Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Amortizacion Prestamos
Amortizacion Prestamos
de impresin, sel
pginas con dato
100,000
aos
20
comisin de apertura
inters nominal
periodo de pago
12
tipo amortizacin
francs
coste efectivo
4.42%
meses
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
cuota
PAGOS TOTALES
PRINCIPAL
100,000.00
0.75%
INTERESES
48,616.27
4.25%
COMISIN
intereses
750.00
TOTAL
149,366.27
www.economia-excel.com
amortizacin
amortizado
pendiente
100,000.00
619.23
354.17
265.07
265.07
99,734.93
619.23
353.23
266.01
531.07
99,468.93
619.23
352.29
266.95
798.02
99,201.98
619.23
351.34
267.89
1,065.92
98,934.08
619.23
350.39
268.84
1,334.76
98,665.24
619.23
349.44
269.80
1,604.56
98,395.44
619.23
348.48
270.75
1,875.31
98,124.69
619.23
347.52
271.71
2,147.02
97,852.98
619.23
346.56
272.67
2,419.69
97,580.31
619.23
345.60
273.64
2,693.32
97,306.68
619.23
344.63
274.61
2,967.93
97,032.07
619.23
343.66
275.58
3,243.51
96,756.49
619.23
342.68
276.56
3,520.07
96,479.93
619.23
341.70
277.53
3,797.60
96,202.40
619.23
340.72
278.52
4,076.12
95,923.88
619.23
339.73
279.50
4,355.62
95,644.38
619.23
338.74
280.49
4,636.12
95,363.88
619.23
337.75
281.49
4,917.60
95,082.40
619.23
336.75
282.48
5,200.09
94,799.91
619.23
335.75
283.48
5,483.57
94,516.43
619.23
334.75
284.49
5,768.06
94,231.94
619.23
333.74
285.50
6,053.56
93,946.44
619.23
332.73
286.51
6,340.07
93,659.93
619.23
331.71
287.52
6,627.59
93,372.41
619.23
330.69
288.54
6,916.13
93,083.87
619.23
329.67
289.56
7,205.69
92,794.31
619.23
328.65
290.59
7,496.28
92,503.72
619.23
327.62
291.62
7,787.90
92,212.10
619.23
326.58
292.65
8,080.55
91,919.45
619.23
325.55
293.69
8,374.23
91,625.77
619.23
324.51
294.73
8,668.96
91,331.04
619.23
323.46
295.77
8,964.73
91,035.27
619.23
322.42
296.82
9,261.55
90,738.45
619.23
321.37
297.87
9,559.42
90,440.58
619.23
320.31
298.92
9,858.34
90,141.66
619.23
319.25
299.98
10,158.32
89,841.68
619.23
318.19
301.05
10,459.37
89,540.63
619.23
317.12
302.11
10,761.48
89,238.52
619.23
316.05
303.18
11,064.66
88,935.34
619.23
314.98
304.26
11,368.92
88,631.08
619.23
313.90
305.33
11,674.25
88,325.75
619.23
312.82
306.41
11,980.66
88,019.34
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
619.23
311.74
307.50
12,288.16
87,711.84
619.23
310.65
308.59
12,596.75
87,403.25
619.23
309.55
309.68
12,906.43
87,093.57
619.23
308.46
310.78
13,217.21
86,782.79
619.23
307.36
311.88
13,529.09
86,470.91
619.23
306.25
312.98
13,842.07
86,157.93
619.23
305.14
314.09
14,156.16
85,843.84
619.23
304.03
315.20
14,471.37
85,528.63
619.23
302.91
316.32
14,787.69
85,212.31
619.23
301.79
317.44
15,105.13
84,894.87
619.23
300.67
318.57
15,423.69
84,576.31
619.23
299.54
319.69
15,743.39
84,256.61
619.23
298.41
320.83
16,064.21
83,935.79
619.23
297.27
321.96
16,386.18
83,613.82
619.23
296.13
323.10
16,709.28
83,290.72
619.23
294.99
324.25
17,033.52
82,966.48
619.23
293.84
325.39
17,358.92
82,641.08
619.23
292.69
326.55
17,685.47
82,314.53
619.23
291.53
327.70
18,013.17
81,986.83
619.23
290.37
328.86
18,342.03
81,657.97
619.23
289.21
330.03
18,672.06
81,327.94
619.23
288.04
331.20
19,003.26
80,996.74
619.23
286.86
332.37
19,335.63
80,664.37
619.23
285.69
333.55
19,669.18
80,330.82
619.23
284.50
334.73
20,003.91
79,996.09
619.23
283.32
335.91
20,339.83
79,660.17
619.23
282.13
337.10
20,676.93
79,323.07
619.23
280.94
338.30
21,015.23
78,984.77
619.23
279.74
339.50
21,354.73
78,645.27
619.23
278.54
340.70
21,695.42
78,304.58
619.23
277.33
341.91
22,037.33
77,962.67
619.23
276.12
343.12
22,380.45
77,619.55
619.23
