###

###
amortización de préstamos ###
###
importe 100,000 PAGOS TOTALES ###
años 25 PRINCIPAL 100,000.00
comisión de apertura 0.75% INTERESES 62,521.43
interés nominal 4.25% COMISION 750.00
periodo de pago 12 TOTAL 163,271.43
tipo amortización 1
francés

coste efectivo 4.41% www.economia-excel.com

meses cuota intereses amortización amortizado pendiente
0 100,000.00 ###
1 541.74 354.17 187.57 187.57 99,812.43 ###
2 541.74 353.50 188.24 375.81 99,624.19 ###
3 541.74 352.84 188.90 564.71 99,435.29 ###
4 541.74 352.17 189.57 754.28 99,245.72 ###
5 541.74 351.50 190.24 944.52 99,055.48 ###
6 541.74 350.82 190.92 1,135.44 98,864.56 ###
7 541.74 350.15 191.59 1,327.03 98,672.97 ###
8 541.74 349.47 192.27 1,519.30 98,480.70 ###
9 541.74 348.79 192.95 1,712.26 98,287.74 ###
10 541.74 348.10 193.64 1,905.89 98,094.11 ###
11 541.74 347.42 194.32 2,100.21 97,899.79 ###
12 541.74 346.73 195.01 2,295.22 97,704.78 ###
13 541.74 346.04 195.70 2,490.92 97,509.08 ###
14 541.74 345.34 196.39 2,687.32 97,312.68 ###
15 541.74 344.65 197.09 2,884.41 97,115.59 ###
16 541.74 343.95 197.79 3,082.19 96,917.81 ###
17 541.74 343.25 198.49 3,280.68 96,719.32 ###
18 541.74 342.55 199.19 3,479.87 96,520.13 ###
19 541.74 341.84 199.90 3,679.77 96,320.23 ###
20 541.74 341.13 200.60 3,880.37 96,119.63 ###
21 541.74 340.42 201.31 4,081.69 95,918.31 ###
22 541.74 339.71 202.03 4,283.71 95,716.29 ###
23 541.74 339.00 202.74 4,486.46 95,513.54 ###
24 541.74 338.28 203.46 4,689.92 95,310.08 ###
25 541.74 337.56 204.18 4,894.10 95,105.90 ###
26 541.74 336.83 204.90 5,099.00 94,901.00 ###
27 541.74 336.11 205.63 5,304.63 94,695.37 ###
28 541.74 335.38 206.36 5,510.99 94,489.01 ###
29 541.74 334.65 207.09 5,718.08 94,281.92 ###
30 541.74 333.92 207.82 5,925.91 94,074.09 ###
31 541.74 333.18 208.56 6,134.46 93,865.54 ###
32 541.74 332.44 209.30 6,343.76 93,656.24 ###
33 541.74 331.70 210.04 6,553.80 93,446.20 ###
34 541.74 330.96 210.78 6,764.58 93,235.42 ###
35 541.74 330.21 211.53 6,976.11 93,023.89 ###
36 541.74 329.46 212.28 7,188.39 92,811.61 ###
37 541.74 328.71 213.03 7,401.42 92,598.58 ###
38 541.74 327.95 213.78 7,615.21 92,384.79 ###
39 541.74 327.20 214.54 7,829.75 92,170.25 ###
40 541.74 326.44 215.30 8,045.05 91,954.95 ###
41 541.74 325.67 216.06 8,261.11 91,738.89 ###
42 541.74 324.91 216.83 8,477.94 91,522.06 ###
43 541.74 324.14 217.60 8,695.54 91,304.46 ###
44 541.74 323.37 218.37 8,913.91 91,086.09 ###
45 541.74 322.60 219.14 9,133.05 90,866.95 ###
46 541.74 321.82 219.92 9,352.97 90,647.03 ###
47 541.74 321.04 220.70 9,573.67 90,426.33 ###
48 541.74 320.26 221.48 9,795.14 90,204.86 ###
49 541.74 319.48 222.26 10,017.41 89,982.59 ###
50 541.74 318.69 223.05 10,240.46 89,759.54 ###
51 541.74 317.90 223.84 10,464.30 89,535.70 ###
52 541.74 317.11 224.63 10,688.93 89,311.07 ###
53 541.74 316.31 225.43 10,914.36 89,085.64 ###
54 541.74 315.51 226.23 11,140.58 88,859.42 ###
55 541.74 314.71 227.03 11,367.61 88,632.39 ###
