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
###########
Plazo
4.25 aos
Tipo inters
20% Anual
Resultados iniciales:
Inters mensual:
1.6793%
Cuota:
289,730.46
Numero de Cuotas:
51

2. Amortizacin Parcial
Datosamortizacin (Cmbielos por los suyos)
Cantidad amortizar:
5000000
En el ao:
1
En el mes:
1
Resultados despus:
Cuota posterior:
141,149.76

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
289,730.46
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76

Inters

Amortizacin

165,814.07
79,766.86
78,736.04
77,687.91
76,622.18
75,538.55
74,436.72
73,316.40
72,177.25
71,018.98
69,841.26
68,643.76
67,426.14
66,188.09
64,929.24
63,649.24
62,347.76
61,024.42
59,678.85
58,310.69

5,123,916.40
61,382.90
62,413.72
63,461.85
64,527.58
65,611.21
66,713.03
67,833.36
68,972.50
70,130.78
71,308.50
72,506.00
73,723.61
74,961.67
76,220.52
77,500.51
78,802.00
80,125.34
81,470.90
82,839.07

Capital Pendiente
9,873,852.00
4,749,935.60 pta
4,688,552.70 pta
4,626,138.98 pta
4,562,677.13 pta
4,498,149.55 pta
4,432,538.34 pta
4,365,825.31 pta
4,297,991.95 pta
4,229,019.45 pta
4,158,888.67 pta
4,087,580.17 pta
4,015,074.17 pta
3,941,350.56 pta
3,866,388.88 pta
3,790,168.36 pta
3,712,667.85 pta
3,633,865.85 pta
3,553,740.51 pta
3,472,269.61 pta
3,389,430.54 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

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

141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76
141,149.76

56,919.55
55,505.06
54,066.80
52,604.40
51,117.43
49,605.50
48,068.17
46,505.03
44,915.64
43,299.55
41,656.33
39,985.51
38,286.64
36,559.23
34,802.81
33,016.90
31,201.00
29,354.60
27,477.20
25,568.27
23,627.28
21,653.70
19,646.97
17,606.54
15,531.85
13,422.32
11,277.36
9,096.38
6,878.77
4,623.93
2,331.21

84,230.20
85,644.70
87,082.95
88,545.36
90,032.32
91,544.26
93,081.59
94,644.73
96,234.12
97,850.20
99,493.43
101,164.25
102,863.12
104,590.53
106,346.94
108,132.85
109,948.76
111,795.15
113,672.56
115,581.49
117,522.48
119,496.06
121,502.79
123,543.22
125,617.91
127,727.44
129,872.40
132,053.38
134,270.98
136,525.83
138,818.54

3,305,200.34 pta
3,219,555.64 pta
3,132,472.68 pta
3,043,927.32 pta
2,953,895.00 pta
2,862,350.74 pta
2,769,269.15 pta
2,674,624.42 pta
2,578,390.30 pta
2,480,540.10 pta
2,381,046.67 pta
2,279,882.42 pta
2,177,019.30 pta
2,072,428.77 pta
1,966,081.83 pta
1,857,948.98 pta
1,748,000.22 pta
1,636,205.07 pta
1,522,532.51 pta
1,406,951.03 pta
1,289,428.55 pta
1,169,932.49 pta
1,048,429.70 pta
924,886.48 pta
799,268.58 pta
671,541.14 pta
541,668.74 pta
409,615.36 pta
275,344.37 pta
138,818.54 pta
0.00 pta

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

Adelanto
-
5,000,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-