MÁS NÓMINA V
 
 
Sabado 27 de Noviembre del 2021
 
 
Esquema de pagos
 
 
Monto del Crédito:
$52,500.00
 
 
Plazo:
36 meses
 
 
Periodicidad:
MENSUAL
 
 
Ingresos mensuales:
$15,000.00
 
 
**** Base de cálculo Octubre 2021 ****
 

 

Seguros y Comisiones

Información Adicional

$2,500.00    Se integra al monto
Gratuito  
No aplica  
Considera que para el pago de este crédito destinarás el de tu ingreso mensual.

36 87.5%
$126,199.60 60%


Número de
pago
Fecha Pago a Capital Intereses IVA de
interés
Pago periódicoPago mensual
neto
Saldo
insoluto
   TOTALES:        $52,500.00    $63,534.13    $10,165.46    $126,199.60   $126,199.60    
1 31/12/2021 $ 460.54 $2,625.00 $420.00 $3,505.54 $3,505.54 $52,039.46
2 31/1/2022 $ 487.26 $2,601.97 $416.32 $3,505.54 $3,505.54 $51,552.20
3 28/2/2022 $ 515.52 $2,577.61 $412.42 $3,505.54 $3,505.54 $51,036.68
4 31/3/2022 $ 545.42 $2,551.83 $408.29 $3,505.54 $3,505.54 $50,491.27
5 30/4/2022 $ 577.05 $2,524.56 $403.93 $3,505.54 $3,505.54 $49,914.22
6 31/5/2022 $ 610.52 $2,495.71 $399.31 $3,505.54 $3,505.54 $49,303.70
7 30/6/2022 $ 645.93 $2,465.18 $394.43 $3,505.54 $3,505.54 $48,657.77
8 31/7/2022 $ 683.39 $2,432.89 $389.26 $3,505.54 $3,505.54 $47,974.37
9 31/8/2022 $ 723.03 $2,398.72 $383.79 $3,505.54 $3,505.54 $47,251.34
10 30/9/2022 $ 764.97 $2,362.57 $378.01 $3,505.54 $3,505.54 $46,486.37
11 31/10/2022 $809.33 $2,324.32 $371.89 $3,505.54 $3,505.54 $45,677.04
12 30/11/2022 $ 856.28 $2,283.85 $365.42 $3,505.54 $3,505.54 $44,820.76
13 31/12/2022 $ 905.94 $2,241.04 $358.57 $3,505.54 $3,505.54 $43,914.82
14 31/1/2023 $ 958.48 $2,195.74 $351.32 $3,505.54 $3,505.54 $42,956.34
15 28/2/2023 $ 1,014.08 $2,147.82 $343.65 $3,505.54 $3,505.54 $41,942.26
16 31/3/2023 $ 1,072.89 $2,097.11 $335.54 $3,505.54 $3,505.54 $40,869.37
17 30/4/2023 $ 1,135.12 $2,043.47 $326.95 $3,505.54 $3,505.54 $39,734.25
18 31/5/2023 $ 1,200.96 $1,986.71 $317.87 $3,505.54 $3,505.54 $38,533.29
19 30/6/2023 $ 1,270.61 $1,926.66 $308.27 $3,505.54 $3,505.54 $37,262.68
20 31/7/2023 $ 1,344.31 $1,863.13 $298.10 $3,505.54 $3,505.54 $35,918.37
21 31/8/2023 $ 1,422.28 $1,795.92 $287.35 $3,505.54 $3,505.54 $34,496.09
22 30/9/2023 $ 1,504.77 $1,724.80 $275.97 $3,505.54 $3,505.54 $32,991.32
23 31/10/2023 $1,592.05 $1,649.57 $263.93 $3,505.54 $3,505.54 $31,399.27
24 30/11/2023 $ 1,684.39 $1,569.96 $251.19 $3,505.54 $3,505.54 $29,714.88
25 31/12/2023 $ 1,782.08 $1,485.74 $237.72 $3,505.54 $3,505.54 $27,932.80
26 31/1/2024 $ 1,885.44 $1,396.64 $223.46 $3,505.54 $3,505.54 $26,047.36
27 29/2/2024 $ 1,994.80 $1,302.37 $208.38 $3,505.54 $3,505.54 $24,052.56
28 31/3/2024 $ 2,110.50 $1,202.63 $192.42 $3,505.54 $3,505.54 $21,942.07
29 30/4/2024 $ 2,232.90 $1,097.10 $175.54 $3,505.54 $3,505.54 $19,709.16
30 31/5/2024 $ 2,362.41 $985.46 $157.67 $3,505.54 $3,505.54 $17,346.75
31 30/6/2024 $ 2,499.43 $867.34 $138.77 $3,505.54 $3,505.54 $14,847.32
32 31/7/2024 $ 2,644.40 $742.37 $118.78 $3,505.54 $3,505.54 $12,202.92
33 31/8/2024 $ 2,797.78 $610.15 $97.62 $3,505.54 $3,505.54 $9,405.14
34 30/9/2024 $ 2,960.05 $470.26 $75.24 $3,505.54 $3,505.54 $6,445.10
35 31/10/2024 $3,131.73 $322.25 $51.56 $3,505.54 $3,505.54 $3,313.37
36 30/11/2024 $ 3,313.37 $165.67 $26.51 $3,505.54 $3,505.54 $0.00

 

 
 


Fuente: Dirección General de Educación Financiera con información de las propias Instituciones Financieras y sus sitios web.