c2= 300000 i= 8%

d2= 50000 i2= 3.92%

q= 0.97
n(semestres) Cuantias Valor final 8,197,101.99 €
0
1 300,000.00 € 1,153,551.47 €
2 300,000.00 € 277,777.78 €
3 350,000.00 € 311,840.42 €
4 350,000.00 € 300,068.59 €
5 400,000.00 € 329,989.87 €
6 400,000.00 € 317,532.90 €
7 450,000.00 € 343,739.44 €
8 450,000.00 € 330,763.43 €
9 500,000.00 € 353,641.40 €
10 500,000.00 € 340,291.60 €
11 550,000.00 € 360,190.32 €
12 550,000.00 € 346,593.29 €
13 600,000.00 € 363,828.60 €
14 600,000.00 € 350,094.24 €
15 650,000.00 € 364,951.53 €
16 650,000.00 € 351,174.77 €
17 291,000.00 € 151,283.33 €
18 291,000.00 € 145,572.45 €
19 291,000.00 € 140,077.15 €
20 282,270.00 € 130,745.63 €
21 282,270.00 € 125,810.04 €
22 282,270.00 € 121,060.76 €
23 273,801.90 € 112,996.05 €
24 273,801.90 € 108,730.50 €
25 273,801.90 € 104,625.97 €
26 265,587.84 € 97,656.10 €
27 265,587.84 € 93,969.62 €
28 265,587.84 € 90,422.31 €
29 257,620.21 € 84,398.64 €
30 257,620.21 € 81,212.63 €
31 257,620.21 € 78,146.89 €
32 249,891.60 € 72,940.98 €
33 249,891.60 € 70,187.49 €
34 249,891.60 € 67,537.94 €
35 242,394.85 € 63,038.76 €
36 242,394.85 € 60,659.08 €
Banco A Fianza= 5000 i= 4% Banco B Fianza=
c1= 1600 i12= 0.327% c1=
q= 0.98 d=
n(meses) Cuantias Valor final n(trimestres) Cuantias
0 0
1 1600 1,940.29 € 1 1,250.00 €
2 1,568.00 € 1,568.00 € 2 1,260.00 €
3 1,536.64 € 1,536.64 € 3 1,270.00 €
4 1,505.91 € 1,505.91 € 4 1,280.00 €
5 1,475.79 € 1,475.79 € 5 1,290.00 €
6 1,446.27 € 1,446.27 € 6 1,300.00 €
7 1,417.35 € 1,417.35 € 7 1,310.00 €
8 1,389.00 € 1,389.00 € 8 1,320.00 €
9 1,361.22 € 1,361.22 € 9 1,330.00 €
10 1,334.00 € 1,334.00 € 10 1,340.00 €
11 1,307.32 € 1,307.32 € 11 1,350.00 €
12 1,281.17 € 1,281.17 € 12 1,360.00 €
13 1,255.55 € 1,255.55 € 13 1,370.00 €
14 1,230.44 € 1,230.44 € 14 1,380.00 €
15 1,205.83 € 1,205.83 € 15 1,390.00 €
16 1,181.71 € 1,181.71 € 16 1,400.00 €
17 1,158.08 € 1,158.08 € 17 1,410.00 €
18 1,134.91 € 1,134.91 € 18 1,420.00 €
19 1,112.22 € 1,112.22 € 19 1,430.00 €
20 1,089.97 € 1,089.97 € 20 1,440.00 €
21 1,068.17 € 1,068.17 € 21 1,450.00 €
22 1,046.81 € 1,046.81 € 22 1,460.00 €
23 1,025.87 € 1,025.87 € 23 1,470.00 €
24 1,005.36 € 1,005.36 € 24 1,480.00 €
25 985.25 € 985.25 € 25 1,490.00 €
26 965.54 € 965.54 € 26 1,500.00 €
27 946.23 € 946.23 € 27 1,510.00 €
28 927.31 € 927.31 € 28 1,520.00 €
29 908.76 € 908.76 € 29 1,530.00 €
30 890.59 € 890.59 € 30 1,540.00 €
31 872.77 € 872.77 € 31 1,550.00 €
32 855.32 € 855.32 € 32 1,560.00 €
33 838.21 € 838.21 € 33 1,570.00 €
34 821.45 € 821.45 € 34 1,580.00 €
35 805.02 € 805.02 € 35 1,590.00 €
36 788.92 € 788.92 € 36 1,600.00 €
37 773.14 € 773.14 € 37 1,610.00 €
38 757.68 € 757.68 € 38 1,620.00 €
39 742.52 € 742.52 € 39 1,630.00 €
40 727.67 € 727.67 € 40 1,640.00 €
41 713.12 € 713.12 € 41 1,650.00 €
42 698.86 € 698.86 € 42 1,660.00 €
43 684.88 € 684.88 € 43 1,670.00 €
44 671.18 € 671.18 € 44 1,680.00 €
45 657.76 € 657.76 € 45 1,690.00 €
46 644.60 € 644.60 € 46 1,700.00 €
47 631.71 € 631.71 € 47 1,710.00 €
48 619.08 € 619.08 € 48 1,720.00 €
49 606.70 € 606.70 € 49 1,730.00 €
50 594.56 € 594.56 € 50 1,740.00 €
51 582.67 € 582.67 € 51 1,750.00 €
52 571.02 € 571.02 € 52 1,760.00 €
53 559.60 € 559.60 € 53 1,770.00 €
54 548.41 € 548.41 € 54 1,780.00 €
55 537.44 € 537.44 € 55 1,790.00 €
56 526.69 € 526.69 € 56 1,800.00 €
57 516.16 € 516.16 € 57 1,810.00 €
58 505.83 € 505.83 € 58 1,820.00 €
59 495.72 € 495.72 € 59 1,830.00 €
60 485.80 € 485.80 € 60 1,840.00 €
56,536.04 €
 6000 i= 4%
1250 i12= 0.327%
10
Valor final

1,515.85 €
1,260.00 €
1,270.00 €
1,280.00 €
1,290.00 €
1,300.00 €
1,310.00 €
1,320.00 €
1,330.00 €
1,340.00 €
1,350.00 €
1,360.00 €
1,370.00 €
1,380.00 €
1,390.00 €
1,400.00 €
1,410.00 €
1,420.00 €
1,430.00 €
1,440.00 €
1,450.00 €
1,460.00 €
1,470.00 €
1,480.00 €
1,490.00 €
1,500.00 €
1,510.00 €
1,520.00 €
1,530.00 €
1,540.00 €
1,550.00 €
1,560.00 €
1,570.00 €
1,580.00 €
1,590.00 €
1,600.00 €
1,610.00 €
1,620.00 €
1,630.00 €
1,640.00 €
 1,650.00 €
1,660.00 €
1,670.00 €
1,680.00 €
1,690.00 €
1,700.00 €
1,710.00 €
1,720.00 €
1,730.00 €
1,740.00 €
1,750.00 €
1,760.00 €
1,770.00 €
1,780.00 €
1,790.00 €
1,800.00 €
1,810.00 €
1,820.00 €
1,830.00 €
1,840.00 €
92,965.85 €