33
monto 85600 tasa 1.80% mensual periodo 20 meses PERIODO INTERES PRINCIPAL CUOTA SALDO DEUD 0 85600 1 1540.8 4280 2739.2 81320 2 1463.76 4280 2816.24 77040 3 1386.72 4280 2893.28 72760 4 1309.68 4280 2970.32 68480 5 1232.64 4280 3047.36 64200 6 1155.6 4280 3124.4 59920 7 1078.56 4280 3201.44 55640 8 1001.52 4280 3278.48 51360 9 924.48 4280 3355.52 47080 10 847.44 4280 3432.56 42800 11 770.4 4280 3509.6 38520 12 693.36 4280 3586.64 34240 13 616.32 4280 3663.68 29960 14 539.28 4280 3740.72 25680 15 462.24 4280 3817.76 21400 16 385.2 4280 3894.8 17120 17 308.16 4280 3971.84 12840 18 231.12 4280 4048.88 8560 19 154.08 4280 4125.92 4280 20 77.04 4280 4202.96 0 no se uiliza

Valdivia Clase 3

Embed Size (px)

DESCRIPTION

Tabla

Citation preview

Page 1: Valdivia Clase 3

monto 85600tasa 1.80% mensualperiodo 20 meses

PERIODO INTERES PRINCIPAL CUOTA SALDO DEUDOR0 856001 1540.8 4280 2739.2 813202 1463.76 4280 2816.24 770403 1386.72 4280 2893.28 727604 1309.68 4280 2970.32 684805 1232.64 4280 3047.36 642006 1155.6 4280 3124.4 599207 1078.56 4280 3201.44 556408 1001.52 4280 3278.48 513609 924.48 4280 3355.52 47080

10 847.44 4280 3432.56 4280011 770.4 4280 3509.6 3852012 693.36 4280 3586.64 3424013 616.32 4280 3663.68 2996014 539.28 4280 3740.72 2568015 462.24 4280 3817.76 2140016 385.2 4280 3894.8 1712017 308.16 4280 3971.84 1284018 231.12 4280 4048.88 856019 154.08 4280 4125.92 428020 77.04 4280 4202.96 0

no se uiliza

Page 2: Valdivia Clase 3
Page 3: Valdivia Clase 3
Page 4: Valdivia Clase 3
Page 5: Valdivia Clase 3

TASA 12%periodos 8

SALDO DEUDOR presente 12500futuro 30950serie anualidad 2,516 €

intereses tasa*saldo deudorcuota interes + principalsaldo deudor anterior - principalmonto suma de principal

PERIODO INTERES PRINCIPAL CUOTA01 1,500 € 1,016 € 2,516 €2 1,378 € 1,138 € 2,516 €3 1,241 € 1,275 € 2,516 €4 1,088 € 1,428 € 2,516 €5 917 € 1,599 € 2,516 €6 725 € 1,791 € 2,516 €7 510 € 2,006 € 2,516 €8 270 € 2,247 € 2,516 €

Page 6: Valdivia Clase 3
Page 7: Valdivia Clase 3
Page 8: Valdivia Clase 3
Page 9: Valdivia Clase 3

TASA 11.5%11.50% tasa 0.911%

120 periodos 120

346200 presente 346,200.00 €futuroserie mensual 4,756 €

intereses tasa*saldo deudorcuota interes + principalsaldo deudor anterior - principalmonto suma de principal

SALDO DEUDOR PERIODO INTERES12,500 € 011,484 € 1 3,155 €10,345 € 2 3,140 €

9,071 € 3 3,125 €7,643 € 4 3,111 €6,044 € 5 3,096 €4,253 € 6 3,080 €2,247 € 7 3,065 €

0 € 8 3,050 €9 3,034 €

10 3,019 €11 3,003 €12 2,987 €13 2,971 €14 2,954 €15 2,938 €16 2,921 €17 2,905 €18 2,888 €19 2,871 €20 2,854 €21 2,836 €22 2,819 €23 2,801 €24 2,783 €25 2,765 €26 2,747 €27 2,729 €28 2,710 €

