Capital 50,000.

00
interessos 7.50% Anualitat 0.24716472
temps 5 Quota 12,358.24

Periode Quota Interessos Capital Capital acumolat Capital pendent

50,000.00
1 12,358.24 3750 8,608.24 8,608.24 41,391.76
2 12,358.24 3104.38231 9,253.85 17,862.09 32,137.91
3 12,358.24 2410.34329 9,947.89 27,809.98 22,190.02
4 12,358.24 1664.25134 10,693.98 38,503.97 11,496.03
5 12,358.24 862.202504 11,496.03 50,000.00
Capital 70,000.00
Interessos 0.48% Anualitat 0.01097692
Temps 120 Quota 768.38

Periode Quota Interessos Capital Capital acumolat Capital pendent

Apr-22 70,000.00
May-22 768.38 335.42 432.97 432.97 69,567.03
Jun-22 768.38 333.34 435.04 868.01 69,131.99
Jul-22 768.38 331.26 437.13 1,305.14 68,694.86
Aug-22 768.38 329.16 439.22 1,744.36 68,255.64
Sep-22 768.38 327.06 441.33 2,185.69 67,814.31
Oct-22 768.38 324.94 443.44 2,629.13 67,370.87
Nov-22 768.38 322.82 445.57 3,074.69 66,925.31
Dec-22 768.38 320.68 447.70 3,522.39 66,477.61
Jan-23 768.38 318.54 449.85 3,972.24 66,027.76
Feb-23 768.38 316.38 452.00 4,424.24 65,575.76
Mar-23 768.38 314.22 454.17 4,878.41 65,121.59
Apr-23 768.38 312.04 456.34 5,334.75 64,665.25
May-23 768.38 309.85 458.53 5,793.28 64,206.72
Jun-23 768.38 307.66 460.73 6,254.01 63,745.99
Jul-23 768.38 305.45 462.93 6,716.94 63,283.06
Aug-23 768.38 303.23 465.15 7,182.10 62,817.90
Sep-23 768.38 301.00 467.38 7,649.48 62,350.52
Oct-23 768.38 298.76 469.62 8,119.10 61,880.90
Nov-23 768.38 296.51 471.87 8,590.97 61,409.03
Dec-23 768.38 294.25 474.13 9,065.11 60,934.89
Jan-24 768.38 291.98 476.40 9,541.51 60,458.49
Feb-24 768.38 289.70 478.69 10,020.20 59,979.80
Mar-24 768.38 287.40 480.98 10,501.18 59,498.82
Apr-24 768.38 285.10 483.29 10,984.47 59,015.53
May-24 768.38 282.78 485.60 11,470.07 58,529.93
Jun-24 768.38 280.46 487.93 11,958.00 58,042.00
Jul-24 768.38 278.12 490.27 12,448.26 57,551.74
Aug-24 768.38 275.77 492.62 12,940.88 57,059.12
Sep-24 768.38 273.41 494.98 13,435.85 56,564.15
Oct-24 768.38 271.04 497.35 13,933.20 56,066.80
Nov-24 768.38 268.65 499.73 14,432.93 55,567.07
Dec-24 768.38 266.26 502.13 14,935.06 55,064.94
Jan-25 768.38 263.85 504.53 15,439.59 54,560.41
Feb-25 768.38 261.44 506.95 15,946.54 54,053.46
Mar-25 768.38 259.01 509.38 16,455.92 53,544.08
Apr-25 768.38 256.57 511.82 16,967.74 53,032.26
May-25 768.38 254.11 514.27 17,482.01 52,517.99
Jun-25 768.38 251.65 516.74 17,998.75 52,001.25
Jul-25 768.38 249.17 519.21 18,517.96 51,482.04
Aug-25 768.38 246.68 521.70 19,039.66 50,960.34
Sep-25 768.38 244.18 524.20 19,563.86 50,436.14
Oct-25 768.38 241.67 526.71 20,090.57 49,909.43
Nov-25 768.38 239.15 529.24 20,619.80 49,380.20
Dec-25 768.38 236.61 531.77 21,151.57 48,848.43
Jan-26 768.38 234.07 534.32 21,685.89 48,314.11
Feb-26 768.38 231.51 536.88 22,222.77 47,777.23
Mar-26 768.38 228.93 539.45 22,762.22 47,237.78
Apr-26 768.38 226.35 542.04 23,304.26 46,695.74
May-26 768.38 223.75 544.63 23,848.90 46,151.10
Jun-26 768.38 221.14 547.24 24,396.14 45,603.86
Jul-26 768.38 218.52 549.87 24,946.01 45,053.99
Aug-26 768.38 215.88 552.50 25,498.51 44,501.49
Sep-26 768.38 213.24 555.15 26,053.65 43,946.35
Oct-26 768.38 210.58 557.81 26,611.46 43,388.54
Nov-26 768.38 207.90 560.48 27,171.94 42,828.06
