1.

Datos de la Hipoteca
Datos de la hipoteca (Cmbialos por los tuyos)
Capital
119,000.00
Plazo
26 aos
Tipo inters
4.75% Anual
Resultados iniciales:
Inters mensual:
Cuota:
Numero de Cuotas:

0.3958%
664.89
312

2. Amortizacin Parcial (Reduciendo tiempo)

Datos amortizacin (Cmbialos por los tuyos)
Cantidad amortizar:
0
En el ao:
5
En el mes:
1
Resultados despus:
Cuotas resultantes
312
Se ahorra:
0 Aos
y
0 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
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89

Interes
471.04
470.27
469.50
468.73
467.95
467.17
466.39
465.61
464.82
464.03
463.23
462.43
461.63
460.83
460.02
459.21
458.39
457.58
456.76
455.93
455.10
454.27
453.44

Amortizacion
193.84
194.61
195.38
196.15
196.93
197.71
198.49
199.28
200.07
200.86
201.65
202.45
203.25
204.06
204.87
205.68
206.49
207.31
208.13
208.95
209.78
210.61
211.44

Capital Pendiente
119,000.00
118,806.16 pta
118,611.55 pta
118,416.16 pta
118,220.01 pta
118,023.08 pta
117,825.37 pta
117,626.87 pta
117,427.59 pta
117,227.53 pta
117,026.67 pta
116,825.01 pta
116,622.56 pta
116,419.30 pta
116,215.25 pta
116,010.38 pta
115,804.70 pta
115,598.21 pta
115,390.90 pta
115,182.77 pta
114,973.82 pta
114,764.04 pta
114,553.42 pta
114,341.98 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

664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89

452.60
451.76
450.92
450.07
449.22
448.37
447.51
446.65
445.79
444.92
444.05
443.18
442.30
441.42
440.53
439.64
438.75
437.86
436.96
436.06
435.15
434.24
433.33
432.41
431.49
430.57
429.64
428.71
427.77
426.84
425.89
424.95
424.00
423.04
422.09
421.13
420.16
419.19
418.22
417.24
416.26
415.28
414.29
413.30
412.30
411.30
410.30
409.29
408.28
407.26
406.24
405.22
404.19
403.16
402.13
401.08

212.28
213.12
213.97
214.81
215.66
216.52
217.37
218.23
219.10
219.97
220.84
221.71
222.59
223.47
224.35
225.24
226.13
227.03
227.93
228.83
229.73
230.64
231.56
232.47
233.39
234.32
235.25
236.18
237.11
238.05
238.99
239.94
240.89
241.84
242.80
243.76
244.72
245.69
246.67
247.64
248.62
249.61
250.59
251.59
252.58
253.58
254.59
255.59
256.61
257.62
258.64
259.66
260.69
261.72
262.76
263.80

114,129.70 pta
113,916.58 pta
113,702.61 pta
113,487.80 pta
113,272.13 pta
113,055.62 pta
112,838.24 pta
112,620.01 pta
112,400.91 pta
112,180.95 pta
111,960.11 pta
111,738.40 pta
111,515.81 pta
111,292.34 pta
111,067.99 pta
110,842.75 pta
110,616.62 pta
110,389.59 pta
110,161.66 pta
109,932.83 pta
109,703.10 pta
109,472.46 pta
109,240.90 pta
109,008.42 pta
108,775.03 pta
108,540.71 pta
108,305.47 pta
108,069.29 pta
107,832.18 pta
107,594.13 pta
107,355.14 pta
107,115.20 pta
106,874.31 pta
106,632.47 pta
106,389.67 pta
106,145.91 pta
105,901.19 pta
105,655.50 pta
105,408.83 pta
105,161.19 pta
104,912.57 pta
104,662.96 pta
104,412.36 pta
104,160.78 pta
103,908.20 pta
103,654.61 pta
103,400.03 pta
103,144.43 pta
102,887.83 pta
102,630.21 pta
102,371.57 pta
102,111.90 pta
101,851.21 pta
101,589.48 pta
101,326.72 pta
101,062.92 pta

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
12
12
12

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
133
134
135

664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89

400.04
398.99
397.94
396.88
395.82
394.76
393.69
392.61
391.54
390.45
389.37
388.28
387.18
386.08
384.98
383.87
382.76
381.64
380.52
379.40
378.27
377.13
375.99
374.85
373.70
372.55
371.39
370.23
369.06
367.89
366.72
365.54
364.35
363.16
361.97
360.77
359.56
358.36
357.14
355.92
354.70
353.47
352.24
351.00
349.76
348.51
347.26
346.00
344.74
343.47
342.20
340.93
339.64
338.36
337.06
335.77

