20/2/23, 10:07 miCasita Hipotecaria – Simulador de créditos

Imprimir

SIMULACIÓN DE CRÉDITOS HIPOTECARIOS

Producto: FMV Nuevo MiVivienda Fecha de Simulación: 20/02/2023

Moneda: Soles Ingreso Requerido: 6,183.15
Valor de Compra-Venta: 390,000.00 Cuota Mensual: 2,473.26
Cuota Inicial: 140,000.00 Costo Efectivo Anual: 10.51 %
Monto Préstamo: 250,000.00 T. Interés: 9.57 %
Portes: S/. 0.00 T. Seguro Desgravamen: 0.040000 %
Nro. Cuotas: 240 T. Seguro Vivivienda: 0.023000 %
Periodo de Gracia: 1 Día Vcto.: 01
Seguro Desgravamen: INDIVIDUAL Cuotas Dobles: NO

TRAMO NO CONCESIONAL
SEG. SEG. TOTAL SALDO
CUOTA F. VCTO CAPITAL INTERÉS PORTES
PREST. VIVIENDA CUOTA CAPITAL
001 01/04/2023 0.00 0.00 0.00 0.00 0.00 0.00 252,749.56
002 01/05/2023 375.26 1,932.32 101.10 64.58 0.00 2,473.26 252,374.30
003 01/06/2023 310.34 1,994.02 104.32 64.58 0.00 2,473.26 252,063.96
004 01/07/2023 380.77 1,927.08 100.83 64.58 0.00 2,473.26 251,683.19
005 01/08/2023 316.09 1,988.56 104.03 64.58 0.00 2,473.26 251,367.10
006 01/09/2023 318.72 1,986.06 103.90 64.58 0.00 2,473.26 251,048.38
007 01/10/2023 388.95 1,919.31 100.42 64.58 0.00 2,473.26 250,659.43
008 01/11/2023 324.60 1,980.47 103.61 64.58 0.00 2,473.26 250,334.83
009 01/12/2023 394.69 1,913.86 100.13 64.58 0.00 2,473.26 249,940.14
010 01/01/2024 330.58 1,974.79 103.31 64.58 0.00 2,473.26 249,609.56
011 01/02/2024 333.33 1,972.18 103.17 64.58 0.00 2,473.26 249,276.23
012 01/03/2024 470.28 1,842.01 96.39 64.58 0.00 2,473.26 248,805.95
013 01/04/2024 340.01 1,965.83 102.84 64.58 0.00 2,473.26 248,465.94
014 01/05/2024 409.72 1,899.57 99.39 64.58 0.00 2,473.26 248,056.22
015 01/06/2024 346.25 1,959.90 102.53 64.58 0.00 2,473.26 247,709.97
016 01/07/2024 415.81 1,893.79 99.08 64.58 0.00 2,473.26 247,294.16
017 01/08/2024 352.58 1,953.88 102.22 64.58 0.00 2,473.26 246,941.58
018 01/09/2024 355.51 1,951.10 102.07 64.58 0.00 2,473.26 246,586.07
019 01/10/2024 424.85 1,885.20 98.63 64.58 0.00 2,473.26 246,161.22
020 01/11/2024 362.00 1,944.93 101.75 64.58 0.00 2,473.26 245,799.22
021 01/12/2024 431.18 1,879.18 98.32 64.58 0.00 2,473.26 245,368.04
022 01/01/2025 368.60 1,938.66 101.42 64.58 0.00 2,473.26 244,999.44
023 01/02/2025 371.66 1,935.75 101.27 64.58 0.00 2,473.26 244,627.78
024 01/03/2025 572.25 1,745.10 91.33 64.58 0.00 2,473.26 244,055.53
025 01/04/2025 379.51 1,928.29 100.88 64.58 0.00 2,473.26 243,676.02
026 01/05/2025 448.26 1,862.95 97.47 64.58 0.00 2,473.26 243,227.76
027 01/06/2025 386.40 1,921.75 100.53 64.58 0.00 2,473.26 242,841.36
028 01/07/2025 454.97 1,856.57 97.14 64.58 0.00 2,473.26 242,386.39
029 01/08/2025 393.39 1,915.10 100.19 64.58 0.00 2,473.26 241,993.00
030 01/09/2025 396.66 1,912.00 100.02 64.58 0.00 2,473.26 241,596.34
031 01/10/2025 464.99 1,847.05 96.64 64.58 0.00 2,473.26 241,131.35
032 01/11/2025 403.82 1,905.19 99.67 64.58 0.00 2,473.26 240,727.53
033 01/12/2025 471.98 1,840.41 96.29 64.58 0.00 2,473.26 240,255.55
034 01/01/2026 411.10 1,898.27 99.31 64.58 0.00 2,473.26 239,844.45
035 01/02/2026 414.52 1,895.02 99.14 64.58 0.00 2,473.26 239,429.93
036 01/03/2026 611.27 1,708.02 89.39 64.58 0.00 2,473.26 238,818.66
037 01/04/2026 423.05 1,886.92 98.71 64.58 0.00 2,473.26 238,395.61
www.micasita.com.pe/simulador-de-creditos/ 1/5
20/2/23, 10:07 miCasita Hipotecaria – Simulador de créditos

