FRANCESA

Deuda 5000 AMORTIZACION

períodos 12 meses Nº Cuota Interés
tasa efectiva 10% 0
PAGO 733.82 € 1 733.82 500
2 733.82 476.62
3 733.82 450.90
Int_n Saldo.anter*tasa.efect 4 733.82 422.61
Amort_n Cuot_n - Int_n 5 733.82 391.49
Saldo_n Saldo.anter - Amort_n 6 733.82 357.25
7 733.82 319.60
8 733.82 278.17
9 733.82 232.61
10 733.82 182.49
11 733.82 127.36
12 733.82 66.71
3805.80

Nº Cuota Interés
0
1 106.07 € 41.6666667
2 106.07 € 41.3983381
3 106.07 € 41.1288916
4 106.07 € 40.8583223
5 106.07 € 40.5866257
6 106.07 € 40.313797
7 106.07 € 40.0398315
8 106.07 € 39.7647244
9 106.07 € 39.4884711
10 106.07 € 39.2110668
11 106.07 € 38.9325066
12 106.07 € 38.6527857
13 106.07 € 38.3718994
14 106.07 € 38.0898426
15 106.07 € 37.8066107
16 106.07 € 37.5221985
17 106.07 € 37.2366014
18 106.07 € 36.9498143
19 106.07 € 36.6618322
20 106.07 € 36.3726502
21 106.07 € 36.0822632
22 106.07 € 35.7906663
23 106.07 € 35.4978545
24 106.07 € 35.2038225
25 106.07 € 34.9085655
26 106.07 € 34.6120782
27 106.07 € 34.3143555
28 106.07 € 34.0153924
29 106.07 € 33.7151835
30 106.07 € 33.4137238
31 106.07 € 33.111008
32 106.07 € 32.8070309
33 106.07 € 32.5017872
34 106.07 € 32.1952717
35 106.07 € 31.887479
36 106.07 € 31.5784039
37 106.07 € 31.2680409
38 106.07 € 30.9563847
39 106.07 € 30.64343
40 106.07 € 30.3291714
41 106.07 € 30.0136033
42 106.07 € 29.6967203
43 106.07 € 29.378517
44 106.07 € 29.0589878
45 106.07 € 28.7381273
46 106.07 € 28.4159298
47 106.07 € 28.0923899
48 106.07 € 27.7675019
49 106.07 € 27.4412601
50 106.07 € 27.1136591
51 106.07 € 26.784693
52 106.07 € 26.4543563
53 106.07 € 26.1226431
54 106.07 € 25.7895478
55 106.07 € 25.4550646
56 106.07 € 25.1191877
57 106.07 € 24.7819114
58 106.07 € 24.4432297
59 106.07 € 24.1031368
60 106.07 € 23.7616269
61 106.07 € 23.418694
62 106.07 € 23.0743323
63 106.07 € 22.7285357
64 106.07 € 22.3812983
65 106.07 € 22.032614
66 106.07 € 21.6824769
67 106.07 € 21.330881
68 106.07 € 20.97782
69 106.07 € 20.6232879
 70 106.07 € 20.2672786
71 106.07 € 19.909786
72 106.07 € 19.5508038
73 106.07 € 19.1903258
74 106.07 € 18.8283459
75 106.07 € 18.4648576
76 106.07 € 18.0998549
77 106.07 € 17.7333313
78 106.07 € 17.3652806
79 106.07 € 16.9956962
80 106.07 € 16.624572
81 106.07 € 16.2519014
82 106.07 € 15.877678
83 106.07 € 15.5018954
84 106.07 € 15.1245469
85 106.07 € 14.7456262
86 106.07 € 14.3651267
87 106.07 € 13.9830418
88 106.07 € 13.5993648
89 106.07 € 13.2140892
90 106.07 € 12.8272082
91 106.07 € 12.4387153
92 106.07 € 12.0486036
93 106.07 € 11.6568665
94 106.07 € 11.2634971
95 106.07 € 10.8684887
96 106.07 € 10.4718344
97 106.07 € 10.0735274
98 106.07 € 9.67356079
99 106.07 € 9.27192765
100 106.07 € 8.86862103
101 106.07 € 8.46363397
102 106.07 € 8.05695947
103 106.07 € 7.64859048
104 106.07 € 7.23851996
105 106.07 € 6.82674082
106 106.07 € 6.41324592
107 106.07 € 5.99802814
108 106.07 € 5.58108027
109 106.07 € 5.16239513
110 106.07 € 4.74196546
111 106.07 € 4.319784
112 106.07 € 3.89584346
113 106.07 € 3.47013649
114 106.07 € 3.04265575
115 106.07 € 2.61339383
116 106.07 € 2.18234332
117 106.07 € 1.74949678
118 106.07 € 1.3148467
119 106.07 € 0.87838558
120 106.07 € 0.44010587
FRANCESA ALEMANA
AMORTIZACION
Amortizacion Saldo Nº Cuota Interés AmortizacionSaldo
5000 0 5000
233.82 4766.18 1 916.67 500 416.67 4583.33
257.20 4508.99 2 875.00 458.33 416.67 4166.67
282.92 4226.07 3 833.33 416.67 416.67 3750.00
311.21 3914.86 4 791.67 375.00 416.67 3333.33
342.33 3572.53 5 750.00 333.33 416.67 2916.67
376.56 3195.96 6 708.33 291.67 416.67 2500.00
414.22 2781.74 7 666.67 250.00 416.67 2083.33
455.64 2326.10 8 625.00 208.33 416.67 1666.67
501.21 1824.89 9 583.33 166.67 416.67 1250.00
551.33 1273.57 10 541.67 125.00 416.67 833.33
606.46 667.11 11 500.00 83.33 416.67 416.67
667.11 0.00 12 458.33 41.67 416.67 0.00
3250.00

