Está en la página 1de 30

HipotecasyEuribor.

com

Clculo de amortizacin parcial de una hipoteca con efectos en la cuota mensual. Para otros clculos vis

1. Datos iniciales
Datos de la hipoteca (Cmbielos por los suyos)
Capital
360,000.00
Plazo
20 aos
Tipo inters
12% Anual
Resultados iniciales:
Inters mensual:
1.0000%
Cuota:
3,963.91
Numero de Cuotas:
240

2. Amortizacin Parcial
Datosamortizacin (Cmbielos por los suyos)
Cantidad amortizar:
0
En el ao:
0
En el mes:
0
Resultados despus:
Cuota posterior:
#N/A

Cuadro de amortizacin
Ao Mes
0
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
1
9
1
10
1
11
1
12
2
13
2
14
2
15
2
16
2
17
2
18
2
19
2
20

Cuota
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91

Inters
3,600.00
3,596.36
3,592.69
3,588.97
3,585.22
3,581.44
3,577.61
3,573.75
3,569.85
3,565.91
3,561.93
3,557.91
3,553.85
3,549.75
3,545.60
3,541.42
3,537.20
3,532.93
3,528.62
3,524.27

Amortizacin
363.91
367.55
371.22
374.94
378.69
382.47
386.30
390.16
394.06
398.00
401.98
406.00
410.06
414.16
418.31
422.49
426.71
430.98
435.29
439.64

Capital Pendiente
360,000.00
359,636.09 pta
359,268.54 pta
358,897.32 pta
358,522.38 pta
358,143.69 pta
357,761.22 pta
357,374.92 pta
356,984.76 pta
356,590.70 pta
356,192.70 pta
355,790.71 pta
355,384.71 pta
354,974.65 pta
354,560.48 pta
354,142.18 pta
353,719.69 pta
353,292.98 pta
352,862.00 pta
352,426.71 pta
351,987.06 pta

2
2
2
2
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
6
6
6
7
7
7
7

21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76

3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91

3,519.87
3,515.43
3,510.95
3,506.42
3,501.84
3,497.22
3,492.55
3,487.84
3,483.08
3,478.27
3,473.41
3,468.51
3,463.56
3,458.55
3,453.50
3,448.39
3,443.24
3,438.03
3,432.77
3,427.46
3,422.10
3,416.68
3,411.21
3,405.68
3,400.10
3,394.46
3,388.77
3,383.01
3,377.20
3,371.34
3,365.41
3,359.43
3,353.38
3,347.28
3,341.11
3,334.88
3,328.59
3,322.24
3,315.82
3,309.34
3,302.80
3,296.18
3,289.51
3,282.76
3,275.95
3,269.07
3,262.12
3,255.11
3,248.02
3,240.86
3,233.63
3,226.33
3,218.95
3,211.50
3,203.98
3,196.38

444.04
448.48
452.96
457.49
462.07
466.69
471.36
476.07
480.83
485.64
490.50
495.40
500.35
505.36
510.41
515.52
520.67
525.88
531.14
536.45
541.81
547.23
552.70
558.23
563.81
569.45
575.14
580.90
586.71
592.57
598.50
604.48
610.53
616.63
622.80
629.03
635.32
641.67
648.09
654.57
661.11
667.73
674.40
681.15
687.96
694.84
701.79
708.80
715.89
723.05
730.28
737.58
744.96
752.41
759.93
767.53

351,543.02 pta
351,094.54 pta
350,641.58 pta
350,184.08 pta
349,722.01 pta
349,255.33 pta
348,783.97 pta
348,307.90 pta
347,827.07 pta
347,341.43 pta
346,850.93 pta
346,355.53 pta
345,855.18 pta
345,349.82 pta
344,839.41 pta
344,323.89 pta
343,803.22 pta
343,277.34 pta
342,746.20 pta
342,209.76 pta
341,667.94 pta
341,120.71 pta
340,568.01 pta
340,009.78 pta
339,445.97 pta
338,876.52 pta
338,301.37 pta
337,720.48 pta
337,133.77 pta
336,541.20 pta
335,942.70 pta
335,338.22 pta
334,727.69 pta
334,111.06 pta
333,488.26 pta
332,859.23 pta
332,223.91 pta
331,582.24 pta
330,934.15 pta
330,279.58 pta
329,618.47 pta
328,950.74 pta
328,276.34 pta
327,595.19 pta
326,907.24 pta
326,212.40 pta
325,510.61 pta
324,801.81 pta
324,085.92 pta
323,362.87 pta
322,632.58 pta
321,895.00 pta
321,150.04 pta
320,397.63 pta
319,637.70 pta
318,870.16 pta

