Vous êtes sur la page 1sur 8

TABLA DE AMORTIZACION

Prestamo Hipotecario 90,000,000.00 €


Interes Mensuales 11.50% 0.96%
Periodos Mensuales 180
Cuota Fija 1,051,370.83 €

Nº de Periodos Saldo Inicial Cuota Fija Intereses


0
1 90,000,000.00 € 1,051,370.83 € 862,500.00 €
2 89,811,129.17 € 1,051,370.83 € 860,689.99 €
3 89,620,448.33 € 1,051,370.83 € 858,862.63 €
4 89,427,940.13 € 1,051,370.83 € 857,017.76 €
5 89,233,587.06 € 1,051,370.83 € 855,155.21 €
6 89,037,371.44 € 1,051,370.83 € 853,274.81 €
7 88,839,275.42 € 1,051,370.83 € 851,376.39 €
8 88,639,280.98 € 1,051,370.83 € 849,459.78 €
9 88,437,369.93 € 1,051,370.83 € 847,524.80 €
10 88,233,523.90 € 1,051,370.83 € 845,571.27 €
11 88,027,724.34 € 1,051,370.83 € 843,599.02 €
12 87,819,952.53 € 1,051,370.83 € 841,607.88 €
13 87,610,189.58 € 1,051,370.83 € 839,597.65 €
14 87,398,416.41 € 1,051,370.83 € 837,568.16 €
15 87,184,613.73 € 1,051,370.83 € 835,519.21 €
16 86,968,762.12 € 1,051,370.83 € 833,450.64 €
17 86,750,841.93 € 1,051,370.83 € 831,362.24 €
18 86,530,833.33 € 1,051,370.83 € 829,253.82 €
19 86,308,716.32 € 1,051,370.83 € 827,125.20 €
20 86,084,470.69 € 1,051,370.83 € 824,976.18 €
21 85,858,076.04 € 1,051,370.83 € 822,806.56 €
22 85,629,511.78 € 1,051,370.83 € 820,616.15 €
23 85,398,757.10 € 1,051,370.83 € 818,404.76 €
24 85,165,791.03 € 1,051,370.83 € 816,172.16 €
25 84,930,592.36 € 1,051,370.83 € 813,918.18 €
26 84,693,139.71 € 1,051,370.83 € 811,642.59 €
27 84,453,411.47 € 1,051,370.83 € 809,345.19 €
28 84,211,385.83 € 1,051,370.83 € 807,025.78 €
29 83,967,040.79 € 1,051,370.83 € 804,684.14 €
30 83,720,354.10 € 1,051,370.83 € 802,320.06 €
31 83,471,303.33 € 1,051,370.83 € 799,933.32 €
32 83,219,865.82 € 1,051,370.83 € 797,523.71 €
33 82,966,018.71 € 1,051,370.83 € 795,091.01 €
34 82,709,738.89 € 1,051,370.83 € 792,635.00 €
35 82,451,003.06 € 1,051,370.83 € 790,155.45 €
36 82,189,787.68 € 1,051,370.83 € 787,652.13 €
37 81,926,068.98 € 1,051,370.83 € 785,124.83 €
38 81,659,822.98 € 1,051,370.83 € 782,573.30 €
39 81,391,025.46 € 1,051,370.83 € 779,997.33 €
40 81,119,651.95 € 1,051,370.83 € 777,396.66 €
41 80,845,677.79 € 1,051,370.83 € 774,771.08 €
42 80,569,078.04 € 1,051,370.83 € 772,120.33 €
43 80,289,827.54 € 1,051,370.83 € 769,444.18 €
44 80,007,900.89 € 1,051,370.83 € 766,742.38 €
45 79,723,272.45 € 1,051,370.83 € 764,014.69 €
46 79,435,916.31 € 1,051,370.83 € 761,260.86 €
47 79,145,806.35 € 1,051,370.83 € 758,480.64 €
48 78,852,916.17 € 1,051,370.83 € 755,673.78 €
49 78,557,219.12 € 1,051,370.83 € 752,840.02 €
50 78,258,688.30 € 1,051,370.83 € 749,979.10 €
51 77,957,296.57 € 1,051,370.83 € 747,090.76 €
52 77,653,016.50 € 1,051,370.83 € 744,174.74 €
53 77,345,820.41 € 1,051,370.83 € 741,230.78 €
54 77,035,680.36 € 1,051,370.83 € 738,258.60 €
55 76,722,568.14 € 1,051,370.83 € 735,257.94 €
