CAPITAL -$ 1,000,000.

00
AMORTIZACION 5 SISTEMA FRANCES
TASA 15%

$ 298,315.55

PERIODO A DEUDA INICIAL CAPITAL

1 $ 1,000,000.00 $ 148,315.55
2 -$ 851,684.45 $ 170,562.89
3 -$ 681,121.56 $ 196,147.32
4 -$ 484,974.24 $ 225,569.42
5 -$ 259,404.83 $ 259,404.83
-$ 1,277,185.08 $ 1,000,000.00

SISTEMA ALEMAN

PERIODO A DEUDA INICIAL CAPITAL

1 $ 1,000,000 $ 200,000.00
2 -$ 800,000.00 $ 200,000.00
3 -$ 600,000.00 $ 200,000.00
4 -$ 400,000.00 $ 200,000.00
5 -$ 200,000.00 $ 200,000.00
-$ 1,000,000.00 $ 1,000,000.00

SISTEMA AMERICANO

PERIODO A DEUDA INICIAL CAPITAL

1 $ 1,000,000.00 $ 0.00
2 $ 1,000,000.00 $ 0.00
3 $ 1,000,000.00 $ 0.00
4 $ 1,000,000.00 $ 0.00
5 $ 1,000,000.00 $ 1,000,000.00
$ 5,000,000.00 $ 1,000,000.00
 INTERES CK

$ 150,000.00 $ 298,315.55
$ 127,752.67 $ 298,315.55
$ 102,168.23 $ 298,315.55
$ 72,746.14 $ 298,315.55
$ 38,910.72 $ 298,315.55
$ 491,577.76 $ 1,491,577.76

INTERES CK
$ 150,000.00 $ 350,000.00
$ 120,000.00 $ 320,000.00
$ 90,000.00 $ 290,000.00
$ 60,000.00 $ 260,000.00
$ 30,000.00 $ 230,000.00
$ 450,000.00 $ 1,450,000.00

INTERES CK
$ 150,000.00 $ 150,000.00
$ 150,000.00 $ 150,000.00
$ 150,000.00 $ 150,000.00
$ 150,000.00 $ 150,000.00
$ 150,000.00 $ 1,150,000.00
$ 750,000.00 $ 1,750,000.00