Dec-26 768.38 205.22 563.17 27,735.11 42,264.89
Jan-27 768.38 202.52 565.87 28,300.98 41,699.02
Feb-27 768.38 199.81 568.58 28,869.55 41,130.45
Mar-27 768.38 197.08 571.30 29,440.85 40,559.15
Apr-27 768.38 194.35 574.04 30,014.89 39,985.11
May-27 768.38 191.60 576.79 30,591.68 39,408.32
Jun-27 768.38 188.83 579.55 31,171.23 38,828.77
Jul-27 768.38 186.05 582.33 31,753.56 38,246.44
Aug-27 768.38 183.26 585.12 32,338.69 37,661.31
Sep-27 768.38 180.46 587.92 32,926.61 37,073.39
Oct-27 768.38 177.64 590.74 33,517.35 36,482.65
Nov-27 768.38 174.81 593.57 34,110.92 35,889.08
Dec-27 768.38 171.97 596.42 34,707.34 35,292.66
Jan-28 768.38 169.11 599.27 35,306.61 34,693.39
Feb-28 768.38 166.24 602.15 35,908.76 34,091.24
Mar-28 768.38 163.35 605.03 36,513.79 33,486.21
Apr-28 768.38 160.45 607.93 37,121.72 32,878.28
May-28 768.38 157.54 610.84 37,732.56 32,267.44
Jun-28 768.38 154.61 613.77 38,346.33 31,653.67
Jul-28 768.38 151.67 616.71 38,963.04 31,036.96
Aug-28 768.38 148.72 619.67 39,582.71 30,417.29
Sep-28 768.38 145.75 622.64 40,205.34 29,794.66
Oct-28 768.38 142.77 625.62 40,830.96 29,169.04
Nov-28 768.38 139.77 628.62 41,459.58 28,540.42
Dec-28 768.38 136.76 631.63 42,091.21 27,908.79
Jan-29 768.38 133.73 634.65 42,725.86 27,274.14
Feb-29 768.38 130.69 637.70 43,363.56 26,636.44
Mar-29 768.38 127.63 640.75 44,004.31 25,995.69
Apr-29 768.38 124.56 643.82 44,648.13 25,351.87
May-29 768.38 121.48 646.91 45,295.04 24,704.96
Jun-29 768.38 118.38 650.01 45,945.04 24,054.96
Jul-29 768.38 115.26 653.12 46,598.16 23,401.84
Aug-29 768.38 112.13 656.25 47,254.41 22,745.59
Sep-29 768.38 108.99 659.40 47,913.81 22,086.19
Oct-29 768.38 105.83 662.55 48,576.37 21,423.63
Nov-29 768.38 102.65 665.73 49,242.09 20,757.91
Dec-29 768.38 99.46 668.92 49,911.01 20,088.99
Jan-30 768.38 96.26 672.12 50,583.14 19,416.86
Feb-30 768.38 93.04 675.35 51,258.48 18,741.52
Mar-30 768.38 89.80 678.58 51,937.07 18,062.93
Apr-30 768.38 86.55 681.83 52,618.90 17,381.10
May-30 768.38 83.28 685.10 53,304.00 16,696.00
Jun-30 768.38 80.00 688.38 53,992.38 16,007.62
Jul-30 768.38 76.70 691.68 54,684.06 15,315.94
Aug-30 768.38 73.39 695.00 55,379.06 14,620.94
Sep-30 768.38 70.06 698.33 56,077.38 13,922.62
Oct-30 768.38 66.71 701.67 56,779.06 13,220.94
Nov-30 768.38 63.35 705.03 57,484.09 12,515.91
Dec-30 768.38 59.97 708.41 58,192.50 11,807.50
Jan-31 768.38 56.58 711.81 58,904.31 11,095.69
Feb-31 768.38 53.17 715.22 59,619.53 10,380.47
Mar-31 768.38 49.74 718.64 60,338.17 9,661.83
Apr-31 768.38 46.30 722.09 61,060.26 8,939.74
May-31 768.38 42.84 725.55 61,785.81 8,214.19
Jun-31 768.38 39.36 729.02 62,514.83 7,485.17
Jul-31 768.38 35.87 732.52 63,247.35 6,752.65
Aug-31 768.38 32.36 736.03 63,983.38 6,016.62
Sep-31 768.38 28.83 739.55 64,722.94 5,277.06
Oct-31 768.38 25.29 743.10 65,466.03 4,533.97
Nov-31 768.38 21.73 746.66 66,212.69 3,787.31
Dec-31 768.38 18.15 750.24 66,962.93 3,037.07
Jan-32 768.38 14.55 753.83 67,716.76 2,283.24
Feb-32 768.38 10.94 757.44 68,474.21 1,525.79
Mar-32 768.38 7.31 761.07 69,235.28 764.72
Apr-32 768.38 3.66 764.72 70,000.00 0.00
Capital 65,000.00
Interessos 0.46% Anualitat 0.01289932
Temps 96 Quota 838.46

