3%

-S/.1,250.00 -S/.1,033.20

-S/.423.44
-S/.2,441.41
AMORTIZACION =DECRECIENTE
DEUDA=1000 1 2 3 4
DEUDA +INTERES S/.10,250.00 S/.6,150.00 S/.3,075.00 S/.1,025.00
MENSUALIDAD O FE S/.4,250.00 S/.3,150.00 S/.2,075.00 S/.1,025.00
AMORTIZACION 4000 3000 2000 1000
INTERES S/.250.00 S/.150.00 S/.75.00 S/.25.00
SALDO DE DEUDA S/.6,000.00 S/.3,000.00 S/.1,000.00 S/.0.00
#VALUE!

AMORTIZACION =CTE
DEUDA=1000 1 2 3 4
DEUDA +INTERES S/.10,250.00 S/.7,687.50 S/.5,125.00 S/.2,562.50
MENSUALIDAD O FE S/.2,750.00 S/.2,687.50 S/.2,625.00 S/.2,562.50
AMORTIZACION 2500 2500 2500 2500
INTERES S/.250.00 S/.187.50 S/.125.00 S/.62.50
SALDO DE DEUDA S/.7,500.00 S/.5,000.00 S/.2,500.00 S/.0.00

AMORTIZACION = CRECIENTE
DEUDA=1000 1 2 3 4
DEUDA +INTERES S/.10,250.00 S/.9,225.00 S/.7,175.00 S/.4,100.00
MENSUALIDAD O FE S/.1,250.00 S/.2,225.00 S/.3,175.00 S/.4,100.00
AMORTIZACION 1000 2000 3000 4000
INTERES S/.250.00 S/.225.00 S/.175.00 S/.100.00
SALDO DE DEUDA S/.9,000.00 S/.7,000.00 S/.4,000.00 S/.0.00

AMORTIZACION =DECRECIENTE
DEUDA=1000 1 2 3 4
DEUDA +INTERES S/.1,250.00 S/.750.00 S/.375.00 S/.125.00
MENSUALIDAD O FE S/.650.00 S/.450.00 S/.275.00 S/.125.00
AMORTIZACION 400 300 200 100
INTERES S/.250.00 S/.150.00 S/.75.00 S/.25.00
SALDO DE DEUDA S/.600.00 S/.300.00 S/.100.00 S/.0.00

=
 AMORTIZACION =DECRECIENTE
TOTAL DEUDA=10000 1 2 3 4 TOTAL
DEUDA +INTERESS/.10,250.00 S/.7,781.62 S/.5,251.52 S/.2,658.18
S/.10,500.00 MENSUALIDAD O S/.2,658.18 S/.2,658.18 S/.2,658.18 S/.2,658.18 S/.10,632.72
10000 AMORTIZACION S/. 2,408.18 S/. 2,468.38 S/. 2,530.09 S/. 2,593.35 10000
S/.500.00 INTERES S/.250.00 S/.189.80 S/.128.09 S/.64.83 S/.632.72
SALDO DE DEUDA S/.7,591.82 S/.5,123.44 S/.2,593.35 S/.0.00

TOTAL

S/.10,625.00
10000
S/.625.00

TOTAL

S/.10,750.00
10000
S/.750.00

TOTAL

S/.1,500.00
1000
S/.500.00