56 541.74 313.91 227.83 11,595.44 88,404.56 ###
57 541.74 313.10 228.64 11,824.08 88,175.92 ###
58 541.74 312.29 229.45 12,053.53 87,946.47 ###
59 541.74 311.48 230.26 12,283.79 87,716.21 ###
60 541.74 310.66 231.08 12,514.87 87,485.13 ###
61 541.74 309.84 231.89 12,746.76 87,253.24 ###
62 541.74 309.02 232.72 12,979.48 87,020.52 ###
63 541.74 308.20 233.54 13,213.02 86,786.98 ###
64 541.74 307.37 234.37 13,447.39 86,552.61 ###
65 541.74 306.54 235.20 13,682.58 86,317.42 ###
66 541.74 305.71 236.03 13,918.61 86,081.39 ###
67 541.74 304.87 236.87 14,155.48 85,844.52 ###
68 541.74 304.03 237.71 14,393.19 85,606.81 ###
69 541.74 303.19 238.55 14,631.73 85,368.27 ###
70 541.74 302.35 239.39 14,871.13 85,128.87 ###
71 541.74 301.50 240.24 15,111.37 84,888.63 ###
72 541.74 300.65 241.09 15,352.46 84,647.54 ###
73 541.74 299.79 241.94 15,594.40 84,405.60 ###
74 541.74 298.94 242.80 15,837.20 84,162.80 ###
75 541.74 298.08 243.66 16,080.86 83,919.14 ###
76 541.74 297.21 244.52 16,325.39 83,674.61 ###
77 541.74 296.35 245.39 16,570.78 83,429.22 ###
78 541.74 295.48 246.26 16,817.04 83,182.96 ###
79 541.74 294.61 247.13 17,064.17 82,935.83 ###
80 541.74 293.73 248.01 17,312.18 82,687.82 ###
81 541.74 292.85 248.89 17,561.06 82,438.94 ###
82 541.74 291.97 249.77 17,810.83 82,189.17 ###
83 541.74 291.09 250.65 18,061.48 81,938.52 ###
84 541.74 290.20 251.54 18,313.02 81,686.98 ###
85 541.74 289.31 252.43 18,565.45 81,434.55 ###
86 541.74 288.41 253.32 18,818.77 81,181.23 ###
87 541.74 287.52 254.22 19,073.00 80,927.00 ###
88 541.74 286.62 255.12 19,328.12 80,671.88 ###
89 541.74 285.71 256.03 19,584.14 80,415.86 ###
90 541.74 284.81 256.93 19,841.07 80,158.93 ###
91 541.74 283.90 257.84 20,098.92 79,901.08 ###
92 541.74 282.98 258.76 20,357.67 79,642.33 ###
93 541.74 282.07 259.67 20,617.34 79,382.66 ###
94 541.74 281.15 260.59 20,877.93 79,122.07 ###
95 541.74 280.22 261.51 21,139.45 78,860.55 ###
96 541.74 279.30 262.44 21,401.89 78,598.11 ###
97 541.74 278.37 263.37 21,665.26 78,334.74 ###
98 541.74 277.44 264.30 21,929.56 78,070.44 ###
99 541.74 276.50 265.24 22,194.80 77,805.20 ###
100 541.74 275.56 266.18 22,460.98 77,539.02 ###
101 541.74 274.62 267.12 22,728.10 77,271.90 ###
102 541.74 273.67 268.07 22,996.17 77,003.83 ###
103 541.74 272.72 269.02 23,265.18 76,734.82 ###
104 541.74 271.77 269.97 23,535.15 76,464.85 ###
105 541.74 270.81 270.93 23,806.08 76,193.92 ###
106 541.74 269.85 271.88 24,077.96 75,922.04 ###
107 541.74 268.89 272.85 24,350.81 75,649.19 ###
108 541.74 267.92 273.81 24,624.62 75,375.38 ###
109 541.74 266.95 274.78 24,899.41 75,100.59 ###
110 541.74 265.98 275.76 25,175.16 74,824.84 ###
111 541.74 265.00 276.73 25,451.90 74,548.10 ###
112 541.74 264.02 277.71 25,729.61 74,270.39 ###
113 541.74 263.04 278.70 26,008.31 73,991.69 ###
114 541.74 262.05 279.68 26,287.99 73,712.01 ###
115 541.74 261.06 280.67 26,568.66 73,431.34 ###
116 541.74 260.07 281.67 26,850.33 73,149.67 ###
117 541.74 259.07 282.67 27,133.00 72,867.00 ###
