Salta al contenuto

Calcolatore Ammortamento Mutuo e Prestiti

Calcola le rate mensili, confronta piano alla francese e all'italiana, simula rimborsi anticipati ed esporta il piano in CSV.

Calcolatore ammortamento pronto

Calcolatore Ammortamento Mutuo e Prestiti

100% Locale

Calcola le rate mensili, confronta piano alla francese e all'italiana, simula rimborsi anticipati ed esporta il piano in CSV.

Parametri del Prestito

Imposta importo, tasso, durata e versamenti extra per calcolare il piano di estinzione.

%
Andamento Debito Residuo e Interessi
Grafico Interattivo

Totale Dovuto: €215.838,45

Totale Dovuto

Rata Mensile

€599,55

Capitale Restituito

€100.000,00

Interessi Totali

€115.838,45

Totale Dovuto

€215.838,45

Data di Estinzione

2056-08

Piano di Ammortamento

Dettaglio periodico di rate, capitale rimborsato, quota interessi e debito residuo.

MeseDataRataQuota CapitaleQuota InteressiDebito Residuo
12026-09€599,55€99,55€500,00€99.900,45
22026-10€599,55€100,05€499,50€99.800,40
32026-11€599,55€100,55€499,00€99.699,85
42026-12€599,55€101,05€498,50€99.598,80
52027-01€599,55€101,56€497,99€99.497,24
62027-02€599,55€102,06€497,49€99.395,18
72027-03€599,55€102,57€496,98€99.292,61
82027-04€599,55€103,09€496,46€99.189,52
92027-05€599,55€103,60€495,95€99.085,92
102027-06€599,55€104,12€495,43€98.981,80
112027-07€599,55€104,64€494,91€98.877,16
122027-08€599,55€105,16€494,39€98.772,00
132027-09€599,55€105,69€493,86€98.666,31
142027-10€599,55€106,22€493,33€98.560,09
152027-11€599,55€106,75€492,80€98.453,34
162027-12€599,55€107,28€492,27€98.346,06
172028-01€599,55€107,82€491,73€98.238,24
182028-02€599,55€108,36€491,19€98.129,88
192028-03€599,55€108,90€490,65€98.020,98
202028-04€599,55€109,45€490,10€97.911,53
212028-05€599,55€109,99€489,56€97.801,54
222028-06€599,55€110,54€489,01€97.691,00
232028-07€599,55€111,09€488,46€97.579,91
242028-08€599,55€111,65€487,90€97.468,26
252028-09€599,55€112,21€487,34€97.356,05
262028-10€599,55€112,77€486,78€97.243,28
272028-11€599,55€113,33€486,22€97.129,95
282028-12€599,55€113,90€485,65€97.016,05
292029-01€599,55€114,47€485,08€96.901,58
302029-02€599,55€115,04€484,51€96.786,54
312029-03€599,55€115,62€483,93€96.670,92
322029-04€599,55€116,20€483,35€96.554,72
332029-05€599,55€116,78€482,77€96.437,94
342029-06€599,55€117,36€482,19€96.320,58
352029-07€599,55€117,95€481,60€96.202,63
362029-08€599,55€118,54€481,01€96.084,09
372029-09€599,55€119,13€480,42€95.964,96
382029-10€599,55€119,73€479,82€95.845,23
392029-11€599,55€120,32€479,23€95.724,91
402029-12€599,55€120,93€478,62€95.603,98
412030-01€599,55€121,53€478,02€95.482,45
422030-02€599,55€122,14€477,41€95.360,31
432030-03€599,55€122,75€476,80€95.237,56
442030-04€599,55€123,36€476,19€95.114,20
452030-05€599,55€123,98€475,57€94.990,22
462030-06€599,55€124,60€474,95€94.865,62
472030-07€599,55€125,22€474,33€94.740,40
482030-08€599,55€125,85€473,70€94.614,55
492030-09€599,55€126,48€473,07€94.488,07
502030-10€599,55€127,11€472,44€94.360,96
512030-11€599,55€127,75€471,80€94.233,21
522030-12€599,55€128,38€471,17€94.104,83
532031-01€599,55€129,03€470,52€93.975,80
542031-02€599,55€129,67€469,88€93.846,13
552031-03€599,55€130,32€469,23€93.715,81
