| - Escrito por:

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

 

Related posts:

  1. Hipotecas basuras: UBS será investigado en Suiza y Estados Unidos
  2. La Caixa se consolida y prevé expandirse
  3. Las hipotecas rondarán el mínimo histórico y tendrán un mal 2008
  4. El 75% de los jóvenes españoles cree que las condiciones para adquirir una vivienda son inaccesibles

Autor

nvindi

Publicidad