118 541.74 258.07 283.67 27,416.67 72,583.33 ###
119 541.74 257.07 284.67 27,701.34 72,298.66 ###
120 541.74 256.06 285.68 27,987.02 72,012.98 ###
121 541.74 255.05 286.69 28,273.71 71,726.29 ###
122 541.74 254.03 287.71 28,561.42 71,438.58 ###
123 541.74 253.01 288.73 28,850.15 71,149.85 ###
124 541.74 251.99 289.75 29,139.90 70,860.10 ###
125 541.74 250.96 290.78 29,430.67 70,569.33 ###
126 541.74 249.93 291.81 29,722.48 70,277.52 ###
127 541.74 248.90 292.84 30,015.31 69,984.69 ###
128 541.74 247.86 293.88 30,309.19 69,690.81 ###
129 541.74 246.82 294.92 30,604.11 69,395.89 ###
130 541.74 245.78 295.96 30,900.07 69,099.93 ###
131 541.74 244.73 297.01 31,197.08 68,802.92 ###
132 541.74 243.68 298.06 31,495.14 68,504.86 ###
133 541.74 242.62 299.12 31,794.25 68,205.75 ###
134 541.74 241.56 300.18 32,094.43 67,905.57 ###
135 541.74 240.50 301.24 32,395.67 67,604.33 ###
136 541.74 239.43 302.31 32,697.98 67,302.02 ###
137 541.74 238.36 303.38 33,001.35 66,998.65 ###
138 541.74 237.29 304.45 33,305.80 66,694.20 ###
139 541.74 236.21 305.53 33,611.33 66,388.67 ###
140 541.74 235.13 306.61 33,917.94 66,082.06 ###
141 541.74 234.04 307.70 34,225.64 65,774.36 ###
142 541.74 232.95 308.79 34,534.43 65,465.57 ###
143 541.74 231.86 309.88 34,844.31 65,155.69 ###
144 541.74 230.76 310.98 35,155.29 64,844.71 ###
145 541.74 229.66 312.08 35,467.37 64,532.63 ###
146 541.74 228.55 313.19 35,780.55 64,219.45 ###
147 541.74 227.44 314.29 36,094.85 63,905.15 ###
148 541.74 226.33 315.41 36,410.25 63,589.75 ###
149 541.74 225.21 316.52 36,726.78 63,273.22 ###
150 541.74 224.09 317.65 37,044.42 62,955.58 ###
151 541.74 222.97 318.77 37,363.20 62,636.80 ###
152 541.74 221.84 319.90 37,683.09 62,316.91 ###
153 541.74 220.71 321.03 38,004.13 61,995.87 ###
154 541.74 219.57 322.17 38,326.30 61,673.70 ###
155 541.74 218.43 323.31 38,649.61 61,350.39 ###
156 541.74 217.28 324.46 38,974.06 61,025.94 ###
157 541.74 216.13 325.60 39,299.67 60,700.33 ###
158 541.74 214.98 326.76 39,626.42 60,373.58 ###
159 541.74 213.82 327.92 39,954.34 60,045.66 ###
160 541.74 212.66 329.08 40,283.42 59,716.58 ###
161 541.74 211.50 330.24 40,613.66 59,386.34 ###
162 541.74 210.33 331.41 40,945.07 59,054.93 ###
163 541.74 209.15 332.59 41,277.65 58,722.35 ###
164 541.74 207.97 333.76 41,611.42 58,388.58 ###
165 541.74 206.79 334.95 41,946.36 58,053.64 ###
166 541.74 205.61 336.13 42,282.49 57,717.51 ###
167 541.74 204.42 337.32 42,619.82 57,380.18 ###
168 541.74 203.22 338.52 42,958.33 57,041.67 ###
169 541.74 202.02 339.72 43,298.05 56,701.95 ###
170 541.74 200.82 340.92 43,638.97 56,361.03 ###
171 541.74 199.61 342.13 43,981.09 56,018.91 ###
172 541.74 198.40 343.34 44,324.43 55,675.57 ###
173 541.74 197.18 344.55 44,668.98 55,331.02 ###
174 541.74 195.96 345.77 45,014.76 54,985.24 ###
175 541.74 194.74 347.00 45,361.76 54,638.24 ###
176 541.74 193.51 348.23 45,709.99 54,290.01 ###
177 541.74 192.28 349.46 46,059.45 53,940.55 ###
