Archivo Greysi Casa Ejercicio

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 7

Pago Principal Interes Balance

1 $173.86 $24.20 $149.66 $18,116.80


2 $173.86 $24.40 $149.46 $18,092.40
3 $173.86 $24.60 $149.26 $18,067.80
4 $173.86 $24.80 $149.06 $18,043.00
5 $173.86 $25.01 $148.85 $18,017.99
6 $173.86 $25.21 $148.65 $17,992.78 120
7 $173.86 $25.42 $148.44 $17,967.36
8 $173.86 $25.63 $148.23 $17,941.73
9 $173.86 $25.84 $148.02 $17,915.89
10 $173.86 $26.05 $147.81 $17,889.84
11 $173.86 $26.27 $147.59 $17,863.57
12 $173.86 $26.49 $147.37 $17,837.08
13 $173.86 $26.70 $147.16 $17,810.38
14 $173.86 $26.92 $146.94 $17,783.46
15 $173.86 $27.15 $146.71 $17,756.31
16 $173.86 $27.37 $146.49 $17,728.94
17 $173.86 $27.60 $146.26 $17,701.34
18 $173.86 $27.82 $146.04 $17,673.52
19 $173.86 $28.05 $145.81 $17,645.47
20 $173.86 $28.28 $145.58 $17,617.19
21 $173.86 $28.52 $145.34 $17,588.67
22 $173.86 $28.75 $145.11 $17,559.92
23 $173.86 $28.99 $144.87 $17,530.93
24 $173.86 $29.23 $144.63 $17,501.70
25 $173.86 $29.47 $144.39 $17,472.23
26 $173.86 $29.71 $144.15 $17,442.52
27 $173.86 $29.96 $143.90 $17,412.56
28 $173.86 $30.21 $143.65 $17,382.35
29 $173.86 $30.46 $143.40 $17,351.89
30 $173.86 $30.71 $143.15 $17,321.18
31 $173.86 $30.96 $142.90 $17,290.22
32 $173.86 $31.22 $142.64 $17,259.00
33 $173.86 $31.47 $142.39 $17,227.53
34 $173.86 $31.73 $142.13 $17,195.80
35 $173.86 $31.99 $141.87 $17,163.81
36 $173.86 $32.26 $141.60 $17,131.55
37 $173.86 $32.52 $141.34 $17,099.03
38 $173.86 $32.79 $141.07 $17,066.24
39 $173.86 $33.06 $140.80 $17,033.18
40 $173.86 $33.34 $140.52 $16,999.84
41 $173.86 $33.61 $140.25 $16,966.23
42 $173.86 $33.89 $139.97 $16,932.34
43 $173.86 $34.17 $139.69 $16,898.17
44 $173.86 $34.45 $139.41 $16,863.72
45 $173.86 $34.73 $139.13 $16,828.99
46 $173.86 $35.02 $138.84 $16,793.97
47 $173.86 $35.31 $138.55 $16,758.66
48 $173.86 $35.60 $138.26 $16,723.06
49 $173.86 $35.89 $137.97 $16,687.17
50 $173.86 $36.19 $137.67 $16,650.98
51 $173.86 $36.49 $137.37 $16,614.49
52 $173.86 $36.79 $137.07 $16,577.70
53 $173.86 $37.09 $136.77 $16,540.61
54 $173.86 $37.40 $136.46 $16,503.21
55 $173.86 $37.71 $136.15 $16,465.50
56 $173.86 $38.02 $135.84 $16,427.48
57 $173.86 $38.33 $135.53 $16,389.15
58 $173.86 $38.65 $135.21 $16,350.50
59 $173.86 $38.97 $134.89 $16,311.53
60 $173.86 $39.29 $134.57 $16,272.24
61 $173.86 $39.61 $134.25 $16,232.63
62 $173.86 $39.94 $133.92 $16,192.69
63 $173.86 $40.27 $133.59 $16,152.42