038 01/05/2026 490.74 1,822.58 95.36 64.58 0.00 2,473.26 237,904.87

039 01/06/2026 430.65 1,879.70 98.33 64.58 0.00 2,473.26 237,474.22
040 01/07/2026 498.15 1,815.54 94.99 64.58 0.00 2,473.26 236,976.07
041 01/08/2026 438.37 1,872.36 97.95 64.58 0.00 2,473.26 236,537.70
042 01/09/2026 442.02 1,868.89 97.77 64.58 0.00 2,473.26 236,095.68
043 01/10/2026 509.24 1,805.00 94.44 64.58 0.00 2,473.26 235,586.44
044 01/11/2026 449.92 1,861.38 97.38 64.58 0.00 2,473.26 235,136.52
045 01/12/2026 516.97 1,797.66 94.05 64.58 0.00 2,473.26 234,619.55
046 01/01/2027 457.96 1,853.74 96.98 64.58 0.00 2,473.26 234,161.59
047 01/02/2027 461.77 1,850.12 96.79 64.58 0.00 2,473.26 233,699.82
048 01/03/2027 654.28 1,667.15 87.25 64.58 0.00 2,473.26 233,045.54
049 01/04/2027 471.05 1,841.30 96.33 64.58 0.00 2,473.26 232,574.49
050 01/05/2027 537.57 1,778.08 93.03 64.58 0.00 2,473.26 232,036.92
051 01/06/2027 479.44 1,833.33 95.91 64.58 0.00 2,473.26 231,557.48
052 01/07/2027 545.76 1,770.30 92.62 64.58 0.00 2,473.26 231,011.72
053 01/08/2027 487.96 1,825.23 95.49 64.58 0.00 2,473.26 230,523.76
054 01/09/2027 492.02 1,821.38 95.28 64.58 0.00 2,473.26 230,031.74
055 01/10/2027 558.03 1,758.64 92.01 64.58 0.00 2,473.26 229,473.71
056 01/11/2027 500.75 1,813.08 94.85 64.58 0.00 2,473.26 228,972.96
057 01/12/2027 566.55 1,750.54 91.59 64.58 0.00 2,473.26 228,406.41
058 01/01/2028 509.62 1,804.65 94.41 64.58 0.00 2,473.26 227,896.79
059 01/02/2028 513.86 1,800.62 94.20 64.58 0.00 2,473.26 227,382.93
060 01/03/2028 640.53 1,680.23 87.92 64.58 0.00 2,473.26 226,742.40
061 01/04/2028 523.46 1,791.50 93.72 64.58 0.00 2,473.26 226,218.94
062 01/05/2028 588.70 1,729.49 90.49 64.58 0.00 2,473.26 225,630.24
063 01/06/2028 532.71 1,782.71 93.26 64.58 0.00 2,473.26 225,097.53
064 01/07/2028 597.73 1,720.91 90.04 64.58 0.00 2,473.26 224,499.80
065 01/08/2028 542.11 1,773.78 92.79 64.58 0.00 2,473.26 223,957.69
066 01/09/2028 546.61 1,769.50 92.57 64.58 0.00 2,473.26 223,411.08
067 01/10/2028 611.30 1,708.02 89.36 64.58 0.00 2,473.26 222,799.78
068 01/11/2028 556.24 1,760.35 92.09 64.58 0.00 2,473.26 222,243.54
069 01/12/2028 620.68 1,699.10 88.90 64.58 0.00 2,473.26 221,622.86
070 01/01/2029 566.03 1,751.05 91.60 64.58 0.00 2,473.26 221,056.83
071 01/02/2029 570.73 1,746.58 91.37 64.58 0.00 2,473.26 220,486.10
072 01/03/2029 753.49 1,572.88 82.31 64.58 0.00 2,473.26 219,732.61
073 01/04/2029 581.74 1,736.12 90.82 64.58 0.00 2,473.26 219,150.87
074 01/05/2029 645.57 1,675.45 87.66 64.58 0.00 2,473.26 218,505.30
075 01/06/2029 591.94 1,726.42 90.32 64.58 0.00 2,473.26 217,913.36
076 01/07/2029 655.52 1,665.99 87.17 64.58 0.00 2,473.26 217,257.84
077 01/08/2029 602.32 1,716.56 89.80 64.58 0.00 2,473.26 216,655.52
078 01/09/2029 607.33 1,711.80 89.55 64.58 0.00 2,473.26 216,048.19
079 01/10/2029 670.53 1,651.73 86.42 64.58 0.00 2,473.26 215,377.66
080 01/11/2029 617.95 1,701.71 89.02 64.58 0.00 2,473.26 214,759.71
081 01/12/2029 680.90 1,641.88 85.90 64.58 0.00 2,473.26 214,078.81
082 01/01/2030 628.74 1,691.45 88.49 64.58 0.00 2,473.26 213,450.07
083 01/02/2030 633.97 1,686.48 88.23 64.58 0.00 2,473.26 212,816.10
084 01/03/2030 811.06 1,518.17 79.45 64.58 0.00 2,473.26 212,005.04
085 01/04/2030 645.99 1,675.06 87.63 64.58 0.00 2,473.26 211,359.05
086 01/05/2030 708.26 1,615.88 84.54 64.58 0.00 2,473.26 210,650.79
087 01/06/2030 657.25 1,664.36 87.07 64.58 0.00 2,473.26 209,993.54
088 01/07/2030 719.24 1,605.44 84.00 64.58 0.00 2,473.26 209,274.30
089 01/08/2030 668.70 1,653.48 86.50 64.58 0.00 2,473.26 208,605.60
090 01/09/2030 674.26 1,648.20 86.22 64.58 0.00 2,473.26 207,931.34
091 01/10/2030 735.83 1,589.68 83.17 64.58 0.00 2,473.26 207,195.51
092 01/11/2030 685.98 1,637.06 85.64 64.58 0.00 2,473.26 206,509.53
093 01/12/2030 747.27 1,578.81 82.60 64.58 0.00 2,473.26 205,762.26
094 01/01/2031 697.89 1,625.74 85.05 64.58 0.00 2,473.26 205,064.37
095 01/02/2031 703.70 1,620.22 84.76 64.58 0.00 2,473.26 204,360.67
096 01/03/2031 874.54 1,457.85 76.29 64.58 0.00 2,473.26 203,486.13
www.micasita.com.pe/simulador-de-creditos/ 2/5
20/2/23, 10:07 miCasita Hipotecaria – Simulador de créditos