178 541.74 191.04 350.70 46,410.14 53,589.86 ###
179 541.74 189.80 351.94 46,762.09 53,237.91 ###
180 541.74 188.55 353.19 47,115.27 52,884.73 ###
181 541.74 187.30 354.44 47,469.71 52,530.29 ###
182 541.74 186.04 355.69 47,825.40 52,174.60 ###
183 541.74 184.79 356.95 48,182.36 51,817.64 ###
184 541.74 183.52 358.22 48,540.57 51,459.43 ###
185 541.74 182.25 359.49 48,900.06 51,099.94 ###
186 541.74 180.98 360.76 49,260.82 50,739.18 ###
187 541.74 179.70 362.04 49,622.86 50,377.14 ###
188 541.74 178.42 363.32 49,986.18 50,013.82 ###
189 541.74 177.13 364.61 50,350.78 49,649.22 ###
190 541.74 175.84 365.90 50,716.68 49,283.32 ###
191 541.74 174.55 367.19 51,083.87 48,916.13 ###
192 541.74 173.24 368.49 51,452.36 48,547.64 ###
193 541.74 171.94 369.80 51,822.16 48,177.84 ###
194 541.74 170.63 371.11 52,193.27 47,806.73 ###
195 541.74 169.32 372.42 52,565.69 47,434.31 ###
196 541.74 168.00 373.74 52,939.44 47,060.56 ###
197 541.74 166.67 375.07 53,314.50 46,685.50 ###
198 541.74 165.34 376.39 53,690.89 46,309.11 ###
199 541.74 164.01 377.73 54,068.62 45,931.38 ###
200 541.74 162.67 379.06 54,447.69 45,552.31 ###
201 541.74 161.33 380.41 54,828.09 45,171.91 ###
202 541.74 159.98 381.75 55,209.85 44,790.15 ###
203 541.74 158.63 383.11 55,592.95 44,407.05 ###
204 541.74 157.27 384.46 55,977.42 44,022.58 ###
205 541.74 155.91 385.82 56,363.24 43,636.76 ###
206 541.74 154.55 387.19 56,750.43 43,249.57 ###
207 541.74 153.18 388.56 57,139.00 42,861.00 ###
208 541.74 151.80 389.94 57,528.93 42,471.07 ###
209 541.74 150.42 391.32 57,920.25 42,079.75 ###
210 541.74 149.03 392.71 58,312.96 41,687.04 ###
211 541.74 147.64 394.10 58,707.06 41,292.94 ###
212 541.74 146.25 395.49 59,102.55 40,897.45 ###
213 541.74 144.85 396.89 59,499.44 40,500.56 ###
214 541.74 143.44 398.30 59,897.74 40,102.26 ###
215 541.74 142.03 399.71 60,297.45 39,702.55 ###
216 541.74 140.61 401.12 60,698.57 39,301.43 ###
217 541.74 139.19 402.55 61,101.12 38,898.88 ###
218 541.74 137.77 403.97 61,505.09 38,494.91 ###
219 541.74 136.34 405.40 61,910.49 38,089.51 ###
220 541.74 134.90 406.84 62,317.33 37,682.67 ###
221 541.74 133.46 408.28 62,725.61 37,274.39 ###
222 541.74 132.01 409.72 63,135.33 36,864.67 ###
223 541.74 130.56 411.18 63,546.51 36,453.49 ###
224 541.74 129.11 412.63 63,959.14 36,040.86 ###
225 541.74 127.64 414.09 64,373.23 35,626.77 ###
226 541.74 126.18 415.56 64,788.79 35,211.21 ###
227 541.74 124.71 417.03 65,205.83 34,794.17 ###
228 541.74 123.23 418.51 65,624.34 34,375.66 ###
229 541.74 121.75 419.99 66,044.33 33,955.67 ###
230 541.74 120.26 421.48 66,465.80 33,534.20 ###
231 541.74 118.77 422.97 66,888.78 33,111.22 ###
232 541.74 117.27 424.47 67,313.24 32,686.76 ###
233 541.74 115.77 425.97 67,739.22 32,260.78 ###
234 541.74 114.26 427.48 68,166.70 31,833.30 ###
235 541.74 112.74 429.00 68,595.69 31,404.31 ###
236 541.74 111.22 430.51 69,026.21 30,973.79 ###
237 541.74 109.70 432.04 69,458.25 30,541.75 ###
238 541.74 108.17 433.57 69,891.82 30,108.18 ###
