Amortización Francesa

Periodo Cuota Intereses A Capital Saldo Deuda

0 0 0 0 $ 150,000,000 Amortización Francesa
1 $32,082,318 $30,000,000 $2,082,318 $147,917,682 Amortización Alemana
2 $32,082,318 $29,583,536 $2,498,782 $145,418,900 Amortización Americana
3 $32,082,318 $29,083,780 $2,998,538 $142,420,363
4 $32,082,318 $28,484,073 $3,598,245 $138,822,117 500000000
5 $32,082,318 $27,764,423 $4,317,895 $134,504,223 450000000
6 $32,082,318 $26,900,845 $5,181,473 $129,322,749 400000000
7 $32,082,318 $25,864,550 $6,217,768 $123,104,981
350000000
8 $32,082,318 $24,620,996 $7,461,322 $115,643,659
9 $32,082,318 $23,128,732 $8,953,586 $106,690,073 300000000

10 $32,082,318 $21,338,015 $10,744,303 $95,945,770 250000000

11 $32,082,318 $19,189,154 $12,893,164 $83,052,606 200000000
12 $32,082,318 $16,610,521 $15,471,797 $67,580,809
150000000
13 $32,082,318 $13,516,162 $18,566,156 $49,014,652
100000000
14 $32,082,318 $9,802,930 $22,279,387 $26,735,265
15 $32,082,318 $5,347,053 $26,735,265 $0 50000000

$222,302,203 0
Amortización Francesa Am
Amortización Alemana
Periodo A. Capital Intereses Cuota Total Saldo Deuda Amortiz
0 $ - $ - $ - $ 150,000,000 Periodo
1 $ 10,000,000 $ 30,000,000 $ 40,000,000 $ 140,000,000 0
2 $ 10,000,000 $ 28,000,000 $ 38,000,000 $ 130,000,000 1
3 $ 10,000,000 $ 26,000,000 $ 36,000,000 $ 120,000,000 2
4 $ 10,000,000 $ 24,000,000 $ 34,000,000 $ 110,000,000 3
5 $ 10,000,000 $ 22,000,000 $ 32,000,000 $ 100,000,000 4
6 $ 10,000,000 $ 20,000,000 $ 30,000,000 $ 90,000,000 5
7 $ 10,000,000 $ 18,000,000 $ 28,000,000 $ 80,000,000 6
8 $ 10,000,000 $ 16,000,000 $ 26,000,000 $ 70,000,000 7
9 $ 10,000,000 $ 14,000,000 $ 24,000,000 $ 60,000,000 8
10 $ 10,000,000 $ 12,000,000 $ 22,000,000 $ 50,000,000 9
11 $ 10,000,000 $ 10,000,000 $ 20,000,000 $ 40,000,000 10
12 $ 10,000,000 $ 8,000,000 $ 18,000,000 $ 30,000,000 11
13 $ 10,000,000 $ 6,000,000 $ 16,000,000 $ 20,000,000 12
14 $ 10,000,000 $ 4,000,000 $ 14,000,000 $ 10,000,000 13
15 $ 10,000,000 $ 2,000,000 $ 12,000,000 $ - 14
$ 240,000,000 15
 $222,302,203
$240,000,000
$450,000,000

ortización Francesa Amortización Alemana Amortización Americana

Amortización Americana
Intereses A. Capital Cuota Total Saldo Deuda
$ - $ - ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 $ - $30,000,000 ###
$ 30,000,000 ### ### $ 4
$ 450,000,000