097 01/04/2031 716.82 1,607.75 84.11 64.58 0.00 2,473.26 202,769.31

098 01/05/2031 777.36 1,550.21 81.11 64.58 0.00 2,473.26 201,991.95
099 01/06/2031 729.24 1,595.95 83.49 64.58 0.00 2,473.26 201,262.71
100 01/07/2031 789.48 1,538.69 80.51 64.58 0.00 2,473.26 200,473.23
101 01/08/2031 741.87 1,583.95 82.86 64.58 0.00 2,473.26 199,731.36
102 01/09/2031 748.03 1,578.09 82.56 64.58 0.00 2,473.26 198,983.33
103 01/10/2031 807.82 1,521.27 79.59 64.58 0.00 2,473.26 198,175.51
104 01/11/2031 760.98 1,565.79 81.91 64.58 0.00 2,473.26 197,414.53
105 01/12/2031 820.44 1,509.27 78.97 64.58 0.00 2,473.26 196,594.09
106 01/01/2032 774.12 1,553.30 81.26 64.58 0.00 2,473.26 195,819.97
107 01/02/2032 780.56 1,547.18 80.94 64.58 0.00 2,473.26 195,039.41
108 01/03/2032 892.04 1,441.23 75.41 64.58 0.00 2,473.26 194,147.37
109 01/04/2032 794.46 1,533.97 80.25 64.58 0.00 2,473.26 193,352.91
110 01/05/2032 853.12 1,478.22 77.34 64.58 0.00 2,473.26 192,499.79
111 01/06/2032 808.16 1,520.95 79.57 64.58 0.00 2,473.26 191,691.63
112 01/07/2032 866.48 1,465.52 76.68 64.58 0.00 2,473.26 190,825.15
113 01/08/2032 822.09 1,507.72 78.87 64.58 0.00 2,473.26 190,003.06
114 01/09/2032 828.92 1,501.22 78.54 64.58 0.00 2,473.26 189,174.14
115 01/10/2032 886.74 1,446.27 75.67 64.58 0.00 2,473.26 188,287.40
116 01/11/2032 843.18 1,487.67 77.83 64.58 0.00 2,473.26 187,444.22
117 01/12/2032 900.65 1,433.05 74.98 64.58 0.00 2,473.26 186,543.57
118 01/01/2033 857.68 1,473.89 77.11 64.58 0.00 2,473.26 185,685.89
119 01/02/2033 864.82 1,467.11 76.75 64.58 0.00 2,473.26 184,821.07
120 01/03/2033 1,021.22 1,318.46 69.00 64.58 0.00 2,473.26 183,799.85
121 01/04/2033 880.50 1,452.21 75.97 64.58 0.00 2,473.26 182,919.35
122 01/05/2033 937.06 1,398.45 73.17 64.58 0.00 2,473.26 181,982.29
123 01/06/2033 895.61 1,437.85 75.22 64.58 0.00 2,473.26 181,086.68
124 01/07/2033 951.81 1,384.44 72.43 64.58 0.00 2,473.26 180,134.87
125 01/08/2033 910.97 1,423.25 74.46 64.58 0.00 2,473.26 179,223.90
126 01/09/2033 918.54 1,416.06 74.08 64.58 0.00 2,473.26 178,305.36
127 01/10/2033 974.18 1,363.18 71.32 64.58 0.00 2,473.26 177,331.18
