Unicaja Banco

Oficina 7379 API VALENCIA

Fecha 11/30/2022
Teléfono
E-mail
Gestor MARIA

CONDICIONES DE PRÉSTAMO HIPOTECARIO

DANIEL GALLEGO SAIZ 50231872X
Importe 155,000.00 €
Plazo 360
Tipo de interés primer año fijo 2.29%
Tipo de interés sin bonificación 3.29%
Tipo de interés con bonificación máxima (1,00%) 2.29%
Comisión de Apertura 0.00%
Comisión Reembolso Anticipado < 10 años 2.00%
Comisión Reembolso Anticipado resto plazo 1.50%

CUADRO DE BONIFICACIONES APLICABLES PARA REDUCCIÓN DEL TIPO DE INTERÉS

Nómina, Pensión o prestación igual o superior a 600 euros netos mensuales, o 0.50%
ingresos recurrentes de 7.200 euros anuales de al menos un titular.
Tarjeta Crédito/ Débito (consumo de 1.200 euros anterior a cada revisión).
Domiciliación 3 recibos básicos.
Seguro vida riesgo 100% capital pendiente. Si la modalidad de contratación es a
prima única 8 años se añadirá 0,10% de bonificacIón adicional (0,30 %)
0.20%
Seguro del hogar
0.20%
Seguro IT Desempleo

Planes de pensiones, aportación del 1,2% sobre capital pendiente, un titular o suma
de titulares (máx. 2.000 euros).
Unit-linked, aportación del 1,2% sobre capital pendiente, un titular o suma de
titulares
Fondos de Inversión, aportación del 1,2% sobre capital pendiente, un titular o suma
de titulares
Seguro de Accidente / Vida Libre (prima anual desde 130€)
Seguro de Auto 0.10%
Seguro salud (prima anual desde 77€)

Cuota Mensual primer año 595.65 €

Cuota Mensual sin bonificación 677.98 €
Cuota Mensual con bonificación máxima 595.65 €

Las condiciones que se detallan en este documento no tienen la consideración de información precontractual,
únicamente es una simulación de carácter meramente informativo. El importe a financiar no podrá sobrepasar el
80% de tasación en primera residencia y del 70% en segunda residencia.
 TABLA DE AMORTIZACIONES

Datos iniciales
PRÉSTAMO DATOS DE LA TABLA
Importe: 155,000.00 La tabla empieza en la fecha: 21/09/23
Tipo de interés anual: 2.290% o en el pago número: 1
Plazo en meses: 360 Plazo, en años: 30
ncimiento primer pago: 21/09/23 Pagos por año: 12

PAGO POR PERÍODO

Pago introducido: 0.00 La tabla usa el monto calculado del pago por período a
Pago calculado: 595.65 menos que se introduzca un valor en "Pago introducido".
CÁLCULOS
Usar el pago: 595.65 Saldo inicial antes del pago: 1: 155,000.00
Primer pago en la tabla: 1Interés acumulado antes del pago: 1: 0