56 76,406,455.25 € 1,051,370.83 € 732,228.53 €
57 76,087,312.95 € 1,051,370.83 € 729,170.08 €
58 75,765,112.21 € 1,051,370.83 € 726,082.33 €
59 75,439,823.70 € 1,051,370.83 € 722,964.98 €
60 75,111,417.85 € 1,051,370.83 € 719,817.75 €
61 74,779,864.78 € 1,051,370.83 € 716,640.37 €
62 74,445,134.32 € 1,051,370.83 € 713,432.54 €
63 74,107,196.03 € 1,051,370.83 € 710,193.96 €
64 73,766,019.16 € 1,051,370.83 € 706,924.35 €
65 73,421,572.68 € 1,051,370.83 € 703,623.40 €
66 73,073,825.26 € 1,051,370.83 € 700,290.83 €
67 72,722,745.26 € 1,051,370.83 € 696,926.31 €
68 72,368,300.73 € 1,051,370.83 € 693,529.55 €
69 72,010,459.45 € 1,051,370.83 € 690,100.24 €
70 71,649,188.86 € 1,051,370.83 € 686,638.06 €
71 71,284,456.09 € 1,051,370.83 € 683,142.70 €
72 70,916,227.97 € 1,051,370.83 € 679,613.85 €
73 70,544,470.99 € 1,051,370.83 € 676,051.18 €
74 70,169,151.34 € 1,051,370.83 € 672,454.37 €
75 69,790,234.88 € 1,051,370.83 € 668,823.08 €
76 69,407,687.14 € 1,051,370.83 € 665,157.00 €
77 69,021,473.31 € 1,051,370.83 € 661,455.79 €
78 68,631,558.27 € 1,051,370.83 € 657,719.10 €
79 68,237,906.54 € 1,051,370.83 € 653,946.60 €
80 67,840,482.31 € 1,051,370.83 € 650,137.96 €
81 67,439,249.44 € 1,051,370.83 € 646,292.81 €
82 67,034,171.42 € 1,051,370.83 € 642,410.81 €
83 66,625,211.40 € 1,051,370.83 € 638,491.61 €
84 66,212,332.18 € 1,051,370.83 € 634,534.85 €
85 65,795,496.20 € 1,051,370.83 € 630,540.17 €
86 65,374,665.54 € 1,051,370.83 € 626,507.21 €
87 64,949,801.92 € 1,051,370.83 € 622,435.60 €
88 64,520,866.70 € 1,051,370.83 € 618,324.97 €
89 64,087,820.84 € 1,051,370.83 € 614,174.95 €
90 63,650,624.96 € 1,051,370.83 € 609,985.16 €
91 63,209,239.29 € 1,051,370.83 € 605,755.21 €
92 62,763,623.67 € 1,051,370.83 € 601,484.73 €
93 62,313,737.57 € 1,051,370.83 € 597,173.32 €
94 61,859,540.06 € 1,051,370.83 € 592,820.59 €
95 61,400,989.82 € 1,051,370.83 € 588,426.15 €
96 60,938,045.14 € 1,051,370.83 € 583,989.60 €
97 60,470,663.91 € 1,051,370.83 € 579,510.53 €
98 59,998,803.61 € 1,051,370.83 € 574,988.53 €
99 59,522,421.32 € 1,051,370.83 € 570,423.20 €
100 59,041,473.70 € 1,051,370.83 € 565,814.12 €
101 58,555,916.99 € 1,051,370.83 € 561,160.87 €
102 58,065,707.03 € 1,051,370.83 € 556,463.03 €
103 57,570,799.23 € 1,051,370.83 € 551,720.16 €
104 57,071,148.56 € 1,051,370.83 € 546,931.84 €
105 56,566,709.57 € 1,051,370.83 € 542,097.63 €
106 56,057,436.37 € 1,051,370.83 € 537,217.10 €
107 55,543,282.64 € 1,051,370.83 € 532,289.79 €
108 55,024,201.61 € 1,051,370.83 € 527,315.27 €
109 54,500,146.04 € 1,051,370.83 € 522,293.07 €
110 53,971,068.28 € 1,051,370.83 € 517,222.74 €
111 53,436,920.19 € 1,051,370.83 € 512,103.82 €
112 52,897,653.18 € 1,051,370.83 € 506,935.84 €
113 52,353,218.19 € 1,051,370.83 € 501,718.34 €
114 51,803,565.71 € 1,051,370.83 € 496,450.84 €