128 01/11/2033 934.28 1,401.10 73.30 64.58 0.00 2,473.26 176,396.90
129 01/12/2033 989.53 1,348.59 70.56 64.58 0.00 2,473.26 175,407.37
130 01/01/2034 950.28 1,385.90 72.50 64.58 0.00 2,473.26 174,457.09
131 01/02/2034 958.18 1,378.39 72.11 64.58 0.00 2,473.26 173,498.91
132 01/03/2034 1,106.22 1,237.69 64.77 64.58 0.00 2,473.26 172,392.69
133 01/04/2034 975.34 1,362.08 71.26 64.58 0.00 2,473.26 171,417.35
134 01/05/2034 1,029.59 1,310.52 68.57 64.58 0.00 2,473.26 170,387.76
135 01/06/2034 992.01 1,346.24 70.43 64.58 0.00 2,473.26 169,395.75
136 01/07/2034 1,045.86 1,295.06 67.76 64.58 0.00 2,473.26 168,349.89
137 01/08/2034 1,008.95 1,330.14 69.59 64.58 0.00 2,473.26 167,340.94
138 01/09/2034 1,017.34 1,322.17 69.17 64.58 0.00 2,473.26 166,323.60
139 01/10/2034 1,070.57 1,271.58 66.53 64.58 0.00 2,473.26 165,253.03
140 01/11/2034 1,034.70 1,305.67 68.31 64.58 0.00 2,473.26 164,218.33
141 01/12/2034 1,087.51 1,255.48 65.69 64.58 0.00 2,473.26 163,130.82
142 01/01/2035 1,052.35 1,288.90 67.43 64.58 0.00 2,473.26 162,078.47
143 01/02/2035 1,061.10 1,280.59 66.99 64.58 0.00 2,473.26 161,017.37
144 01/03/2035 1,199.92 1,148.65 60.11 64.58 0.00 2,473.26 159,817.45
145 01/04/2035 1,079.90 1,262.72 66.06 64.58 0.00 2,473.26 158,737.55
146 01/05/2035 1,131.60 1,213.58 63.50 64.58 0.00 2,473.26 157,605.95
147 01/06/2035 1,098.29 1,245.25 65.14 64.58 0.00 2,473.26 156,507.66
148 01/07/2035 1,149.55 1,196.53 62.60 64.58 0.00 2,473.26 155,358.11
149 01/08/2035 1,116.97 1,227.49 64.22 64.58 0.00 2,473.26 154,241.14
150 01/09/2035 1,126.26 1,218.67 63.75 64.58 0.00 2,473.26 153,114.88
151 01/10/2035 1,176.84 1,170.59 61.25 64.58 0.00 2,473.26 151,938.04
152 01/11/2035 1,145.41 1,200.47 62.80 64.58 0.00 2,473.26 150,792.63
153 01/12/2035 1,195.52 1,152.84 60.32 64.58 0.00 2,473.26 149,597.11
154 01/01/2036 1,164.88 1,181.97 61.83 64.58 0.00 2,473.26 148,432.23
155 01/02/2036 1,174.56 1,172.77 61.35 64.58 0.00 2,473.26 147,257.67
www.micasita.com.pe/simulador-de-creditos/ 3/5
20/2/23, 10:07 miCasita Hipotecaria – Simulador de créditos