TABLA
Fecha del Saldo Saldo Interés
Nº Pago inicial Interés Capital final acumulado
1 #NAME? ### 295.79 299.86 ### 295.79
2 #NAME? ### 295.22 300.43 ### 591.01
3 #NAME? ### 294.65 301.00 ### 885.66
4 #NAME? ### 294.07 301.58 ### 1,179.73
5 #NAME? ### 293.50 302.15 ### 1,473.23
6 #NAME? ### 292.92 302.73 ### 1,766.14
7 #NAME? ### 292.34 303.31 ### 2,058.49
8 #NAME? ### 291.76 303.89 ### 2,350.25
9 #NAME? ### 291.18 304.47 ### 2,641.43
10 #NAME? ### 290.60 305.05 ### 2,932.03
11 #NAME? ### 290.02 305.63 ### 3,222.05
12 #NAME? ### 289.44 306.21 ### 3,511.49
13 #NAME? ### 288.85 306.80 ### 3,800.34
14 #NAME? ### 288.27 307.38 ### 4,088.61
15 #NAME? ### 287.68 307.97 ### 4,376.29
16 #NAME? ### 287.09 308.56 ### 4,663.38
17 #NAME? ### 286.50 309.14 ### 4,949.89
18 #NAME? ### 285.91 309.73 ### 5,235.80
19 #NAME? ### 285.32 310.33 ### 5,521.12
20 #NAME? ### 284.73 310.92 ### 5,805.86
21 #NAME? ### 284.14 311.51 ### 6,089.99
22 #NAME? ### 283.54 312.11 ### 6,373.54
23 #NAME? ### 282.95 312.70 ### 6,656.48
24 #NAME? ### 282.35 313.30 ### 6,938.83
25 #NAME? ### 281.75 313.90 ### 7,220.59
26 #NAME? ### 281.15 314.50 ### 7,501.74
27 #NAME? ### 280.55 315.10 ### 7,782.29
28 #NAME? ### 279.95 315.70 ### 8,062.24
29 #NAME? ### 279.35 316.30 ### 8,341.59
30 #NAME? ### 278.75 316.90 ### 8,620.34
31 #NAME? ### 278.14 317.51 ### 8,898.48
32 #NAME? ### 277.54 318.11 ### 9,176.02
33 #NAME? ### 276.93 318.72 ### 9,452.94
34 #NAME? ### 276.32 319.33 ### 9,729.26
35 #NAME? ### 275.71 319.94 ### 10,004.98
36 #NAME? ### 275.10 320.55 ### 10,280.08
37 #NAME? ### 274.49 321.16 ### 10,554.56
38 #NAME? ### 273.88 321.77 ### 10,828.44
39 #NAME? ### 273.26 322.39 ### 11,101.70
40 #NAME? ### 272.65 323.00 ### 11,374.35
41 #NAME? ### 272.03 323.62 ### 11,646.38
42 #NAME? ### 271.41 324.24 ### 11,917.79
43 #NAME? ### 270.79 324.86 ### 12,188.58
44 #NAME? ### 270.17 325.48 ### 12,458.76
45 #NAME? ### 269.55 326.10 ### 12,728.31
46 #NAME? ### 268.93 326.72 ### 12,997.24
47 #NAME? ### 268.31 327.34 ### 13,265.55
48 #NAME? ### 267.68 327.97 ### 13,533.23
49 #NAME? ### 267.06 328.59 ### 13,800.28
50 #NAME? ### 266.43 329.22 ### 14,066.71
51 #NAME? ### 265.80 329.85 ### 14,332.51
52 #NAME? ### 265.17 330.48 ### 14,597.69
53 #NAME? ### 264.54 331.11 ### 14,862.23
54 #NAME? ### 263.91 331.74 ### 15,126.14
55 #NAME? ### 263.28 332.37 ### 15,389.41
56 #NAME? ### 262.64 333.01 ### 15,652.05
57 #NAME? ### 262.01 333.64 ### 15,914.06
58 #NAME? ### 261.37 334.28 ### 16,175.43
59 #NAME? ### 260.73 334.92 ### 16,436.16
60 #NAME? ### 260.09 335.56 ### 16,696.25
61 #NAME? ### 259.45 336.20 ### 16,955.70
62 #NAME? ### 258.81 336.84 ### 17,214.51
63 #NAME? ### 258.17 337.48 ### 17,472.68
64 #NAME? ### 257.52 338.13 ### 17,730.20
65 #NAME? ### 256.88 338.77 ### 17,987.08
66 #NAME? ### 256.23 339.42 ### 18,243.31
67 #NAME? ### 255.58 340.06 ### 18,498.90
68 #NAME? ### 254.94 340.71 ### 18,753.83
69 #NAME? ### 254.28 341.36 ### 19,008.12
70 #NAME? ### 253.63 342.02 ### 19,261.75
71 #NAME? ### 252.98 342.67 ### 19,514.73
72 #NAME? ### 252.33 343.32 ### 19,767.06
 73 #NAME? ### 251.67 343.98 ### 20,018.73
74 #NAME? ### 251.02 344.63 ### 20,269.75
75 #NAME? ### 250.36 345.29 ### 20,520.10
76 #NAME? ### 249.70 345.95 ### 20,769.80
77 #NAME? ### 249.04 346.61 ### 21,018.84
78 #NAME? ### 248.38 347.27 ### 21,267.22
79 #NAME? ### 247.71 347.93 ### 21,514.93
80 #NAME? ### 247.05 348.60 ### 21,761.98
81 #NAME? ### 246.39 349.26 ### 22,008.37
82 #NAME? ### 245.72 349.93 ### 22,254.09
83 #NAME? ### 245.05 350.60 ### 22,499.14
84 #NAME? ### 244.38 351.27 ### 22,743.52
85 #NAME? ### 243.71 351.94 ### 22,987.23
86 #NAME? ### 243.04 352.61 ### 23,230.27
87 #NAME? ### 242.37 353.28 ### 23,472.64
88 #NAME? ### 241.69 353.96 ### 23,714.33
89 #NAME? ### 241.02 354.63 ### 23,955.35
90 #NAME? ### 240.34 355.31 ### 24,195.69
91 #NAME? ### 239.66 355.99 ### 24,435.35
92 #NAME? ### 238.98 356.67 ### 24,674.33
93 #NAME? ### 238.30 357.35 ### 24,912.64
94 #NAME? ### 237.62 358.03 ### 25,150.26
95 #NAME? ### 236.94 358.71 ### 25,387.19
96 #NAME? ### 236.25 359.40 ### 25,623.45
97 #NAME? ### 235.57 360.08 ### 25,859.01
98 #NAME? ### 234.88 360.77 ### 26,093.89
99 #NAME? ### 234.19 361.46 ### 26,328.08
100 #NAME? ### 233.50 362.15 ### 26,561.59
101 #NAME? ### 232.81 362.84 ### 26,794.40
102 #NAME? ### 232.12 363.53 ### 27,026.51
103 #NAME? ### 231.42 364.22 ### 27,257.94
104 #NAME? ### 230.73 364.92 ### 27,488.67
105 #NAME? ### 230.03 365.62 ### 27,718.70
106 #NAME? ### 229.34 366.31 ### 27,948.04
107 #NAME? ### 228.64 367.01 ### 28,176.67
108 #NAME? ### 227.94 367.71 ### 28,404.61
109 #NAME? ### 227.23 368.41 ### 28,631.84
110 #NAME? ### 226.53 369.12 ### 28,858.37
111 #NAME? ### 225.83 369.82 ### 29,084.20
112 #NAME? ### 225.12 370.53 ### 29,309.32
113 #NAME? ### 224.41 371.24 ### 29,533.73
114 #NAME? ### 223.71 371.94 ### 29,757.44
115 #NAME? ### 223.00 372.65 ### 29,980.43
116 #NAME? ### 222.28 373.36 ### 30,202.72
117 #NAME? ### 221.57 374.08 ### 30,424.29
118 #NAME? ### 220.86 374.79 ### 30,645.15
119 #NAME? ### 220.14 375.51 ### 30,865.29
120 #NAME? ### 219.43 376.22 ### 31,084.72
121 #NAME? ### 218.71 376.94 ### 31,303.42
122 #NAME? ### 217.99 377.66 ### 31,521.41
123 #NAME? ### 217.27 378.38 ### 31,738.68
124 #NAME? ### 216.55 379.10 ### 31,955.23
125 #NAME? ### 215.82 379.83 ### 32,171.05
126 #NAME? ### 215.10 380.55 ### 32,386.15
127 #NAME? ### 214.37 381.28 ### 32,600.52
128 #NAME? ### 213.64 382.00 ### 32,814.16
129 #NAME? ### 212.91 382.73 ### 33,027.08
130 #NAME? ### 212.18 383.46 ### 33,239.26
131 #NAME? ### 211.45 384.20 ### 33,450.72
132 #NAME? ### 210.72 384.93 ### 33,661.43
133 #NAME? ### 209.99 385.66 ### 33,871.42
134 #NAME? ### 209.25 386.40 ### 34,080.67
135 #NAME? ### 208.51 387.14 ### 34,289.18
136 #NAME? ### 207.77 387.88 ### 34,496.95
137 #NAME? ### 207.03 388.62 ### 34,703.99
138 #NAME? ### 206.29 389.36 ### 34,910.28
139 #NAME? ### 205.55 390.10 ### 35,115.83
140 #NAME? ### 204.80 390.85 ### 35,320.63
141 #NAME? ### 204.06 391.59 ### 35,524.69
142 #NAME? ### 203.31 392.34 ### 35,728.00
143 #NAME? ### 202.56 393.09 ### 35,930.56
144 #NAME? ### 201.81 393.84 ### 36,132.37
145 #NAME? ### 201.06 394.59 ### 36,333.43
146 #NAME? ### 200.31 395.34 ### 36,533.74
147 #NAME? ### 199.55 396.10 ### 36,733.29
148 #NAME? ### 198.80 396.85 ### 36,932.09
149 #NAME? ### 198.04 397.61 ### 37,130.13
150 #NAME? ### 197.28 398.37 ### 37,327.41
151 #NAME? ### 196.52 399.13 ### 37,523.93
152 #NAME? ### 195.76 399.89 ### 37,719.69
153 #NAME? ### 195.00 400.65 ### 37,914.68
154 #NAME? ### 194.23 401.42 ### 38,108.91
155 #NAME? ### 193.46 402.18 ### 38,302.38
156 #NAME? ### 192.70 402.95 ### 38,495.07
157 #NAME? ### 191.93 403.72 ### 38,687.00
158 #NAME? ### 191.16 404.49 99,765.67 38,878.16
159 #NAME? 99,765.67 190.39 405.26 99,360.41 39,068.55
160 #NAME? 99,360.41 189.61 406.04 98,954.37 39,258.16
161 #NAME? 98,954.37 188.84 406.81 98,547.56 39,447.00
162 #NAME? 98,547.56 188.06 407.59 98,139.98 39,635.06
163 #NAME? 98,139.98 187.28 408.36 97,731.61 39,822.34
164 #NAME? 97,731.61 186.50 409.14 97,322.47 40,008.85
165 #NAME? 97,322.47 185.72 409.92 96,912.54 40,194.57
166 #NAME? 96,912.54 184.94 410.71 96,501.84 40,379.51
167 #NAME? 96,501.84 184.16 411.49 96,090.34 40,563.67
168 #NAME? 96,090.34 183.37 412.28 95,678.07 40,747.04
169 #NAME? 95,678.07 182.59 413.06 95,265.00 40,929.63
170 #NAME? 95,265.00 181.80 413.85 94,851.15 41,111.43
171 #NAME? 94,851.15 181.01 414.64 94,436.51 41,292.43
172 #NAME? 94,436.51 180.22 415.43 94,021.08 41,472.65
173 #NAME? 94,021.08 179.42 416.23 93,604.86 41,652.07
174 #NAME? 93,604.86 178.63 417.02 93,187.84 41,830.70
175 #NAME? 93,187.84 177.83 417.82 92,770.02 42,008.54
176 #NAME? 92,770.02 177.04 418.61 92,351.41 42,185.57
177 #NAME? 92,351.41 176.24 419.41 91,932.00 42,361.81
178 #NAME? 91,932.00 175.44 420.21 91,511.78 42,537.25
179 #NAME? 91,511.78 174.63 421.01 91,090.77 42,711.88
180 #NAME? 91,090.77 173.83 421.82 90,668.95 42,885.71
181 #NAME? 90,668.95 173.03 422.62 90,246.33 43,058.74
182 #NAME? 90,246.33 172.22 423.43 89,822.90 43,230.96
183 #NAME? 89,822.90 171.41 424.24 89,398.67 43,402.37
184 #NAME? 89,398.67 170.60 425.05 88,973.62 43,572.97
185 #NAME? 88,973.62 169.79 425.86 88,547.76 43,742.77
186 #NAME? 88,547.76 168.98 426.67 88,121.09 43,911.74
187 #NAME? 88,121.09 168.16 427.48 87,693.61 44,079.91