115 51,248,645.72 € 1,051,370.83 € 491,132.85 €
116 50,688,407.74 € 1,051,370.83 € 485,763.91 €
117 50,122,800.82 € 1,051,370.83 € 480,343.51 €
118 49,551,773.50 € 1,051,370.83 € 474,871.16 €
119 48,975,273.83 € 1,051,370.83 € 469,346.37 €
120 48,393,249.38 € 1,051,370.83 € 463,768.64 €
121 47,805,647.19 € 1,051,370.83 € 458,137.45 €
122 47,212,413.81 € 1,051,370.83 € 452,452.30 €
123 46,613,495.28 € 1,051,370.83 € 446,712.66 €
124 46,008,837.12 € 1,051,370.83 € 440,918.02 €
125 45,398,384.31 € 1,051,370.83 € 435,067.85 €
126 44,782,081.33 € 1,051,370.83 € 429,161.61 €
127 44,159,872.11 € 1,051,370.83 € 423,198.77 €
128 43,531,700.06 € 1,051,370.83 € 417,178.79 €
129 42,897,508.02 € 1,051,370.83 € 411,101.12 €
130 42,257,238.31 € 1,051,370.83 € 404,965.20 €
131 41,610,832.68 € 1,051,370.83 € 398,770.48 €
132 40,958,232.34 € 1,051,370.83 € 392,516.39 €
133 40,299,377.90 € 1,051,370.83 € 386,202.37 €
134 39,634,209.44 € 1,051,370.83 € 379,827.84 €
135 38,962,666.45 € 1,051,370.83 € 373,392.22 €
136 38,284,687.84 € 1,051,370.83 € 366,894.93 €
137 37,600,211.94 € 1,051,370.83 € 360,335.36 €
138 36,909,176.48 € 1,051,370.83 € 353,712.94 €
139 36,211,518.59 € 1,051,370.83 € 347,027.05 €
140 35,507,174.81 € 1,051,370.83 € 340,277.09 €
141 34,796,081.08 € 1,051,370.83 € 333,462.44 €
142 34,078,172.69 € 1,051,370.83 € 326,582.49 €
143 33,353,384.35 € 1,051,370.83 € 319,636.60 €
144 32,621,650.12 € 1,051,370.83 € 312,624.15 €
145 31,882,903.44 € 1,051,370.83 € 305,544.49 €
146 31,137,077.10 € 1,051,370.83 € 298,396.99 €
147 30,384,103.26 € 1,051,370.83 € 291,180.99 €
148 29,623,913.42 € 1,051,370.83 € 283,895.84 €
149 28,856,438.43 € 1,051,370.83 € 276,540.87 €
150 28,081,608.47 € 1,051,370.83 € 269,115.41 €
151 27,299,353.06 € 1,051,370.83 € 261,618.80 €
152 26,509,601.03 € 1,051,370.83 € 254,050.34 €
153 25,712,280.54 € 1,051,370.83 € 246,409.36 €
154 24,907,319.07 € 1,051,370.83 € 238,695.14 €
155 24,094,643.38 € 1,051,370.83 € 230,907.00 €
156 23,274,179.55 € 1,051,370.83 € 223,044.22 €
157 22,445,852.94 € 1,051,370.83 € 215,106.09 €
158 21,609,588.20 € 1,051,370.83 € 207,091.89 €
159 20,765,309.26 € 1,051,370.83 € 199,000.88 €
160 19,912,939.31 € 1,051,370.83 € 190,832.34 €
161 19,052,400.82 € 1,051,370.83 € 182,585.51 €
162 18,183,615.50 € 1,051,370.83 € 174,259.65 €
163 17,306,504.32 € 1,051,370.83 € 165,854.00 €
164 16,420,987.49 € 1,051,370.83 € 157,367.80 €
165 15,526,984.46 € 1,051,370.83 € 148,800.27 €
166 14,624,413.89 € 1,051,370.83 € 140,150.63 €
167 13,713,193.70 € 1,051,370.83 € 131,418.11 €
168 12,793,240.98 € 1,051,370.83 € 122,601.89 €
169 11,864,472.04 € 1,051,370.83 € 113,701.19 €
170 10,926,802.40 € 1,051,370.83 € 104,715.19 €
171 9,980,146.76 € 1,051,370.83 € 95,643.07 €
172 9,024,419.01 € 1,051,370.83 € 86,484.02 €
173 8,059,532.19 € 1,051,370.83 € 77,237.18 €
