un prestamo de 20000000 va a ser cancelado en 3 aos mediante el pago de cuotas

$ 0.014
valor presente-p $ 4,000,000
plazo 0.5000 aos
nro de periodos-n 6 meses
tasa de interes-iea 18.16% ea
Nro de periodos - y 12 Meses
tasa de interes-im 1.40% m pm em
valor cuota o pago-A ????
$ 699,712
$ 699,712
$ 699,712

Tabla de Amortizacion
Perodos saldo inicial Inters Abono Cuota Saldo final
0 $ 4,000,000 $0 $0 $ 0 $ 4,000,000
1 $ 4,000,000 $ 56,000 $ 643,712 $ 699,712 $ 3,356,288
2 $ 3,356,288 $ 46,988 $ 652,724 $ 699,712 $ 2,703,565
3 $ 2,703,565 $ 37,850 $ 661,862 $ 699,712 $ 2,041,703
4 $ 2,041,703 $ 28,584 $ 671,128 $ 699,712 $ 1,370,575
5 $ 1,370,575 $ 19,188 $ 680,524 $ 699,712 $ 690,051
6 $ 690,051 $ 9,661 $ 690,051 $ 699,712 $0
7 $0 $ 0 $ 699,712 $ 699,712 -$ 699,712
8 -$ 699,712 -$ 9,796 $ 709,508 $ 699,712 -$ 1,409,219
9 -$ 1,409,219 -$ 19,729 $ 719,441 $ 699,712 -$ 2,128,660
10 -$ 2,128,660 -$ 29,801 $ 729,513 $ 699,712 -$ 2,858,173
11 -$ 2,858,173 -$ 40,014 $ 739,726 $ 699,712 -$ 3,597,899
12 -$ 3,597,899 -$ 50,371 $ 750,082 $ 699,712 -$ 4,347,982
13 -$ 4,347,982 -$ 60,872 $ 760,584 $ 699,712 -$ 5,108,565
14 -$ 5,108,565 -$ 71,520 $ 771,232 $ 699,712 -$ 5,879,797
15 -$ 5,879,797 -$ 82,317 $ 782,029 $ 699,712 -$ 6,661,826
16 -$ 6,661,826 -$ 93,266 $ 792,977 $ 699,712 -$ 7,454,803
17 -$ 7,454,803 -$ 104,367 $ 804,079 $ 699,712 -$ 8,258,882
18 -$ 8,258,882 -$ 115,624 $ 815,336 $ 699,712 -$ 9,074,218
19 -$ 9,074,218 -$ 127,039 $ 826,751 $ 699,712 -$ 9,900,969
20 -$ 9,900,969 -$ 138,614 $ 838,325 $ 699,712 ###
21 -$ 10,739,294 -$ 150,350 $ 850,062 $ 699,712 ###
22 -$ 11,589,356 -$ 162,251 $ 861,963 $ 699,712 ###
23 -$ 12,451,319 -$ 174,318 $ 874,030 $ 699,712 ###
24 -$ 13,325,349 -$ 186,555 $ 886,267 $ 699,712 ###
25 -$ 14,211,616 -$ 198,963 $ 898,674 $ 699,712 ###
26 -$ 15,110,290 -$ 211,544 $ 911,256 $ 699,712 ###
27 -$ 16,021,546 -$ 224,302 $ 924,013 $ 699,712 ###
28 -$ 16,945,560 -$ 237,238 $ 936,950 $ 699,712 ###
29 -$ 17,882,509 -$ 250,355 $ 950,067 $ 699,712 ###
30 -$ 18,832,576 -$ 263,656 $ 963,368 $ 699,712 ###
31 -$ 19,795,944 -$ 277,143 $ 976,855 $ 699,712 ###
32 -$ 20,772,799 -$ 290,819 $ 990,531 $ 699,712 ###
33 -$ 21,763,330 -$ 304,687 $ 1,004,398 $ 699,712 ###
34 -$ 22,767,728 -$ 318,748 $ 1,018,460 $ 699,712 ###
35 -$ 23,786,188 -$ 333,007 $ 1,032,718 $ 699,712 ###
36 -$ 24,818,907 -$ 347,465 $ 1,047,176 $ 699,712 ###
-$ 4,676,460 ###