Page 10: Valdivia Clase 3

29 2,692 €30 2,673 €31 2,654 €32 2,635 €33 2,615 €34 2,596 €35 2,576 €36 2,556 €37 2,536 €38 2,516 €39 2,496 €40 2,475 €41 2,454 €42 2,433 €43 2,412 €44 2,391 €45 2,369 €46 2,347 €47 2,325 €48 2,303 €49 2,281 €50 2,258 €51 2,236 €52 2,213 €53 2,190 €54 2,166 €55 2,143 €56 2,119 €57 2,095 €58 2,070 €59 2,046 €60 2,021 €61 1,996 €62 1,971 €63 1,946 €64 1,920 €65 1,894 €66 1,868 €67 1,842 €68 1,815 €69 1,789 €70 1,762 €71 1,734 €72 1,707 €73 1,679 €

Page 11: Valdivia Clase 3

74 1,651 €75 1,623 €76 1,594 €77 1,565 €78 1,536 €79 1,507 €80 1,477 €81 1,447 €82 1,417 €83 1,387 €84 1,356 €85 1,325 €86 1,294 €87 1,262 €88 1,230 €89 1,198 €90 1,166 €91 1,133 €92 1,100 €93 1,067 €94 1,033 €95 999 €96 965 €97 930 €98 896 €99 860 €

100 825 €101 789 €102 753 €103 717 €104 680 €105 643 €106 605 €107 567 €108 529 €109 491 €110 452 €111 412 €112 373 €113 333 €114 293 €115 252 €116 211 €117 169 €118 128 €

Page 12: Valdivia Clase 3

119 86 €120 43 €

Page 13: Valdivia Clase 3

anualmensual 11.50%meses 120

346200

PRINCIPAL CUOTA SALDO DEUDOR346,200 €

1,601 € 4,756 € 344,599 €1,616 € 4,756 € 342,983 €1,631 € 4,756 € 341,352 €1,646 € 4,756 € 339,706 €1,661 € 4,756 € 338,046 €1,676 € 4,756 € 336,370 €1,691 € 4,756 € 334,679 €1,706 € 4,756 € 332,972 €1,722 € 4,756 € 331,250 €1,738 € 4,756 € 329,513 €1,753 € 4,756 € 327,759 €1,769 € 4,756 € 325,990 €1,786 € 4,756 € 324,204 €1,802 € 4,756 € 322,402 €1,818 € 4,756 € 320,584 €1,835 € 4,756 € 318,749 €1,852 € 4,756 € 316,898 €1,868 € 4,756 € 315,029 €1,885 € 4,756 € 313,144 €1,903 € 4,756 € 311,241 €1,920 € 4,756 € 309,321 €1,937 € 4,756 € 307,384 €1,955 € 4,756 € 305,428 €1,973 € 4,756 € 303,455 €1,991 € 4,756 € 301,465 €2,009 € 4,756 € 299,455 €2,027 € 4,756 € 297,428 €2,046 € 4,756 € 295,382 €

Page 14: Valdivia Clase 3

2,065 € 4,756 € 293,318 €2,083 € 4,756 € 291,234 €2,102 € 4,756 € 289,132 €2,121 € 4,756 € 287,011 €2,141 € 4,756 € 284,870 €2,160 € 4,756 € 282,709 €2,180 € 4,756 € 280,529 €2,200 € 4,756 € 278,330 €2,220 € 4,756 € 276,110 €2,240 € 4,756 € 273,870 €2,261 € 4,756 € 271,609 €2,281 € 4,756 € 269,328 €2,302 € 4,756 € 267,026 €2,323 € 4,756 € 264,703 €2,344 € 4,756 € 262,359 €2,365 € 4,756 € 259,994 €2,387 € 4,756 € 257,607 €2,409 € 4,756 € 255,198 €2,431 € 4,756 € 252,767 €2,453 € 4,756 € 250,314 €2,475 € 4,756 € 247,839 €2,498 € 4,756 € 245,341 €2,521 € 4,756 € 242,821 €2,543 € 4,756 € 240,277 €2,567 € 4,756 € 237,711 €2,590 € 4,756 € 235,121 €2,614 € 4,756 € 232,507 €2,637 € 4,756 € 229,870 €2,661 € 4,756 € 227,208 €2,686 € 4,756 € 224,522 €2,710 € 4,756 € 221,812 €2,735 € 4,756 € 219,077 €2,760 € 4,756 € 216,317 €2,785 € 4,756 € 213,532 €2,810 € 4,756 € 210,722 €2,836 € 4,756 € 207,886 €2,862 € 4,756 € 205,024 €2,888 € 4,756 € 202,136 €2,914 € 4,756 € 199,222 €2,941 € 4,756 € 196,281 €2,968 € 4,756 € 193,314 €2,995 € 4,756 € 190,319 €3,022 € 4,756 € 187,297 €3,049 € 4,756 € 184,248 €3,077 € 4,756 € 181,171 €