188 #NAME? 87,693.61 167.35 428.30 87,265.31 44,247.26
189 #NAME? 87,265.31 166.53 429.12 86,836.19 44,413.79
190 #NAME? 86,836.19 165.71 429.94 86,406.26 44,579.50
191 #NAME? 86,406.26 164.89 430.76 85,975.50 44,744.39
192 #NAME? 85,975.50 164.07 431.58 85,543.92 44,908.46
193 #NAME? 85,543.92 163.25 432.40 85,111.52 45,071.71
194 #NAME? 85,111.52 162.42 433.23 84,678.29 45,234.13
195 #NAME? 84,678.29 161.59 434.05 84,244.24 45,395.72
196 #NAME? 84,244.24 160.77 434.88 83,809.35 45,556.49
197 #NAME? 83,809.35 159.94 435.71 83,373.64 45,716.43
198 #NAME? 83,373.64 159.10 436.54 82,937.10 45,875.53
199 #NAME? 82,937.10 158.27 437.38 82,499.72 46,033.80
200 #NAME? 82,499.72 157.44 438.21 82,061.51 46,191.24
201 #NAME? 82,061.51 156.60 439.05 81,622.46 46,347.84
202 #NAME? 81,622.46 155.76 439.89 81,182.57 46,503.60
203 #NAME? 81,182.57 154.92 440.73 80,741.85 46,658.53
204 #NAME? 80,741.85 154.08 441.57 80,300.28 46,812.61
205 #NAME? 80,300.28 153.24 442.41 79,857.87 46,965.85
206 #NAME? 79,857.87 152.40 443.25 79,414.62 47,118.24
207 #NAME? 79,414.62 151.55 444.10 78,970.52 47,269.79
208 #NAME? 78,970.52 150.70 444.95 78,525.57 47,420.50
209 #NAME? 78,525.57 149.85 445.80 78,079.78 47,570.35
210 #NAME? 78,079.78 149.00 446.65 77,633.13 47,719.35
211 #NAME? 77,633.13 148.15 447.50 77,185.63 47,867.50
212 #NAME? 77,185.63 147.30 448.35 76,737.28 48,014.80
213 #NAME? 76,737.28 146.44 449.21 76,288.07 48,161.24
214 #NAME? 76,288.07 145.58 450.07 75,838.01 48,306.82
215 #NAME? 75,838.01 144.72 450.92 75,387.08 48,451.55
216 #NAME? 75,387.08 143.86 451.78 74,935.30 48,595.41
217 #NAME? 74,935.30 143.00 452.65 74,482.65 48,738.41
218 #NAME? 74,482.65 142.14 453.51 74,029.14 48,880.55
219 #NAME? 74,029.14 141.27 454.38 73,574.76 49,021.82
220 #NAME? 73,574.76 140.41 455.24 73,119.52 49,162.23
221 #NAME? 73,119.52 139.54 456.11 72,663.41 49,301.76
222 #NAME? 72,663.41 138.67 456.98 72,206.42 49,440.43
223 #NAME? 72,206.42 137.79 457.85 71,748.57 49,578.22
224 #NAME? 71,748.57 136.92 458.73 71,289.84 49,715.14
225 #NAME? 71,289.84 136.04 459.60 70,830.24 49,851.19
226 #NAME? 70,830.24 135.17 460.48 70,369.76 49,986.35
227 #NAME? 70,369.76 134.29 461.36 69,908.40 50,120.64
228 #NAME? 69,908.40 133.41 462.24 69,446.16 50,254.05
229 #NAME? 69,446.16 132.53 463.12 68,983.03 50,386.58
230 #NAME? 68,983.03 131.64 464.01 68,519.03 50,518.22
231 #NAME? 68,519.03 130.76 464.89 68,054.14 50,648.98
232 #NAME? 68,054.14 129.87 465.78 67,588.36 50,778.85
233 #NAME? 67,588.36 128.98 466.67 67,121.69 50,907.83
234 #NAME? 67,121.69 128.09 467.56 66,654.13 51,035.92
235 #NAME? 66,654.13 127.20 468.45 66,185.68 51,163.12
236 #NAME? 66,185.68 126.30 469.34 65,716.34 51,289.42
237 #NAME? 65,716.34 125.41 470.24 65,246.10 51,414.83
238 #NAME? 65,246.10 124.51 471.14 64,774.96 51,539.34
239 #NAME? 64,774.96 123.61 472.04 64,302.92 51,662.95
240 #NAME? 64,302.92 122.71 472.94 63,829.99 51,785.67
241 #NAME? 63,829.99 121.81 473.84 63,356.15 51,907.48
242 #NAME? 63,356.15 120.90 474.74 62,881.40 52,028.38
243 #NAME? 62,881.40 120.00 475.65 62,405.75 52,148.38
244 #NAME? 62,405.75 119.09 476.56 61,929.20 52,267.47
245 #NAME? 61,929.20 118.18 477.47 61,451.73 52,385.65
246 #NAME? 61,451.73 117.27 478.38 60,973.35 52,502.92
247 #NAME? 60,973.35 116.36 479.29 60,494.06 52,619.28
248 #NAME? 60,494.06 115.44 480.21 60,013.85 52,734.72
249 #NAME? 60,013.85 114.53 481.12 59,532.73 52,849.25
250 #NAME? 59,532.73 113.61 482.04 59,050.69 52,962.86
251 #NAME? 59,050.69 112.69 482.96 58,567.73 53,075.54
252 #NAME? 58,567.73 111.77 483.88 58,083.85 53,187.31
253 #NAME? 58,083.85 110.84 484.81 57,599.04 53,298.15
254 #NAME? 57,599.04 109.92 485.73 57,113.31 53,408.07
255 #NAME? 57,113.31 108.99 486.66 56,626.66 53,517.06
256 #NAME? 56,626.66 108.06 487.59 56,139.07 53,625.13
257 #NAME? 56,139.07 107.13 488.52 55,650.55 53,732.26
258 #NAME? 55,650.55 106.20 489.45 55,161.10 53,838.46
259 #NAME? 55,161.10 105.27 490.38 54,670.72 53,943.72
260 #NAME? 54,670.72 104.33 491.32 54,179.40 54,048.05
261 #NAME? 54,179.40 103.39 492.26 53,687.15 54,151.45
262 #NAME? 53,687.15 102.45 493.20 53,193.95 54,253.90
263 #NAME? 53,193.95 101.51 494.14 52,699.81 54,355.41
264 #NAME? 52,699.81 100.57 495.08 52,204.73 54,455.98
265 #NAME? 52,204.73 99.62 496.02 51,708.71 54,555.60
266 #NAME? 51,708.71 98.68 496.97 51,211.74 54,654.28
267 #NAME? 51,211.74 97.73 497.92 50,713.82 54,752.01
268 #NAME? 50,713.82 96.78 498.87 50,214.95 54,848.79
269 #NAME? 50,214.95 95.83 499.82 49,715.13 54,944.62
270 #NAME? 49,715.13 94.87 500.78 49,214.35 55,039.49
271 #NAME? 49,214.35 93.92 501.73 48,712.62 55,133.41
272 #NAME? 48,712.62 92.96 502.69 48,209.93 55,226.37
273 #NAME? 48,209.93 92.00 503.65 47,706.28 55,318.37
274 #NAME? 47,706.28 91.04 504.61 47,201.67 55,409.41
275 #NAME? 47,201.67 90.08 505.57 46,696.10 55,499.48
276 #NAME? 46,696.10 89.11 506.54 46,189.56 55,588.60
277 #NAME? 46,189.56 88.15 507.50 45,682.06 55,676.74
278 #NAME? 45,682.06 87.18 508.47 45,173.59 55,763.92
279 #NAME? 45,173.59 86.21 509.44 44,664.15 55,850.12
280 #NAME? 44,664.15 85.23 510.41 44,153.73 55,935.36
281 #NAME? 44,153.73 84.26 511.39 43,642.34 56,019.62
282 #NAME? 43,642.34 83.28 512.36 43,129.98 56,102.90
283 #NAME? 43,129.98 82.31 513.34 42,616.64 56,185.21
284 #NAME? 42,616.64 81.33 514.32 42,102.31 56,266.53
285 #NAME? 42,102.31 80.35 515.30 41,587.01 56,346.88
286 #NAME? 41,587.01 79.36 516.29 41,070.72 56,426.24
287 #NAME? 41,070.72 78.38 517.27 40,553.45 56,504.62
288 #NAME? 40,553.45 77.39 518.26 40,035.19 56,582.01
289 #NAME? 40,035.19 76.40 519.25 39,515.94 56,658.41
290 #NAME? 39,515.94 75.41 520.24 38,995.71 56,733.82
291 #NAME? 38,995.71 74.42 521.23 38,474.47 56,808.23
292 #NAME? 38,474.47 73.42 522.23 37,952.25 56,881.66
293 #NAME? 37,952.25 72.43 523.22 37,429.02 56,954.08
294 #NAME? 37,429.02 71.43 524.22 36,904.80 57,025.51
295 #NAME? 36,904.80 70.43 525.22 36,379.58 57,095.94
296 #NAME? 36,379.58 69.42 526.22 35,853.36 57,165.36
297 #NAME? 35,853.36 68.42 527.23 35,326.13 57,233.78
298 #NAME? 35,326.13 67.41 528.23 34,797.89 57,301.19
299 #NAME? 34,797.89 66.41 529.24 34,268.65 57,367.60
300 #NAME? 34,268.65 65.40 530.25 33,738.40 57,433.00
301 #NAME? 33,738.40 64.38 531.26 33,207.13 57,497.38
302 #NAME? 33,207.13 63.37 532.28 32,674.85 57,560.75
303 #NAME? 32,674.85 62.35 533.29 32,141.56 57,623.11
304 #NAME? 32,141.56 61.34 534.31 31,607.25 57,684.44
305 #NAME? 31,607.25 60.32 535.33 31,071.92 57,744.76
306 #NAME? 31,071.92 59.30 536.35 30,535.56 57,804.06
307 #NAME? 30,535.56 58.27 537.38 29,998.19 57,862.33
308 #NAME? 29,998.19 57.25 538.40 29,459.79 57,919.57
309 #NAME? 29,459.79 56.22 539.43 28,920.36 57,975.79
310 #NAME? 28,920.36 55.19 540.46 28,379.90 58,030.98
311 #NAME? 28,379.90 54.16 541.49 27,838.41 58,085.14
312 #NAME? 27,838.41 53.12 542.52 27,295.88 58,138.27
313 #NAME? 27,295.88 52.09 543.56 26,752.32 58,190.36
314 #NAME? 26,752.32 51.05 544.60 26,207.73 58,241.41
315 #NAME? 26,207.73 50.01 545.64 25,662.09 58,291.42
316 #NAME? 25,662.09 48.97 546.68 25,115.42 58,340.39
317 #NAME? 25,115.42 47.93 547.72 24,567.70 58,388.32
318 #NAME? 24,567.70 46.88 548.77 24,018.93 58,435.20
319 #NAME? 24,018.93 45.84 549.81 23,469.12 58,481.04
320 #NAME? 23,469.12 44.79 550.86 22,918.26 58,525.83
321 #NAME? 22,918.26 43.74 551.91 22,366.34 58,569.56
322 #NAME? 22,366.34 42.68 552.97 21,813.38 58,612.25
323 #NAME? 21,813.38 41.63 554.02 21,259.35 58,653.87
324 #NAME? 21,259.35 40.57 555.08 20,704.28 58,694.44
325 #NAME? 20,704.28 39.51 556.14 20,148.14 58,733.95
326 #NAME? 20,148.14 38.45 557.20 19,590.94 58,772.40
327 #NAME? 19,590.94 37.39 558.26 19,032.68 58,809.79
328 #NAME? 19,032.68 36.32 559.33 18,473.35 58,846.11
329 #NAME? 18,473.35 35.25 560.40 17,912.95 58,881.36
330 #NAME? 17,912.95 34.18 561.46 17,351.49 58,915.55
331 #NAME? 17,351.49 33.11 562.54 16,788.95 58,948.66
332 #NAME? 16,788.95 32.04 563.61 16,225.34 58,980.70
333 #NAME? 16,225.34 30.96 564.69 15,660.66 59,011.66
334 #NAME? 15,660.66 29.89 565.76 15,094.89 59,041.55
335 #NAME? 15,094.89 28.81 566.84 14,528.05 59,070.35
336 #NAME? 14,528.05 27.72 567.92 13,960.13 59,098.08
337 #NAME? 13,960.13 26.64 569.01 13,391.12 59,124.72
338 #NAME? 13,391.12 25.55 570.09 12,821.03 59,150.27
339 #NAME? 12,821.03 24.47 571.18 12,249.84 59,174.74
340 #NAME? 12,249.84 23.38 572.27 11,677.57 59,198.12
 TABLA DE AMORTIZACIONES

