Professional Documents
Culture Documents
importe
100,000
aos
comisin de apertura
inters nominal
periodo de pago
tipo amortizacin
cuotas constantes
coste efectivo
9.98%
trimestre
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
cuota
PAGOS TOTALES
PRINCIPAL
100,000.00
0.00%
INTERESES
20,463.75
9.63%
COMISION
intereses
0.00
TOTAL
120,463.75
www.economia-excel.com
amortizacin
amortizado
pendiente
100,000.00
8,657.50
2,407.50
6250.00
6,250.00
93,750.00
8,507.03
2,257.03
6250.00
12,500.00
87,500.00
8,356.56
2,106.56
6250.00
18,750.00
81,250.00
8,206.09
1,956.09
6250.00
25,000.00
75,000.00
8,055.63
1,805.63
6250.00
31,250.00
68,750.00
7,905.16
1,655.16
6250.00
37,500.00
62,500.00
7,754.69
1,504.69
6250.00
43,750.00
56,250.00
7,604.22
1,354.22
6250.00
50,000.00
50,000.00
7,453.75
1,203.75
6250.00
56,250.00
43,750.00
7,303.28
1,053.28
6250.00
62,500.00
37,500.00
7,152.81
902.81
6250.00
68,750.00
31,250.00
7,002.34
752.34
6250.00
75,000.00
25,000.00
6,851.88
601.88
6250.00
81,250.00
18,750.00
6,701.41
451.41
6250.00
87,500.00
12,500.00
6,550.94
300.94
6250.00
93,750.00
6,250.00
6,400.47
150.47
6250.00
100,000.00
0.00
amortizacin de prstamos
importe
19,990
aos
15
comisin de apertura
0.00%
inters nominal
20.00%
periodo de pago
12
tipo amortizacin
cuotas constantes
coste efectivo
21.94%
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
intereses
PAGOS TOTALES
PRINCIPAL
19,990.00
INTERESES
30,151.58
COMISION
0.00
TOTAL
50,141.58
www.economia-excel.com
amortizacin
amortizado
pendiente
19,990.00
444.22
333.17
111.06
111.06
19,878.94
442.37
331.32
111.06
222.11
19,767.89
440.52
329.46
111.06
333.17
19,656.83
438.67
327.61
111.06
444.22
19,545.78
436.82
325.76
111.06
555.28
19,434.72
434.97
323.91
111.06
666.33
19,323.67
433.12
322.06
111.06
777.39
19,212.61
431.27
320.21
111.06
888.44
19,101.56
429.41
318.36
111.06
999.50
18,990.50
427.56
316.51
111.06
1,110.56
18,879.44
425.71
314.66
111.06
1,221.61
18,768.39
423.86
312.81
111.06
1,332.67
18,657.33
422.01
310.96
111.06
1,443.72
18,546.28
420.16
309.10
111.06
1,554.78
18,435.22
418.31
307.25
111.06
1,665.83
18,324.17
416.46
305.40
111.06
1,776.89
18,213.11
414.61
303.55
111.06
1,887.94
18,102.06
412.76
301.70
111.06
1,999.00
17,991.00
410.91
299.85
111.06
2,110.06
17,879.94
409.05
298.00
111.06
2,221.11
17,768.89
407.20
296.15
111.06
2,332.17
17,657.83
405.35
294.30
111.06
2,443.22
17,546.78
403.50
292.45
111.06
2,554.28
17,435.72
401.65
290.60
111.06
2,665.33
17,324.67
399.80
288.74
111.06
2,776.39
17,213.61
397.95
286.89
111.06
2,887.44
17,102.56
396.10
285.04
111.06
2,998.50
16,991.50
394.25
283.19
111.06
3,109.56
16,880.44
392.40
281.34
111.06
3,220.61
16,769.39
390.55
279.49
111.06
3,331.67
16,658.33
388.69
277.64
111.06
3,442.72
16,547.28
386.84
275.79
111.06
3,553.78
16,436.22
384.99
273.94
111.06
3,664.83
16,325.17
383.14
272.09
111.06
3,775.89
16,214.11
381.29
270.24
111.06
3,886.94
16,103.06
379.44
268.38
111.06
3,998.00
