CUADRO DE AMORTIZACIÓN DE PRÉSTAMOS import orte
19,845,249
años
10
comisión de apertura
3.00%
INTERESES
9,363,613.62
interés nominal
8.25%
COMISIÓN
595,357.47
periodo de pago
12
tipo amortización francés
1
coste efectivo
9.33%
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
cuota 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19
intereses 136,436.09 135,700.66 134,960.18 134,214.60 133,463.91 132,708.05 131,946.99 131,180.70 130,409.14 129,632.28 128,850.08 128,062.50 127,269.50 126,471.06 125,667.12 124,857.66 124,042.63 123,222.00 122,395.73 121,563.77 120,726.10 119,882.67 119,033.44 118,178.37 117,317.42 116,450.55 115,577.72 114,698.90 113,814.03 112,923.07 112,026.00 111,122.75 110,213.29 109,297.59 108,375.58 107,447.24 106,512.52 105,571.36
PAGOS TOTALES
PRINCIPAL
19,845,249.00
29,804,220.09
TOTAL
www.economia-excel.com amortización 106971.10 107706.53 108447.01 109192.58 109943.28 110699.14 111460.20 112226.49 112998.05 113774.91 114557.11 115344.69 116137.68 116936.13 117740.07 118549.53 119364.56 120185.19 121011.46 121843.42 122681.09 123524.52 124373.75 125228.82 126089.77 126956.64 127829.46 128708.29 129593.16 130484.11 131381.19 132284.44 133193.89 134109.60 135031.61 135959.95 136894.67 137835.82
amortizado 106,971.10 214,677.63 323,124.64 432,317.22 542,260.51 652,959.65 764,419.85 876,646.34 989,644.38 1,103,419.29 1,217,976.40 1,333,321.09 1,449,458.77 1,566,394.90 1,684,134.97 1,802,684.50 1,922,049.06 2,042,234.24 2,163,245.71 2,285,089.12 2,407,770.21 2,531,294.73 2,655,668.49 2,780,897.31 2,906,987.08 3,033,943.72 3,161,773.18 3,290,481.47 3,420,074.64 3,550,558.75 3,681,939.94 3,814,224.38 3,947,418.28 4,081,527.88 4,216,559.49 4,352,519.43 4,489,414.11 4,627,249.93
pendiente 19,845,249.00 19,738,277.90 19,630,571.37 19,522,124.36 19,412,931.78 19,302,988.49 19,192,289.35 19,080,829.15 18,968,602.66 18,855,604.62 18,741,829.71 18,627,272.60 18,511,927.91 18,395,790.23 18,278,854.10 18,161,114.03 18,042,564.50 17,923,199.94 17,803,014.76 17,682,003.29 17,560,159.88 17,437,478.79 17,313,954.27 17,189,580.51 17,064,351.69 16,938,261.92 16,811,305.28 16,683,475.82 16,554,767.53 16,425,174.36 16,294,690.25 16,163,309.06 16,031,024.62 15,897,830.72 15,763,721.12 15,628,689.51 15,492,729.57 15,355,834.89 15,217,999.07
41 42 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
243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243 407 19
102,708.91 101,741.61 100,767.66 99,787.01 98,799.62 97,805.45 96,804.44 95,796.54 94,781.72 93,759.92 92,731.09 91,695.20 90,652.18 89,601.98 88,544.57 87,479.89 86,407.89 85,328.52 84,241.73 83,147.47 82,045.68 80,936.32 79,819.34 78,694.67 77,562.27 76,422.09 75,274.07 74,118.15 72,954.29 71,782.42 70,602.50 69,414.47 68,218.27 67,013.85 65,801.14 64,580.10 63,350.67 62,112.78 60,866.38 59,611.41 58,347.81 57,075.53 55,794.50 54,504.66 53,205.96 51,898.33 50,581.70 49,256.03 47,921.24 46,577.27 45,224.07 43,861.56 42,489.68 41,108.37 39,717.57 38,317.20 36 907 21
140698.28 141665.58 142639.53 143620.18 144607.56 145601.74 146602.75 147610.65 148625.47 149647.27 150676.10 151711.99 152755.01 153805.20 154862.61 155927.30 156999.30 158078.67 159165.46 160259.72 161361.50 162470.86 163587.85 164712.52 165844.92 166985.10 168133.12 169289.04 170452.90 171624.76 172804.68 173992.72 175188.92 176393.34 177606.04 178827.09 180056.52 181294.41 182540.81 183795.78 185059.37 186331.66 187612.69 188902.52 190201.23 191508.86 192825.49 194151.16 195485.95 196829.92 198183.12 199545.63 200917.51 202298.82 203689.62 205089.99 206499 98
