Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Copia de Tablas
Copia de Tablas
En esta hoja, Ud. podr ver cmo se construye una tabla de amortizacin con cuotas uniform
Introduzca los datos requeridos en la celdas de color gris
Elaborado por:
Informacin adic
PERIODOS AL AO
Tasa
Tasa
CUOTA FIJA
FACTOR
Meses
Peridica
0.12%
3,000
4
TABLA DE AMORTIZACION
MES
1
2
3
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
SALDO
INICIAL
3,000
2,251
1,502
751
-
CUOTA
INTERES
752
752
752
752
-
4
3
2
1
-
ABONO A
CAPITAL
749
750
750
751
-
SALDO
FINAL
2,251
1,502
751
-
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
ON CUOTA FIJA
Das
Efectiva Anual
Quincenas
Peridica
CELDA
Trimestres
Semestres
Informacin adicional
PERIODOS AL AO
mensual
efectiva anual
CUOTA FIJA
Aos
12
0.12%
1.45%
$752.25
$(0.25075045)
En esta hoja, Ud. podr ver cmo se construye una tabla de amortizacin con cuotas uniform
Introduzca los datos requeridos en la celdas de color amarillo
Elaborado por:
Informacin adic
PERIODOS AL AO
Tasa
Tasa
CUOTA FIJA
FACTOR
Meses
Peridica
2.00%
1,000,000
12
TABLA DE AMORTIZACION
MES
1
2
3
4
5
6
7
8
9
10
11
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
SALDO
INICIAL
1,000,000
916,667
833,333
750,000
666,667
583,333
500,000
416,667
333,333
250,000
166,667
83,333
-
CUOTA
103,333
101,667
100,000
98,333
96,667
95,000
93,333
91,667
90,000
88,333
86,667
85,000
-
INTERES
20,000
18,333
16,667
15,000
13,333
11,667
10,000
8,333
6,667
5,000
3,333
1,667
-
ABONO A
CAPITAL
83,333
83,333
83,333
83,333
83,333
83,333
83,333
83,333
83,333
83,333
83,333
83,333
-
SALDO
FINAL
916,667
833,333
750,000
666,667
583,333
500,000
416,667
333,333
250,000
166,667
83,333
-
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
S A CAPITAL UNIFORMES
CELDA
Das
Efectiva Anual
Quincenas
Peridica
Trimestres
Semestres
Informacin adicional
PERIODOS AL AO
mensual
efectiva anual
CUOTA FIJA
Aos
12
2.00%
26.82%
$94,559.60
$(0.09455960)