Amortizacion Saldo ifect 0.00416667 8121.42245

10000 1 640.75 638.091286
64.40 € 9,935.60 € 184862.38 2 650.75 645.360789
64.67 € 9,870.93 € 1960.75235 3 660.75 652.558978
64.94 € 9,806.00 € -439.247646 4 670.75 659.68632
65.21 € 9,740.79 € 5 680.75 666.743278
65.48 € 9,675.31 € 6 690.75 673.730314
65.75 € 9,609.56 € 7 700.75 680.647887
66.03 € 9,543.53 € 8 710.75 687.496452
66.30 € 9,477.23 € 9 720.75 694.276465
66.58 € 9,410.66 € 10 730.75 700.988374
66.85 € 9,343.80 € 11 740.75 707.63263
67.13 € 9,276.67 € 12 750.75 714.209677
67.41 € 9,209.26 €
67.69 € 9,141.56 €
67.98 € 9,073.59 €
68.26 € 9,005.33 €
68.54 € 8,936.78 €
68.83 € 8,867.96 €
69.12 € 8,798.84 €
69.40 € 8,729.44 €
69.69 € 8,659.74 €
69.98 € 8,589.76 €
70.27 € 8,519.49 €
70.57 € 8,448.92 €
70.86 € 8,378.06 €
71.16 € 8,306.90 €
71.45 € 8,235.45 €
71.75 € 8,163.69 €
72.05 € 8,091.64 €
72.35 € 8,019.29 €
72.65 € 7,946.64 €
72.95 € 7,873.69 €
73.26 € 7,800.43 €
73.56 € 7,726.87 €
73.87 € 7,652.99 €
74.18 € 7,578.82 €
74.49 € 7,504.33 €
74.80 € 7,429.53 €
75.11 € 7,354.42 €
75.42 € 7,279.00 €
75.74 € 7,203.26 €
76.05 € 7,127.21 €
76.37 € 7,050.84 €
76.69 € 6,974.16 €
77.01 € 6,897.15 €
77.33 € 6,819.82 €
77.65 € 6,742.17 €
77.97 € 6,664.20 €
78.30 € 6,585.90 €
78.62 € 6,507.28 €
78.95 € 6,428.33 €
79.28 € 6,349.05 €
79.61 € 6,269.43 €
79.94 € 6,189.49 €
80.28 € 6,109.22 €
80.61 € 6,028.61 €
80.95 € 5,947.66 €
81.28 € 5,866.38 €
81.62 € 5,784.75 €
81.96 € 5,702.79 €
82.30 € 5,620.49 €
82.65 € 5,537.84 €
82.99 € 5,454.85 €
83.34 € 5,371.51 €
83.68 € 5,287.83 €
84.03 € 5,203.79 €
84.38 € 5,119.41 €
84.73 € 5,034.68 €
85.09 € 4,949.59 €
85.44 € 4,864.15 €
 85.80 € 4,778.35 €