5,046,469.23 5,188,134.81 5,330,774.34 5,474,394.51 5,619,002.08 5,764,603.82 5,911,206.57 6,058,817.22 6,207,442.69 6,357,089.96 6,507,766.05 6,659,478.05 6,812,233.06 6,966,038.26 7,120,900.88 7,276,828.17 7,433,827.47 7,591,906.14 7,751,071.59 7,911,331.31 8,072,692.82 8,235,163.68 8,398,751.53 8,563,464.05 8,729,308.97 8,896,294.07 9,064,427.19 9,233,716.23 9,404,169.13 9,575,793.90 9,748,598.58 9,922,591.30 10,097,780.21 10,274,173.55 10,451,779.60 10,630,606.69 10,810,663.21 10,991,957.62 11,174,498.43 11,358,294.21 11,543,353.58 11,729,685.24 11,917,297.93 12,106,200.45 12,296,401.68 12,487,910.55 12,680,736.03 12,874,887.19 13,070,373.15 13,267,203.06 13,465,386.19 13,664,931.82 13,865,849.32 14,068,148.14 14,271,837.76 14,476,927.75 14 683 427 73
14,798,779.77 14,657,114.19 14,514,474.66 14,370,854.49 14,226,246.92 14,080,645.18 13,934,042.43 13,786,431.78 13,637,806.31 13,488,159.04 13,337,482.95 13,185,770.95 13,033,015.94 12,879,210.74 12,724,348.12 12,568,420.83 12,411,421.53 12,253,342.86 12,094,177.41 11,933,917.69 11,772,556.18 11,610,085.32 11,446,497.47 11,281,784.95 11,115,940.03 10,948,954.93 10,780,821.81 10,611,532.77 10,441,079.87 10,269,455.10 10,096,650.42 9,922,657.70 9,747,468.79 9,571,075.45 9,393,469.40 9,214,642.31 9,034,585.79 8,853,291.38 8,670,750.57 8,486,954.79 8,301,895.42 8,115,563.76 7,927,951.07 7,739,048.55 7,548,847.32 7,357,338.45 7,164,512.97 6,970,361.81 6,774,875.85 6,578,045.94 6,379,862.81 6,180,317.18 5,979,399.68 5,777,100.86 5,573,411.24 5,368,321.25 5 161 821 27
100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120
243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19 243,407.19
32,618.80 31,169.63 29,710.49 28,241.33 26,762.06 25,272.63 23,772.95 22,262.97 20,742.60 19,211.78 17,670.44 16,118.50 14,555.89 12,982.54 11,398.37 9,803.31 8,197.28 6,580.21 4,952.03 3,312.65 1,662.00
210788.39 212237.56 213696.69 215165.86 216645.12 218134.56 219634.23 221144.22 222664.59 224195.40 225736.75 227288.69 228851.30 230424.65 232008.82 233603.88 235209.91 236826.98 238455.16 240094.54 241745.19
15,311,484.90 15,523,722.46 15,737,419.15 15,952,585.01 16,169,230.14 16,387,364.69 16,606,998.93 16,828,143.15 17,050,807.73 17,275,003.14 17,500,739.89 17,728,028.57 17,956,879.87 18,187,304.52 18,419,313.34 18,652,917.22 18,888,127.13 19,124,954.11 19,363,409.27 19,603,503.81 19,845,249.00
4,533,764.10 4,321,526.54 4,107,829.85 3,892,663.99 3,676,018.86 3,457,884.31 3,238,250.07 3,017,105.85 2,794,441.27 2,570,245.86 2,344,509.11 2,117,220.43 1,888,369.13 1,657,944.48 1,425,935.66 1,192,331.78 957,121.87 720,294.89 481,839.73 241,745.19 0.00
© www.economia-excel.com y economia-excel.blogspot.com
La citada Web tiene como objetivo la publicación y distribución de herramientas Excel, aplicadas a la Economía, la Formación y la Gestión de Empresas Se autoriza la distribución del presente Libro Excel, a través de correo electrónico, redes sociales, etc. siempre que no se altere su estructura ni contenido. No se responsabiliza de los resultados obtenidos por la utilización de la presente aplicación en cualquier ámbito que se utilice (académicos, profesionales, empresarial, personal, etc.) La presente publicación no contiene datos de carácter personal. Microsoft y Microsoft Excel son marcas registradas por Microsoft Corporation. El seguimiento y suscripciones a la Web se pueden realizar a través de: Lector de noticias: http://economia-excel.blogspot.com/feeds/posts/default Correo electrónico: 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