156 01/03/2036 1,263.59 1,088.15 56.94 64.58 0.00 2,473.26 145,994.08

157 01/04/2036 1,194.83 1,153.51 60.34 64.58 0.00 2,473.26 144,799.25
158 01/05/2036 1,243.74 1,107.02 57.92 64.58 0.00 2,473.26 143,555.51
159 01/06/2036 1,215.10 1,134.24 59.34 64.58 0.00 2,473.26 142,340.41
160 01/07/2036 1,263.52 1,088.22 56.94 64.58 0.00 2,473.26 141,076.89
161 01/08/2036 1,235.72 1,114.65 58.31 64.58 0.00 2,473.26 139,841.17
162 01/09/2036 1,245.99 1,104.89 57.80 64.58 0.00 2,473.26 138,595.18
163 01/10/2036 1,293.65 1,059.59 55.44 64.58 0.00 2,473.26 137,301.53
164 01/11/2036 1,267.11 1,084.82 56.75 64.58 0.00 2,473.26 136,034.42
165 01/12/2036 1,314.26 1,040.01 54.41 64.58 0.00 2,473.26 134,720.16
166 01/01/2037 1,288.57 1,064.43 55.68 64.58 0.00 2,473.26 133,431.59
167 01/02/2037 1,299.28 1,054.25 55.15 64.58 0.00 2,473.26 132,132.31
168 01/03/2037 1,416.76 942.59 49.33 64.58 0.00 2,473.26 130,715.55
169 01/04/2037 1,321.86 1,032.79 54.03 64.58 0.00 2,473.26 129,393.69
170 01/05/2037 1,367.68 989.24 51.76 64.58 0.00 2,473.26 128,026.01
171 01/06/2037 1,344.22 1,011.54 52.92 64.58 0.00 2,473.26 126,681.79
172 01/07/2037 1,389.50 968.51 50.67 64.58 0.00 2,473.26 125,292.29
173 01/08/2037 1,366.95 989.94 51.79 64.58 0.00 2,473.26 123,925.34
174 01/09/2037 1,378.32 979.14 51.22 64.58 0.00 2,473.26 122,547.02
175 01/10/2037 1,422.76 936.90 49.02 64.58 0.00 2,473.26 121,124.26
176 01/11/2037 1,401.60 957.01 50.07 64.58 0.00 2,473.26 119,722.66
177 01/12/2037 1,445.49 915.30 47.89 64.58 0.00 2,473.26 118,277.17
178 01/01/2038 1,425.28 934.51 48.89 64.58 0.00 2,473.26 116,851.89
179 01/02/2038 1,437.13 923.25 48.30 64.58 0.00 2,473.26 115,414.76
180 01/03/2038 1,542.26 823.33 43.09 64.58 0.00 2,473.26 113,872.50
181 01/04/2038 1,461.90 899.71 47.07 64.58 0.00 2,473.26 112,410.60
182 01/05/2038 1,504.32 859.40 44.96 64.58 0.00 2,473.26 110,906.28
183 01/06/2038 1,486.56 876.28 45.84 64.58 0.00 2,473.26 109,419.72
184 01/07/2038 1,528.37 836.54 43.77 64.58 0.00 2,473.26 107,891.35
185 01/08/2038 1,511.63 852.45 44.60 64.58 0.00 2,473.26 106,379.72
