Co 30,000.00 € a (incognita) 1,747.

37 € Comisión de apertura
n (Trimestres) 20 Gastos periodicos
j4 6.000% Comisión de cancelación
i4= 1.50%

n (trimestres) a Is As Ms
0 0.00 € 0.00 € 0.00 € 0.00 €
1 1,747.37 € 450.00 € 1,297.37 € 1,297.37 €
2 1,747.37 € 430.54 € 1,316.83 € 2,614.20 €
3 1,747.37 € 410.79 € 1,336.59 € 3,950.79 €
4 1,747.37 € 390.74 € 1,356.63 € 5,307.42 €
5 1,747.37 € 370.39 € 1,376.98 € 6,684.41 €
6 1,747.37 € 349.73 € 1,397.64 € 8,082.05 €
7 1,747.37 € 328.77 € 1,418.60 € 9,500.65 €
8 1,747.37 € 307.49 € 1,439.88 € 10,940.53 €
9 1,747.37 € 285.89 € 1,461.48 € 12,402.01 €
10 1,747.37 € 263.97 € 1,483.40 € 13,885.41 €
11 1,747.37 € 241.72 € 1,505.65 € 15,391.07 €
12 1,747.37 € 219.13 € 1,528.24 € 16,919.30 €
13 1,747.37 € 196.21 € 1,551.16 € 18,470.47 €
14 1,747.37 € 172.94 € 1,574.43 € 20,044.89 €
15 1,747.37 € 149.33 € 1,598.05 € 21,642.94 €
16 1,747.37 € 125.36 € 1,622.02 € 23,264.96 €
17 1,747.37 € 101.03 € 1,646.35 € 24,911.30 €
18 1,747.37 € 76.33 € 1,671.04 € 26,582.34 €
19 1,747.37 € 51.26 € 1,696.11 € 28,278.45 €
20 1,747.37 € 25.82 € 1,721.55 € 30,000.00 €
150.00 € Coste trimestral 1.7144%
25 € Coste anual 7.0362%
130.81 €

Cs Pagos Actualizados
30,000.00 € 150.00 €
28,702.63 € 1,742.50 €
27,385.80 € 1,713.13 €
26,049.21 € 1,684.25 €
24,692.58 € 1,655.86 €
23,315.59 € 1,627.95 €
21,917.95 € 1,600.51 €
20,499.35 € 1,573.54 €
19,059.47 € 1,547.01 €
17,597.99 € 1,520.94 €
16,114.59 € 1,495.30 €
14,608.93 € 1,470.10 €
13,080.70 € 12,218.91 €
11,529.53 € 30,000.00 €
9,955.11 €
8,357.06 €
6,735.04 €
5,088.70 €
3,417.66 €
1,721.55 €
0.00 €
Co = 50,000.00 € a (mens.) 380.94 € Com. Apertura
J12 = 4.2500% G. Estudio
i12 = 0.354% ie12 (incóg.) 0.3816% Com. Final
q= 1.03 ie 4.6764%
n (meses) a Is As Ms Cs
0 0.00 € 0.00 € 0.00 € 0.00 € 50,000.00 €
1 380.94 € 177.08 € 203.86 € 203.86 € 49,796.14 €
2 380.94 € 176.36 € 204.58 € 408.44 € 49,591.56 €
3 380.94 € 175.64 € 205.31 € 613.75 € 49,386.25 €
4 380.94 € 174.91 € 206.03 € 819.78 € 49,180.22 €
5 380.94 € 174.18 € 206.76 € 1,026.54 € 48,973.46 €
6 380.94 € 173.45 € 207.49 € 1,234.04 € 48,765.96 €
7 380.94 € 172.71 € 208.23 € 1,442.27 € 48,557.73 €
8 380.94 € 171.98 € 208.97 € 1,651.23 € 48,348.77 €
9 380.94 € 171.24 € 209.71 € 1,860.94 € 48,139.06 €
10 380.94 € 170.49 € 210.45 € 2,071.39 € 47,928.61 €
11 380.94 € 169.75 € 211.20 € 2,282.58 € 47,717.42 €
12 380.94 € 169.00 € 211.94 € 2,494.53 € 47,505.47 €
13 392.37 € 168.25 € 224.12 € 2,718.65 € 47,281.35 €
14 392.37 € 167.45 € 224.92 € 2,943.57 € 47,056.43 €
15 392.37 € 166.66 € 225.71 € 3,169.28 € 46,830.72 €
16 392.37 € 165.86 € 226.51 € 3,395.79 € 46,604.21 €
17 392.37 € 165.06 € 227.31 € 3,623.10 € 46,376.90 €
18 392.37 € 164.25 € 228.12 € 3,851.22 € 46,148.78 €
19 392.37 € 163.44 € 228.93 € 4,080.15 € 45,919.85 €
20 392.37 € 162.63 € 229.74 € 4,309.89 € 45,690.11 €
21 392.37 € 161.82 € 230.55 € 4,540.44 € 45,459.56 €
22 392.37 € 161.00 € 231.37 € 4,771.81 € 45,228.19 €
23 392.37 € 160.18 € 232.19 € 5,004.00 € 44,996.00 €
24 392.37 € 159.36 € 233.01 € 5,237.01 € 44,762.99 €
25 404.14 € 158.54 € 245.61 € 5,482.61 € 44,517.39 €
26 404.14 € 157.67 € 246.48 € 5,729.09 € 44,270.91 €
27 404.14 € 156.79 € 247.35 € 5,976.44 € 44,023.56 €
28 404.14 € 155.92 € 248.23 € 6,224.66 € 43,775.34 €
29 404.14 € 155.04 € 249.10 € 6,473.77 € 43,526.23 €
30 404.14 € 154.16 € 249.99 € 6,723.75 € 43,276.25 €
31 404.14 € 153.27 € 250.87 € 6,974.62 € 43,025.38 €
32 404.14 € 152.38 € 251.76 € 7,226.38 € 42,773.62 €
33 404.14 € 151.49 € 252.65 € 7,479.04 € 42,520.96 €
34 404.14 € 150.60 € 253.55 € 7,732.58 € 42,267.42 €
35 404.14 € 149.70 € 254.44 € 7,987.03 € 42,012.97 €
36 404.14 € 148.80 € 255.35 € 8,242.37 € 41,757.63 €
37 416.27 € 147.89 € 268.37 € 8,510.75 € 41,489.25 €
38 416.27 € 146.94 € 269.32 € 8,780.07 € 41,219.93 €
