2022

Hoja1
 Hoja1

CRONOGRAMA PRELIMINAR Ver Datos

Tasa de Costo Efectivo Anual: 12.61%

Fecha de pago Monto a Porción de Porción de S. Desgravamen S. Todo Riesgo Días entre
Cuota ITF Saldo remanente
de cuota pagar capital interés (1) (2) cuotas
1 04/05/2020 1,319.01 0.00 1,255.29 63.72 0.00 0.00 59 120,000.00
2 03/06/2020 1,319.01 115.11 1,171.22 32.68 0.00 0.00 30 121,039.01
3 03/07/2020 1,319.01 116.25 1,170.11 32.65 0.00 0.00 30 120,923.90
4 03/08/2020 1,319.01 78.25 1,208.14 32.62 0.00 0.00 31 120,807.65
5 03/09/2020 1,319.01 79.05 1,207.36 32.60 0.00 0.00 31 120,729.40
6 05/10/2020 1,319.01 40.74 1,245.69 32.58 0.00 0.00 32 120,650.34
7 03/11/2020 1,319.01 158.46 1,127.98 32.56 0.00 0.00 29 120,609.60
8 03/12/2020 1,319.01 120.96 1,165.53 32.52 0.00 0.00 30 120,451.13
9 04/01/2021 1,319.01 44.14 1,242.38 32.49 0.00 0.00 32 120,330.18
10 03/02/2021 1,319.01 122.60 1,163.93 32.48 0.00 0.00 30 120,286.04
11 03/03/2021 1,319.01 201.68 1,084.88 32.44 0.00 0.00 28 120,163.44
12 05/04/2021 1,319.01 9.13 1,277.49 32.39 0.00 0.00 33 119,961.76
13 03/05/2021 1,319.01 203.64 1,082.98 32.39 0.00 0.00 28 119,952.63
14 03/06/2021 1,319.01 89.12 1,197.55 32.33 0.00 0.00 31 119,748.98
15 05/07/2021 1,319.01 51.24 1,235.46 32.31 0.00 0.00 32 119,659.86
16 03/08/2021 1,319.01 168.10 1,118.62 32.29 0.00 0.00 29 119,608.62
17 03/09/2021 1,319.01 92.29 1,194.47 32.25 0.00 0.00 31 119,440.52
18 04/10/2021 1,319.01 93.24 1,193.55 32.22 0.00 0.00 31 119,348.23
19 03/11/2021 1,319.01 132.85 1,153.96 32.20 0.00 0.00 30 119,254.99
20 03/12/2021 1,319.01 134.18 1,152.67 32.16 0.00 0.00 30 119,122.14
21 03/01/2022 1,319.01 96.94 1,189.94 32.13 0.00 0.00 31 118,987.96
22 03/02/2022 1,319.01 97.94 1,188.97 32.10 0.00 0.00 31 118,891.02
23 03/03/2022 1,319.01 214.43 1,072.51 32.07 0.00 0.00 28 118,793.08
24 04/04/2022 1,319.01 62.69 1,224.30 32.02 0.00 0.00 32 118,578.66
25 03/05/2022 1,319.01 178.61 1,108.40 32.00 0.00 0.00 29 118,515.96
26 03/06/2022 1,319.01 103.62 1,183.44 31.95 0.00 0.00 31 118,337.35
27 04/07/2022 1,319.01 104.69 1,182.40 31.92 0.00 0.00 31 118,233.73
28 03/08/2022 1,319.01 144.05 1,143.06 31.89 0.00 0.00 30 118,129.05
29 05/09/2022 1,319.01 30.71 1,256.44 31.86 0.00 0.00 33 117,984.99
30 03/10/2022 1,319.01 222.23 1,064.94 31.85 0.00 0.00 28 117,954.28
31 03/11/2022 1,319.01 109.84 1,177.38 31.79 0.00 0.00 31 117,732.05
32 05/12/2022 1,319.01 72.83 1,214.42 31.76 0.00 0.00 32 117,622.21
33 03/01/2023 1,319.01 187.91 1,099.36 31.74 0.00 0.00 29 117,549.39
34 03/02/2023 1,319.01 113.65 1,173.68 31.69 0.00 0.00 31 117,361.47
35 03/03/2023 1,319.01 228.79 1,058.56 31.66 0.00 0.00 28 117,247.83