Periode Quota Interessos Capital Capital acumolat Capital pendent

Apr-22 65,000.00
May-22 838.46 297.92 540.54 540.54 64,459.46
Jun-22 838.46 295.44 543.02 1,083.56 63,916.44
Jul-22 838.46 292.95 545.51 1,629.06 63,370.94
Aug-22 838.46 290.45 548.01 2,177.07 62,822.93
Sep-22 838.46 287.94 550.52 2,727.58 62,272.42
Oct-22 838.46 285.42 553.04 3,280.63 61,719.37
Nov-22 838.46 282.88 555.58 3,836.20 61,163.80
Dec-22 838.46 280.33 558.12 4,394.32 60,605.68
Jan-23 838.46 277.78 560.68 4,955.00 60,045.00
Feb-23 838.46 275.21 563.25 5,518.25 59,481.75
Mar-23 838.46 272.62 565.83 6,084.08 58,915.92
Apr-23 838.46 270.03 568.42 6,652.51 58,347.49
May-23 838.46 267.43 571.03 7,223.54 57,776.46
Jun-23 838.46 264.81 573.65 7,797.19 57,202.81
Jul-23 838.46 262.18 576.28 8,373.46 56,626.54
Aug-23 838.46 259.54 578.92 8,952.38 56,047.62
Sep-23 838.46 256.88 581.57 9,533.95 55,466.05
Oct-23 838.46 254.22 584.24 10,118.19 54,881.81
Nov-23 838.46 251.54 586.91 10,705.10 54,294.90
Dec-23 838.46 248.85 589.60 11,294.71 53,705.29
Jan-24 838.46 246.15 592.31 11,887.01 53,112.99
Feb-24 838.46 243.43 595.02 12,482.03 52,517.97
Mar-24 838.46 240.71 597.75 13,079.78 51,920.22
Apr-24 838.46 237.97 600.49 13,680.27 51,319.73
May-24 838.46 235.22 603.24 14,283.51 50,716.49
Jun-24 838.46 232.45 606.01 14,889.52 50,110.48
Jul-24 838.46 229.67 608.78 15,498.30 49,501.70
Aug-24 838.46 226.88 611.57 16,109.87 48,890.13
Sep-24 838.46 224.08 614.38 16,724.25 48,275.75
Oct-24 838.46 221.26 617.19 17,341.44 47,658.56
Nov-24 838.46 218.44 620.02 17,961.46 47,038.54
Dec-24 838.46 215.59 622.86 18,584.32 46,415.68
Jan-25 838.46 212.74 625.72 19,210.04 45,789.96
Feb-25 838.46 209.87 628.59 19,838.63 45,161.37
Mar-25 838.46 206.99 631.47 20,470.09 44,529.91
Apr-25 838.46 204.10 634.36 21,104.45 43,895.55
May-25 838.46 201.19 637.27 21,741.72 43,258.28
Jun-25 838.46 198.27 640.19 22,381.91 42,618.09
Jul-25 838.46 195.33 643.12 23,025.03 41,974.97
Aug-25 838.46 192.39 646.07 23,671.10 41,328.90
Sep-25 838.46 189.42 649.03 24,320.14 40,679.86
Oct-25 838.46 186.45 652.01 24,972.14 40,027.86
Nov-25 838.46 183.46 654.99 25,627.14 39,372.86
Dec-25 838.46 180.46 658.00 26,285.13 38,714.87
Jan-26 838.46 177.44 661.01 26,946.15 38,053.85
Feb-26 838.46 174.41 664.04 27,610.19 37,389.81
Mar-26 838.46 171.37 667.09 28,277.28 36,722.72
Apr-26 838.46 168.31 670.14 28,947.42 36,052.58
May-26 838.46 165.24 673.21 29,620.63 35,379.37