39 416.27 € 145.99 € 270.28 € 9,050.35 € 40,949.65 €
40 416.27 € 145.03 € 271.24 € 9,321.59 € 40,678.41 €
41 416.27 € 144.07 € 272.20 € 9,593.78 € 40,406.22 €
42 416.27 € 143.11 € 273.16 € 9,866.94 € 40,133.06 €
43 416.27 € 142.14 € 274.13 € 10,141.07 € 39,858.93 €
44 416.27 € 141.17 € 275.10 € 10,416.17 € 39,583.83 €
45 416.27 € 140.19 € 276.07 € 10,692.25 € 39,307.75 €
46 416.27 € 139.21 € 277.05 € 10,969.30 € 39,030.70 €
47 416.27 € 138.23 € 278.03 € 11,247.33 € 38,752.67 €
48 416.27 € 137.25 € 279.02 € 11,526.35 € 38,473.65 €
49 428.75 € 136.26 € 292.49 € 11,818.84 € 38,181.16 €
50 428.75 € 135.22 € 293.53 € 12,112.37 € 37,887.63 €
51 428.75 € 134.19 € 294.57 € 12,406.94 € 37,593.06 €
52 428.75 € 133.14 € 295.61 € 12,702.55 € 37,297.45 €
53 428.75 € 132.10 € 296.66 € 12,999.21 € 37,000.79 €
54 428.75 € 131.04 € 297.71 € 13,296.92 € 36,703.08 €
55 428.75 € 129.99 € 298.76 € 13,595.68 € 36,404.32 €
56 428.75 € 128.93 € 299.82 € 13,895.50 € 36,104.50 €
57 428.75 € 127.87 € 300.88 € 14,196.39 € 35,803.61 €
58 428.75 € 126.80 € 301.95 € 14,498.34 € 35,501.66 €
59 428.75 € 125.74 € 303.02 € 14,801.36 € 35,198.64 €
60 428.75 € 124.66 € 304.09 € 15,105.45 € 34,894.55 €
61 441.62 € 123.58 € 318.03 € 15,423.48 € 34,576.52 €
62 441.62 € 122.46 € 319.16 € 15,742.64 € 34,257.36 €
63 441.62 € 121.33 € 320.29 € 16,062.93 € 33,937.07 €
64 441.62 € 120.19 € 321.42 € 16,384.35 € 33,615.65 €
65 441.62 € 119.06 € 322.56 € 16,706.91 € 33,293.09 €
66 441.62 € 117.91 € 323.70 € 17,030.61 € 32,969.39 €
67 441.62 € 116.77 € 324.85 € 17,355.46 € 32,644.54 €
68 441.62 € 115.62 € 326.00 € 17,681.46 € 32,318.54 €
69 441.62 € 114.46 € 327.16 € 18,008.62 € 31,991.38 €
70 441.62 € 113.30 € 328.31 € 18,336.93 € 31,663.07 €
71 441.62 € 112.14 € 329.48 € 18,666.41 € 31,333.59 €
72 441.62 € 110.97 € 330.64 € 18,997.05 € 31,002.95 €
73 454.87 € 109.80 € 345.06 € 19,342.12 € 30,657.88 €
74 454.87 € 108.58 € 346.29 € 19,688.40 € 30,311.60 €
75 454.87 € 107.35 € 347.51 € 20,035.91 € 29,964.09 €
76 454.87 € 106.12 € 348.74 € 20,384.66 € 29,615.34 €
77 454.87 € 104.89 € 349.98 € 20,734.63 € 29,265.37 €
78 454.87 € 103.65 € 351.22 € 21,085.85 € 28,914.15 €
79 454.87 € 102.40 € 352.46 € 21,438.31 € 28,561.69 €
80 454.87 € 101.16 € 353.71 € 21,792.02 € 28,207.98 €
81 454.87 € 99.90 € 354.96 € 22,146.98 € 27,853.02 €
82 454.87 € 98.65 € 356.22 € 22,503.20 € 27,496.80 €
83 454.87 € 97.38 € 357.48 € 22,860.68 € 27,139.32 €
84 454.87 € 96.12 € 358.75 € 23,219.43 € 26,780.57 €
 85 468.51 € 94.85 € 373.66 € 23,593.09 € 26,406.91 €
86 468.51 € 93.52 € 374.99 € 23,968.08 € 26,031.92 €
87 468.51 € 92.20 € 376.31 € 24,344.39 € 25,655.61 €
88 468.51 € 90.86 € 377.65 € 24,722.04 € 25,277.96 €
89 468.51 € 89.53 € 378.98 € 25,101.03 € 24,898.97 €
90 468.51 € 88.18 € 380.33 € 25,481.35 € 24,518.65 €
91 468.51 € 86.84 € 381.67 € 25,863.03 € 24,136.97 €
92 468.51 € 85.49 € 383.03 € 26,246.05 € 23,753.95 €
93 468.51 € 84.13 € 384.38 € 26,630.44 € 23,369.56 €
94 468.51 € 82.77 € 385.74 € 27,016.18 € 22,983.82 €
95 468.51 € 81.40 € 387.11 € 27,403.29 € 22,596.71 €
96 468.51 € 80.03 € 388.48 € 27,791.77 € 22,208.23 €
97 482.57 € 78.65 € 403.91 € 28,195.68 € 21,804.32 €
98 482.57 € 77.22 € 405.34 € 28,601.03 € 21,398.97 €
99 482.57 € 75.79 € 406.78 € 29,007.80 € 20,992.20 €
100 482.57 € 74.35 € 408.22 € 29,416.02 € 20,583.98 €
101 482.57 € 72.90 € 409.66 € 29,825.69 € 20,174.31 €
102 482.57 € 71.45 € 411.12 € 30,236.80 € 19,763.20 €
103 482.57 € 69.99 € 412.57 € 30,649.38 € 19,350.62 €
104 482.57 € 68.53 € 414.03 € 31,063.41 € 18,936.59 €
105 482.57 € 67.07 € 415.50 € 31,478.91 € 18,521.09 €
106 482.57 € 65.60 € 416.97 € 31,895.88 € 18,104.12 €
107 482.57 € 64.12 € 418.45 € 32,314.33 € 17,685.67 €
108 482.57 € 62.64 € 419.93 € 32,734.26 € 17,265.74 €