36 03/04/2023 1,319.01 117.16 1,170.25 31.60 0.00 0.00 31 117,019.04
37 03/05/2023 1,319.01 156.26 1,131.19 31.56 0.00 0.00 30 116,901.87
38 05/06/2023 1,319.01 44.25 1,243.24 31.52 0.00 0.00 33 116,745.61
39 03/07/2023 1,319.01 233.88 1,053.62 31.51 0.00 0.00 28 116,701.37
40 03/08/2023 1,319.01 122.83 1,164.74 31.45 0.00 0.00 31 116,467.49
41 04/09/2023 1,319.01 86.36 1,201.23 31.41 0.00 0.00 32 116,344.66
42 03/10/2023 1,319.01 200.33 1,087.29 31.39 0.00 0.00 29 116,258.30
43 03/11/2023 1,319.01 127.03 1,160.64 31.34 0.00 0.00 31 116,057.97
44 04/12/2023 1,319.01 128.34 1,159.37 31.30 0.00 0.00 31 115,930.93
45 03/01/2024 1,319.01 167.19 1,120.55 31.27 0.00 0.00 30 115,802.60
46 05/02/2024 1,319.01 56.37 1,231.42 31.22 0.00 0.00 33 115,635.40
47 04/03/2024 1,319.01 244.31 1,043.49 31.21 0.00 0.00 28 115,579.03
48 03/04/2024 1,319.01 171.85 1,116.02 31.14 0.00 0.00 30 115,334.72
49 03/05/2024 1,319.01 173.56 1,114.36 31.09 0.00 0.00 30 115,162.88
50 03/06/2024 1,319.01 138.01 1,149.95 31.05 0.00 0.00 31 114,989.32
51 03/07/2024 1,319.01 176.66 1,111.34 31.01 0.00 0.00 30 114,851.31
52 05/08/2024 1,319.01 66.86 1,221.19 30.96 0.00 0.00 33 114,674.66
53 03/09/2024 1,319.01 216.22 1,071.85 30.94 0.00 0.00 29 114,607.80
54 03/10/2024 1,319.01 181.23 1,106.90 30.89 0.00 0.00 30 114,391.58
55 04/11/2024 1,319.01 108.98 1,179.20 30.84 0.00 0.00 32 114,210.35
56 03/12/2024 1,319.01 221.09 1,067.11 30.81 0.00 0.00 29 114,101.38
57 03/01/2025 1,319.01 149.40 1,138.86 30.75 0.00 0.00 31 113,880.29
58 03/02/2025 1,319.01 150.93 1,137.37 30.71 0.00 0.00 31 113,730.89
59 03/03/2025 1,319.01 262.90 1,025.44 30.67 0.00 0.00 28 113,579.96
60 03/04/2025 1,319.01 155.18 1,133.23 30.60 0.00 0.00 31 113,317.06
61 05/05/2025 1,319.01 120.08 1,168.37 30.55 0.00 0.00 32 113,161.87
62 03/06/2025 1,319.01 231.28 1,057.20 30.52 0.00 0.00 29 113,041.79
63 03/07/2025 1,319.01 196.95 1,091.60 30.46 0.00 0.00 30 112,810.50
64 04/08/2025 1,319.01 125.89 1,162.71 30.41 0.00 0.00 32 112,613.55
65 03/09/2025 1,319.01 200.17 1,088.47 30.37 0.00 0.00 30 112,487.66
66 03/10/2025 1,319.01 202.16 1,086.54 30.32 0.00 0.00 30 112,287.49
67 03/11/2025 1,319.01 167.83 1,120.91 30.26 0.00 0.00 31 112,085.34
68 03/12/2025 1,319.01 205.84 1,082.96 30.22 0.00 0.00 30 111,917.50
69 05/01/2026 1,319.01 99.21 1,189.63 30.16 0.00 0.00 33 111,711.67
70 03/02/2026 1,319.01 245.04 1,043.84 30.14 0.00 0.00 29 111,612.45
71 03/03/2026 1,319.01 283.47 1,005.47 30.07 0.00 0.00 28 111,367.41
72 03/04/2026 1,319.01 178.12 1,110.90 29.99 0.00 0.00 31 111,083.94
73 04/05/2026 1,319.01 179.95 1,109.12 29.94 0.00 0.00 31 110,905.82
74 03/06/2026 1,319.01 217.69 1,071.43 29.90 0.00 0.00 30 110,725.87
 Hoja1