Datos iniciales
PRÉSTAMO DATOS DE LA TABLA
Importe: 155,000.00 La tabla empieza en la fecha: 21/09/23
Tipo de interés anual: 3.290% o en el pago número: 1
Plazo en meses: 360 Plazo, en años: 30
ncimiento primer pago: 21/09/23 Pagos por año: 12

PAGO POR PERÍODO

Pago introducido: 0.00 La tabla usa el monto calculado del pago por período a
Pago calculado: 677.98 menos que se introduzca un valor en "Pago introducido".
CÁLCULOS
Usar el pago: 677.98 Saldo inicial antes del pago: 1: 155,000.00
Primer pago en la tabla: 1Interés acumulado antes del pago: 1: 0

TABLA
Fecha del Saldo Saldo Interés
Nº Pago inicial Interés Capital final acumulado
1 #NAME? ### 424.96 253.02 ### 424.96
2 #NAME? ### 424.26 253.71 ### 849.22
3 #NAME? ### 423.57 254.41 ### 1,272.79
4 #NAME? ### 422.87 255.11 ### 1,695.66
5 #NAME? ### 422.17 255.81 ### 2,117.84
6 #NAME? ### 421.47 256.51 ### 2,539.31
7 #NAME? ### 420.77 257.21 ### 2,960.07
8 #NAME? ### 420.06 257.91 ### 3,380.14
9 #NAME? ### 419.36 258.62 ### 3,799.49
10 #NAME? ### 418.65 259.33 ### 4,218.14
11 #NAME? ### 417.94 260.04 ### 4,636.07
12 #NAME? ### 417.22 260.76 ### 5,053.30
13 #NAME? ### 416.51 261.47 ### 5,469.80
14 #NAME? ### 415.79 262.19 ### 5,885.59
15 #NAME? ### 415.07 262.91 ### 6,300.66
16 #NAME? ### 414.35 263.63 ### 6,715.02
17 #NAME? ### 413.63 264.35 ### 7,128.64
18 #NAME? ### 412.90 265.07 ### 7,541.55
19 #NAME? ### 412.18 265.80 ### 7,953.72
20 #NAME? ### 411.45 266.53 ### 8,365.17
21 #NAME? ### 410.72 267.26 ### 8,775.89
22 #NAME? ### 409.98 267.99 ### 9,185.87
23 #NAME? ### 409.25 268.73 ### 9,595.12
24 #NAME? ### 408.51 269.46 ### 10,003.64
25 #NAME? ### 407.77 270.20 ### 10,411.41
26 #NAME? ### 407.03 270.94 ### 10,818.44
27 #NAME? ### 406.29 271.69 ### 11,224.73
28 #NAME? ### 405.55 272.43 ### 11,630.28
29 #NAME? ### 404.80 273.18 ### 12,035.08
30 #NAME? ### 404.05 273.93 ### 12,439.13
31 #NAME? ### 403.30 274.68 ### 12,842.43
32 #NAME? ### 402.55 275.43 ### 13,244.97
33 #NAME? ### 401.79 276.19 ### 13,646.76
34 #NAME? ### 401.03 276.94 ### 14,047.79
35 #NAME? ### 400.27 277.70 ### 14,448.07
36 #NAME? ### 399.51 278.46 ### 14,847.58
37 #NAME? ### 398.75 279.23 ### 15,246.33
38 #NAME? ### 397.98 279.99 ### 15,644.31
39 #NAME? ### 397.22 280.76 ### 16,041.53
40 #NAME? ### 396.45 281.53 ### 16,437.98
41 #NAME? ### 395.67 282.30 ### 16,833.65
42 #NAME? ### 394.90 283.08 ### 17,228.55
43 #NAME? ### 394.12 283.85 ### 17,622.67
44 #NAME? ### 393.35 284.63 ### 18,016.02
45 #NAME? ### 392.57 285.41 ### 18,408.59
46 #NAME? ### 391.78 286.19 ### 18,800.37
47 #NAME? ### 391.00 286.98 ### 19,191.37
48 #NAME? ### 390.21 287.77 ### 19,581.58
49 #NAME? ### 389.42 288.55 ### 19,971.00
50 #NAME? ### 388.63 289.35 ### 20,359.63
51 #NAME? ### 387.84 290.14 ### 20,747.47
52 #NAME? ### 387.04 290.93 ### 21,134.51
53 #NAME? ### 386.25 291.73 ### 21,520.76
54 #NAME? ### 385.45 292.53 ### 21,906.21
55 #NAME? ### 384.64 293.33 ### 22,290.85
56 #NAME? ### 383.84 294.14 ### 22,674.69
57 #NAME? ### 383.03 294.94 ### 23,057.72
58 #NAME? ### 382.22 295.75 ### 23,439.94
59 #NAME? ### 381.41 296.56 ### 23,821.36
60 #NAME? ### 380.60 297.38 ### 24,201.96
61 #NAME? ### 379.78 298.19 ### 24,581.74
62 #NAME? ### 378.97 299.01 ### 24,960.71
63 #NAME? ### 378.15 299.83 ### 25,338.86
64 #NAME? ### 377.33 300.65 ### 25,716.18
65 #NAME? ### 376.50 301.48 ### 26,092.68
66 #NAME? ### 375.67 302.30 ### 26,468.36
67 #NAME? ### 374.85 303.13 ### 26,843.20
68 #NAME? ### 374.01 303.96 ### 27,217.22
69 #NAME? ### 373.18 304.80 ### 27,590.40
70 #NAME? ### 372.35 305.63 ### 27,962.75
71 #NAME? ### 371.51 306.47 ### 28,334.25
72 #NAME? ### 370.67 307.31 ### 28,704.92
 73 #NAME? ### 369.82 308.15 ### 29,074.75
74 #NAME? ### 368.98 309.00 ### 29,443.73
75 #NAME? ### 368.13 309.84 ### 29,811.86
76 #NAME? ### 367.28 310.69 ### 30,179.14
77 #NAME? ### 366.43 311.55 ### 30,545.57
78 #NAME? ### 365.58 312.40 ### 30,911.15
79 #NAME? ### 364.72 313.26 ### 31,275.87
80 #NAME? ### 363.86 314.12 ### 31,639.73
81 #NAME? ### 363.00 314.98 ### 32,002.74
82 #NAME? ### 362.14 315.84 ### 32,364.87
83 #NAME? ### 361.27 316.71 ### 32,726.14
84 #NAME? ### 360.40 317.57 ### 33,086.55
85 #NAME? ### 359.53 318.44 ### 33,446.08
86 #NAME? ### 358.66 319.32 ### 33,804.74
87 #NAME? ### 357.78 320.19 ### 34,162.52
88 #NAME? ### 356.91 321.07 ### 34,519.43
89 #NAME? ### 356.03 321.95 ### 34,875.45
90 #NAME? ### 355.14 322.83 ### 35,230.60
91 #NAME? ### 354.26 323.72 ### 35,584.86
92 #NAME? ### 353.37 324.61 ### 35,938.23
93 #NAME? ### 352.48 325.50 ### 36,290.71
94 #NAME? ### 351.59 326.39 ### 36,642.29
95 #NAME? ### 350.69 327.28 ### 36,992.99
96 #NAME? ### 349.80 328.18 ### 37,342.78
97 #NAME? ### 348.90 329.08 ### 37,691.68
98 #NAME? ### 347.99 329.98 ### 38,039.67
99 #NAME? ### 347.09 330.89 ### 38,386.76
100 #NAME? ### 346.18 331.80 ### 38,732.95
101 #NAME? ### 345.27 332.70 ### 39,078.22
102 #NAME? ### 344.36 333.62 ### 39,422.58
103 #NAME? ### 343.45 334.53 ### 39,766.02
104 #NAME? ### 342.53 335.45 ### 40,108.55
105 #NAME? ### 341.61 336.37 ### 40,450.16
106 #NAME? ### 340.69 337.29 ### 40,790.85
107 #NAME? ### 339.76 338.22 ### 41,130.61
108 #NAME? ### 338.83 339.14 ### 41,469.44
109 #NAME? ### 337.90 340.07 ### 41,807.35
110 #NAME? ### 336.97 341.00 ### 42,144.32
111 #NAME? ### 336.04 341.94 ### 42,480.36
112 #NAME? ### 335.10 342.88 ### 42,815.46
113 #NAME? ### 334.16 343.82 ### 43,149.62
114 #NAME? ### 333.22 344.76 ### 43,482.83
115 #NAME? ### 332.27 345.71 ### 43,815.11
116 #NAME? ### 331.32 346.65 ### 44,146.43
117 #NAME? ### 330.37 347.60 ### 44,476.80
118 #NAME? ### 329.42 348.56 ### 44,806.23
119 #NAME? ### 328.47 349.51 ### 45,134.69
120 #NAME? ### 327.51 350.47 ### 45,462.20
121 #NAME? ### 326.55 351.43 ### 45,788.74
122 #NAME? ### 325.58 352.39 ### 46,114.33
123 #NAME? ### 324.62 353.36 ### 46,438.94
124 #NAME? ### 323.65 354.33 ### 46,762.59
125 #NAME? ### 322.68 355.30 ### 47,085.27
126 #NAME? ### 321.70 356.28 ### 47,406.97
127 #NAME? ### 320.73 357.25 ### 47,727.69
128 #NAME? ### 319.75 358.23 ### 48,047.44
129 #NAME? ### 318.76 359.21 ### 48,366.20
130 #NAME? ### 317.78 360.20 ### 48,683.98
131 #NAME? ### 316.79 361.19 ### 49,000.77
132 #NAME? ### 315.80 362.18 ### 49,316.57
133 #NAME? ### 314.81 363.17 ### 49,631.38
134 #NAME? ### 313.81 364.16 ### 49,945.19
135 #NAME? ### 312.81 365.16 ### 50,258.01
136 #NAME? ### 311.81 366.16 ### 50,569.82
137 #NAME? ### 310.81 367.17 ### 50,880.63
138 #NAME? ### 309.80 368.18 ### 51,190.43
139 #NAME? ### 308.79 369.18 ### 51,499.22
140 #NAME? ### 307.78 370.20 ### 51,807.00
141 #NAME? ### 306.77 371.21 ### 52,113.77
142 #NAME? ### 305.75 372.23 ### 52,419.52
143 #NAME? ### 304.73 373.25 ### 52,724.25
144 #NAME? ### 303.70 374.27 ### 53,027.95
145 #NAME? ### 302.68 375.30 ### 53,330.63
146 #NAME? ### 301.65 376.33 ### 53,632.28
147 #NAME? ### 300.62 377.36 ### 53,932.89
148 #NAME? ### 299.58 378.39 ### 54,232.48
149 #NAME? ### 298.55 379.43 ### 54,531.02
150 #NAME? ### 297.50 380.47 ### 54,828.53
151 #NAME? ### 296.46 381.52 ### 55,124.99
152 #NAME? ### 295.42 382.56 ### 55,420.40
153 #NAME? ### 294.37 383.61 ### 55,714.77
154 #NAME? ### 293.32 384.66 ### 56,008.09
155 #NAME? ### 292.26 385.72 ### 56,300.35
156 #NAME? ### 291.20 386.77 ### 56,591.55
157 #NAME? ### 290.14 387.83 ### 56,881.69
158 #NAME? ### 289.08 388.90 ### 57,170.77
159 #NAME? ### 288.01 389.96 ### 57,458.78
160 #NAME? ### 286.94 391.03 ### 57,745.73
161 #NAME? ### 285.87 392.11 ### 58,031.60
162 #NAME? ### 284.80 393.18 ### 58,316.40
163 #NAME? ### 283.72 394.26 ### 58,600.12
164 #NAME? ### 282.64 395.34 ### 58,882.75
165 #NAME? ### 281.55 396.42 ### 59,164.31
166 #NAME? ### 280.47 397.51 ### 59,444.77
167 #NAME? ### 279.38 398.60 ### 59,724.15
168 #NAME? ### 278.28 399.69 ### 60,002.44
169 #NAME? ### 277.19 400.79 ### 60,279.62
170 #NAME? ### 276.09 401.89 ### 60,555.71
171 #NAME? ### 274.99 402.99 99,896.59 60,830.70
172 #NAME? 99,896.59 273.88 404.09 99,492.50 61,104.59
173 #NAME? 99,492.50 272.78 405.20 99,087.30 61,377.36
174 #NAME? 99,087.30 271.66 406.31 98,680.98 61,649.03
175 #NAME? 98,680.98 270.55 407.43 98,273.56 61,919.58
176 #NAME? 98,273.56 269.43 408.54 97,865.01 62,189.01
177 #NAME? 97,865.01 268.31 409.66 97,455.35 62,457.32
178 #NAME? 97,455.35 267.19 410.79 97,044.56 62,724.51
179 #NAME? 97,044.56 266.06 411.91 96,632.65 62,990.58
180 #NAME? 96,632.65 264.93 413.04 96,219.60 63,255.51
181 #NAME? 96,219.60 263.80 414.18 95,805.43 63,519.31
182 #NAME? 95,805.43 262.67 415.31 95,390.12 63,781.98
183 #NAME? 95,390.12 261.53 416.45 94,973.67 64,043.51
184 #NAME? 94,973.67 260.39 417.59 94,556.08 64,303.89