109 497.04 € 61.15 € 435.89 € 33,170.15 € 16,829.85 €
110 497.04 € 59.61 € 437.44 € 33,607.59 € 16,392.41 €
111 497.04 € 58.06 € 438.99 € 34,046.57 € 15,953.43 €
112 497.04 € 56.50 € 440.54 € 34,487.12 € 15,512.88 €
113 497.04 € 54.94 € 442.10 € 34,929.22 € 15,070.78 €
114 497.04 € 53.38 € 443.67 € 35,372.89 € 14,627.11 €
115 497.04 € 51.80 € 445.24 € 35,818.12 € 14,181.88 €
116 497.04 € 50.23 € 446.82 € 36,264.94 € 13,735.06 €
117 497.04 € 48.65 € 448.40 € 36,713.34 € 13,286.66 €
118 497.04 € 47.06 € 449.99 € 37,163.33 € 12,836.67 €
119 497.04 € 45.46 € 451.58 € 37,614.91 € 12,385.09 €
120 497.04 € 43.86 € 453.18 € 38,068.09 € 11,931.91 €
121 511.95 € 42.26 € 469.70 € 38,537.78 € 11,462.22 €
122 511.95 € 40.60 € 471.36 € 39,009.14 € 10,990.86 €
123 511.95 € 38.93 € 473.03 € 39,482.17 € 10,517.83 €
124 511.95 € 37.25 € 474.70 € 39,956.87 € 10,043.13 €
125 511.95 € 35.57 € 476.39 € 40,433.26 € 9,566.74 €
126 511.95 € 33.88 € 478.07 € 40,911.33 € 9,088.67 €
127 511.95 € 32.19 € 479.77 € 41,391.10 € 8,608.90 €
128 511.95 € 30.49 € 481.46 € 41,872.56 € 8,127.44 €
129 511.95 € 28.78 € 483.17 € 42,355.73 € 7,644.27 €
130 511.95 € 27.07 € 484.88 € 42,840.61 € 7,159.39 €
131 511.95 € 25.36 € 486.60 € 43,327.21 € 6,672.79 €
132 511.95 € 23.63 € 488.32 € 43,815.53 € 6,184.47 €
133 527.31 € 21.90 € 505.41 € 44,320.94 € 5,679.06 €
134 527.31 € 20.11 € 507.20 € 44,828.14 € 5,171.86 €
135 527.31 € 18.32 € 509.00 € 45,337.14 € 4,662.86 €
136 527.31 € 16.51 € 510.80 € 45,847.94 € 4,152.06 €
137 527.31 € 14.71 € 512.61 € 46,360.55 € 3,639.45 €
138 527.31 € 12.89 € 514.42 € 46,874.97 € 3,125.03 €
139 527.31 € 11.07 € 516.25 € 47,391.22 € 2,608.78 €
140 527.31 € 9.24 € 518.07 € 47,909.29 € 2,090.71 €
141 527.31 € 7.40 € 519.91 € 48,429.20 € 1,570.80 €
142 527.31 € 5.56 € 521.75 € 48,950.95 € 1,049.05 €
143 527.31 € 3.72 € 523.60 € 49,474.55 € 525.45 €
144 527.31 € 1.86 € 525.45 € 50,000.00 € 0.00 €
Suma
 500.00 €
250.00 €
350.00 €

Pagos actualizados
750.00 €
379.49 €
378.05 €
376.61 €
375.18 €
373.76 €
372.34 €
370.92 €
369.51 €
368.11 €
366.71 €
365.31 €
363.92 €
373.42 €
372.00 €
370.58 €
369.17 €
367.77 €
366.37 €
364.98 €
363.59 €
362.21 €
360.83 €
359.46 €
358.10 €
367.44 €
366.04 €
364.65 €
363.26 €
361.88 €
360.51 €
359.14 €
357.77 €
356.41 €
355.06 €
353.71 €
352.36 €
361.55 €
360.18 €
358.81 €
357.44 €
356.09 €
354.73 €
353.38 €
352.04 €
350.70 €
349.37 €
348.04 €
346.72 €
355.76 €
354.41 €
353.06 €
351.72 €
350.38 €
349.05 €
347.72 €
346.40 €
345.09 €
343.77 €
342.47 €
341.17 €
350.06 €
348.73 €
347.41 €
346.09 €
344.77 €
343.46 €
342.16 €
340.85 €
339.56 €
338.27 €
336.98 €
335.70 €
344.46 €
343.15 €
341.84 €
340.54 €
339.25 €
337.96 €
336.68 €
335.40 €
334.12 €
332.85 €
331.59 €
330.33 €
338.94 €
337.65 €
336.37 €
335.09 €
333.82 €
332.55 €
331.28 €
330.02 €
328.77 €
327.52 €
326.28 €
325.04 €
333.51 €
332.25 €
330.98 €
329.72 €
328.47 €
327.22 €
325.98 €
324.74 €
323.51 €
322.28 €
321.05 €
319.83 €
328.17 €
326.92 €
325.68 €
324.44 €
323.21 €
321.98 €
320.76 €
319.54 €
318.32 €
317.11 €
315.91 €
314.71 €
322.92 €
321.69 €
320.47 €
319.25 €
318.03 €
316.83 €
315.62 €
314.42 €
313.23 €
 312.04 €
310.85 €
309.67 €
317.75 €
316.54 €
315.33 €
314.14 €
312.94 €
311.75 €
310.57 €
309.39 €
308.21 €
307.04 €
305.87 €
506.96 €
50,000.00 €
 Co = ###
j12= 4.00% i12 (Año 1) 0.3333% Mensual Año 1
Eurivor año 2 3.00% i12 Año 2 0.2917% Mensual Año 2
Eurivor año 3 2.75% I12 Años 3-7 0.2708% Mensual Años 3-7
Eurivor año 8 4.50% i12 Años (8-20) 0.4167% Mensual Años 8-20

n (meses) a Is As Ms
0 0.00 € 0.00 € 0.00 € 0.00 €
1 1 1,211.96 € 666.67 € 545.29 € 545.29 €
1 2 1,211.96 € 664.85 € 547.11 € 1,092.41 €
1 3 1,211.96 € 663.03 € 548.94 € 1,641.34 €
1 4 1,211.96 € 661.20 € 550.77 € 2,192.11 €
1 5 1,211.96 € 659.36 € 552.60 € 2,744.71 €
1 6 1,211.96 € 657.52 € 554.44 € 3,299.15 €