75 03/07/2026 1,319.01 219.85 1,069.32 29.84 0.00 0.00 30 110,508.19

76 03/08/2026 1,319.01 186.29 1,102.94 29.78 0.00 0.00 31 110,288.33
77 03/09/2026 1,319.01 188.20 1,101.08 29.73 0.00 0.00 31 110,102.04
78 05/10/2026 1,319.01 154.50 1,134.84 29.68 0.00 0.00 32 109,913.84
79 03/11/2026 1,319.01 262.87 1,026.51 29.64 0.00 0.00 29 109,759.34
80 03/12/2026 1,319.01 229.92 1,059.53 29.56 0.00 0.00 30 109,496.47
81 04/01/2027 1,319.01 161.35 1,128.15 29.50 0.00 0.00 32 109,266.56
82 03/02/2027 1,319.01 233.81 1,055.74 29.46 0.00 0.00 30 109,105.20
83 03/03/2027 1,319.01 306.68 982.93 29.40 0.00 0.00 28 108,871.40
84 05/04/2027 1,319.01 133.58 1,156.12 29.31 0.00 0.00 33 108,564.71
85 03/05/2027 1,319.01 310.78 978.96 29.28 0.00 0.00 28 108,431.14
86 03/06/2027 1,319.01 208.56 1,081.26 29.19 0.00 0.00 31 108,120.36
87 05/07/2027 1,319.01 175.71 1,114.17 29.14 0.00 0.00 32 107,911.81
88 03/08/2027 1,319.01 282.34 1,007.58 29.09 0.00 0.00 29 107,736.10
89 03/09/2027 1,319.01 215.40 1,074.59 29.01 0.00 0.00 31 107,453.76
90 04/10/2027 1,319.01 217.61 1,072.44 28.95 0.00 0.00 31 107,238.36
91 03/11/2027 1,319.01 254.54 1,035.57 28.90 0.00 0.00 30 107,020.74
92 03/12/2027 1,319.01 257.07 1,033.11 28.83 0.00 0.00 30 106,766.20
93 03/01/2028 1,319.01 225.10 1,065.15 28.76 0.00 0.00 31 106,509.13
94 03/02/2028 1,319.01 227.42 1,062.90 28.70 0.00 0.00 31 106,284.03
95 03/03/2028 1,319.01 298.50 991.88 28.64 0.00 0.00 29 106,056.61
96 03/04/2028 1,319.01 232.82 1,057.64 28.55 0.00 0.00 31 105,758.11
97 03/05/2028 1,319.01 269.42 1,021.10 28.49 0.00 0.00 30 105,525.29
98 05/06/2028 1,319.01 169.71 1,120.89 28.42 0.00 0.00 33 105,255.88
99 03/07/2028 1,319.01 341.88 948.76 28.37 0.00 0.00 28 105,086.17
100 03/08/2028 1,319.01 243.23 1,047.50 28.28 0.00 0.00 31 104,744.30
101 04/09/2028 1,319.01 211.84 1,078.95 28.22 0.00 0.00 32 104,501.07
