Publicidad

Cuadro de amortización de hipotecas sistema Francés

Este sería el cuadro de amortización de hipotecas aplicando el sistema Francés.

SISTEMA DE AMORTIZACIÓN DE HIPOTECAS FRANCES

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 Interés Pago Saldo
0 120,000.00
1 245.77 2,400.00 2,645.77 119,754.23
2 250.69 2,395.08 2,645.77 119,503.54
3 255.70 2,390.07 2,645.77 119,247.84
4 260.81 2,384.96 2,645.77 118,987.03
5 266.03 2,379.74 2,645.77 118,720.99
6 271.35 2,374.42 2,645.77 118,449.64
7 276.78 2,368.99 2,645.77 118,172.86
8 282.31 2,363.46 2,645.77 117,890.55
9 287.96 2,357.81 2,645.77 117,602.59
10 293.72 2,352.05 2,645.77 117,308.87
11 299.59 2,346.18 2,645.77 117,009.28
12 305.59 2,340.19 2,645.77 116,703.69
13 311.70 2,334.07 2,645.77 116,391.99
14 317.93 2,327.84 2,645.77 116,074.06
15 324.29 2,321.48 2,645.77 115,749.77
16 330.78 2,315.00 2,645.77 115,418.99
17 337.39 2,308.38 2,645.77 115,081.60
18 344.14 2,301.63 2,645.77 114,737.46
19 351.02 2,294.75 2,645.77 114,386.44
20 358.04 2,287.73 2,645.77 114,028.40
21 365.20 2,280.57 2,645.77 113,663.19
22 372.51 2,273.26 2,645.77 113,290.68
23 379.96 2,265.81 2,645.77 112,910.73
24 387.56 2,258.21 2,645.77 112,523.17
25 395.31 2,250.46 2,645.77 112,127.86
26 403.21 2,242.56 2,645.77 111,724.65
27 411.28 2,234.49 2,645.77 111,313.37
28 419.50 2,226.27 2,645.77 110,893.86
29 427.89 2,217.88 2,645.77 110,465.97
30 436.45 2,209.32 2,645.77 110,029.52
31 445.18 2,200.59 2,645.77 109,584.34
32 454.08 2,191.69 2,645.77 109,130.25
33 463.17 2,182.61 2,645.77 108,667.08
34 472.43 2,173.34 2,645.77 108,194.65
35 481.88 2,163.89 2,645.77 107,712.78
36 491.52 2,154.26 2,645.77 107,221.26
37 501.35 2,144.43 2,645.77 106,719.91
38 511.37 2,134.40 2,645.77 106,208.54
39 521.60 2,124.17 2,645.77 105,686.94
40 532.03 2,113.74 2,645.77 105,154.91
41 542.67 2,103.10 2,645.77 104,612.23
42 553.53 2,092.24 2,645.77 104,058.71
43 564.60 2,081.17 2,645.77 103,494.11
44 575.89 2,069.88 2,645.77 102,918.22
45 587.41 2,058.36 2,645.77 102,330.81
46 599.16 2,046.62 2,645.77 101,731.66
47 611.14 2,034.63 2,645.77 101,120.52
48 623.36 2,022.41 2,645.77 100,497.16
49 635.83 2,009.94 2,645.77 99,861.33
50 648.55 1,997.23 2,645.77 99,212.78
51 661.52 1,984.26 2,645.77 98,551.27
52 674.75 1,971.03 2,645.77 97,876.52
53 688.24 1,957.53 2,645.77 97,188.28
54 702.01 1,943.77 2,645.77 96,486.27
55 716.05 1,929.73 2,645.77 95,770.23
56 730.37 1,915.40 2,645.77 95,039.86
57 744.97 1,900.80 2,645.77 94,294.89
58 759.87 1,885.90 2,645.77 93,535.01
59 775.07 1,870.70 2,645.77 92,759.94
60 790.57 1,855.20 2,645.77 91,969.37
61 806.38 1,839.39 2,645.77 91,162.98
62 822.51 1,823.26 2,645.77 90,340.47
63 838.96 1,806.81 2,645.77 89,501.51
64 855.74 1,790.03 2,645.77 88,645.77
65 872.86 1,772.92 2,645.77 87,772.91
66 890.31 1,755.46 2,645.77 86,882.60
67 908.12 1,737.65 2,645.77 85,974.48
68 926.28 1,719.49 2,645.77 85,048.20
69 944.81 1,700.96 2,645.77 84,103.39
70 963.70 1,682.07 2,645.77 83,139.68
71 982.98 1,662.79 2,645.77 82,156.71
72 1,002.64 1,643.13 2,645.77 81,154.07
73 1,022.69 1,623.08 2,645.77 80,131.38
74 1,043.14 1,602.63 2,645.77 79,088.24
75 1,064.01 1,581.76 2,645.77 78,024.23
76 1,085.29 1,560.48 2,645.77 76,938.94
77 1,106.99 1,538.78 2,645.77 75,831.95
78 1,129.13 1,516.64 2,645.77 74,702.82
79 1,151.72 1,494.06 2,645.77 73,551.10
80 1,174.75 1,471.02 2,645.77 72,376.35
81 1,198.24 1,447.53 2,645.77 71,178.11
82 1,222.21 1,423.56 2,645.77 69,955.90
83 1,246.65 1,399.12 2,645.77 68,709.24
84 1,271.59 1,374.18 2,645.77 67,437.66
85 1,297.02 1,348.75 2,645.77 66,140.64
86 1,322.96 1,322.81 2,645.77 64,817.68
87 1,349.42 1,296.35 2,645.77 63,468.26
88 1,376.41 1,269.37 2,645.77 62,091.85
89 1,403.93 1,241.84 2,645.77 60,687.92
90 1,432.01 1,213.76 2,645.77 59,255.91
91 1,460.65 1,185.12 2,645.77 57,795.25
92 1,489.87 1,155.91 2,645.77 56,305.39
93 1,519.66 1,126.11 2,645.77 54,785.72
94 1,550.06 1,095.71 2,645.77 53,235.67
95 1,581.06 1,064.71 2,645.77 51,654.61
96 1,612.68 1,033.09 2,645.77 50,041.93
97 1,644.93 1,000.84 2,645.77 48,396.99
98 1,677.83 967.94 2,645.77 46,719.16
99 1,711.39 934.38 2,645.77 45,007.77
100 1,745.62 900.16 2,645.77 43,262.16
101 1,780.53 865.24 2,645.77 41,481.63
102 1,816.14 829.63 2,645.77 39,665.49
103 1,852.46 793.31 2,645.77 37,813.03
104 1,889.51 756.26 2,645.77 35,923.52
105 1,927.30 718.47 2,645.77 33,996.22
106 1,965.85 679.92 2,645.77 32,030.37
107 2,005.16 640.61 2,645.77 30,025.21
108 2,045.27 600.50 2,645.77 27,979.94
109 2,086.17 559.60 2,645.77 25,893.76
110 2,127.90 517.88 2,645.77 23,765.87
111 2,170.45 475.32 2,645.77 21,595.41
112 2,213.86 431.91 2,645.77 19,381.55
113 2,258.14 387.63 2,645.77 17,123.41
114 2,303.30 342.47 2,645.77 14,820.11
115 2,349.37 296.40 2,645.77 12,470.74
116 2,396.36 249.41 2,645.77 10,074.38
117 2,444.28 201.49 2,645.77 7,630.10
118 2,493.17 152.60 2,645.77 5,136.93
119 2,543.03 102.74 2,645.77 2,593.89
120 2,593.89 51.88 2,645.77 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>