Simulador de Crédito Personal y de Nómina

Ver comparativo

Cambiar datos

CRÉDITO DE NÓMINA

Sabado 20 de Abril del 2024

Esquema de pagos

Monto del Crédito:

$50,000.00

Plazo:

36 meses

Periodicidad:

MENSUAL

Ingresos mensuales:

$15,000.00

**** Base de cálculo Marzo 2024 ****

Seguros y Comisiones

Información Adicional

Apertura:	$406.00	Único pago al inicio
Seguro de vida:	$1,225.49	Único pago al inicio
Seguro de desempleo:	No aplica

Considera que para el pago de este crédito destinarás el 18% de tu ingreso mensual.

Número de pagos:

CAT:

59.5%

Pago total:

$101,492.41

Tasa de Interés:

45%

Número de pago	Fecha	Pago a Capital	Intereses	IVA de interés	Pago periódico	Pago mensual neto	Saldo insoluto
TOTALES:		$50,000.00	$42,983.55	$6,877.37	$99,860.92	$99,860.92

1	31/5/2024	$ 598.91	$1,875.00	$300.00	$2,773.91	$2,773.91	$49,401.09
2	28/6/2024	$ 624.97	$1,852.54	$296.41	$2,773.91	$2,773.91	$48,776.12
3	31/7/2024	$ 652.15	$1,829.10	$292.66	$2,773.91	$2,773.91	$48,123.97
4	30/8/2024	$ 680.52	$1,804.65	$288.74	$2,773.91	$2,773.91	$47,443.44
5	30/9/2024	$ 710.12	$1,779.13	$284.66	$2,773.91	$2,773.91	$46,733.32
6	31/10/2024	$ 741.01	$1,752.50	$280.40	$2,773.91	$2,773.91	$45,992.30
7	29/11/2024	$ 773.25	$1,724.71	$275.95	$2,773.91	$2,773.91	$45,219.05
8	31/12/2024	$ 806.89	$1,695.71	$271.31	$2,773.91	$2,773.91	$44,412.17
9	31/1/2025	$ 841.98	$1,665.46	$266.47	$2,773.91	$2,773.91	$43,570.18
10	28/2/2025	$ 878.61	$1,633.88	$261.42	$2,773.91	$2,773.91	$42,691.57
11	31/3/2025	$916.83	$1,600.93	$256.15	$2,773.91	$2,773.91	$41,774.74
12	30/4/2025	$ 956.71	$1,566.55	$250.65	$2,773.91	$2,773.91	$40,818.03

13	30/5/2025	$ 998.33	$1,530.68	$244.91	$2,773.91	$2,773.91	$39,819.70
14	30/6/2025	$ 1,041.76	$1,493.24	$238.92	$2,773.91	$2,773.91	$38,777.94
15	31/7/2025	$ 1,087.07	$1,454.17	$232.67	$2,773.91	$2,773.91	$37,690.87
16	29/8/2025	$ 1,134.36	$1,413.41	$226.15	$2,773.91	$2,773.91	$36,556.51
17	30/9/2025	$ 1,183.71	$1,370.87	$219.34	$2,773.91	$2,773.91	$35,372.80
18	31/10/2025	$ 1,235.20	$1,326.48	$212.24	$2,773.91	$2,773.91	$34,137.60
19	28/11/2025	$ 1,288.93	$1,280.16	$204.83	$2,773.91	$2,773.91	$32,848.67
20	31/12/2025	$ 1,345.00	$1,231.83	$197.09	$2,773.91	$2,773.91	$31,503.68
21	30/1/2026	$ 1,403.50	$1,181.39	$189.02	$2,773.91	$2,773.91	$30,100.17
22	27/2/2026	$ 1,464.56	$1,128.76	$180.60	$2,773.91	$2,773.91	$28,635.61
23	31/3/2026	$1,528.27	$1,073.84	$171.81	$2,773.91	$2,773.91	$27,107.35
24	30/4/2026	$ 1,594.74	$1,016.53	$162.64	$2,773.91	$2,773.91	$25,512.60

25	29/5/2026	$ 1,664.12	$956.72	$153.08	$2,773.91	$2,773.91	$23,848.49
26	30/6/2026	$ 1,736.51	$894.32	$143.09	$2,773.91	$2,773.91	$22,111.98
27	31/7/2026	$ 1,812.04	$829.20	$132.67	$2,773.91	$2,773.91	$20,299.94
28	31/8/2026	$ 1,890.87	$761.25	$121.80	$2,773.91	$2,773.91	$18,409.07
29	30/9/2026	$ 1,973.12	$690.34	$110.45	$2,773.91	$2,773.91	$16,435.95
30	30/10/2026	$ 2,058.95	$616.35	$98.62	$2,773.91	$2,773.91	$14,377.00
31	30/11/2026	$ 2,148.51	$539.14	$86.26	$2,773.91	$2,773.91	$12,228.49
32	31/12/2026	$ 2,241.98	$458.57	$73.37	$2,773.91	$2,773.91	$9,986.51
33	29/1/2027	$ 2,339.50	$374.49	$59.92	$2,773.91	$2,773.91	$7,647.01
34	26/2/2027	$ 2,441.27	$286.76	$45.88	$2,773.91	$2,773.91	$5,205.74
35	31/3/2027	$2,547.46	$195.22	$31.23	$2,773.91	$2,773.91	$2,658.28
36	30/4/2027	$ 2,658.28	$99.69	$15.95	$2,773.91	$2,773.91	$0.00