102 03/10/2028 1,319.01 315.50 975.35 28.16 0.00 0.00 29 104,289.22
103 03/11/2028 1,319.01 251.14 1,039.79 28.07 0.00 0.00 31 103,973.72
104 04/12/2028 1,319.01 253.72 1,037.28 28.01 0.00 0.00 31 103,722.57
105 03/01/2029 1,319.01 289.87 1,001.20 27.94 0.00 0.00 30 103,468.85
106 05/02/2029 1,319.01 192.38 1,098.77 27.86 0.00 0.00 33 103,178.98
107 05/03/2029 1,319.01 361.40 929.80 27.81 0.00 0.00 28 102,986.60
108 03/04/2029 1,319.01 331.52 959.78 27.71 0.00 0.00 29 102,625.20
109 03/05/2029 1,319.01 301.56 989.83 27.62 0.00 0.00 30 102,293.68
110 04/06/2029 1,319.01 238.42 1,053.05 27.54 0.00 0.00 32 101,992.12
111 03/07/2029 1,319.01 339.90 951.63 27.47 0.00 0.00 29 101,753.70
112 03/08/2029 1,319.01 277.44 1,014.19 27.38 0.00 0.00 31 101,413.79
113 03/09/2029 1,319.01 280.29 1,011.42 27.31 0.00 0.00 31 101,136.36
114 03/10/2029 1,319.01 315.86 975.92 27.23 0.00 0.00 30 100,856.07
115 05/11/2029 1,319.01 221.20 1,070.67 27.15 0.00 0.00 33 100,540.21
116 03/12/2029 1,319.01 386.21 905.72 27.09 0.00 0.00 28 100,319.02
117 03/01/2030 1,319.01 292.65 999.38 26.98 0.00 0.00 31 99,932.81
118 04/02/2030 1,319.01 263.34 1,028.76 26.90 0.00 0.00 32 99,640.17
119 04/03/2030 1,319.01 394.97 897.21 26.83 0.00 0.00 28 99,376.82
120 03/04/2030 1,319.01 334.50 957.79 26.73 0.00 0.00 30 98,981.86
121 03/05/2030 1,319.01 337.83 954.55 26.63 0.00 0.00 30 98,647.36
122 03/06/2030 1,319.01 309.32 983.15 26.54 0.00 0.00 31 98,309.53
123 03/07/2030 1,319.01 344.26 948.29 26.46 0.00 0.00 30 98,000.21
124 05/08/2030 1,319.01 252.69 1,039.95 26.37 0.00 0.00 33 97,655.95
125 03/09/2030 1,319.01 381.76 910.95 26.30 0.00 0.00 29 97,403.26
126 03/10/2030 1,319.01 354.00 938.82 26.20 0.00 0.00 30 97,021.50
127 04/11/2030 1,319.01 294.84 998.07 26.10 0.00 0.00 32 96,667.50
128 03/12/2030 1,319.01 391.68 901.31 26.02 0.00 0.00 29 96,372.66
129 03/01/2031 1,319.01 333.23 959.86 25.91 0.00 0.00 31 95,980.98