185 #NAME? 94,556.08 259.24 418.74 94,137.34 64,563.13
186 #NAME? 94,137.34 258.09 419.88 93,717.46 64,821.23
187 #NAME? 93,717.46 256.94 421.04 93,296.42 65,078.17
188 #NAME? 93,296.42 255.79 422.19 92,874.23 65,333.96
189 #NAME? 92,874.23 254.63 423.35 92,450.89 65,588.59
190 #NAME? 92,450.89 253.47 424.51 92,026.38 65,842.06
191 #NAME? 92,026.38 252.31 425.67 91,600.71 66,094.36
192 #NAME? 91,600.71 251.14 426.84 91,173.87 66,345.50
193 #NAME? 91,173.87 249.97 428.01 90,745.86 66,595.47
194 #NAME? 90,745.86 248.79 429.18 90,316.68 66,844.26
195 #NAME? 90,316.68 247.62 430.36 89,886.32 67,091.88
196 #NAME? 89,886.32 246.44 431.54 89,454.78 67,338.32
197 #NAME? 89,454.78 245.26 432.72 89,022.06 67,583.58
198 #NAME? 89,022.06 244.07 433.91 88,588.15 67,827.65
199 #NAME? 88,588.15 242.88 435.10 88,153.05 68,070.52
200 #NAME? 88,153.05 241.69 436.29 87,716.76 68,312.21
201 #NAME? 87,716.76 240.49 437.49 87,279.27 68,552.70
202 #NAME? 87,279.27 239.29 438.69 86,840.59 68,791.99
203 #NAME? 86,840.59 238.09 439.89 86,400.70 69,030.08
204 #NAME? 86,400.70 236.88 441.10 85,959.60 69,266.96
205 #NAME? 85,959.60 235.67 442.30 85,517.30 69,502.63
206 #NAME? 85,517.30 234.46 443.52 85,073.78 69,737.09
207 #NAME? 85,073.78 233.24 444.73 84,629.05 69,970.34
208 #NAME? 84,629.05 232.02 445.95 84,183.09 70,202.36
209 #NAME? 84,183.09 230.80 447.18 83,735.92 70,433.16
210 #NAME? 83,735.92 229.58 448.40 83,287.52 70,662.74
211 #NAME? 83,287.52 228.35 449.63 82,837.89 70,891.09
212 #NAME? 82,837.89 227.11 450.86 82,387.02 71,118.20
213 #NAME? 82,387.02 225.88 452.10 81,934.92 71,344.08
214 #NAME? 81,934.92 224.64 453.34 81,481.58 71,568.72
215 #NAME? 81,481.58 223.40 454.58 81,027.00 71,792.11
216 #NAME? 81,027.00 222.15 455.83 80,571.17 72,014.26
217 #NAME? 80,571.17 220.90 457.08 80,114.10 72,235.16
218 #NAME? 80,114.10 219.65 458.33 79,655.76 72,454.81
219 #NAME? 79,655.76 218.39 459.59 79,196.18 72,673.20
220 #NAME? 79,196.18 217.13 460.85 78,735.33 72,890.33
221 #NAME? 78,735.33 215.87 462.11 78,273.22 73,106.19
222 #NAME? 78,273.22 214.60 463.38 77,809.84 73,320.79
223 #NAME? 77,809.84 213.33 464.65 77,345.19 73,534.12
224 #NAME? 77,345.19 212.05 465.92 76,879.27 73,746.17
225 #NAME? 76,879.27 210.78 467.20 76,412.07 73,956.95
226 #NAME? 76,412.07 209.50 468.48 75,943.59 74,166.45
227 #NAME? 75,943.59 208.21 469.77 75,473.82 74,374.66
228 #NAME? 75,473.82 206.92 471.05 75,002.77 74,581.58
229 #NAME? 75,002.77 205.63 472.34 74,530.42 74,787.22
230 #NAME? 74,530.42 204.34 473.64 74,056.78 74,991.55
231 #NAME? 74,056.78 203.04 474.94 73,581.85 75,194.59
232 #NAME? 73,581.85 201.74 476.24 73,105.61 75,396.33
233 #NAME? 73,105.61 200.43 477.55 72,628.06 75,596.76
234 #NAME? 72,628.06 199.12 478.86 72,149.20 75,795.88
235 #NAME? 72,149.20 197.81 480.17 71,669.04 75,993.69
236 #NAME? 71,669.04 196.49 481.48 71,187.55 76,190.19
237 #NAME? 71,187.55 195.17 482.80 70,704.75 76,385.36
238 #NAME? 70,704.75 193.85 484.13 70,220.62 76,579.21
239 #NAME? 70,220.62 192.52 485.46 69,735.16 76,771.73
240 #NAME? 69,735.16 191.19 486.79 69,248.38 76,962.92
241 #NAME? 69,248.38 189.86 488.12 68,760.26 77,152.77
242 #NAME? 68,760.26 188.52 489.46 68,270.80 77,341.29
243 #NAME? 68,270.80 187.18 490.80 67,779.99 77,528.47
244 #NAME? 67,779.99 185.83 492.15 67,287.85 77,714.30
245 #NAME? 67,287.85 184.48 493.50 66,794.35 77,898.78
246 #NAME? 66,794.35 183.13 494.85 66,299.50 78,081.91
247 #NAME? 66,299.50 181.77 496.21 65,803.29 78,263.68
248 #NAME? 65,803.29 180.41 497.57 65,305.73 78,444.09
249 #NAME? 65,305.73 179.05 498.93 64,806.80 78,623.14
250 #NAME? 64,806.80 177.68 500.30 64,306.50 78,800.81
251 #NAME? 64,306.50 176.31 501.67 63,804.83 78,977.12
252 #NAME? 63,804.83 174.93 503.05 63,301.78 79,152.05
253 #NAME? 63,301.78 173.55 504.42 62,797.36 79,325.60
254 #NAME? 62,797.36 172.17 505.81 62,291.55 79,497.77
255 #NAME? 62,291.55 170.78 507.19 61,784.36 79,668.56
256 #NAME? 61,784.36 169.39 508.59 61,275.77 79,837.95
257 #NAME? 61,275.77 168.00 509.98 60,765.79 80,005.95
258 #NAME? 60,765.79 166.60 511.38 60,254.41 80,172.55
259 #NAME? 60,254.41 165.20 512.78 59,741.63 80,337.74
260 #NAME? 59,741.63 163.79 514.19 59,227.45 80,501.54
261 #NAME? 59,227.45 162.38 515.60 58,711.85 80,663.92
262 #NAME? 58,711.85 160.97 517.01 58,194.84 80,824.89
263 #NAME? 58,194.84 159.55 518.43 57,676.42 80,984.44
264 #NAME? 57,676.42 158.13 519.85 57,156.57 81,142.57
265 #NAME? 57,156.57 156.70 521.27 56,635.30 81,299.27
266 #NAME? 56,635.30 155.28 522.70 56,112.59 81,454.55
267 #NAME? 56,112.59 153.84 524.14 55,588.46 81,608.39
268 #NAME? 55,588.46 152.41 525.57 55,062.89 81,760.79
269 #NAME? 55,062.89 150.96 527.01 54,535.87 81,911.76
270 #NAME? 54,535.87 149.52 528.46 54,007.42 82,061.28
271 #NAME? 54,007.42 148.07 529.91 53,477.51 82,209.35
272 #NAME? 53,477.51 146.62 531.36 52,946.15 82,355.96
273 #NAME? 52,946.15 145.16 532.82 52,413.33 82,501.12
274 #NAME? 52,413.33 143.70 534.28 51,879.06 82,644.82
275 #NAME? 51,879.06 142.24 535.74 51,343.31 82,787.06
276 #NAME? 51,343.31 140.77 537.21 50,806.10 82,927.83
277 #NAME? 50,806.10 139.29 538.68 50,267.42 83,067.12
278 #NAME? 50,267.42 137.82 540.16 49,727.26 83,204.94
279 #NAME? 49,727.26 136.34 541.64 49,185.62 83,341.27
280 #NAME? 49,185.62 134.85 543.13 48,642.49 83,476.12
281 #NAME? 48,642.49 133.36 544.62 48,097.87 83,609.48
282 #NAME? 48,097.87 131.87 546.11 47,551.76 83,741.35
283 #NAME? 47,551.76 130.37 547.61 47,004.16 83,871.72
284 #NAME? 47,004.16 128.87 549.11 46,455.05 84,000.59
285 #NAME? 46,455.05 127.36 550.61 45,904.44 84,127.96
286 #NAME? 45,904.44 125.85 552.12 45,352.32 84,253.81
287 #NAME? 45,352.32 124.34 553.64 44,798.68 84,378.15
288 #NAME? 44,798.68 122.82 555.15 44,243.52 84,500.98
289 #NAME? 44,243.52 121.30 556.68 43,686.85 84,622.28
290 #NAME? 43,686.85 119.77 558.20 43,128.65 84,742.05
291 #NAME? 43,128.65 118.24 559.73 42,568.91 84,860.30
292 #NAME? 42,568.91 116.71 561.27 42,007.65 84,977.00
293 #NAME? 42,007.65 115.17 562.81 41,444.84 85,092.18
294 #NAME? 41,444.84 113.63 564.35 40,880.49 85,205.80
295 #NAME? 40,880.49 112.08 565.90 40,314.59 85,317.88
296 #NAME? 40,314.59 110.53 567.45 39,747.15 85,428.41
297 #NAME? 39,747.15 108.97 569.00 39,178.14 85,537.39
298 #NAME? 39,178.14 107.41 570.56 38,607.58 85,644.80
299 #NAME? 38,607.58 105.85 572.13 38,035.45 85,750.65
300 #NAME? 38,035.45 104.28 573.70 37,461.75 85,854.93
301 #NAME? 37,461.75 102.71 575.27 36,886.48 85,957.64
302 #NAME? 36,886.48 101.13 576.85 36,309.64 86,058.77
303 #NAME? 36,309.64 99.55 578.43 35,731.21 86,158.32
304 #NAME? 35,731.21 97.96 580.01 35,151.19 86,256.28
305 #NAME? 35,151.19 96.37 581.60 34,569.59 86,352.65
306 #NAME? 34,569.59 94.78 583.20 33,986.39 86,447.43
307 #NAME? 33,986.39 93.18 584.80 33,401.59 86,540.61
308 #NAME? 33,401.59 91.58 586.40 32,815.19 86,632.19
309 #NAME? 32,815.19 89.97 588.01 32,227.18 86,722.16
310 #NAME? 32,227.18 88.36 589.62 31,637.56 86,810.51
311 #NAME? 31,637.56 86.74 591.24 31,046.32 86,897.25
312 #NAME? 31,046.32 85.12 592.86 30,453.46 86,982.37
313 #NAME? 30,453.46 83.49 594.48 29,858.98 87,065.86
314 #NAME? 29,858.98 81.86 596.11 29,262.87 87,147.73
315 #NAME? 29,262.87 80.23 597.75 28,665.12 87,227.96
316 #NAME? 28,665.12 78.59 599.39 28,065.73 87,306.55
317 #NAME? 28,065.73 76.95 601.03 27,464.70 87,383.49
318 #NAME? 27,464.70 75.30 602.68 26,862.02 87,458.79
319 #NAME? 26,862.02 73.65 604.33 26,257.69 87,532.44
320 #NAME? 26,257.69 71.99 605.99 25,651.71 87,604.43
321 #NAME? 25,651.71 70.33 607.65 25,044.06 87,674.76
322 #NAME? 25,044.06 68.66 609.31 24,434.74 87,743.42
323 #NAME? 24,434.74 66.99 610.99 23,823.76 87,810.41
324 #NAME? 23,823.76 65.32 612.66 23,211.10 87,875.73
325 #NAME? 23,211.10 63.64 614.34 22,596.76 87,939.36
326 #NAME? 22,596.76 61.95 616.02 21,980.73 88,001.32
327 #NAME? 21,980.73 60.26 617.71 21,363.02 88,061.58
328 #NAME? 21,363.02 58.57 619.41 20,743.61 88,120.15
329 #NAME? 20,743.61 56.87 621.11 20,122.51 88,177.02
330 #NAME? 20,122.51 55.17 622.81 19,499.70 88,232.19
331 #NAME? 19,499.70 53.46 624.52 18,875.18 88,285.65
332 #NAME? 18,875.18 51.75 626.23 18,248.95 88,337.40
333 #NAME? 18,248.95 50.03 627.94 17,621.01 88,387.44
334 #NAME? 17,621.01 48.31 629.67 16,991.34 88,435.75
335 #NAME? 16,991.34 46.58 631.39 16,359.95 88,482.33
336 #NAME? 16,359.95 44.85 633.12 15,726.83 88,527.19
337 #NAME? 15,726.83 43.12 634.86 15,091.97 88,570.30
338 #NAME? 15,091.97 41.38 636.60 14,455.37 88,611.68
339 #NAME? 14,455.37 39.63 638.35 13,817.02 88,651.31
340 #NAME? 13,817.02 37.88 640.10 13,176.93 88,689.19
 TABLA DE AMORTIZACIONES

