Formula Para Tabla de Amortizacion

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