TABLA DE AMORTIZACION CON CUOTAS DECRECIENTES

Monto 135,000,000 # periodo Saldo inicial Cuota Interes

I efectivo anual 11% 0 135,000,000 0 0
I nominal mensual 0.87% 1 135,000,000 21,469,762.85 1,179,170.17
Periodos 72 2 114,709,407 18,242,857.50 1,001,940.08
Decrecimiento 15.03% 3 97,468,490 15,500,956.01 851,347.67
4 82,818,882 13,171,162.32 723,389.29
5 70,371,109 11,191,536.63 614,663.05
6 59,794,235 9,509,448.67 522,278.36
7 50,807,065 8,080,178.54 443,779.07
8 43,170,665 6,865,727.70 377,078.23
9 36,682,016 5,833,808.83 320,402.51
10 31,168,609 4,956,987.36 272,245.14
11 26,483,867 4,211,952.16 231,325.82
12 22,503,241 3,578,895.75 196,556.67
13 19,120,902 3,040,987.72 167,013.31
14 16,246,927 2,583,927.27 141,910.31
15 13,804,910 2,195,563.00 120,580.28
16 11,729,928 1,865,569.88 102,456.15
17 9,966,814 1,585,174.73 87,056.07
18 8,468,695 1,346,922.97 73,970.61
19 7,195,743 1,144,480.44 62,851.89
20 6,114,114 972,465.03 53,404.31
21 5,195,054 826,303.54 45,376.68
22 4,414,127 702,110.12 38,555.60
23 3,750,572 596,582.97 32,759.73
24 3,186,749 506,916.55 27,834.96
25 2,707,667 430,726.99 23,650.38
26 2,300,591 365,988.72 20,094.73
27 1,954,697 310,980.62 17,073.48
28 1,660,790 264,240.23 14,506.32
29 1,411,056 224,524.92 12,325.00
30 1,198,856 190,778.83 10,471.52
31 1,018,549 162,104.77 8,896.61
32 865,340 137,740.42 7,558.40
33 735,158 117,038.04 6,421.31
34 624,542 99,447.22 5,455.12
35 530,550 84,500.30 4,634.13
36 450,683 71,799.91 3,936.54
37 382,820 61,008.38 3,343.78
38 325,155 51,838.82 2,840.10
39 276,157 44,047.45 2,412.12
40 234,521 37,427.12 2,048.45
41 199,143 31,801.82 1,739.43
42 169,080 27,022.01 1,476.85
43 143,535 22,960.60 1,253.72
44 121,828 19,509.62 1,064.12
45 103,383 16,577.32 903.01
46 87,708 14,085.75 766.10
47 74,389 11,968.66 649.76
48 63,070 10,169.77 550.89
49 53,451 8,641.26 466.87
50 45,277 7,342.48 395.47
51 38,330 6,238.90 334.79
52 32,425 5,301.19 283.22
53 27,408 4,504.43 239.39
54 23,142 3,827.41 202.14
55 19,517 3,252.15 170.47
56 16,436 2,763.35 143.56
57 13,816 2,348.02 120.67
58 11,588 1,995.11 101.22
59 9,694 1,695.25 84.68
60 8,084 1,440.45 70.61
61 6,714 1,223.95 58.64
62 5,549 1,039.99 48.47
63 4,557 883.68 39.81
64 3,713 750.86 32.43
65 2,995 638.01 26.16
66 2,383 542.12 20.82
67 1,862 460.64 16.26
68 1,417 391.40 12.38
69 1,038 332.57 9.07
70 715 282.59 6.24
71 439 240.12 3.83
72 202 204.03 1.77
OTAS DECRECIENTES
Capital Saldo final
135,000,000
20,290,593 114,709,407
17,240,917 97,468,490
14,649,608 82,818,882
12,447,773 70,371,109
10,576,874 59,794,235
8,987,170 50,807,065
7,636,399 43,170,665
6,488,649 36,682,016
5,513,406 31,168,609
4,684,742 26,483,867
3,980,626 22,503,241
3,382,339 19,120,902
2,873,974 16,246,927
2,442,017 13,804,910
2,074,983 11,729,928
1,763,114 9,966,814
1,498,119 8,468,695
1,272,952 7,195,743
1,081,629 6,114,114
919,061 5,195,054
780,927 4,414,127
663,555 3,750,572
563,823 3,186,749
479,082 2,707,667
407,077 2,300,591
345,894 1,954,697
293,907 1,660,790
249,734 1,411,056
212,200 1,198,856
180,307 1,018,549
153,208 865,340
130,182 735,158
110,617 624,542
93,992 530,550
79,866 450,683
67,863 382,820
57,665 325,155
48,999 276,157
41,635 234,521
35,379 199,143
30,062 169,080
25,545 143,535
21,707 121,828
18,446 103,383
15,674 87,708
13,320 74,389
11,319 63,070
9,619 53,451
8,174 45,277
6,947 38,330
5,904 32,425
5,018 27,408
4,265 23,142
3,625 19,517
3,082 16,436
2,620 13,816
2,227 11,588
1,894 9,694
1,611 8,084
1,370 6,714
1,165 5,549
992 4,557
844 3,713
718 2,995
612 2,383
521 1,862
444 1,417
379 1,038
324 715
276 439
236 202
202 0