7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
8
8
8
9
9
9
9
9
9
9
9
9
9
9
9
10
10
10
10
10
10
10
10
10
10
10
10
11
11
11
11
11
11
11
11
11
11
11
11

77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132

3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91

3,188.70
3,180.95
3,173.12
3,165.21
3,157.23
3,149.16
3,141.01
3,132.78
3,124.47
3,116.08
3,107.60
3,099.03
3,090.39
3,081.65
3,072.83
3,063.92
3,054.92
3,045.83
3,036.65
3,027.37
3,018.01
3,008.55
2,999.00
2,989.35
2,979.60
2,969.76
2,959.82
2,949.78
2,939.63
2,929.39
2,919.05
2,908.60
2,898.04
2,887.39
2,876.62
2,865.75
2,854.77
2,843.67
2,832.47
2,821.16
2,809.73
2,798.19
2,786.53
2,774.76
2,762.87
2,750.86
2,738.73
2,726.47
2,714.10
2,701.60
2,688.98
2,676.23
2,663.35
2,650.35
2,637.21
2,623.94

775.21
782.96
790.79
798.70
806.69
814.75
822.90
831.13
839.44
847.83
856.31
864.88
873.52
882.26
891.08
899.99
908.99
918.08
927.26
936.54
945.90
955.36
964.91
974.56
984.31
994.15
1,004.09
1,014.13
1,024.28
1,034.52
1,044.86
1,055.31
1,065.87
1,076.52
1,087.29
1,098.16
1,109.14
1,120.24
1,131.44
1,142.75
1,154.18
1,165.72
1,177.38
1,189.15
1,201.04
1,213.05
1,225.19
1,237.44
1,249.81
1,262.31
1,274.93
1,287.68
1,300.56
1,313.56
1,326.70
1,339.97

318,094.96 pta
317,311.99 pta
316,521.20 pta
315,722.51 pta
314,915.82 pta
314,101.07 pta
313,278.17 pta
312,447.04 pta
311,607.60 pta
310,759.77 pta
309,903.46 pta
309,038.58 pta
308,165.06 pta
307,282.80 pta
306,391.71 pta
305,491.72 pta
304,582.73 pta
303,664.65 pta
302,737.38 pta
301,800.85 pta
300,854.94 pta
299,899.58 pta
298,934.67 pta
297,960.11 pta
296,975.80 pta
295,981.65 pta
294,977.55 pta
293,963.42 pta
292,939.14 pta
291,904.62 pta
290,859.76 pta
289,804.45 pta
288,738.58 pta
287,662.06 pta
286,574.77 pta
285,476.60 pta
284,367.46 pta
283,247.22 pta
282,115.79 pta
280,973.03 pta
279,818.85 pta
278,653.13 pta
277,475.75 pta
276,286.60 pta
275,085.56 pta
273,872.50 pta
272,647.32 pta
271,409.88 pta
270,160.07 pta
268,897.76 pta
267,622.83 pta
266,335.15 pta
265,034.59 pta
263,721.02 pta
262,394.32 pta
261,054.36 pta

12
12
12
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
13
13
14
14
14
14
14
14
14
14
14
14
14
14
15
15
15
15
15
15
15
15
15
15
15
15
16
16
16
16
16
16
16
16

133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188

3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91

2,610.54
2,597.01
2,583.34
2,569.54
2,555.59
2,541.51
2,527.28
2,512.92
2,498.41
2,483.75
2,468.95
2,454.00
2,438.90
2,423.65
2,408.25
2,392.69
2,376.98
2,361.11
2,345.08
2,328.90
2,312.55
2,296.03
2,279.35
2,262.51
2,245.49
2,228.31
2,210.95
2,193.42
2,175.72
2,157.84
2,139.78
2,121.54
2,103.11
2,084.50
2,065.71
2,046.73
2,027.56
2,008.19
1,988.63
1,968.88
1,948.93
1,928.78
1,908.43
1,887.88
1,867.12
1,846.15
1,824.97
1,803.58
1,781.98
1,760.16
1,738.12
1,715.86
1,693.38
1,670.68
1,647.74
1,624.58

1,353.37
1,366.90
1,380.57
1,394.37
1,408.32
1,422.40
1,436.63
1,450.99
1,465.50
1,480.16
1,494.96
1,509.91
1,525.01
1,540.26
1,555.66
1,571.22
1,586.93
1,602.80
1,618.83
1,635.01
1,651.36
1,667.88
1,684.56
1,701.40
1,718.42
1,735.60
1,752.96
1,770.49
1,788.19
1,806.07
1,824.13
1,842.37
1,860.80
1,879.41
1,898.20
1,917.18
1,936.35
1,955.72
1,975.28
1,995.03
2,014.98
2,035.13
2,055.48
2,076.03
2,096.79
2,117.76
2,138.94
2,160.33
2,181.93
2,203.75
2,225.79
2,248.05
2,270.53
2,293.23
2,316.17
2,339.33

