TABLA DE AMORTIZACION

CUOTAS DECRECIENTES ARITMETICAMENTE

CAPITAL :
PLAZO :
INTERES :
FACTOR :
PAGO No.
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

DIVIDENDO
212.04
207.80
203.56
199.32
195.08
190.84
186.60
182.36
178.12
173.88
169.63
165.39
161.15
156.91
152.67
148.43
144.19
139.95
135.71
131.47
127.23
122.99
118.74
114.50
110.26
106.02
101.78
97.54
93.30

4,000.00
3 AOS
18.00%
2%
PAGOS:
mensuales
INTERES
ABONO
60.00
57.72
55.47
53.25
51.06
48.90
46.77
44.67
42.60
40.57
38.57
36.61
34.67
32.78
30.91
29.09
27.30
25.54
23.83
22.15
20.51
18.91
17.35
15.83
14.35
12.91
11.51
10.16
8.85

152.04
150.08
148.09
146.07
144.02
141.94
139.83
137.69
135.52
133.31
131.06
128.78
126.48
124.13
121.76
119.34
116.89
114.41
111.88
109.32
106.72
104.08
101.39
98.67
95.91
93.11
90.27
87.38
84.45

30
31
32
33
34
35
36

89.06
84.82
80.58
76.34
72.09
67.85
63.61
4,961.81

7.58
6.36
5.18
4.05
2.97
1.93
0.94
961.85

81.48
78.46
75.40
72.29
69.12
65.92
62.67
3,999.96

TMETICAMENTE

12
SALDO
4,000.00
3,847.96
3,697.88
3,549.79
3,403.72
3,259.70
3,117.76
2,977.93
2,840.24
2,704.72
2,571.41
2,440.35
2,311.57
2,185.09
2,060.96
1,939.20
1,819.86
1,702.97
1,588.56
1,476.68
1,367.36
1,260.64
1,156.56
1,055.17
956.50
860.59
767.48
677.21
589.83
505.38

423.90
345.44
270.04
197.75
128.63
62.71
0.04