Está en la página 1de 30

HipotecasyEuribor.

com

Clculo de amortizacin parcial de una hipoteca, reduccin en tiempo. Para otros clculos visite www.hip

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:
Cuota:
Numero de Cuotas:

1.0000%
3,963.91
240

2. Amortizacin Parcial
Datos amortizacin (Cmbielos por los suyos)
Cantidad amortizar:
150000
En el ao:
1
En el mes:
6
Resultados despus:
Cuotas resultantes
81
Se ahorra:
13 Aos
y
3 Meses

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
2
21
2
22
2
23

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
3,963.91
3,963.91
3,963.91

Interes
3,600.00
3,596.36
3,592.69
3,588.97
3,585.22
3,581.44
2,077.61
2,058.75
2,039.70
2,020.46
2,001.02
1,981.39
1,961.57
1,941.54
1,921.32
1,900.89
1,880.26
1,859.43
1,838.38
1,817.13
1,795.66
1,773.98
1,752.08

Amortizacion
363.91
367.55
371.22
374.94
378.69
150,382.47
1,886.30
1,905.16
1,924.21
1,943.45
1,962.89
1,982.52
2,002.34
2,022.37
2,042.59
2,063.02
2,083.65
2,104.48
2,125.53
2,146.78
2,168.25
2,189.93
2,211.83

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
207,761.22 pta
205,874.92 pta
203,969.76 pta
202,045.55 pta
200,102.09 pta
198,139.20 pta
196,156.69 pta
194,154.34 pta
192,131.98 pta
190,089.39 pta
188,026.37 pta
185,942.72 pta
183,838.24 pta
181,712.71 pta
179,565.93 pta
177,397.68 pta
175,207.75 pta
172,995.91 pta

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
7
7
7

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
77
78
79

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

1,729.96
1,707.62
1,685.06
1,662.27
1,639.25
1,616.01
1,592.53
1,568.81
1,544.86
1,520.67
1,496.24
1,471.56
1,446.64
1,421.47
1,396.04
1,370.36
1,344.43
1,318.23
1,291.78
1,265.05
1,238.07
1,210.81
1,183.28
1,155.47
1,127.39
1,099.02
1,070.37
1,041.44
1,012.21
982.69
952.88
922.77
892.36
861.64
830.62
799.29
767.64
735.68
703.40
670.79
637.86
604.60
571.01
537.08
502.81
468.20
433.24
397.94
362.28
326.26
289.88
253.14
216.04
178.56
140.70
102.47

2,233.95
2,256.29
2,278.85
2,301.64
2,324.66
2,347.90
2,371.38
2,395.10
2,419.05
2,443.24
2,467.67
2,492.35
2,517.27
2,542.44
2,567.87
2,593.55
2,619.48
2,645.68
2,672.13
2,698.86
2,725.84
2,753.10
2,780.63
2,808.44
2,836.52
2,864.89
2,893.54
2,922.47
2,951.70
2,981.22
3,011.03
3,041.14
3,071.55
3,102.27
3,133.29
3,164.62
3,196.27
3,228.23
3,260.51
3,293.12
3,326.05
3,359.31
3,392.90
3,426.83
3,461.10
3,495.71
3,530.67
3,565.97
3,601.63
3,637.65
3,674.03
3,710.77
3,747.87
3,785.35
3,823.21
3,861.44

170,761.96 pta
168,505.67 pta
166,226.82 pta
163,925.18 pta
161,600.52 pta
159,252.61 pta
156,881.23 pta
154,486.13 pta
152,067.08 pta
149,623.84 pta
147,156.17 pta
144,663.82 pta
142,146.55 pta
139,604.11 pta
137,036.24 pta
134,442.69 pta
131,823.21 pta
129,177.53 pta
126,505.40 pta
123,806.54 pta
121,080.69 pta
118,327.59 pta
115,546.96 pta
112,738.52 pta
109,901.99 pta
107,037.10 pta
104,143.56 pta
101,221.09 pta
98,269.39 pta
95,288.17 pta
92,277.14 pta
89,236.01 pta
86,164.46 pta
83,062.19 pta
79,928.90 pta
76,764.28 pta
73,568.01 pta
70,339.78 pta
67,079.27 pta
63,786.15 pta
60,460.11 pta
57,100.80 pta
53,707.89 pta
50,281.06 pta
46,819.96 pta
43,324.25 pta
39,793.59 pta
36,227.61 pta
32,625.98 pta
28,988.33 pta
25,314.30 pta
21,603.53 pta
17,855.66 pta
14,070.31 pta
10,247.10 pta
6,385.66 pta

7
7

80
81

3,963.91
2,510.46

63.86
24.86

3,900.05
2,485.61

2,485.61 pta
0.00 pta

tiempo. Para otros clculos visite www.hipotecasyeuribor.com

Adelanto
-
-
-
-
-
-
150,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-