ejercicio marca acme

precio 120000
enganche20% 24000

deuda 96000

interes17% 0.01416667

ci 1360

1-(1+i)-n 0.71347051 0.28652949

4746.45735
 TABLA DE AMORTIZACION DE CREDITO AUTOMOTRIZ
MARCA TECNOSUN

precio del automovil $120,000.00

enganche $24,000.00

monto a financiar $96,000.00

mensualidad $4,746.46
tasa de interes anual 17%
tiempo 24 meses

0.01416667
NO FECHA PAGO INTERES AMORTIZACION DEUDA
0 4/27/2016 $0.00 $0.00 $0.00 $96,000.00
1 5/27/2016 $4,746.46 $1,360.00 $3,386.46 $92,613.54
2 6/27/2016 $4,746.46 $1,312.03 $3,434.43 $89,179.11
3 7/27/2016 $4,746.46 $1,263.37 $3,483.09 $85,696.02
4 8/27/2016 $4,746.46 $1,214.03 $3,532.43 $82,163.58
5 9/27/2016 $4,746.46 $1,163.98 $3,582.48 $78,581.11
6 10/27/2016 $4,746.46 $1,113.23 $3,633.23 $74,947.88
7 11/27/2016 $4,746.46 $1,061.76 $3,684.70 $71,263.18
8 12/27/2016 $4,746.46 $1,009.56 $3,736.90 $67,526.28
9 1/27/2017 $4,746.46 $956.62 $3,789.84 $63,736.44
10 2/27/2017 $4,746.46 $902.93 $3,843.53 $59,892.92
11 3/27/2017 $4,746.46 $848.48 $3,897.98 $55,994.94
12 4/27/2017 $4,746.46 $793.26 $3,953.20 $52,041.74
13 5/27/2017 $4,746.46 $737.26 $4,009.20 $48,032.54
14 6/27/2017 $4,746.46 $680.46 $4,066.00 $43,966.54
15 7/27/2017 $4,746.46 $622.86 $4,123.60 $39,842.94
16 8/27/2017 $4,746.46 $564.44 $4,182.02 $35,660.92
17 9/27/2017 $4,746.46 $505.20 $4,241.26 $31,419.66
18 10/27/2017 $4,746.46 $445.11 $4,301.35 $27,118.31
19 11/27/2017 $4,746.46 $384.18 $4,362.28 $22,756.03
20 12/27/2017 $4,746.46 $322.38 $4,424.08 $18,331.94
21 1/27/2018 $4,746.46 $259.70 $4,486.76 $13,845.19
22 2/27/2018 $4,746.46 $196.14 $4,550.32 $9,294.87
23 3/27/2018 $4,746.46 $131.68 $4,614.78 $4,680.08
24 4/27/2018 $4,746.46 $66.30 $4,680.16 $0.00

ATENTAMENTE

______________________
JENNIFER GARCA ESTVEZ
GERENTE TECNOSUN