p 35000000

i 2.50%
n 60
pago $1,132,368.86 el pago se calcula mediante "fórmulas, financieras, pafo

periodo saldo inicial interés cuota abono a k

0 $ 35,000,000.00
1 $ 35,000,000.00 $ 875,000.00 $ 1,132,368.86 $ 257,368.86
2 $ 34,742,631.14 $ 868,565.78 $ 1,132,368.86 $ 263,803.08
3 $ 34,478,828.07 $ 861,970.70 $ 1,132,368.86 $ 270,398.15
4 $ 34,208,429.91 $ 855,210.75 $ 1,132,368.86 $ 277,158.11
5 $ 33,931,271.80 $ 848,281.80 $ 1,132,368.86 $ 284,087.06
6 $ 33,647,184.74 $ 841,179.62 $ 1,132,368.86 $ 291,189.24
7 $ 33,355,995.50 $ 833,899.89 $ 1,132,368.86 $ 298,468.97
8 $ 33,057,526.53 $ 826,438.16 $ 1,132,368.86 $ 305,930.69
9 $ 32,751,595.84 $ 818,789.90 $ 1,132,368.86 $ 313,578.96
10 $ 32,438,016.88 $ 810,950.42 $ 1,132,368.86 $ 321,418.43
11 $ 32,116,598.45 $ 802,914.96 $ 1,132,368.86 $ 329,453.90
12 $ 31,787,144.55 $ 794,678.61 $ 1,132,368.86 $ 337,690.24
13 $ 31,449,454.31 $ 786,236.36 $ 1,132,368.86 $ 346,132.50
14 $ 31,103,321.81 $ 777,583.05 $ 1,132,368.86 $ 354,785.81
15 $ 30,748,536.00 $ 768,713.40 $ 1,132,368.86 $ 363,655.46
16 $ 30,384,880.54 $ 759,622.01 $ 1,132,368.86 $ 372,746.84
17 $ 30,012,133.70 $ 750,303.34 $ 1,132,368.86 $ 382,065.51
18 $ 29,630,068.18 $ 740,751.70 $ 1,132,368.86 $ 391,617.15
19 $ 29,238,451.03 $ 730,961.28 $ 1,132,368.86 $ 401,407.58
20 $ 28,837,043.45 $ 720,926.09 $ 1,132,368.86 $ 411,442.77
21 $ 28,425,600.68 $ 710,640.02 $ 1,132,368.86 $ 421,728.84
22 $ 28,003,871.84 $ 700,096.80 $ 1,132,368.86 $ 432,272.06
23 $ 27,571,599.78 $ 689,289.99 $ 1,132,368.86 $ 443,078.86
24 $ 27,128,520.92 $ 678,213.02 $ 1,132,368.86 $ 454,155.83
25 $ 26,674,365.09 $ 666,859.13 $ 1,132,368.86 $ 465,509.73
26 $ 26,208,855.36 $ 655,221.38 $ 1,132,368.86 $ 477,147.47
27 $ 25,731,707.88 $ 643,292.70 $ 1,132,368.86 $ 489,076.16
28 $ 25,242,631.72 $ 631,065.79 $ 1,132,368.86 $ 501,303.06
29 $ 24,741,328.66 $ 618,533.22 $ 1,132,368.86 $ 513,835.64
30 $ 24,227,493.02 $ 605,687.33 $ 1,132,368.86 $ 526,681.53
31 $ 23,700,811.49 $ 592,520.29 $ 1,132,368.86 $ 539,848.57
32 $ 23,160,962.92 $ 579,024.07 $ 1,132,368.86 $ 553,344.78
33 $ 22,607,618.14 $ 565,190.45 $ 1,132,368.86 $ 567,178.40
34 $ 22,040,439.73 $ 551,010.99 $ 1,132,368.86 $ 581,357.86
35 $ 21,459,081.87 $ 536,477.05 $ 1,132,368.86 $ 595,891.81
36 $ 20,863,190.06 $ 521,579.75 $ 1,132,368.86 $ 610,789.10
37 $ 20,252,400.96 $ 506,310.02 $ 1,132,368.86 $ 626,058.83
38 $ 19,626,342.12 $ 490,658.55 $ 1,132,368.86 $ 641,710.30
39 $ 18,984,631.82 $ 474,615.80 $ 1,132,368.86 $ 657,753.06
40 $ 18,326,878.76 $ 458,171.97 $ 1,132,368.86 $ 674,196.89
41 $ 17,652,681.87 $ 441,317.05 $ 1,132,368.86 $ 691,051.81
42 $ 16,961,630.06 $ 424,040.75 $ 1,132,368.86 $ 708,328.10
43 $ 16,253,301.96 $ 406,332.55 $ 1,132,368.86 $ 726,036.31
44 $ 15,527,265.65 $ 388,181.64 $ 1,132,368.86 $ 744,187.22
45 $ 14,783,078.43 $ 369,576.96 $ 1,132,368.86 $ 762,791.90
46 $ 14,020,286.54 $ 350,507.16 $ 1,132,368.86 $ 781,861.69
47 $ 13,238,424.84 $ 330,960.62 $ 1,132,368.86 $ 801,408.24
48 $ 12,437,016.61 $ 310,925.42 $ 1,132,368.86 $ 821,443.44
49 $ 11,615,573.17 $ 290,389.33 $ 1,132,368.86 $ 841,979.53
50 $ 10,773,593.64 $ 269,339.84 $ 1,132,368.86 $ 863,029.02
51 $ 9,910,564.63 $ 247,764.12 $ 1,132,368.86 $ 884,604.74
52 $ 9,025,959.88 $ 225,649.00 $ 1,132,368.86 $ 906,719.86
53 $ 8,119,240.03 $ 202,981.00 $ 1,132,368.86 $ 929,387.86
54 $ 7,189,852.17 $ 179,746.30 $ 1,132,368.86 $ 952,622.55
55 $ 6,237,229.62 $ 155,930.74 $ 1,132,368.86 $ 976,438.12
56 $ 5,260,791.50 $ 131,519.79 $ 1,132,368.86 $ 1,000,849.07
57 $ 4,259,942.43 $ 106,498.56 $ 1,132,368.86 $ 1,025,870.30
58 $ 3,234,072.14 $ 80,851.80 $ 1,132,368.86 $ 1,051,517.05
59 $ 2,182,555.08 $ 54,563.88 $ 1,132,368.86 $ 1,077,804.98
60 $ 1,104,750.10 $ 27,618.75 $ 1,132,368.86 $ 1,104,750.10
financieras, pafo