Page 15: Valdivia Clase 3

3,105 € 4,756 € 178,066 €3,134 € 4,756 € 174,932 €3,162 € 4,756 € 171,770 €3,191 € 4,756 € 168,579 €3,220 € 4,756 € 165,359 €3,249 € 4,756 € 162,110 €3,279 € 4,756 € 158,831 €3,309 € 4,756 € 155,522 €3,339 € 4,756 € 152,183 €3,369 € 4,756 € 148,813 €3,400 € 4,756 € 145,413 €3,431 € 4,756 € 141,982 €3,462 € 4,756 € 138,520 €3,494 € 4,756 € 135,026 €3,526 € 4,756 € 131,500 €3,558 € 4,756 € 127,942 €3,590 € 4,756 € 124,352 €3,623 € 4,756 € 120,729 €3,656 € 4,756 € 117,073 €3,689 € 4,756 € 113,384 €3,723 € 4,756 € 109,661 €3,757 € 4,756 € 105,904 €3,791 € 4,756 € 102,113 €3,826 € 4,756 € 98,287 €3,861 € 4,756 € 94,426 €3,896 € 4,756 € 90,531 €3,931 € 4,756 € 86,600 €3,967 € 4,756 € 82,633 €4,003 € 4,756 € 78,629 €4,040 € 4,756 € 74,590 €4,076 € 4,756 € 70,513 €4,114 € 4,756 € 66,400 €4,151 € 4,756 € 62,248 €4,189 € 4,756 € 58,060 €4,227 € 4,756 € 53,832 €4,266 € 4,756 € 49,567 €4,304 € 4,756 € 45,262 €4,344 € 4,756 € 40,919 €4,383 € 4,756 € 36,535 €4,423 € 4,756 € 32,112 €4,464 € 4,756 € 27,649 €4,504 € 4,756 € 23,144 €4,545 € 4,756 € 18,599 €4,587 € 4,756 € 14,012 €4,628 € 4,756 € 9,384 €

Page 16: Valdivia Clase 3

4,671 € 4,756 € 4,713 €4,713 € 4,756 € 0 €

Page 17: Valdivia Clase 3

tasa 24% anualmonto 85600tasa 1.8% mensualperiodo 20 mesesperiodo de gracia 4 mesesperiodo de pago real 16 meses

PERIODO INTERES PRINCIPAL CUOTA01 1548 0 15482 1548 0 15483 1548 0 15484 1548 0 15485 1548 4661 62096 1464 4745 62097 1378 4831 62098 1291 4919 62099 1202 5008 6209

10 1111 5098 620911 1019 5190 620912 925 5284 620913 830 5380 620914 732 5477 620915 633 5576 620916 532 5677 620917 430 5780 620918 325 5884 620919 219 5991 620920 110 6099 6209

no se uiliza

Page 18: Valdivia Clase 3
Page 19: Valdivia Clase 3
Page 20: Valdivia Clase 3

TASA 11.5%tasa 0.911%periodos 120periodo de gracia 6periodo de pago real 114

pago real 6,209.34 € presente 346,200.00 €futuro

SALDO DEUDOR serie mensual real 4,895 €856008560085600856008560080939 PERIODO INTERES76194 071362 1 0 €66444 2 3,155 €61436 3 3,155 €56338 4 3,155 €51148 5 3,155 €45864 6 3,155 €40484 7 3,155 €35007 8 3,139 €29431 9 3,123 €23754 10 3,107 €17974 11 3,090 €12090 12 3,074 €

6099 13 3,057 €0 14 3,041 €

15 3,024 €16 3,007 €17 2,989 €18 2,972 €19 2,955 €20 2,937 €21 2,919 €22 2,901 €23 2,883 €24 2,865 €25 2,846 €26 2,827 €27 2,809 €28 2,790 €29 2,770 €30 2,751 €

