You are on page 1of 3

Plan de Amortizacion de Prestamos

Cuotas Niveladas el administrador de nombres es una


para hacer referencia a una funcion
Importe del prestamo 100,000.00 un formula o una abreviacion de un
tasa de interes anual 0.13
Plazo del prestamo en años 2.00 0.065 TASA ES 13% ANUAL Y CAPITALIZA S
Numero de pagos del año 12.00 4 PLAZO 2 AÑOS
Cuota L4,754.18

PERIODO MONTO CAPITAL INTERES SALDO CAPITAL


0 100,000.00
1 4754 3670.85 L1,083.33 96,329.15
2 4754 3670.85 L1,083.33 92,658.30
3 4754 3670.85 L1,083.33 88,987.45
4 4754 3670.85 L1,083.33 85,316.60
5 4754 3670.85 L1,083.33 81,645.75
6 4754 3670.85 L1,083.33 77,974.90
7 4754 3670.85 L1,083.33 74,304.05
8 4754 3670.85 L1,083.33 70,633.20
9 4754 3670.85 L1,083.33 66,962.35
10 4754 3670.85 L1,083.33 63,291.50
11 4754 3670.85 L1,083.33 59,620.65
12 4754 3670.85 L1,083.33 55,949.80
13 4754 3670.85 L1,083.33 52,278.95
14 4754 3670.85 L1,083.33 48,608.10
15 4754 3670.85 L1,083.33 44,937.25
16 4754 3670.85 L1,083.33 41,266.40
17 4754 3670.85 L1,083.33 37,595.55
18 4754 3670.85 L1,083.33 33,924.70
19 4754 3670.85 L1,083.33 30,253.85
20 4754 3670.85 L1,083.33 26,583.00
21 4754 3670.85 L1,083.33 22,912.15
22 4754 3670.85 L1,083.33 19,241.30
23 4754 3670.85 L1,083.33 15,570.45
24 4754 3670.85 L1,083.33 11,899.60
25 4754 3670.85 L1,083.33 8,228.75
26 4754 3670.85 L1,083.33 4,557.90
27 4754 3670.85 L1,083.33 887.05
28 4754 3670.85 L1,083.33 - 2,783.80
29 4754 3670.85 L1,083.33 - 6,454.65
30 4754 3670.85 L1,083.33 - 10,125.50
31 4754 3670.85 L1,083.33 - 13,796.35
32 4754 3670.85 L1,083.33 - 17,467.20
33 4754 3670.85 L1,083.33 - 21,138.05
34 4754 3670.85 L1,083.33 - 24,808.90
35 4754 3670.85 L1,083.33 - 28,479.75
36 4754 3670.85 L1,083.33 - 32,150.60
37 4754 3670.85 L1,083.33 - 35,821.45
38 4754 3670.85 L1,083.33 - 39,492.30
39 4754 3670.85 L1,083.33 - 43,163.15
40 4754 3670.85 L1,083.33 - 46,834.00
41 4754 3670.85 L1,083.33 - 50,504.85
42 4754 3670.85 L1,083.33 - 54,175.70
43 4754 3670.85 L1,083.33 - 57,846.55
44 4754 3670.85 L1,083.33 - 61,517.40
45 4754 3670.85 L1,083.33 - 65,188.25
46 4754 3670.85 L1,083.33 - 68,859.10
47 4754 3670.85 L1,083.33 - 72,529.95
48 4754 3670.85 L1,083.33 - 76,200.80
49 4754 3670.85 L1,083.33 - 79,871.65
50 4754 3670.85 L1,083.33 - 83,542.50
51 4754 3670.85 L1,083.33 - 87,213.35
52 4754 3670.85 L1,083.33 - 90,884.20
53 4754 3670.85 L1,083.33 - 94,555.05
54 4754 3670.85 L1,083.33 - 98,225.90
55 4754 3670.85 L1,083.33 -101,896.75
56 4754 3670.85 L1,083.33 -105,567.60
57 4754 3670.85 L1,083.33 -109,238.45
58 4754 3670.85 L1,083.33 -112,909.30
59 4754 3670.85 L1,083.33 -116,580.15
60 4754 3670.85 L1,083.33 -120,251.00
61 4754 3670.85 L1,083.33 -123,921.85
62 4754 3670.85 L1,083.33 -127,592.70
63 4754 3670.85 L1,083.33 -131,263.55
64 4754 3670.85 L1,083.33 -134,934.40
65 4754 3670.85 L1,083.33 -138,605.25
66 4754 3670.85 L1,083.33 -142,276.10
1 4754 3670.85 L1,083.33 -145,946.95
1 4754 3670.85 L1,083.33 -149,617.80
1 4754 3670.85 L1,083.33 -153,288.65
1 4754 3670.85 L1,083.33 -156,959.50
1 4754 3670.85 L1,083.33 -160,630.35
1 4754 3670.85 L1,083.33 -164,301.20
1 4754 3670.85 L1,083.33 -167,972.05
1 4754 3670.85 L1,083.33 -171,642.90
l administrador de nombres es una abreviacion especial dentro de un libro
ara hacer referencia a una funcion a una celda un rango
n formula o una abreviacion de un nombre

ASA ES 13% ANUAL Y CAPITALIZA SEMESTRAL


LAZO 2 AÑOS

You might also like