Volver al foro
J
jesusjice
18/11/2004 17:23

Gracias a la espe-culadora asi se nos queda el pr.

578 lecturas | 2 respuestas
Demos las gracias a nuestros gobernantes por conseguir cada día asombrarnos más y más, quien dice que la vida de los jóvenes no es emocionante, luchando cada día por conseguir ahorrar para una vivienda y ahora esto:

< html xmlns:o="urn:schemas-microsoft-com:office:office"
xmlns:x="urn:schemas-microsoft-com:office:excel"
xmlns="http://www.w3.org/TR/REC-html40" >

< head >
< meta http-equiv=Content-Type content="text/html ; charset=windows-1252" >
< meta name=ProgId content=Excel.Sheet >
< meta name=Generator content="Microsoft Excel 10" >
< link rel=File-List href="Gracias_espe_archivos/filelist.xml" >
< link rel=Edit-Time-Data href="Gracias_espe_archivos/editdata.mso" >
< link rel=OLE-Object-Data href="Gracias_espe_archivos/oledata.mso" >
< !--[if gte mso 9> >< xml >
< o:DocumentProperties >
< o:Author >diablo< /o:Author >
< o:LastAuthor >diablo< /o:LastAuthor >
< o:Created >2004-11-18T14:22:54Z< /o:Created >
< o:LastSaved >2004-11-18T16:17:06Z< /o:LastSaved >
< o:Version >10.6626< /o:Version >
< /o:DocumentProperties >
< o:OfficeDocumentSettings >
< o:DownloadComponents/ >
< o:LocationOfComponents HRef="file:///\\"/ >
< /o:OfficeDocumentSettings >
< /xml >< ![endif>-- >
< style >
< !--table
{mso-displayed-decimal-separator:"\," ;
mso-displayed-thousand-separator:"\." ;}
@page
{margin:.98in .79in .98in .79in ;
mso-header-margin:0in ;
mso-footer-margin:0in ;}
tr
{mso-height-source:auto ;}
col
{mso-width-source:auto ;}
br
{mso-data-placement:same-cell ;}
.style16
{mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;
mso-style-name:Euro ;}
.style0
{mso-number-format:General ;
text-align:general ;
vertical-align:bottom ;
white-space:nowrap ;
mso-rotate:0 ;
mso-background-source:auto ;
mso-pattern:auto ;
color:windowtext ;
font-size:10.0pt ;
font-weight:400 ;
font-style:normal ;
text-decoration:none ;
font-family:Arial ;
mso-generic-font-family:auto ;
mso-font-charset:0 ;
border:none ;
mso-protection:locked visible ;
mso-style-name:Normal ;
mso-style-id:0 ;}
td
{mso-style-parent:style0 ;
padding-top:1px ;
padding-right:1px ;
padding-left:1px ;
mso-ignore:padding ;
color:windowtext ;
font-size:10.0pt ;
font-weight:400 ;
font-style:normal ;
text-decoration:none ;
font-family:Arial ;
mso-generic-font-family:auto ;
mso-font-charset:0 ;
mso-number-format:General ;
text-align:general ;
vertical-align:bottom ;
border:none ;
mso-background-source:auto ;
mso-pattern:auto ;
mso-protection:locked visible ;
white-space:nowrap ;
mso-rotate:0 ;}
.xl25
{mso-style-parent:style16 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;}
.xl26
{mso-style-parent:style0 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;}
.xl27
{mso-style-parent:style0 ;
border-top:.5pt solid windowtext ;
border-right:none ;
border-bottom:none ;
border-left:.5pt solid windowtext ;}
.xl28
{mso-style-parent:style0 ;
border-top:.5pt solid windowtext ;
border-right:none ;
border-bottom:none ;
border-left:none ;}
.xl29
{mso-style-parent:style0 ;
border-top:.5pt solid windowtext ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl30
{mso-style-parent:style0 ;
border-top:none ;
border-right:none ;
border-bottom:none ;
border-left:.5pt solid windowtext ;}
.xl31
{mso-style-parent:style0 ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl32
{mso-style-parent:style0 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
text-align:center ;}
.xl33
{mso-style-parent:style0 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
text-align:center ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl34
{mso-style-parent:style0 ;
text-align:center ;}
.xl35
{mso-style-parent:style16 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl36
{mso-style-parent:style0 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;}
.xl37
{mso-style-parent:style16 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;}
.xl38
{mso-style-parent:style16 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl39
{mso-style-parent:style0 ;
font-weight:700 ;
text-decoration:underline ;
text-underline-style:single ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
border-top:none ;
border-right:none ;
border-bottom:none ;
border-left:.5pt solid windowtext ;}
.xl40
{mso-style-parent:style0 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl41
{mso-style-parent:style0 ;
border-top:none ;
border-right:none ;
border-bottom:.5pt solid windowtext ;
border-left:.5pt solid windowtext ;}
.xl42
{mso-style-parent:style0 ;
border-top:none ;
border-right:none ;
border-bottom:.5pt solid windowtext ;
border-left:none ;}
.xl43
{mso-style-parent:style16 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
mso-number-format:"\#\,\#\#0\.00\\ _€\ ;\\-\#\,\#\#0\.00\\ _€" ;
border-top:none ;
border-right:none ;
border-bottom:.5pt solid windowtext ;
border-left:none ;}
.xl44
{mso-style-parent:style16 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
mso-number-format:"\#\,\#\#0\.00\\ _€\ ;\\-\#\,\#\#0\.00\\ _€" ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:.5pt solid windowtext ;
border-left:none ;}
-- >
< /style >
< !--[if gte mso 9> >< xml >
< x:ExcelWorkbook >
< x:ExcelWorksheets >
< x:ExcelWorksheet >
< x:Name >Gracias_hija.._espe< /x:Name >
< x:WorksheetOptions >
< x:DefaultColWidth >10< /x:DefaultColWidth >
< x:Print >
< x:ValidPrinterInfo/ >
< x:PaperSizeIndex >9< /x:PaperSizeIndex >
< x:HorizontalResolution >300< /x:HorizontalResolution >
< x:VerticalResolution >300< /x:VerticalResolution >
< /x:Print >
< x:Selected/ >
< x:Panes >
< x:Pane >
< x:Number >3< /x:Number >
< x:ActiveRow >23< /x:ActiveRow >
< x:ActiveCol >3< /x:ActiveCol >
< /x:Pane >
< /x:Panes >
< x:ProtectContents >False< /x:ProtectContents >
< x:ProtectObjects >False< /x:ProtectObjects >
< x:ProtectScenarios >False< /x:ProtectScenarios >
< /x:WorksheetOptions >
< /x:ExcelWorksheet >
< x:ExcelWorksheet >
< x:Name >Hoja2< /x:Name >
< x:WorksheetOptions >
< x:DefaultColWidth >10< /x:DefaultColWidth >
< x:ProtectContents >False< /x:ProtectContents >
< x:ProtectObjects >False< /x:ProtectObjects >
< x:ProtectScenarios >False< /x:ProtectScenarios >
< /x:WorksheetOptions >
< /x:ExcelWorksheet >
< x:ExcelWorksheet >
< x:Name >Hoja3< /x:Name >
< x:WorksheetOptions >
< x:DefaultColWidth >10< /x:DefaultColWidth >
< x:ProtectContents >False< /x:ProtectContents >
< x:ProtectObjects >False< /x:ProtectObjects >
< x:ProtectScenarios >False< /x:ProtectScenarios >
< /x:WorksheetOptions >
< /x:ExcelWorksheet >
< /x:ExcelWorksheets >
< x:WindowHeight >10380< /x:WindowHeight >
< x:WindowWidth >13995< /x:WindowWidth >
< x:WindowTopX >120< /x:WindowTopX >
< x:WindowTopY >45< /x:WindowTopY >
< x:ProtectStructure >False< /x:ProtectStructure >
< x:ProtectWindows >False< /x:ProtectWindows >
< /x:ExcelWorkbook >
< /xml >< ![endif>-- >
< /head >