Datos iniciales
PRÉSTAMO DATOS DE LA TABLA
Importe: 155,000.00 La tabla empieza en la fecha: 21/09/23
Tipo de interés anual: 2.290% o en el pago número: 1
Plazo en meses: 360 Plazo, en años: 30
ncimiento primer pago: 21/09/23 Pagos por año: 12

PAGO POR PERÍODO

Pago introducido: 0.00 La tabla usa el monto calculado del pago por período a
Pago calculado: 595.65 menos que se introduzca un valor en "Pago introducido".
CÁLCULOS
Usar el pago: 595.65 Saldo inicial antes del pago: 1: 155,000.00
Primer pago en la tabla: 1Interés acumulado antes del pago: 1: 0

TABLA
Fecha del Saldo Saldo Interés
Nº Pago inicial Interés Capital final acumulado
1 #NAME? ### 295.79 299.86 ### 295.79
2 #NAME? ### 295.22 300.43 ### 591.01
3 #NAME? ### 294.65 301.00 ### 885.66
4 #NAME? ### 294.07 301.58 ### 1,179.73
5 #NAME? ### 293.50 302.15 ### 1,473.23
6 #NAME? ### 292.92 302.73 ### 1,766.14
7 #NAME? ### 292.34 303.31 ### 2,058.49
8 #NAME? ### 291.76 303.89 ### 2,350.25
9 #NAME? ### 291.18 304.47 ### 2,641.43
10 #NAME? ### 290.60 305.05 ### 2,932.03
11 #NAME? ### 290.02 305.63 ### 3,222.05
12 #NAME? ### 289.44 306.21 ### 3,511.49
13 #NAME? ### 288.85 306.80 ### 3,800.34
14 #NAME? ### 288.27 307.38 ### 4,088.61
15 #NAME? ### 287.68 307.97 ### 4,376.29
16 #NAME? ### 287.09 308.56 ### 4,663.38
17 #NAME? ### 286.50 309.14 ### 4,949.89
18 #NAME? ### 285.91 309.73 ### 5,235.80
19 #NAME? ### 285.32 310.33 ### 5,521.12
20 #NAME? ### 284.73 310.92 ### 5,805.86
21 #NAME? ### 284.14 311.51 ### 6,089.99
22 #NAME? ### 283.54 312.11 ### 6,373.54
23 #NAME? ### 282.95 312.70 ### 6,656.48
24 #NAME? ### 282.35 313.30 ### 6,938.83
25 #NAME? ### 281.75 313.90 ### 7,220.59
26 #NAME? ### 281.15 314.50 ### 7,501.74
27 #NAME? ### 280.55 315.10 ### 7,782.29
28 #NAME? ### 279.95 315.70 ### 8,062.24
29 #NAME? ### 279.35 316.30 ### 8,341.59
30 #NAME? ### 278.75 316.90 ### 8,620.34
31 #NAME? ### 278.14 317.51 ### 8,898.48
32 #NAME? ### 277.54 318.11 ### 9,176.02
33 #NAME? ### 276.93 318.72 ### 9,452.94
34 #NAME? ### 276.32 319.33 ### 9,729.26
35 #NAME? ### 275.71 319.94 ### 10,004.98
36 #NAME? ### 275.10 320.55 ### 10,280.08
37 #NAME? ### 274.49 321.16 ### 10,554.56
38 #NAME? ### 273.88 321.77 ### 10,828.44
39 #NAME? ### 273.26 322.39 ### 11,101.70
40 #NAME? ### 272.65 323.00 ### 11,374.35
41 #NAME? ### 272.03 323.62 ### 11,646.38
42 #NAME? ### 271.41 324.24 ### 11,917.79
43 #NAME? ### 270.79 324.86 ### 12,188.58
44 #NAME? ### 270.17 325.48 ### 12,458.76
45 #NAME? ### 269.55 326.10 ### 12,728.31
46 #NAME? ### 268.93 326.72 ### 12,997.24
47 #NAME? ### 268.31 327.34 ### 13,265.55
48 #NAME? ### 267.68 327.97 ### 13,533.23
49 #NAME? ### 267.06 328.59 ### 13,800.28
50 #NAME? ### 266.43 329.22 ### 14,066.71
51 #NAME? ### 265.80 329.85 ### 14,332.51
52 #NAME? ### 265.17 330.48 ### 14,597.69
53 #NAME? ### 264.54 331.11 ### 14,862.23
54 #NAME? ### 263.91 331.74 ### 15,126.14
55 #NAME? ### 263.28 332.37 ### 15,389.41
56 #NAME? ### 262.64 333.01 ### 15,652.05
57 #NAME? ### 262.01 333.64 ### 15,914.06
58 #NAME? ### 261.37 334.28 ### 16,175.43
59 #NAME? ### 260.73 334.92 ### 16,436.16
60 #NAME? ### 260.09 335.56 ### 16,696.25
61 #NAME? ### 259.45 336.20 ### 16,955.70
62 #NAME? ### 258.81 336.84 ### 17,214.51
63 #NAME? ### 258.17 337.48 ### 17,472.68
64 #NAME? ### 257.52 338.13 ### 17,730.20
65 #NAME? ### 256.88 338.77 ### 17,987.08
66 #NAME? ### 256.23 339.42 ### 18,243.31
67 #NAME? ### 255.58 340.06 ### 18,498.90
68 #NAME? ### 254.94 340.71 ### 18,753.83
69 #NAME? ### 254.28 341.36 ### 19,008.12
70 #NAME? ### 253.63 342.02 ### 19,261.75
71 #NAME? ### 252.98 342.67 ### 19,514.73
72 #NAME? ### 252.33 343.32 ### 19,767.06
 73 #NAME? ### 251.67 343.98 ### 20,018.73
74 #NAME? ### 251.02 344.63 ### 20,269.75
75 #NAME? ### 250.36 345.29 ### 20,520.10
76 #NAME? ### 249.70 345.95 ### 20,769.80
77 #NAME? ### 249.04 346.61 ### 21,018.84
78 #NAME? ### 248.38 347.27 ### 21,267.22
79 #NAME? ### 247.71 347.93 ### 21,514.93
80 #NAME? ### 247.05 348.60 ### 21,761.98
81 #NAME? ### 246.39 349.26 ### 22,008.37
82 #NAME? ### 245.72 349.93 ### 22,254.09
83 #NAME? ### 245.05 350.60 ### 22,499.14
84 #NAME? ### 244.38 351.27 ### 22,743.52
85 #NAME? ### 243.71 351.94 ### 22,987.23
86 #NAME? ### 243.04 352.61 ### 23,230.27
87 #NAME? ### 242.37 353.28 ### 23,472.64
88 #NAME? ### 241.69 353.96 ### 23,714.33
89 #NAME? ### 241.02 354.63 ### 23,955.35
90 #NAME? ### 240.34 355.31 ### 24,195.69
91 #NAME? ### 239.66 355.99 ### 24,435.35
92 #NAME? ### 238.98 356.67 ### 24,674.33
93 #NAME? ### 238.30 357.35 ### 24,912.64
94 #NAME? ### 237.62 358.03 ### 25,150.26
95 #NAME? ### 236.94 358.71 ### 25,387.19
96 #NAME? ### 236.25 359.40 ### 25,623.45
97 #NAME? ### 235.57 360.08 ### 25,859.01
98 #NAME? ### 234.88 360.77 ### 26,093.89
99 #NAME? ### 234.19 361.46 ### 26,328.08
100 #NAME? ### 233.50 362.15 ### 26,561.59
101 #NAME? ### 232.81 362.84 ### 26,794.40
102 #NAME? ### 232.12 363.53 ### 27,026.51
103 #NAME? ### 231.42 364.22 ### 27,257.94
104 #NAME? ### 230.73 364.92 ### 27,488.67
105 #NAME? ### 230.03 365.62 ### 27,718.70
106 #NAME? ### 229.34 366.31 ### 27,948.04
107 #NAME? ### 228.64 367.01 ### 28,176.67
108 #NAME? ### 227.94 367.71 ### 28,404.61
109 #NAME? ### 227.23 368.41 ### 28,631.84
110 #NAME? ### 226.53 369.12 ### 28,858.37
111 #NAME? ### 225.83 369.82 ### 29,084.20
112 #NAME? ### 225.12 370.53 ### 29,309.32
113 #NAME? ### 224.41 371.24 ### 29,533.73
114 #NAME? ### 223.71 371.94 ### 29,757.44
115 #NAME? ### 223.00 372.65 ### 29,980.43
116 #NAME? ### 222.28 373.36 ### 30,202.72
117 #NAME? ### 221.57 374.08 ### 30,424.29
118 #NAME? ### 220.86 374.79 ### 30,645.15
119 #NAME? ### 220.14 375.51 ### 30,865.29
120 #NAME? ### 219.43 376.22 ### 31,084.72
121 #NAME? ### 218.71 376.94 ### 31,303.42
122 #NAME? ### 217.99 377.66 ### 31,521.41