64 $173.86 $40.60 $133.26 $16,111.82
65 $173.86 $40.94 $132.92 $16,070.88
66 $173.86 $41.28 $132.58 $16,029.60
67 $173.86 $41.62 $132.24 $15,987.98
68 $173.86 $41.96 $131.90 $15,946.02
69 $173.86 $42.31 $131.55 $15,903.71
70 $173.86 $42.65 $131.21 $15,861.06
71 $173.86 $43.01 $130.85 $15,818.05
72 $173.86 $43.36 $130.50 $15,774.69
73 $173.86 $43.72 $130.14 $15,730.97
74 $173.86 $44.08 $129.78 $15,686.89
75 $173.86 $44.44 $129.42 $15,642.45
76 $173.86 $44.81 $129.05 $15,597.64
77 $173.86 $45.18 $128.68 $15,552.46
78 $173.86 $45.55 $128.31 $15,506.91
79 $173.86 $45.93 $127.93 $15,460.98
80 $173.86 $46.31 $127.55 $15,414.67
81 $173.86 $46.69 $127.17 $15,367.98
82 $173.86 $47.07 $126.79 $15,320.91
83 $173.86 $47.46 $126.40 $15,273.45
84 $173.86 $47.85 $126.01 $15,225.60
85 $173.86 $48.25 $125.61 $15,177.35
86 $173.86 $48.65 $125.21 $15,128.70
87 $173.86 $49.05 $124.81 $15,079.65
88 $173.86 $49.45 $124.41 $15,030.20
89 $173.86 $49.86 $124.00 $14,980.34
90 $173.86 $50.27 $123.59 $14,930.07
91 $173.86 $50.69 $123.17 $14,879.38
92 $173.86 $51.11 $122.75 $14,828.27
93 $173.86 $51.53 $122.33 $14,776.74
94 $173.86 $51.95 $121.91 $14,724.79
95 $173.86 $52.38 $121.48 $14,672.41
96 $173.86 $52.81 $121.05 $14,619.60
97 $173.86 $53.25 $120.61 $14,566.35
98 $173.86 $53.69 $120.17 $14,512.66
99 $173.86 $54.13 $119.73 $14,458.53
100 $173.86 $54.58 $119.28 $14,403.95
101 $173.86 $55.03 $118.83 $14,348.92
102 $173.86 $55.48 $118.38 $14,293.44
103 $173.86 $55.94 $117.92 $14,237.50
104 $173.86 $56.40 $117.46 $14,181.10
105 $173.86 $56.87 $116.99 $14,124.23
106 $173.86 $57.34 $116.52 $14,066.89
107 $173.86 $57.81 $116.05 $14,009.08
108 $173.86 $58.29 $115.57 $13,950.79
109 $173.86 $58.77 $115.09 $13,892.02
110 $173.86 $59.25 $114.61 $13,832.77
111 $173.86 $59.74 $114.12 $13,773.03
112 $173.86 $60.23 $113.63 $13,712.80
113 $173.86 $60.73 $113.13 $13,652.07
114 $173.86 $61.23 $112.63 $13,590.84
115 $173.86 $61.74 $112.12 $13,529.10
116 $173.86 $62.24 $111.62 $13,466.86
117 $173.86 $62.76 $111.10 $13,404.10
118 $173.86 $63.28 $110.58 $13,340.82
119 $173.86 $63.80 $110.06 $13,277.02
120 $173.86 $64.32 $109.54 $13,212.70 64.32
121 $173.86 $64.86 $109.00 $13,147.84 64.86
122 $173.86 $65.39 $108.47 $13,082.45 65.39
123 $173.86 $65.93 $107.93 $13,016.52 65.93
124 $173.86 $66.47 $107.39 $12,950.05 66.47
125 $173.86 $67.02 $106.84 $12,883.03 67.02
126 $173.86 $67.58 $106.28 $12,815.45 67.58
127 $173.86 $68.13 $105.73 $12,747.32 68.13
