Para imprimir el c

de impresin, sel
pginas con dato

CUADRO DE AMORTIZACIN DE PRSTAMOS

importe

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

Se autoriza la distribucin del presente Libro Excel, a travs de correo electrnico,

redes sociales, etc. siempre que no se altere su estructura ni contenido.
No se responsabiliza de los resultados obtenidos por la utilizacin de la presente
aplicacin en cualquier mbito que se utilice (acadmicos, profesionales, empresarial,
personal, etc.)
La presente publicacin no contiene datos de carcter personal.
Microsoft y Microsoft Excel son marcas registradas por Microsoft Corporation.
El seguimiento y suscripciones a la Web se pueden realizar a travs de:
Lector de noticias:
http://economia-excel.blogspot.com/feeds/posts/default
Correo electrnico:
http://feedburner.google.com/fb/a/mailverify?uri=economia-excel&loc=es_ES
Facebook:
http://www.facebook.com/economia.excel
Twitter:
http://twitter.com/economiaexcel