186 01/09/2038 1,524.20 840.51 43.97 64.58 0.00 2,473.26 104,855.52
187 01/10/2038 1,565.10 801.64 41.94 64.58 0.00 2,473.26 103,290.42
188 01/11/2038 1,549.89 816.10 42.69 64.58 0.00 2,473.26 101,740.53
189 01/12/2038 1,590.15 777.83 40.70 64.58 0.00 2,473.26 100,150.38
190 01/01/2039 1,575.99 791.29 41.40 64.58 0.00 2,473.26 98,574.39
191 01/02/2039 1,589.10 778.84 40.74 64.58 0.00 2,473.26 96,985.29
192 01/03/2039 1,680.61 691.86 36.21 64.58 0.00 2,473.26 95,304.68
193 01/04/2039 1,616.28 753.01 39.39 64.58 0.00 2,473.26 93,688.40
194 01/05/2039 1,654.93 716.27 37.48 64.58 0.00 2,473.26 92,033.47
195 01/06/2039 1,643.48 727.16 38.04 64.58 0.00 2,473.26 90,389.99
196 01/07/2039 1,681.47 691.05 36.16 64.58 0.00 2,473.26 88,708.52
197 01/08/2039 1,671.12 700.89 36.67 64.58 0.00 2,473.26 87,037.40
198 01/09/2039 1,685.01 687.69 35.98 64.58 0.00 2,473.26 85,352.39
199 01/10/2039 1,722.00 652.54 34.14 64.58 0.00 2,473.26 83,630.39
200 01/11/2039 1,713.34 660.77 34.57 64.58 0.00 2,473.26 81,917.05
201 01/12/2039 1,749.64 626.27 32.77 64.58 0.00 2,473.26 80,167.41
202 01/01/2040 1,742.13 633.41 33.14 64.58 0.00 2,473.26 78,425.28
203 01/02/2040 1,756.62 619.64 32.42 64.58 0.00 2,473.26 76,668.66
204 01/03/2040 1,812.49 566.54 29.65 64.58 0.00 2,473.26 74,856.17
205 01/04/2040 1,786.30 591.44 30.94 64.58 0.00 2,473.26 73,069.87
206 01/05/2040 1,820.82 558.63 29.23 64.58 0.00 2,473.26 71,249.05
207 01/06/2040 1,816.29 562.94 29.45 64.58 0.00 2,473.26 69,432.76
208 01/07/2040 1,850.08 530.83 27.77 64.58 0.00 2,473.26 67,582.68
209 01/08/2040 1,846.78 533.97 27.93 64.58 0.00 2,473.26 65,735.90
210 01/09/2040 1,862.13 519.38 27.17 64.58 0.00 2,473.26 63,873.77
211 01/10/2040 1,894.80 488.33 25.55 64.58 0.00 2,473.26 61,978.97
212 01/11/2040 1,893.36 489.70 25.62 64.58 0.00 2,473.26 60,085.61
213 01/12/2040 1,925.28 459.37 24.03 64.58 0.00 2,473.26 58,160.33
214 01/01/2041 1,925.11 459.53 24.04 64.58 0.00 2,473.26 56,235.22
www.micasita.com.pe/simulador-de-creditos/ 4/5
20/2/23, 10:07 miCasita Hipotecaria – Simulador de créditos