Jun-26 838.46 162.16 676.30 30,296.94 34,703.06
Jul-26 838.46 159.06 679.40 30,976.34 34,023.66
Aug-26 838.46 155.94 682.51 31,658.85 33,341.15
Sep-26 838.46 152.81 685.64 32,344.49 32,655.51
Oct-26 838.46 149.67 688.78 33,033.28 31,966.72
Nov-26 838.46 146.51 691.94 33,725.22 31,274.78
Dec-26 838.46 143.34 695.11 34,420.33 30,579.67
Jan-27 838.46 140.16 698.30 35,118.63 29,881.37
Feb-27 838.46 136.96 701.50 35,820.13 29,179.87
Mar-27 838.46 133.74 704.71 36,524.85 28,475.15
Apr-27 838.46 130.51 707.94 37,232.79 27,767.21
May-27 838.46 127.27 711.19 37,943.98 27,056.02
Jun-27 838.46 124.01 714.45 38,658.43 26,341.57
Jul-27 838.46 120.73 717.72 39,376.15 25,623.85
Aug-27 838.46 117.44 721.01 40,097.17 24,902.83
Sep-27 838.46 114.14 724.32 40,821.48 24,178.52
Oct-27 838.46 110.82 727.64 41,549.12 23,450.88
Nov-27 838.46 107.48 730.97 42,280.09 22,719.91
Dec-27 838.46 104.13 734.32 43,014.42 21,985.58
Jan-28 838.46 100.77 737.69 43,752.11 21,247.89
Feb-28 838.46 97.39 741.07 44,493.18 20,506.82
Mar-28 838.46 93.99 744.47 45,237.64 19,762.36
Apr-28 838.46 90.58 747.88 45,985.52 19,014.48
May-28 838.46 87.15 751.31 46,736.83 18,263.17
Jun-28 838.46 83.71 754.75 47,491.58 17,508.42
Jul-28 838.46 80.25 758.21 48,249.79 16,750.21
Aug-28 838.46 76.77 761.68 49,011.47 15,988.53
Sep-28 838.46 73.28 765.18 49,776.64 15,223.36
Oct-28 838.46 69.77 768.68 50,545.33 14,454.67
Nov-28 838.46 66.25 772.21 51,317.53 13,682.47
Dec-28 838.46 62.71 775.74 52,093.28 12,906.72
Jan-29 838.46 59.16 779.30 52,872.58 12,127.42
Feb-29 838.46 55.58 782.87 53,655.45 11,344.55
Mar-29 838.46 52.00 786.46 54,441.91 10,558.09
Apr-29 838.46 48.39 790.06 55,231.97 9,768.03
May-29 838.46 44.77 793.69 56,025.66 8,974.34
Jun-29 838.46 41.13 797.32 56,822.98 8,177.02
Jul-29 838.46 37.48 800.98 57,623.96 7,376.04
Aug-29 838.46 33.81 804.65 58,428.61 6,571.39
Sep-29 838.46 30.12 808.34 59,236.95 5,763.05
Oct-29 838.46 26.41 812.04 60,048.99 4,951.01
Nov-29 838.46 22.69 815.76 60,864.75 4,135.25
Dec-29 838.46 18.95 819.50 61,684.26 3,315.74
Jan-30 838.46 15.20 823.26 62,507.51 2,492.49
Feb-30 838.46 11.42 827.03 63,334.55 1,665.45
Mar-30 838.46 7.63 830.82 64,165.37 834.63
Apr-30 838.46 3.83 834.63 65,000.00 0.00
Capital 85,000.00 70,129.70 53,505.41 36,403.84 18,859.47
Interessos 0.54% ### 0.35% 0.60% 0.46%
Temps 60 48 36 24 12
Anualitat 1,663.12 1,567.82 1,583.27 1,634.02 1,618.84

