prestamo1 3000

n 36 coutas
interes 3.80%
prestamo2 2000
periodos 26

pagos iguales

Periodos Saldo Deudor Amortizacion

0 3,000
1 2,959.706 40.294
2 2,917.880 41.826
3 2,874.465 43.415
4 2,829.400 45.065
5 2,782.623 46.777
6 2,734.068 48.555
7 2,683.668 50.400
8 2,631.353 52.315
9 2,577.050 54.303
10 2,520.683 56.367
11 2,462.175 58.509
12 2,401.443 60.732
13 2,338.403 63.040
14 2,272.968 65.435
15 2,205.046 67.922
16 2,134.543 70.503
17 2,061.362 73.182
18 1,985.399 75.963
19 1,906.549 78.849
20 1,824.704 81.846
21 1,739.748 84.956
22 1,651.564 88.184
23 1,560.029 91.535
24 1,465.016 95.013
25 1,366.392 98.624
26 1,264.020 102.372
27 1,157.758 106.262
28 1,047.459 110.300
29 932.968 114.491
30 814.126 118.842
31 690.768 123.358
32 562.723 128.045
33 429.812 132.911
34 291.850 137.962
35 148.646 143.204
36 0.000 148.646
 154.294 €

Interes Cuota Periodos Saldo DeudorAmortizacionInteres

1 4,631.353
114 154.29 2 4,631.353 0.000 0
112 154.29 3 4,631.353 0.000 0
111 154.29 4 4,501.754 129.598 176
109 154.29 5 4,367.231 134.523 171
108 154.29 6 4,227.596 139.635 166
106 154.29 7 4,082.655 144.941 161
104 154.29 8 3,932.206 150.449 155
102 154.29 9 3,776.040 156.166 149
99.99 154.29 10 3,613.940 162.100 143
98 154.29 11 3,445.679 168.260 137
96 154.29 12 3,271.025 174.654 131
94 154.29 13 3,089.734 181.291 124
91 154.29 14 2,901.555 188.180 117
89 154.29 15 2,706.224 195.331 110
86 154.29 16 2,503.470 202.753 103
84 154.29 17 2,293.012 210.458 95
81 154.29 18 2,074.557 218.455 87
78 154.29 19 1,847.800 226.757 79
75 154.29 20 1,612.427 235.373 70
72 154.29 21 1,368.109 244.318 61
69 154.29 22 1,114.508 253.602 52
66 154.29 23 851.269 263.239 42
63 154.29 24 578.027 273.242 32
59 154.29 25 294.403 283.625 22
56 154.29 26 0.000 294.403 11
52 154.29
48 154.29 7028.57
44 154.29
40 154.29
35 154.29
31 154.29
26 154.29
21 154.29
16 154.29
11 154.29
6 154.29
 305.59 €

Cuota

0.00
0.00
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
305.59
prestamo ? Periodos Saldo DeudorAmortizacionInteres Cuota
interes 8% 0 7,815
n 15 1 7,358.390 456.378 152 608.19
couta 608.188 2 6,893.146 465.244 143 608.19
3 6,418.864 474.282 134 608.19
13978.2895 4 5,935.369 483.495 125 608.19
5 5,442.481 492.888 115 608.19
4978 6 5,442.481 0.000 0 0.00
4466 7 5,442.481 0.000 0 0.00
8 4,940.019 502.462 106 608.19
REFINANCIAMIENTO
TEA 8% 1 AÑO 3 CUATRIMESTRES
TET 2% 3 AÑOS 9 CUATRIMESTRES
INTERES MO 1.50% MES

Periodos Saldo DeudorAmortizacionInteres Cuota

1 4,940.019 #REF! #REF! 608.19
2 4,427.796 512.223 96 608.19
3 3,905.622 522.174 86 608.19
4 3,373.305 532.317 76 608.19
5 2,830.646 542.658 66 608.19
6 2,885.635 -54.988 55 0.00
7 2,333.503 552.132 56 608.19
8 3,770.646 562.857 45 608.19
9
 0 1
-580000 -10000
500000
-580000 490000
Vp -134,545.45
Caue 1 148,000.00
 -580000
-134,545.45 €
148,000.00 €
INTERES 3.23% TRIMESTRAL 13.551% EFECTIVA ANUAL
0 1
-13000 -2500
9000
-13000 6500
Vp -7,275.69
Caue 1 8,261.60

0 1 2
-13000 -2500 -2700
800
-13000 -2500 -1900
Vp -16675.24
Caue 2 10,068.18

0 1 2 3
-13000 -2500 -2700 -3000
6000
-13000 -2500 -2700 3000
Vp -15246.65
Caue 3 6,517.76

0 1 2 3
-13000 -2500 -2700 -3000

-13000 -2500 -2700 -3000

Vp -20246.99
Caue 4 6,884.97

0 1 2 3
-13000 -2500 -2700 -3000

-13000 -2500 -2700 -3000

Vp -23833.76
Caue 5 6,867.578
490000
 AÑO 3

4
-3500
2000
-1500

4 5
-3500 -4500
0
-3500 -4500