0

1
2
3
4
5
6
7

0.29
0.24
0.19
0.14
0.10
0.05
0.00

0
1
2
3
4
5
6
7

31371.4171
26142.8476
20914.2781
15685.7086
10457.139
5228.56952

114270.1
82898.6829
56755.8352
35841.5571
20155.8486
9698.70952
4470.14

82898.6829
56755.8352
35841.5571
20155.8486
9698.70952
4470.14

100895.775
73470.0107
50615.2071
32331.3643
18618.4821
9476.56071
4905.6

46298.6962

52900.6875

1/4
3/14
5/28
1/7
3/28
1/14
1/28

METODO DE AMORTIZACION DECRECIMIENTO O RESTO DECLINANTE

AO
COEFICIENTE DE AMORTIZACION
VALOR DE CALCULO
CUOTA DE AMORTIZACION

AO
COEFICIENTE DE AMORTIZACION
VALOR DE CALCULO
CUOTA DE AMORTIZACION

0
1
2
3
4
5
6

1/3
114,270.10
38,090.03

1/3
76,180.07
25,393.36

1/3
50,786.71
16,928.90

1/3
33,857.81
11,285.94

2/7
132,892.50
37,969.29

2/7
94,923.21
27,120.92

2/7
67,802.30
19,372.08

2/7
48,430.21
13,837.20

29,782.33
24,818.61
19,854.89
14,891.17
9,927.44
4,963.72

114270.1
84,487.77
59,669.16
39,814.27
24,923.11
14,995.66
10,031.94

1/4
3/14
5/28
1/7
3/28
1/14

0.29
0.24
0.19
0.14
0.10
0.05

0.00

1/28

31996.73
27425.76
22854.80
18283.84
13712.88
9141.92
4570.96

132892.5
100895.78
73470.01
50615.21
32331.36
18618.48
9476.56
4905.60

120000
100000
80000
60000
40000
20000
0
0

1/3
22,571.87
7,523.96

1/3
15,047.91
5,015.97

10,031.94

0.0877915
4

2/7
34,593.01
9,883.72

2/7
24,709.29
7,059.80

2/7
17,649.49
5,042.71

2/7
12,606.78

30,071.43
25,775.51
21,479.59
17,183.67
12,887.76
8,591.84

132892.5
102,821.07
77,045.56
55,565.97
38,382.29
25,494.54
16,902.70

4,295.92

12,606.78

Series1
Series2