< body link=blue vlink=purple >

< table x:str border=0 cellpadding=0 cellspacing=0 width=946 style=´border-collapse:
collapse ;table-layout:fixed ;width:710pt´ >
< col width=160 style=´mso-width-source:userset ;mso-width-alt:5851 ;width:120pt´ >
< col width=65 span=2 style=´mso-width-source:userset ;mso-width-alt:2377 ;
width:49pt´ >
< col width=76 style=´mso-width-source:userset ;mso-width-alt:2779 ;width:57pt´ >
< col width=84 style=´mso-width-source:userset ;mso-width-alt:3072 ;width:63pt´ >
< col width=44 style=´mso-width-source:userset ;mso-width-alt:1609 ;width:33pt´ >
< col width=100 span=3 style=´mso-width-source:userset ;mso-width-alt:3657 ;
width:75pt´ >
< col width=76 span=2 style=´mso-width-source:userset ;mso-width-alt:2779 ;
width:57pt´ >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl27 width=160 style=´height:12.75pt ;width:120pt´ >  ;< /td >
< td colspan=7 class=xl28 width=534 style=´width:401pt´ >Precio total de
nuestras " ;futuras viviendas" ; despúes de la ayuda de la
espe-culadora< /td >
< td class=xl28 width=100 style=´width:75pt´ >  ;< /td >
< td class=xl28 width=76 style=´width:57pt´ >  ;< /td >
< td class=xl29 width=76 style=´width:57pt´ >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Año< /td >
< td align=right x:num >2002< /td >
< td align=right x:num >2003< /td >
< td align=right x:num >2004< /td >
< td align=right x:num >2005< /td >
< td align=right x:num >2006< /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Metro Cuadrado Vivienda< /td >
< td align=right x:num="920.38" >920,38< /td >
< td align=right x:num="973.47" >973,47< /td >
< td class=xl25 x:num="1263.49" >< span
style=´mso-spacerun:yes´ > < /span >1.263,49 € < /td >
< td class=xl25 x:num="0" >< span style=´mso-spacerun:yes´ >            
< /span >-< span style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td class=xl25 x:num="0" >< span style=´mso-spacerun:yes´ >   < /span >-< span
style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Metro Cuadrado Garaje< /td >
< td class=xl25 x:num="552.22799999999995" x:fmla="=B4*0.6" >< span
style=´mso-spacerun:yes´ > < /span >552,23 € < /td >
< td class=xl25 x:num="584.08199999999999" x:fmla="=C4*0.6" >< span
style=´mso-spacerun:yes´ > < /span >584,08 € < /td >
< td class=xl25 x:num="758.09399999999994" x:fmla="=D4*0.6" >< span
style=´mso-spacerun:yes´ >    < /span >758,09 € < /td >
< td class=xl25 x:num="0" x:fmla="=E4*0.6" >< span
style=´mso-spacerun:yes´ >             < /span >-< span
style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td class=xl25 x:num="0" x:fmla="=F4*0.6" >< span style=´mso-spacerun:yes´ >  
< /span >-< span style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td class=xl25 >< /td >
< td colspan=8 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Año< /td >
< td class=xl25 >< /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl32 x:num >2002< /td >
< td class=xl32 x:num >2003< /td >
< td class=xl32 x:num >2004< /td >
< td class=xl32 x:num >2005< /td >
< td class=xl33 x:num >2006< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >M2 Utiles de Vivienda< /td >
< td >< /td >
< td align=right x:num="86.19" >86,19< /td >
< td class=xl34 >x< /td >
< td class=xl25 x:str="Módulo Año" >< span
style=´mso-spacerun:yes´ > < /span >Módulo Año< span
style=´mso-spacerun:yes´ > < /span >< /td >
< td >< /td >
< td class=xl25 x:num="79327.552199999991" x:fmla="=C9*B4" >< span
style=´mso-spacerun:yes´ >     < /span >79.327,55 € < /td >
< td class=xl25 x:num="83903.379300000001" x:fmla="=C9*C4" >< span
style=´mso-spacerun:yes´ >     < /span >83.903,38 € < /td >
< td class=xl25 x:num="108900.2031" x:fmla="=C9*D4" >< span
style=´mso-spacerun:yes´ >    < /span >108.900,20 € < /td >
< td class=xl25 x:num="0" x:fmla="=C9*E4" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=C9*F4" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=2 style=´mso-ignore:colspan´ >< /td >
< td class=xl34 >< /td >
< td class=xl25 >< /td >
< td >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >M2 Utiles de Garaje< /td >
< td >< /td >
< td align=right x:num >25< /td >
< td class=xl34 >x< /td >
< td class=xl25 x:str="Módulo Año" >< span
style=´mso-spacerun:yes´ > < /span >Módulo Año< span
style=´mso-spacerun:yes´ > < /span >< /td >
< td >< /td >
< td class=xl25 x:num="13805.7" x:fmla="=C11*B5" >< span
style=´mso-spacerun:yes´ >     < /span >13.805,70 € < /td >
< td class=xl25 x:num="14602.05" x:fmla="=C11*C5" >< span
style=´mso-spacerun:yes´ >     < /span >14.602,05 € < /td >
< td class=xl25 x:num="18952.35" x:fmla="=C11*D5" >< span
style=´mso-spacerun:yes´ >     < /span >18.952,35 € < /td >
< td class=xl25 x:num="0" x:fmla="=C11*E5" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=C11*F5" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=2 style=´mso-ignore:colspan´ >< /td >
< td class=xl34 >< /td >
< td class=xl25 >< /td >
< td >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >M2 Utiles de Trastero< /td >
< td >< /td >
< td align=right x:num >8< /td >
< td class=xl34 >x< /td >
< td class=xl25 x:str="Módulo Año" >< span
style=´mso-spacerun:yes´ > < /span >Módulo Año< span
style=´mso-spacerun:yes´ > < /span >< /td >
< td >< /td >
< td class=xl25 x:num="4417.8239999999996" x:fmla="=C13*B5" >< span
style=´mso-spacerun:yes´ >       < /span >4.417,82 € < /td >
< td class=xl25 x:num="4672.6559999999999" x:fmla="=C13*C5" >< span
style=´mso-spacerun:yes´ >       < /span >4.672,66 € < /td >
< td class=xl25 x:num="6064.7519999999995" x:fmla="=C13*D5" >< span
style=´mso-spacerun:yes´ >       < /span >6.064,75 € < /td >
< td class=xl25 x:num="0" x:fmla="=C13*E5" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=C13*F5" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=3 style=´mso-ignore:colspan´ >< /td >
< td >Total< /td >
< td >< /td >
< td class=xl25 x:num="97551.076199999981" x:fmla="=SUM(G9:G15)" >< span
style=´mso-spacerun:yes´ >     < /span >97.551,08 € < /td >
< td class=xl25 x:num="103178.08530000001" x:fmla="=SUM(H9:H15)" >< span
style=´mso-spacerun:yes´ >    < /span >103.178,09 € < /td >
< td class=xl25 x:num="133917.3051" x:fmla="=SUM(I9:I15)" >< span
style=´mso-spacerun:yes´ >    < /span >133.917,31 € < /td >
< td class=xl25 x:num="0" x:fmla="=SUM(J9:J15)" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=SUM(K9:K15)" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=3 style=´mso-ignore:colspan´ >< /td >
< td >7% IVA< /td >
< td >< /td >
< td class=xl25 x:num="6828.5753339999992" x:fmla="=G16*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >6.828,58 € < /td >
< td class=xl25 x:num="7222.4659710000014" x:fmla="=H16*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >7.222,47 € < /td >
< td class=xl25 x:num="9374.2113570000001" x:fmla="=I16*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >9.374,21 € < /td >
< td class=xl25 x:num="0" x:fmla="=J16*0.07" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K16*0.07" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=3 style=´mso-ignore:colspan´ >< /td >
< td class=xl36 >Total< /td >
< td class=xl36 >< /td >
< td class=xl37 x:num="104379.65153399998" x:fmla="=G16 + G18" >< span
style=´mso-spacerun:yes´ >    < /span >104.379,65 € < /td >