562031-04€599,55€130,97€468,58€93.584,84
572031-05€599,55€131,63€467,92€93.453,21
582031-06€599,55€132,28€467,27€93.320,93
592031-07€599,55€132,95€466,60€93.187,98
602031-08€599,55€133,61€465,94€93.054,37
612031-09€599,55€134,28€465,27€92.920,09
622031-10€599,55€134,95€464,60€92.785,14
632031-11€599,55€135,62€463,93€92.649,52
642031-12€599,55€136,30€463,25€92.513,22
652032-01€599,55€136,98€462,57€92.376,24
662032-02€599,55€137,67€461,88€92.238,57
672032-03€599,55€138,36€461,19€92.100,21
682032-04€599,55€139,05€460,50€91.961,16
692032-05€599,55€139,74€459,81€91.821,42
702032-06€599,55€140,44€459,11€91.680,98
712032-07€599,55€141,15€458,40€91.539,83
722032-08€599,55€141,85€457,70€91.397,98
732032-09€599,55€142,56€456,99€91.255,42
742032-10€599,55€143,27€456,28€91.112,15
752032-11€599,55€143,99€455,56€90.968,16
762032-12€599,55€144,71€454,84€90.823,45
772033-01€599,55€145,43€454,12€90.678,02
782033-02€599,55€146,16€453,39€90.531,86
792033-03€599,55€146,89€452,66€90.384,97
802033-04€599,55€147,63€451,92€90.237,34
812033-05€599,55€148,36€451,19€90.088,98
822033-06€599,55€149,11€450,44€89.939,87
832033-07€599,55€149,85€449,70€89.790,02
842033-08€599,55€150,60€448,95€89.639,42
852033-09€599,55€151,35€448,20€89.488,07
862033-10€599,55€152,11€447,44€89.335,96
872033-11€599,55€152,87€446,68€89.183,09
882033-12€599,55€153,63€445,92€89.029,46
892034-01€599,55€154,40€445,15€88.875,06
902034-02€599,55€155,17€444,38€88.719,89
912034-03€599,55€155,95€443,60€88.563,94
922034-04€599,55€156,73€442,82€88.407,21
932034-05€599,55€157,51€442,04€88.249,70
942034-06€599,55€158,30€441,25€88.091,40
952034-07€599,55€159,09€440,46€87.932,31
962034-08€599,55€159,89€439,66€87.772,42
972034-09€599,55€160,69€438,86€87.611,73
982034-10€599,55€161,49€438,06€87.450,24
992034-11€599,55€162,30€437,25€87.287,94
1002034-12€599,55€163,11€436,44€87.124,83
1012035-01€599,55€163,93€435,62€86.960,90
1022035-02€599,55€164,75€434,80€86.796,15
1032035-03€599,55€165,57€433,98€86.630,58
1042035-04€599,55€166,40€433,15€86.464,18
1052035-05€599,55€167,23€432,32€86.296,95
1062035-06€599,55€168,07€431,48€86.128,88
1072035-07€599,55€168,91€430,64€85.959,97
1082035-08€599,55€169,75€429,80€85.790,22
1092035-09€599,55€170,60€428,95€85.619,62
1102035-10€599,55€171,45€428,10€85.448,17
1112035-11€599,55€172,31€427,24€85.275,86
1122035-12€599,55€173,17€426,38€85.102,69
1132036-01€599,55€174,04€425,51€84.928,65
1142036-02€599,55€174,91€424,64€84.753,74
1152036-03€599,55€175,78€423,77€84.577,96
1162036-04€599,55€176,66€422,89€84.401,30
1172036-05€599,55€177,54€422,01€84.223,76
1182036-06€599,55€178,43€421,12€84.045,33
1192036-07€599,55€179,32€420,23€83.866,01
1202036-08€599,55€180,22€419,33€83.685,79
1212036-09€599,55€181,12€418,43€83.504,67
1222036-10€599,55€182,03€417,52€83.322,64
1232036-11€599,55€182,94€416,61€83.139,70
1242036-12€599,55€183,85€415,70€82.955,85
1252037-01€599,55€184,77€414,78€82.771,08
1262037-02€599,55€185,69€413,86€82.585,39
1272037-03€599,55€186,62€412,93€82.398,77
1282037-04€599,55€187,56€411,99€82.211,21
1292037-05€599,55€188,49€411,06€82.022,72
1302037-06€599,55€189,44€410,11€81.833,28
1312037-07€599,55€190,38€409,17€81.642,90
1322037-08€599,55€191,34€408,21€81.451,56
