i% 25% Ea

1.8769%
P $ 35,000,000

1
n=28
J%=-2%

P= $ 35,000,000
n= 48 Saldo m24 $ 15,459,663
i%= 1.876927%
J%= -2%
Cm1 $ 1,606,425.29
 n Cuota
0
1 $ 1,606,425
2 $ 1,574,297
3 $ 1,542,811
48 4 $ 1,511,955
5 $ 1,481,716
6 $ 1,452,081
7 $ 1,423,040
8 $ 1,394,579
9 $ 1,366,687
10 $ 1,339,353
11 $ 1,312,566
12 $ 1,286,315
13 $ 1,260,589
14 $ 1,235,377
15 $ 1,210,669
16 $ 1,186,456
17 $ 1,162,727
18 $ 1,139,472
19 $ 1,116,683
20 $ 1,094,349
21 $ 1,072,462
22 $ 1,051,013
23 $ 1,029,993
24 $ 1,009,393
25 $ 989,205
26 $ 969,421
27 $ 950,033
28 $ 931,032
29 $ 912,411
30 $ 894,163
31 $ 876,280
32 $ 858,754
33 $ 841,579
34 $ 824,748
35 $ 808,253
36 $ 792,088
37 $ 776,246
38 $ 760,721
39 $ 745,506
40 $ 730,596
41 $ 715,984
42 $ 701,665
43 $ 687,631
44 $ 673,879
45 $ 660,401
46 $ 647,193
47 $ 634,249
48 $ 621,564
Interés Abono Saldo
$ 35,000,000
$ 656,924.28 $ 949,501.01 $ 34,050,499
$ 639,102.84 $ 935,193.94 $ 33,115,305
$ 621,549.94 $ 921,260.91 $ 32,194,044
$ 604,258.55 $ 907,696.08 $ 31,286,348
$ 587,221.76 $ 894,493.78 $ 30,391,854
$ 570,432.77 $ 881,648.46 $ 29,510,206
$ 553,884.88 $ 869,154.73 $ 28,641,051
$ 537,571.48 $ 857,007.33 $ 27,784,044
$ 521,486.08 $ 845,201.15 $ 26,938,843
$ 505,622.28 $ 833,731.21 $ 26,105,111
$ 489,973.76 $ 822,592.67 $ 25,282,519
$ 474,534.30 $ 811,780.80 $ 24,470,738
$ 459,297.77 $ 801,291.02 $ 23,669,447
$ 444,258.12 $ 791,118.89 $ 22,878,328
$ 429,409.40 $ 781,260.07 $ 22,097,068
$ 414,745.73 $ 771,710.36 $ 21,325,358
$ 400,261.29 $ 762,465.67 $ 20,562,892
$ 385,950.37 $ 753,522.05 $ 19,809,370
$ 371,807.31 $ 744,875.66 $ 19,064,494
$ 357,826.55 $ 736,522.77 $ 18,327,971
$ 344,002.55 $ 728,459.78 $ 17,599,512
$ 330,329.90 $ 720,683.18 $ 16,878,828
$ 316,803.21 $ 713,189.62 $ 16,165,639
$ 303,417.16 $ 705,975.80 $ 15,459,663
$ 290,166.51 $ 699,038.59 $ 14,760,624
$ 277,046.07 $ 692,374.93 $ 14,068,250
$ 264,050.71 $ 685,981.88 $ 13,382,268
$ 251,175.33 $ 679,856.60 $ 12,702,411
$ 238,414.92 $ 673,996.37 $ 12,028,415
$ 225,764.50 $ 668,398.56 $ 11,360,016
$ 213,219.15 $ 663,060.65 $ 10,696,955
$ 200,773.99 $ 657,980.22 $ 10,038,975
$ 188,424.19 $ 653,154.94 $ 9,385,820
$ 176,164.95 $ 648,582.59 $ 8,737,238
$ 163,991.53 $ 644,261.06 $ 8,092,977
$ 151,899.22 $ 640,188.32 $ 7,452,788
$ 139,883.36 $ 636,362.43 $ 6,816,426
$ 127,939.30 $ 632,781.57 $ 6,183,644
$ 116,062.46 $ 629,444.00 $ 5,554,200
$ 104,248.26 $ 626,348.07 $ 4,927,852
$ 92,492.17 $ 623,492.24 $ 4,304,360
$ 80,789.67 $ 620,875.04 $ 3,683,485
$ 69,136.31 $ 618,495.11 $ 3,064,990
$ 57,527.61 $ 616,351.18 $ 2,448,639
$ 45,959.15 $ 614,442.07 $ 1,834,197
$ 34,426.52 $ 612,766.67 $ 1,221,430
$ 22,925.34 $ 611,323.98 $ 610,106
$ 11,451.24 $ 610,113.10 -$ 7