123 #NAME? ### 217.27 378.38 ### 31,738.68
124 #NAME? ### 216.55 379.10 ### 31,955.23
125 #NAME? ### 215.82 379.83 ### 32,171.05
126 #NAME? ### 215.10 380.55 ### 32,386.15
127 #NAME? ### 214.37 381.28 ### 32,600.52
128 #NAME? ### 213.64 382.00 ### 32,814.16
129 #NAME? ### 212.91 382.73 ### 33,027.08
130 #NAME? ### 212.18 383.46 ### 33,239.26
131 #NAME? ### 211.45 384.20 ### 33,450.72
132 #NAME? ### 210.72 384.93 ### 33,661.43
133 #NAME? ### 209.99 385.66 ### 33,871.42
134 #NAME? ### 209.25 386.40 ### 34,080.67
135 #NAME? ### 208.51 387.14 ### 34,289.18
136 #NAME? ### 207.77 387.88 ### 34,496.95
137 #NAME? ### 207.03 388.62 ### 34,703.99
138 #NAME? ### 206.29 389.36 ### 34,910.28
139 #NAME? ### 205.55 390.10 ### 35,115.83
140 #NAME? ### 204.80 390.85 ### 35,320.63
141 #NAME? ### 204.06 391.59 ### 35,524.69
142 #NAME? ### 203.31 392.34 ### 35,728.00
143 #NAME? ### 202.56 393.09 ### 35,930.56
144 #NAME? ### 201.81 393.84 ### 36,132.37
145 #NAME? ### 201.06 394.59 ### 36,333.43
146 #NAME? ### 200.31 395.34 ### 36,533.74
147 #NAME? ### 199.55 396.10 ### 36,733.29
148 #NAME? ### 198.80 396.85 ### 36,932.09
149 #NAME? ### 198.04 397.61 ### 37,130.13
150 #NAME? ### 197.28 398.37 ### 37,327.41
151 #NAME? ### 196.52 399.13 ### 37,523.93
152 #NAME? ### 195.76 399.89 ### 37,719.69
153 #NAME? ### 195.00 400.65 ### 37,914.68
154 #NAME? ### 194.23 401.42 ### 38,108.91
155 #NAME? ### 193.46 402.18 ### 38,302.38
156 #NAME? ### 192.70 402.95 ### 38,495.07
157 #NAME? ### 191.93 403.72 ### 38,687.00
158 #NAME? ### 191.16 404.49 99,765.67 38,878.16
159 #NAME? 99,765.67 190.39 405.26 99,360.41 39,068.55
160 #NAME? 99,360.41 189.61 406.04 98,954.37 39,258.16
161 #NAME? 98,954.37 188.84 406.81 98,547.56 39,447.00
162 #NAME? 98,547.56 188.06 407.59 98,139.98 39,635.06
163 #NAME? 98,139.98 187.28 408.36 97,731.61 39,822.34
164 #NAME? 97,731.61 186.50 409.14 97,322.47 40,008.85
165 #NAME? 97,322.47 185.72 409.92 96,912.54 40,194.57
166 #NAME? 96,912.54 184.94 410.71 96,501.84 40,379.51
167 #NAME? 96,501.84 184.16 411.49 96,090.34 40,563.67
168 #NAME? 96,090.34 183.37 412.28 95,678.07 40,747.04
169 #NAME? 95,678.07 182.59 413.06 95,265.00 40,929.63
170 #NAME? 95,265.00 181.80 413.85 94,851.15 41,111.43
171 #NAME? 94,851.15 181.01 414.64 94,436.51 41,292.43
172 #NAME? 94,436.51 180.22 415.43 94,021.08 41,472.65
173 #NAME? 94,021.08 179.42 416.23 93,604.86 41,652.07
174 #NAME? 93,604.86 178.63 417.02 93,187.84 41,830.70
175 #NAME? 93,187.84 177.83 417.82 92,770.02 42,008.54
176 #NAME? 92,770.02 177.04 418.61 92,351.41 42,185.57
177 #NAME? 92,351.41 176.24 419.41 91,932.00 42,361.81
178 #NAME? 91,932.00 175.44 420.21 91,511.78 42,537.25
179 #NAME? 91,511.78 174.63 421.01 91,090.77 42,711.88
180 #NAME? 91,090.77 173.83 421.82 90,668.95 42,885.71
181 #NAME? 90,668.95 173.03 422.62 90,246.33 43,058.74
182 #NAME? 90,246.33 172.22 423.43 89,822.90 43,230.96
183 #NAME? 89,822.90 171.41 424.24 89,398.67 43,402.37
184 #NAME? 89,398.67 170.60 425.05 88,973.62 43,572.97
185 #NAME? 88,973.62 169.79 425.86 88,547.76 43,742.77
186 #NAME? 88,547.76 168.98 426.67 88,121.09 43,911.74
187 #NAME? 88,121.09 168.16 427.48 87,693.61 44,079.91
188 #NAME? 87,693.61 167.35 428.30 87,265.31 44,247.26
189 #NAME? 87,265.31 166.53 429.12 86,836.19 44,413.79
190 #NAME? 86,836.19 165.71 429.94 86,406.26 44,579.50
191 #NAME? 86,406.26 164.89 430.76 85,975.50 44,744.39
192 #NAME? 85,975.50 164.07 431.58 85,543.92 44,908.46
193 #NAME? 85,543.92 163.25 432.40 85,111.52 45,071.71
194 #NAME? 85,111.52 162.42 433.23 84,678.29 45,234.13
195 #NAME? 84,678.29 161.59 434.05 84,244.24 45,395.72
196 #NAME? 84,244.24 160.77 434.88 83,809.35 45,556.49
197 #NAME? 83,809.35 159.94 435.71 83,373.64 45,716.43
198 #NAME? 83,373.64 159.10 436.54 82,937.10 45,875.53
199 #NAME? 82,937.10 158.27 437.38 82,499.72 46,033.80
200 #NAME? 82,499.72 157.44 438.21 82,061.51 46,191.24
201 #NAME? 82,061.51 156.60 439.05 81,622.46 46,347.84
202 #NAME? 81,622.46 155.76 439.89 81,182.57 46,503.60
203 #NAME? 81,182.57 154.92 440.73 80,741.85 46,658.53
204 #NAME? 80,741.85 154.08 441.57 80,300.28 46,812.61
205 #NAME? 80,300.28 153.24 442.41 79,857.87 46,965.85
206 #NAME? 79,857.87 152.40 443.25 79,414.62 47,118.24
207 #NAME? 79,414.62 151.55 444.10 78,970.52 47,269.79
208 #NAME? 78,970.52 150.70 444.95 78,525.57 47,420.50
209 #NAME? 78,525.57 149.85 445.80 78,079.78 47,570.35
210 #NAME? 78,079.78 149.00 446.65 77,633.13 47,719.35
211 #NAME? 77,633.13 148.15 447.50 77,185.63 47,867.50
212 #NAME? 77,185.63 147.30 448.35 76,737.28 48,014.80
213 #NAME? 76,737.28 146.44 449.21 76,288.07 48,161.24
214 #NAME? 76,288.07 145.58 450.07 75,838.01 48,306.82
215 #NAME? 75,838.01 144.72 450.92 75,387.08 48,451.55
216 #NAME? 75,387.08 143.86 451.78 74,935.30 48,595.41
217 #NAME? 74,935.30 143.00 452.65 74,482.65 48,738.41
218 #NAME? 74,482.65 142.14 453.51 74,029.14 48,880.55
219 #NAME? 74,029.14 141.27 454.38 73,574.76 49,021.82
220 #NAME? 73,574.76 140.41 455.24 73,119.52 49,162.23
221 #NAME? 73,119.52 139.54 456.11 72,663.41 49,301.76
222 #NAME? 72,663.41 138.67 456.98 72,206.42 49,440.43
223 #NAME? 72,206.42 137.79 457.85 71,748.57 49,578.22
224 #NAME? 71,748.57 136.92 458.73 71,289.84 49,715.14
225 #NAME? 71,289.84 136.04 459.60 70,830.24 49,851.19
226 #NAME? 70,830.24 135.17 460.48 70,369.76 49,986.35
227 #NAME? 70,369.76 134.29 461.36 69,908.40 50,120.64
228 #NAME? 69,908.40 133.41 462.24 69,446.16 50,254.05
229 #NAME? 69,446.16 132.53 463.12 68,983.03 50,386.58
230 #NAME? 68,983.03 131.64 464.01 68,519.03 50,518.22
231 #NAME? 68,519.03 130.76 464.89 68,054.14 50,648.98
232 #NAME? 68,054.14 129.87 465.78 67,588.36 50,778.85
233 #NAME? 67,588.36 128.98 466.67 67,121.69 50,907.83
234 #NAME? 67,121.69 128.09 467.56 66,654.13 51,035.92