86.16 € 4,692.19 €
86.51 € 4,605.68 €
86.88 € 4,518.80 €
87.24 € 4,431.57 €
87.60 € 4,343.97 €
87.97 € 4,256.00 €
88.33 € 4,167.67 €
88.70 € 4,078.97 €
89.07 € 3,989.90 €
89.44 € 3,900.46 €
89.81 € 3,810.64 €
90.19 € 3,720.45 €
90.56 € 3,629.89 €
90.94 € 3,538.95 €
91.32 € 3,447.63 €
91.70 € 3,355.93 €
92.08 € 3,263.85 €
92.47 € 3,171.38 €
92.85 € 3,078.53 €
93.24 € 2,985.29 €
93.63 € 2,891.66 €
94.02 € 2,797.65 €
94.41 € 2,703.24 €
94.80 € 2,608.44 €
95.20 € 2,513.24 €
95.59 € 2,417.65 €
95.99 € 2,321.65 €
96.39 € 2,225.26 €
96.79 € 2,128.47 €
97.20 € 2,031.27 €
97.60 € 1,933.67 €
98.01 € 1,835.66 €
98.42 € 1,737.24 €
98.83 € 1,638.42 €
99.24 € 1,539.18 €
99.65 € 1,439.53 €
100.07 € 1,339.46 €
100.48 € 1,238.97 €
100.90 € 1,138.07 €
101.32 € 1,036.75 €
101.75 € 935.00 €
102.17 € 832.83 €
102.60 € 730.24 €
103.02 € 627.21 €
103.45 € 523.76 €
103.88 € 419.88 €
104.32 € 315.56 €
104.75 € 210.81 €
105.19 € 105.63 €
105.63 € 0.00 €
Deuda 50000
itrim.efe 0.035
n 16

AMORTIZACION
Nº Cuota Interés AmortizacionSaldo
0 50000
1 1750 1750 0 50000
2 1750 1750 0 50000
3 1750 1750 0 50000
4 1750 1750 0 50000
5 5,174.20 € 1750 3,424.20 € 46575.8025
6 5,174.20 € 1630.15309 3,544.04 € 43031.7582
7 5,174.20 € 1506.11154 3,668.09 € 39363.6722
8 5,174.20 € 1377.72853 3,796.47 € 30,567.20 € 30,567.20 €
9 4,446.81 € 1069.85212 3,376.96 € 27,190.24 €
10 4,446.81 € 951.658441 3,495.16 € 23,695.09 €
11 4,446.81 € 829.327989 3,617.49 € 20,077.60 €
12 4,446.81 € 702.71597 3,744.10 € 16,333.50 €
13 4,446.81 € 571.672531 3,875.14 € 12,458.36 €
14 4,446.81 € 436.042572 4,010.77 € 8,447.59 €
15 4,446.81 € 295.665564 4,151.15 € 4,296.44 €
16 4,446.81 € 150.37536 4,296.44 € 0.00 €