1332037-09€599,55€192,29€407,26€81.259,27
1342037-10€599,55€193,25€406,30€81.066,02
1352037-11€599,55€194,22€405,33€80.871,80
1362037-12€599,55€195,19€404,36€80.676,61
1372038-01€599,55€196,17€403,38€80.480,44
1382038-02€599,55€197,15€402,40€80.283,29
1392038-03€599,55€198,13€401,42€80.085,16
1402038-04€599,55€199,12€400,43€79.886,04
1412038-05€599,55€200,12€399,43€79.685,92
1422038-06€599,55€201,12€398,43€79.484,80
1432038-07€599,55€202,13€397,42€79.282,67
1442038-08€599,55€203,14€396,41€79.079,53
1452038-09€599,55€204,15€395,40€78.875,38
1462038-10€599,55€205,17€394,38€78.670,21
1472038-11€599,55€206,20€393,35€78.464,01
1482038-12€599,55€207,23€392,32€78.256,78
1492039-01€599,55€208,27€391,28€78.048,51
1502039-02€599,55€209,31€390,24€77.839,20
1512039-03€599,55€210,35€389,20€77.628,85
1522039-04€599,55€211,41€388,14€77.417,44
1532039-05€599,55€212,46€387,09€77.204,98
1542039-06€599,55€213,53€386,02€76.991,45
1552039-07€599,55€214,59€384,96€76.776,86
1562039-08€599,55€215,67€383,88€76.561,19
1572039-09€599,55€216,74€382,81€76.344,45
1582039-10€599,55€217,83€381,72€76.126,62
1592039-11€599,55€218,92€380,63€75.907,70
1602039-12€599,55€220,01€379,54€75.687,69
1612040-01€599,55€221,11€378,44€75.466,58
1622040-02€599,55€222,22€377,33€75.244,36
1632040-03€599,55€223,33€376,22€75.021,03
1642040-04€599,55€224,44€375,11€74.796,59
1652040-05€599,55€225,57€373,98€74.571,02
1662040-06€599,55€226,69€372,86€74.344,33
1672040-07€599,55€227,83€371,72€74.116,50
1682040-08€599,55€228,97€370,58€73.887,53
1692040-09€599,55€230,11€369,44€73.657,42
1702040-10€599,55€231,26€368,29€73.426,16
1712040-11€599,55€232,42€367,13€73.193,74
1722040-12€599,55€233,58€365,97€72.960,16
1732041-01€599,55€234,75€364,80€72.725,41
1742041-02€599,55€235,92€363,63€72.489,49
1752041-03€599,55€237,10€362,45€72.252,39
1762041-04€599,55€238,29€361,26€72.014,10
1772041-05€599,55€239,48€360,07€71.774,62
1782041-06€599,55€240,68€358,87€71.533,94
1792041-07€599,55€241,88€357,67€71.292,06
1802041-08€599,55€243,09€356,46€71.048,97
1812041-09€599,55€244,31€355,24€70.804,66
1822041-10€599,55€245,53€354,02€70.559,13
1832041-11€599,55€246,75€352,80€70.312,38
1842041-12€599,55€247,99€351,56€70.064,39
1852042-01€599,55€249,23€350,32€69.815,16
1862042-02€599,55€250,47€349,08€69.564,69
1872042-03€599,55€251,73€347,82€69.312,96
1882042-04€599,55€252,99€346,56€69.059,97
1892042-05€599,55€254,25€345,30€68.805,72
1902042-06€599,55€255,52€344,03€68.550,20
1912042-07€599,55€256,80€342,75€68.293,40
1922042-08€599,55€258,08€341,47€68.035,32
1932042-09€599,55€259,37€340,18€67.775,95
1942042-10€599,55€260,67€338,88€67.515,28
1952042-11€599,55€261,97€337,58€67.253,31
1962042-12€599,55€263,28€336,27€66.990,03
1972043-01€599,55€264,60€334,95€66.725,43
1982043-02€599,55€265,92€333,63€66.459,51
1992043-03€599,55€267,25€332,30€66.192,26
2002043-04€599,55€268,59€330,96€65.923,67
2012043-05€599,55€269,93€329,62€65.653,74
2022043-06€599,55€271,28€328,27€65.382,46
2032043-07€599,55€272,64€326,91€65.109,82
2042043-08€599,55€274,00€325,55€64.835,82
2052043-09€599,55€275,37€324,18€64.560,45
2062043-10€599,55€276,75€322,80€64.283,70
2072043-11€599,55€278,13€321,42€64.005,57
2082043-12€599,55€279,52€320,03€63.726,05
