NÓMINA 24 X 7
 
 
Martes 04 de Octubre del 2022
 
 
Esquema de pagos
 
 
Monto del Crédito:
$50,000.00
 
 
Plazo:
36 meses
 
 
Periodicidad:
MENSUAL
 
 
Ingresos mensuales:
$15,000.00
 
 
**** Base de cálculo Septiembre 2022 ****
 

 

Seguros y Comisiones

Información Adicional

$1,305.00    Se paga al inicio del crédito
$3,755.00    Se paga al inicio del crédito
Se incluye en el costo del seguro de vida  
Considera que para el pago de este crédito destinarás el de tu ingreso mensual.

37 106.9%
$133,215.92 65%


Número de
pago
Fecha Pago a Capital Intereses IVA de
interés
Pago periódicoPago mensual
neto
Saldo
insoluto
   TOTALES:        $50,000.00    $67,375.80    $10,780.13    $117,375.80   $128,155.92    
1 30/11/2022 $ 0.00 $2,708.33 $433.33 $2,708.33 $3,141.67 $50,000.00
2 31/12/2022 $ 476.87 $2,708.33 $433.33 $3,185.21 $3,618.54 $49,523.13
3 31/1/2023 $ 502.70 $2,682.50 $429.20 $3,185.21 $3,614.41 $49,020.42
4 28/2/2023 $ 529.93 $2,655.27 $424.84 $3,185.21 $3,610.05 $48,490.49
5 31/3/2023 $ 558.64 $2,626.57 $420.25 $3,185.21 $3,605.46 $47,931.85
6 30/4/2023 $ 588.90 $2,596.31 $415.41 $3,185.21 $3,600.62 $47,342.95
7 31/5/2023 $ 620.80 $2,564.41 $410.31 $3,185.21 $3,595.51 $46,722.15
8 30/6/2023 $ 654.42 $2,530.78 $404.93 $3,185.21 $3,590.13 $46,067.73
9 31/7/2023 $ 689.87 $2,495.34 $399.25 $3,185.21 $3,584.46 $45,377.85
10 31/8/2023 $ 727.24 $2,457.97 $393.27 $3,185.21 $3,578.48 $44,650.61
11 30/9/2023 $766.63 $2,418.57 $386.97 $3,185.21 $3,572.18 $43,883.98
12 31/10/2023 $ 808.16 $2,377.05 $380.33 $3,185.21 $3,565.54 $43,075.82
13 30/11/2023 $ 851.93 $2,333.27 $373.32 $3,185.21 $3,558.53 $42,223.89
14 31/12/2023 $ 898.08 $2,287.13 $365.94 $3,185.21 $3,551.15 $41,325.81
15 31/1/2024 $ 946.73 $2,238.48 $358.16 $3,185.21 $3,543.36 $40,379.08
16 29/2/2024 $ 998.01 $2,187.20 $349.95 $3,185.21 $3,535.16 $39,381.08
17 31/3/2024 $ 1,052.07 $2,133.14 $341.30 $3,185.21 $3,526.51 $38,329.01
18 30/4/2024 $ 1,109.05 $2,076.15 $332.18 $3,185.21 $3,517.39 $37,219.96
19 31/5/2024 $ 1,169.13 $2,016.08 $322.57 $3,185.21 $3,507.78 $36,050.83
20 30/6/2024 $ 1,232.45 $1,952.75 $312.44 $3,185.21 $3,497.65 $34,818.38
21 31/7/2024 $ 1,299.21 $1,886.00 $301.76 $3,185.21 $3,486.97 $33,519.17
22 31/8/2024 $ 1,369.59 $1,815.62 $290.50 $3,185.21 $3,475.71 $32,149.58
23 30/9/2024 $1,443.77 $1,741.44 $278.63 $3,185.21 $3,463.84 $30,705.81
24 31/10/2024 $ 1,521.98 $1,663.23 $266.12 $3,185.21 $3,451.32 $29,183.83
25 30/11/2024 $ 1,604.42 $1,580.79 $252.93 $3,185.21 $3,438.13 $27,579.42
26 31/12/2024 $ 1,691.32 $1,493.89 $239.02 $3,185.21 $3,424.23 $25,888.10
27 31/1/2025 $ 1,782.94 $1,402.27 $224.36 $3,185.21 $3,409.57 $24,105.16
28 28/2/2025 $ 1,879.51 $1,305.70 $208.91 $3,185.21 $3,394.12 $22,225.65
29 31/3/2025 $ 1,981.32 $1,203.89 $192.62 $3,185.21 $3,377.83 $20,244.33
30 30/4/2025 $ 2,088.64 $1,096.57 $175.45 $3,185.21 $3,360.66 $18,155.69
31 31/5/2025 $ 2,201.77 $983.43 $157.35 $3,185.21 $3,342.56 $15,953.92
32 30/6/2025 $ 2,321.04 $864.17 $138.27 $3,185.21 $3,323.47 $13,632.88
33 31/7/2025 $ 2,446.76 $738.45 $118.15 $3,185.21 $3,303.36 $11,186.12
34 31/8/2025 $ 2,579.29 $605.91 $96.95 $3,185.21 $3,282.15 $8,606.83
35 30/9/2025 $2,719.00 $466.20 $74.59 $3,185.21 $3,259.80 $5,887.82
36 31/10/2025 $ 2,866.28 $318.92 $51.03 $3,185.21 $3,236.24 $3,021.54
37 30/11/2025 $ 3,021.54 $163.67 $26.19 $3,185.21 $3,211.39 $0.00

 

 
 


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