264.84
265.89
266.95
268.00
269.06
270.13
271.20
272.27
273.35
274.43
275.52
276.61
277.70
278.80
279.91
281.01
282.13
283.24
284.36
285.49
286.62
287.75
288.89
290.04
291.18
292.34
293.49
294.66
295.82
296.99
298.17
299.35
300.53
301.72
302.92
304.12
305.32
306.53
307.74
308.96
310.18
311.41
312.64
313.88
315.12
316.37
317.62
318.88
320.14
321.41
322.68
323.96
325.24
326.53
327.82
329.12

100,798.08 pta
100,532.19 pta
100,265.24 pta
99,997.24 pta
99,728.17 pta
99,458.05 pta
99,186.85 pta
98,914.58 pta
98,641.23 pta
98,366.80 pta
98,091.28 pta
97,814.68 pta
97,536.97 pta
97,258.17 pta
96,978.27 pta
96,697.25 pta
96,415.13 pta
96,131.88 pta
95,847.52 pta
95,562.03 pta
95,275.41 pta
94,987.66 pta
94,698.77 pta
94,408.73 pta
94,117.55 pta
93,825.21 pta
93,531.72 pta
93,237.06 pta
92,941.24 pta
92,644.25 pta
92,346.08 pta
92,046.73 pta
91,746.19 pta
91,444.47 pta
91,141.55 pta
90,837.44 pta
90,532.12 pta
90,225.59 pta
89,917.84 pta
89,608.88 pta
89,298.70 pta
88,987.29 pta
88,674.64 pta
88,360.76 pta
88,045.64 pta
87,729.27 pta
87,411.64 pta
87,092.76 pta
86,772.62 pta
86,451.21 pta
86,128.53 pta
85,804.56 pta
85,479.32 pta
85,152.79 pta
84,824.97 pta
84,495.85 pta

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
16
16
16

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
189
190
191

664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89

334.46
333.15
331.84
330.52
329.20
327.87
326.54
325.20
323.85
322.50
321.15
319.79
318.42
317.05
315.67
314.29
312.90
311.51
310.11
308.71
307.30
305.88
304.46
303.03
301.60
300.16
298.72
297.27
295.82
294.35
292.89
291.42
289.94
288.45
286.96
285.47
283.96
282.46
280.94
279.42
277.90
276.37
274.83
273.28
271.73
270.18
268.62
267.05
265.47
263.89
262.30
260.71
259.11
257.50
255.89
254.27

330.42
331.73
333.04
334.36
335.69
337.01
338.35
339.69
341.03
342.38
343.74
345.10
346.46
347.84
349.21
350.59
351.98
353.38
354.77
356.18
357.59
359.00
360.43
361.85
363.28
364.72
366.17
367.62
369.07
370.53
372.00
373.47
374.95
376.43
377.92
379.42
380.92
382.43
383.94
385.46
386.99
388.52
390.06
391.60
393.15
394.71
396.27
397.84
399.41
400.99
402.58
404.18
405.78
407.38
408.99
410.61

84,165.43 pta
83,833.70 pta
83,500.65 pta
83,166.29 pta
82,830.61 pta
82,493.59 pta
82,155.24 pta
81,815.56 pta
81,474.52 pta
81,132.14 pta
80,788.40 pta
80,443.31 pta
80,096.84 pta
79,749.01 pta
79,399.79 pta
79,049.20 pta
78,697.22 pta
78,343.84 pta
77,989.07 pta
77,632.89 pta
77,275.30 pta
76,916.30 pta
76,555.87 pta
76,194.02 pta
75,830.73 pta
75,466.01 pta
75,099.85 pta
74,732.23 pta
74,363.16 pta
73,992.63 pta
73,620.63 pta
73,247.16 pta
72,872.21 pta
72,495.78 pta
72,117.86 pta
71,738.44 pta
71,357.52 pta
70,975.09 pta
70,591.15 pta
70,205.68 pta
69,818.70 pta
69,430.18 pta
69,040.12 pta
68,648.52 pta
68,255.36 pta
67,860.66 pta
67,464.39 pta
67,066.55 pta
66,667.13 pta
66,266.14 pta
65,863.56 pta
65,459.38 pta
65,053.61 pta
64,646.22 pta
64,237.23 pta
63,826.62 pta

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
21
21
21
21
21
21
21

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
241
242
243
244
245
246
247

664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89

252.65
251.02
249.38
247.73
246.08
244.42
242.76
241.09
239.41
237.73
236.04
234.34
232.63
230.92
229.20
227.48
225.75
224.01
222.27
220.51
218.75
216.99
215.22
213.44
211.65
209.85
208.05
206.25
204.43
202.61
200.78
198.94
197.10
195.24
193.39
191.52
189.65
187.76
185.88
183.98
182.08
180.16
178.25
176.32
174.39
172.44
170.49
168.54
166.57
164.60
162.62
160.63
158.64
156.63
154.62
152.60