130 03/02/2031 1,319.01 336.66 956.53 25.82 0.00 0.00 31 95,647.75
131 03/03/2031 1,319.01 432.77 860.51 25.73 0.00 0.00 28 95,311.09
132 03/04/2031 1,319.01 344.56 948.83 25.62 0.00 0.00 31 94,878.32
133 05/05/2031 1,319.01 317.44 976.04 25.52 0.00 0.00 32 94,533.76
134 03/06/2031 1,319.01 412.43 881.14 25.44 0.00 0.00 29 94,216.32
135 03/07/2031 1,319.01 386.00 907.68 25.33 0.00 0.00 30 93,803.89
136 04/08/2031 1,319.01 329.27 964.52 25.22 0.00 0.00 32 93,417.89
137 03/09/2031 1,319.01 393.12 900.76 25.13 0.00 0.00 30 93,088.62
138 03/10/2031 1,319.01 397.03 896.96 25.03 0.00 0.00 30 92,695.50
139 03/11/2031 1,319.01 371.06 923.03 24.92 0.00 0.00 31 92,298.48
140 03/12/2031 1,319.01 404.66 889.52 24.82 0.00 0.00 30 91,927.42
141 05/01/2032 1,319.01 319.66 974.64 24.71 0.00 0.00 33 91,522.76
142 03/02/2032 1,319.01 441.42 852.96 24.62 0.00 0.00 29 91,203.10
143 03/03/2032 1,319.01 445.67 848.83 24.51 0.00 0.00 29 90,761.68
144 05/04/2032 1,319.01 332.84 961.79 24.39 0.00 0.00 33 90,316.01
145 03/05/2032 1,319.01 482.31 812.40 24.30 0.00 0.00 28 89,983.17
146 03/06/2032 1,319.01 399.79 895.06 24.17 0.00 0.00 31 89,500.86
147 05/07/2032 1,319.01 375.00 919.95 24.06 0.00 0.00 32 89,101.07
148 03/08/2032 1,319.01 465.26 829.80 23.96 0.00 0.00 29 88,726.07
149 03/09/2032 1,319.01 412.52 882.65 23.83 0.00 0.00 31 88,260.81
150 04/10/2032 1,319.01 416.76 878.53 23.72 0.00 0.00 31 87,848.28
151 03/11/2032 1,319.01 449.38 846.02 23.61 0.00 0.00 30 87,431.52
152 03/12/2032 1,319.01 453.85 841.67 23.49 0.00 0.00 30 86,982.14
153 03/01/2033 1,319.01 430.32 865.33 23.36 0.00 0.00 31 86,528.29
154 03/02/2033 1,319.01 434.74 861.03 23.25 0.00 0.00 31 86,097.97
155 03/03/2033 1,319.01 522.48 773.40 23.13 0.00 0.00 28 85,663.23
156 04/04/2033 1,319.01 416.96 879.06 22.99 0.00 0.00 32 85,140.75
157 03/05/2033 1,319.01 503.77 792.36 22.88 0.00 0.00 29 84,723.79
 Hoja1

