Prestamo Excel Sistema Frances

Post on 07-Nov-2015

219 views 2 download

description

Prestamo Excel Sistema Frances

Transcript of Prestamo Excel Sistema Frances

Prstamo francshttp://ambito-financiero.comPerodoMensualidadInteresesAmortizacinCapital vivoCapital Amortizado015,000.00 Capital15,000.00 1418.21 331.57 86.64 14,913.36 86.64 Frecuencia de pagoMensual2418.21 329.65 88.56 14,824.80 175.20 Tipo inters nominal30%3418.21 327.69 90.52 14,734.28 265.72 Tipo de inters efectivo0.02210445064418.21 325.69 92.52 14,641.77 358.23 Duracin en aos3.05418.21 323.65 94.56 14,547.20 452.80 Nmero total de pagos726418.21 321.56 96.65 14,450.55 549.45 7418.21 319.42 98.79 14,351.76 648.24 8418.21 317.24 100.97 14,250.79 749.21 9418.21 315.01 103.20 14,147.59 852.41 10418.21 312.72 105.49 14,042.10 957.90 11418.21 310.39 107.82 13,934.29 1,065.71 12418.21 308.01 110.20 13,824.09 1,175.91 13418.21 305.57 112.64 13,711.45 1,288.55 14418.21 303.08 115.13 13,596.32 1,403.68 15418.21 300.54 117.67 13,478.65 1,521.35 16418.21 297.94 120.27 13,358.38 1,641.62 17418.21 295.28 122.93 13,235.45 1,764.55 18418.21 292.56 125.65 13,109.80 1,890.20 19418.21 289.79 128.42 12,981.38 2,018.62 20418.21 286.95 131.26 12,850.11 2,149.89 21418.21 284.04 134.17 12,715.95 2,284.05 22418.21 281.08 137.13 12,578.82 2,421.18 23418.21 278.05 140.16 12,438.66 2,561.34 24418.21 274.95 143.26 12,295.40 2,704.60 25418.21 271.78 146.43 12,148.97 2,851.03 26418.21 268.55 149.66 11,999.31 3,000.69 27418.21 265.24 152.97 11,846.33 3,153.67 28418.21 261.86 156.35 11,689.98 3,310.02 29418.21 258.40 159.81 11,530.17 3,469.83 30418.21 254.87 163.34 11,366.83 3,633.17 31418.21 251.26 166.95 11,199.88 3,800.12 32418.21 247.57 170.64 11,029.24 3,970.76 33418.21 243.80 174.41 10,854.82 4,145.18 34418.21 239.94 178.27 10,676.55 4,323.45 35418.21 236.00 182.21 10,494.34 4,505.66 36418.21 231.97 186.24 10,308.10 4,691.90 37418.21 227.85 190.35 10,117.75 4,882.25 38418.21 223.65 194.56 9,923.18 5,076.82 39418.21 219.35 198.86 9,724.32 5,275.68 40418.21 214.95 203.26 9,521.06 5,478.94 41418.21 210.46 207.75 9,313.31 5,686.69 42418.21 205.87 212.34 9,100.96 5,899.04 43418.21 201.17 217.04 8,883.93 6,116.07 44418.21 196.37 221.84 8,662.09 6,337.91 45418.21 191.47 226.74 8,435.35 6,564.65 46418.21 186.46 231.75 8,203.60 6,796.40 47418.21 181.34 236.87 7,966.73 7,033.27 48418.21 176.10 242.11 7,724.62 7,275.38 49418.21 170.75 247.46 7,477.16 7,522.84 50418.21 165.28 252.93 7,224.22 7,775.78 51418.21 159.69 258.52 6,965.70 8,034.30 52418.21 153.97 264.24 6,701.47 8,298.53 53418.21 148.13 270.08 6,431.39 8,568.61 54418.21 142.16 276.05 6,155.34 8,844.66 55418.21 136.06 282.15 5,873.19 9,126.81 56418.21 129.82 288.39 5,584.80 9,415.20 57418.21 123.45 294.76 5,290.04 9,709.96 58418.21 116.93 301.28 4,988.77 10,011.23 59418.21 110.27 307.94 4,680.83 10,319.17 60418.21 103.47 314.74 4,366.09 10,633.91 61418.21 96.51 321.70 4,044.39 10,955.61 62418.21 89.40 328.81 3,715.58 11,284.42 63418.21 82.13 336.08 3,379.50 11,620.50 64418.21 74.70 343.51 3,035.99 11,964.01 65418.21 67.11 351.10 2,684.89 12,315.11 66418.21 59.35 358.86 2,326.03 12,673.97 67418.21 51.42 366.79 1,959.23 13,040.77 68418.21 43.31 374.90 1,584.33 13,415.67 69418.21 35.02 383.19 1,201.14 13,798.86 70418.21 26.55 391.66 809.48 14,190.52 71418.21 17.89 400.32 409.17 14,590.83 72418.21 9.04 409.17 0.00 15,000.00

Hoja2

Hoja3