412.24
413.87
415.51
417.15
418.80
420.46
422.13
423.80
425.47
427.16
428.85
430.55
432.25
433.96
435.68
437.41
439.14
440.87
442.62
444.37
446.13
447.90
449.67
451.45
453.24
455.03
456.83
458.64
460.46
462.28
464.11
465.95
467.79
469.64
471.50
473.37
475.24
477.12
479.01
480.91
482.81
484.72
486.64
488.57
490.50
492.44
494.39
496.35
498.31
500.28
502.27
504.25
506.25
508.25
510.26
512.28

63,414.38 pta
63,000.51 pta
62,585.00 pta
62,167.85 pta
61,749.04 pta
61,328.58 pta
60,906.45 pta
60,482.66 pta
60,057.18 pta
59,630.02 pta
59,201.17 pta
58,770.63 pta
58,338.37 pta
57,904.41 pta
57,468.73 pta
57,031.33 pta
56,592.19 pta
56,151.31 pta
55,708.69 pta
55,264.32 pta
54,818.19 pta
54,370.29 pta
53,920.63 pta
53,469.18 pta
53,015.94 pta
52,560.91 pta
52,104.08 pta
51,645.44 pta
51,184.98 pta
50,722.70 pta
50,258.59 pta
49,792.65 pta
49,324.86 pta
48,855.22 pta
48,383.72 pta
47,910.35 pta
47,435.11 pta
46,957.99 pta
46,478.98 pta
45,998.07 pta
45,515.26 pta
45,030.54 pta
44,543.90 pta
44,055.34 pta
43,564.84 pta
43,072.40 pta
42,578.01 pta
42,081.66 pta
41,583.35 pta
41,083.06 pta
40,580.80 pta
40,076.54 pta
39,570.29 pta
39,062.04 pta
38,551.78 pta
38,039.49 pta

21
21
21
21
21
22
22
22
22
22
22
22
22
22
22
22
22
23
23
23
23
23
23
23
23
23
23
23
23
24
24
24
24
24
24
24
24
24
24
24
24
25
25
25
25
25
25
25
25
25
25
25
25
26
26
26

248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303

664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89

150.57
148.54
146.49
144.44
142.38
140.31
138.24
136.15
134.06
131.96
129.85
127.73
125.60
123.47
121.33
119.17
117.01
114.85
112.67
110.48
108.29
106.09
103.87
101.65
99.42
97.18
94.94
92.68
90.42
88.14
85.86
83.57
81.27
78.96
76.64
74.31
71.97
69.62
67.27
64.90
62.53
60.14
57.75
55.35
52.93
50.51
48.08
45.64
43.19
40.73
38.25
35.77
33.28
30.78
28.27
25.75

514.31
516.35
518.39
520.44
522.50
524.57
526.65
528.73
530.83
532.93
535.04
537.16
539.28
541.42
543.56
545.71
547.87
550.04
552.22
554.40
556.60
558.80
561.01
563.23
565.46
567.70
569.95
572.20
574.47
576.74
579.03
581.32
583.62
585.93
588.25
590.58
592.91
595.26
597.62
599.98
602.36
604.74
607.14
609.54
611.95
614.37
616.81
619.25
621.70
624.16
626.63
629.11
631.60
634.10
636.61
639.13

37,525.18 pta
37,008.83 pta
36,490.44 pta
35,969.99 pta
35,447.49 pta
34,922.92 pta
34,396.27 pta
33,867.54 pta
33,336.71 pta
32,803.78 pta
32,268.74 pta
31,731.59 pta
31,192.31 pta
30,650.89 pta
30,107.33 pta
29,561.62 pta
29,013.75 pta
28,463.71 pta
27,911.50 pta
27,357.09 pta
26,800.50 pta
26,241.70 pta
25,680.68 pta
25,117.45 pta
24,551.99 pta
23,984.29 pta
23,414.34 pta
22,842.14 pta
22,267.67 pta
21,690.93 pta
21,111.90 pta
20,530.58 pta
19,946.96 pta
19,361.04 pta
18,772.79 pta
18,182.21 pta
17,589.30 pta
16,994.04 pta
16,396.42 pta
15,796.44 pta
15,194.08 pta
14,589.34 pta
13,982.20 pta
13,372.66 pta
12,760.71 pta
12,146.33 pta
11,529.53 pta
10,910.28 pta
10,288.58 pta
9,664.42 pta
9,037.79 pta
8,408.68 pta
7,777.08 pta
7,142.98 pta
6,506.37 pta
5,867.24 pta

26
26
26
26
26
26
26
26
26

304
305
306
307
308
309
310
311
312

664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89
664.89

23.22
20.68
18.13
15.57
13.00
10.42
7.83
5.23
2.62

641.66
644.20
646.75
649.31
651.88
654.46
657.05
659.65
662.26

5,225.57 pta
4,581.37 pta
3,934.62 pta
3,285.31 pta
2,633.43 pta
1,978.97 pta
1,321.92 pta
662.26 pta
0.00 pta

Reduciendo tiempo)

Adelanto
-