274.90
344.33
22,724.78
77,275.22
619.23
273.68
345.55
23,070.33
76,929.67
619.23
272.46
346.78
23,417.11
76,582.89
619.23
271.23
348.00
23,765.11
76,234.89
619.23
270.00
349.24
24,114.34
75,885.66
619.23
268.76
350.47
24,464.82
75,535.18
619.23
267.52
351.71
24,816.53
75,183.47
619.23
266.27
352.96
25,169.49
74,830.51
619.23
265.02
354.21
25,523.70
74,476.30
619.23
263.77
355.46
25,879.16
74,120.84
619.23
262.51
356.72
26,235.89
73,764.11
619.23
261.25
357.99
26,593.87
73,406.13
619.23
259.98
359.25
26,953.13
73,046.87
619.23
258.71
360.53
27,313.66
72,686.34
619.23
257.43
361.80
27,675.46
72,324.54
619.23
256.15
363.09
28,038.54
71,961.46
619.23
254.86
364.37
28,402.92
71,597.08
619.23
253.57
365.66
28,768.58
71,231.42
619.23
252.28
366.96
29,135.53
70,864.47
619.23
250.98
368.26
29,503.79
70,496.21
619.23
249.67
369.56
29,873.35
70,126.65
619.23
248.37
370.87
30,244.22
69,755.78
619.23
247.05
372.18
30,616.40
69,383.60
619.23
245.73
373.50
30,989.90
69,010.10
619.23
244.41
374.82
31,364.73
68,635.27
619.23
243.08
376.15
31,740.88
68,259.12
619.23
241.75
377.48
32,118.36
67,881.64
619.23
240.41
378.82
32,497.18
67,502.82
619.23
239.07
380.16
32,877.34
67,122.66
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
619.23
237.73
381.51
33,258.85
66,741.15
619.23
236.37
382.86
33,641.71
66,358.29
619.23
235.02
384.22
34,025.93
65,974.07
619.23
233.66
385.58
34,411.50
65,588.50
619.23
232.29
386.94
34,798.45
65,201.55
619.23
230.92
388.31
35,186.76
64,813.24
619.23
229.55
389.69
35,576.45
64,423.55
619.23
228.17
391.07
35,967.51
64,032.49
619.23
226.78
392.45
36,359.97
63,640.03
619.23
225.39
393.84
36,753.81
63,246.19
619.23
224.00
395.24
37,149.05
62,850.95
619.23
222.60
396.64
37,545.68
62,454.32
619.23
221.19
398.04
37,943.73
62,056.27
619.23
219.78
399.45
38,343.18
61,656.82
619.23
218.37
400.87
38,744.04
61,255.96
619.23
216.95
402.29
39,146.33
60,853.67
619.23
215.52
403.71
39,550.04
60,449.96
619.23
214.09
405.14
39,955.18
60,044.82
619.23
212.66
406.58
40,361.76
59,638.24
619.23
211.22
408.02
40,769.77
59,230.23
619.23
209.77
409.46
41,179.23
58,820.77
619.23
208.32
410.91
41,590.14
58,409.86
619.23
206.87
412.37
42,002.51
57,997.49
619.23
205.41
413.83
42,416.34
57,583.66
619.23
203.94
415.29
42,831.63
57,168.37
619.23
202.47
416.76
43,248.39
56,751.61
619.23
201.00
418.24
43,666.63
56,333.37
619.23
199.51
419.72
44,086.35
55,913.65
619.23
198.03
421.21
44,507.56
55,492.44
619.23
196.54
422.70
44,930.26
55,069.74
619.23
195.04
424.20
45,354.45
54,645.55
619.23
193.54
425.70
45,780.15
54,219.85
619.23
192.03
427.21
46,207.36
53,792.64
619.23
190.52
428.72
46,636.08
53,363.92
619.23
189.00
430.24
47,066.31
52,933.69
619.23
187.47
431.76
47,498.08
52,501.92
619.23
185.94
433.29
47,931.37
52,068.63
619.23
184.41
434.82
48,366.19
51,633.81
619.23
182.87
436.36
48,802.56
51,197.44
619.23
181.32
437.91
49,240.47
50,759.53
619.23
179.77
439.46
49,679.93
50,320.07
619.23
178.22
441.02
50,120.94
49,879.06
619.23
176.65
442.58
50,563.52
49,436.48
619.23
175.09
444.15
51,007.67
48,992.33
619.23
173.51
445.72
51,453.39
48,546.61
619.23
171.94
447.30
51,900.69
48,099.31
619.23
170.35
448.88
52,349.57
47,650.43
619.23
168.76
450.47
52,800.04
47,199.96
619.23
167.17
452.07
53,252.11
46,747.89
619.23
165.57
453.67
53,705.78
46,294.22
619.23
163.96
455.28
54,161.06
45,838.94
619.23
162.35
456.89
54,617.95
45,382.05
619.23
160.73
458.51
55,076.45
44,923.55
619.23
159.10
460.13
55,536.58
44,463.42
619.23
157.47
461.76
55,998.34
44,001.66
619.23
155.84
463.40
56,461.74
43,538.26
619.23
