p Gradiente

a 600
i 0.025
g 20000
n 12 $1,074,229.84
Gradiente

1,074,229.84
$4,250,042.13 0.03 10000
No Couta Interés Abono Saldo
0 4250042.13
1 150000 127501.264 22498.736 4227543.4
2 160000 126826.302 33173.698 4194369.7
3 170000 125831.091 44168.909 4150200.79
4 180000 124506.024 55493.9762 4094706.82
5 190000 122841.204 67158.7955 4027548.02
6 200000 120826.441 79173.5594 3948374.46
7 210000 118451.234 91548.7662 3856825.69
8 220000 115704.771 104295.229 3752530.47
9 230000 112575.914 117424.086 3635106.38
10 240000 109053.191 130946.809 3504159.57
11 250000 105124.787 144875.213 3359284.36
12 260000 100778.531 159221.469 3200062.89
13 270000 96001.8867 173998.113 3026064.78
14 280000 90781.9433 189218.057 2836846.72
15 290000 85105.4016 204894.598 2631952.12
16 300000 78958.5636 221041.436 2410910.68
17 310000 72327.3205 237672.679 2173238
18 320000 65197.1401 254802.86 1918435.14
19 330000 57553.0543 272446.946 1645988.2
20 340000 49379.646 290620.354 1355367.84
21 350000 40661.0353 309338.965 1046028.88
22 360000 31380.8664 328619.134 717409.746
23 370000 21522.2924 348477.708 368932.039
24 380000 11067.9612 368932.039 0
3836.71209 0.02 100
No Couta Interés Abono Saldo
0 3836.71209
1 76.7342419 -76.734242 3913.44633
2 78.2689267 -78.268927 3991.71526
3 79.8343052 -79.834305 4071.54957
4 500 81.4309913 418.569009 3652.98056
5 500 73.0596112 426.940389 3226.04017
6 500 64.5208034 435.479197 2790.56097
7 55.8112195 -55.811219 2846.37219
8 600 56.9274438 543.072556 2303.29964
9 700 46.0659927 653.934007 1649.36563
10 800 32.9873126 767.012687 882.352941
11 900 17.6470588 882.352941 0
 50000000 0.025 20000
No. Cuota Interés Abono Saldo
0 50000000
1 $4,770,232.77 1250000 3520232.77 46479767.2
2 4790232.7685 1161994.18 3628238.59 42851528.6
3 4810232.7685 1071288.22 3738944.55 39112584.1
4 4830232.7685 977814.602 3852418.17 35260165.9
5 4850232.7685 881504.148 3968728.62 31291437.3
6 4870232.7685 782285.933 4087946.84 27203490.5
7 4890232.7685 680087.262 4210145.51 22993345
8 4910232.7685 574833.624 4335399.14 18657945.8
9 4930232.7685 466448.645 4463784.12 14194161.7
10 4950232.7685 354854.042 4595378.73 9598782.97
11 4970232.7685 239969.574 4730263.19 4868519.77
12 4990232.7685 121712.994 4868519.77 6.7055E-08
 75000000 0.03 13500
No Couta Interés Abono Saldo
0 75000000
1 8042291.95 2250000 5792291.95 69207708.1
2 8055791.95 2076231.24 5979560.71 63228147.3
3 8069291.95 1896844.42 6172447.53 57055699.8
4 8082791.95 1711670.99 6371120.96 50684578.9
5 8096291.95 1520537.37 6575754.58 44108824.3
6 8109791.95 1323264.73 6786527.22 37322297
7 8123291.95 1119668.91 7003623.04 30318674
8 8136791.95 909560.22 7227231.73 23091442.3
9 8150291.95 692743.268 7457548.68 15633893.6
10 8163791.95 469016.808 7694775.14 7939118.46
11 8177291.95 238173.554 7939118.4 0.06198177
12 8190791.95 0.00185945 8190791.95 -8190791.9
13 8204291.95 -245723.76 8450015.71 -16640808
14 8217791.95 -499224.23 8717016.18 -25357824
15 8231291.95 -760734.71 8992026.66 -34349850
16 8244791.95 -1030495.5 9275287.46 -43625138
 5000000 0.02 32824.8554
No. Couta Interés Abono Saldo
0 5000000