15,992.00
377.59
266.53
111.06
4,109.06
15,880.94
375.74
264.68
111.06
4,220.11
15,769.89
373.89
262.83
111.06
4,331.17
15,658.83
372.04
260.98
111.06
4,442.22
15,547.78
370.19
259.13
111.06
4,553.28
15,436.72
368.33
257.28
111.06
4,664.33
15,325.67
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
366.48
255.43
111.06
4,775.39
15,214.61
364.63
253.58
111.06
4,886.44
15,103.56
362.78
251.73
111.06
4,997.50
14,992.50
360.93
249.88
111.06
5,108.56
14,881.44
359.08
248.02
111.06
5,219.61
14,770.39
357.23
246.17
111.06
5,330.67
14,659.33
355.38
244.32
111.06
5,441.72
14,548.28
353.53
242.47
111.06
5,552.78
14,437.22
351.68
240.62
111.06
5,663.83
14,326.17
349.83
238.77
111.06
5,774.89
14,215.11
347.97
236.92
111.06
5,885.94
14,104.06
346.12
235.07
111.06
5,997.00
13,993.00
344.27
233.22
111.06
6,108.06
13,881.94
342.42
231.37
111.06
6,219.11
13,770.89
340.57
229.51
111.06
6,330.17
13,659.83
338.72
227.66
111.06
6,441.22
13,548.78
336.87
225.81
111.06
6,552.28
13,437.72
335.02
223.96
111.06
6,663.33
13,326.67
333.17
222.11
111.06
6,774.39
13,215.61
331.32
220.26
111.06
6,885.44
13,104.56
329.46
218.41
111.06
6,996.50
12,993.50
327.61
216.56
111.06
7,107.56
12,882.44
325.76
214.71
111.06
7,218.61
12,771.39
323.91
212.86
111.06
7,329.67
12,660.33
322.06
211.01
111.06
7,440.72
12,549.28
320.21
209.15
111.06
7,551.78
12,438.22
318.36
207.30
111.06
7,662.83
12,327.17
316.51
205.45
111.06
7,773.89
12,216.11
314.66
203.60
111.06
7,884.94
12,105.06
312.81
201.75
111.06
7,996.00
11,994.00
310.96
199.90
111.06
8,107.06
11,882.94
309.10
198.05
111.06
8,218.11
11,771.89
307.25
196.20
111.06
8,329.17
11,660.83
305.40
194.35
111.06
8,440.22
11,549.78
303.55
192.50
111.06
8,551.28
11,438.72
301.70
190.65
111.06
8,662.33
11,327.67
299.85
188.79
111.06
8,773.39
11,216.61
298.00
186.94
111.06
8,884.44
11,105.56
296.15
185.09
111.06
8,995.50
10,994.50
294.30
183.24
111.06
9,106.56
10,883.44
292.45
181.39
111.06
9,217.61
10,772.39
290.60
179.54
111.06
9,328.67
10,661.33
288.74
177.69
111.06
9,439.72
10,550.28
286.89
175.84
111.06
9,550.78
10,439.22
285.04
173.99
111.06
9,661.83
10,328.17
283.19
172.14
111.06
9,772.89
10,217.11
281.34
170.29
111.06
9,883.94
10,106.06
279.49
168.43
111.06
9,995.00
9,995.00
277.64
166.58
111.06
10,106.06
9,883.94
275.79
164.73
111.06
10,217.11
9,772.89
273.94
162.88
111.06
10,328.17
9,661.83
272.09
161.03
111.06
10,439.22
9,550.78
270.24
159.18
111.06
10,550.28
9,439.72
268.38
157.33
111.06
10,661.33
9,328.67
266.53
155.48
111.06
10,772.39
9,217.61
264.68
153.63
111.06
10,883.44
9,106.56
262.83
151.78
111.06
10,994.50
8,995.50
260.98
149.93
111.06
11,105.56
8,884.44
259.13
148.07
111.06
11,216.61
8,773.39
257.28
146.22
111.06
11,327.67
8,662.33
255.43
144.37
111.06
11,438.72
8,551.28
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
253.58
142.52
111.06
11,549.78
8,440.22
251.73
140.67
111.06
11,660.83
8,329.17
249.88
138.82
111.06
11,771.89
8,218.11
248.02
