Publicidad

Cuadro de amortización de hipotecas sistema Alemán

Este sería el cuadro de amortización de hipotecas aplicando el sistema Alemán

SISTEMA DE AMORTIZACION DE HIPOTECAS ALEMAN

Sistema de amortización de hipotecas: sistema Frances vs Alemán

Para una hipoteca con las siguientes características:

  • Principal: 120.000€
  • Plazo amortización 10 años (120 meses)
  • Interés: 2%
Mes Amortización Intereses Pagos Saldo
0 2,400.00 2,400.00 120,000.00
1 237.89 2,395.24 2,633.13 119,762.11
2 242.74 2,390.39 2,633.13 119,519.37
3 247.70 2,385.43 2,633.13 119,271.67
4 252.75 2,380.38 2,633.13 119,018.91
5 257.91 2,375.22 2,633.13 118,761.00
6 263.18 2,369.96 2,633.13 118,497.83
7 268.55 2,364.59 2,633.13 118,229.28
8 274.03 2,359.11 2,633.13 117,955.25
9 279.62 2,353.51 2,633.13 117,675.63
10 285.33 2,347.81 2,633.13 117,390.31
11 291.15 2,341.98 2,633.13 117,099.16
12 297.09 2,336.04 2,633.13 116,802.07
13 303.15 2,329.98 2,633.13 116,498.92
14 309.34 2,323.79 2,633.13 116,189.58
15 315.65 2,317.48 2,633.13 115,873.92
16 322.10 2,311.04 2,633.13 115,551.83
17 328.67 2,304.46 2,633.13 115,223.16
18 335.38 2,297.76 2,633.13 114,887.78
19 342.22 2,290.91 2,633.13 114,545.56
20 349.20 2,283.93 2,633.13 114,196.36
21 356.33 2,276.80 2,633.13 113,840.02
22 363.60 2,269.53 2,633.13 113,476.42
23 371.02 2,262.11 2,633.13 113,105.40
24 378.60 2,254.54 2,633.13 112,726.80
25 386.32 2,246.81 2,633.13 112,340.48
26 394.21 2,238.93 2,633.13 111,946.27
27 402.25 2,230.88 2,633.13 111,544.02
28 410.46 2,222.67 2,633.13 111,133.56
29 418.84 2,214.29 2,633.13 110,714.72
30 427.39 2,205.75 2,633.13 110,287.34
31 436.11 2,197.02 2,633.13 109,851.23
32 445.01 2,188.12 2,633.13 109,406.22
33 454.09 2,179.04 2,633.13 108,952.13
34 463.36 2,169.78 2,633.13 108,488.78
35 472.81 2,160.32 2,633.13 108,015.96
36 482.46 2,150.67 2,633.13 107,533.50
37 492.31 2,140.82 2,633.13 107,041.19
38 502.36 2,130.78 2,633.13 106,538.84
39 512.61 2,120.52 2,633.13 106,026.23
40 523.07 2,110.06 2,633.13 105,503.16
41 533.74 2,099.39 2,633.13 104,969.42
42 544.64 2,088.50 2,633.13 104,424.78
43 555.75 2,077.38 2,633.13 103,869.03
44 567.09 2,066.04 2,633.13 103,301.94
45 578.67 2,054.47 2,633.13 102,723.27
46 590.48 2,042.66 2,633.13 102,132.80
47 602.53 2,030.61 2,633.13 101,530.27
48 614.82 2,018.31 2,633.13 100,915.45
49 627.37 2,005.76 2,633.13 100,288.08
50 640.17 1,992.96 2,633.13 99,647.90
51 653.24 1,979.89 2,633.13 98,994.67
52 666.57 1,966.56 2,633.13 98,328.10
53 680.17 1,952.96 2,633.13 97,647.92
54 694.05 1,939.08 2,633.13 96,953.87
55 708.22 1,924.91 2,633.13 96,245.65
56 722.67 1,910.46 2,633.13 95,522.98
57 737.42 1,895.71 2,633.13 94,785.55
58 752.47 1,880.66 2,633.13 94,033.08
59 767.83 1,865.31 2,633.13 93,265.26