< td class=xl37 x:num="110400.551271" x:fmla="=H16 + H18" >< span
style=´mso-spacerun:yes´ >    < /span >110.400,55 € < /td >
< td class=xl37 x:num="143291.51645699999" x:fmla="=I16 + I18" >< span
style=´mso-spacerun:yes´ >    < /span >143.291,52 € < /td >
< td class=xl37 x:num="0" x:fmla="=J16 + J18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl38 x:num="0" x:fmla="=K16 + K18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl39 style=´height:12.75pt´ >Forma de pago:< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Reserva< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="4000" >< span style=´mso-spacerun:yes´ >      
< /span >4.000,00 € < /td >
< td class=xl25 x:num="4000" >< span style=´mso-spacerun:yes´ >      
< /span >4.000,00 € < /td >
< td class=xl25 x:num="4000" >< span style=´mso-spacerun:yes´ >      
< /span >4.000,00 € < /td >
< td class=xl25 x:num="4000" >< span style=´mso-spacerun:yes´ > < /span >4.000,00 €
< /td >
< td class=xl35 x:num="4000" >< span style=´mso-spacerun:yes´ > < /span >4.000,00 €
< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Entrada 15%< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="11656.947730099995" x:fmla="=(G20*0.15)-4000" >< span
style=´mso-spacerun:yes´ >     < /span >11.656,95 € < /td >
< td class=xl25 x:num="12560.082690650001" x:fmla="=(H20*0.15)-4000" >< span
style=´mso-spacerun:yes´ >     < /span >12.560,08 € < /td >
< td class=xl25 x:num="17493.727468549998" x:fmla="=(I20*0.15)-4000" >< span
style=´mso-spacerun:yes´ >     < /span >17.493,73 € < /td >
< td class=xl25 x:num="-4000" x:fmla="=(J20*0.15)-4000" >-4.000,00 € < /td >
< td class=xl35 x:num="-4000" x:fmla="=(K20*0.15)-4000" >-4.000,00 € < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >18 pagos mensuales (5%)< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="289.94347648333331" x:fmla="=G20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >          < /span >289,94 € < /td >
< td class=xl25 x:num="306.668197975" x:fmla="=H20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >          < /span >306,67 € < /td >
< td class=xl25 x:num="398.03199015833331" x:fmla="=I20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >          < /span >398,03 € < /td >
< td class=xl25 x:num="0" x:fmla="=J20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Total 18 meses< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="5218.9825766999993" x:fmla="=G28*18" >< span
style=´mso-spacerun:yes´ >       < /span >5.218,98 € < /td >
< td class=xl25 x:num="5520.0275635500002" x:fmla="=H28*18" >< span
style=´mso-spacerun:yes´ >       < /span >5.520,03 € < /td >
< td class=xl25 x:num="7164.5758228499999" x:fmla="=I28*18" >< span
style=´mso-spacerun:yes´ >       < /span >7.164,58 € < /td >
< td class=xl25 x:num="0" x:fmla="=J28*18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K28*18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Hipoteca (80%)< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="78040.860959999991" x:fmla="=G16 * 0.8" >< span
style=´mso-spacerun:yes´ >     < /span >78.040,86 € < /td >
< td class=xl25 x:num="82542.468240000017" x:fmla="=H16 * 0.8" >< span
style=´mso-spacerun:yes´ >     < /span >82.542,47 € < /td >
< td class=xl25 x:num="107133.84408000001" x:fmla="=I16 * 0.8" >< span
style=´mso-spacerun:yes´ >    < /span >107.133,84 € < /td >
< td class=xl25 x:num="0" x:fmla="=J16 * 0.8" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K16 * 0.8" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Iva Restante< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="5462.8602671999997" x:fmla="=G31*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >5.462,86 € < /td >
< td class=xl25 x:num="5777.9727768000021" x:fmla="=H31*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >5.777,97 € < /td >
< td class=xl25 x:num="7499.3690856000012" x:fmla="=I31*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >7.499,37 € < /td >
< td class=xl25 x:num="0" x:fmla="=J31*0.07" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K31*0.07" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 colspan=2 style=´height:12.75pt ;mso-ignore:colspan´ >%
Subida respecto al 2002< /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl26 x:num="0" x:fmla="=B4 *100 /B4 - 100" >< span
style=´mso-spacerun:yes´ >                 < /span >-< span
style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td class=xl26 x:num="5.7682696277624501" x:fmla="=C4 *100 /B4 - 100" >< span
style=´mso-spacerun:yes´ >             < /span >5,77 € < /td >
< td class=xl26 x:num="37.279167300462859" x:fmla="=D4 *100 /B4 - 100" >< span
style=´mso-spacerun:yes´ >            < /span >37,28 € < /td >
< td class=xl26 x:num="-100" x:fmla="=E4 *100 /B4 - 100" >-< span
style=´mso-spacerun:yes´ >   < /span >100,00 € < /td >
< td class=xl40 x:num="-100" x:fmla="=F4 *100 /B4 - 100" >-< span
style=´mso-spacerun:yes´ >   < /span >100,00 € < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl41 style=´height:12.75pt´ >Precio Final Pesetas< /td >
< td class=xl42 >  ;< /td >
< td class=xl42 >  ;< /td >
< td class=xl42 >  ;< /td >
< td class=xl42 >  ;< /td >
< td class=xl42 >  ;< /td >
< td class=xl43 align=right x:num="17367312.700136121"
x:fmla="=(G24+G26+G29+G31+G33) *166.386" >17.367.312,70< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< td class=xl43 align=right x:num="18369106.123776607"
x:fmla="=(H24+H26+H29+H31+H33) *166.386" >18.369.106,12< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< td class=xl43 align=right x:num="23841702.257214401"
x:fmla="=(I24+I26+I29+I31+I33) *166.386" >23.841.702,26< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< td class=xl43 align=right x:num="0" x:fmla="=(J24+J26+J29+J31+J33) *166.386" >0,00< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< td class=xl44 align=right x:num="0" x:fmla="=(K24+K26+K29+K31+K33) *166.386" >0,00< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< /tr >
< tr height=51 style=´height:38.25pt ;mso-xlrowspan:3´ >
< td height=51 colspan=11 style=´height:38.25pt ;mso-ignore:colspan´ >< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 colspan=3 style=´height:12.75pt ;mso-ignore:colspan´ >< /td >
< td class=xl26 >< /td >
< td class=xl25 >< /td >
< td colspan=6 style=´mso-ignore:colspan´ >< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 colspan=4 style=´height:12.75pt ;mso-ignore:colspan´ >< /td >
< td class=xl26 >< /td >
< td colspan=6 style=´mso-ignore:colspan´ >< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 colspan=4 style=´height:12.75pt ;mso-ignore:colspan´ >< /td >
< td class=xl26 >< /td >
< td colspan=6 style=´mso-ignore:colspan´ >< /td >
< /tr >
< ![if supportMisalignedColumns> >
< tr height=0 style=´display:none´ >
< td width=160 style=´width:120pt´ >< /td >
< td width=65 style=´width:49pt´ >< /td >
< td width=65 style=´width:49pt´ >< /td >
< td width=76 style=´width:57pt´ >< /td >
< td width=84 style=´width:63pt´ >< /td >
< td width=44 style=´width:33pt´ >< /td >
< td width=100 style=´width:75pt´ >< /td >
< td width=100 style=´width:75pt´ >< /td >
< td width=100 style=´width:75pt´ >< /td >
< td width=76 style=´width:57pt´ >< /td >
< td width=76 style=´width:57pt´ >< /td >
< /tr >
< ![endif> >
< /table >