2092044-01€599,55€280,92€318,63€63.445,13
2102044-02€599,55€282,32€317,23€63.162,81
2112044-03€599,55€283,74€315,81€62.879,07
2122044-04€599,55€285,15€314,40€62.593,92
2132044-05€599,55€286,58€312,97€62.307,34
2142044-06€599,55€288,01€311,54€62.019,33
2152044-07€599,55€289,45€310,10€61.729,88
2162044-08€599,55€290,90€308,65€61.438,98
2172044-09€599,55€292,36€307,19€61.146,62
2182044-10€599,55€293,82€305,73€60.852,80
2192044-11€599,55€295,29€304,26€60.557,51
2202044-12€599,55€296,76€302,79€60.260,75
2212045-01€599,55€298,25€301,30€59.962,50
2222045-02€599,55€299,74€299,81€59.662,76
2232045-03€599,55€301,24€298,31€59.361,52
2242045-04€599,55€302,74€296,81€59.058,78
2252045-05€599,55€304,26€295,29€58.754,52
2262045-06€599,55€305,78€293,77€58.448,74
2272045-07€599,55€307,31€292,24€58.141,43
2282045-08€599,55€308,84€290,71€57.832,59
2292045-09€599,55€310,39€289,16€57.522,20
2302045-10€599,55€311,94€287,61€57.210,26
2312045-11€599,55€313,50€286,05€56.896,76
2322045-12€599,55€315,07€284,48€56.581,69
2332046-01€599,55€316,64€282,91€56.265,05
2342046-02€599,55€318,22€281,33€55.946,83
2352046-03€599,55€319,82€279,73€55.627,01
2362046-04€599,55€321,41€278,14€55.305,60
2372046-05€599,55€323,02€276,53€54.982,58
2382046-06€599,55€324,64€274,91€54.657,94
2392046-07€599,55€326,26€273,29€54.331,68
2402046-08€599,55€327,89€271,66€54.003,79
2412046-09€599,55€329,53€270,02€53.674,26
2422046-10€599,55€331,18€268,37€53.343,08
2432046-11€599,55€332,83€266,72€53.010,25
2442046-12€599,55€334,50€265,05€52.675,75
2452047-01€599,55€336,17€263,38€52.339,58
2462047-02€599,55€337,85€261,70€52.001,73
2472047-03€599,55€339,54€260,01€51.662,19
2482047-04€599,55€341,24€258,31€51.320,95
2492047-05€599,55€342,95€256,60€50.978,00
2502047-06€599,55€344,66€254,89€50.633,34
2512047-07€599,55€346,38€253,17€50.286,96
2522047-08€599,55€348,12€251,43€49.938,84
2532047-09€599,55€349,86€249,69€49.588,98
2542047-10€599,55€351,61€247,94€49.237,37
2552047-11€599,55€353,36€246,19€48.884,01
2562047-12€599,55€355,13€244,42€48.528,88
2572048-01€599,55€356,91€242,64€48.171,97
2582048-02€599,55€358,69€240,86€47.813,28
2592048-03€599,55€360,48€239,07€47.452,80
2602048-04€599,55€362,29€237,26€47.090,51
2612048-05€599,55€364,10€235,45€46.726,41
2622048-06€599,55€365,92€233,63€46.360,49
2632048-07€599,55€367,75€231,80€45.992,74
2642048-08€599,55€369,59€229,96€45.623,15
2652048-09€599,55€371,43€228,12€45.251,72
2662048-10€599,55€373,29€226,26€44.878,43
2672048-11€599,55€375,16€224,39€44.503,27
2682048-12€599,55€377,03€222,52€44.126,24
2692049-01€599,55€378,92€220,63€43.747,32
2702049-02€599,55€380,81€218,74€43.366,51
2712049-03€599,55€382,72€216,83€42.983,79
2722049-04€599,55€384,63€214,92€42.599,16
2732049-05€599,55€386,55€213,00€42.212,61
2742049-06€599,55€388,49€211,06€41.824,12
2752049-07€599,55€390,43€209,12€41.433,69
2762049-08€599,55€392,38€207,17€41.041,31
2772049-09€599,55€394,34€205,21€40.646,97
2782049-10€599,55€396,32€203,23€40.250,65
2792049-11€599,55€398,30€201,25€39.852,35
2802049-12€599,55€400,29€199,26€39.452,06
2812050-01€599,55€402,29€197,26€39.049,77
2822050-02€599,55€404,30€195,25€38.645,47
2832050-03€599,55€406,32€193,23€38.239,15