1 7 1,211.96 € 655.67 € 556.29 € 3,855.44 €
1 8 1,211.96 € 653.82 € 558.15 € 4,413.59 €
1 9 1,211.96 € 651.95 € 560.01 € 4,973.59 €
1 10 1,211.96 € 650.09 € 561.87 € 5,535.47 €
1 11 1,211.96 € 648.22 € 563.75 € 6,099.21 €
1 12 1,211.96 € 646.34 € 565.62 € 6,664.84 €
2 13 1,162.12 € 563.89 € 598.23 € 7,263.06 €
2 14 1,162.12 € 562.15 € 599.97 € 7,863.03 €
2 15 1,162.12 € 560.40 € 601.72 € 8,464.76 €
2 16 1,162.12 € 558.64 € 603.48 € 9,068.23 €
2 17 1,162.12 € 556.88 € 605.24 € 9,673.47 €
2 18 1,162.12 € 555.12 € 607.00 € 10,280.47 €
2 19 1,162.12 € 553.35 € 608.77 € 10,889.24 €
2 20 1,162.12 € 551.57 € 610.55 € 11,499.79 €
2 21 1,162.12 € 549.79 € 612.33 € 12,112.12 €
2 22 1,162.12 € 548.01 € 614.11 € 12,726.24 €
2 23 1,162.12 € 546.22 € 615.91 € 13,342.14 €
2 24 1,162.12 € 544.42 € 617.70 € 13,959.84 €
3 25 1,138.78 € 503.86 € 634.92 € 14,594.77 €
3 26 1,138.78 € 502.14 € 636.64 € 15,231.41 €
3 27 1,138.78 € 500.41 € 638.37 € 15,869.78 €
3 28 1,138.78 € 498.69 € 640.10 € 16,509.88 €
3 29 1,138.78 € 496.95 € 641.83 € 17,151.71 €
3 30 1,138.78 € 495.21 € 643.57 € 17,795.28 €
3 31 1,138.78 € 493.47 € 645.31 € 18,440.59 €
3 32 1,138.78 € 491.72 € 647.06 € 19,087.65 €
3 33 1,138.78 € 489.97 € 648.81 € 19,736.47 €
3 34 1,138.78 € 488.21 € 650.57 € 20,387.04 €
3 35 1,138.78 € 486.45 € 652.33 € 21,039.37 €
3 36 1,138.78 € 484.69 € 654.10 € 21,693.47 €
4 37 1,138.78 € 482.91 € 655.87 € 22,349.34 €
4 38 1,138.78 € 481.14 € 657.65 € 23,006.98 €
4 39 1,138.78 € 479.36 € 659.43 € 23,666.41 €
4 40 1,138.78 € 477.57 € 661.21 € 24,327.62 €
4 41 1,138.78 € 475.78 € 663.00 € 24,990.63 €
4 42 1,138.78 € 473.98 € 664.80 € 25,655.43 €
4 43 1,138.78 € 472.18 € 666.60 € 26,322.03 €
4 44 1,138.78 € 470.38 € 668.41 € 26,990.44 €
4 45 1,138.78 € 468.57 € 670.22 € 27,660.65 €
4 46 1,138.78 € 466.75 € 672.03 € 28,332.68 €
4 47 1,138.78 € 464.93 € 673.85 € 29,006.53 €
4 48 1,138.78 € 463.11 € 675.68 € 29,682.21 €
5 49 1,138.78 € 461.28 € 677.51 € 30,359.72 €
5 50 1,138.78 € 459.44 € 679.34 € 31,039.06 €
5 51 1,138.78 € 457.60 € 681.18 € 31,720.24 €
5 52 1,138.78 € 455.76 € 683.03 € 32,403.27 €
5 53 1,138.78 € 453.91 € 684.88 € 33,088.14 €
5 54 1,138.78 € 452.05 € 686.73 € 33,774.87 €
5 55 1,138.78 € 450.19 € 688.59 € 34,463.46 €
5 56 1,138.78 € 448.33 € 690.46 € 35,153.92 €
5 57 1,138.78 € 446.46 € 692.33 € 35,846.24 €
5 58 1,138.78 € 444.58 € 694.20 € 36,540.44 €
5 59 1,138.78 € 442.70 € 696.08 € 37,236.53 €
5 60 1,138.78 € 440.82 € 697.97 € 37,934.49 €
6 61 1,138.78 € 438.93 € 699.86 € 38,634.35 €
6 62 1,138.78 € 437.03 € 701.75 € 39,336.10 €
6 63 1,138.78 € 435.13 € 703.65 € 40,039.75 €
6 64 1,138.78 € 433.23 € 705.56 € 40,745.31 €
6 65 1,138.78 € 431.31 € 707.47 € 41,452.78 €
6 66 1,138.78 € 429.40 € 709.38 € 42,162.16 €
6 67 1,138.78 € 427.48 € 711.31 € 42,873.47 €
6 68 1,138.78 € 425.55 € 713.23 € 43,586.70 €
6 69 1,138.78 € 423.62 € 715.16 € 44,301.87 €
6 70 1,138.78 € 421.68 € 717.10 € 45,018.97 €
6 71 1,138.78 € 419.74 € 719.04 € 45,738.01 €
6 72 1,138.78 € 417.79 € 720.99 € 46,459.00 €
7 73 1,138.78 € 415.84 € 722.94 € 47,181.95 €
7 74 1,138.78 € 413.88 € 724.90 € 47,906.85 €
7 75 1,138.78 € 411.92 € 726.86 € 48,633.71 €
7 76 1,138.78 € 409.95 € 728.83 € 49,362.55 €
7 77 1,138.78 € 407.98 € 730.81 € 50,093.35 €
7 78 1,138.78 € 406.00 € 732.79 € 50,826.14 €
7 79 1,138.78 € 404.01 € 734.77 € 51,560.91 €
7 80 1,138.78 € 402.02 € 736.76 € 52,297.67 €
7 81 1,138.78 € 400.03 € 738.76 € 53,036.43 €
7 82 1,138.78 € 398.03 € 740.76 € 53,777.19 €
7 83 1,138.78 € 396.02 € 742.76 € 54,519.95 €
7 84 1,138.78 € 394.01 € 744.78 € 55,264.72 €
8 85 1,263.63 € 603.06 € 660.56 € 55,925.29 €
8 86 1,263.63 € 600.31 € 663.31 € 56,588.60 €
8 87 1,263.63 € 597.55 € 666.08 € 57,254.68 €
8 88 1,263.63 € 594.77 € 668.85 € 57,923.53 €
