Scribd Logo
Upload

Welcome to Scribd!

  • Amortizacion Prestamo

    Uploaded by

    api-3827492
    677 views3 pages
    Archivo de la nota Tabla de amortización con Excel

    Original Title

    amortizacion prestamo

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Archivo de la nota Tabla de amortización con Excel

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    677 views3 pages

    Amortizacion Prestamo

    Uploaded by

    api-3827492
    Archivo de la nota Tabla de amortización con Excel

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Tabla de Amortizaciones

    Monto del préstamo 100,000.00


    Tasa de interés anual 8.50%
    Período de pago (en meses) 1
    Duración (períodos) 24

    Número Cuota de Cuota de Capital


    Pago Saldo
    de pago Interés Capital Amortizado
    100,000.00
    1 4,545.57 708.33 3,837.23 96,162.77 3,837.23
    2 4,545.57 681.15 3,864.41 92,298.35 7,701.65
    3 4,545.57 653.78 3,891.79 88,406.56 11,593.44
    4 4,545.57 626.21 3,919.35 84,487.21 15,512.79
    5 4,545.57 598.45 3,947.12 80,540.09 19,459.91
    6 4,545.57 570.49 3,975.08 76,565.02 23,434.98
    7 4,545.57 542.34 4,003.23 72,561.79 27,438.21
    8 4,545.57 513.98 4,031.59 68,530.20 31,469.80
    9 4,545.57 485.42 4,060.15 64,470.05 35,529.95
    10 4,545.57 456.66 4,088.90 60,381.15 39,618.85
    11 4,545.57 427.70 4,117.87 56,263.28 43,736.72
    12 4,545.57 398.53 4,147.04 52,116.24 47,883.76
    13 4,545.57 369.16 4,176.41 47,939.83 52,060.17
    14 4,545.57 339.57 4,205.99 43,733.84 56,266.16
    15 4,545.57 309.78 4,235.79 39,498.05 60,501.95
    16 4,545.57 279.78 4,265.79 35,232.26 64,767.74
    17 4,545.57 249.56 4,296.01 30,936.26 69,063.74
    18 4,545.57 219.13 4,326.44 26,609.82 73,390.18
    19 4,545.57 188.49 4,357.08 22,252.74 77,747.26
    20 4,545.57 157.62 4,387.94 17,864.80 82,135.20
    21 4,545.57 126.54 4,419.03 13,445.77 86,554.23
    22 4,545.57 95.24 4,450.33 8,995.45 91,004.55
    23 4,545.57 63.72 4,481.85 4,513.60 95,486.40
    24 4,545.57 31.97 4,513.60 0.00 100,000.00
    25 4,545.57 Err:504 Err:504 Err:504 Err:504
    26 4,545.57 Err:504 Err:504 Err:504 Err:504
    27 4,545.57 Err:504 Err:504 Err:504 Err:504
    28 4,545.57 Err:504 Err:504 Err:504 Err:504
    29 4,545.57 Err:504 Err:504 Err:504 Err:504
    30 4,545.57 Err:504 Err:504 Err:504 Err:504
    31 4,545.57 Err:504 Err:504 Err:504 Err:504
    32 4,545.57 Err:504 Err:504 Err:504 Err:504
    33 4,545.57 Err:504 Err:504 Err:504 Err:504
    34 4,545.57 Err:504 Err:504 Err:504 Err:504
    35 4,545.57 Err:504 Err:504 Err:504 Err:504
    36 4,545.57 Err:504 Err:504 Err:504 Err:504
    37
    38
    39
    40
    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
    98
    99
    100
    101
    102
    103
    104
    105
    106
    107
    108
    109
    110
    111
    112
    113
    114
    115
    116
    117
    118
    119
    120

    You might also like