Está en la página 1de 4

Ejercicio 02.

Carlos Calle Realiza un prstamo de 6500 nuevos soles a una tasa anual del 45%.
Se compromete a pagar el prstamo en un periodo de 2 aos.
Calcular la cuota mensual

Prstamo
Tasa mensual
Cantidad de cuotas
(meses)
Vf
Tipo
Cuota

6500
45%
24
0
0
S/. 2,925.39 70209.4094289292

Hallar el calendario de pagos para dicho prstamo.


CALENDARIO DE PAGOS
Principal
Inicial
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

6500.00
6499.61
6499.04
6498.22
6497.02
6495.29
6492.77
6489.13
6483.85
6476.19
6465.08
6448.97
6425.61
6391.75
6342.64
6271.44
6168.19

Cuota
Mensual
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39

18
19
20
21
22
23
24

6018.48
5801.41
5486.65
5030.25
4368.48
3408.90
2017.51

S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39
S/. 2,925.39

a una tasa anual del 45%.

63709.4094289292

ARIO DE PAGOS
Intereses
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

2,925.00
2,924.82
2,924.57
2,924.20
2,923.66
2,922.88
2,921.75
2,920.11
2,917.73
2,914.28
2,909.28
2,902.04
2,891.53
2,876.29
2,854.19
2,822.15
2,775.69

Devolucin
Principal
S/. 0.39
S/. 0.57
S/. 0.82
S/. 1.20
S/. 1.73
S/. 2.51
S/. 3.64
S/. 5.28
S/. 7.66
S/. 11.11
S/. 16.11
S/. 23.36
S/. 33.87
S/. 49.11
S/. 71.20
S/. 103.25
S/. 149.71

Saldo
Principal
6500
S/. 6,499.61
S/. 6,499.04
S/. 6,498.22
S/. 6,497.02
S/. 6,495.29
S/. 6,492.77
S/. 6,489.13
S/. 6,483.85
S/. 6,476.19
S/. 6,465.08
S/. 6,448.97
S/. 6,425.61
S/. 6,391.75
S/. 6,342.64
S/. 6,271.44
S/. 6,168.19
S/. 6,018.48

S/.
S/.
S/.
S/.
S/.
S/.
S/.

2,708.32
2,610.63
2,468.99
2,263.61
1,965.81
1,534.00
907.88

S/. 217.07
S/. 314.76
S/. 456.40
S/. 661.78
S/. 959.58
S/. 1,391.39
S/. 2,017.51

S/. 5,801.41
S/. 5,486.65
S/. 5,030.25
S/. 4,368.48
S/. 3,408.90
S/. 2,017.51
S/. 0.00

También podría gustarte