Vous êtes sur la page 1sur 2

3.

- Elaborar un cronograma de pagos metodo frances con la siguiente informacion:

Prestamo 25,000.00
Plazo 18 periodos mensuales
TEA 25%
TEM (ieq) 1.88%
Modalidad vencida
Fecha de desembolso 4/15/2017
S/1,649.56
Desarrollo :

Vencimiento No. De cuota Saldo inicial Cuota Intereses Amortizacion


4/15/2017 0
5/15/2017 1 25,000.00 S/1,649.56 S/469.23 S/1,180.33
6/14/2017 2 S/23,819.67 S/1,649.56 S/447.08 S/1,202.48
7/14/2017 3 S/22,617.18 S/1,649.56 S/424.51 S/1,225.05
8/13/2017 4 S/21,392.13 S/1,649.56 S/401.51 S/1,248.05
9/12/2017 5 S/20,144.08 S/1,649.56 S/378.09 S/1,271.47
10/12/2017 6 S/18,872.61 S/1,649.56 S/354.23 S/1,295.34
11/11/2017 7 S/17,577.27 S/1,649.56 S/329.91 S/1,319.65
12/11/2017 8 S/16,257.62 S/1,649.56 S/305.14 S/1,344.42
1/10/2018 9 S/14,913.20 S/1,649.56 S/279.91 S/1,369.65
2/9/2018 10 S/13,543.55 S/1,649.56 S/254.20 S/1,395.36
3/11/2018 11 S/12,148.19 S/1,649.56 S/228.01 S/1,421.55
4/10/2018 12 S/10,726.64 S/1,649.56 S/201.33 S/1,448.23
5/10/2018 13 S/9,278.41 S/1,649.56 S/174.15 S/1,475.41
6/9/2018 14 S/7,803.00 S/1,649.56 S/146.46 S/1,503.11
7/9/2018 15 S/6,299.89 S/1,649.56 S/118.24 S/1,531.32
8/8/2018 16 S/4,768.57 S/1,649.56 S/89.50 S/1,560.06
9/7/2018 17 S/3,208.51 S/1,649.56 S/60.22 S/1,589.34
10/7/2018 18 S/1,619.17 S/1,649.56 S/30.39 S/1,619.17

Total 29,692.12 4,692.12 25,000.00


Saldo final

S/23,819.67
S/22,617.18
S/21,392.13
S/20,144.08
S/18,872.61
S/17,577.27
S/16,257.62
S/14,913.20
S/13,543.55
S/12,148.19
S/10,726.64
S/9,278.41
S/7,803.00
S/6,299.89
S/4,768.57
S/3,208.51
S/1,619.17
S/0.00

Vous aimerez peut-être aussi