< /body >

< /html >


Y para los que tienen dos plazas de garaje:

< html xmlns:o="urn:schemas-microsoft-com:office:office"
xmlns:x="urn:schemas-microsoft-com:office:excel"
xmlns="http://www.w3.org/TR/REC-html40" >

< head >
< meta http-equiv=Content-Type content="text/html ; charset=windows-1252" >
< meta name=ProgId content=Excel.Sheet >
< meta name=Generator content="Microsoft Excel 10" >
< link rel=File-List href="Gracias_espe2_archivos/filelist.xml" >
< link rel=Edit-Time-Data href="Gracias_espe2_archivos/editdata.mso" >
< link rel=OLE-Object-Data href="Gracias_espe2_archivos/oledata.mso" >
< !--[if gte mso 9> >< xml >
< o:DocumentProperties >
< o:Author >diablo< /o:Author >
< o:LastAuthor >diablo< /o:LastAuthor >
< o:Created >2004-11-18T14:22:54Z< /o:Created >
< o:LastSaved >2004-11-18T16:19:18Z< /o:LastSaved >
< o:Version >10.6626< /o:Version >
< /o:DocumentProperties >
< o:OfficeDocumentSettings >
< o:DownloadComponents/ >
< o:LocationOfComponents HRef="file:///\\"/ >
< /o:OfficeDocumentSettings >
< /xml >< ![endif>-- >
< style >
< !--table
{mso-displayed-decimal-separator:"\," ;
mso-displayed-thousand-separator:"\." ;}
@page
{margin:.98in .79in .98in .79in ;
mso-header-margin:0in ;
mso-footer-margin:0in ;}
tr
{mso-height-source:auto ;}
col
{mso-width-source:auto ;}
br
{mso-data-placement:same-cell ;}
.style16
{mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;
mso-style-name:Euro ;}
.style0
{mso-number-format:General ;
text-align:general ;
vertical-align:bottom ;
white-space:nowrap ;
mso-rotate:0 ;
mso-background-source:auto ;
mso-pattern:auto ;
color:windowtext ;
font-size:10.0pt ;
font-weight:400 ;
font-style:normal ;
text-decoration:none ;
font-family:Arial ;
mso-generic-font-family:auto ;
mso-font-charset:0 ;
border:none ;
mso-protection:locked visible ;
mso-style-name:Normal ;
mso-style-id:0 ;}
td
{mso-style-parent:style0 ;
padding-top:1px ;
padding-right:1px ;
padding-left:1px ;
mso-ignore:padding ;
color:windowtext ;
font-size:10.0pt ;
font-weight:400 ;
font-style:normal ;
text-decoration:none ;
font-family:Arial ;
mso-generic-font-family:auto ;
mso-font-charset:0 ;
mso-number-format:General ;
text-align:general ;
vertical-align:bottom ;
border:none ;
mso-background-source:auto ;
mso-pattern:auto ;
mso-protection:locked visible ;
white-space:nowrap ;
mso-rotate:0 ;}
.xl25
{mso-style-parent:style16 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;}
.xl26
{mso-style-parent:style0 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;}
.xl27
{mso-style-parent:style0 ;
border-top:.5pt solid windowtext ;
border-right:none ;
border-bottom:none ;
border-left:.5pt solid windowtext ;}
.xl28
{mso-style-parent:style0 ;
border-top:.5pt solid windowtext ;
border-right:none ;
border-bottom:none ;
border-left:none ;}
.xl29
{mso-style-parent:style0 ;
border-top:.5pt solid windowtext ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl30
{mso-style-parent:style0 ;
border-top:none ;
border-right:none ;
border-bottom:none ;
border-left:.5pt solid windowtext ;}
.xl31
{mso-style-parent:style0 ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl32
{mso-style-parent:style0 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
text-align:center ;}
.xl33
{mso-style-parent:style0 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
text-align:center ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl34
{mso-style-parent:style0 ;
text-align:center ;}
.xl35
{mso-style-parent:style16 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl36
{mso-style-parent:style0 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;}
.xl37
{mso-style-parent:style16 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;}
.xl38
{mso-style-parent:style16 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl39
{mso-style-parent:style0 ;
font-weight:700 ;
text-decoration:underline ;
text-underline-style:single ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
border-top:none ;
border-right:none ;
border-bottom:none ;
border-left:.5pt solid windowtext ;}
.xl40
{mso-style-parent:style0 ;
mso-number-format:"_-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;\\-* \#\,\#\#0\.00\\ \0022€\0022_-\ ;_-* \0022-\0022??\\ \0022€\0022_-\ ;_-\@_-" ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:none ;
border-left:none ;}
.xl41
{mso-style-parent:style0 ;
border-top:none ;
border-right:none ;
border-bottom:.5pt solid windowtext ;
border-left:.5pt solid windowtext ;}
.xl42
{mso-style-parent:style0 ;
border-top:none ;
border-right:none ;
border-bottom:.5pt solid windowtext ;
border-left:none ;}
.xl43
{mso-style-parent:style16 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
mso-number-format:"\#\,\#\#0\.00\\ _€\ ;\\-\#\,\#\#0\.00\\ _€" ;
border-top:none ;
border-right:none ;
border-bottom:.5pt solid windowtext ;
border-left:none ;}
.xl44
{mso-style-parent:style16 ;
font-weight:700 ;
font-family:Arial, sans-serif ;
mso-font-charset:0 ;
mso-number-format:"\#\,\#\#0\.00\\ _€\ ;\\-\#\,\#\#0\.00\\ _€" ;
border-top:none ;
border-right:.5pt solid windowtext ;
border-bottom:.5pt solid windowtext ;
border-left:none ;}
-- >
< /style >
< !--[if gte mso 9> >< xml >
< x:ExcelWorkbook >
< x:ExcelWorksheets >
< x:ExcelWorksheet >
< x:Name >Gracias_hija.._espe< /x:Name >
< x:WorksheetOptions >
< x:DefaultColWidth >10< /x:DefaultColWidth >
< x:Print >
< x:ValidPrinterInfo/ >
< x:PaperSizeIndex >9< /x:PaperSizeIndex >
< x:HorizontalResolution >300< /x:HorizontalResolution >
< x:VerticalResolution >300< /x:VerticalResolution >
< /x:Print >
< x:Selected/ >
< x:Panes >
< x:Pane >
< x:Number >3< /x:Number >
< x:ActiveRow >11< /x:ActiveRow >
< x:ActiveCol >2< /x:ActiveCol >
< /x:Pane >
< /x:Panes >
< x:ProtectContents >False< /x:ProtectContents >
< x:ProtectObjects >False< /x:ProtectObjects >
< x:ProtectScenarios >False< /x:ProtectScenarios >
< /x:WorksheetOptions >
< /x:ExcelWorksheet >
< x:ExcelWorksheet >
< x:Name >Hoja2< /x:Name >
< x:WorksheetOptions >
< x:DefaultColWidth >10< /x:DefaultColWidth >
< x:ProtectContents >False< /x:ProtectContents >
< x:ProtectObjects >False< /x:ProtectObjects >
< x:ProtectScenarios >False< /x:ProtectScenarios >
< /x:WorksheetOptions >
< /x:ExcelWorksheet >
< x:ExcelWorksheet >
< x:Name >Hoja3< /x:Name >
< x:WorksheetOptions >
< x:DefaultColWidth >10< /x:DefaultColWidth >
< x:ProtectContents >False< /x:ProtectContents >
< x:ProtectObjects >False< /x:ProtectObjects >
< x:ProtectScenarios >False< /x:ProtectScenarios >
< /x:WorksheetOptions >
< /x:ExcelWorksheet >
< /x:ExcelWorksheets >
< x:WindowHeight >10380< /x:WindowHeight >
< x:WindowWidth >13995< /x:WindowWidth >
< x:WindowTopX >120< /x:WindowTopX >
< x:WindowTopY >45< /x:WindowTopY >
< x:ProtectStructure >False< /x:ProtectStructure >
< x:ProtectWindows >False< /x:ProtectWindows >
< /x:ExcelWorkbook >
< /xml >< ![endif>-- >
< /head >