 8 89 1,263.63 € 591.99 € 671.64 € 58,595.17 €
8 90 1,263.63 € 589.19 € 674.44 € 59,269.61 €
8 91 1,263.63 € 586.38 € 677.25 € 59,946.86 €
8 92 1,263.63 € 583.55 € 680.07 € 60,626.93 €
8 93 1,263.63 € 580.72 € 682.90 € 61,309.83 €
8 94 1,263.63 € 577.88 € 685.75 € 61,995.58 €
8 95 1,263.63 € 575.02 € 688.61 € 62,684.19 €
8 96 1,263.63 € 572.15 € 691.48 € 63,375.67 €
9 97 1,263.63 € 569.27 € 694.36 € 64,070.02 €
9 98 1,263.63 € 566.37 € 697.25 € 64,767.27 €
9 99 1,263.63 € 563.47 € 700.16 € 65,467.43 €
9 100 1,263.63 € 560.55 € 703.07 € 66,170.50 €
9 101 1,263.63 € 557.62 € 706.00 € 66,876.51 €
9 102 1,263.63 € 554.68 € 708.94 € 67,585.45 €
9 103 1,263.63 € 551.73 € 711.90 € 68,297.35 €
9 104 1,263.63 € 548.76 € 714.86 € 69,012.21 €
9 105 1,263.63 € 545.78 € 717.84 € 69,730.05 €
9 106 1,263.63 € 542.79 € 720.83 € 70,450.89 €
9 107 1,263.63 € 539.79 € 723.84 € 71,174.73 €
9 108 1,263.63 € 536.77 € 726.85 € 71,901.58 €
10 109 1,263.63 € 533.74 € 729.88 € 72,631.46 €
10 110 1,263.63 € 530.70 € 732.92 € 73,364.38 €
10 111 1,263.63 € 527.65 € 735.98 € 74,100.36 €
10 112 1,263.63 € 524.58 € 739.04 € 74,839.41 €
10 113 1,263.63 € 521.50 € 742.12 € 75,581.53 €
10 114 1,263.63 € 518.41 € 745.22 € 76,326.74 €
10 115 1,263.63 € 515.31 € 748.32 € 77,075.06 €
10 116 1,263.63 € 512.19 € 751.44 € 77,826.50 €
10 117 1,263.63 € 509.06 € 754.57 € 78,581.07 €
10 118 1,263.63 € 505.91 € 757.71 € 79,338.78 €
10 119 1,263.63 € 502.76 € 760.87 € 80,099.65 €
10 120 1,263.63 € 499.58 € 764.04 € 80,863.69 €
11 121 1,263.63 € 496.40 € 767.22 € 81,630.92 €
11 122 1,263.63 € 493.20 € 770.42 € 82,401.34 €
11 123 1,263.63 € 489.99 € 773.63 € 83,174.97 €
11 124 1,263.63 € 486.77 € 776.85 € 83,951.82 €
11 125 1,263.63 € 483.53 € 780.09 € 84,731.92 €
11 126 1,263.63 € 480.28 € 783.34 € 85,515.26 €
11 127 1,263.63 € 477.02 € 786.61 € 86,301.86 €
11 128 1,263.63 € 473.74 € 789.88 € 87,091.75 €
11 129 1,263.63 € 470.45 € 793.17 € 87,884.92 €
11 130 1,263.63 € 467.15 € 796.48 € 88,681.40 €
11 131 1,263.63 € 463.83 € 799.80 € 89,481.20 €
11 132 1,263.63 € 460.50 € 803.13 € 90,284.33 €
12 133 1,263.63 € 457.15 € 806.48 € 91,090.80 €
12 134 1,263.63 € 453.79 € 809.84 € 91,900.64 €
12 135 1,263.63 € 450.41 € 813.21 € 92,713.85 €
12 136 1,263.63 € 447.03 € 816.60 € 93,530.45 €
12 137 1,263.63 € 443.62 € 820.00 € 94,350.46 €
12 138 1,263.63 € 440.21 € 823.42 € 95,173.87 €
12 139 1,263.63 € 436.78 € 826.85 € 96,000.72 €
12 140 1,263.63 € 433.33 € 830.30 € 96,831.02 €
12 141 1,263.63 € 429.87 € 833.75 € 97,664.77 €
12 142 1,263.63 € 426.40 € 837.23 € 98,502.00 €
12 143 1,263.63 € 422.91 € 840.72 € 99,342.72 €
12 144 1,263.63 € 419.41 € 844.22 € 100,186.94 €
13 145 1,263.63 € 415.89 € 847.74 € 101,034.68 €
13 146 1,263.63 € 412.36 € 851.27 € 101,885.95 €
13 147 1,263.63 € 408.81 € 854.82 € 102,740.76 €
13 148 1,263.63 € 405.25 € 858.38 € 103,599.14 €
13 149 1,263.63 € 401.67 € 861.96 € 104,461.10 €
13 150 1,263.63 € 398.08 € 865.55 € 105,326.64 €
13 151 1,263.63 € 394.47 € 869.15 € 106,195.80 €
13 152 1,263.63 € 390.85 € 872.77 € 107,068.57 €
13 153 1,263.63 € 387.21 € 876.41 € 107,944.98 €
13 154 1,263.63 € 383.56 € 880.06 € 108,825.05 €
13 155 1,263.63 € 379.90 € 883.73 € 109,708.78 €
13 156 1,263.63 € 376.21 € 887.41 € 110,596.19 €
14 157 1,263.63 € 372.52 € 891.11 € 111,487.30 €
14 158 1,263.63 € 368.80 € 894.82 € 112,382.12 €
14 159 1,263.63 € 365.07 € 898.55 € 113,280.67 €
14 160 1,263.63 € 361.33 € 902.29 € 114,182.96 €
14 161 1,263.63 € 357.57 € 906.05 € 115,089.02 €
14 162 1,263.63 € 353.80 € 909.83 € 115,998.85 €
14 163 1,263.63 € 350.00 € 913.62 € 116,912.47 €
14 164 1,263.63 € 346.20 € 917.43 € 117,829.90 €
14 165 1,263.63 € 342.38 € 921.25 € 118,751.15 €
14 166 1,263.63 € 338.54 € 925.09 € 119,676.23 €
14 167 1,263.63 € 334.68 € 928.94 € 120,605.18 €