174 7,085,398.55 € 1,051,370.83 € 67,901.74 €
175 6,101,929.45 € 1,051,370.83 € 58,476.82 €
176 5,109,035.45 € 1,051,370.83 € 48,961.59 €
177 4,106,626.21 € 1,051,370.83 € 39,355.17 €
178 3,094,610.55 € 1,051,370.83 € 29,656.68 €
179 2,072,896.41 € 1,051,370.83 € 19,865.26 €
180 1,041,390.83 € 1,051,370.83 € 9,980.00 €
N

Abono a Capital Saldo Final


90,000,000.00 €
188,870.83 € 89,811,129.17 €
190,680.84 € 89,620,448.33 €
192,508.20 € 89,427,940.13 €
194,353.07 € 89,233,587.06 €
196,215.62 € 89,037,371.44 €
198,096.02 € 88,839,275.42 €
199,994.44 € 88,639,280.98 €
201,911.05 € 88,437,369.93 €
203,846.03 € 88,233,523.90 €
205,799.56 € 88,027,724.34 €
207,771.80 € 87,819,952.53 €
209,762.95 € 87,610,189.58 €
211,773.18 € 87,398,416.41 €
213,802.67 € 87,184,613.73 €
215,851.61 € 86,968,762.12 €
217,920.19 € 86,750,841.93 €
220,008.59 € 86,530,833.33 €
222,117.01 € 86,308,716.32 €
224,245.63 € 86,084,470.69 €
226,394.65 € 85,858,076.04 €
228,564.27 € 85,629,511.78 €
230,754.67 € 85,398,757.10 €
232,966.07 € 85,165,791.03 €
235,198.66 € 84,930,592.36 €
237,452.65 € 84,693,139.71 €
239,728.24 € 84,453,411.47 €
242,025.64 € 84,211,385.83 €
244,345.05 € 83,967,040.79 €
246,686.69 € 83,720,354.10 €
249,050.77 € 83,471,303.33 €
251,437.51 € 83,219,865.82 €
253,847.11 € 82,966,018.71 €
256,279.82 € 82,709,738.89 €
258,735.83 € 82,451,003.06 €
261,215.38 € 82,189,787.68 €
263,718.70 € 81,926,068.98 €
266,246.00 € 81,659,822.98 €
268,797.53 € 81,391,025.46 €
271,373.50 € 81,119,651.95 €
273,974.16 € 80,845,677.79 €
276,599.75 € 80,569,078.04 €
279,250.50 € 80,289,827.54 €
281,926.65 € 80,007,900.89 €
284,628.45 € 79,723,272.45 €
287,356.13 € 79,435,916.31 €
290,109.96 € 79,145,806.35 €
292,890.18 € 78,852,916.17 €
295,697.05 € 78,557,219.12 €
298,530.81 € 78,258,688.30 €
301,391.73 € 77,957,296.57 €
304,280.07 € 77,653,016.50 €
307,196.09 € 77,345,820.41 €
310,140.05 € 77,035,680.36 €
313,112.23 € 76,722,568.14 €
316,112.88 € 76,406,455.25 €
319,142.30 € 76,087,312.95 €
322,200.75 € 75,765,112.21 €
325,288.50 € 75,439,823.70 €
328,405.85 € 75,111,417.85 €
331,553.07 € 74,779,864.78 €
334,730.46 € 74,445,134.32 €
337,938.29 € 74,107,196.03 €
341,176.87 € 73,766,019.16 €
344,446.48 € 73,421,572.68 €
347,747.42 € 73,073,825.26 €
351,080.00 € 72,722,745.26 €
354,444.52 € 72,368,300.73 €
357,841.28 € 72,010,459.45 €
361,270.59 € 71,649,188.86 €
364,732.77 € 71,284,456.09 €
368,228.12 € 70,916,227.97 €
371,756.98 € 70,544,470.99 €
375,319.65 € 70,169,151.34 €
378,916.46 € 69,790,234.88 €
382,547.74 € 69,407,687.14 €
386,213.83 € 69,021,473.31 €
389,915.04 € 68,631,558.27 €
393,651.73 € 68,237,906.54 €
397,424.22 € 67,840,482.31 €
401,232.87 € 67,439,249.44 €
405,078.02 € 67,034,171.42 €
408,960.02 € 66,625,211.40 €
412,879.22 € 66,212,332.18 €
