Vous êtes sur la page 1sur 4

Elabore el cronograma de pagos para un préstamo

desembolsado por una institución financiera según


los siguientes datos:
MONTO DEL PRÉSTAMO: S/.650.000
PLAZO: 5 AÑOS
FORMA DE PAGO: CUOTAS MENSUALES
PERIODO DE GRACIA: 3 MESES
TASA EFECTIVA ANUAL: 12%

cuota
monto 650,000 mensual
plazo año 5 meses 60
interes anual 12% tasa mensual 0.19%
periodo de gra 3

saldo de
Periodo Amortizacion interes
capital
0 650000 0 0
1 639759 10241 1229
2 629499 10260 1210
3 619220 10279 1190
4 608921 10299 1171
5 598602 10318 1151
6 588264 10338 1132
7 577907 10357 1112
8 567530 10377 1093
9 557133 10397 1073
10 546717 10416 1053
11 536281 10436 1034
12 525825 10456 1014
13 515350 10475 994
14 504855 10495 974
15 494339 10515 954
16 483804 10535 935
17 473249 10555 915
18 462675 10575 895
19 452080 10595 875
20 441465 10615 855
21 430830 10635 835
22 420175 10655 815
23 409499 10675 794
24 398804 10695 774
25 388088 10716 754
26 377352 10736 734
27 366596 10756 713
28 355820 10777 693
29 345023 10797 673
30 334205 10817 652
31 323368 10838 632
32 312509 10858 611
33 301631 10879 591
34 290731 10899 570
35 279811 10920 550
36 268871 10941 529
37 257909 10961 508
38 246927 10982 488
39 235925 11003 467
40 224901 11024 446
41 213857 11044 425
42 202791 11065 404
43 191705 11086 383
44 180598 11107 362
45 169470 11128 341
46 158321 11149 320
47 147150 11170 299
48 135959 11191 278
49 124746 11213 257
50 113512 11234 236
51 102257 11255 215
52 90981 11276 193
53 79684 11298 172
54 68365 11319 151
55 57024 11340 129
56 45662 11362 108
57 34279 11383 86
58 22874 11405 65
59 11448 11426 43
60 0 11448 22
I=(1+J)^(1/12)-1

S/. 11,470

Cuota

0
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470
S/. 11,470

Vous aimerez peut-être aussi