1 300000 100000 200000 4800000
2 332824.855 96000 236824.855 4563175.14
3 365649.711 91263.5029 274386.208 4288788.94
4 398474.566 85775.7787 312698.787 3976090.15
5 431299.421 79521.803 351777.618 3624312.53
6 464124.277 72486.2506 391638.026 3232674.5
7 496949.132 64653.4901 432295.642 2800378.86
8 529773.988 56007.5773 473766.41 2326612.45
9 562598.843 46532.249 516066.594 1810545.86
10 595423.698 36210.9172 559212.781 1251333.08
11 628248.554 25026.6615 603221.892 648111.185
12 661073.409 12962.2237 648111.185 0
$ 30,000,000.00 0.0264865101 15000 2.64865101
No Couta Interes Abono Saldo
0 30000000
1 $ 2,000,000.00 794595.302 1205404.7 28794595.3
2 $ 2,015,000.00 762668.339 1252331.66 27542263.6
3 $ 2,030,000.00 729498.444 1300501.56 26241762.1
4 $ 2,045,000.00 695052.696 1349947.3 24891814.8
5 $ 2,060,000.00 659297.303 1400702.7 23491112.1
6 $ 2,075,000.00 622197.577 1452802.42 22038309.7
7 $ 2,090,000.00 583717.911 1506282.09 20532027.6
8 $ 2,105,000.00 543821.755 1561178.24 18970849.3
9 $ 2,120,000.00 502471.592 1617528.41 17353320.9
10 $ 2,135,000.00 459628.909 1675371.09 15677949.8
11 $ 2,150,000.00 415254.176 1734745.82 13943204
12 $ 2,165,000.00 369306.813 1795693.19 12147510.8
13 $ 2,180,000.00 321745.168 1858254.83 10289256
14 $ 2,195,000.00 272526.482 1922473.52 8366782.47
15 $ 2,210,000.00 221606.868 1988393.13 6378389.34
16 $ 2,225,000.00 168941.273 2056058.73 4322330.61
17 $ 2,240,000.00 114483.453 2125516.55 2196814.06
18 $ 2,255,000.00 58185.9378 2196814.06 4.8107E-05
$50,000,000.00 0.025 50000
No. Cuota Interés Abono Saldo
0 50000000
1 100000 1250000 -1150000 51150000
2 150000 1278750 -1128750 52278750
3 200000 1306968.75 -1106968.8 53385718.8
4 250000 1334642.97 -1084643 54470361.7
5 300000 1361759.04 -1061759 55532120.8
6 350000 1388303.02 -1038303 56570423.8
7 400000 1414260.59 -1014260.6 57584684.4
8 450000 1439617.11 -989617.11 58574301.5
9 500000 1464357.54 -964357.54 59538659
10 550000 1488466.48 -938466.48 60477125.5
11 600000 1511928.14 -911928.14 61389053.6
12 650000 1534726.34 -884726.34 62273780
13 700000 1556844.5 -856844.5 63130624.5
14 750000 1578265.61 -828265.61 63958890.1
15 800000 1598972.25 -798972.25 64757862.3
16 850000 1618946.56 -768946.56 65526808.9
17 900000 1638170.22 -738170.22 66264979.1
18 950000 1656624.48 -706624.48 66971603.6
19 1000000 1674290.09 -674290.09 67645893.7
20 1050000 1691147.34 -641147.34 68287041
21 1100000 1707176.03 -607176.03 68894217.1
22 1150000 1722355.43 -572355.43 69466572.5
23 1200000 1736664.31 -536664.31 70003236.8
24 4250000 1750080.92 2499919.08 67503317.7
25 4300000 1687582.94 2612417.06 64890900.7
26 4350000 1622272.52 2727727.48 62163173.2
27 4400000 1554079.33 2845920.67 59317252.5
28 4450000 1482931.31 2967068.69 56350183.8
29 4500000 1408754.6 3091245.4 53258938.4
30 4550000 1331473.46 3218526.54 50040411.9
31 4600000 1251010.3 3348989.7 46691422.2
32 4650000 1167285.55 3482714.45 43208707.7
33 4700000 1080217.69 3619782.31 39588925.4
34 4750000 989723.135 3760276.86 35828648.6
35 4800000 895716.214 3904283.79 31924364.8
36 4850000 798109.119 4051890.88 27872473.9