saldo final
$ 35,000,000.00
$ 34,742,631.14
$ 34,478,828.07
$ 34,208,429.91
$ 33,931,271.80
$ 33,647,184.74
$ 33,355,995.50
$ 33,057,526.53
$ 32,751,595.84
$ 32,438,016.88
$ 32,116,598.45
$ 31,787,144.55
$ 31,449,454.31
$ 31,103,321.81
$ 30,748,536.00
$ 30,384,880.54
$ 30,012,133.70
$ 29,630,068.18
$ 29,238,451.03
$ 28,837,043.45
$ 28,425,600.68
$ 28,003,871.84
$ 27,571,599.78
$ 27,128,520.92
$ 26,674,365.09
$ 26,208,855.36
$ 25,731,707.88
$ 25,242,631.72
$ 24,741,328.66
$ 24,227,493.02
$ 23,700,811.49
$ 23,160,962.92
$ 22,607,618.14
$ 22,040,439.73
$ 21,459,081.87
$ 20,863,190.06
$ 20,252,400.96
$ 19,626,342.12
$ 18,984,631.82
$ 18,326,878.76
$ 17,652,681.87
$ 16,961,630.06
$ 16,253,301.96
$ 15,527,265.65
$ 14,783,078.43
$ 14,020,286.54
$ 13,238,424.84
$ 12,437,016.61
$ 11,615,573.17
$ 10,773,593.64
$ 9,910,564.63
$ 9,025,959.88
$ 8,119,240.03
$ 7,189,852.17
$ 6,237,229.62
$ 5,260,791.50
$ 4,259,942.43
$ 3,234,072.14
$ 2,182,555.08
$ 1,104,750.10
$ 0.00