Servicio de Deuda Al Rebatir

Principal
Perodo
Plazo
TEA
Plazo
1
2
3
4
5

50,000.00
mes
5.00
15.00%
Monto Inicial
50,000.00
40,000.00
30,000.00
20,000.00
10,000.00

TEM
Principal
10,000.00
10,000.00
10,000.00
10,000.00
10,000.00

1.17%
Inters
585.75
468.60
351.45
234.30
117.15

A pagar
10,585.75
10,468.60
10,351.45
10,234.30
10,117.15

Servicio de Deuda Al Rebatir

Principal
Perodo
Plazo
TEA

50,000.00
mes
5.00
15.00%

Perodo
Monto Inicial
Principal
Inters
A pagar
Monto Final

1
50,000.00
10,000.00
585.75
10,585.75
40,000.00

TEM

2
40,000.00
10,000.00
468.60
10,468.60
30,000.00

1.17%

3
30,000.00
10,000.00
351.45
10,351.45
20,000.00

4
20,000.00
10,000.00
234.30
10,234.30
10,000.00

Servicio de Deuda con Cuotas Iguales

Principal
Perodo
Plazo
TEA

Perodo
Monto Inicial
Principal

50,000.00
mes
5.00
15.00%

1
50,000.00
9,768.43

TEM

2
40,231.57
9,882.87

1.17%

3
30,348.70
9,998.64

4
20,350.06
10,115.78

Inters
A pagar
Monto Final

585.75
10,354.18
40,231.57

471.31
10,354.18
30,348.70

355.53
10,354.18
20,350.06

238.40
10,354.18
10,234.28

Servicio de Deuda Al Reabatir con 1P de Gracia

Principal
Perodo
Plazo
TEA

50,000.00
mes
5.00
15.00%

Perodo
Monto Inicial
Principal
Inters
A pagar
Monto Final

1
50,000.00
0.00
585.75
585.75
50,000.00

TEM

2
50,000.00
12,500.00
585.75
13,085.75
37,500.00

1.17%

3
37,500.00
12,500.00
439.31
12,939.31
25,000.00

4
25,000.00
12,500.00
292.87
12,792.87
12,500.00

Servicio de Deuda Al Reabatir con 2P de Gracia

Principal
Perodo
Plazo
TEA

50,000.00
mes
5.00
15.00%

Perodo
Monto Inicial
Principal
Inters
A pagar
Monto Final

1
50,000.00
0.00
585.75
585.75
50,000.00

TEM

2
50,000.00
0.00
585.75
585.75
50,000.00

1.17%

3
50,000.00
16,666.67
585.75
17,252.41
33,333.33

4
33,333.33
16,666.67
390.50
17,057.16
16,666.67

Servicio de Deuda Al Reabatir con 1P de No Pago

Principal
Perodo
Plazo
TEA

50,000.00
mes
5.00
15.00%

TEM

1.17%

Perodo
Monto Inicial
Principal
Inters
A pagar
Monto Final

1
50,000.00
0.00
585.75
0.00
50,585.75

2
50,585.75
12,646.44
592.61
13,239.04
37,939.31

3
37,939.31
12,646.44
444.46
13,090.89
25,292.87

4
25,292.87
12,646.44
296.30
12,942.74
12,646.44

Servicio de Deuda Al Reabatir con 2P de No Pago

Principal
Perodo
Plazo
TEA

Perodo
Monto Inicial
Principal
Inters
A pagar
Monto Final

50,000.00
mes
5.00
15.00%

1
50,000.00
0.00
585.75
0.00
50,585.75

TEM

2
50,585.75
0.00
592.61
0.00
51,178.35

1.17%

3
51,178.35
17,059.45
599.55
17,659.00
34,118.90

4
34,118.90
17,059.45
399.70
17,459.15
17,059.45

Monto Final
40,000.00
30,000.00
20,000.00
10,000.00
0.00

12,000.00
10,000.00
8,000.00

5
10,000.00
10,000.00
117.15
10,117.15
0.00

6,000.00
4,000.00

1,757.24

2,000.00
0.00
1

12,000.00
10,000.00
8,000.00
6,000.00

5
10,234.28
10,234.28

4,000.00

119.89
10,354.18
0.00

1,770.88
13.64

2,000.00
0.00
1

5
12,500.00
12,500.00
146.44
12,646.44
0.00

5
16,666.67
16,666.67
195.25
16,861.92
0.00

2,050.11

2,342.98

5
12,646.44
12,646.44
148.15
12,794.59
0.00

5
17,059.45
17,059.45
199.85
17,259.30
0.00

2,067.27

2,377.45

Series1
Series2

Series1
Series2