Scribd Logo
Importer

Bienvenue sur Scribd !

  • Excel Tabla de Amortizacion Francesa-2

    Transféré par

    ドン ディエゴ
    6 vues5 pages

    Titre original

    Excel Tabla de Amortizacion Francesa-2 (1)

    Copyright

    © © All Rights Reserved

    Formats disponibles

    XLSX, PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    6 vues5 pages

    Excel Tabla de Amortizacion Francesa-2

    Transféré par

    ドン ディエゴ

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 5

    V0= a* 1-(1+i)-n PRESTAMO DE 20,000,000

    i TIEMPO (CUOTAS) 48 meses


    a=
    INTERES PR CUOTA 2.380%
    V0 * i
    a=
    1-(1+i)-n a=

    a= cuota
    V0= valor inicial a=
    i= tasa interes
    n= períodos
    476,000 MESES (PERIODOS) Ci Ai (AMORTIZACIÓN)
    1-(1+2,380)-48 0 20,000,000 0
    1 19,772,534 227,466
    476000 2 19,539,653 232,880
    67.66% 3 19,301,231 238,423
    4 19,057,133 244,097
    703,466.47 5 18,807,227 249,907
    6 18,551,372 255,854
    7 18,289,428 261,944
    8 18,021,250 268,178
    9 17,746,690 274,561
    10 17,465,594 281,095
    11 17,177,809 287,785
    12 16,883,174 294,635
    13 16,581,528 301,647
    14 16,272,701 308,826
    15 15,956,525 316,176
    16 15,632,824 323,701
    17 15,301,419 331,405
    18 14,962,126 339,293
    19 14,614,758 347,368
    20 14,259,123 355,635
    21 13,895,024 364,099
    22 13,522,259 372,765
    23 13,140,622 381,637
    24 12,749,902 390,720
    25 12,349,884 400,019
    26 11,940,344 409,539
    27 11,521,058 419,286
    28 11,091,793 429,265
    29 10,652,311 439,482
    30 10,202,369 449,941
    31 9,741,719 460,650
    32 9,270,106 471,614
    33 8,787,268 482,838
    34 8,292,938 494,329
    35 7,786,844 506,095
    36 7,268,704 518,140
    37 6,738,233 530,471
    38 6,195,136 543,097
    39 5,639,114 556,022
    40 5,069,859 569,256
    41 4,487,055 582,804
    42 3,890,380 596,675
    43 3,279,505 610,875
    44 2,654,091 625,414
    45 2,013,791 640,299
    46 1,358,253 655,538
    47 687,113 671,140
    48 0 687,113

    total 20,000,000

    33,766,391
    i (monto) CUOTA
    0 0
    476,000 703,466.47
    470,586 703,466.47
    465,044 703,466.47
    459,369 703,466.47
    453,560 703,466.47
    447,612 703,466.47
    441,523 703,466.47
    435,288 703,466.47
    428,906 703,466.47
    422,371 703,466.47
    415,681 703,466.47
    408,832 703,466.47
    401,820 703,466.47
    394,640 703,466.47
    387,290 703,466.47
    379,765 703,466.47
    372,061 703,466.47
    364,174 703,466.47
    356,099 703,466.47
    347,831 703,466.47
    339,367 703,466.47
    330,702 703,466.47
    321,830 703,466.47
    312,747 703,466.47
    303,448 703,466.47
    293,927 703,466.47
    284,180 703,466.47
    274,201 703,466.47
    263,985 703,466.47
    253,525 703,466.47
    242,816 703,466.47
    231,853 703,466.47
    220,629 703,466.47
    209,137 703,466.47
    197,372 703,466.47
    185,327 703,466.47
    172,995 703,466.47
    160,370 703,466.47
    147,444 703,466.47
    134,211 703,466.47
    120,663 703,466.47
    106,792 703,466.47
    92,591 703,466.47
    78,052 703,466.47
    63,167 703,466.47
    47,928 703,466.47
    32,326 703,466.47
    16,353 703,466.47

    13,766,391

    Vous aimerez peut-être aussi