128 $173.86 $68.69 $105.17 $12,678.63 68.69
129 $173.86 $69.26 $104.60 $12,609.37 69.26
130 $173.86 $69.83 $104.03 $12,539.54 69.83
131 $173.86 $70.41 $103.45 $12,469.13 70.41
132 $173.86 $70.99 $102.87 $12,398.14 70.99
133 $173.86 $71.58 $102.28 $12,326.56 71.58
134 $173.86 $72.17 $101.69 $12,254.39 72.17
135 $173.86 $72.76 $101.10 $12,181.63 72.76
136 $173.86 $73.36 $100.50 $12,108.27 73.36
137 $173.86 $73.97 $99.89 $12,034.30 73.97
138 $173.86 $74.58 $99.28 $11,959.72 74.58
139 $173.86 $75.19 $98.67 $11,884.53 75.19
140 $173.86 $75.81 $98.05 $11,808.72 75.81
141 $173.86 $76.44 $97.42 $11,732.28 76.44
142 $173.86 $77.07 $96.79 $11,655.21 77.07
143 $173.86 $77.70 $96.16 $11,577.51 77.7
144 $173.86 $78.35 $95.51 $11,499.16 78.35
145 $173.86 $78.99 $94.87 $11,420.17 78.99
146 $173.86 $79.64 $94.22 $11,340.53 79.64
147 $173.86 $80.30 $93.56 $11,260.23 80.3
148 $173.86 $80.96 $92.90 $11,179.27 80.96
149 $173.86 $81.63 $92.23 $11,097.64 81.63
150 $173.86 $82.30 $91.56 $11,015.34 82.3
151 $173.86 $82.98 $90.88 $10,932.36 82.98
152 $173.86 $83.67 $90.19 $10,848.69 83.67
153 $173.86 $84.36 $89.50 $10,764.33 84.36
154 $173.86 $85.05 $88.81 $10,679.28 85.05
155 $173.86 $85.76 $88.10 $10,593.52 85.76
156 $173.86 $86.46 $87.40 $10,507.06 86.46
157 $173.86 $87.18 $86.68 $10,419.88 87.18
158 $173.86 $87.90 $85.96 $10,331.98 87.9
159 $173.86 $88.62 $85.24 $10,243.36 88.62
160 $173.86 $89.35 $84.51 $10,154.01 89.35
161 $173.86 $90.09 $83.77 $10,063.92 90.09
162 $173.86 $90.83 $83.03 $9,973.09 90.83
163 $173.86 $91.58 $82.28 $9,881.51 91.58
164 $173.86 $92.34 $81.52 $9,789.17 92.34
165 $173.86 $93.10 $80.76 $9,696.07 93.1
166 $173.86 $93.87 $79.99 $9,602.20 93.87
167 $173.86 $94.64 $79.22 $9,507.56 94.64
168 $173.86 $95.42 $78.44 $9,412.14 95.42
169 $173.86 $96.21 $77.65 $9,315.93 96.21
170 $173.86 $97.00 $76.86 $9,218.93 97
171 $173.86 $97.80 $76.06 $9,121.13 97.8
172 $173.86 $98.61 $75.25 $9,022.52 98.61
173 $173.86 $99.42 $74.44 $8,923.10 99.42
174 $173.86 $100.24 $73.62 $8,822.86 100.24
175 $173.86 $101.07 $72.79 $8,721.79 101.07
176 $173.86 $101.91 $71.95 $8,619.88 101.91
177 $173.86 $102.75 $71.11 $8,517.13 102.75
178 $173.86 $103.59 $70.27 $8,413.54 103.59
179 $173.86 $104.45 $69.41 $8,309.09 104.45
180 $173.86 $105.31 $68.55 $8,203.78 105.31
181 $173.86 $106.18 $67.68 $8,097.60 106.18
182 $173.86 $107.05 $66.81 $7,990.55 107.05
183 $173.86 $107.94 $65.92 $7,882.61 107.94
184 $173.86 $108.83 $65.03 $7,773.78 108.83