416,835.98 € 65,795,496.20 €
420,830.66 € 65,374,665.54 €
424,863.62 € 64,949,801.92 €
428,935.23 € 64,520,866.70 €
433,045.86 € 64,087,820.84 €
437,195.88 € 63,650,624.96 €
441,385.67 € 63,209,239.29 €
445,615.62 € 62,763,623.67 €
449,886.10 € 62,313,737.57 €
454,197.51 € 61,859,540.06 €
458,550.24 € 61,400,989.82 €
462,944.68 € 60,938,045.14 €
467,381.23 € 60,470,663.91 €
471,860.30 € 59,998,803.61 €
476,382.29 € 59,522,421.32 €
480,947.62 € 59,041,473.70 €
485,556.71 € 58,555,916.99 €
490,209.96 € 58,065,707.03 €
494,907.80 € 57,570,799.23 €
499,650.67 € 57,071,148.56 €
504,438.99 € 56,566,709.57 €
509,273.20 € 56,057,436.37 €
514,153.73 € 55,543,282.64 €
519,081.04 € 55,024,201.61 €
524,055.56 € 54,500,146.04 €
529,077.76 € 53,971,068.28 €
534,148.09 € 53,436,920.19 €
539,267.01 € 52,897,653.18 €
544,434.99 € 52,353,218.19 €
549,652.49 € 51,803,565.71 €
554,919.99 € 51,248,645.72 €
560,237.97 € 50,688,407.74 €
565,606.92 € 50,122,800.82 €
571,027.32 € 49,551,773.50 €
576,499.67 € 48,975,273.83 €
582,024.45 € 48,393,249.38 €
587,602.19 € 47,805,647.19 €
593,233.38 € 47,212,413.81 €
598,918.53 € 46,613,495.28 €
604,658.17 € 46,008,837.12 €
610,452.81 € 45,398,384.31 €
616,302.98 € 44,782,081.33 €
622,209.22 € 44,159,872.11 €
628,172.05 € 43,531,700.06 €
634,192.04 € 42,897,508.02 €
640,269.71 € 42,257,238.31 €
646,405.63 € 41,610,832.68 €
652,600.35 € 40,958,232.34 €
658,854.44 € 40,299,377.90 €
665,168.46 € 39,634,209.44 €
671,542.99 € 38,962,666.45 €
677,978.61 € 38,284,687.84 €
684,475.90 € 37,600,211.94 €
691,035.46 € 36,909,176.48 €
697,657.89 € 36,211,518.59 €
704,343.78 € 35,507,174.81 €
711,093.74 € 34,796,081.08 €
717,908.39 € 34,078,172.69 €
724,788.34 € 33,353,384.35 €
731,734.23 € 32,621,650.12 €
738,746.68 € 31,882,903.44 €
745,826.34 € 31,137,077.10 €
752,973.84 € 30,384,103.26 €
760,189.84 € 29,623,913.42 €
767,474.99 € 28,856,438.43 €
774,829.96 € 28,081,608.47 €
782,255.41 € 27,299,353.06 €
789,752.03 € 26,509,601.03 €
797,320.49 € 25,712,280.54 €
804,961.47 € 24,907,319.07 €
812,675.69 € 24,094,643.38 €
820,463.83 € 23,274,179.55 €
828,326.61 € 22,445,852.94 €
836,264.74 € 21,609,588.20 €
844,278.94 € 20,765,309.26 €
852,369.95 € 19,912,939.31 €
860,538.49 € 19,052,400.82 €
868,785.32 € 18,183,615.50 €
877,111.18 € 17,306,504.32 €
885,516.83 € 16,420,987.49 €
894,003.03 € 15,526,984.46 €
902,570.56 € 14,624,413.89 €
911,220.20 € 13,713,193.70 €
919,952.72 € 12,793,240.98 €
928,768.94 € 11,864,472.04 €
937,669.64 € 10,926,802.40 €
946,655.64 € 9,980,146.76 €
955,727.76 € 9,024,419.01 €
964,886.81 € 8,059,532.19 €
974,133.65 € 7,085,398.55 €
983,469.09 € 6,101,929.45 €
992,894.00 € 5,109,035.45 €
1,002,409.24 € 4,106,626.21 €
1,012,015.66 € 3,094,610.55 €
1,021,714.14 € 2,072,896.41 €
1,031,505.57 € 1,041,390.83 €
1,041,390.83 € - 0.00 €