136.97
111.06
11,882.94
8,107.06
246.17
135.12
111.06
11,994.00
7,996.00
244.32
133.27
111.06
12,105.06
7,884.94
242.47
131.42
111.06
12,216.11
7,773.89
240.62
129.56
111.06
12,327.17
7,662.83
238.77
127.71
111.06
12,438.22
7,551.78
236.92
125.86
111.06
12,549.28
7,440.72
235.07
124.01
111.06
12,660.33
7,329.67
233.22
122.16
111.06
12,771.39
7,218.61
231.37
120.31
111.06
12,882.44
7,107.56
229.51
118.46
111.06
12,993.50
6,996.50
227.66
116.61
111.06
13,104.56
6,885.44
225.81
114.76
111.06
13,215.61
6,774.39
223.96
112.91
111.06
13,326.67
6,663.33
222.11
111.06
111.06
13,437.72
6,552.28
220.26
109.20
111.06
13,548.78
6,441.22
218.41
107.35
111.06
13,659.83
6,330.17
216.56
105.50
111.06
13,770.89
6,219.11
214.71
103.65
111.06
13,881.94
6,108.06
212.86
101.80
111.06
13,993.00
5,997.00
211.01
99.95
111.06
14,104.06
5,885.94
209.15
98.10
111.06
14,215.11
5,774.89
207.30
96.25
111.06
14,326.17
5,663.83
205.45
94.40
111.06
14,437.22
5,552.78
203.60
92.55
111.06
14,548.28
5,441.72
201.75
90.70
111.06
14,659.33
5,330.67
199.90
88.84
111.06
14,770.39
5,219.61
198.05
86.99
111.06
14,881.44
5,108.56
196.20
85.14
111.06
14,992.50
4,997.50
194.35
83.29
111.06
15,103.56
4,886.44
192.50
81.44
111.06
15,214.61
4,775.39
190.65
79.59
111.06
15,325.67
4,664.33
188.79
77.74
111.06
15,436.72
4,553.28
186.94
75.89
111.06
15,547.78
4,442.22
185.09
74.04
111.06
15,658.83
4,331.17
183.24
72.19
111.06
15,769.89
4,220.11
181.39
70.34
111.06
15,880.94
4,109.06
179.54
68.48
111.06
15,992.00
3,998.00
177.69
66.63
111.06
16,103.06
3,886.94
175.84
64.78
111.06
16,214.11
3,775.89
173.99
62.93
111.06
16,325.17
3,664.83
172.14
61.08
111.06
16,436.22
3,553.78
170.29
59.23
111.06
16,547.28
3,442.72
168.43
57.38
111.06
16,658.33
3,331.67
166.58
55.53
111.06
16,769.39
3,220.61
164.73
53.68
111.06
16,880.44
3,109.56
162.88
51.83
111.06
16,991.50
2,998.50
161.03
49.98
111.06
17,102.56
2,887.44
159.18
48.12
111.06
17,213.61
2,776.39
157.33
46.27
111.06
17,324.67
2,665.33
155.48
44.42
111.06
17,435.72
2,554.28
153.63
42.57
111.06
17,546.78
2,443.22
151.78
40.72
111.06
17,657.83
2,332.17
149.93
38.87
111.06
17,768.89
2,221.11
148.07
37.02
111.06
17,879.94
2,110.06
146.22
35.17
111.06
17,991.00
1,999.00
144.37
33.32
111.06
18,102.06
1,887.94
142.52
31.47
111.06
18,213.11
1,776.89
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
140.67
29.61
111.06
18,324.17
1,665.83
138.82
27.76
111.06
18,435.22
1,554.78
136.97
25.91
111.06
18,546.28
1,443.72
135.12
24.06
111.06
18,657.33
1,332.67
133.27
22.21
111.06
18,768.39
1,221.61
131.42
20.36
111.06
18,879.44
1,110.56
129.56
18.51
111.06
18,990.50
999.50
127.71
16.66
111.06
19,101.56
888.44
125.86
14.81
111.06
19,212.61
777.39
124.01
12.96
111.06
19,323.67
666.33
122.16
11.11
111.06
19,434.72
555.28
120.31
9.25
111.06
19,545.78
444.22
118.46
7.40
111.06
19,656.83
333.17
116.61
5.55
111.06
19,767.89
222.11
114.76
3.70
111.06
19,878.94
111.06
112.91
1.85
111.06
19,990.00
0.00