Page 21: Valdivia Clase 3

31 2,731 €32 2,712 €33 2,692 €34 2,672 €35 2,651 €36 2,631 €37 2,610 €38 2,590 €39 2,569 €40 2,547 €41 2,526 €42 2,504 €43 2,483 €44 2,461 €45 2,438 €46 2,416 €47 2,393 €48 2,371 €49 2,348 €50 2,324 €51 2,301 €52 2,277 €53 2,254 €54 2,229 €55 2,205 €56 2,181 €57 2,156 €58 2,131 €59 2,106 €60 2,080 €61 2,055 €62 2,029 €63 2,003 €64 1,976 €65 1,950 €66 1,923 €67 1,896 €68 1,868 €69 1,841 €70 1,813 €71 1,785 €72 1,757 €73 1,728 €74 1,699 €75 1,670 €

Page 22: Valdivia Clase 3

76 1,641 €77 1,611 €78 1,581 €79 1,551 €80 1,520 €81 1,490 €82 1,459 €83 1,427 €84 1,396 €85 1,364 €86 1,332 €87 1,299 €88 1,266 €89 1,233 €90 1,200 €91 1,166 €92 1,132 €93 1,098 €94 1,063 €95 1,028 €96 993 €97 958 €98 922 €99 886 €

100 849 €101 812 €102 775 €103 737 €104 700 €105 661 €106 623 €107 584 €108 545 €109 505 €110 465 €111 425 €112 384 €113 343 €114 301 €115 259 €116 217 €117 174 €118 131 €119 88 €120 44 €

Page 23: Valdivia Clase 3

anualmensual 11.50%meses 120mesesmeses 346200

PRINCIPAL CUOTA SALDO DEUDOR346,200 €

0 € 0 € 346,200 €0 € 3,155 € 346,200 €0 € 3,155 € 346,200 €0 € 3,155 € 346,200 €0 € 3,155 € 346,200 €0 € 3,155 € 346,200 €

1,740 € 4,895 € 344,460 €1,756 € 4,895 € 342,703 €1,772 € 4,895 € 340,931 €1,788 € 4,895 € 339,143 €1,805 € 4,895 € 337,338 €1,821 € 4,895 € 335,517 €1,838 € 4,895 € 333,679 €1,855 € 4,895 € 331,824 €1,871 € 4,895 € 329,953 €1,888 € 4,895 € 328,064 €1,906 € 4,895 € 326,159 €1,923 € 4,895 € 324,236 €1,941 € 4,895 € 322,295 €1,958 € 4,895 € 320,337 €1,976 € 4,895 € 318,361 €1,994 € 4,895 € 316,367 €2,012 € 4,895 € 314,354 €2,031 € 4,895 € 312,324 €2,049 € 4,895 € 310,275 €2,068 € 4,895 € 308,207 €2,087 € 4,895 € 306,120 €2,106 € 4,895 € 304,014 €2,125 € 4,895 € 301,890 €2,144 € 4,895 € 299,745 €

Page 24: Valdivia Clase 3

2,164 € 4,895 € 297,582 €2,183 € 4,895 € 295,398 €2,203 € 4,895 € 293,195 €2,223 € 4,895 € 290,971 €2,244 € 4,895 € 288,728 €2,264 € 4,895 € 286,464 €2,285 € 4,895 € 284,179 €2,306 € 4,895 € 281,873 €2,327 € 4,895 € 279,547 €2,348 € 4,895 € 277,199 €2,369 € 4,895 € 274,830 €2,391 € 4,895 € 272,439 €2,413 € 4,895 € 270,026 €2,435 € 4,895 € 267,592 €2,457 € 4,895 € 265,135 €2,479 € 4,895 € 262,656 €2,502 € 4,895 € 260,154 €2,525 € 4,895 € 257,630 €2,548 € 4,895 € 255,082 €2,571 € 4,895 € 252,511 €2,594 € 4,895 € 249,917 €2,618 € 4,895 € 247,299 €2,642 € 4,895 € 244,658 €2,666 € 4,895 € 241,992 €2,690 € 4,895 € 239,302 €2,715 € 4,895 € 236,587 €2,739 € 4,895 € 233,848 €2,764 € 4,895 € 231,084 €2,789 € 4,895 € 228,295 €2,815 € 4,895 € 225,480 €2,840 € 4,895 € 222,639 €2,866 € 4,895 € 219,773 €2,892 € 4,895 € 216,880 €2,919 € 4,895 € 213,961 €2,945 € 4,895 € 211,016 €2,972 € 4,895 € 208,044 €2,999 € 4,895 € 205,044 €3,027 € 4,895 € 202,018 €3,054 € 4,895 € 198,963 €3,082 € 4,895 € 195,881 €3,110 € 4,895 € 192,771 €3,139 € 4,895 € 189,633 €3,167 € 4,895 € 186,465 €3,196 € 4,895 € 183,269 €3,225 € 4,895 € 180,044 €

