Capital: $300,000.

00
Renta: $13,260.55
Interes: 0.040
Tiempo: 60

TABLA DE AMORTIZACIONES

Nº PERIODO RENTA INTERES AMORTIZACION SALDO INSOLUTO

0 $0.00 $0.00 $0.00 $300,000.00

1 $13,260.55 $12,000.00 $1,260.55 $298,739.45
2 $13,260.55 $11,949.58 $1,310.98 $297,428.47
3 $13,260.55 $11,897.14 $1,363.41 $296,065.06
4 $13,260.55 $11,842.60 $1,417.95 $294,647.10
5 $13,260.55 $11,785.88 $1,474.67 $293,172.44
6 $13,260.55 $11,726.90 $1,533.66 $291,638.78
7 $13,260.55 $11,665.55 $1,595.00 $290,043.78
8 $13,260.55 $11,601.75 $1,658.80 $288,384.97
9 $13,260.55 $11,535.40 $1,725.15 $286,659.82
10 $13,260.55 $11,466.39 $1,794.16 $284,865.66
11 $13,260.55 $11,394.63 $1,865.93 $282,999.73
12 $13,260.55 $11,319.99 $1,940.56 $281,059.17
13 $13,260.55 $11,242.37 $2,018.19 $279,040.98
14 $13,260.55 $11,161.64 $2,098.91 $276,942.07
15 $13,260.55 $11,077.68 $2,182.87 $274,759.20
16 $13,260.55 $10,990.37 $2,270.19 $272,489.01
17 $13,260.55 $10,899.56 $2,360.99 $270,128.02
18 $13,260.55 $10,805.12 $2,455.43 $267,672.58
19 $13,260.55 $10,706.90 $2,553.65 $265,118.93
20 $13,260.55 $10,604.76 $2,655.80 $262,463.14
21 $13,260.55 $10,498.53 $2,762.03 $259,701.11
22 $13,260.55 $10,388.04 $2,872.51 $256,828.60
23 $13,260.55 $10,273.14 $2,987.41 $253,841.19
24 $13,260.55 $10,153.65 $3,106.91 $250,734.29
25 $13,260.55 $10,029.37 $3,231.18 $247,503.10
26 $13,260.55 $9,900.12 $3,360.43 $244,142.67
27 $13,260.55 $9,765.71 $3,494.85 $240,647.83
28 $13,260.55 $9,625.91 $3,634.64 $237,013.19
29 $13,260.55 $9,480.53 $3,780.03 $233,233.16
30 $13,260.55 $9,329.33 $3,931.23 $229,301.93
31 $13,260.55 $9,172.08 $4,088.48 $225,213.46
32 $13,260.55 $9,008.54 $4,252.02 $220,961.44
33 $13,260.55 $8,838.46 $4,422.10 $216,539.35
34 $13,260.55 $8,661.57 $4,598.98 $211,940.37
35 $13,260.55 $8,477.61 $4,782.94 $207,157.43
36 $13,260.55 $8,286.30 $4,974.26 $202,183.17
37 $13,260.55 $8,087.33 $5,173.23 $197,009.94
38 $13,260.55 $7,880.40 $5,380.16 $191,629.79
39 $13,260.55 $7,665.19 $5,595.36 $186,034.43
40 $13,260.55 $7,441.38 $5,819.18 $180,215.25
41 $13,260.55 $7,208.61 $6,051.94 $174,163.31
42 $13,260.55 $6,966.53 $6,294.02 $167,869.29
43 $13,260.55 $6,714.77 $6,545.78 $161,323.50
44 $13,260.55 $6,452.94 $6,807.61 $154,515.89
45 $13,260.55 $6,180.64 $7,079.92 $147,435.97
46 $13,260.55 $5,897.44 $7,363.11 $140,072.86
47 $13,260.55 $5,602.91 $7,657.64 $132,415.22
48 $13,260.55 $5,296.61 $7,963.94 $124,451.27
49 $13,260.55 $4,978.05 $8,282.50 $116,168.77
50 $13,260.55 $4,646.75 $8,613.80 $107,554.97
51 $13,260.55 $4,302.20 $8,958.35 $98,596.61
52 $13,260.55 $3,943.86 $9,316.69 $89,279.92
53 $13,260.55 $3,571.20 $9,689.36 $79,590.57
54 $13,260.55 $3,183.62 $10,076.93 $69,513.64
55 $13,260.55 $2,780.55 $10,480.01 $59,033.63
56 $13,260.55 $2,361.35 $10,899.21 $48,134.42
57 $13,260.55 $1,925.38 $11,335.18 $36,799.24
58 $13,260.55 $1,471.97 $11,788.58 $25,010.66
59 $13,260.55 $1,000.43 $12,260.13 $12,750.53
60 $13,260.55 $510.02 $12,750.53 $0.00
$495,633.21 $300,000.00
 Capital: $15,000.00
Renta: $1,613.77
Interes: 0.060
Tiempo: 14