259,700.99 pta
258,334.09 pta
256,953.52 pta
255,559.15 pta
254,150.83 pta
252,728.43 pta
251,291.80 pta
249,840.81 pta
248,375.31 pta
246,895.15 pta
245,400.19 pta
243,890.28 pta
242,365.27 pta
240,825.02 pta
239,269.36 pta
237,698.14 pta
236,111.21 pta
234,508.41 pta
232,889.59 pta
231,254.57 pta
229,603.21 pta
227,935.33 pta
226,250.78 pta
224,549.37 pta
222,830.96 pta
221,095.36 pta
219,342.40 pta
217,571.91 pta
215,783.72 pta
213,977.65 pta
212,153.52 pta
210,311.14 pta
208,450.34 pta
206,570.94 pta
204,672.74 pta
202,755.55 pta
200,819.20 pta
198,863.48 pta
196,888.20 pta
194,893.18 pta
192,878.20 pta
190,843.07 pta
188,787.59 pta
186,711.56 pta
184,614.76 pta
182,497.00 pta
180,358.06 pta
178,197.73 pta
176,015.80 pta
173,812.05 pta
171,586.26 pta
169,338.21 pta
167,067.68 pta
164,774.45 pta
162,458.28 pta
160,118.95 pta

16
16
16
16
17
17
17
17
17
17
17
17
17
17
17
17
18
18
18
18
18
18
18
18
18
18
18
18
19
19
19
19
19
19
19
19
19
19
19
19
20
20
20
20
20
20
20
20
20
20
20
20

189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91

1,601.19
1,577.56
1,553.70
1,529.60
1,505.25
1,480.67
1,455.83
1,430.75
1,405.42
1,379.84
1,354.00
1,327.90
1,301.54
1,274.91
1,248.02
1,220.86
1,193.43
1,165.73
1,137.75
1,109.49
1,080.94
1,052.11
1,022.99
993.59
963.88
933.88
903.58
872.98
842.07
810.85
779.32
747.47
715.31
682.82
650.01
616.87
583.40
549.60
515.46
480.97
446.14
410.96
375.43
339.55
303.31
266.70
229.73
192.39
154.67
116.58
78.10
39.25

2,362.72
2,386.35
2,410.21
2,434.31
2,458.66
2,483.24
2,508.08
2,533.16
2,558.49
2,584.07
2,609.91
2,636.01
2,662.37
2,689.00
2,715.89
2,743.05
2,770.48
2,798.18
2,826.16
2,854.42
2,882.97
2,911.80
2,940.92
2,970.32
3,000.03
3,030.03
3,060.33
3,090.93
3,121.84
3,153.06
3,184.59
3,216.44
3,248.60
3,281.09
3,313.90
3,347.04
3,380.51
3,414.31
3,448.45
3,482.94
3,517.77
3,552.95
3,588.48
3,624.36
3,660.60
3,697.21
3,734.18
3,771.52
3,809.24
3,847.33
3,885.81
3,924.66

157,756.23 pta
155,369.89 pta
152,959.67 pta
150,525.36 pta
148,066.70 pta
145,583.46 pta
143,075.39 pta
140,542.23 pta
137,983.74 pta
135,399.67 pta
132,789.76 pta
130,153.74 pta
127,491.37 pta
124,802.37 pta
122,086.49 pta
119,343.44 pta
116,572.97 pta
113,774.79 pta
110,948.62 pta
108,094.20 pta
105,211.23 pta
102,299.43 pta
99,358.52 pta
96,388.19 pta
93,388.17 pta
90,358.14 pta
87,297.81 pta
84,206.88 pta
81,085.04 pta
77,931.98 pta
74,747.39 pta
71,530.95 pta
68,282.35 pta
65,001.26 pta
61,687.36 pta
58,340.33 pta
54,959.82 pta
51,545.51 pta
48,097.05 pta
44,614.12 pta
41,096.35 pta
37,543.40 pta
33,954.92 pta
30,330.56 pta
26,669.96 pta
22,972.75 pta
19,238.57 pta
15,467.04 pta
11,657.80 pta
7,810.47 pta
3,924.66 pta
0.00 pta

s en la cuota mensual. Para otros clculos visite www.hipotecasyeuribor.com

Adelanto
-