60 783.50 1,849.64 2,633.13 92,481.76
61 799.49 1,833.65 2,633.13 91,682.27
62 815.80 1,817.33 2,633.13 90,866.47
63 832.45 1,800.68 2,633.13 90,034.02
64 849.44 1,783.69 2,633.13 89,184.58
65 866.78 1,766.36 2,633.13 88,317.80
66 884.47 1,748.67 2,633.13 87,433.34
67 902.52 1,730.62 2,633.13 86,530.82
68 920.93 1,712.20 2,633.13 85,609.89
69 939.73 1,693.40 2,633.13 84,670.16
70 958.91 1,674.23 2,633.13 83,711.25
71 978.48 1,654.66 2,633.13 82,732.78
72 998.45 1,634.69 2,633.13 81,734.33
73 1,018.82 1,614.31 2,633.13 80,715.51
74 1,039.61 1,593.52 2,633.13 79,675.90
75 1,060.83 1,572.30 2,633.13 78,615.07
76 1,082.48 1,550.65 2,633.13 77,532.59
77 1,104.57 1,528.56 2,633.13 76,428.02
78 1,127.11 1,506.02 2,633.13 75,300.90
79 1,150.12 1,483.02 2,633.13 74,150.79
80 1,173.59 1,459.54 2,633.13 72,977.20
81 1,197.54 1,435.59 2,633.13 71,779.66
82 1,221.98 1,411.15 2,633.13 70,557.68
83 1,246.92 1,386.22 2,633.13 69,310.76
84 1,272.36 1,360.77 2,633.13 68,038.40
85 1,298.33 1,334.80 2,633.13 66,740.07
86 1,324.83 1,308.30 2,633.13 65,415.24
87 1,351.86 1,281.27 2,633.13 64,063.38
88 1,379.45 1,253.68 2,633.13 62,683.92
89 1,407.61 1,225.53 2,633.13 61,276.32
90 1,436.33 1,196.80 2,633.13 59,839.99
91 1,465.65 1,167.49 2,633.13 58,374.34
92 1,495.56 1,137.58 2,633.13 56,878.79
93 1,526.08 1,107.05 2,633.13 55,352.71
94 1,557.22 1,075.91 2,633.13 53,795.49
95 1,589.00 1,044.13 2,633.13 52,206.48
96 1,621.43 1,011.70 2,633.13 50,585.05
97 1,654.52 978.61 2,633.13 48,930.53
98 1,688.29 944.84 2,633.13 47,242.24
99 1,722.74 910.39 2,633.13 45,519.50
100 1,757.90 875.23 2,633.13 43,761.60
101 1,793.78 839.36 2,633.13 41,967.83
102 1,830.38 802.75 2,633.13 40,137.44
103 1,867.74 765.39 2,633.13 38,269.71
104 1,905.85 727.28 2,633.13 36,363.85
105 1,944.75 688.38 2,633.13 34,419.10
106 1,984.44 648.69 2,633.13 32,434.66
107 2,024.94 608.19 2,633.13 30,409.73
108 2,066.26 566.87 2,633.13 28,343.46
109 2,108.43 524.70 2,633.13 26,235.03
110 2,151.46 481.67 2,633.13 24,083.57
111 2,195.37 437.76 2,633.13 21,888.20
112 2,240.17 392.96 2,633.13 19,648.03
113 2,285.89 347.24 2,633.13 17,362.14
114 2,332.54 300.59 2,633.13 15,029.60
115 2,380.14 252.99 2,633.13 12,649.46
116 2,428.72 204.41 2,633.13 10,220.74
117 2,478.28 154.85 2,633.13 7,742.46
118 2,528.86 104.27 2,633.13 5,213.60
119 2,580.47 52.66 2,633.13 2,633.13
120 2,633.13 0.00 2,633.13 0.00

 

Publicidad

Deja un comentario

Tu dirección de correo electrónico no será publicada. Los campos necesarios están marcados *

Puedes usar las siguientes etiquetas y atributos HTML: <a href="" title=""> <abbr title=""> <acronym title=""> <b> <blockquote cite=""> <cite> <code> <del datetime=""> <em> <i> <q cite=""> <s> <strike> <strong>