Periode Quota Interessos Capital Capital acumolat Capital pendent

Apr-22 85,000.00
May-22 1,663.12 460.42 1,202.71 1,202.71 83,797.29
Jun-22 1,663.12 453.90 1,209.22 2,411.93 82,588.07
Jul-22 1,663.12 447.35 1,215.77 3,627.70 81,372.30
Aug-22 1,663.12 440.77 1,222.36 4,850.05 80,149.95
Sep-22 1,663.12 434.15 1,228.98 6,079.03 78,920.97
Oct-22 1,663.12 427.49 1,235.63 7,314.66 77,685.34
Nov-22 1,663.12 420.80 1,242.33 8,556.99 76,443.01
Dec-22 1,663.12 414.07 1,249.06 9,806.05 75,193.95
Jan-23 1,663.12 407.30 1,255.82 11,061.87 73,938.13
Feb-23 1,663.12 400.50 1,262.62 12,324.49 72,675.51
Mar-23 1,663.12 393.66 1,269.46 13,593.96 71,406.04
Apr-23 1,663.12 386.78 1,276.34 14,870.30 70,129.70
May-23 1,567.82 204.54 1,363.27 16,233.57 68,766.43
Jun-23 1,567.82 200.57 1,367.25 17,600.82 67,399.18
Jul-23 1,567.82 196.58 1,371.24 18,972.06 66,027.94
Aug-23 1,567.82 192.58 1,375.24 20,347.30 64,652.70
Sep-23 1,567.82 188.57 1,379.25 21,726.55 63,273.45
Oct-23 1,567.82 184.55 1,383.27 23,109.82 61,890.18
Nov-23 1,567.82 180.51 1,387.31 24,497.13 60,502.87
Dec-23 1,567.82 176.47 1,391.35 25,888.48 59,111.52
Jan-24 1,567.82 172.41 1,395.41 27,283.89 57,716.11
Feb-24 1,567.82 168.34 1,399.48 28,683.37 56,316.63
Mar-24 1,567.82 164.26 1,403.56 30,086.94 54,913.06
Apr-24 1,567.82 160.16 1,407.66 31,494.59 53,505.41
May-24 1,583.27 185.04 1,398.23 32,892.82 52,107.18
Jun-24 1,583.27 180.20 1,403.06 34,295.88 50,704.12
Jul-24 1,583.27 175.35 1,407.91 35,703.79 49,296.21
Aug-24 1,583.27 170.48 1,412.78 37,116.58 47,883.42
Sep-24 1,583.27 165.60 1,417.67 38,534.25 46,465.75
Oct-24 1,583.27 160.69 1,422.57 39,956.82 45,043.18
Nov-24 1,583.27 155.77 1,427.49 41,384.31 43,615.69
Dec-24 1,583.27 150.84 1,432.43 42,816.74 42,183.26
Jan-25 1,583.27 145.88 1,437.38 44,254.12 40,745.88
Feb-25 1,583.27 140.91 1,442.35 45,696.47 39,303.53
Mar-25 1,583.27 135.92 1,447.34 47,143.81 37,856.19
Apr-25 1,583.27 130.92 1,452.35 48,596.16 36,403.84
May-25 1,634.02 219.94 1,414.08 50,010.24 34,989.76
Jun-25 1,634.02 211.40 1,422.63 51,432.87 33,567.13
Jul-25 1,634.02 202.80 1,431.22 52,864.09 32,135.91
Aug-25 1,634.02 194.15 1,439.87 54,303.96 30,696.04
Sep-25 1,634.02 185.46 1,448.57 55,752.52 29,247.48
Oct-25 1,634.02 176.70 1,457.32 57,209.84 27,790.16
Nov-25 1,634.02 167.90 1,466.12 58,675.97 26,324.03
Dec-25 1,634.02 159.04 1,474.98 60,150.95 24,849.05
Jan-26 1,634.02 150.13 1,483.89 61,634.84 23,365.16
Feb-26 1,634.02 141.16 1,492.86 63,127.70 21,872.30
Mar-26 1,634.02 132.15 1,501.88 64,629.58 20,370.42
Apr-26 1,634.02 123.07 1,510.95 66,140.53 18,859.47
May-26 1,618.84 86.44 1,532.40 67,672.93 17,327.07
Jun-26 1,618.84 79.42 1,539.42 69,212.35 15,787.65
Jul-26 1,618.84 72.36 1,546.48 70,758.82 14,241.18
Aug-26 1,618.84 65.27 1,553.56 72,312.39 12,687.61
Sep-26 1,618.84 58.15 1,560.68 73,873.07 11,126.93
Oct-26 1,618.84 51.00 1,567.84 75,440.91 9,559.09
Nov-26 1,618.84 43.81 1,575.02 77,015.93 7,984.07
Dec-26 1,618.84 36.59 1,582.24 78,598.18 6,401.82
Jan-27 1,618.84 29.34 1,589.49 80,187.67 4,812.33
Feb-27 1,618.84 22.06 1,596.78 81,784.45 3,215.55
Mar-27 1,618.84 14.74 1,604.10 83,388.55 1,611.45
Apr-27 1,618.84 7.39 1,611.45 85,000.00
Capital 120,000.00 106,342.22 90,753.70 74,195.80 57,829.05 39,928.06
Interessos 0.60% 0.42% 0.38% 0.68% 0.60% 0.10%
Temps 84 72 60 48 36 24
Anualitat 1,825.82 1,712.63 1,691.92 1,814.82 1,792.21 1,684.54