< body link=blue vlink=purple >

< table x:str border=0 cellpadding=0 cellspacing=0 width=946 style=´border-collapse:
collapse ;table-layout:fixed ;width:710pt´ >
< col width=160 style=´mso-width-source:userset ;mso-width-alt:5851 ;width:120pt´ >
< col width=65 span=2 style=´mso-width-source:userset ;mso-width-alt:2377 ;
width:49pt´ >
< col width=76 style=´mso-width-source:userset ;mso-width-alt:2779 ;width:57pt´ >
< col width=84 style=´mso-width-source:userset ;mso-width-alt:3072 ;width:63pt´ >
< col width=44 style=´mso-width-source:userset ;mso-width-alt:1609 ;width:33pt´ >
< col width=100 span=3 style=´mso-width-source:userset ;mso-width-alt:3657 ;
width:75pt´ >
< col width=76 span=2 style=´mso-width-source:userset ;mso-width-alt:2779 ;
width:57pt´ >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl27 width=160 style=´height:12.75pt ;width:120pt´ >  ;< /td >
< td colspan=7 class=xl28 width=534 style=´width:401pt´ >Precio total de
nuestras " ;futuras viviendas" ; despúes de la ayuda de la
espe-culadora< /td >
< td class=xl28 width=100 style=´width:75pt´ >  ;< /td >
< td class=xl28 width=76 style=´width:57pt´ >  ;< /td >
< td class=xl29 width=76 style=´width:57pt´ >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Año< /td >
< td align=right x:num >2002< /td >
< td align=right x:num >2003< /td >
< td align=right x:num >2004< /td >
< td align=right x:num >2005< /td >
< td align=right x:num >2006< /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Metro Cuadrado Vivienda< /td >
< td align=right x:num="920.38" >920,38< /td >
< td align=right x:num="973.47" >973,47< /td >
< td class=xl25 x:num="1263.49" >< span
style=´mso-spacerun:yes´ > < /span >1.263,49 € < /td >
< td class=xl25 x:num="0" >< span style=´mso-spacerun:yes´ >            
< /span >-< span style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td class=xl25 x:num="0" >< span style=´mso-spacerun:yes´ >   < /span >-< span
style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Metro Cuadrado Garaje< /td >
< td class=xl25 x:num="552.22799999999995" x:fmla="=B4*0.6" >< span
style=´mso-spacerun:yes´ > < /span >552,23 € < /td >
< td class=xl25 x:num="584.08199999999999" x:fmla="=C4*0.6" >< span
style=´mso-spacerun:yes´ > < /span >584,08 € < /td >
< td class=xl25 x:num="758.09399999999994" x:fmla="=D4*0.6" >< span
style=´mso-spacerun:yes´ >    < /span >758,09 € < /td >
< td class=xl25 x:num="0" x:fmla="=E4*0.6" >< span
style=´mso-spacerun:yes´ >             < /span >-< span
style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td class=xl25 x:num="0" x:fmla="=F4*0.6" >< span style=´mso-spacerun:yes´ >  
< /span >-< span style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td class=xl25 >< /td >
< td colspan=8 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Año< /td >
< td class=xl25 >< /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl32 x:num >2002< /td >
< td class=xl32 x:num >2003< /td >
< td class=xl32 x:num >2004< /td >
< td class=xl32 x:num >2005< /td >
< td class=xl33 x:num >2006< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >M2 Utiles de Vivienda< /td >
< td >< /td >
< td align=right x:num="86.19" >86,19< /td >
< td class=xl34 >x< /td >
< td class=xl25 x:str="Módulo Año" >< span
style=´mso-spacerun:yes´ > < /span >Módulo Año< span
style=´mso-spacerun:yes´ > < /span >< /td >
< td >< /td >
< td class=xl25 x:num="79327.552199999991" x:fmla="=C9*B4" >< span
style=´mso-spacerun:yes´ >     < /span >79.327,55 € < /td >
< td class=xl25 x:num="83903.379300000001" x:fmla="=C9*C4" >< span
style=´mso-spacerun:yes´ >     < /span >83.903,38 € < /td >
< td class=xl25 x:num="108900.2031" x:fmla="=C9*D4" >< span
style=´mso-spacerun:yes´ >    < /span >108.900,20 € < /td >
< td class=xl25 x:num="0" x:fmla="=C9*E4" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=C9*F4" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=2 style=´mso-ignore:colspan´ >< /td >
< td class=xl34 >< /td >
< td class=xl25 >< /td >
< td >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >M2 Utiles de Garaje< /td >
< td >< /td >
< td align=right x:num >50< /td >
< td class=xl34 >x< /td >
< td class=xl25 x:str="Módulo Año" >< span
style=´mso-spacerun:yes´ > < /span >Módulo Año< span
style=´mso-spacerun:yes´ > < /span >< /td >
< td >< /td >
< td class=xl25 x:num="27611.4" x:fmla="=C11*B5" >< span
style=´mso-spacerun:yes´ >     < /span >27.611,40 € < /td >
< td class=xl25 x:num="29204.1" x:fmla="=C11*C5" >< span
style=´mso-spacerun:yes´ >     < /span >29.204,10 € < /td >
< td class=xl25 x:num="37904.7" x:fmla="=C11*D5" >< span
style=´mso-spacerun:yes´ >     < /span >37.904,70 € < /td >
< td class=xl25 x:num="0" x:fmla="=C11*E5" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=C11*F5" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=2 style=´mso-ignore:colspan´ >< /td >
< td class=xl34 >< /td >
< td class=xl25 >< /td >
< td >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >M2 Utiles de Trastero< /td >
< td >< /td >
< td align=right x:num >8< /td >