14 168 1,263.63 € 330.81 € 932.81 € 121,537.99 €
15 169 1,263.63 € 326.93 € 936.70 € 122,474.69 €
15 170 1,263.63 € 323.02 € 940.60 € 123,415.30 €
15 171 1,263.63 € 319.10 € 944.52 € 124,359.82 €
15 172 1,263.63 € 315.17 € 948.46 € 125,308.28 €
15 173 1,263.63 € 311.22 € 952.41 € 126,260.69 €
15 174 1,263.63 € 307.25 € 956.38 € 127,217.06 €
15 175 1,263.63 € 303.26 € 960.36 € 128,177.43 €
15 176 1,263.63 € 299.26 € 964.36 € 129,141.79 €
15 177 1,263.63 € 295.24 € 968.38 € 130,110.17 €
15 178 1,263.63 € 291.21 € 972.42 € 131,082.59 €
15 179 1,263.63 € 287.16 € 976.47 € 132,059.06 €
15 180 1,263.63 € 283.09 € 980.54 € 133,039.60 €
16 181 1,263.63 € 279.00 € 984.62 € 134,024.22 €
16 182 1,263.63 € 274.90 € 988.73 € 135,012.95 €
16 183 1,263.63 € 270.78 € 992.85 € 136,005.80 €
16 184 1,263.63 € 266.64 € 996.98 € 137,002.78 €
16 185 1,263.63 € 262.49 € 1,001.14 € 138,003.92 €
16 186 1,263.63 € 258.32 € 1,005.31 € 139,009.22 €
16 187 1,263.63 € 254.13 € 1,009.50 € 140,018.72 €
16 188 1,263.63 € 249.92 € 1,013.70 € 141,032.42 €
16 189 1,263.63 € 245.70 € 1,017.93 € 142,050.35 €
16 190 1,263.63 € 241.46 € 1,022.17 € 143,072.52 €
16 191 1,263.63 € 237.20 € 1,026.43 € 144,098.95 €
16 192 1,263.63 € 232.92 € 1,030.70 € 145,129.65 €
17 193 1,263.63 € 228.63 € 1,035.00 € 146,164.65 €
17 194 1,263.63 € 224.31 € 1,039.31 € 147,203.96 €
17 195 1,263.63 € 219.98 € 1,043.64 € 148,247.60 €
17 196 1,263.63 € 215.63 € 1,047.99 € 149,295.59 €
17 197 1,263.63 € 211.27 € 1,052.36 € 150,347.95 €
17 198 1,263.63 € 206.88 € 1,056.74 € 151,404.69 €
17 199 1,263.63 € 202.48 € 1,061.14 € 152,465.84 €
17 200 1,263.63 € 198.06 € 1,065.57 € 153,531.40 €
17 201 1,263.63 € 193.62 € 1,070.01 € 154,601.41 €
17 202 1,263.63 € 189.16 € 1,074.46 € 155,675.87 €
17 203 1,263.63 € 184.68 € 1,078.94 € 156,754.82 €
17 204 1,263.63 € 180.19 € 1,083.44 € 157,838.25 €
18 205 1,263.63 € 175.67 € 1,087.95 € 158,926.20 €
18 206 1,263.63 € 171.14 € 1,092.48 € 160,018.69 €
18 207 1,263.63 € 166.59 € 1,097.04 € 161,115.73 €
18 208 1,263.63 € 162.02 € 1,101.61 € 162,217.33 €
18 209 1,263.63 € 157.43 € 1,106.20 € 163,323.53 €
18 210 1,263.63 € 152.82 € 1,110.81 € 164,434.34 €
18 211 1,263.63 € 148.19 € 1,115.44 € 165,549.77 €
18 212 1,263.63 € 143.54 € 1,120.08 € 166,669.86 €
18 213 1,263.63 € 138.88 € 1,124.75 € 167,794.61 €
18 214 1,263.63 € 134.19 € 1,129.44 € 168,924.04 €
18 215 1,263.63 € 129.48 € 1,134.14 € 170,058.18 €
18 216 1,263.63 € 124.76 € 1,138.87 € 171,197.05 €
19 217 1,263.63 € 120.01 € 1,143.61 € 172,340.66 €
19 218 1,263.63 € 115.25 € 1,148.38 € 173,489.04 €
19 219 1,263.63 € 110.46 € 1,153.16 € 174,642.21 €
19 220 1,263.63 € 105.66 € 1,157.97 € 175,800.17 €
19 221 1,263.63 € 100.83 € 1,162.79 € 176,962.97 €
19 222 1,263.63 € 95.99 € 1,167.64 € 178,130.60 €
19 223 1,263.63 € 91.12 € 1,172.50 € 179,303.11 €
19 224 1,263.63 € 86.24 € 1,177.39 € 180,480.50 €
19 225 1,263.63 € 81.33 € 1,182.29 € 181,662.79 €
19 226 1,263.63 € 76.41 € 1,187.22 € 182,850.01 €
19 227 1,263.63 € 71.46 € 1,192.17 € 184,042.18 €
19 228 1,263.63 € 66.49 € 1,197.13 € 185,239.31 €
20 229 1,263.63 € 61.50 € 1,202.12 € 186,441.43 €
20 230 1,263.63 € 56.49 € 1,207.13 € 187,648.57 €
20 231 1,263.63 € 51.46 € 1,212.16 € 188,860.73 €
20 232 1,263.63 € 46.41 € 1,217.21 € 190,077.94 €
20 233 1,263.63 € 41.34 € 1,222.28 € 191,300.22 €
20 234 1,263.63 € 36.25 € 1,227.38 € 192,527.60 €
20 235 1,263.63 € 31.14 € 1,232.49 € 193,760.09 €
20 236 1,263.63 € 26.00 € 1,237.63 € 194,997.71 €
20 237 1,263.63 € 20.84 € 1,242.78 € 196,240.50 €
20 238 1,263.63 € 15.66 € 1,247.96 € 197,488.46 €
20 239 1,263.63 € 10.46 € 1,253.16 € 198,741.62 €
20 240 1,263.63 € 5.24 € 1,258.38 € 200,000.00 €
 1,211.96 € ie12
1,162.12 € Coste efectivo 0.3385%
1,138.78 € Rentabilidad 0.3553%
1,263.63 €

Cs Cobros actualizados Pagos actualizados