Periode Quota Interessos Capital Capital acumolat Capital pendent

120,000.00
1 1,825.82 725 1,100.82 1,100.82 118,899.18
2 1,825.82 718.3492 1,107.47 2,208.30 117,791.70
3 1,825.82 711.658217 1,114.16 3,322.46 116,677.54
4 1,825.82 704.92681 1,120.90 4,443.35 115,556.65
5 1,825.82 698.154734 1,127.67 5,571.02 114,428.98
6 1,825.82 691.341744 1,134.48 6,705.50 113,294.50
7 1,825.82 684.487591 1,141.33 7,846.84 112,153.16
8 1,825.82 677.592029 1,148.23 8,995.07 111,004.93
9 1,825.82 670.654805 1,155.17 10,150.23 109,849.77
10 1,825.82 663.675669 1,162.15 11,312.38 108,687.62
11 1,825.82 656.654367 1,169.17 12,481.55 107,518.45
12 1,825.82 649.590646 1,176.23 13,657.78 106,342.22
13 1,712.63 443.09 1,269.54 14,927.32 105,072.68
14 1,712.63 437.80 1,274.83 16,202.15 103,797.85
15 1,712.63 432.49 1,280.14 17,482.30 102,517.70
16 1,712.63 427.16 1,285.48 18,767.77 101,232.23
17 1,712.63 421.80 1,290.83 20,058.61 99,941.39
18 1,712.63 416.42 1,296.21 21,354.82 98,645.18
19 1,712.63 411.02 1,301.61 22,656.43 97,343.57
20 1,712.63 405.60 1,307.04 23,963.47 96,036.53
21 1,712.63 400.15 1,312.48 25,275.95 94,724.05
22 1,712.63 394.68 1,317.95 26,593.90 93,406.10
23 1,712.63 389.19 1,323.44 27,917.34 92,082.66
24 1,712.63 383.68 1,328.96 29,246.30 90,753.70
25 1,691.92 340.33 1,351.60 30,597.90 89,402.10
26 1,691.92 335.26 1,356.67 31,954.56 88,045.44
27 1,691.92 330.17 1,361.75 33,316.31 86,683.69
28 1,691.92 325.06 1,366.86 34,683.17 85,316.83
29 1,691.92 319.94 1,371.98 36,055.16 83,944.84
30 1,691.92 314.79 1,377.13 37,432.29 82,567.71
31 1,691.92 309.63 1,382.29 38,814.58 81,185.42
32 1,691.92 304.45 1,387.48 40,202.06 79,797.94
33 1,691.92 299.24 1,392.68 41,594.74 78,405.26
34 1,691.92 294.02 1,397.90 42,992.64 77,007.36
35 1,691.92 288.78 1,403.15 44,395.79 75,604.21
36 1,691.92 283.52 1,408.41 45,804.20 74,195.80
37 1,814.82 500.82 1,314.00 47,118.20 72,881.80
38 1,814.82 491.95 1,322.87 48,441.06 71,558.94
39 1,814.82 483.02 1,331.80 49,772.86 70,227.14
40 1,814.82 474.03 1,340.79 51,113.65 68,886.35
41 1,814.82 464.98 1,349.84 52,463.49 67,536.51
42 1,814.82 455.87 1,358.95 53,822.44 66,177.56
43 1,814.82 446.70 1,368.12 55,190.56 64,809.44
44 1,814.82 437.46 1,377.36 56,567.92 63,432.08
45 1,814.82 428.17 1,386.65 57,954.57 62,045.43
46 1,814.82 418.81 1,396.01 59,350.59 60,649.41
47 1,814.82 409.38 1,405.44 60,756.03 59,243.97
48 1,814.82 399.90 1,414.92 62,170.95 57,829.05
49 1,792.21 349.38 1,442.83 63,613.78 56,386.22
50 1,792.21 340.67 1,451.54 65,065.32 54,934.68
51 1,792.21 331.90 1,460.31 66,525.63 53,474.37
52 1,792.21 323.07 1,469.14 67,994.77 52,005.23
53 1,792.21 314.20 1,478.01 69,472.78 50,527.22
54 1,792.21 305.27 1,486.94 70,959.73 49,040.27
55 1,792.21 296.28 1,495.93 72,455.65 47,544.35
56 1,792.21 287.25 1,504.96 73,960.61 46,039.39
57 1,792.21 278.15 1,514.06 75,474.67 44,525.33
58 1,792.21 269.01 1,523.20 76,997.87 43,002.13
59 1,792.21 259.80 1,532.41 78,530.28 41,469.72
60 1,792.21 250.55 1,541.66 80,071.94 39,928.06
61 1,684.54 39.93 1,644.62 81,716.56 38,283.44
62 1,684.54 38.28 1,646.26 83,362.82 36,637.18
63 1,684.54 36.64 1,647.91 85,010.73 34,989.27
64 1,684.54 34.99 1,649.56 86,660.28 33,339.72
65 1,684.54 33.34 1,651.20 88,311.49 31,688.51
66 1,684.54 31.69 1,652.86 89,964.35 30,035.65
67 1,684.54 30.04 1,654.51 91,618.85 28,381.15
68 1,684.54 28.38 1,656.16 93,275.02 26,724.98
69 1,684.54 26.72 1,657.82 94,932.84 25,067.16
70 1,684.54 25.07 1,659.48 96,592.31 23,407.69
71 1,684.54 23.41 1,661.14 98,253.45 21,746.55
72 1,684.54 21.75 1,662.80 99,916.25 20,083.75
73 1,715.18 76.15 1,639.03 101,555.28 18,444.72
74 1,715.18 69.94 1,645.24 103,200.52 16,799.48
75 1,715.18 63.70 1,651.48 104,852.01 15,147.99
76 1,715.18 57.44 1,657.74 106,509.75 13,490.25
77 1,715.18 51.15 1,664.03 108,173.78 11,826.22
78 1,715.18 44.84 1,670.34 109,844.12 10,155.88
79 1,715.18 38.51 1,676.67 111,520.79 8,479.21
80 1,715.18 32.15 1,683.03 113,203.82 6,796.18
81 1,715.18 25.77 1,689.41 114,893.23 5,106.77
82 1,715.18 19.36 1,695.82 116,589.05 3,410.95
83 1,715.18 12.93 1,702.25 118,291.30 1,708.70
84 1,715.18 6.48 1,708.70 120,000.00
20,083.75
0.38%
12
1,715.18
 1er any 2on any 3er any 4art any 5è any
Capital 120,000.00 97,877.55 75,260.86 51,045.39 26,095.78
Interessos 0.33% 0.43% 0.29% 0.38% 0.60%
Temps 60 48 36 24 12
Anualitat 2,209.98 2,260.71 2,205.30 2,228.02 2,260.99

