ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Valor de la propiedad180000
2
Valor a financiar144000
Balance General (Al momento de compra)
Total-$315,493.85171493.848-$144,000.00
3
Tasa de financiamiento anual0.09Activos180000Pasivos144000
4
Pago de capital0.2Capital36000Tasa de apreciación0.03
Balance General (Al final del pago)
5
No de periodos20Total180000Total180000
VF de Bien Apreciado (al cabo de 20 años)
325100.0222Activos325100.0222Pasivos0
6
Pago Anual-$15,774.69
VF de Bien Apreciado (al cabo de 10 años)
241904.9483Capital325100.0222
7
Pago Mensual-$1,314.56Total325100.0222Total325100.0222
8
9
AñoSaldo inicialPago total
Interés Pagado
Principal Pagado
Saldo Final
Balance General (al año 5)
10
1144000-$15,774.6912960-$2,814.69$141,185.31Activos241904.9483Pasivos$131,128.05
11
2$141,185.31-$15,774.69$12,706.68-$3,068.01$138,117.29Capital$110,776.90
12
3$138,117.29-$15,774.69$12,430.56-$3,344.14$134,773.16Total241904.9483Total$241,904.95
13
4$134,773.16-$15,774.69$12,129.58-$3,645.11$131,128.05
14
5$131,128.05-$15,774.69$11,801.52-$3,973.17$127,154.88
15
6$127,154.88-$15,774.69$11,443.94-$4,330.75$122,824.13
16
7$122,824.13-$15,774.69$11,054.17-$4,720.52$118,103.61
17
8$118,103.61-$15,774.69$10,629.32-$5,145.37$112,958.24
18
9$112,958.24-$15,774.69$10,166.24-$5,608.45$107,349.79
19
10$107,349.79-$15,774.69$9,661.48-$6,113.21$101,236.58
20
11$101,236.58-$15,774.69$9,111.29-$6,663.40$94,573.18
21
12$94,573.18-$15,774.69$8,511.59-$7,263.11$87,310.07
22
13$87,310.07-$15,774.69$7,857.91-$7,916.79$79,393.28
23
14$79,393.28-$15,774.69$7,145.40-$8,629.30$70,763.99
24
15$70,763.99-$15,774.69$6,368.76-$9,405.93$61,358.05
25
16$61,358.05-$15,774.69$5,522.22-$10,252.47$51,105.58
26
17$51,105.58-$15,774.69$4,599.50-$11,175.19$39,930.39
27
18$39,930.39-$15,774.69$3,593.74-$12,180.96$27,749.44
28
19$27,749.44-$15,774.69$2,497.45-$13,277.24$14,472.19
29
20$14,472.19-$15,774.69$1,302.50-$14,472.19$0.00
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100