2842050-04€599,55€408,35€191,20€37.830,80
2852050-05€599,55€410,40€189,15€37.420,40
2862050-06€599,55€412,45€187,10€37.007,95
2872050-07€599,55€414,51€185,04€36.593,44
2882050-08€599,55€416,58€182,97€36.176,86
2892050-09€599,55€418,67€180,88€35.758,19
2902050-10€599,55€420,76€178,79€35.337,43
2912050-11€599,55€422,86€176,69€34.914,57
2922050-12€599,55€424,98€174,57€34.489,59
2932051-01€599,55€427,10€172,45€34.062,49
2942051-02€599,55€429,24€170,31€33.633,25
2952051-03€599,55€431,38€168,17€33.201,87
2962051-04€599,55€433,54€166,01€32.768,33
2972051-05€599,55€435,71€163,84€32.332,62
2982051-06€599,55€437,89€161,66€31.894,73
2992051-07€599,55€440,08€159,47€31.454,65
3002051-08€599,55€442,28€157,27€31.012,37
3012051-09€599,55€444,49€155,06€30.567,88
3022051-10€599,55€446,71€152,84€30.121,17
3032051-11€599,55€448,94€150,61€29.672,23
3042051-12€599,55€451,19€148,36€29.221,04
3052052-01€599,55€453,44€146,11€28.767,60
3062052-02€599,55€455,71€143,84€28.311,89
3072052-03€599,55€457,99€141,56€27.853,90
3082052-04€599,55€460,28€139,27€27.393,62
3092052-05€599,55€462,58€136,97€26.931,04
3102052-06€599,55€464,89€134,66€26.466,15
3112052-07€599,55€467,22€132,33€25.998,93
3122052-08€599,55€469,56€129,99€25.529,37
3132052-09€599,55€471,90€127,65€25.057,47
3142052-10€599,55€474,26€125,29€24.583,21
3152052-11€599,55€476,63€122,92€24.106,58
3162052-12€599,55€479,02€120,53€23.627,56
3172053-01€599,55€481,41€118,14€23.146,15
3182053-02€599,55€483,82€115,73€22.662,33
3192053-03€599,55€486,24€113,31€22.176,09
3202053-04€599,55€488,67€110,88€21.687,42
3212053-05€599,55€491,11€108,44€21.196,31
3222053-06€599,55€493,57€105,98€20.702,74
3232053-07€599,55€496,04€103,51€20.206,70
3242053-08€599,55€498,52€101,03€19.708,18
3252053-09€599,55€501,01€98,54€19.207,17
3262053-10€599,55€503,51€96,04€18.703,66
3272053-11€599,55€506,03€93,52€18.197,63
3282053-12€599,55€508,56€90,99€17.689,07
3292054-01€599,55€511,10€88,45€17.177,97
3302054-02€599,55€513,66€85,89€16.664,31
3312054-03€599,55€516,23€83,32€16.148,08
3322054-04€599,55€518,81€80,74€15.629,27
3332054-05€599,55€521,40€78,15€15.107,87
3342054-06€599,55€524,01€75,54€14.583,86
3352054-07€599,55€526,63€72,92€14.057,23
3362054-08€599,55€529,26€70,29€13.527,97
3372054-09€599,55€531,91€67,64€12.996,06
3382054-10€599,55€534,57€64,98€12.461,49
3392054-11€599,55€537,24€62,31€11.924,25
3402054-12€599,55€539,93€59,62€11.384,32
3412055-01€599,55€542,63€56,92€10.841,69
3422055-02€599,55€545,34€54,21€10.296,35
3432055-03€599,55€548,07€51,48€9748,28
3442055-04€599,55€550,81€48,74€9197,47
3452055-05€599,55€553,56€45,99€8643,91
3462055-06€599,55€556,33€43,22€8087,58
3472055-07€599,55€559,11€40,44€7528,47
3482055-08€599,55€561,91€37,64€6966,56
3492055-09€599,55€564,72€34,83€6401,84
3502055-10€599,55€567,54€32,01€5834,30
3512055-11€599,55€570,38€29,17€5263,92
3522055-12€599,55€573,23€26,32€4690,69
3532056-01€599,55€576,10€23,45€4114,59
3542056-02€599,55€578,98€20,57€3535,61
3552056-03€599,55€581,87€17,68€2953,74
3562056-04€599,55€584,78€14,77€2368,96
3572056-05€599,55€587,71€11,84€1781,25
3582056-06€599,55€590,64€8,91€1190,61
3592056-07€599,55€593,60€5,95€597,01
3602056-08€600,00€597,01€2,99€0,00
Totale€215.838,45€100.000,00€115.838,45€0,00