239 541.74 106.63 435.10 70,326.92 29,673.08 ###
240 541.74 105.09 436.65 70,763.57 29,236.43 ###
241 541.74 103.55 438.19 71,201.76 28,798.24 ###
242 541.74 101.99 439.74 71,641.50 28,358.50 ###
243 541.74 100.44 441.30 72,082.81 27,917.19 ###
244 541.74 98.87 442.86 72,525.67 27,474.33 ###
245 541.74 97.30 444.43 72,970.10 27,029.90 ###
246 541.74 95.73 446.01 73,416.11 26,583.89 ###
247 541.74 94.15 447.59 73,863.70 26,136.30 ###
248 541.74 92.57 449.17 74,312.87 25,687.13 ###
249 541.74 90.98 450.76 74,763.63 25,236.37 ###
250 541.74 89.38 452.36 75,215.99 24,784.01 ###
251 541.74 87.78 453.96 75,669.95 24,330.05 ###
252 541.74 86.17 455.57 76,125.52 23,874.48 ###
253 541.74 84.56 457.18 76,582.71 23,417.29 ###
254 541.74 82.94 458.80 77,041.51 22,958.49 ###
255 541.74 81.31 460.43 77,501.93 22,498.07 ###
256 541.74 79.68 462.06 77,963.99 22,036.01 ###
257 541.74 78.04 463.69 78,427.69 21,572.31 ###
258 541.74 76.40 465.34 78,893.02 21,106.98 ###
259 541.74 74.75 466.98 79,360.01 20,639.99 ###
260 541.74 73.10 468.64 79,828.64 20,171.36 ###
261 541.74 71.44 470.30 80,298.94 19,701.06 ###
262 541.74 69.77 471.96 80,770.91 19,229.09 ###
263 541.74 68.10 473.64 81,244.54 18,755.46 ###
264 541.74 66.43 475.31 81,719.85 18,280.15 ###
265 541.74 64.74 477.00 82,196.85 17,803.15 ###
266 541.74 63.05 478.69 82,675.53 17,324.47 ###
267 541.74 61.36 480.38 83,155.92 16,844.08 ###
268 541.74 59.66 482.08 83,638.00 16,362.00 ###
269 541.74 57.95 483.79 84,121.79 15,878.21 ###
270 541.74 56.24 485.50 84,607.29 15,392.71 ###
271 541.74 54.52 487.22 85,094.51 14,905.49 ###
272 541.74 52.79 488.95 85,583.46 14,416.54 ###
273 541.74 51.06 490.68 86,074.14 13,925.86 ###
274 541.74 49.32 492.42 86,566.56 13,433.44 ###
275 541.74 47.58 494.16 87,060.72 12,939.28 ###
276 541.74 45.83 495.91 87,556.63 12,443.37 ###
277 541.74 44.07 497.67 88,054.30 11,945.70 ###
278 541.74 42.31 499.43 88,553.73 11,446.27 ###
279 541.74 40.54 501.20 89,054.93 10,945.07 ###
280 541.74 38.76 502.97 89,557.90 10,442.10 ###
281 541.74 36.98 504.76 90,062.66 9,937.34 ###
282 541.74 35.19 506.54 90,569.20 9,430.80 ###
283 541.74 33.40 508.34 91,077.54 8,922.46 ###
284 541.74 31.60 510.14 91,587.67 8,412.33 ###
285 541.74 29.79 511.94 92,099.62 7,900.38 ###
286 541.74 27.98 513.76 92,613.38 7,386.62 ###
287 541.74 26.16 515.58 93,128.95 6,871.05 ###
288 541.74 24.33 517.40 93,646.36 6,353.64 ###
289 541.74 22.50 519.24 94,165.59 5,834.41 ###
290 541.74 20.66 521.07 94,686.67 5,313.33 ###
291 541.74 18.82 522.92 95,209.59 4,790.41 ###
292 541.74 16.97 524.77 95,734.36 4,265.64 ###
293 541.74 15.11 526.63 96,260.99 3,739.01 ###
294 541.74 13.24 528.50 96,789.49 3,210.51 ###
295 541.74 11.37 530.37 97,319.85 2,680.15 ###
296 541.74 9.49 532.25 97,852.10 2,147.90 ###
297 541.74 7.61 534.13 98,386.23 1,613.77 ###
298 541.74 5.72 536.02 98,922.25 1,077.75 ###
299 541.74 3.82 537.92 99,460.17 539.83 ###
300 541.74 1.91 539.83 100,000.00 0.00 ###