200,000.00 € 900.00 € 4,100.00 €
199,454.71 € 1,207.87 € 1,207.67 €
198,907.59 € 1,203.80 € 1,203.40 €
198,358.66 € 1,199.74 € 1,199.14 €
197,807.89 € 1,195.69 € 1,194.89 €
197,255.29 € 1,191.65 € 1,190.66 €
196,700.85 € 1,187.63 € 1,186.45 €
196,144.56 € 1,183.63 € 1,182.25 €
195,586.41 € 1,179.63 € 1,178.06 €
195,026.41 € 1,175.65 € 1,173.89 €
194,464.53 € 1,171.69 € 1,169.73 €
193,900.79 € 1,167.73 € 1,165.59 €
193,335.16 € 1,163.80 € 1,161.47 €
192,736.94 € 1,112.17 € 1,109.76 €
192,136.97 € 1,108.42 € 1,105.83 €
191,535.24 € 1,104.68 € 1,101.92 €
190,931.77 € 1,100.95 € 1,098.02 €
190,326.53 € 1,097.24 € 1,094.13 €
189,719.53 € 1,093.54 € 1,090.26 €
189,110.76 € 1,089.85 € 1,086.40 €
188,500.21 € 1,086.17 € 1,082.55 €
187,887.88 € 1,082.51 € 1,078.72 €
187,273.76 € 1,078.85 € 1,074.90 €
186,657.86 € 1,075.21 € 1,071.10 €
186,040.16 € 1,071.59 € 1,067.30 €
185,405.23 € 1,046.53 € 1,042.17 €
184,768.59 € 1,042.99 € 1,038.48 €
184,130.22 € 1,039.48 € 1,034.80 €
183,490.12 € 1,035.97 € 1,031.14 €
182,848.29 € 1,032.47 € 1,027.49 €
182,204.72 € 1,028.99 € 1,023.85 €
181,559.41 € 1,025.52 € 1,020.23 €
180,912.35 € 1,022.06 € 1,016.62 €
180,263.53 € 1,018.61 € 1,013.02 €
179,612.96 € 1,015.17 € 1,009.43 €
178,960.63 € 1,011.75 € 1,005.86 €
178,306.53 € 1,008.34 € 1,002.30 €
177,650.66 € 1,004.93 € 998.75 €
176,993.02 € 1,001.54 € 995.21 €
176,333.59 € 998.17 € 991.69 €
175,672.38 € 994.80 € 988.18 €
175,009.37 € 991.44 € 984.68 €
174,344.57 € 988.10 € 981.20 €
173,677.97 € 984.76 € 977.72 €
173,009.56 € 981.44 € 974.26 €
172,339.35 € 978.13 € 970.81 €
171,667.32 € 974.83 € 967.38 €
170,993.47 € 971.54 € 963.95 €
170,317.79 € 968.26 € 960.54 €
169,640.28 € 965.00 € 957.14 €
168,960.94 € 961.74 € 953.75 €
168,279.76 € 958.50 € 950.37 €
167,596.73 € 955.26 € 947.01 €
166,911.86 € 952.04 € 943.66 €
166,225.13 € 948.83 € 940.32 €
165,536.54 € 945.63 € 936.99 €
164,846.08 € 942.44 € 933.67 €
164,153.76 € 939.26 € 930.37 €
163,459.56 € 936.09 € 927.07 €
162,763.47 € 932.93 € 923.79 €
162,065.51 € 929.78 € 920.52 €
161,365.65 € 926.65 € 917.26 €
160,663.90 € 923.52 € 914.01 €
159,960.25 € 920.40 € 910.78 €
159,254.69 € 917.30 € 907.55 €
158,547.22 € 914.20 € 904.34 €
157,837.84 € 911.12 € 901.14 €
157,126.53 € 908.05 € 897.95 €
156,413.30 € 904.98 € 894.77 €
155,698.13 € 901.93 € 891.60 €
154,981.03 € 898.89 € 888.45 €
154,261.99 € 895.85 € 885.30 €
153,541.00 € 892.83 € 882.17 €
152,818.05 € 889.82 € 879.05 €
152,093.15 € 886.82 € 875.93 €
151,366.29 € 883.83 € 872.83 €
150,637.45 € 880.84 € 869.74 €
149,906.65 € 877.87 € 866.66 €
149,173.86 € 874.91 € 863.60 €
148,439.09 € 871.96 € 860.54 €
147,702.33 € 869.02 € 857.49 €
146,963.57 € 866.09 € 854.46 €
146,222.81 € 863.16 € 851.43 €
145,480.05 € 860.25 € 848.42 €
144,735.28 € 857.35 € 845.42 €
144,074.71 € 948.13 € 934.77 €
143,411.40 € 944.93 € 931.47 €
142,745.32 € 941.74 € 928.17 €
142,076.47 € 938.56 € 924.88 €
141,404.83 € 935.40 € 921.61 €
140,730.39 € 932.24 € 918.35 €
140,053.14 € 929.10 € 915.10 €
139,373.07 € 925.96 € 911.86 €
138,690.17 € 922.84 € 908.63 €
138,004.42 € 919.73 € 905.41 €
137,315.81 € 916.62 € 902.21 €
136,624.33 € 913.53 € 899.01 €
135,929.98 € 910.45 € 895.83 €
135,232.73 € 907.38 € 892.66 €
134,532.57 € 904.32 € 889.50 €
133,829.50 € 901.26 € 886.35 €
133,123.49 € 898.22 € 883.21 €
132,414.55 € 895.19 € 880.09 €
131,702.65 € 892.17 € 876.97 €
130,987.79 € 889.16 € 873.87 €
130,269.95 € 886.16 € 870.77 €
129,549.11 € 883.17 € 867.69 €
128,825.27 € 880.19 € 864.62 €
128,098.42 € 877.22 € 861.56 €
127,368.54 € 874.27 € 858.51 €
126,635.62 € 871.32 € 855.47 €
125,899.64 € 868.38 € 852.44 €
125,160.59 € 865.45 € 849.42 €
124,418.47 € 862.53 € 846.41 €
123,673.26 € 859.62 € 843.42 €
122,924.94 € 856.72 € 840.43 €
122,173.50 € 853.83 € 837.46 €