158 03/06/2033 1,319.01 454.03 842.24 22.74 0.00 0.00 31 84,220.02

159 04/07/2033 1,319.01 458.69 837.70 22.62 0.00 0.00 31 83,765.99
160 03/08/2033 1,319.01 490.40 806.11 22.49 0.00 0.00 30 83,307.31
161 05/09/2033 1,319.01 414.72 881.93 22.36 0.00 0.00 33 82,816.90
162 03/10/2033 1,319.01 552.80 743.96 22.25 0.00 0.00 28 82,402.18
163 03/11/2033 1,319.01 478.37 818.54 22.10 0.00 0.00 31 81,849.38
164 05/12/2033 1,319.01 456.90 840.14 21.97 0.00 0.00 32 81,371.01
165 03/01/2034 1,319.01 540.43 756.74 21.85 0.00 0.00 29 80,914.10
166 03/02/2034 1,319.01 493.53 803.78 21.70 0.00 0.00 31 80,373.68
167 03/03/2034 1,319.01 576.25 721.19 21.57 0.00 0.00 28 79,880.15
168 03/04/2034 1,319.01 504.52 793.08 21.41 0.00 0.00 31 79,303.89
169 03/05/2034 1,319.01 535.24 762.49 21.28 0.00 0.00 30 78,799.38
170 05/06/2034 1,319.01 464.43 833.45 21.13 0.00 0.00 33 78,264.14
171 03/07/2034 1,319.01 595.60 702.41 21.01 0.00 0.00 28 77,799.70
172 03/08/2034 1,319.01 526.08 772.08 20.85 0.00 0.00 31 77,204.11
173 04/09/2034 1,319.01 506.62 791.68 20.70 0.00 0.00 32 76,678.02
174 03/10/2034 1,319.01 586.06 712.38 20.57 0.00 0.00 29 76,171.40
175 03/11/2034 1,319.01 542.71 755.89 20.41 0.00 0.00 31 75,585.34
176 04/12/2034 1,319.01 548.28 750.47 20.26 0.00 0.00 31 75,042.63
177 03/01/2035 1,319.01 578.06 720.84 20.11 0.00 0.00 30 74,494.35
178 05/02/2035 1,319.01 511.91 787.15 19.96 0.00 0.00 33 73,916.29
179 05/03/2035 1,319.01 636.47 662.72 19.82 0.00 0.00 28 73,404.38
180 03/04/2035 1,319.01 618.81 680.55 19.65 0.00 0.00 29 72,767.91
181 03/05/2035 1,319.01 601.39 698.14 19.48 0.00 0.00 30 72,149.10
182 04/06/2035 1,319.01 560.98 738.72 19.32 0.00 0.00 32 71,547.71
183 03/07/2035 1,319.01 635.95 663.89 19.17 0.00 0.00 29 70,986.73
184 03/08/2035 1,319.01 596.47 703.55 18.99 0.00 0.00 31 70,350.78
185 03/09/2035 1,319.01 602.60 697.58 18.83 0.00 0.00 31 69,754.31
186 03/10/2035 1,319.01 631.20 669.14 18.67 0.00 0.00 30 69,151.72
187 05/11/2035 1,319.01 570.82 729.69 18.50 0.00 0.00 33 68,520.52
188 03/12/2035 1,319.01 687.19 613.48 18.35 0.00 0.00 28 67,949.69
189 03/01/2036 1,319.01 628.19 672.66 18.16 0.00 0.00 31 67,262.50
190 04/02/2036 1,319.01 613.03 687.99 17.99 0.00 0.00 32 66,634.32
191 03/03/2036 1,319.01 705.12 596.07 17.83 0.00 0.00 28 66,021.28
192 03/04/2036 1,319.01 648.18 653.20 17.64 0.00 0.00 31 65,316.16
193 05/05/2036 1,319.01 633.87 667.68 17.46 0.00 0.00 32 64,667.99
194 03/06/2036 1,319.01 702.85 598.87 17.29 0.00 0.00 29 64,034.12
195 03/07/2036 1,319.01 689.09 612.82 17.10 0.00 0.00 30 63,331.27
196 04/08/2036 1,319.01 655.33 646.77 16.91 0.00 0.00 32 62,642.17
197 03/09/2036 1,319.01 702.47 599.81 16.74 0.00 0.00 30 61,986.84
198 03/10/2036 1,319.01 709.45 593.01 16.55 0.00 0.00 30 61,284.38
199 03/11/2036 1,319.01 696.87 605.78 16.36 0.00 0.00 31 60,574.93
