PERIODO SALDO INICIAL COSTO FIJO INTERES ABONO A CAPITAL SALDO

0 1,000,000 - - - 1,000,000
1 1,000,000 94,560 20,000 74,560 925,440
2 925,440 94,560 18,509 76,051 849,389
3 849,389 94,560 16,988 77,572 771,817
4 771,817 94,560 15,436 79,124 692,693
5 692,693 94,560 13,854 80,706 611,987
6 611,987 94,560 12,240 82,320 529,667
7 529,667 94,560 10,593 83,967 445,700
8 445,700 94,560 8,914 85,646 360,054
9 360,054 94,560 7,201 87,359 272,695
10 272,695 94,560 5,454 89,106 183,589
11 183,589 94,560 3,672 90,888 92,701
12 92,701 94,560 1,854 92,706 -5