< td class=xl34 >x< /td >
< td class=xl25 x:str="Módulo Año" >< span
style=´mso-spacerun:yes´ > < /span >Módulo Año< span
style=´mso-spacerun:yes´ > < /span >< /td >
< td >< /td >
< td class=xl25 x:num="4417.8239999999996" x:fmla="=C13*B5" >< span
style=´mso-spacerun:yes´ >       < /span >4.417,82 € < /td >
< td class=xl25 x:num="4672.6559999999999" x:fmla="=C13*C5" >< span
style=´mso-spacerun:yes´ >       < /span >4.672,66 € < /td >
< td class=xl25 x:num="6064.7519999999995" x:fmla="=C13*D5" >< span
style=´mso-spacerun:yes´ >       < /span >6.064,75 € < /td >
< td class=xl25 x:num="0" x:fmla="=C13*E5" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=C13*F5" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=3 style=´mso-ignore:colspan´ >< /td >
< td >Total< /td >
< td >< /td >
< td class=xl25 x:num="111356.77619999998" x:fmla="=SUM(G9:G15)" >< span
style=´mso-spacerun:yes´ >    < /span >111.356,78 € < /td >
< td class=xl25 x:num="117780.13530000001" x:fmla="=SUM(H9:H15)" >< span
style=´mso-spacerun:yes´ >    < /span >117.780,14 € < /td >
< td class=xl25 x:num="152869.6551" x:fmla="=SUM(I9:I15)" >< span
style=´mso-spacerun:yes´ >    < /span >152.869,66 € < /td >
< td class=xl25 x:num="0" x:fmla="=SUM(J9:J15)" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=SUM(K9:K15)" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=3 style=´mso-ignore:colspan´ >< /td >
< td >7% IVA< /td >
< td >< /td >
< td class=xl25 x:num="7794.9743339999995" x:fmla="=G16*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >7.794,97 € < /td >
< td class=xl25 x:num="8244.6094710000016" x:fmla="=H16*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >8.244,61 € < /td >
< td class=xl25 x:num="10700.875857000001" x:fmla="=I16*0.07" >< span
style=´mso-spacerun:yes´ >     < /span >10.700,88 € < /td >
< td class=xl25 x:num="0" x:fmla="=J16*0.07" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K16*0.07" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=3 style=´mso-ignore:colspan´ >< /td >
< td class=xl36 >Total< /td >
< td class=xl36 >< /td >
< td class=xl37 x:num="119151.75053399998" x:fmla="=G16 + G18" >< span
style=´mso-spacerun:yes´ >    < /span >119.151,75 € < /td >
< td class=xl37 x:num="126024.74477100001" x:fmla="=H16 + H18" >< span
style=´mso-spacerun:yes´ >    < /span >126.024,74 € < /td >
< td class=xl37 x:num="163570.53095700001" x:fmla="=I16 + I18" >< span
style=´mso-spacerun:yes´ >    < /span >163.570,53 € < /td >
< td class=xl37 x:num="0" x:fmla="=J16 + J18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl38 x:num="0" x:fmla="=K16 + K18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl39 style=´height:12.75pt´ >Forma de pago:< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Reserva< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="4000" >< span style=´mso-spacerun:yes´ >      
< /span >4.000,00 € < /td >
< td class=xl25 x:num="4000" >< span style=´mso-spacerun:yes´ >      
< /span >4.000,00 € < /td >
< td class=xl25 x:num="4000" >< span style=´mso-spacerun:yes´ >      
< /span >4.000,00 € < /td >
< td class=xl25 x:num="4000" >< span style=´mso-spacerun:yes´ > < /span >4.000,00 €
< /td >
< td class=xl35 x:num="4000" >< span style=´mso-spacerun:yes´ > < /span >4.000,00 €
< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Entrada 15%< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="13872.762580099996" x:fmla="=(G20*0.15)-4000" >< span
style=´mso-spacerun:yes´ >     < /span >13.872,76 € < /td >
< td class=xl25 x:num="14903.711715650003" x:fmla="=(H20*0.15)-4000" >< span
style=´mso-spacerun:yes´ >     < /span >14.903,71 € < /td >
< td class=xl25 x:num="20535.579643550001" x:fmla="=(I20*0.15)-4000" >< span
style=´mso-spacerun:yes´ >     < /span >20.535,58 € < /td >
< td class=xl25 x:num="-4000" x:fmla="=(J20*0.15)-4000" >-4.000,00 € < /td >
< td class=xl35 x:num="-4000" x:fmla="=(K20*0.15)-4000" >-4.000,00 € < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >18 pagos mensuales (5%)< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="330.9770848166666" x:fmla="=G20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >          < /span >330,98 € < /td >
< td class=xl25 x:num="350.06873547500004" x:fmla="=H20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >          < /span >350,07 € < /td >
< td class=xl25 x:num="454.36258599166672" x:fmla="=I20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >          < /span >454,36 € < /td >
< td class=xl25 x:num="0" x:fmla="=J20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K20 *0.05 /18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Total 18 meses< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="5957.5875266999992" x:fmla="=G28*18" >< span
style=´mso-spacerun:yes´ >       < /span >5.957,59 € < /td >
< td class=xl25 x:num="6301.2372385500003" x:fmla="=H28*18" >< span
style=´mso-spacerun:yes´ >       < /span >6.301,24 € < /td >
< td class=xl25 x:num="8178.5265478500005" x:fmla="=I28*18" >< span
style=´mso-spacerun:yes´ >       < /span >8.178,53 € < /td >
