TABLA DE AMORTIZACION

CUOTAS CRECIENTES 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
109.72
111.91
114.11
116.30
118.49
120.69
122.88
125.08
127.27
129.47
131.66
133.86
136.05
138.24
140.44
142.63
144.83
147.02
149.22
151.41
153.60
155.80
157.99
160.19
162.38
164.58
166.77
168.96
171.16

4,000.00
3 AOS
18.00%
2.00%
PAGOS:
mensuales
INTERES
ABONO
60.00
59.25
58.46
57.63
56.75
55.82
54.85
53.83
52.76
51.64
50.48
49.26
47.99
46.67
45.29
43.87
42.39
40.85
39.26
37.61
35.90
34.14
32.31
30.43
28.48
26.47
24.40
22.26
20.06

49.72
52.66
55.64
58.67
61.75
64.87
68.03
71.25
74.51
77.82
81.18
84.60
88.06
91.58
95.14
98.76
102.44
106.17
109.96
113.80
117.70
121.66
125.68
129.76
133.90
138.11
142.37
146.70
151.10

30
31
32
33
34
35
36

173.35
175.55
177.74
179.94
182.13
184.33
186.52
5,332.27

17.80
15.46
13.06
10.59
8.05
5.44
2.76
1,332.27

155.56
160.09
164.68
169.35
174.08
178.89
183.76
4,000.00

METICAMENTE

12
SALDO
4,000.00
3,950.28
3,897.62
3,841.98
3,783.31
3,721.56
3,656.69
3,588.66
3,517.41
3,442.90
3,365.08
3,283.90
3,199.30
3,111.24
3,019.66
2,924.52
2,825.76
2,723.32
2,617.15
2,507.19
2,393.39
2,275.69
2,154.03
2,028.35
1,898.59
1,764.69
1,626.58
1,484.21
1,337.51
1,186.41

1,030.85
870.76
706.08
536.73
362.65
183.76
-