154.20
465.04
56,926.77
43,073.23
619.23
152.55
466.68
57,393.46
42,606.54
619.23
150.90
468.34
57,861.79
42,138.21
619.23
149.24
469.99
58,331.79
41,668.21
619.23
147.57
471.66
58,803.45
41,196.55
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
619.23
145.90
473.33
59,276.78
40,723.22
619.23
144.23
475.01
59,751.78
40,248.22
619.23
142.55
476.69
60,228.47
39,771.53
619.23
140.86
478.38
60,706.85
39,293.15
619.23
139.16
480.07
61,186.92
38,813.08
619.23
137.46
481.77
61,668.69
38,331.31
619.23
135.76
483.48
62,152.17
37,847.83
619.23
134.04
485.19
62,637.36
37,362.64
619.23
132.33
486.91
63,124.27
36,875.73
619.23
130.60
488.63
63,612.90
36,387.10
619.23
128.87
490.36
64,103.27
35,896.73
619.23
127.13
492.10
64,595.37
35,404.63
619.23
125.39
493.84
65,089.21
34,910.79
619.23
123.64
495.59
65,584.80
34,415.20
619.23
121.89
497.35
66,082.15
33,917.85
619.23
120.13
499.11
66,581.26
33,418.74
619.23
118.36
500.88
67,082.13
32,917.87
619.23
116.58
502.65
67,584.78
32,415.22
619.23
114.80
504.43
68,089.21
31,910.79
619.23
113.02
506.22
68,595.43
31,404.57
619.23
111.22
508.01
69,103.44
30,896.56
619.23
109.43
509.81
69,613.25
30,386.75
619.23
107.62
511.61
70,124.86
29,875.14
619.23
105.81
513.43
70,638.29
29,361.71
619.23
103.99
515.25
71,153.54
28,846.46
619.23
102.16
517.07
71,670.61
28,329.39
619.23
100.33
518.90
72,189.51
27,810.49
619.23
98.50
520.74
72,710.25
27,289.75
619.23
96.65
522.58
73,232.83
26,767.17
619.23
94.80
524.43
73,757.26
26,242.74
619.23
92.94
526.29
74,283.56
25,716.44
619.23
91.08
528.16
74,811.71
25,188.29
619.23
89.21
530.03
75,341.74
24,658.26
619.23
87.33
531.90
75,873.64
24,126.36
619.23
85.45
533.79
76,407.43
23,592.57
619.23
83.56
535.68
76,943.10
23,056.90
619.23
81.66
537.57
77,480.68
22,519.32
619.23
79.76
539.48
78,020.16
21,979.84
619.23
77.85
541.39
78,561.55
21,438.45
619.23
75.93
543.31
79,104.85
20,895.15
619.23
74.00
545.23
79,650.08
20,349.92
619.23
72.07
547.16
80,197.25
19,802.75
619.23
70.13
549.10
80,746.35
19,253.65
619.23
68.19
551.04
81,297.39
18,702.61
619.23
66.24
553.00
81,850.39
18,149.61
619.23
64.28
554.95
82,405.34
17,594.66
619.23
62.31
556.92
82,962.26
17,037.74
619.23
60.34
558.89
83,521.15
16,478.85
619.23
58.36
560.87
84,082.03
15,917.97
619.23
56.38
562.86
84,644.88
15,355.12
619.23
54.38
564.85
85,209.74
14,790.26
619.23
52.38
566.85
85,776.59
14,223.41
619.23
50.37
568.86
86,345.45
13,654.55
619.23
48.36
570.87
86,916.32
13,083.68
619.23
46.34
572.90
87,489.22
12,510.78
619.23
44.31
574.93
88,064.14
11,935.86
619.23
42.27
576.96
88,641.11
11,358.89
619.23
40.23
579.01
89,220.11
10,779.89
619.23
38.18
581.06
89,801.17
10,198.83
619.23
36.12
583.11
90,384.28
9,615.72
619.23
34.06
585.18
90,969.46
9,030.54
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
619.23
31.98
587.25
91,556.71
8,443.29
619.23
29.90
589.33
92,146.04
7,853.96
619.23
27.82
591.42
92,737.46
7,262.54
619.23
25.72
593.51
93,330.97
6,669.03
619.23
23.62
595.61
93,926.59
6,073.41
619.23
21.51
597.72
94,524.31
5,475.69
619.23
19.39
599.84
95,124.15
4,875.85
619.23
17.27
601.97
95,726.12
4,273.88
619.23
15.14
604.10
96,330.22
3,669.78
619.23
13.00
606.24
96,936.45
3,063.55
619.23
10.85
608.38
97,544.84
2,455.16
619.23
8.70
610.54
98,155.38
1,844.62
619.23
6.53
612.70
98,768.08
1,231.92
619.23
4.36
614.87
99,382.95
617.05
619.23
2.19
617.05
100,000.00
0.00
www.economia-excel.com y economia-excel.blogspot.com
La citada Web tiene como objetivo la publicacin y distribucin de herramientas
Excel, aplicadas a la Economa, la Formacin y la Gestin de Empresas