Page 25: Valdivia Clase 3

3,255 € 4,895 € 176,790 €3,284 € 4,895 € 173,506 €3,314 € 4,895 € 170,191 €3,344 € 4,895 € 166,847 €3,375 € 4,895 € 163,472 €3,406 € 4,895 € 160,067 €3,437 € 4,895 € 156,630 €3,468 € 4,895 € 153,162 €3,499 € 4,895 € 149,663 €3,531 € 4,895 € 146,132 €3,564 € 4,895 € 142,568 €3,596 € 4,895 € 138,972 €3,629 € 4,895 € 135,343 €3,662 € 4,895 € 131,681 €3,695 € 4,895 € 127,986 €3,729 € 4,895 € 124,257 €3,763 € 4,895 € 120,494 €3,797 € 4,895 € 116,697 €3,832 € 4,895 € 112,865 €3,867 € 4,895 € 108,999 €3,902 € 4,895 € 105,097 €3,937 € 4,895 € 101,159 €3,973 € 4,895 € 97,186 €4,010 € 4,895 € 93,176 €4,046 € 4,895 € 89,130 €4,083 € 4,895 € 85,047 €4,120 € 4,895 € 80,927 €4,158 € 4,895 € 76,770 €4,196 € 4,895 € 72,574 €4,234 € 4,895 € 68,340 €4,272 € 4,895 € 64,068 €4,311 € 4,895 € 59,756 €4,351 € 4,895 € 55,406 €4,390 € 4,895 € 51,015 €4,430 € 4,895 € 46,585 €4,471 € 4,895 € 42,114 €4,511 € 4,895 € 37,603 €4,553 € 4,895 € 33,051 €4,594 € 4,895 € 28,457 €4,636 € 4,895 € 23,821 €4,678 € 4,895 € 19,143 €4,721 € 4,895 € 14,422 €4,764 € 4,895 € 9,658 €4,807 € 4,895 € 4,851 €4,851 € 4,895 € 0 €

Page 26: Valdivia Clase 3

TASA 13.0% anualtasa 1.024% mensualperiodos 150 mesesperiodo de gracia 12 mesesperiodo de pago real 138 mesespresente 346,200 €futuroserie mensual real 5,306 €

PERIODO INTERES PRINCIPAL CUOTA SALDO DEUDOR

0 346,200 €1 0 € 0 € 0 € 349,744 €2 0 € 0 € 0 € 353,324 €3 0 € 0 € 0 € 356,941 €4 0 € 0 € 0 € 360,595 €5 0 € 0 € 0 € 364,287 €6 0 € 0 € 0 € 368,016 €7 0 € 0 € 0 € 371,783 €8 0 € 0 € 0 € 375,589 €9 0 € 0 € 0 € 379,434 €10 0 € 0 € 0 € 383,318 €11 0 € 0 € 0 € 387,242 €