< td class=xl25 x:num="0" x:fmla="=J28*18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K28*18" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Hipoteca (80%)< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="89085.420959999989" x:fmla="=G16 * 0.8" >< span
style=´mso-spacerun:yes´ >     < /span >89.085,42 € < /td >
< td class=xl25 x:num="94224.108240000016" x:fmla="=H16 * 0.8" >< span
style=´mso-spacerun:yes´ >     < /span >94.224,11 € < /td >
< td class=xl25 x:num="122295.72408000001" x:fmla="=I16 * 0.8" >< span
style=´mso-spacerun:yes´ >    < /span >122.295,72 € < /td >
< td class=xl25 x:num="0" x:fmla="=J16 * 0.8" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K16 * 0.8" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >Iva Restante< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td class=xl25 x:num="6235.9794671999998" x:fmla="=G31*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >6.235,98 € < /td >
< td class=xl25 x:num="6595.6875768000018" x:fmla="=H31*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >6.595,69 € < /td >
< td class=xl25 x:num="8560.7006856000025" x:fmla="=I31*0.07" >< span
style=´mso-spacerun:yes´ >       < /span >8.560,70 € < /td >
< td class=xl25 x:num="0" x:fmla="=J31*0.07" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< td class=xl35 x:num="0" x:fmla="=K31*0.07" >< span
style=´mso-spacerun:yes´ >           < /span >-< span style=´mso-spacerun:yes´ >  
< /span >€ < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=5 style=´mso-ignore:colspan´ >< /td >
< td colspan=4 class=xl25 style=´mso-ignore:colspan´ >< /td >
< td class=xl35 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 colspan=2 style=´height:12.75pt ;mso-ignore:colspan´ >%
Subida respecto al 2002< /td >
< td colspan=4 style=´mso-ignore:colspan´ >< /td >
< td class=xl26 x:num="0" x:fmla="=B4 *100 /B4 - 100" >< span
style=´mso-spacerun:yes´ >                 < /span >-< span
style=´mso-spacerun:yes´ >   < /span >€ < /td >
< td class=xl26 x:num="5.7682696277624501" x:fmla="=C4 *100 /B4 - 100" >< span
style=´mso-spacerun:yes´ >             < /span >5,77 € < /td >
< td class=xl26 x:num="37.279167300462859" x:fmla="=D4 *100 /B4 - 100" >< span
style=´mso-spacerun:yes´ >            < /span >37,28 € < /td >
< td class=xl26 x:num="-100" x:fmla="=E4 *100 /B4 - 100" >-< span
style=´mso-spacerun:yes´ >   < /span >100,00 € < /td >
< td class=xl40 x:num="-100" x:fmla="=F4 *100 /B4 - 100" >-< span
style=´mso-spacerun:yes´ >   < /span >100,00 € < /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl30 style=´height:12.75pt´ >  ;< /td >
< td colspan=9 style=´mso-ignore:colspan´ >< /td >
< td class=xl31 >  ;< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 class=xl41 style=´height:12.75pt´ >Precio Final Pesetas< /td >
< td class=xl42 >  ;< /td >
< td class=xl42 >  ;< /td >
< td class=xl42 >  ;< /td >
< td class=xl42 >  ;< /td >
< td class=xl42 >  ;< /td >
< td class=xl43 align=right x:num="19825183.164350122"
x:fmla="=(G24+G26+G29+G31+G33) *166.386" >19.825.183,16< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< td class=xl43 align=right x:num="20968753.183467612"
x:fmla="=(H24+H26+H29+H31+H33) *166.386" >20.968.753,18< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< td class=xl43 align=right x:num="27215846.363811404"
x:fmla="=(I24+I26+I29+I31+I33) *166.386" >27.215.846,36< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< td class=xl43 align=right x:num="0" x:fmla="=(J24+J26+J29+J31+J33) *166.386" >0,00< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< td class=xl44 align=right x:num="0" x:fmla="=(K24+K26+K29+K31+K33) *166.386" >0,00< span
style=´mso-spacerun:yes´ >  < /span >< /td >
< /tr >
< tr height=51 style=´height:38.25pt ;mso-xlrowspan:3´ >
< td height=51 colspan=11 style=´height:38.25pt ;mso-ignore:colspan´ >< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 colspan=3 style=´height:12.75pt ;mso-ignore:colspan´ >< /td >
< td class=xl26 >< /td >
< td class=xl25 >< /td >
< td colspan=6 style=´mso-ignore:colspan´ >< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 colspan=4 style=´height:12.75pt ;mso-ignore:colspan´ >< /td >
< td class=xl26 >< /td >
< td colspan=6 style=´mso-ignore:colspan´ >< /td >
< /tr >
< tr height=17 style=´height:12.75pt´ >
< td height=17 colspan=4 style=´height:12.75pt ;mso-ignore:colspan´ >< /td >
< td class=xl26 >< /td >
< td colspan=6 style=´mso-ignore:colspan´ >< /td >
< /tr >
< ![if supportMisalignedColumns> >
< tr height=0 style=´display:none´ >
< td width=160 style=´width:120pt´ >< /td >
< td width=65 style=´width:49pt´ >< /td >
< td width=65 style=´width:49pt´ >< /td >
< td width=76 style=´width:57pt´ >< /td >
< td width=84 style=´width:63pt´ >< /td >
< td width=44 style=´width:33pt´ >< /td >
< td width=100 style=´width:75pt´ >< /td >
< td width=100 style=´width:75pt´ >< /td >
< td width=100 style=´width:75pt´ >< /td >
< td width=76 style=´width:57pt´ >< /td >
< td width=76 style=´width:57pt´ >< /td >
< /tr >
< ![endif> >
< /table >

