Tabla De Amortizacion Para Calculo De Intereses De Creditos

CALCULO DE VALOR EN RENTAS DE UN EDIFICIO CON VALOR DE $1,500,000.00
AMORTIZACION A 10.5 AÑOS CON SU PRECIO DE AVALUO MAS 15% DE INTERES ANUAL
TABLA DE AMORTIZACION CON INTERES FIJO Y PAGOS NIVELADOS A CAPITAL
SALDO INTERES PAGO ABONOS NUMERO
DE ANUAL MENSUAL ABONOS PAGO DE DE
CAPITAL 10.50% DE RENTA A CAPITAL INTERES MESES
$1,500,000.00 10.50% $19,375.00$6,250.00 $13,125.00 1
$1,493,750.00 10.50% $19,320.31 $6,250.00 $13,070.31 2
$1,487,500.00 10.50% $19,265.63 $6,250.00 $13,015.63 3
$1,481,250.00 10.50% $19,210.94 $6,250.00 $12,960.94 4
$1,475,000.00 10.50% $19,156.25 $6,250.00 $12,906.25 5
$1,468,750.00 10.50% $19,101.56 $6,250.00 $12,851.56 6
$1,462,500.00 10.50% $19,046.88 $6,250.00 $12,796.88 7
$1,456,250.00 10.50%$18,992.19 $6,250.00 $12,742.19 8
$1,450,000.00 10.50% $18,937.50 $6,250.00 $12,687.50 9
$1,443,750.00 10.50% $18,882.81 $6,250.00 $12,632.81 10
$1,437,500.00 10.50% $18,828.13 $6,250.00 $12,578.13 11
$1,431,250.00 10.50% $18,773.44 $6,250.00 $12,523.44 12
$1,425,000.00 10.50% $18,718.75 $6,250.00 $12,468.75 13
$1,418,750.00 10.50% $18,664.06 $6,250.00 $12,414.06 14
$1,412,500.0010.50% $18,609.38 $6,250.00 $12,359.38 15
$1,406,250.00 10.50% $18,554.69 $6,250.00 $12,304.69 16
$1,400,000.00 10.50% $18,500.00 $6,250.00 $12,250.00 17
$1,393,750.00 10.50% $18,445.31 $6,250.00 $12,195.31 18
$1,387,500.00 10.50% $18,390.63 $6,250.00 $12,140.63 19
$1,381,250.00 10.50% $18,335.94 $6,250.00 $12,085.94 20
$1,375,000.00 10.50% $18,281.25 $6,250.00 $12,031.25 21$1,368,750.00 10.50% $18,226.56 $6,250.00 $11,976.56 22
$1,362,500.00 10.50% $18,171.88 $6,250.00 $11,921.88 23
$1,356,250.00 10.50% $18,117.19 $6,250.00 $11,867.19 24
$1,350,000.00 10.50% $18,062.50 $6,250.00 $11,812.50 25
$1,343,750.00 10.50% $18,007.81 $6,250.00 $11,757.81 26
$1,337,500.00 10.50% $17,953.13 $6,250.00 $11,703.13 27
$1,331,250.00 10.50% $17,898.44 $6,250.00$11,648.44 28
$1,325,000.00 10.50% $17,843.75 $6,250.00 $11,593.75 29
$1,318,750.00 10.50% $17,789.06 $6,250.00 $11,539.06 30
$1,312,500.00 10.50% $17,734.38 $6,250.00 $11,484.38 31
$1,306,250.00 10.50% $17,679.69 $6,250.00 $11,429.69 32
$1,300,000.00 10.50% $17,625.00 $6,250.00 $11,375.00 33
$1,293,750.00 10.50% $17,570.31 $6,250.00 $11,320.31 34
$1,287,500.00 10.50% $17,515.63$6,250.00 $11,265.63 35
$1,281,250.00 10.50% $17,460.94 $6,250.00 $11,210.94 36
$1,275,000.00 10.50% $17,406.25 $6,250.00 $11,156.25 37
$1,268,750.00 10.50% $17,351.56 $6,250.00 $11,101.56 38
$1,262,500.00 10.50% $17,296.88 $6,250.00 $11,046.88 39
$1,256,250.00 10.50% $17,242.19 $6,250.00 $10,992.19 40
$1,250,000.00 10.50% $17,187.50 $6,250.00 $10,937.50 41
$1,243,750.00 10.50%$17,132.81 $6,250.00 $10,882.81 42
$1,237,500.00 10.50% $17,078.13 $6,250.00 $10,828.13 43
$1,231,250.00 10.50% $17,023.44 $6,250.00 $10,773.44 44
$1,225,000.00 10.50% $16,968.75 $6,250.00 $10,718.75 45
$1,218,750.00 10.50% $16,914.06 $6,250.00 $10,664.06 46
$1,212,500.00 10.50% $16,859.38 $6,250.00 $10,609.38 47
$1,206,250.00 10.50% $16,804.69 $6,250.00 $10,554.69 48$1,200,000.00 10.50% $16,750.00 $6,250.00 $10,500.00 49
$1,193,750.00 10.50% $16,695.31 $6,250.00 $10,445.31 50
$1,187,500.00 10.50% $16,640.63 $6,250.00 $10,390.63 51
$1,181,250.00 10.50% $16,585.94 $6,250.00 $10,335.94 52
$1,175,000.00 10.50% $16,531.25 $6,250.00 $10,281.25 53
$1,168,750.00 10.50% $16,476.56 $6,250.00 $10,226.56 54
$1,162,500.00 10.50% $16,421.88 $6,250.00 $10,171.88 55$1,156,250.00 10.50% $16,367.19 $6,250.00 $10,117.19 56
$1,150,000.00 10.50% $16,312.50 $6,250.00 $10,062.50 57
$1,143,750.00 10.50% $16,257.81 $6,250.00 $10,007.81 58
$1,137,500.00 10.50% $16,203.13 $6,250.00 $9,953.13 59
$1,131,250.00 10.50% $16,148.44 $6,250.00 $9,898.44 60
$1,125,000.00 10.50% $16,093.75 $6,250.00 $9,843.75 61
$1,118,750.00 10.50% $16,039.06 $6,250.00...