Vicente Pérez Miriam Itzel. 26/Octubre/2021. 664.

Sueldo Costo del auto Tiempo de compra Enganche Mensualidades Intereses Nuevo costo
30 000 647,900 6 años 129570 12660 20% 1013360.145

GASTO MONTO MENSUAL Mes Costo del auto Interés Interés anual Interés mensual Amortizacion
Agua $60 1 518,330 0.2 103666 8638.83333333333 4021.166666667
Ahorro $1,357 2 514,309 0.2 102861.7666667 8571.81388888889 4088.186111111
Alimentación $6,000 3 510,221 0.2 102044.1294444 8503.6774537037 4156.322546296
Carro $12,660 4 506,064 0.2 101212.8649352 8434.40541126543 4225.594588735
Casa $2,000 5 501,839 0.2 100367.7460174 8363.97883478652 4296.021165213
Entretenimiento $550 6 497,543 0.2 99508.5417844 8292.37848203297 4367.621517967
Gas $510 7 493,175 0.2 98635.0174808 8219.58479006685 4440.415209933
Higiene personal $750 8 488,735 0.2 97746.93443882 8145.5778699013 4514.422130099
Luz $63 9 484,220 0.2 96844.0500128 8070.33750106632 4589.662498934
Otros $1,000 10 479,631 0.2 95926.11751301 7993.84312608409 4666.156873916
Salud $2,000 11 474,964 0.2 94992.88613823 7916.07384485216 4743.926155148
Telefono/internet $400 12 470,221 0.2 94044.1009072 7837.00840893303 4822.991591067
Transporte $650 98987.5129449146
Vestimenta $2,000
Mes Costo del auto Interés Interés anual Interés mensual Amortizacion
13 465,398 0.2 93079.50258898 7756.62521574858 4903.374784251
14 460,494 0.2 92098.82763213 7674.90230267772 4985.097697322
15 455,509 0.2 91101.80809267 7591.81734105568 5068.182658944
16 450,441 0.2 90088.17156088 7507.34763007328 5152.652369927
17 445,288 0.2 89057.641086894 7421.4700905745 5238.529909426
18 440,050 0.2 88009.93510501 7334.16125875074 5325.838741249
19 434,724 0.2 86944.767356759 7245.39727972992 5414.60272027
20 429,309 0.2 85861.846812705 7155.15390105875 5504.846098941
21 423,804 0.2 84760.87759292 7063.4064660764 5596.593533924
22 418,208 0.2 83641.558886132 6970.12990717767 5689.870092822
23 412,518 0.2 82503.58486757 6875.29873896396 5784.701261036
24 406,733 0.2 81346.64461536 6778.88705128003 5881.11294872
87374.5971831672

Mes Costo del auto Interés Interés anual Interés mensual Amortizacion
25 400,852 0.2 80170.42202562 6680.8685021347 5979.131497865
26 394,873 0.2 78974.59572604 6581.21631050361 6078.783689496
27 388,794 0.2 77758.838988144 6479.903249012 6180.096750988
28 382,614 0.2 76522.81963795 6376.90163649553 6283.098363504
29 376,331 0.2 75266.19996525 6272.18333043713 6387.816669563
30 369,943 0.2 73988.63663133 6165.71971927775 6494.280280722
31 363,449 0.2 72689.78057519 6057.48171459904 6602.518285401
32 356,846 0.2 71369.27691811 5947.43974317569 6712.560256824
33 350,134 0.2 70026.76486674 5835.56373889529 6824.436261105
34 343,309 0.2 68661.87761452 5721.82313454354 6938.176865456
35 336,371 0.2 67274.24224143 5606.1868534526 7053.813146547
 36 329,317 0.2 65863.47961212 5488.62330101014 7171.37669899
73213.911233537

Mes Costo del auto Interés Interés anual Interés mensual Amortizacion
37 329,317 0.2 65863.47961212 5488.62330101014 7171.37669899
38 322,146 0.2 64429.20427232 5369.10035602698 7290.899643973
39 314,855 0.2 62971.02434353 5247.58536196076 7412.414638039
40 307,443 0.2 61488.54141592 5124.04511799344 7535.954882007
41 299,907 0.2 59981.35043952 4998.44586996 7661.55413004
42 292,245 0.2 58449.039613512 4870.753301126 7789.246698874
43 284,456 0.2 56891.19027374 4740.93252281143 7919.067477189
44 276,537 0.2 55307.3767783 4608.94806485829 8051.051935142
45 268,486 0.2 53697.16639127 4474.76386593926 8185.236134061
46 260,301 0.2 52060.119164459 4338.34326370492 8321.656736295
47 251,979 0.2 50395.7878172 4199.64898476666 8460.351015233
48 243,519 0.2 48703.71761415 4058.64313451278 8601.356865487
57519.8331446707

Mes Costo del auto Interés Interés anual Interés mensual Amortizacion
49 234,917 0.2 46983.44624106 3915.28718675465 8744.712813245
50 226,173 0.2 45234.50367841 3769.54197320057 8890.458026799
51 217,282 0.2 43456.41207305 3621.36767275391 9038.632327246
52 208,243 0.2 41648.6856076 3470.72380063314 9189.276199367
53 199,054 0.2 39810.83036772 3317.56919731036 9342.43080269
54 189,712 0.2 37942.34420719 3161.86201726553 9498.137982734
55 180,214 0.2 36042.71661064 3003.55971755329 9656.440282447
56 170,557 0.2 34111.42855415 2842.61904617918 9817.380953821
57 160,740 0.2 32147.952363386 2678.99603028216 9981.003969718
58 150,759 0.2 30151.75156944 2512.6459641202 10147.35403588
59 140,611 0.2 28122.28076227 2343.52339685554 10316.47660314
60 130,295 0.2 26058.98544164 2171.58212013646 10488.41787986
36809.278123045

Mes Costo del auto Interés Interés anual Interés mensual Amortizacion
61 119,807 0.2 23961.30186566 1996.77515547207 10663.22484453
62 109,143 0.2 21828.65689676 1819.05474139661 10840.9452586
63 98,302 0.2 19660.46784504 1638.37232041988 11021.62767958
64 87,281 0.2 17456.14230912 1454.67852576021 11205.32147424
65 76,075 0.2 15215.07801427 1267.92316785622 11392.07683214
66 64,683 0.2 12936.66264785 1078.05522065382 11581.94477935
67 53,101 0.2 10620.27369198 885.022807664717 11774.97719234
68 41,326 0.2 8265.27825351 688.773187792463 11971.22681221
69 29,355 0.2 5871.032891068 489.252740922337 12170.74725908
70 17,184 0.2 3436.883439253 286.406953271043 12373.59304673
71 4,811 0.2 962.1648299067 80.1804024922266 12579.81959751
72 -7,769 0.2 -1553.799089595 -129.483257466236 12789.48325747
11555.0119662354