121,418.93 € 850.95 € 834.49 €
120,661.22 € 848.08 € 831.54 €
119,900.35 € 845.21 € 828.60 €
119,136.31 € 842.36 € 825.66 €
118,369.08 € 839.52 € 822.74 €
117,598.66 € 836.69 € 819.83 €
116,825.03 € 833.87 € 816.92 €
116,048.18 € 831.05 € 814.03 €
115,268.08 € 828.25 € 811.15 €
114,484.74 € 825.45 € 808.28 €
113,698.14 € 822.67 € 805.42 €
112,908.25 € 819.89 € 802.57 €
112,115.08 € 817.13 € 799.73 €
111,318.60 € 814.37 € 796.89 €
110,518.80 € 811.62 € 794.07 €
109,715.67 € 808.89 € 791.26 €
108,909.20 € 806.16 € 788.46 €
108,099.36 € 803.44 € 785.67 €
107,286.15 € 800.73 € 782.89 €
106,469.55 € 798.02 € 780.12 €
105,649.54 € 795.33 € 777.36 €
104,826.13 € 792.65 € 774.60 €
103,999.28 € 789.98 € 771.86 €
103,168.98 € 787.31 € 769.13 €
102,335.23 € 784.65 € 766.41 €
101,498.00 € 782.01 € 763.69 €
100,657.28 € 779.37 € 760.99 €
99,813.06 € 776.74 € 758.30 €
98,965.32 € 774.12 € 755.61 €
98,114.05 € 771.51 € 752.94 €
97,259.24 € 768.90 € 750.27 €
96,400.86 € 766.31 € 747.62 €
95,538.90 € 763.72 € 744.97 €
94,673.36 € 761.15 € 742.33 €
93,804.20 € 758.58 € 739.70 €
92,931.43 € 756.02 € 737.09 €
92,055.02 € 753.47 € 734.48 €
91,174.95 € 750.93 € 731.88 €
90,291.22 € 748.40 € 729.29 €
89,403.81 € 745.87 € 726.70 €
88,512.70 € 743.35 € 724.13 €
87,617.88 € 740.85 € 721.57 €
86,719.33 € 738.35 € 719.01 €
85,817.04 € 735.86 € 716.47 €
84,910.98 € 733.37 € 713.93 €
84,001.15 € 730.90 € 711.40 €
83,087.53 € 728.43 € 708.89 €
82,170.10 € 725.98 € 706.38 €
81,248.85 € 723.53 € 703.88 €
80,323.77 € 721.09 € 701.38 €
79,394.82 € 718.65 € 698.90 €
78,462.01 € 716.23 € 696.43 €
77,525.31 € 713.81 € 693.96 €
76,584.70 € 711.40 € 691.51 €
75,640.18 € 709.00 € 689.06 €
74,691.72 € 706.61 € 686.62 €
73,739.31 € 704.23 € 684.19 €
72,782.94 € 701.85 € 681.77 €
71,822.57 € 699.48 € 679.35 €
70,858.21 € 697.12 € 676.95 €
69,889.83 € 694.77 € 674.55 €
68,917.41 € 692.43 € 672.16 €
67,940.94 € 690.09 € 669.78 €
66,960.40 € 687.76 € 667.41 €
65,975.78 € 685.44 € 665.05 €
64,987.05 € 683.13 € 662.70 €
63,994.20 € 680.83 € 660.35 €
62,997.22 € 678.53 € 658.01 €
61,996.08 € 676.24 € 655.68 €
60,990.78 € 673.96 € 653.36 €
59,981.28 € 671.69 € 651.05 €
58,967.58 € 669.42 € 648.74 €
57,949.65 € 667.16 € 646.45 €
56,927.48 € 664.91 € 644.16 €
55,901.05 € 662.67 € 641.88 €
54,870.35 € 660.43 € 639.61 €
53,835.35 € 658.20 € 637.34 €
52,796.04 € 655.98 € 635.09 €
51,752.40 € 653.77 € 632.84 €
50,704.41 € 651.56 € 630.60 €
49,652.05 € 649.37 € 628.37 €
48,595.31 € 647.17 € 626.14 €
47,534.16 € 644.99 € 623.92 €
46,468.60 € 642.82 € 621.72 €
45,398.59 € 640.65 € 619.51 €
44,324.13 € 638.49 € 617.32 €
43,245.18 € 636.33 € 615.14 €
42,161.75 € 634.18 € 612.96 €
41,073.80 € 632.04 € 610.79 €
39,981.31 € 629.91 € 608.63 €
38,884.27 € 627.79 € 606.47 €
37,782.67 € 625.67 € 604.33 €
36,676.47 € 623.56 € 602.19 €
35,565.66 € 621.45 € 600.05 €
34,450.23 € 619.36 € 597.93 €
33,330.14 € 617.27 € 595.81 €
32,205.39 € 615.19 € 593.70 €
31,075.96 € 613.11 € 591.60 €
29,941.82 € 611.04 € 589.51 €
28,802.95 € 608.98 € 587.42 €
27,659.34 € 606.93 € 585.34 €
26,510.96 € 604.88 € 583.27 €
25,357.79 € 602.84 € 581.20 €
24,199.83 € 600.80 € 579.15 €
23,037.03 € 598.78 € 577.10 €
21,869.40 € 596.76 € 575.05 €
20,696.89 € 594.74 € 573.02 €
19,519.50 € 592.74 € 570.99 €
18,337.21 € 590.74 € 568.97 €
17,149.99 € 588.74 € 566.95 €
15,957.82 € 586.76 € 564.95 €
14,760.69 € 584.78 € 562.95 €
13,558.57 € 582.81 € 560.95 €
12,351.43 € 580.84 € 558.97 €
11,139.27 € 578.88 € 556.99 €
9,922.06 € 576.93 € 555.02 €
 8,699.78 € 574.98 € 553.05 €
7,472.40 € 573.04 € 551.10 €
6,239.91 € 571.11 € 549.15 €
5,002.29 € 569.18 € 547.20 €
3,759.50 € 567.26 € 545.26 €
2,511.54 € 565.35 € 543.33 €
1,258.38 € 563.44 € 541.41 €
0.00 € 250.47 € 539.49 €
SUMA 200,000.00 € 200,000.00 €
 ie
4.1386%
4.3474%