12 0 € 0 € 0 € 391,206 €13 4,005 € 1,301 € 5,306 € 389,905 €14 3,991 € 1,315 € 5,306 € 388,590 €15 3,978 € 1,328 € 5,306 € 387,262 €16 3,964 € 1,342 € 5,306 € 385,921 €17 3,951 € 1,355 € 5,306 € 384,565 €18 3,937 € 1,369 € 5,306 € 383,196 €19 3,923 € 1,383 € 5,306 € 381,813 €20 3,909 € 1,397 € 5,306 € 380,415 €21 3,894 € 1,412 € 5,306 € 379,004 €22 3,880 € 1,426 € 5,306 € 377,577 €23 3,865 € 1,441 € 5,306 € 376,137 €24 3,850 € 1,456 € 5,306 € 374,681 €25 3,836 € 1,470 € 5,306 € 373,211 €26 3,820 € 1,485 € 5,306 € 371,725 €27 3,805 € 1,501 € 5,306 € 370,224 €28 3,790 € 1,516 € 5,306 € 368,708 €29 3,774 € 1,532 € 5,306 € 367,177 €30 3,759 € 1,547 € 5,306 € 365,630 €31 3,743 € 1,563 € 5,306 € 364,067 €32 3,727 € 1,579 € 5,306 € 362,487 €33 3,711 € 1,595 € 5,306 € 360,892 €

Page 27: Valdivia Clase 3

34 3,694 € 1,612 € 5,306 € 359,281 €35 3,678 € 1,628 € 5,306 € 357,653 €36 3,661 € 1,645 € 5,306 € 356,008 €37 3,644 € 1,662 € 5,306 € 354,346 €38 3,627 € 1,679 € 5,306 € 352,668 €39 3,610 € 1,696 € 5,306 € 350,972 €40 3,593 € 1,713 € 5,306 € 349,259 €41 3,575 € 1,731 € 5,306 € 347,528 €42 3,558 € 1,748 € 5,306 € 345,780 €43 3,540 € 1,766 € 5,306 € 344,013 €44 3,522 € 1,784 € 5,306 € 342,229 €45 3,503 € 1,803 € 5,306 € 340,427 €46 3,485 € 1,821 € 5,306 € 338,605 €47 3,466 € 1,840 € 5,306 € 336,766 €48 3,447 € 1,859 € 5,306 € 334,907 €49 3,428 € 1,878 € 5,306 € 333,030 €50 3,409 € 1,897 € 5,306 € 331,133 €51 3,390 € 1,916 € 5,306 € 329,217 €52 3,370 € 1,936 € 5,306 € 327,281 €53 3,350 € 1,956 € 5,306 € 325,325 €

54 3,330 € 1,976 € 5,306 € 323,349 €55 0 € 0 € 0 € 327,137 €56 0 € 0 € 0 € 330,970 €57 0 € 0 € 0 € 334,847 €58 0 € 0 € 0 € 338,770 €59 0 € 0 € 0 € 342,738 €60 0 € 0 € 0 € 346,754 €61 0 € 0 € 0 € 350,816 €

62 0 € 0 € 0 € 354,926 €63 4,158 € 2,327 € 6,485 € 352,599 €64 4,131 € 2,354 € 6,485 € 350,244 €65 4,103 € 2,382 € 6,485 € 347,863 €66 4,075 € 2,410 € 6,485 € 345,453 €67 4,047 € 2,438 € 6,485 € 343,015 €68 4,018 € 2,466 € 6,485 € 340,549 €69 3,989 € 2,495 € 6,485 € 338,053 €70 3,960 € 2,525 € 6,485 € 335,529 €71 3,931 € 2,554 € 6,485 € 332,975 €72 3,901 € 2,584 € 6,485 € 330,391 €73 3,870 € 2,614 € 6,485 € 327,776 €74 3,840 € 2,645 € 6,485 € 325,131 €75 3,809 € 2,676 € 6,485 € 322,455 €76 3,778 € 2,707 € 6,485 € 319,748 €77 3,746 € 2,739 € 6,485 € 317,009 €78 3,714 € 2,771 € 6,485 € 314,238 €79 3,681 € 2,804 € 6,485 € 311,434 €80 3,648 € 2,836 € 6,485 € 308,598 €81 3,615 € 2,870 € 6,485 € 305,728 €