< /body >

< /html >
 
 0   0
J
jesusjice
18/11/2004 17:44
Ah una cosilla no se si os habeis dado cuenta pero las subidas han sido

2002 - 0

2003 - 5,77 %
2004 - 31,51 %

Total 37,28

37,28 % entre 2 añitos = 18,64% Joder si es lo que ha subido la vivienda de renta libre

 
 0   0
J
jesusjice
18/11/2004 17:36
Perdon me parece que no le ha gustado lo que he añadido, en resumen:

Año 2004

M2 Utiles de Vivienda 86,19 x 1.263,49 € 108.900,20 €

M2 Utiles de Garaje 25 x 758,09 € 18.952,35 €

M2 Utiles de Trastero 8 x 758,09 € 6.064,75 €

Total 133.917,31 €
7% IVA 9.374,21 €

Total 143.291,52 €

Forma de pago:

Reserva 4.000,00 €
Entrada 15% 17.493,73 €
18 pagos mensuales (5%) 398,03 €
Hipoteca (80%)107.133,84 €
Iva Restante 7.499,37 €
% Subida respecto 2002 37,28%

Que cada uno de su opinión a mi me parece que son unos hijos de puta.







 
 0   0
Fin del hilo
Anuncios
 
Mercadillo
No hay anuncios...
Puedes publicar el tuyo en el Mercadillo
Calculadora de Hipotecas

¿Estás buscando hipoteca? Calcula tus cuotas con nuestro simulador

Importe € Calcular
© 2002-2024 - HABITATSOFT S.L.U. CIF B-61562088 c/ Josefa Valcárcel, 40 bis 28027 Madrid
Contacto |  Publicidad |  Aviso Legal y Política de Privacidad  |  Política de cookies  |  Blog |  Catastro |  Facebook |  Twitter
Vocento