235 #NAME? 66,654.13 127.20 468.45 66,185.68 51,163.12
236 #NAME? 66,185.68 126.30 469.34 65,716.34 51,289.42
237 #NAME? 65,716.34 125.41 470.24 65,246.10 51,414.83
238 #NAME? 65,246.10 124.51 471.14 64,774.96 51,539.34
239 #NAME? 64,774.96 123.61 472.04 64,302.92 51,662.95
240 #NAME? 64,302.92 122.71 472.94 63,829.99 51,785.67
241 #NAME? 63,829.99 121.81 473.84 63,356.15 51,907.48
242 #NAME? 63,356.15 120.90 474.74 62,881.40 52,028.38
243 #NAME? 62,881.40 120.00 475.65 62,405.75 52,148.38
244 #NAME? 62,405.75 119.09 476.56 61,929.20 52,267.47
245 #NAME? 61,929.20 118.18 477.47 61,451.73 52,385.65
246 #NAME? 61,451.73 117.27 478.38 60,973.35 52,502.92
247 #NAME? 60,973.35 116.36 479.29 60,494.06 52,619.28
248 #NAME? 60,494.06 115.44 480.21 60,013.85 52,734.72
249 #NAME? 60,013.85 114.53 481.12 59,532.73 52,849.25
250 #NAME? 59,532.73 113.61 482.04 59,050.69 52,962.86
251 #NAME? 59,050.69 112.69 482.96 58,567.73 53,075.54
252 #NAME? 58,567.73 111.77 483.88 58,083.85 53,187.31
253 #NAME? 58,083.85 110.84 484.81 57,599.04 53,298.15
254 #NAME? 57,599.04 109.92 485.73 57,113.31 53,408.07
255 #NAME? 57,113.31 108.99 486.66 56,626.66 53,517.06
256 #NAME? 56,626.66 108.06 487.59 56,139.07 53,625.13
257 #NAME? 56,139.07 107.13 488.52 55,650.55 53,732.26
258 #NAME? 55,650.55 106.20 489.45 55,161.10 53,838.46
259 #NAME? 55,161.10 105.27 490.38 54,670.72 53,943.72
260 #NAME? 54,670.72 104.33 491.32 54,179.40 54,048.05
261 #NAME? 54,179.40 103.39 492.26 53,687.15 54,151.45
262 #NAME? 53,687.15 102.45 493.20 53,193.95 54,253.90
263 #NAME? 53,193.95 101.51 494.14 52,699.81 54,355.41
264 #NAME? 52,699.81 100.57 495.08 52,204.73 54,455.98
265 #NAME? 52,204.73 99.62 496.02 51,708.71 54,555.60
266 #NAME? 51,708.71 98.68 496.97 51,211.74 54,654.28
267 #NAME? 51,211.74 97.73 497.92 50,713.82 54,752.01
268 #NAME? 50,713.82 96.78 498.87 50,214.95 54,848.79
269 #NAME? 50,214.95 95.83 499.82 49,715.13 54,944.62
270 #NAME? 49,715.13 94.87 500.78 49,214.35 55,039.49
271 #NAME? 49,214.35 93.92 501.73 48,712.62 55,133.41
272 #NAME? 48,712.62 92.96 502.69 48,209.93 55,226.37
273 #NAME? 48,209.93 92.00 503.65 47,706.28 55,318.37
274 #NAME? 47,706.28 91.04 504.61 47,201.67 55,409.41
275 #NAME? 47,201.67 90.08 505.57 46,696.10 55,499.48
276 #NAME? 46,696.10 89.11 506.54 46,189.56 55,588.60
277 #NAME? 46,189.56 88.15 507.50 45,682.06 55,676.74
278 #NAME? 45,682.06 87.18 508.47 45,173.59 55,763.92
279 #NAME? 45,173.59 86.21 509.44 44,664.15 55,850.12
280 #NAME? 44,664.15 85.23 510.41 44,153.73 55,935.36
281 #NAME? 44,153.73 84.26 511.39 43,642.34 56,019.62
282 #NAME? 43,642.34 83.28 512.36 43,129.98 56,102.90
283 #NAME? 43,129.98 82.31 513.34 42,616.64 56,185.21
284 #NAME? 42,616.64 81.33 514.32 42,102.31 56,266.53
285 #NAME? 42,102.31 80.35 515.30 41,587.01 56,346.88
286 #NAME? 41,587.01 79.36 516.29 41,070.72 56,426.24
287 #NAME? 41,070.72 78.38 517.27 40,553.45 56,504.62
288 #NAME? 40,553.45 77.39 518.26 40,035.19 56,582.01
289 #NAME? 40,035.19 76.40 519.25 39,515.94 56,658.41
290 #NAME? 39,515.94 75.41 520.24 38,995.71 56,733.82
291 #NAME? 38,995.71 74.42 521.23 38,474.47 56,808.23
292 #NAME? 38,474.47 73.42 522.23 37,952.25 56,881.66
293 #NAME? 37,952.25 72.43 523.22 37,429.02 56,954.08
294 #NAME? 37,429.02 71.43 524.22 36,904.80 57,025.51
295 #NAME? 36,904.80 70.43 525.22 36,379.58 57,095.94
296 #NAME? 36,379.58 69.42 526.22 35,853.36 57,165.36
297 #NAME? 35,853.36 68.42 527.23 35,326.13 57,233.78
298 #NAME? 35,326.13 67.41 528.23 34,797.89 57,301.19
299 #NAME? 34,797.89 66.41 529.24 34,268.65 57,367.60
300 #NAME? 34,268.65 65.40 530.25 33,738.40 57,433.00
301 #NAME? 33,738.40 64.38 531.26 33,207.13 57,497.38
302 #NAME? 33,207.13 63.37 532.28 32,674.85 57,560.75
303 #NAME? 32,674.85 62.35 533.29 32,141.56 57,623.11
304 #NAME? 32,141.56 61.34 534.31 31,607.25 57,684.44
305 #NAME? 31,607.25 60.32 535.33 31,071.92 57,744.76
306 #NAME? 31,071.92 59.30 536.35 30,535.56 57,804.06
307 #NAME? 30,535.56 58.27 537.38 29,998.19 57,862.33
308 #NAME? 29,998.19 57.25 538.40 29,459.79 57,919.57
309 #NAME? 29,459.79 56.22 539.43 28,920.36 57,975.79
310 #NAME? 28,920.36 55.19 540.46 28,379.90 58,030.98
311 #NAME? 28,379.90 54.16 541.49 27,838.41 58,085.14
312 #NAME? 27,838.41 53.12 542.52 27,295.88 58,138.27
313 #NAME? 27,295.88 52.09 543.56 26,752.32 58,190.36
314 #NAME? 26,752.32 51.05 544.60 26,207.73 58,241.41
315 #NAME? 26,207.73 50.01 545.64 25,662.09 58,291.42
316 #NAME? 25,662.09 48.97 546.68 25,115.42 58,340.39
317 #NAME? 25,115.42 47.93 547.72 24,567.70 58,388.32
318 #NAME? 24,567.70 46.88 548.77 24,018.93 58,435.20
319 #NAME? 24,018.93 45.84 549.81 23,469.12 58,481.04
320 #NAME? 23,469.12 44.79 550.86 22,918.26 58,525.83
321 #NAME? 22,918.26 43.74 551.91 22,366.34 58,569.56
322 #NAME? 22,366.34 42.68 552.97 21,813.38 58,612.25
323 #NAME? 21,813.38 41.63 554.02 21,259.35 58,653.87
324 #NAME? 21,259.35 40.57 555.08 20,704.28 58,694.44
325 #NAME? 20,704.28 39.51 556.14 20,148.14 58,733.95
326 #NAME? 20,148.14 38.45 557.20 19,590.94 58,772.40
327 #NAME? 19,590.94 37.39 558.26 19,032.68 58,809.79
328 #NAME? 19,032.68 36.32 559.33 18,473.35 58,846.11
329 #NAME? 18,473.35 35.25 560.40 17,912.95 58,881.36
330 #NAME? 17,912.95 34.18 561.46 17,351.49 58,915.55
331 #NAME? 17,351.49 33.11 562.54 16,788.95 58,948.66
332 #NAME? 16,788.95 32.04 563.61 16,225.34 58,980.70
333 #NAME? 16,225.34 30.96 564.69 15,660.66 59,011.66
334 #NAME? 15,660.66 29.89 565.76 15,094.89 59,041.55
335 #NAME? 15,094.89 28.81 566.84 14,528.05 59,070.35
336 #NAME? 14,528.05 27.72 567.92 13,960.13 59,098.08
337 #NAME? 13,960.13 26.64 569.01 13,391.12 59,124.72
338 #NAME? 13,391.12 25.55 570.09 12,821.03 59,150.27
339 #NAME? 12,821.03 24.47 571.18 12,249.84 59,174.74
340 #NAME? 12,249.84 23.38 572.27 11,677.57 59,198.12