2
Préstamo 1 Fecha Mensualidades Intereses anuales Deuda Intereses Amortiza 1º Mes 217.54 0.75 8750.00 65.26 152.28 2º Mes 217.54 0.75 8597.72 64.12 153.42 3º Mes 217.54 0.75 8444.31 62.98 154.56 4º Mes 217.54 0.75 8289.75 61.83 155.71 5º Mes 217.54 0.75 8134.03 60.67 156.87 6º Mes 217.54 0.75 7977.16 59.50 158.04 7º Mes 217.54 0.75 7819.12 58.32 159.22 8º Mes 217.54 0.75 7659.89 57.13 160.41 9º Mes 217.54 0.75 7499.48 55.93 161.61 10º Mes 217.54 0.75 7337.88 54.73 162.81 11º Mes 217.54 0.75 7175.07 53.51 164.03 12º Mes 217.54 0.75 7011.04 52.29 165.25 13º Mes 217.54 0.75 6845.79 51.06 166.48 14º Mes 217.54 0.75 6679.31 49.82 167.72 15º Mes 217.54 0.75 6511.58 48.57 168.97 16º Mes 217.54 0.75 6342.61 47.31 170.23 17º Mes 217.54 0.75 6172.38 46.04 171.50 18º Mes 217.54 0.75 6000.87 44.76 172.78 19º Mes 217.54 0.75 5828.09 43.47 174.07 20º Mes 217.54 0.75 5654.02 42.17 175.37 21º Mes 217.54 0.75 5478.65 40.86 176.68 22º Mes 217.54 0.75 5301.97 39.54 178.00 23º Mes 217.54 0.75 5123.97 38.22 179.32 24º Mes 217.54 0.75 4944.65 36.88 180.66 25º Mes 217.54 0.75 4763.99 35.53 182.01 26º Mes 217.54 0.75 4581.98 34.17 183.37 27º Mes 217.54 0.75 4398.61 32.81 184.73 28º Mes 217.54 0.75 4213.88 31.43 186.11 29º Mes 217.54 0.75 4027.77 30.04 187.50 30º Mes 217.54 0.75 3840.27 28.64 188.90 31º Mes 217.54 0.75 3651.37 27.23 190.31 32º Mes 217.54 0.75 3461.06 25.81 191.73 33º Mes 217.54 0.75 3269.34 24.38 193.16 34º Mes 217.54 0.75 3076.18 22.94 194.60 35º Mes 217.54 0.75 2881.58 21.49 196.05 36º Mes 217.54 0.75 2685.53 20.03 197.51 37º Mes 217.54 0.75 2488.02 18.56 198.98 38º Mes 217.54 0.75 2289.04 17.07 200.47 39º Mes 217.54 0.75 2088.57 15.58 201.96 40º Mes 217.54 0.75 1886.61 14.07 203.47 41º Mes 217.54 0.75 1683.14 12.55 204.99 42º Mes 217.54 0.75 1478.15 11.02 206.52 43º Mes 217.54 0.75 1271.64 9.48 208.06 44º Mes 217.54 0.75 1063.58 7.93 209.61 45º Mes 217.54 0.75 853.98 6.37 211.17 46º Mes 217.54 0.75 642.80 4.79 212.75 47º Mes 217.54 0.75 430.06 3.21 214.33 48º Mes 217.34 0.75 215.73 1.61 215.73 Marcos Moreno Sosa

Trabajo Mates

Embed Size (px)

Citation preview

Hoja1FechaMensualidadesIntereses anualesDeudaInteresesAmortizaSaldo Pendiente1 Mes217.540.758750.0065.26152.288597.722 Mes217.540.758597.7264.12153.428444.313 Mes217.540.758444.3162.98154.568289.754 Mes217.540.758289.7561.83155.718134.035 Mes217.540.758134.0360.67156.877977.166 Mes217.540.757977.1659.50158.047819.127 Mes217.540.757819.1258.32159.227659.898 Mes217.540.757659.8957.13160.417499.489 Mes217.540.757499.4855.93161.617337.8810 Mes217.540.757337.8854.73162.817175.0711 Mes217.540.757175.0753.51164.037011.0412 Mes217.540.757011.0452.29165.256845.7913 Mes217.540.756845.7951.06166.486679.3114 Mes217.540.756679.3149.82167.726511.5815 Mes217.540.756511.5848.57168.976342.6116 Mes217.540.756342.6147.31170.236172.3817 Mes217.540.756172.3846.04171.506000.8718 Mes217.540.756000.8744.76172.785828.0919 Mes217.540.755828.0943.47174.075654.0220 Mes217.540.755654.0242.17175.375478.6521 Mes217.540.755478.6540.86176.685301.9722 Mes217.540.755301.9739.54178.005123.9723 Mes217.540.755123.9738.22179.324944.6524 Mes217.540.754944.6536.88180.664763.9925 Mes217.540.754763.9935.53182.014581.9826 Mes217.540.754581.9834.17183.374398.6127 Mes217.540.754398.6132.81184.734213.8828 Mes217.540.754213.8831.43186.114027.7729 Mes217.540.754027.7730.04187.503840.2730 Mes217.540.753840.2728.64188.903651.3731 Mes217.540.753651.3727.23190.313461.0632 Mes217.540.753461.0625.81191.733269.3433 Mes217.540.753269.3424.38193.163076.1834 Mes217.540.753076.1822.94194.602881.5835 Mes217.540.752881.5821.49196.052685.5336 Mes217.540.752685.5320.03197.512488.0237 Mes217.540.752488.0218.56198.982289.0438 Mes217.540.752289.0417.07200.472088.5739 Mes217.540.752088.5715.58201.961886.6140 Mes217.540.751886.6114.07203.471683.1441 Mes217.540.751683.1412.55204.991478.1542 Mes217.540.751478.1511.02206.521271.6443 Mes217.540.751271.649.48208.061063.5844 Mes217.540.751063.587.93209.61853.9845 Mes217.540.75853.986.37211.17642.8046 Mes217.540.75642.804.79212.75430.0647 Mes217.540.75430.063.21214.33215.7348 Mes217.340.75215.731.61215.73-0.00Marcos Moreno Sosa 1 BTO B

Prstamo

&P

Hoja2

Hoja3