Legislación › Decreto Legislativo 3/2003, de 4 de noviembre, por el que se aprueba el Texto refundido de la legislación en materia de aguas de Cataluña.
ANEXO 8
ANEXO 8
Cuota de la amortización de la fase I del colector.
|
Plazo (años) |
Término amortizativo – Euros |
Cuota amortización – Euros |
Intereses – Euros |
Capital amortizado – Euros |
Capital pendiente – Euros |
|---|---|---|---|---|---|
|
|
|
|
|
|
54.500.000,00 |
|
1 |
3.743.826,40 |
1.193.226,40 |
2.550.600,00 |
1.193.226,40 |
53.306.773,60 |
|
2 |
3.743.826,40 |
1.249.069,39 |
2.494.757,00 |
2.442.295,79 |
52.057.704,21 |
|
3 |
3.743.826,40 |
1.307.525,84 |
2.436.300,56 |
3.749.821,64 |
50.750.178,36 |
|
4 |
3.743.826,40 |
1.368.718,05 |
2.375.108,35 |
5.118.539,69 |
49.381.460,31 |
|
5 |
3.743.826,40 |
1.432.774,06 |
2.311.052,34 |
6.551.313,74 |
47.948.686,26 |
|
6 |
3.743.826,40 |
1.499.827,88 |
2.243.998,52 |
8.051.141,63 |
46.448.858,37 |
|
7 |
3.743.826,40 |
1.570.019,83 |
2.173.806,57 |
9.621.161,45 |
44.878.838,55 |
|
8 |
3.743.826,40 |
1.643.496,75 |
2.100.329,64 |
11.264.658,21 |
43.235.341,79 |
|
9 |
3.743.826,40 |
1.720.412,40 |
2.023.414,00 |
12.985.070,61 |
41.514.929,39 |
|
10 |
3.743.826,40 |
1.800.927,70 |
1.942.898,70 |
14.785.998,31 |
39.714.001,69 |
|
11 |
3.743.826,40 |
1.885.211,12 |
1.858.615,28 |
16.671.209,43 |
37.828.790,57 |
|
12 |
3.743.826,40 |
1.973.439,00 |
1.770.387,40 |
18.644.648,43 |
35.855.351,57 |
|
13 |
3.743.826,40 |
2.065.795,95 |
1.678.030,45 |
20.710.444,38 |
33.789.555,62 |
|
14 |
3.743.826,40 |
2.162.475,20 |
1.581.351,20 |
22.872.919,58 |
31.627.080,42 |
|
15 |
3.743.826,40 |
2.263.679,04 |
1.480.147,36 |
25.136.598,61 |
29.363.401,39 |
|
16 |
3.743.826,40 |
2.369.619,21 |
1.374.207,19 |
27.506.217,82 |
26.993.782,18 |
|
17 |
3.743.826,40 |
2.480.517,39 |
1.263.309,01 |
29.986.735,22 |
24.513.264,78 |
|
18 |
3.743.826,40 |
2.596.605,61 |
1.147.220,79 |
32.583.340,82 |
21.916.659,18 |
|
19 |
3.743.826,40 |
2.718.126,75 |
1.025.699,65 |
35.301.467,57 |
19.198.532,43 |
|
20 |
3.743.826,40 |
2.845.335,08 |
898.491,32 |
38.146.802,66 |
16.353.197,34 |
|
21 |
3.743.826,40 |
2.978.496,76 |
765.329,64 |
41.125.299,42 |
13.374.700,58 |
|
22 |
3.743.826,40 |
3.117.890,41 |
625.935,99 |
44.243.189,83 |
10.256.810,17 |
|
23 |
3.743.826,40 |
3.263.807,68 |
480.018,72 |
47.506.997,51 |
6.993.002,49 |
|
24 |
3.743.826,40 |
3.416.553,88 |
327.272,52 |
50.923.551,40 |
3.576.448,60 |
|
25 |
3.743.826,40 |
3.576.448,60 |
167.377,79 |
54.500.000,00 |
0,00 |
|
|
93.595.659,97 |
54.500.000,00 |
39.095.659,97 |
|
|
Se añade por el art. 14 de la Ley 3/2015, de 11 de marzo. BOE-A-2015-3637.