185 $173.86 $109.73 $64.13 $7,664.05 109.73
186 $173.86 $110.63 $63.23 $7,553.42 110.63
187 $173.86 $111.54 $62.32 $7,441.88 111.54
188 $173.86 $112.46 $61.40 $7,329.42 112.46
189 $173.86 $113.39 $60.47 $7,216.03 113.39
190 $173.86 $114.33 $59.53 $7,101.70 114.33
191 $173.86 $115.27 $58.59 $6,986.43 115.27
192 $173.86 $116.22 $57.64 $6,870.21 116.22
193 $173.86 $117.18 $56.68 $6,753.03 117.18
194 $173.86 $118.15 $55.71 $6,634.88 118.15
195 $173.86 $119.12 $54.74 $6,515.76 119.12
196 $173.86 $120.10 $53.76 $6,395.66 120.1
197 $173.86 $121.10 $52.76 $6,274.56 121.1
198 $173.86 $122.09 $51.77 $6,152.47 122.09
199 $173.86 $123.10 $50.76 $6,029.37 123.1
200 $173.86 $124.12 $49.74 $5,905.25 124.12
201 $173.86 $125.14 $48.72 $5,780.11 125.14
202 $173.86 $126.17 $47.69 $5,653.94 126.17
203 $173.86 $127.21 $46.65 $5,526.73 127.21
204 $173.86 $128.26 $45.60 $5,398.47 128.26
205 $173.86 $129.32 $44.54 $5,269.15 129.32
206 $173.86 $130.39 $43.47 $5,138.76 130.39
207 $173.86 $131.47 $42.39 $5,007.29 131.47
208 $173.86 $132.55 $41.31 $4,874.74 132.55
209 $173.86 $133.64 $40.22 $4,741.10 133.64
210 $173.86 $134.75 $39.11 $4,606.35 134.75
211 $173.86 $135.86 $38.00 $4,470.49 135.86
212 $173.86 $136.98 $36.88 $4,333.51 136.98
213 $173.86 $138.11 $35.75 $4,195.40 138.11
214 $173.86 $139.25 $34.61 $4,056.15 139.25
215 $173.86 $140.40 $33.46 $3,915.75 140.4
216 $173.86 $141.56 $32.30 $3,774.19 141.56
217 $173.86 $142.72 $31.14 $3,631.47 142.72
218 $173.86 $143.90 $29.96 $3,487.57 143.9
219 $173.86 $145.09 $28.77 $3,342.48 145.09
220 $173.86 $146.28 $27.58 $3,196.20 146.28
221 $173.86 $147.49 $26.37 $3,048.71 147.49
222 $173.86 $148.71 $25.15 $2,900.00 148.71
223 $173.86 $149.93 $23.93 $2,750.07 149.93
224 $173.86 $151.17 $22.69 $2,598.90 151.17
225 $173.86 $152.42 $21.44 $2,446.48 152.42
226 $173.86 $153.68 $20.18 $2,292.80 153.68
227 $173.86 $154.94 $18.92 $2,137.86 154.94
228 $173.86 $156.22 $17.64 $1,981.64 156.22
229 $173.86 $157.51 $16.35 $1,824.13 157.51
230 $173.86 $158.81 $15.05 $1,665.32 158.81
231 $173.86 $160.12 $13.74 $1,505.20 160.12
232 $173.86 $161.44 $12.42 $1,343.76 161.44
233 $173.86 $162.77 $11.09 $1,180.99 162.77
234 $173.86 $164.12 $9.74 $1,016.87 164.12
235 $173.86 $165.47 $8.39 $851.40 165.47
236 $173.86 $166.84 $7.02 $684.56 166.84
237 $173.86 $168.21 $5.65 $516.35 168.21
238 $173.86 $169.60 $4.26 $346.75 169.6
239 $173.86 $171.00 $2.86 $175.75 171
240 $177.20 $175.75 $1.45 $0.00 175.75
13277.02
6156

You might also like