Periode Quota Interessos Capital Capital acumolat Capital pendent

120,000.00
1 2,209.98 400.00 1,809.98 1,809.98 118,190.02
2 2,209.98 393.97 1,816.02 3,626.00 116,374.00
3 2,209.98 387.91 1,822.07 5,448.07 114,551.93
4 2,209.98 381.84 1,828.14 7,276.21 112,723.79
5 2,209.98 375.75 1,834.24 9,110.45 110,889.55
6 2,209.98 369.63 1,840.35 10,950.80 109,049.20
7 2,209.98 363.50 1,846.49 12,797.28 107,202.72
8 2,209.98 357.34 1,852.64 14,649.92 105,350.08
9 2,209.98 351.17 1,858.82 16,508.74 103,491.26
10 2,209.98 344.97 1,865.01 18,373.75 101,626.25
11 2,209.98 338.75 1,871.23 20,244.98 99,755.02
12 2,209.98 332.52 1,877.47 22,122.45 97,877.55
13 2,260.71 420.06 1,840.65 23,963.10 96,036.90
14 2,260.71 412.16 1,848.55 25,811.64 94,188.36
15 2,260.71 404.23 1,856.48 27,668.13 92,331.87
16 2,260.71 396.26 1,864.45 29,532.58 90,467.42
17 2,260.71 388.26 1,872.45 31,405.03 88,594.97
18 2,260.71 380.22 1,880.49 33,285.52 86,714.48
19 2,260.71 372.15 1,888.56 35,174.07 84,825.93
20 2,260.71 364.04 1,896.66 37,070.74 82,929.26
21 2,260.71 355.90 1,904.80 38,975.54 81,024.46
22 2,260.71 347.73 1,912.98 40,888.52 79,111.48
23 2,260.71 339.52 1,921.19 42,809.71 77,190.29
24 2,260.71 331.28 1,929.43 44,739.14 75,260.86
25 2,205.30 219.51 1,985.79 46,724.93 73,275.07
26 2,205.30 213.72 1,991.58 48,716.51 71,283.49
27 2,205.30 207.91 1,997.39 50,713.90 69,286.10
28 2,205.30 202.08 2,003.22 52,717.11 67,282.89
29 2,205.30 196.24 2,009.06 54,726.17 65,273.83
30 2,205.30 190.38 2,014.92 56,741.09 63,258.91
31 2,205.30 184.51 2,020.79 58,761.88 61,238.12
32 2,205.30 178.61 2,026.69 60,788.57 59,211.43
33 2,205.30 172.70 2,032.60 62,821.17 57,178.83
34 2,205.30 166.77 2,038.53 64,859.70 55,140.30
35 2,205.30 160.83 2,044.47 66,904.17 53,095.83
36 2,205.30 154.86 2,050.44 68,954.61 51,045.39
37 2,228.02 191.42 2,036.60 70,991.21 49,008.79
38 2,228.02 183.78 2,044.24 73,035.45 46,964.55
39 2,228.02 176.12 2,051.90 75,087.35 44,912.65
40 2,228.02 168.42 2,059.60 77,146.95 42,853.05
41 2,228.02 160.70 2,067.32 79,214.27 40,785.73
42 2,228.02 152.95 2,075.07 81,289.34 38,710.66
43 2,228.02 145.16 2,082.85 83,372.19 36,627.81
44 2,228.02 137.35 2,090.67 85,462.86 34,537.14
45 2,228.02 129.51 2,098.51 87,561.36 32,438.64
46 2,228.02 121.64 2,106.37 89,667.74 30,332.26
47 2,228.02 113.75 2,114.27 91,782.01 28,217.99
48 2,228.02 105.82 2,122.20 93,904.22 26,095.78
49 2,260.99 157.66 2,103.33 96,007.54 23,992.46
50 2,260.99 144.95 2,116.04 98,123.58 21,876.42
51 2,260.99 132.17 2,128.82 100,252.40 19,747.60
52 2,260.99 119.31 2,141.68 102,394.09 17,605.91
53 2,260.99 106.37 2,154.62 104,548.71 15,451.29
54 2,260.99 93.35 2,167.64 106,716.35 13,283.65
55 2,260.99 80.26 2,180.74 108,897.09 11,102.91
56 2,260.99 67.08 2,193.91 111,091.00 8,909.00
57 2,260.99 53.83 2,207.17 113,298.17 6,701.83
58 2,260.99 40.49 2,220.50 115,518.67 4,481.33
59 2,260.99 27.07 2,233.92 117,752.59 2,247.41
60 2,260.99 13.58 2,247.41 120,000.00
 1er any 2on any 3er any 4art any 5è any 6 any
Capital 80,000.00 70,894.81 60,557.13 49,861.73 38,358.05 26,372.73
Interessos 0.60% 0.43% 0.50% 0.44% 0.53% 0.35%
Temps 84 72 60 48 36 24
Anualitat 1,217.21 1,148.34 1,172.15 1,153.94 1,173.02 1,148.17