Page 28: Valdivia Clase 3

82 3,582 € 2,903 € 6,485 € 302,825 €83 3,548 € 2,937 € 6,485 € 299,888 €84 3,513 € 2,972 € 6,485 € 296,916 €85 3,478 € 3,007 € 6,485 € 293,909 €86 3,443 € 3,042 € 6,485 € 290,868 €87 3,407 € 3,077 € 6,485 € 287,790 €88 3,371 € 3,113 € 6,485 € 284,677 €89 3,335 € 3,150 € 6,485 € 281,527 €90 3,298 € 3,187 € 6,485 € 278,340 €91 3,261 € 3,224 € 6,485 € 275,116 €92 3,223 € 3,262 € 6,485 € 271,854 €93 3,185 € 3,300 € 6,485 € 268,554 €94 3,146 € 3,339 € 6,485 € 265,215 €95 3,107 € 3,378 € 6,485 € 261,838 €96 3,067 € 3,417 € 6,485 € 258,420 €97 3,027 € 3,457 € 6,485 € 254,963 €98 2,987 € 3,498 € 6,485 € 251,465 €99 2,946 € 3,539 € 6,485 € 247,926 €

100 2,904 € 3,580 € 6,485 € 244,345 €101 2,862 € 3,622 € 6,485 € 240,723 €102 2,820 € 3,665 € 6,485 € 237,058 €103 2,777 € 3,708 € 6,485 € 233,350 €104 2,734 € 3,751 € 6,485 € 229,599 €105 2,690 € 3,795 € 6,485 € 225,804 €106 2,645 € 3,840 € 6,485 € 221,964 €107 2,600 € 3,885 € 6,485 € 218,080 €108 2,555 € 3,930 € 6,485 € 214,150 €109 2,509 € 3,976 € 6,485 € 210,174 €110 2,462 € 4,023 € 6,485 € 206,151 €111 2,415 € 4,070 € 6,485 € 202,081 €112 2,367 € 4,117 € 6,485 € 197,964 €113 2,319 € 4,166 € 6,485 € 193,798 €114 2,270 € 4,215 € 6,485 € 189,584 €115 2,221 € 4,264 € 6,485 € 185,320 €116 2,171 € 4,314 € 6,485 € 181,006 €117 2,120 € 4,364 € 6,485 € 176,641 €118 2,069 € 4,416 € 6,485 € 172,226 €119 2,018 € 4,467 € 6,485 € 167,759 €120 1,965 € 4,520 € 6,485 € 163,239 €121 1,912 € 4,573 € 6,485 € 158,667 €122 1,859 € 4,626 € 6,485 € 154,041 €123 1,805 € 4,680 € 6,485 € 149,360 €124 1,750 € 4,735 € 6,485 € 144,625 €125 1,694 € 4,791 € 6,485 € 139,835 €126 1,638 € 4,847 € 6,485 € 134,988 €127 1,581 € 4,903 € 6,485 € 130,084 €128 1,524 € 4,961 € 6,485 € 125,123 €129 1,466 € 5,019 € 6,485 € 120,104 €

Page 29: Valdivia Clase 3

130 1,407 € 5,078 € 6,485 € 115,027 €131 1,348 € 5,137 € 6,485 € 109,889 €132 1,287 € 5,198 € 6,485 € 104,692 €133 1,226 € 5,258 € 6,485 € 99,433 €134 1,165 € 5,320 € 6,485 € 94,113 €135 1,103 € 5,382 € 6,485 € 88,731 €136 1,039 € 5,445 € 6,485 € 83,286 €137 976 € 5,509 € 6,485 € 77,777 €138 911 € 5,574 € 6,485 € 72,203 €139 846 € 5,639 € 6,485 € 66,564 €140 780 € 5,705 € 6,485 € 60,859 €141 713 € 5,772 € 6,485 € 55,087 €142 645 € 5,840 € 6,485 € 49,247 €143 577 € 5,908 € 6,485 € 43,339 €144 508 € 5,977 € 6,485 € 37,362 €145 438 € 6,047 € 6,485 € 31,315 €146 367 € 6,118 € 6,485 € 25,197 €147 295 € 6,190 € 6,485 € 19,007 €148 223 € 6,262 € 6,485 € 12,745 €149 149 € 6,336 € 6,485 € 6,410 €

150 75 € 6,410 € 6,485 € 0 €

Page 30: Valdivia Clase 3
Page 31: Valdivia Clase 3

no pagó del 55 hasta el 62 inclusivePeriodo restante 88pago nuevo 6,485 €

15%

Interes efectivo 1.17%

interes anual por imcumplimiento

Page 32: Valdivia Clase 3
Page 33: Valdivia Clase 3