200 03/12/2036 1,319.01 723.44 579.40 16.17 0.00 0.00 30 59,878.05
201 05/01/2037 1,319.01 673.09 629.95 15.97 0.00 0.00 33 59,154.61
202 03/02/2037 1,319.01 756.28 546.94 15.79 0.00 0.00 29 58,481.52
203 03/03/2037 1,319.01 782.26 521.17 15.59 0.00 0.00 28 57,725.24
204 03/04/2037 1,319.01 734.18 569.46 15.37 0.00 0.00 31 56,942.98
205 04/05/2037 1,319.01 741.72 562.12 15.18 0.00 0.00 31 56,208.81
206 03/06/2037 1,319.01 767.31 536.72 14.98 0.00 0.00 30 55,467.09
207 03/07/2037 1,319.01 774.95 529.30 14.77 0.00 0.00 30 54,699.78
208 03/08/2037 1,319.01 765.17 539.28 14.56 0.00 0.00 31 53,924.83
209 03/09/2037 1,319.01 773.03 531.62 14.35 0.00 0.00 31 53,159.66
210 05/10/2037 1,319.01 763.98 540.88 14.14 0.00 0.00 32 52,386.63
211 03/11/2037 1,319.01 822.28 482.79 13.94 0.00 0.00 29 51,622.64
212 03/12/2037 1,319.01 813.73 491.56 13.72 0.00 0.00 30 50,800.36
213 04/01/2038 1,319.01 789.41 516.10 13.50 0.00 0.00 32 49,986.63
214 03/02/2038 1,319.01 829.68 476.05 13.28 0.00 0.00 30 49,197.22
215 03/03/2038 1,319.01 869.27 436.68 13.06 0.00 0.00 28 48,367.55
216 05/04/2038 1,319.01 800.37 505.82 12.82 0.00 0.00 33 47,498.28
217 03/05/2038 1,319.01 884.79 421.61 12.61 0.00 0.00 28 46,697.91
218 03/06/2038 1,319.01 848.48 458.16 12.37 0.00 0.00 31 45,813.11
219 05/07/2038 1,319.01 842.62 464.25 12.14 0.00 0.00 32 44,964.63
220 03/08/2038 1,319.01 894.45 412.64 11.91 0.00 0.00 29 44,122.01
221 03/09/2038 1,319.01 875.04 432.30 11.67 0.00 0.00 31 43,227.56
222 04/10/2038 1,319.01 884.03 423.55 11.44 0.00 0.00 31 42,352.52
223 03/11/2038 1,319.01 906.55 401.26 11.20 0.00 0.00 30 41,468.49
224 03/12/2038 1,319.01 915.57 392.49 10.95 0.00 0.00 30 40,561.94
225 03/01/2039 1,319.01 911.82 396.48 10.70 0.00 0.00 31 39,646.37
226 03/02/2039 1,319.01 921.19 387.37 10.46 0.00 0.00 31 38,734.55
227 03/03/2039 1,319.01 967.41 341.39 10.21 0.00 0.00 28 37,813.37
228 04/04/2039 1,319.01 928.63 380.43 9.95 0.00 0.00 32 36,845.96
229 03/05/2039 1,319.01 973.40 335.91 9.70 0.00 0.00 29 35,917.33
230 03/06/2039 1,319.01 960.12 349.46 9.43 0.00 0.00 31 34,943.93
231 04/07/2039 1,319.01 969.98 339.86 9.18 0.00 0.00 31 33,983.81
232 03/08/2039 1,319.01 990.64 319.45 8.91 0.00 0.00 30 33,013.83
233 05/09/2039 1,319.01 969.34 341.02 8.65 0.00 0.00 33 32,023.19
234 03/10/2039 1,319.01 1,030.26 280.37 8.38 0.00 0.00 28 31,053.85
235 03/11/2039 1,319.01 1,010.65 300.25 8.11 0.00 0.00 31 30,023.59
236 05/12/2039 1,319.01 1,011.62 299.55 7.83 0.00 0.00 32 29,012.93
237 03/01/2040 1,319.01 1,049.57 261.88 7.56 0.00 0.00 29 28,001.31
238 03/02/2040 1,319.01 1,042.20 269.53 7.28 0.00 0.00 31 26,951.74
239 05/03/2040 1,319.01 1,052.91 259.11 7.00 0.00 0.00 31 25,909.54
240 03/04/2040 1,319.01 1,079.83 232.47 6.71 0.00 0.00 29 24,856.63
 Hoja1