How Fixed-Rate Loan Amortization Works

Loan amortization is the scheduled repayment of debt principal and accrued interest through regular periodic installments over a defined time horizon. Each payment is divided into an interest portion (the cost of borrowing against the current outstanding balance) and a principal portion (equity repayment that reduces the debt).

Equal Payment (Annuity) vs. Equal Principal (Linear)

  • Equal-Payment Amortization (Fixed Monthly Installment): The borrower pays a constant dollar amount every month. In early periods, interest comprises the bulk of the payment; over time, as the remaining balance declines, interest drops and principal repayment accelerates until the loan reaches a zero balance.
  • Equal-Principal Amortization (Decreasing Monthly Installment): The borrower pays a fixed amount of principal each month plus whatever monthly interest has accrued on the remaining balance. Installments start higher and decrease steadily, resulting in faster principal reduction and lower total interest paid over the life of the loan.

Mathematical Formulas

P_periodic = L * [ r * (1 + r)^n ] / [ (1 + r)^n - 1 ]
  • L = Initial loan principal balance
  • r = Periodic monthly interest rate (Annual Rate / 12)
  • n = Total number of monthly installments (Term in Years × 12)

Benefits of Additional Principal Payments

Making recurring additional principal payments directly reduces the outstanding debt ahead of schedule. Because interest is computed on the remaining principal balance, extra payments compound into significant cumulative interest savings and substantially shorten the time to debt-free ownership.

Frequently Asked Questions

Qual è la differenza tra ammortamento francese e italiano?
Nell'ammortamento alla francese la rata totale è costante per tutta la durata: la quota interessi decresce mentre la quota capitale cresce progressivamente. Nell'ammortamento all'italiana la quota capitale restituita è costante ogni mese, generando rate inizialmente più alte ma decrescenti nel tempo e un risparmio complessivo di interessi.
Come incide un rimborso anticipato mensile?
Ogni versamento straordinario abbatte direttamente il capitale residuo. Poiché gli interessi mensili sono calcolati sul debito residuo effettivo, ridurre il capitale più in fretta taglia drasticamente il totale degli interessi e anticipa la data di estinzione.
La valuta selezionata altera i conteggi matematici?
No. Il selettore della valuta modifica solo la visualizzazione del simbolo e la formattazione dei numeri secondo gli standard locali, senza applicare tassi di cambio.