Periode Quota Interessos Capital Capital acumolat Capital pendent

80,000.00
1 1,217.21 483.33 733.88 733.88 79,266.12
2 1,217.21 478.90 738.32 1,472.20 78,527.80
3 1,217.21 474.44 742.78 2,214.97 77,785.03
4 1,217.21 469.95 747.26 2,962.24 77,037.76
5 1,217.21 465.44 751.78 3,714.01 76,285.99
6 1,217.21 460.89 756.32 4,470.33 75,529.67
7 1,217.21 456.33 760.89 5,231.22 74,768.78
8 1,217.21 451.73 765.49 5,996.71 74,003.29
9 1,217.21 447.10 770.11 6,766.82 73,233.18
10 1,217.21 442.45 774.76 7,541.59 72,458.41
11 1,217.21 437.77 779.45 8,321.03 71,678.97
12 1,217.21 433.06 784.15 9,105.19 70,894.81
13 1,148.34 307.21 841.13 9,946.32 70,053.68
14 1,148.34 303.57 844.78 10,791.10 69,208.90
15 1,148.34 299.91 848.44 11,639.54 68,360.46
16 1,148.34 296.23 852.12 12,491.66 67,508.34
17 1,148.34 292.54 855.81 13,347.46 66,652.54
18 1,148.34 288.83 859.52 14,206.98 65,793.02
19 1,148.34 285.10 863.24 15,070.22 64,929.78
20 1,148.34 281.36 866.98 15,937.21 64,062.79
21 1,148.34 277.61 870.74 16,807.94 63,192.06
22 1,148.34 273.83 874.51 17,682.46 62,317.54
23 1,148.34 270.04 878.30 18,560.76 61,439.24
24 1,148.34 266.24 882.11 19,442.87 60,557.13
25 1,172.15 305.31 866.84 20,309.71 59,690.29
26 1,172.15 300.94 871.21 21,180.92 58,819.08
27 1,172.15 296.55 875.60 22,056.52 57,943.48
28 1,172.15 292.13 880.02 22,936.53 57,063.47
29 1,172.15 287.69 884.45 23,820.98 56,179.02
30 1,172.15 283.24 888.91 24,709.90 55,290.10
31 1,172.15 278.75 893.39 25,603.29 54,396.71
32 1,172.15 274.25 897.90 26,501.19 53,498.81
33 1,172.15 269.72 902.42 27,403.61 52,596.39
34 1,172.15 265.17 906.97 28,310.59 51,689.41
35 1,172.15 260.60 911.55 29,222.13 50,777.87
36 1,172.15 256.01 916.14 30,138.27 49,861.73
37 1,153.94 218.15 935.79 31,074.06 48,925.94
38 1,153.94 214.05 939.88 32,013.95 47,986.05
39 1,153.94 209.94 944.00 32,957.95 47,042.05
40 1,153.94 205.81 948.13 33,906.07 46,093.93
41 1,153.94 201.66 952.27 34,858.35 45,141.65
42 1,153.94 197.49 956.44 35,814.79 44,185.21
43 1,153.94 193.31 960.63 36,775.41 43,224.59
44 1,153.94 189.11 964.83 37,740.24 42,259.76
45 1,153.94 184.89 969.05 38,709.29 41,290.71
46 1,153.94 180.65 973.29 39,682.58 40,317.42
47 1,153.94 176.39 977.55 40,660.13 39,339.87
48 1,153.94 172.11 981.82 41,641.95 38,358.05
49 1,173.02 202.98 970.04 42,611.99 37,388.01
50 1,173.02 197.84 975.17 43,587.16 36,412.84
51 1,173.02 192.68 980.33 44,567.50 35,432.50
52 1,173.02 187.50 985.52 45,553.02 34,446.98
53 1,173.02 182.28 990.74 46,543.76 33,456.24
54 1,173.02 177.04 995.98 47,539.74 32,460.26
55 1,173.02 171.77 1,001.25 48,540.99 31,459.01
56 1,173.02 166.47 1,006.55 49,547.54 30,452.46
57 1,173.02 161.14 1,011.87 50,559.41 29,440.59
58 1,173.02 155.79 1,017.23 51,576.64 28,423.36
59 1,173.02 150.41 1,022.61 52,599.25 27,400.75
60 1,173.02 145.00 1,028.02 53,627.27 26,372.73
61 1,148.17 93.40 1,054.77 54,682.04 25,317.96
62 1,148.17 89.67 1,058.50 55,740.54 24,259.46
63 1,148.17 85.92 1,062.25 56,802.80 23,197.20
64 1,148.17 82.16 1,066.01 57,868.81 22,131.19
65 1,148.17 78.38 1,069.79 58,938.60 21,061.40
66 1,148.17 74.59 1,073.58 60,012.18 19,987.82
67 1,148.17 70.79 1,077.38 61,089.56 18,910.44
68 1,148.17 66.97 1,081.20 62,170.75 17,829.25
69 1,148.17 63.15 1,085.03 63,255.78 16,744.22
70 1,148.17 59.30 1,088.87 64,344.65 15,655.35
71 1,148.17 55.45 1,092.72 65,437.37 14,562.63
72 1,148.17 51.58 1,096.59 66,533.96 13,466.04
73 1,153.10 56.67 1,096.43 67,630.40 12,369.60
74 1,153.10 52.06 1,101.05 68,731.44 11,268.56
75 1,153.10 47.42 1,105.68 69,837.12 10,162.88
76 1,153.10 42.77 1,110.33 70,947.46 9,052.54
77 1,153.10 38.10 1,115.01 72,062.46 7,937.54
78 1,153.10 33.40 1,119.70 73,182.16 6,817.84
79 1,153.10 28.69 1,124.41 74,306.57 5,693.43
80 1,153.10 23.96 1,129.14 75,435.71 4,564.29
81 1,153.10 19.21 1,133.89 76,569.61 3,430.39
82 1,153.10 14.44 1,138.67 77,708.27 2,291.73
83 1,153.10 9.64 1,143.46 78,851.73 1,148.27
84 1,153.10 4.83 1,148.27 80,000.00 0.00
7 any
13,466.04
0.42%
12
1,153.10