241 03/05/2040 1,319.01 1,082.52 230.07 6.42 0.00 0.00 30 23,776.80

242 04/06/2040 1,319.01 1,078.57 234.31 6.13 0.00 0.00 32 22,694.28
243 03/07/2040 1,319.01 1,111.02 202.16 5.84 0.00 0.00 29 21,615.72
244 03/08/2040 1,319.01 1,108.42 205.06 5.54 0.00 0.00 31 20,504.70
245 03/09/2040 1,319.01 1,119.80 193.97 5.24 0.00 0.00 31 19,396.28
246 03/10/2040 1,319.01 1,137.22 176.85 4.93 0.00 0.00 30 18,276.48
247 05/11/2040 1,319.01 1,131.86 182.52 4.63 0.00 0.00 33 17,139.26
248 03/12/2040 1,319.01 1,170.17 144.52 4.32 0.00 0.00 28 16,007.40
249 03/01/2041 1,319.01 1,166.62 148.38 4.01 0.00 0.00 31 14,837.23
250 04/02/2041 1,319.01 1,174.17 141.15 3.69 0.00 0.00 32 13,670.60
251 04/03/2041 1,319.01 1,202.81 112.82 3.37 0.00 0.00 28 12,496.43
252 03/04/2041 1,319.01 1,206.68 109.28 3.05 0.00 0.00 30 11,293.62
253 03/05/2041 1,319.01 1,218.68 97.61 2.72 0.00 0.00 30 10,086.94
254 03/06/2041 1,319.01 1,227.93 88.69 2.39 0.00 0.00 31 8,868.26
255 03/07/2041 1,319.01 1,243.02 73.93 2.06 0.00 0.00 30 7,640.33
256 05/08/2041 1,319.01 1,249.16 68.13 1.73 0.00 0.00 33 6,397.31
257 03/09/2041 1,319.01 1,269.47 48.15 1.39 0.00 0.00 29 5,148.16
258 03/10/2041 1,319.01 1,280.43 37.53 1.05 0.00 0.00 30 3,878.69
259 04/11/2041 1,319.01 1,291.48 26.83 0.70 0.00 0.00 32 2,598.25
260 03/12/2041 1,319.35 1,306.77 12.22 0.35 0.00 0.00 29 1,306.77
Totales 342,942.89 121,039.01 215,936.31 5,967.57 0.00

Cronograma preliminar, sujeto a aprobación.No representa compromiso , obligación o contrato por parte de
Banco GNB Perú S.A. La cuota total no incluye ITF. Consulte nuestro tarifario Web al momnento de
realizar la simulación. El cronograma definitivo será entregado en un plazo no mayor a 30 días posteriores
a la fecha de desembolso del crédito y formará parte integrante del contrato respectivo. El periodo de
gracia se contabiliza desde la fecha de desembolso hasta la generación de la primera cuota, teniendo como
opciones 1 ó 2 meses de gracia. (1) Cobro mensual. Se calcula sobre el saldo del préstamo. (2) Cobro
mensual.
 Hoja1

Nuevo % 9.75% 0.00% Total Fila Nro Inicio Importe

Años 15 12 1 1.00
Mes inicio 180 999,999 1 2 1.00
Capital 120,000.00 3 1.00

Ver Datos Mes de diferencia 80 4 201,000.00

Fecha de desembolso 4/3/2035 5 201,000.00
Fila 188 6 201,000.00

Nuevo capital 48,889.92 71,110.08 7 401,000.00

Monto total 237,421.77 0 8 401,000.00
Monto amortización 48,889.92 8594.649236 9 401,000.00
Total interes 183,456.70 9473.064 10 651,000.00
0 11 651,000.00
1: Tasa fija 2: Tasa mixt 8599.7751 12 651,000.00
0
5075.151
0
 Hoja1

Final Importe Inicio mes Final mes Años % Tasa % %

200,000.00 12 120 5 9.75% 7.00% 2.75%
200,000.00 121 180 10 9.75% 7.00% 2.75%
200,000.00 181 999,999 15 9.75% 7.00% 2.75%

400,000.00 12 120 5 9.75% 7.00% 2.75%

400,000.00 121 180 10 9.75% 7.00% 2.75%
400,000.00 181 999,999 15 9.75% 7.00% 2.75%

9.75% 7.00% 2.75%

650,000.00 12 120 5
650,000.00 121 180 10 9.75% 7.00% 2.75%
650,000.00 181 999,999 15 9.75% 7.00% 2.75%
99,999,999,999.00 12 120 5 9.75% 7.00% 2.75%
99,999,999,999.00 121 180 10 9.75% 7.00% 2.75%
99,999,999,999.00 181 999,999 15 9.75% 7.00% 2.75%