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