Tabla de amortiaciones
No. De periodo Renta Interes Amortizacion
0 $0.00 $0.00 $0.00
1 $1,613.77 $900.00 $713.77
2 $1,613.77 $857.17 $756.60
3 $1,613.77 $811.78 $802.00
4 $1,613.77 $763.66 $850.12
5 $1,613.77 $712.65 $901.12
6 $1,613.77 $658.58 $955.19
7 $1,613.77 $601.27 $1,012.50
8 $1,613.77 $540.52 $1,073.25
9 $1,613.77 $476.13 $1,137.65
10 $1,613.77 $407.87 $1,205.91
11 $1,613.77 $335.51 $1,278.26
12 $1,613.77 $258.82 $1,354.96
13 $1,613.77 $177.52 $1,436.25
14 $1,613.77 $91.35 $1,522.43
$7,592.83 $15,000.00
mortiaciones
Saldo insoluto
$15,000.00
$14,286.23
$13,529.63
$12,727.63
$11,877.51
$10,976.39
$10,021.20
$9,008.70
$7,935.45
$6,797.80
$5,591.90
$4,313.64
$2,958.68
$1,522.43
$0.00
 Capital: $245,000.00
Renta: $32,800.30
Interes: 0.12
Tiempo: 20

Tabla de amortiaciones
No. De periodo Renta Interes Amortizacion Saldo insoluto
0 $0.00 $0.00 $0.00 $245,000.00
1 $32,800.30 $29,400.00 $3,400.30 $241,599.70
2 $32,800.30 $28,991.96 $3,808.34 $237,791.36
3 $32,800.30 $28,534.96 $4,265.34 $233,526.03
4 $32,800.30 $28,023.12 $4,777.18 $228,748.85
5 $32,800.30 $27,449.86 $5,350.44 $223,398.41
6 $32,800.30 $26,807.81 $5,992.49 $217,405.92
7 $32,800.30 $26,088.71 $6,711.59 $210,694.33
8 $32,800.30 $25,283.32 $7,516.98 $203,177.35
9 $32,800.30 $24,381.28 $8,419.02 $194,758.34
10 $32,800.30 $23,371.00 $9,429.30 $185,329.04
11 $32,800.30 $22,239.48 $10,560.82 $174,768.22
12 $32,800.30 $20,972.19 $11,828.11 $162,940.11
13 $32,800.30 $19,552.81 $13,247.49 $149,692.62
14 $32,800.30 $17,963.11 $14,837.19 $134,855.43
15 $32,800.30 $16,182.65 $16,617.65 $118,237.79
16 $32,800.30 $14,188.53 $18,611.77 $99,626.02
17 $32,800.30 $11,955.12 $20,845.18 $78,780.84
18 $32,800.30 $9,453.70 $23,346.60 $55,434.24
19 $32,800.30 $6,652.11 $26,148.19 $29,286.05
20 $32,800.30 $3,514.33 $29,285.97 $0.08
$411,006.08 $244,999.92