215 01/02/2041 1,941.12 444.32 23.24 64.58 0.00 2,473.26 54,294.10

216 01/03/2041 2,001.09 387.32 20.27 64.58 0.00 2,473.26 52,293.01
217 01/04/2041 1,973.90 413.17 21.61 64.58 0.00 2,473.26 50,319.11
218 01/05/2041 2,003.85 384.70 20.13 64.58 0.00 2,473.26 48,315.26
219 01/06/2041 2,006.97 381.74 19.97 64.58 0.00 2,473.26 46,308.29
220 01/07/2041 2,036.12 354.04 18.52 64.58 0.00 2,473.26 44,272.17
221 01/08/2041 2,040.58 349.80 18.30 64.58 0.00 2,473.26 42,231.59
222 01/09/2041 2,057.55 333.67 17.46 64.58 0.00 2,473.26 40,174.04
223 01/10/2041 2,085.47 307.14 16.07 64.58 0.00 2,473.26 38,088.57
224 01/11/2041 2,092.00 300.94 15.74 64.58 0.00 2,473.26 35,996.57
225 01/12/2041 2,119.08 275.20 14.40 64.58 0.00 2,473.26 33,877.49
226 01/01/2042 2,127.01 267.67 14.00 64.58 0.00 2,473.26 31,750.48
227 01/02/2042 2,144.70 250.86 13.12 64.58 0.00 2,473.26 29,605.78
228 01/03/2042 2,186.43 211.20 11.05 64.58 0.00 2,473.26 27,419.35
229 01/04/2042 2,180.71 216.64 11.33 64.58 0.00 2,473.26 25,238.64
230 01/05/2042 2,205.63 192.95 10.10 64.58 0.00 2,473.26 23,033.01
231 01/06/2042 2,217.18 181.98 9.52 64.58 0.00 2,473.26 20,815.83
232 01/07/2042 2,241.21 159.14 8.33 64.58 0.00 2,473.26 18,574.62
233 01/08/2042 2,254.24 146.76 7.68 64.58 0.00 2,473.26 16,320.38
234 01/09/2042 2,272.98 128.95 6.75 64.58 0.00 2,473.26 14,047.40
235 01/10/2042 2,295.66 107.40 5.62 64.58 0.00 2,473.26 11,751.74
236 01/11/2042 2,310.97 92.85 4.86 64.58 0.00 2,473.26 9,440.77
237 01/12/2042 2,332.72 72.18 3.78 64.58 0.00 2,473.26 7,108.05
238 01/01/2043 2,349.58 56.16 2.94 64.58 0.00 2,473.26 4,758.47
239 01/02/2043 2,369.11 37.60 1.97 64.58 0.00 2,473.26 2,389.36
240 01/03/2043 2,389.36 17.04 0.89 64.58 0.00 2,471.87 0.00
TOTALES 252,749.56 306,868.86 16,054.71 15,435.58 0.00 591,108.71

NOTA .- El presente documento es referencial y puede estar sujeto a variaciones.No implica

la aprobación del cliente por parte de MICASITA HIPOTECARIA para acceder a un Crédito
Hipotecario.MICASITA HIPOTECARIA no asume ninguna responsabilidad por los adelantos
o contratos de arras que pudiesen celebrarse sin su expresa autorización escrita o por la
entrega de suma alguna a un Consejero Hipotecario u otro funcionario de MICASITA
HIPOTECARIA.

www.micasita.com.pe/simulador-de-creditos/ 5/5